{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Data1","Data2","Pradžia","Alternatyva 1","Alternatyva 2","Alternatyva 3","Alternatyva 4","Alternatyva 5","Prielaidos","SNA","SVA","DA","Poveikis VF","Rezultatai","Jautrumo analizė","Scenarijų analizė","Grafikas","Data3"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":1,"defined_names":128,"comments":0,"pivot_tables":5},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Data1","index":0,"n_rows":101,"n_cols":17,"rows_kept":101,"cut":false,"hidden":true,"merged":[]}
["Nr.","Politikos sritis","Nr","Sektorius_I","Naudos (žalos) komponentai_I","Nauda/Zala","Metodai","Politikos_sritys (pasirinktos)","Alternatyvos","Data","PVM_tarifas_išlaidų","PVM_tarifas_pajamų","Row Labels","Įgyvendinimo_trukme",null,"Alternatyva","DA_rodiklis"]
[1,"Aplinkos apsauga",{"$f":"INDEX(A:A,MATCH(D2,B:B,0),1)","v":1},"Aplinkos apsauga","Padidėjęs geriamo vandens tiekimo paslaugos prieinamumas","N","Sąnaudų ir naudos analizė",13,{"$f":"IF(Pradžia!I29=TRUE,\"Alternatyva 1\",\"\")","v":"Alternatyva 1"},43831,0,0,"Alternatyva 1",1,4,"Alternatyva 1","DA1_rodiklis"]
[2,"Energetika",1,"Aplinkos apsauga","Geriamo vandens kokybės pagerėjimas","N","Sąnaudų veiksmingumo analizė",15,{"$f":"IF(Pradžia!I31=TRUE,\"Alternatyva 2\",\"\")","v":"Alternatyva 2"},{"$f":"EDATE(TODAY(),48)","v":47602},0.05,0.05,"Alternatyva 2",2,null,"Alternatyva 2","DA2_rodiklis"]
[3,"Informacinės visuomenės plėtra",1,"Aplinkos apsauga","Padidėjęs nuotekų tvarkymo paslaugos prieinamumas","N",null,null,{"$f":"IF(Pradžia!I33=TRUE,\"Alternatyva 3\",\"\")","v":"Alternatyva 3"},null,0.09,0.09,"Alternatyva 3",3,null,"Alternatyva 3","DA3_rodiklis"]
[4,"Krašto apsauga",1,"Aplinkos apsauga","Sąnaudų ekonomija dėl pagerintos lietaus nuotekų infrastruktūros","N",null,null,{"$f":"IF(Pradžia!I35=TRUE,\"Alternatyva 4\",\"\")","v":""},null,0.21,0.21,null,4,null,"Alternatyva 4","DA4_rodiklis"]
[5,"Kultūra",1,"Aplinkos apsauga","Laiko sutaupymai","N",null,null,{"$f":"IF(Pradžia!I37=TRUE,\"Alternatyva 5\",\"\")","v":""},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)","Be PVM",null,5,null,"Alternatyva 5","DA5_rodiklis"]
[6,"Socialinė apsauga",1,"Aplinkos apsauga","Vizualinės taršos, triukšmo, dulkių, kvapų sumažėjimas","N",null,null,null,null,null,null,null,6]
[7,"Sveikatos apsauga",1,"Aplinkos apsauga","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas","N",null,null,null,null,null,null,null,7]
[8,"Švietimas ir mokslas",1,"Aplinkos apsauga","Metano (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas","N",null,null,null,null,null,null,null,8]
[9,"Teisingumas / Teisėtvarka",1,"Aplinkos apsauga","Išteklių taupymas dėl atliekų perdirbimo ir pakartotinio panaudojimo","N",null,null,null,null,"Su PVM",null,null,9]
[10,"Transportas",1,"Aplinkos apsauga","Paviršinių vandens telkinių kokybės pagerėjimas","N",null,null,null,null,"Be PVM",null,null,10]
[11,"Turizmas",1,"Aplinkos apsauga","Teritorijos rekreacinės vertės padidėjimas","N",null,null,null,null,null,null,null,11]
[12,"Urbanistinė plėtra",1,"Aplinkos apsauga","Nuostolių sumažėjimas dėl pavojingų, stichinių ir katastrofinių meteorologinių ir hidrologinių reiškinių","N",null,null,null,null,null,null,null,12]
[13,"Verslas",1,"Aplinkos apsauga","Oro taršos sumažėjimas","N",null,null,null,null,null,null,null,13]
[14,"Visuomenės apsauga",1,"Aplinkos apsauga","Ekosistemų ir biologinės įvairovės išsaugojimas","N",null,null,null,null,null,null,null,14]
[15,"Kita",2,"Energetika","Elektros energijos tiekimo sistemos patikimumo padidėjimas","N",null,null,null,null,null,null,null,15]
[null,null,2,"Energetika","Dujų tiekimo patikimumo padidėjimas","N",null,null,null,null,null,null,null,16]
[null,null,2,"Energetika","Energijos sąnaudų sumažėjimas dėl energijos šaltinio pakeitimo","N",null,null,null,null,null,null,null,17]
[null,null,2,"Energetika","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas","N",null,null,null,null,null,null,null,18]
[null,null,2,"Energetika","Metano (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas","N",null,null,null,null,null,null,null,19]
[null,null,2,"Energetika","Oro taršos sumažėjimas","N",null,null,null,null,null,null,null,20]
[null,null,2,"Energetika","Nelaimingų atsitikimų sumažėjimas","N",null,null,null,null,null,null,null,21]
[null,null,2,"Energetika","Oro taršos padidėjimas","Z",null,null,null,null,null,null,null,22]
[null,null,2,"Energetika","Šilumos energijos prieinamumo padidėjimas","N",null,null,null,null,null,null,null,23]
[null,null,2,"Energetika","Šilumos tiekimo patikimumo padidėjimas","N",null,null,null,null,null,null,null,24]
[null,null,2,"Energetika","Laiko ir piniginių sąnaudų sumažėjimas","N",null,null,null,null,null,null,null,25]
[null,null,2,"Energetika","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos padidėjimas","Z",null,null,null,null,null,null,null,26]
[null,null,2,"Energetika","Metano (kaip šiltnamio efektą sukeliančių dujų) emisijos padidėjimas","Z",null,null,null,null,null,null,null,27]
[null,null,2,"Energetika","Nelaimingų atsitikimų padidėjimas","Z",null,null,null,null,null,null,null,28]
[null,null,2,"Energetika","Energetinių charakteristikų pagerėjimas","N",null,null,null,null,null,null,null,29]
[null,null,3,"Informacinės visuomenės plėtra","Laiko ir piniginių sąnaudų sutaupymai","N",null,null,null,null,null,null,null,30]
[null,null,3,"Informacinės visuomenės plėtra","Galimybė pasiekti elektroninį turinį vietoje fizinės kelionės į vietą","N",null,null,null,null,null,null,null,31]
[null,null,3,"Informacinės visuomenės plėtra","Geresnis informacinės sistemos veikimas","N",null,null,null,null,null,null,null,32]
[null,null,{"$f":"INDEX(A:A,MATCH(D34,B:B,0),1)","v":3},"Informacinės visuomenės plėtra","Pasiryžimas sumokėti už interneto ryšį","N",null,null,null,null,null,null,null,33]
[null,null,4,"Krašto apsauga","Statistinio gyvenimo vertė","N",null,null,null,null,null,null,null,34]
[null,null,4,"Krašto apsauga","Gyvenimo metų vertė","N",null,null,null,null,null,null,null,35]
[null,null,4,"Krašto apsauga","Oro taršos sumažėjimas","N",null,null,null,null,null,null,null,36]
[null,null,4,"Krašto apsauga","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas","N",null,null,null,null,null,null,null,37]
[null,null,5,"Kultūra","Pasiryžimas sumokėti už lankymąsi kultūros objekte","N",null,null,null,null,null,null,null,38]
[null,null,6,"Socialinė apsauga","Darbo paieškos laiko ekonomija","N",null,null,null,null,null,null,null,39]
[null,null,6,"Socialinė apsauga","Įsidarbinusių asmenų sveikatos pagerėjimo teikiama nauda","N",null,null,null,null,null,null,null,40]
[null,null,6,"Socialinė apsauga","Padidėjęs priežiūros paslaugų prieinamumas","N",null,null,null,null,null,null,null,41]
[null,null,6,"Socialinė apsauga","Išvengtos būsto nuomos sąnaudos","N",null,null,null,null,null,null,null,42]
[null,null,6,"Socialinė apsauga","Sukurta pridėtinė vertė dėl dalyvavimo darbo rinkoje","N",null,null,null,null,null,null,null,43]
[null,null,6,"Socialinė apsauga","Pagerintos socialiai pažeidžiamų asmenų galimybės apsirūpinti būstu","N",null,null,null,null,null,null,null,44]
[null,null,7,"Sveikatos apsauga","Statistinio gyvenimo vertė","N",null,null,null,null,null,null,null,45]
[null,null,7,"Sveikatos apsauga","Gyvenimo metų vertė","N",null,null,null,null,null,null,null,46]
[null,null,7,"Sveikatos apsauga","Dėl ligos prarastos darbo dienos vertė","N",null,null,null,null,null,null,null,47]
[null,null,7,"Sveikatos apsauga","Pasiryžimas sumokėti už padidėjusį sveikatos priežiūros paslaugų prieinamumą","N",null,null,null,null,null,null,null,48]
[null,null,7,"Sveikatos apsauga","Laiko sąnaudų, patiriamų siekiant gauti sveikatos priežiūros paslaugas, sumažėjimas","N",null,null,null,null,null,null,null,49]
[null,null,7,"Sveikatos apsauga","Laiko nuostoliai dėl padidėjusių transporto spūsčių","Z",null,null,null,null,null,null,null,50]
[null,null,7,"Sveikatos apsauga","Oro taršos padidėjimas dėl padidėjusių transporto spūsčių","Z",null,null,null,null,null,null,null,51]
[null,null,7,"Sveikatos apsauga","Anglies dioksido emisijos padidėjimas dėl padidėjusių transporto spūsčių","Z",null,null,null,null,null,null,null,52]
[null,null,8,"Švietimas ir mokslas","Pasiryžimas sumokėti už padidėjusį ikimokyklinio ugdymo paslaugų prieinamumą ir pagerėjusią kokybę","N",null,null,null,null,null,null,null,53]
[null,null,8,"Švietimas ir mokslas","Pasiryžimas sumokėti už padidėjusį bendrojo ugdymo paslaugų prieinamumą ir pagerėjusią kokybę","N",null,null,null,null,null,null,null,54]
[null,null,8,"Švietimas ir mokslas","Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas","N",null,null,null,null,null,null,null,55]
[null,null,8,"Švietimas ir mokslas","Žinių kūrimo vertė (mokslinių publikacijų rengimo nauda)","N",null,null,null,null,null,null,null,56]
[null,null,8,"Švietimas ir mokslas","Žinių kūrimo vertė (mokslinių publikacijų citavimo nauda)","N",null,null,null,null,null,null,null,57]
[null,null,8,"Švietimas ir mokslas","Naujų žinių vertė (pranešimai konferencijose)","N",null,null,null,null,null,null,null,58]
[null,null,8,"Švietimas ir mokslas","Inovacijų produktų komercinimo vertė","N",null,null,null,null,null,null,null,59]
[null,null,8,"Švietimas ir mokslas","Atviros prieigos prie MTEPI infrastruktūros ekonominė vertė","N"]
[null,null,8,"Švietimas ir mokslas","Su sveikata ar aplinka susijusių rizikų sumažinimas","N"]
[null,null,8,"Švietimas ir mokslas","Edukacinė nauda lankytojams","N"]
[null,null,8,"Švietimas ir mokslas","Mokymosi veikiant (ang. learning-by-doing) nauda tiekimo grandinei","N"]
[null,null,8,"Švietimas ir mokslas","Pumpurinių įmonių ekonominė vertė","N"]
[null,null,{"$f":"INDEX(A:A,MATCH(D66,B:B,0),1)","v":8},"Švietimas ir mokslas","Pasiryžimas sumokėti už padidėjusį neformaliojo švietimo paslaugų prieinamumą ir pagerėjusią kokybę","N"]
[null,null,9,"Teisingumas / teisėtvarka","Sveikatos sutrikdymų ir mirčių sumažėjimas","N"]
[null,null,9,"Teisingumas / teisėtvarka","Turtui padarytos žalos sumažėjimas","N"]
[null,null,9,"Teisingumas / teisėtvarka","Neigiamo emocinio poveikio sumažėjimas","N"]
[null,null,9,"Teisingumas / teisėtvarka","Nusikaltimų administravimui skirtų viešųjų išlaidų sumažėjimas","N"]
[null,null,9,"Teisingumas / teisėtvarka","Laiko sutaupymai","N"]
[null,null,9,"Teisingumas / teisėtvarka","Piniginių sąnaudų sutaupymai","N"]
[null,null,9,"Teisingumas / teisėtvarka","Geresnis informacinės sistemos veikimas","N"]
[null,null,10,"Transportas","Laiko sutaupymai","N"]
[null,null,10,"Transportas","Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai","N"]
[null,null,10,"Transportas","Nelaimingų atsitikimų sumažėjimas","N"]
[null,null,10,"Transportas","Triukšmo taršos padidėjimas","Z"]
[null,null,10,"Transportas","Triukšmo taršos sumažėjimas","N"]
[null,null,10,"Transportas","Oro taršos sumažėjimas","N"]
[null,null,10,"Transportas","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas","N"]
[null,null,10,"Transportas","Nelaimingų atsitikimų sumažėjimas","Z"]
[null,null,10,"Transportas","Oro taršos padidėjimas","Z"]
[null,null,10,"Transportas","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos padidėjimas","Z"]
[null,null,11,"Turizmas","Vietinio vienadienio lankytojo vidutinės vienos kelionės išlaidos","N"]
[null,null,11,"Turizmas","Vietinio turisto vidutinės dienos išlaidos","N"]
[null,null,11,"Turizmas","Iš užsienio atvykusio vienadienio lankytojo vidutinės vienos kelionės išlaidos","N"]
[null,null,11,"Turizmas","Iš užsienio atvykusio turisto vidutinės dienos išlaidos","N"]
[null,null,12,"Urbanistinė plėtra","Vietovės patrauklumo namų ūkiams ir verslui padidėjimas","N"]
[null,null,12,"Urbanistinė plėtra","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas","N"]
[null,null,12,"Urbanistinė plėtra","Metano (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas","N"]
[null,null,12,"Urbanistinė plėtra","Transporto keliamos oro taršos padidėjimas","Z"]
[null,null,12,"Urbanistinė plėtra","Transporto keliamos oro taršos sumažėjimas","N"]
[null,null,13,"Verslas","Vieno darbuotojo sukuriama pridėtinė vertė","N"]
[null,null,13,"Verslas","Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis","N"]
[null,null,13,"Verslas","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos padidėjimas","Z"]
[null,null,13,"Verslas","Laiko nuostoliai dėl padidėjusių transporto spūsčių","Z"]
[null,null,13,"Verslas","Oro taršos padidėjimas dėl padidėjusių transporto spūsčių","Z"]
[null,null,{"$f":"INDEX(A:A,MATCH(D98,B:B,0),1)","v":14},"Visuomenės apsauga","Sveikatos sutrikdymų ir mirčių sumažėjimas","N"]
[null,null,{"$f":"INDEX(A:A,MATCH(D99,B:B,0),1)","v":14},"Visuomenės apsauga","Turtui padarytos žalos sumažėjimas","N"]
[null,null,{"$f":"INDEX(A:A,MATCH(D100,B:B,0),1)","v":14},"Visuomenės apsauga","Pagerintas saugumas ir gyvenimo kokybė","N"]
[null,null,{"$f":"INDEX(A:A,MATCH(D101,B:B,0),1)","v":14},"Visuomenės apsauga","Nusikaltimų administravimui skirtų viešųjų išlaidų sumažėjimas","N"]

{"sheet":"Data2","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
["Nr",13,null,"Politikos_sritys",null,"Nr",13]
["Nauda/Zala","N",null,{"$f":"IF(Data1!$H2<>\"\",CONCATENATE(\"[\",Data1!$H2,\"]\"),\"\")","v":"[13]"},null,"Nauda/Zala","Z"]
[null,null,null,{"$f":"IF(Data1!$H3<>\"\",CONCATENATE(\"[\",Data1!$H3,\"]\"),\"\")","v":"[15]"}]
["Row Labels",null,null,{"$f":"IF(Data1!$H4<>\"\",CONCATENATE(\"[\",Data1!$H4,\"]\"),\"\")","v":""},null,"Row Labels"]
["Vieno darbuotojo sukuriama pridėtinė vertė",null,null,{"$f":"IF(Data1!$H5<>\"\",CONCATENATE(\"[\",Data1!$H5,\"]\"),\"\")","v":""},null,"Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos padidėjimas"]
["Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis",null,null,{"$f":"IF(Data1!$H6<>\"\",CONCATENATE(\"[\",Data1!$H6,\"]\"),\"\")","v":""},null,"Laiko nuostoliai dėl padidėjusių transporto spūsčių"]
["Grand Total",null,null,{"$f":"IF(Data1!$H7<>\"\",CONCATENATE(\"[\",Data1!$H7,\"]\"),\"\")","v":""},null,"Oro taršos padidėjimas dėl padidėjusių transporto spūsčių"]
[null,null,null,{"$f":"IF(Data1!$H8<>\"\",CONCATENATE(\"[\",Data1!$H8,\"]\"),\"\")","v":""},null,"Grand Total"]
[null,null,null,{"$f":"IF(Data1!$H9<>\"\",CONCATENATE(\"[\",Data1!$H9,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H10<>\"\",CONCATENATE(\"[\",Data1!$H10,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H11<>\"\",CONCATENATE(\"[\",Data1!$H11,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H12<>\"\",CONCATENATE(\"[\",Data1!$H12,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H13<>\"\",CONCATENATE(\"[\",Data1!$H13,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H14<>\"\",CONCATENATE(\"[\",Data1!$H14,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H15<>\"\",CONCATENATE(\"[\",Data1!$H15,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H16<>\"\",CONCATENATE(\"[\",Data1!$H16,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H17<>\"\",CONCATENATE(\"[\",Data1!$H17,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H18<>\"\",CONCATENATE(\"[\",Data1!$H18,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H19<>\"\",CONCATENATE(\"[\",Data1!$H19,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H20<>\"\",CONCATENATE(\"[\",Data1!$H20,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H21<>\"\",CONCATENATE(\"[\",Data1!$H21,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H22<>\"\",CONCATENATE(\"[\",Data1!$H22,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H23<>\"\",CONCATENATE(\"[\",Data1!$H23,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H24<>\"\",CONCATENATE(\"[\",Data1!$H24,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H25<>\"\",CONCATENATE(\"[\",Data1!$H25,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H26<>\"\",CONCATENATE(\"[\",Data1!$H26,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H27<>\"\",CONCATENATE(\"[\",Data1!$H27,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H28<>\"\",CONCATENATE(\"[\",Data1!$H28,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H29<>\"\",CONCATENATE(\"[\",Data1!$H29,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H30<>\"\",CONCATENATE(\"[\",Data1!$H30,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H31<>\"\",CONCATENATE(\"[\",Data1!$H31,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!$H32<>\"\",CONCATENATE(\"[\",Data1!$H32,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!H34<>\"\",CONCATENATE(\"[\",Data1!H34,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!H35<>\"\",CONCATENATE(\"[\",Data1!H35,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!H36<>\"\",CONCATENATE(\"[\",Data1!H36,\"]\"),\"\")","v":""}]
[null,null,null,{"$f":"IF(Data1!H37<>\"\",CONCATENATE(\"[\",Data1!H37,\"]\"),\"\")","v":""}]

{"sheet":"Pradžia","index":2,"n_rows":106,"n_cols":111,"rows_kept":106,"cut":false,"hidden":false,"merged":[[42,2,42,3],[44,2,44,3],[38,2,38,3],[25,2,25,3],[27,3,27,5],[40,2,40,3],[25,4,25,5],[27,6,27,7],[1,1,1,9],[3,2,3,3],[5,2,5,3],[7,2,7,3],[9,2,9,3],[3,4,3,5],[5,4,5,8],[11,2,11,3],[13,2,13,3],[15,2,15,3],[17,2,17,3],[23,2,23,3],[19,2,19,3],[21,2,21,3],[23,4,23,5]]}
[]
[null,"Ši skaičiuoklė padeda palyginti priemonės alternatyvas ir pasirinkti iš jų geriausią. Kai nagrinėjama tik viena alternatyva, skaičiuoklė padeda įvertinti jos atsiperkamumą visuomenei. Visoje skaičiuoklėje reikia pildyti tik žalius laukus bei išsirinkti variantus pasirinkimo laukuose. Kiti laukai užsipildo automatiškai. Tarpinius skaičiavimus pateikite darbalapyje \"Prielaidos\". Skaičiuoklėje pateikiami paaiškinimų mygtukai             Paspaudus, pateikiama trumpa informacija apie aktualų parametrą. Šiame lape \"Pradžia\" užpildykite žalius laukus bei išsirinkite variantus pasirinkimo laukuose ir lapo apačioje spauskite mygtuką                     Pagal Jūsų pasirinkimus skaičiuoklė sugeneruos reikalingus darbalapius. \n",null,null,null,null,null,null,null,null,null," "]
[]
[null,null,"1. Nurodykite priemonės kodą",null,"05-001-01-11-04 "]
[]
[null,null,"2. Nurodykite pagrindžiamos priemonės pavadinimą",null,"ĮGYVENDINTI EKSPORTO KONKURENCINGUMO AUGIMĄ SKATINANČIAS PRIEMONES"]
[]
[null,null,"3. Nurodykite priemonių skaičiuoklės pildymo datą",null,45771]
[]
[null,null,"4. Nurodykite planuojamą priemonės vykdymo pradžios datą",null,44805]
[]
[null,null,"5. Nurodykite priemonės ataskaitinio laikotarpio trukmę metais",null,10]
[]
[null,null,"6. Pasirinkite metodą, kuriuo lyginsite alternatyvas"]
[]
[null,null,"7. Pažymėkite, jei bus taikoma ir daugiakriterinė analizė"]
[]
[null,null,"8. Pasirinkite analizės principą"]
[]
[null,null,"9. Nurodykite viešosios politikos sritį, kurioje planuojama priemonė",null,null,null,null,"   "]
[]
[null,null,"10. Jeigu bent viena iš priemonės įgyvendinimo alternatyvų turi poveikį kitoms viešosios politikos sritims, nurodykite jas"]
[]
[null,null,"11. Nurodykite siekiamo rezultato pavadinimą",null,"Eksporto konkurencingumą padidinusių įmonių skaičius"]
[]
[null,null,"12. Nurodykite siekiamo rezultato matavimo vienetą",null,"vnt."]
[]
[null,null,"13. Pažymėkite alternatyvas, kurias pateikiate skaičiuoklėje","Alternatyvos pavadinimas",null,null,"Priemonės įgyvendinimo trukmė metais"]
[null,null,null,"Subalansuotas eksporto skatinimas",null,null,8,null,true]
[]
[null,null,null,"Eksporto konkurencingumo didinimas ilgalaikio poveikio priemonėmis",null,null,8,null,true]
[]
[null,null,null,"Eksporto spurtas - eksporto konkurencingumo didinimas greito poveikio priemonėmis",null,null,8,null,true]
[]
[null,null,null,"",null,null,10,null,false]
[]
[null,null,null,"",null,null,10,null,false]
[]
[null,null,"14. Esant poreikiui, patikslinkite taikomą realią finansinę diskonto normą ",null,0.04]
[]
[null,null,"15. Esant poreikiui, patikslinkite taikomą socialinę diskonto normą ",null,0.05]
[]
[null,null,"16. Vidutinė metinė infliacija priemonės įgyvendininimo laikotarpiu",null,0]
[]
[null,null,"Skaičiuoklės versija 1.0"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"\"Copyright \" & \"©\"","v":"Copyright ©"},{"$f":"YEAR(TODAY()) & \" Všį Centrinė projektų valdymo agentūra.\" & \" Visos teisės saugomos. \"","v":"2026 Všį Centrinė projektų valdymo agentūra. Visos teisės saugomos. "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]

{"sheet":"Alternatyva 1","index":3,"n_rows":129,"n_cols":113,"rows_kept":129,"cut":false,"hidden":false,"merged":[[4,5,4,6]]}
[]
[null,"ALTERNATYVA 1"]
[null,{"$f":"IF(INDEX(A1_pav,1,1)=0,\"\",INDEX(A1_pav,1,1))","v":"Subalansuotas eksporto skatinimas"}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$6+I5","v":2023},{"$f":"$H$6+J5","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,{"$f":"$H$6+AG5","v":2047},2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,{"$f":"$H$6+BM5","v":2079},2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,{"$f":"$H$6+CS5","v":2111},2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,null,{"$f":"SUM(DE7:DE117)","v":0},{"$f":"SUM(DF7:DF117)","v":215},"PVM","Likutines PVM"]
[null,"A.","INVESTICIJOS, REINVESTICIJOS IR GRYNASIS VEIKLOS SRAUTAS",null,null,{"$f":"F8+F9+F89-F100+F111","v":73187740.156348273},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H7:$DC7)","v":85359358.5},{"$f":"H8+H9+H89-H100-H111","v":0},{"$f":"I8+I9+I89-I100-I111","v":3000000},13962935.059999999,20998848.18,18513312.359999999,12688850.899999999,7869876,5750536,2575000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU8+BU9+BU89-BU100-BU111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF($H7:$DC7,\"<>0\")","v":8}]
[null,"B.","REINVESTICIJOS (PO PRIEMONĖS ĮGYVENDINIMO)",null,null,{"$f":"SUM(F20,F31,F42,F54,F65,F76,F87)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H8:$DC8)","v":0},{"$f":"SUM(H20,H31,H42,H54,H65,H76,H87)","v":0},{"$f":"SUM(I20,I31,I42,I54,I65,I76,I87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU20,BU31,BU42,BU54,BU65,BU76,BU87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"C.","PRIEMONĖS INVESTICIJOS",null,null,{"$f":"F10+F44+F78-F8","v":52975101.878562197},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H9:$DC9)","v":62271654.75},{"$f":"H10+H44+H78-H8","v":0},3000000,7781467.5299999993,14333674.09,12099656.18,10226099.949999999,6858153,5472604,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN10+AN44+AN78-AN8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT10+BT44+BT78-BT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ10+CZ44+CZ78-CZ8","v":0},{"$f":"DA10+DA44+DA78-DA8","v":0},{"$f":"DB10+DB44+DB78-DB8","v":0},{"$f":"DC10+DC44+DC78-DC8","v":0},null,null,8]
[null,"D.","REGULIACINĖS VEIKLOS",null,null,{"$f":"F11+F22+F33","v":28054588.628082436},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H10:$DC10)","v":32541654.749999996},{"$f":"H11+H22+H33","v":0},{"$f":"I11+I22+I33","v":0},6181467.5299999993,8283674.0899999999,8299656.1799999997,5776099.9500000002,3058153,942604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU11+BU22+BU33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6]
[null,"D.1.","Norminės",null,null,{"$f":"SUM(F12:F19)+F20","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H11:$DC11)","v":0},{"$f":"SUM(H12:H19)+H20","v":0},{"$f":"SUM(I12:I19)+I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU12:BU19)+BU20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[0,{"$f":"$B$11&\"1.\"","v":"D.1.1."},"Veikla (nurodykite pavadinimą; suplanuotas investicijas pagrįskite prielaidų lape)",null,0.21,{"$f":"H12+NPV(FD,I12:INDEX(I12:DC12,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H12:$DC12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK($H12:$DC12)","v":0},0,{"$f":"IF(ISNUMBER(E12),E12*100,0)","v":21},0]
[1,{"$f":"$B$11&\"2.\"","v":"D.1.2."},"Veikla",null,0.21,{"$f":"H13+NPV(FD,I13:INDEX(I13:DC13,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H13:$DC13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H13:DC13)","v":0},{"$f":"COUNTIF($H13:$DC13,\"<>0\")","v":0},21,0]
[2,{"$f":"$B$11&\"3.\"","v":"D.1.3."},"Veikla",null,0.21,{"$f":"H14+NPV(FD,I14:INDEX(I14:DC14,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H14:$DC14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[3,{"$f":"$B$11&\"4.\"","v":"D.1.4."},"Veikla",null,0.21,{"$f":"H15+NPV(FD,I15:INDEX(I15:DC15,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H15:$DC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[4,{"$f":"$B$11&\"5.\"","v":"D.1.5."},"Veikla",null,0.21,{"$f":"H16+NPV(FD,I16:INDEX(I16:DC16,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H16:$DC16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[5,{"$f":"$B$11&\"6.\"","v":"D.1.6."},"Veikla",null,0.21,{"$f":"H17+NPV(FD,I17:INDEX(I17:DC17,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H17:$DC17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[6,{"$f":"$B$11&\"7.\"","v":"D.1.7."},"Veikla",null,0.21,{"$f":"H18+NPV(FD,I18:INDEX(I18:DC18,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H18:$DC18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[7,{"$f":"$B$11&\"8.\"","v":"D.1.8."},"Veikla",null,0.21,{"$f":"H19+NPV(FD,I19:INDEX(I19:DC19,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H19:$DC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[8,{"$f":"$B$11&\"9.\"","v":"D.1.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H20+NPV(FD,I20:INDEX(I20:DC20,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H20:$DC20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[9,{"$f":"$B$11&\"L.\"","v":"D.1.L."},"Likutinė vertė",null,0.21,{"$f":"H21+NPV(FD,I21:INDEX(I21:DC21,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H21:$DC21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG21/(100+DG21)","v":0.17355371900826447}]
[10,"D.2.","Mokestinės",null,null,{"$f":"SUM(F23:F30)+F31","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H22:$DC22)","v":0},{"$f":"SUM(H23:H30)+H31","v":0},{"$f":"SUM(I23:I30)+I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU23:BU30)+BU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[11,{"$f":"$B$22&\"1.\"","v":"D.2.1."},"Veikla",null,0.21,{"$f":"H23+NPV(FD,I23:INDEX(I23:DC23,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H23:$DC23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H23:DC23)","v":0},0,{"$f":"IF(ISNUMBER(E23),E23*100,0)","v":21},0]
[12,{"$f":"$B$22&\"2.\"","v":"D.2.2."},"Veikla",null,0.21,{"$f":"H24+NPV(FD,I24:INDEX(I24:DC24,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H24:$DC24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H24:DC24)","v":0},0,21,0]
[13,{"$f":"$B$22&\"3.\"","v":"D.2.3."},"Veikla",null,0.21,{"$f":"H25+NPV(FD,I25:INDEX(I25:DC25,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H25:$DC25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[14,{"$f":"$B$22&\"4.\"","v":"D.2.4."},"Veikla",null,0.21,{"$f":"H26+NPV(FD,I26:INDEX(I26:DC26,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H26:$DC26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[15,{"$f":"$B$22&\"5.\"","v":"D.2.5."},"Veikla",null,0.21,{"$f":"H27+NPV(FD,I27:INDEX(I27:DC27,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H27:$DC27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[16,{"$f":"$B$22&\"6.\"","v":"D.2.6."},"Veikla",null,0.21,{"$f":"H28+NPV(FD,I28:INDEX(I28:DC28,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H28:$DC28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[17,{"$f":"$B$22&\"7.\"","v":"D.2.7."},"Veikla",null,0.21,{"$f":"H29+NPV(FD,I29:INDEX(I29:DC29,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H29:$DC29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[18,{"$f":"$B$22&\"8.\"","v":"D.2.8."},"Veikla",null,0.21,{"$f":"H30+NPV(FD,I30:INDEX(I30:DC30,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H30:$DC30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[19,{"$f":"$B$22&\"9.\"","v":"D.2.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H31+NPV(FD,I31:INDEX(I31:DC31,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H31:$DC31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[20,{"$f":"$B$22&\"L.\"","v":"D.2.L."},"Likutinė vertė",null,0.21,{"$f":"H32+NPV(FD,I32:INDEX(I32:DC32,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H32:$DC32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG32/(100+DG32)","v":0.17355371900826447}]
[21,"D.3.","Finansinės paskatos ir kitos išmokos",null,null,{"$f":"SUM(F34:F41)+F42","v":28054588.628082436},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H33:$DC33)","v":32541654.749999996},{"$f":"SUM(H34:H41)+H42","v":0},{"$f":"SUM(I34:I41)+I42","v":0},6181467.5299999993,8283674.0899999999,8299656.1799999997,5776099.9500000002,3058153,942604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU34:BU41)+BU42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6]
[22,{"$f":"$B$33&\"1.\"","v":"D.3.1."},{"$f":"Prielaidos!D12","v":"\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H34+NPV(FD,I34:INDEX(I34:DC34,PAL))","v":3328039.8604484024},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H34:$DC34)","v":3723441.0100000002},0,0,1372674.96,1500000.57,795765.32,55000.160000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H34:DC34)","v":0},4,{"$f":"IF(ISNUMBER(E34),E34*100,0)","v":0},0]
[23,{"$f":"$B$33&\"2.\"","v":"D.3.2."},{"$f":"Prielaidos!D19","v":"„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ "},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H35+NPV(FD,I35:INDEX(I35:DC35,PAL))","v":4939977.6361188078},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H35:$DC35)","v":5540514.7800000003},0,0,2139309.61,2083673.52,814320.86,503210.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H35:DC35)","v":0},4,0,0]
[24,{"$f":"$B$33&\"3.\"","v":"D.3.3."},{"$f":"Prielaidos!D30","v":"„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“"},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H36+NPV(FD,I36:INDEX(I36:DC36,PAL))","v":11327922.543467782},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H36:$DC36)","v":13069847.960000001},0,0,2669482.96,2900000,4689570,1771040,897723,142032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6,0,0]
[25,{"$f":"$B$33&\"4.\"","v":"D.3.4."},{"$f":"Prielaidos!D13","v":"\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":5318482.1073811073},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H37:$DC37)","v":6276559},0,0,0,1800000,2000000,1626559,850000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,4,0,0]
[26,{"$f":"$B$33&\"5.\"","v":"D.3.5."}," \"Konferencinio turizmo plėtros skatinimas\"\n",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H38+NPV(FD,I38:INDEX(I38:DC38,PAL))","v":3140166.4806663371},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H38:$DC38)","v":3931292},0,0,0,0,0,1820290,1310430,800572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3,0,0]
[27,{"$f":"$B$33&\"6.\"","v":"D.3.6."},null,null,0.21,{"$f":"H39+NPV(FD,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H39:$DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[28,{"$f":"$B$33&\"7.\"","v":"D.3.7."},null,null,0.21,{"$f":"H40+NPV(FD,I40:INDEX(I40:DC40,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H40:$DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[29,{"$f":"$B$33&\"8.\"","v":"D.3.8."},null,null,0.21,{"$f":"H41+NPV(FD,I41:INDEX(I41:DC41,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H41:$DC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[30,{"$f":"$B$33&\"9.\"","v":"D.3.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H42+NPV(FD,I42:INDEX(I42:DC42,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H42:$DC42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[31,{"$f":"$B$33&\"L.\"","v":"D.3.L."},"Likutinė vertė",null,0.21,{"$f":"H43+NPV(FD,I43:INDEX(I43:DC43,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H43:$DC43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG43/(100+DG43)","v":0.17355371900826447}]
[32,"E.","INVESTICINĖS VEIKLOS",null,null,{"$f":"F45+F56+F67","v":16346008.919265121},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H44:$DC44)","v":19610000},{"$f":"H45+H56+H67","v":0},{"$f":"I45+I56+I67","v":980000},1080000,4470000,2870000,2870000,2870000,2900000,1570000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU45+BU56+BU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[33,"E.1.","Infrastruktūros vystymas",null,null,{"$f":"SUM(F46:F53)+F54","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":0},{"$f":"SUM(H46:H53)+H54","v":0},{"$f":"SUM(I46:I53)+I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU53)+BU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[34,{"$f":"$B$45&\"1.\"","v":"E.1.1."},"Veikla",null,0.21,{"$f":"H46+NPV(FD,I46:INDEX(I46:DC46,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H46:DC46)","v":0},0,{"$f":"IF(ISNUMBER(E46),E46*100,0)","v":21},0]
[35,{"$f":"$B$45&\"2.\"","v":"E.1.2."},"Veikla",null,0.21,{"$f":"H47+NPV(FD,I47:INDEX(I47:DC47,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H47:$DC47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H47:DC47)","v":0},0,21,0]
[36,{"$f":"$B$45&\"3.\"","v":"E.1.3."},"Veikla",null,0.21,{"$f":"H48+NPV(FD,I48:INDEX(I48:DC48,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H48:$DC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[37,{"$f":"$B$45&\"4.\"","v":"E.1.4."},"Veikla",null,0.21,{"$f":"H49+NPV(FD,I49:INDEX(I49:DC49,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H49:$DC49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[38,{"$f":"$B$45&\"5.\"","v":"E.1.5."},"Veikla",null,0.21,{"$f":"H50+NPV(FD,I50:INDEX(I50:DC50,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H50:$DC50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[39,{"$f":"$B$45&\"6.\"","v":"E.1.6."},"Veikla",null,0.21,{"$f":"H51+NPV(FD,I51:INDEX(I51:DC51,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H51:$DC51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[40,{"$f":"$B$45&\"7.\"","v":"E.1.7."},"Veikla",null,0.21,{"$f":"H52+NPV(FD,I52:INDEX(I52:DC52,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H52:$DC52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[41,{"$f":"$B$45&\"8.\"","v":"E.1.8."},"Veikla",null,0.21,{"$f":"H53+NPV(FD,I53:INDEX(I53:DC53,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H53:$DC53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[42,{"$f":"$B$45&\"9.\"","v":"E.1.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H54+NPV(FD,I54:INDEX(I54:DC54,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H54:$DC54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[43,{"$f":"$B$45&\"L.\"","v":"E.1.L."},"Likutinė vertė",null,0.21,{"$f":"H55+NPV(FD,I55:INDEX(I55:DC55,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H55:$DC55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG55/(100+DG55)","v":0.17355371900826447}]
[44,"E.2.","Paslaugų teikimas",null,null,{"$f":"SUM(F57:F64)+F65","v":14590724.297399342},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H56:$DC56)","v":17460000},{"$f":"SUM(H57:H64)+H65","v":0},{"$f":"SUM(I57:I64)+I65","v":920000},1000000,4135000,2535000,2535000,2535000,2565000,1235000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU57:BU64)+BU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[45,{"$f":"$B$56&\"1.\"","v":"E.2.1."},{"$f":"Prielaidos!D17","v":"Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas "},null,0.21,{"$f":"H57+NPV(FD,I57:INDEX(I57:DC57,PAL))","v":2717484.0691852523},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H57:$DC57)","v":3000000},0,500000,400000,2100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H57:DC57)","v":0},3,{"$f":"IF(ISNUMBER(E57),E57*100,0)","v":21},0]
[46,{"$f":"$B$56&\"2.\"","v":"E.2.2."},{"$f":"Prielaidos!D24","v":"Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)"},null,0.21,{"$f":"H58+NPV(FD,I58:INDEX(I58:DC58,PAL))","v":1938660.0801576737},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H58:$DC58)","v":2400000},0,0,0,400000,400000,400000,400000,400000,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H58:DC58)","v":0},6,21,0]
[47,{"$f":"$B$56&\"3.\"","v":"E.2.3."},{"$f":"Prielaidos!D26","v":"Sektorinių konsultantų paslaugos (ES rinkos)"},null,0.21,{"$f":"H59+NPV(FD,I59:INDEX(I59:DC59,PAL))","v":2907990.1202365109},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H59:$DC59)","v":3600000},0,0,0,600000,600000,600000,600000,600000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6,21,0]
[48,{"$f":"$B$56&\"4.\"","v":"E.2.4."},{"$f":"Prielaidos!D14","v":"Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai"},null,0.21,{"$f":"H60+NPV(FD,I60:INDEX(I60:DC60,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H60:$DC60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[49,{"$f":"$B$56&\"5.\"","v":"E.2.5."},{"$f":"Prielaidos!D27","v":"Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje"},null,0.21,{"$f":"H61+NPV(FD,I61:INDEX(I61:DC61,PAL))","v":144230.76923076922},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H61:$DC61)","v":150000},0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1,21,0]
[50,{"$f":"$B$56&\"6.\"","v":"E.2.6."},{"$f":"Prielaidos!D28","v":"Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje"},null,0.21,{"$f":"H62+NPV(FD,I62:INDEX(I62:DC62,PAL))","v":726997.53005912772},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H62:$DC62)","v":900000},0,0,0,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6,21,0]
[51,{"$f":"$B$56&\"7.\"","v":"E.2.7."},{"$f":"Prielaidos!D29","v":"Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą "},null,0.21,{"$f":"H63+NPV(FD,I63:INDEX(I63:DC63,PAL))","v":411965.26703350572},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H63:$DC63)","v":510000},0,0,0,85000,85000,85000,85000,85000,85000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6,21,0]
[52,{"$f":"$B$56&\"8.\"","v":"E.2.8."},{"$f":"Prielaidos!D18","v":"Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus"},null,0.21,{"$f":"H64+NPV(FD,I64:INDEX(I64:DC64,PAL))","v":5743396.4614965022},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H64:$DC64)","v":6900000},0,270000,600000,800000,1300000,1300000,1300000,1330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,7,21,0]
[53,{"$f":"$B$56&\"9.\"","v":"E.2.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H65+NPV(FD,I65:INDEX(I65:DC65,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H65:$DC65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[54,{"$f":"$B$56&\"L.\"","v":"E.2.L."},"Likutinė vertė",null,0.21,{"$f":"H66+NPV(FD,I66:INDEX(I66:DC66,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H66:$DC66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG66/(100+DG66)","v":0.17355371900826447}]
[55,"E.3.","Investicijos į žinias ir žmogiškuosius išteklius",null,null,{"$f":"SUM(F68:F75)+F76","v":1755284.6218657796},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H67:$DC67)","v":2150000},{"$f":"SUM(H68:H75)+H76","v":0},{"$f":"SUM(I68:I75)+I76","v":60000},80000,335000,335000,335000,335000,335000,335000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU68:BU75)+BU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[56,{"$f":"$B$67&\"1.\"","v":"E.3.1."},{"$f":"Prielaidos!D15","v":"Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas "},null,0.21,{"$f":"H68+NPV(FD,I68:INDEX(I68:DC68,PAL))","v":775464.0320630694},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H68:$DC68)","v":960000},0,0,0,160000,160000,160000,160000,160000,160000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H68:DC68)","v":0},6,{"$f":"IF(ISNUMBER(E68),E68*100,0)","v":21},0]
[57,{"$f":"$B$67&\"2.\"","v":"E.3.2."},{"$f":"Prielaidos!D23","v":"Eksporto kompetencijų didinimo mokymai ir programos "},null,0.21,{"$f":"H69+NPV(FD,I69:INDEX(I69:DC69,PAL))","v":979820.58980271011},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H69:$DC69)","v":1190000},0,60000,80000,175000,175000,175000,175000,175000,175000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H69:DC69)","v":0},8,21,0]
[58,{"$f":"$B$67&\"3.\"","v":"E.3.3."},null,null,0.21,{"$f":"H70+NPV(FD,I70:INDEX(I70:DC70,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H70:$DC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[59,{"$f":"$B$67&\"4.\"","v":"E.3.4."},null,null,0.21,{"$f":"H71+NPV(FD,I71:INDEX(I71:DC71,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H71:$DC71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[60,{"$f":"$B$67&\"5.\"","v":"E.3.5."},null,null,0.21,{"$f":"H72+NPV(FD,I72:INDEX(I72:DC72,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H72:$DC72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[61,{"$f":"$B$67&\"6.\"","v":"E.3.6."},null,null,0.21,{"$f":"H73+NPV(FD,I73:INDEX(I73:DC73,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H73:$DC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[62,{"$f":"$B$67&\"7.\"","v":"E.3.7."},null,null,0.21,{"$f":"H74+NPV(FD,I74:INDEX(I74:DC74,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H74:$DC74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[63,{"$f":"$B$67&\"8.\"","v":"E.3.8."},null,null,0.21,{"$f":"H75+NPV(FD,I75:INDEX(I75:DC75,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H75:$DC75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[64,{"$f":"$B$67&\"9.\"","v":"E.3.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H76+NPV(FD,I76:INDEX(I76:DC76,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H76:$DC76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[65,{"$f":"$B$67&\"L.\"","v":"E.3.L."},"Likutinė vertė",null,0.21,{"$f":"H77+NPV(FD,I77:INDEX(I77:DC77,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H77:$DC77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"COUNTIF($H77:$DC77,\"<>0\")","v":0},21,{"$f":"DG77/(100+DG77)","v":0.17355371900826447}]
[66,"F.","KOMUNIKACINĖS VEIKLOS",null,null,{"$f":"SUM(F79:F87)","v":8574504.3312146328},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H78:$DC78)","v":10120000},{"$f":"SUM(H79:H86)+H87","v":0},{"$f":"SUM(I79:I86)+I87","v":2020000},520000,1580000,930000,1580000,930000,1630000,930000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL79:AL86)+AL87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR79:BR86)+BR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX79:CX86)+CX87","v":0},0,0,0,0,0,null,null,8]
[67,{"$f":"$B$78&\"1.\"","v":"F.1."},"Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose ",null,0.21,{"$f":"H79+NPV(FD,I79:INDEX(I79:DC79,PAL))","v":484665.02003941842},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H79:$DC79)","v":600000},0,0,0,100000,100000,100000,100000,100000,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H79:DC79)","v":0},6,{"$f":"IF(ISNUMBER(E79),E79*100,0)","v":21},0]
[68,{"$f":"$B$78&\"2.\"","v":"F.2."},"Lietuvos pristatymo užsienyje strategijos įgyvendinimas  ",null,0.21,{"$f":"H80+NPV(FD,I80:INDEX(I80:DC80,PAL))","v":2615632.7925047847},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H80:$DC80)","v":3200000},0,200000,0,500000,500000,500000,500000,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H80:DC80)","v":0},7,21,0]
[69,{"$f":"$B$78&\"3.\"","v":"F.3."},"Proveržio sričių tarptautinių renginių Lietuvoje organizavimas ",null,0.21,{"$f":"H81+NPV(FD,I81:INDEX(I81:DC81,PAL))","v":3413939.6601142688},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H81:$DC81)","v":4000000},0,700000,400000,800000,150000,800000,150000,850000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8,21,0]
[70,{"$f":"$B$78&\"4.\"","v":"F.4."},"Nacionalinių stendų tarptautinėse parodose organizavimas ",null,0.21,{"$f":"H82+NPV(FD,I82:INDEX(I82:DC82,PAL))","v":961538.4615384615},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H82:$DC82)","v":1000000},0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1,21,0]
[71,{"$f":"$B$78&\"5.\"","v":"F.5."},"Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose",null,0.21,{"$f":"H83+NPV(FD,I83:INDEX(I83:DC83,PAL))","v":1098728.397017699},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H83:$DC83)","v":1320000},0,120000,120000,180000,180000,180000,180000,180000,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8,21,0]
[72,{"$f":"$B$78&\"6.\"","v":"F.6."},null,null,0.21,{"$f":"H84+NPV(FD,I84:INDEX(I84:DC84,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H84:$DC84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[73,{"$f":"$B$78&\"7.\"","v":"F.7."},null,null,0.21,{"$f":"H85+NPV(FD,I85:INDEX(I85:DC85,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H85:$DC85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[74,{"$f":"$B$78&\"8.\"","v":"F.8."},null,null,0.21,{"$f":"H86+NPV(FD,I86:INDEX(I86:DC86,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H86:$DC86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[75,{"$f":"$B$78&\"9.\"","v":"F.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H87+NPV(FD,I87:INDEX(I87:DC87,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H87:$DC87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[76,{"$f":"$B$78&\"L.\"","v":"F.L."},"Likutinė vertė",null,0.21,{"$f":"H88+NPV(FD,I88:INDEX(I88:DC88,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H88:$DC88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG88/(100+DG88)","v":0.17355371900826447}]
[77,"G.","VEIKLOS IR PALAIKYMO (ATNAUJINIMO) SĄNAUDOS, IŠ VISO",null,null,{"$f":"SUM(F90:F99)","v":20212638.277786072},{"$f":"SUM(G90:G99)","v":23087703.749999996},0,0,6181467.5299999993,6665174.0899999999,6413656.1799999997,2462750.9500000002,1011723,277932,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS90:BS99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7]
[78,{"$f":"$B$89&\"1.\"","v":"G.1."},"Darbo užmokesčio ir su juo susijusios išlaidos",null,0,{"$f":"H90+NPV(FD,I90:INDEX(I90:DC90,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H90:$DC90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H90:DC90)","v":0},0,{"$f":"IF(ISNUMBER(E90),E90*100,0)","v":0}]
[79,{"$f":"$B$89&\"2.\"","v":"G.2."},"Pridėtinės priemonės įgyvendinimo išlaidos, 3% norma",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H91+NPV(FD,I91:INDEX(I91:DC91,PAL))","v":616698.23775107902},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H91:$DC91)","v":753900},0,0,0,{"$f":"(K44+K78)*0.03","v":181500},114000,133500,114000,135900,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6,0]
[80,{"$f":"$B$89&\"3.\"","v":"G.3."},null,null,0.21,{"$f":"H92+NPV(FD,I92:INDEX(I92:DC92,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H92:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[81,{"$f":"$B$89&\"4.\"","v":"G.4."},null,null,0.21,{"$f":"H93+NPV(FD,I93:INDEX(I93:DC93,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H93:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[82,{"$f":"$B$89&\"5.\"","v":"G.5."},null,null,0.21,{"$f":"H94+NPV(FD,I94:INDEX(I94:DC94,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H94:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[83,{"$f":"$B$89&\"6.\"","v":"G.6."},"Privatus kofinansavimas (ES finansuojamų projektų)",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H95+NPV(FD,I95:INDEX(I95:DC95,PAL))","v":19595940.040034994},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H95:$DC95)","v":22333803.749999996},0,{"$f":"I34+I35+I36","v":0},{"$f":"J34+J35+J36","v":6181467.5299999993},6483674.0899999999,6299656.1799999997,2329250.9500000002,897723,142032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6,0]
[84,{"$f":"$B$89&\"7.\"","v":"G.7."},null,null,0.21,{"$f":"H96+NPV(FD,I96:INDEX(I96:DC96,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H96:DC96)","v":0},0,21]
[85,{"$f":"$B$89&\"8.\"","v":"G.8."},null,null,0.21,{"$f":"H97+NPV(FD,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[86,{"$f":"$B$89&\"9.\"","v":"G.9."},null,null,0.21,{"$f":"H98+NPV(FD,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[87,{"$f":"$B$89&\"10.\"","v":"G.10."},null,null,0.21,{"$f":"H99+NPV(FD,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[88,"H.","VEIKLOS PAJAMOS, IŠ VISO (išskyrus mokestines pajamas)",null,null,{"$f":"SUM(F101:F110)","v":0},{"$f":"SUM(G101:G110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS101:BS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,null,"Viešasis=0/kt.=1"]
[89,{"$f":"$B$100&\"1.\"","v":"H.1."},"Veiklos pajamos 1 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H101+NPV(FD,I101:INDEX(I101:DC101,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H101:$DC101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H101:DC101)","v":0},0,0]
[90,{"$f":"$B$100&\"2.\"","v":"H.2."},"Veiklos pajamos 2 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H102+NPV(FD,I102:INDEX(I102:DC102,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H102:$DC102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H102:DC102)","v":0},0,0]
[91,{"$f":"$B$100&\"3.\"","v":"H.3."},"Veiklos pajamos 3 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H103+NPV(FD,I103:INDEX(I103:DC103,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H103:$DC103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H103:DC103)","v":0},0,0]
[92,{"$f":"$B$100&\"4.\"","v":"H.4."},"Veiklos pajamos 4 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H104+NPV(FD,I104:INDEX(I104:DC104,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H104:$DC104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H104:DC104)","v":0},0,0]
[93,{"$f":"$B$100&\"5.\"","v":"H.5."},"Veiklos pajamos 5 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H105+NPV(FD,I105:INDEX(I105:DC105,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H105:$DC105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H105:DC105)","v":0},0,0]
[94,{"$f":"$B$100&\"6.\"","v":"H.6."},"Veiklos pajamos 1 (privataus ir NVO sektoriaus)",{"$f":"IF(E106=\"Be PVM\",DI106,E106)","v":0},null,{"$f":"H106+NPV(FD,I106:INDEX(I106:DC106,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H106:$DC106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,1,0.21]
[95,{"$f":"$B$100&\"7.\"","v":"H.7."},"Veiklos pajamos 2 (privataus ir NVO sektoriaus)",{"$f":"IF(E107=\"Be PVM\",DI107,E107)","v":0},null,{"$f":"H107+NPV(FD,I107:INDEX(I107:DC107,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H107:$DC107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,1,0.09]
[96,{"$f":"$B$100&\"8.\"","v":"H.8."},"Veiklos pajamos 3 (privataus ir NVO sektoriaus)",{"$f":"IF(E108=\"Be PVM\",DI108,E108)","v":0},null,{"$f":"H108+NPV(FD,I108:INDEX(I108:DC108,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H108:$DC108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[97,{"$f":"$B$100&\"9.\"","v":"H.9."},"Veiklos pajamos 4 (privataus ir NVO sektoriaus)",{"$f":"IF(E109=\"Be PVM\",DI109,E109)","v":0},null,{"$f":"H109+NPV(FD,I109:INDEX(I109:DC109,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H109:$DC109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[98,{"$f":"$B$100&\"10.\"","v":"H.10."},"Veiklos pajamos 5 (privataus ir NVO sektoriaus)",{"$f":"IF(E110=\"Be PVM\",DI110,E110)","v":0},null,{"$f":"H110+NPV(FD,I110:INDEX(I110:DC110,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H110:$DC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[99,"I.","MOKESTINĖS PAJAMOS",null,null,{"$f":"H111+NPV(FD,I111:INDEX(I111:DC111,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H111:$DC111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H111:DC111)","v":0},0]
[100,"J.","PVM (kuris įskaičiuotas į investicijas, veiklos sąnaudas ir pajamas) BALANSAS",null,null,{"$f":"F113+F114-F115","v":4325047.7542154947},{"$f":"G113+G114-G115","v":5159752.0661157025},{"$f":"H113+H114-H115","v":0},520661.15702479344,277685.95041322312,1050000,659504.132231405,772314.04958677688,659504.132231405,786198.34710743802,433884.29752066114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS113+BS114-BS115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[101,"J.1.","Bendra pirkimo PVM suma (investicijoms ir reinvesticijoms)",null,null,{"$f":"H113+NPV(FD,I113:INDEX(I113:DC113,PAL))","v":4325047.7542154947},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H113:$DC113)","v":5159752.0661157025},{"$f":"SUMPRODUCT($DG12:$DG20,H12:H20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,H23:H31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,H34:H42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,H46:H54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,H57:H65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,H68:H76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,H79:H87,1/($DG79:$DG87+100))","v":0},520661.15702479344,277685.95041322312,1050000,659504.132231405,772314.04958677688,659504.132231405,786198.34710743802,433884.29752066114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,AN12:AN20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,AN23:AN31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,AN34:AN42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,AN46:AN54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,AN57:AN65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,AN68:AN76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,AN79:AN87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,BT12:BT20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,BT23:BT31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,BT34:BT42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,BT46:BT54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,BT57:BT65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,BT68:BT76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,BT79:BT87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[102,"J.2.","Bendra pirkimo PVM suma (veiklos sąnaudoms)",null,null,{"$f":"H114+NPV(FD,I114:INDEX(I114:DC114,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H114:$DC114)","v":0},{"$f":"SUMPRODUCT($DG90:$DG99,H90:H99,1/($DG90:$DG99+100))","v":0},{"$f":"SUMPRODUCT($DG90:$DG99,I90:I99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG90:$DG99,BU90:BU99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[103,"J.3.","Bendra pardavimo PVM suma",null,null,{"$f":"H115+NPV(FD,I115:INDEX(I115:DC115,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H115:$DC115)","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,H101:H110,1/($DG101:$DG110+100))","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,I101:I110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG101:$DG110,BU101:BU110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H115:DC115)","v":0},0]
[104,"K.",{"$f":"CONCATENATE(\"SIEKIAMAS REZULTATAS: \",IF(Result=0,\"\",Result),\", matavimo vienetas: \",IF(Result_mat=0,\"\",Result_mat))","v":"SIEKIAMAS REZULTATAS: Eksporto konkurencingumą padidinusių įmonių skaičius, matavimo vienetas: vnt."},null,null,{"$f":"H116+NPV(FD,I116:INDEX(I116:DC116,PAL))","v":4807.6276089000103},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":5974.5294117647054},{"$f":"Prielaidos!D41","v":0},{"$f":"Prielaidos!E109","v":263.27272727272731},{"$f":"Prielaidos!F109","v":369.55972455978991},{"$f":"Prielaidos!G109","v":400.79195818304004},{"$f":"Prielaidos!H109","v":843.4989858907843},{"$f":"Prielaidos!I109","v":967.17771189150938},{"$f":"Prielaidos!J109","v":950.31719352698985},{"$f":"Prielaidos!K109","v":774.32818358804855},{"$f":"Prielaidos!L109","v":694.23667621662423},{"$f":"Prielaidos!M109","v":489.07782984102676},{"$f":"Prielaidos!N109","v":222.26842079416551},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,10]
[107,"L.","SOCIALINIS - EKONOMINIS POVEIKIS",null,null,{"$f":"SUM(F118-F126)","v":141737930.61972579},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":186856404.97115776},{"$f":"SUM(H118-H126)","v":0},{"$f":"SUM(I118-I126)","v":7235961.3963636374},10440975.031333728,11621608.102569921,25040718.214423664,29572793.24632531,29928044.777415495,25116465.153826393,23193419.882116612,16829026.292259075,7877392.8745239405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU118-BU126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10]
[108,"L.1.","Socialinio - ekonominio poveikio nauda",null,null,{"$f":"SUM(F119:F125)","v":141737930.61972579},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":186856404.97115776},{"$f":"SUM(H119:H125)","v":0},{"$f":"SUM(I119:I125)","v":7235961.3963636374},10440975.031333728,11621608.102569921,25040718.214423664,29572793.24632531,29928044.777415495,25116465.153826393,23193419.882116612,16829026.292259075,7877392.8745239405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU119:BU125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10]
[109,{"$f":"$B$118&\"1.\"","v":"L.1.1."},"Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis",null,null,{"$f":"H119+NPV(SD,I119:INDEX(I119:DC119,PAL))","v":141737930.61972579},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":186856404.97115776},0,{"$f":"I116*Prielaidos!D36","v":7235961.3963636374},{"$f":"J116*Prielaidos!E36","v":10440975.031333728},{"$f":"K116*Prielaidos!F36","v":11621608.102569921},{"$f":"L116*Prielaidos!G36","v":25040718.214423664},{"$f":"M116*Prielaidos!H36","v":29572793.24632531},{"$f":"N116*Prielaidos!I36","v":29928044.777415495},{"$f":"O116*Prielaidos!J36","v":25116465.153826393},{"$f":"P116*Prielaidos!K36","v":23193419.882116612},{"$f":"Q116*Prielaidos!L36","v":16829026.292259075},{"$f":"R116*Prielaidos!M36","v":7877392.8745239405},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H119:DC119)","v":0},10]
[110,{"$f":"$B$118&\"2.\"","v":"L.1.2."},null,null,null,{"$f":"H120+NPV(SD,I120:INDEX(I120:DC120,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H120:$DC120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[111,{"$f":"$B$118&\"3.\"","v":"L.1.3."},null,null,null,{"$f":"H121+NPV(SD,I121:INDEX(I121:DC121,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[112,{"$f":"$B$118&\"4.\"","v":"L.1.4."},null,null,null,{"$f":"H122+NPV(SD,I122:INDEX(I122:DC122,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[113,{"$f":"$B$118&\"5.\"","v":"L.1.5."},null,null,null,{"$f":"H123+NPV(SD,I123:INDEX(I123:DC123,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H123:$DC123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[114,{"$f":"$B$118&\"6.\"","v":"L.1.6."},null,null,null,{"$f":"H124+NPV(SD,I124:INDEX(I124:DC124,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H124:$DC124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[115,{"$f":"$B$118&\"7.\"","v":"L.1.7."},null,null,null,{"$f":"H125+NPV(SD,I125:INDEX(I125:DC125,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H125:$DC125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[116,"L.2.","Socialinio - ekonominio poveikio žala",null,null,{"$f":"SUM(F127:F129)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H126:$DC126)","v":0},{"$f":"SUM(H127:H129)","v":0},{"$f":"SUM(I127:I129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU127:BU129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[117,{"$f":"$B$126&\"1.\"","v":"L.2.1."},null,null,null,{"$f":"H127+NPV(SD,I127:INDEX(I127:DC127,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H127:$DC127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[118,{"$f":"$B$126&\"2.\"","v":"L.2.2."},null,null,null,{"$f":"H128+NPV(SD,I128:INDEX(I128:DC128,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H128:$DC128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[119,{"$f":"$B$126&\"3.\"","v":"L.2.3."},null,null,null,{"$f":"H129+NPV(SD,I129:INDEX(I129:DC129,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H129:$DC129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]

{"sheet":"Alternatyva 2","index":4,"n_rows":129,"n_cols":113,"rows_kept":129,"cut":false,"hidden":false,"merged":[[4,5,4,6]]}
[]
[null,"ALTERNATYVA 2"]
[null,{"$f":"IF(INDEX(A2_pav,1,1)=0,\"\",INDEX(A2_pav,1,1))","v":"Eksporto konkurencingumo didinimas ilgalaikio poveikio priemonėmis"}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$6+I5","v":2023},{"$f":"$H$6+J5","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$6+BV5","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,null,{"$f":"SUM(DE7:DE117)","v":0},{"$f":"SUM(DF7:DF117)","v":191},"PVM","Likutines PVM"]
[null,"A.","INVESTICIJOS, REINVESTICIJOS IR GRYNASIS VEIKLOS SRAUTAS",null,null,{"$f":"F8+F9+F89-F100+F111","v":79916439.736590341},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H7:$DC7)","v":93463993.440000013},{"$f":"H8+H9+H89-H100-H111","v":0},{"$f":"I8+I9+I89-I100-I111","v":3000000},13962935.059999999,20043523.18,22496348,16517388.219999999,10143912.76,5022246.18,2277640.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU8+BU9+BU89-BU100-BU111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF($H7:$DC7,\"<>0\")","v":8}]
[null,"B.","REINVESTICIJOS (PO PRIEMONĖS ĮGYVENDINIMO)",null,null,{"$f":"SUM(F20,F31,F42,F54,F65,F76,F87)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H8:$DC8)","v":0},{"$f":"SUM(H20,H31,H42,H54,H65,H76,H87)","v":0},{"$f":"SUM(I20,I31,I42,I54,I65,I76,I87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU20,BU31,BU42,BU54,BU65,BU76,BU87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"C.","PRIEMONĖS INVESTICIJOS",null,null,{"$f":"F10+F44+F78-F8","v":56463908.551572837},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H9:$DC9)","v":66437947.220000006},{"$f":"H10+H44+H78-H8","v":0},3000000,7781467.5299999993,13406174.09,14732586.5,12709031.109999999,7812083.8799999999,4828371.59,2168232.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN10+AN44+AN78-AN8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT10+BT44+BT78-BT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ10+CZ44+CZ78-CZ8","v":0},{"$f":"DA10+DA44+DA78-DA8","v":0},{"$f":"DB10+DB44+DB78-DB8","v":0},{"$f":"DC10+DC44+DC78-DC8","v":0},null,null,8]
[null,"D.","REGULIACINĖS VEIKLOS",null,null,{"$f":"F11+F22+F33","v":31286783.171423782},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H10:$DC10)","v":36472947.220000006},{"$f":"H11+H22+H33","v":0},{"$f":"I11+I22+I33","v":0},6181467.5299999993,8283674.0899999999,9610086.5,7086531.1100000003,4389583.88,875871.59,45732.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU11+BU22+BU33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7]
[null,"D.1.","Norminės",null,null,{"$f":"SUM(F12:F19)+F20","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H11:$DC11)","v":0},{"$f":"SUM(H12:H19)+H20","v":0},{"$f":"SUM(I12:I19)+I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU12:BU19)+BU20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,{"$f":"$B$11&\"1.\"","v":"D.1.1."},"Veikla (nurodykite pavadinimą; suplanuotas investicijas pagrįskite prielaidų lape)",null,0.21,{"$f":"H12+NPV(FD,I12:INDEX(I12:DC12,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H12:$DC12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK($H12:$DC12)","v":0},0,{"$f":"IF(ISNUMBER(E12),E12*100,0)","v":21},0]
[null,{"$f":"$B$11&\"2.\"","v":"D.1.2."},"Veikla",null,0.21,{"$f":"H13+NPV(FD,I13:INDEX(I13:DC13,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H13:$DC13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H13:DC13)","v":0},{"$f":"COUNTIF($H13:$DC13,\"<>0\")","v":0},21,0]
[null,{"$f":"$B$11&\"3.\"","v":"D.1.3."},"Veikla",null,0.21,{"$f":"H14+NPV(FD,I14:INDEX(I14:DC14,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H14:$DC14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$11&\"4.\"","v":"D.1.4."},"Veikla",null,0.21,{"$f":"H15+NPV(FD,I15:INDEX(I15:DC15,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H15:$DC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$11&\"5.\"","v":"D.1.5."},"Veikla",null,0.21,{"$f":"H16+NPV(FD,I16:INDEX(I16:DC16,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H16:$DC16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$11&\"6.\"","v":"D.1.6."},"Veikla",null,0.21,{"$f":"H17+NPV(FD,I17:INDEX(I17:DC17,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H17:$DC17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$11&\"7.\"","v":"D.1.7."},"Veikla",null,0.21,{"$f":"H18+NPV(FD,I18:INDEX(I18:DC18,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H18:$DC18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$11&\"8.\"","v":"D.1.8."},"Veikla",null,0.21,{"$f":"H19+NPV(FD,I19:INDEX(I19:DC19,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H19:$DC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$11&\"9.\"","v":"D.1.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H20+NPV(FD,I20:INDEX(I20:DC20,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H20:$DC20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$11&\"L.\"","v":"D.1.L."},"Likutinė vertė",null,0.21,{"$f":"H21+NPV(FD,I21:INDEX(I21:DC21,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H21:$DC21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG21/(100+DG21)","v":0.17355371900826447}]
[null,"D.2.","Mokestinės",null,null,{"$f":"SUM(F23:F30)+F31","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H22:$DC22)","v":0},{"$f":"SUM(H23:H30)+H31","v":0},{"$f":"SUM(I23:I30)+I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU23:BU30)+BU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,{"$f":"$B$22&\"1.\"","v":"D.2.1."},"Veikla",null,0.21,{"$f":"H23+NPV(FD,I23:INDEX(I23:DC23,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H23:$DC23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H23:DC23)","v":0},0,{"$f":"IF(ISNUMBER(E23),E23*100,0)","v":21},0]
[null,{"$f":"$B$22&\"2.\"","v":"D.2.2."},"Veikla",null,0.21,{"$f":"H24+NPV(FD,I24:INDEX(I24:DC24,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H24:$DC24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H24:DC24)","v":0},0,21,0]
[null,{"$f":"$B$22&\"3.\"","v":"D.2.3."},"Veikla",null,0.21,{"$f":"H25+NPV(FD,I25:INDEX(I25:DC25,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H25:$DC25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$22&\"4.\"","v":"D.2.4."},"Veikla",null,0.21,{"$f":"H26+NPV(FD,I26:INDEX(I26:DC26,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H26:$DC26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$22&\"5.\"","v":"D.2.5."},"Veikla",null,0.21,{"$f":"H27+NPV(FD,I27:INDEX(I27:DC27,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H27:$DC27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$22&\"6.\"","v":"D.2.6."},"Veikla",null,0.21,{"$f":"H28+NPV(FD,I28:INDEX(I28:DC28,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H28:$DC28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$22&\"7.\"","v":"D.2.7."},"Veikla",null,0.21,{"$f":"H29+NPV(FD,I29:INDEX(I29:DC29,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H29:$DC29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$22&\"8.\"","v":"D.2.8."},"Veikla",null,0.21,{"$f":"H30+NPV(FD,I30:INDEX(I30:DC30,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H30:$DC30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$22&\"9.\"","v":"D.2.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H31+NPV(FD,I31:INDEX(I31:DC31,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H31:$DC31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$22&\"L.\"","v":"D.2.L."},"Likutinė vertė",null,0.21,{"$f":"H32+NPV(FD,I32:INDEX(I32:DC32,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H32:$DC32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG32/(100+DG32)","v":0.17355371900826447}]
[null,"D.3.","Finansinės paskatos ir kitos išmokos",null,null,{"$f":"SUM(F34:F41)+F42","v":31286783.171423782},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H33:$DC33)","v":36472947.220000006},{"$f":"SUM(H34:H41)+H42","v":0},{"$f":"SUM(I34:I41)+I42","v":0},6181467.5299999993,8283674.0899999999,9610086.5,7086531.1100000003,4389583.88,875871.59,45732.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU34:BU41)+BU42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7]
[null,{"$f":"$B$33&\"1.\"","v":"D.3.1."},{"$f":"Prielaidos!D12","v":"\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H34+NPV(FD,I34:INDEX(I34:DC34,PAL))","v":3328039.8604484024},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H34:$DC34)","v":3723441.0100000002},0,0,1372674.96,1500000.57,795765.32,55000.160000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H34:DC34)","v":0},4,{"$f":"IF(ISNUMBER(E34),E34*100,0)","v":0},0]
[null,{"$f":"$B$33&\"2.\"","v":"D.3.2."},{"$f":"Prielaidos!D19","v":"„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ "},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H35+NPV(FD,I35:INDEX(I35:DC35,PAL))","v":4939977.6361188078},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H35:$DC35)","v":5540514.7800000003},0,0,2139309.61,2083673.52,814320.86,503210.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H35:DC35)","v":0},4,0,0]
[null,{"$f":"$B$33&\"3.\"","v":"D.3.3."},{"$f":"Prielaidos!D30","v":"„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“"},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H36+NPV(FD,I36:INDEX(I36:DC36,PAL))","v":14560117.08680913},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H36:$DC36)","v":17001140.43},0,0,2669482.96,2900000,6000000.3200000003,3081471.16,2229153.88,75299.59,45732.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,7,0,0]
[null,{"$f":"$B$33&\"4.\"","v":"D.3.4."},{"$f":"Prielaidos!D13","v":"\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":5318482.1073811073},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H37:$DC37)","v":6276559},0,0,0,1800000,2000000,1626559,850000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,4,0,0]
[null,{"$f":"$B$33&\"5.\"","v":"D.3.5."}," \"Konferencinio turizmo plėtros skatinimas\"",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H38+NPV(FD,I38:INDEX(I38:DC38,PAL))","v":3140166.4806663371},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H38:$DC38)","v":3931292},0,0,0,0,0,1820290,1310430,800572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3,0,0]
[null,{"$f":"$B$33&\"6.\"","v":"D.3.6."},"Veikla",null,0.21,{"$f":"H39+NPV(FD,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H39:$DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$33&\"7.\"","v":"D.3.7."},"Veikla",null,0.21,{"$f":"H40+NPV(FD,I40:INDEX(I40:DC40,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H40:$DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$33&\"8.\"","v":"D.3.8."},"Veikla",null,0.21,{"$f":"H41+NPV(FD,I41:INDEX(I41:DC41,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H41:$DC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$33&\"9.\"","v":"D.3.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H42+NPV(FD,I42:INDEX(I42:DC42,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H42:$DC42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$33&\"L.\"","v":"D.3.L."},"Likutinė vertė",null,0.21,{"$f":"H43+NPV(FD,I43:INDEX(I43:DC43,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H43:$DC43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG43/(100+DG43)","v":0.17355371900826447}]
[null,"E.","INVESTICINĖS VEIKLOS",null,null,{"$f":"F45+F56+F67","v":14733317.537204117},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H44:$DC44)","v":17525000},{"$f":"H45+H56+H67","v":0},{"$f":"I45+I56+I67","v":980000},1080000,3222500,3722500,3722500,2022500,2052500,722500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU45+BU56+BU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[null,"E.1.","Infrastruktūros vystymas",null,null,{"$f":"SUM(F46:F53)+F54","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":0},{"$f":"SUM(H46:H53)+H54","v":0},{"$f":"SUM(I46:I53)+I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU53)+BU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,{"$f":"$B$45&\"1.\"","v":"E.1.1."},"Veikla",null,0.21,{"$f":"H46+NPV(FD,I46:INDEX(I46:DC46,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H46:DC46)","v":0},0,{"$f":"IF(ISNUMBER(E46),E46*100,0)","v":21},0]
[null,{"$f":"$B$45&\"2.\"","v":"E.1.2."},"Veikla",null,0.21,{"$f":"H47+NPV(FD,I47:INDEX(I47:DC47,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H47:$DC47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H47:DC47)","v":0},0,21,0]
[null,{"$f":"$B$45&\"3.\"","v":"E.1.3."},"Veikla",null,0.21,{"$f":"H48+NPV(FD,I48:INDEX(I48:DC48,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H48:$DC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$45&\"4.\"","v":"E.1.4."},"Veikla",null,0.21,{"$f":"H49+NPV(FD,I49:INDEX(I49:DC49,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H49:$DC49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$45&\"5.\"","v":"E.1.5."},"Veikla",null,0.21,{"$f":"H50+NPV(FD,I50:INDEX(I50:DC50,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H50:$DC50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$45&\"6.\"","v":"E.1.6."},"Veikla",null,0.21,{"$f":"H51+NPV(FD,I51:INDEX(I51:DC51,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H51:$DC51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$45&\"7.\"","v":"E.1.7."},"Veikla",null,0.21,{"$f":"H52+NPV(FD,I52:INDEX(I52:DC52,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H52:$DC52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$45&\"8.\"","v":"E.1.8."},"Veikla",null,0.21,{"$f":"H53+NPV(FD,I53:INDEX(I53:DC53,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H53:$DC53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$45&\"9.\"","v":"E.1.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H54+NPV(FD,I54:INDEX(I54:DC54,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H54:$DC54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$45&\"L.\"","v":"E.1.L."},"Likutinė vertė",null,0.21,{"$f":"H55+NPV(FD,I55:INDEX(I55:DC55,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H55:$DC55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG55/(100+DG55)","v":0.17355371900826447}]
[null,"E.2.","Paslaugų teikimas",null,null,{"$f":"SUM(F57:F64)+F65","v":11511921.229719095},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H56:$DC56)","v":13560000},{"$f":"SUM(H57:H64)+H65","v":0},{"$f":"SUM(I57:I64)+I65","v":920000},1000000,2585000,3085000,3085000,1385000,1415000,85000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU57:BU64)+BU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[null,{"$f":"$B$56&\"1.\"","v":"E.2.1."},{"$f":"Prielaidos!D17","v":"Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas "},null,0.21,{"$f":"H57+NPV(FD,I57:INDEX(I57:DC57,PAL))","v":5212328.7319583176},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H57:$DC57)","v":6000000},0,500000,400000,1700000,1700000,1700000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H57:DC57)","v":0},5,{"$f":"IF(ISNUMBER(E57),E57*100,0)","v":21},0]
[null,{"$f":"$B$56&\"2.\"","v":"E.2.2."},{"$f":"Prielaidos!D14","v":"Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai"},null,0.21,{"$f":"H58+NPV(FD,I58:INDEX(I58:DC58,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H58:$DC58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H58:DC58)","v":0},0,21,0]
[null,{"$f":"$B$56&\"3.\"","v":"E.2.3."},{"$f":"Prielaidos!D27","v":"Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje"},null,0.21,{"$f":"H59+NPV(FD,I59:INDEX(I59:DC59,PAL))","v":144230.76923076922},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H59:$DC59)","v":150000},0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1,21,0]
[null,{"$f":"$B$56&\"4.\"","v":"E.2.4."},{"$f":"Prielaidos!D29","v":"Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą "},null,0.21,{"$f":"H60+NPV(FD,I60:INDEX(I60:DC60,PAL))","v":411965.26703350572},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H60:$DC60)","v":510000},0,0,0,85000,85000,85000,85000,85000,85000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6,21,0]
[null,{"$f":"$B$56&\"5.\"","v":"E.2.5."},{"$f":"Prielaidos!D18","v":"Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus"},null,0.21,{"$f":"H61+NPV(FD,I61:INDEX(I61:DC61,PAL))","v":5743396.4614965022},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H61:$DC61)","v":6900000},0,270000,600000,800000,1300000,1300000,1300000,1330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,7,21,0]
[null,{"$f":"$B$56&\"6.\"","v":"E.2.6."},"Veikla",null,0.21,{"$f":"H62+NPV(FD,I62:INDEX(I62:DC62,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H62:$DC62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$56&\"7.\"","v":"E.2.7."},"Veikla",null,0.21,{"$f":"H63+NPV(FD,I63:INDEX(I63:DC63,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H63:$DC63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$56&\"8.\"","v":"E.2.8."},"Veikla",null,0.21,{"$f":"H64+NPV(FD,I64:INDEX(I64:DC64,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H64:$DC64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$56&\"9.\"","v":"E.2.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H65+NPV(FD,I65:INDEX(I65:DC65,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H65:$DC65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$56&\"L.\"","v":"E.2.L."},"Likutinė vertė",null,0.21,{"$f":"H66+NPV(FD,I66:INDEX(I66:DC66,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H66:$DC66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG66/(100+DG66)","v":0.17355371900826447}]
[null,"E.3.","Investicijos į žinias ir žmogiškuosius išteklius",null,null,{"$f":"SUM(F68:F75)+F76","v":3221396.3074850207},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H67:$DC67)","v":3965000},{"$f":"SUM(H68:H75)+H76","v":0},{"$f":"SUM(I68:I75)+I76","v":60000},80000,637500,637500,637500,637500,637500,637500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU68:BU75)+BU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[null,{"$f":"$B$67&\"1.\"","v":"E.3.1."},{"$f":"Prielaidos!D15","v":"Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas "},null,0.21,{"$f":"H68+NPV(FD,I68:INDEX(I68:DC68,PAL))","v":1393411.9326133281},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H68:$DC68)","v":1725000},0,0,0,287500,287500,287500,287500,287500,287500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H68:DC68)","v":0},6,{"$f":"IF(ISNUMBER(E68),E68*100,0)","v":21},0]
[null,{"$f":"$B$67&\"2.\"","v":"E.3.2."},{"$f":"Prielaidos!D23","v":"Eksporto kompetencijų didinimo mokymai ir programos "},null,0.21,{"$f":"H69+NPV(FD,I69:INDEX(I69:DC69,PAL))","v":1827984.3748716924},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H69:$DC69)","v":2240000},0,60000,80000,350000,350000,350000,350000,350000,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H69:DC69)","v":0},8,21,0]
[null,{"$f":"$B$67&\"3.\"","v":"E.3.3."},"Veikla",null,0.21,{"$f":"H70+NPV(FD,I70:INDEX(I70:DC70,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H70:$DC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$67&\"4.\"","v":"E.3.4."},"Veikla",null,0.21,{"$f":"H71+NPV(FD,I71:INDEX(I71:DC71,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H71:$DC71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$67&\"5.\"","v":"E.3.5."},"Veikla",null,0.21,{"$f":"H72+NPV(FD,I72:INDEX(I72:DC72,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H72:$DC72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$67&\"6.\"","v":"E.3.6."},"Veikla",null,0.21,{"$f":"H73+NPV(FD,I73:INDEX(I73:DC73,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H73:$DC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$67&\"7.\"","v":"E.3.7."},"Veikla",null,0.21,{"$f":"H74+NPV(FD,I74:INDEX(I74:DC74,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H74:$DC74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$67&\"8.\"","v":"E.3.8."},"Veikla",null,0.21,{"$f":"H75+NPV(FD,I75:INDEX(I75:DC75,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H75:$DC75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$67&\"9.\"","v":"E.3.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H76+NPV(FD,I76:INDEX(I76:DC76,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H76:$DC76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$67&\"L.\"","v":"E.3.L."},"Likutinė vertė",null,0.21,{"$f":"H77+NPV(FD,I77:INDEX(I77:DC77,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H77:$DC77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"COUNTIF($H77:$DC77,\"<>0\")","v":0},21,{"$f":"DG77/(100+DG77)","v":0.17355371900826447}]
[null,"F.","KOMUNIKACINĖS VEIKLOS",null,null,{"$f":"SUM(F79:F87)","v":10443807.842944944},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H78:$DC78)","v":12440000},{"$f":"SUM(H79:H86)+H87","v":0},{"$f":"SUM(I79:I86)+I87","v":2020000},520000,1900000,1400000,1900000,1400000,1900000,1400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL79:AL86)+AL87","v":0},{"$f":"SUM(AM79:AM86)+AM87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY79:CY86)+CY87","v":0},{"$f":"SUM(CZ79:CZ86)+CZ87","v":0},{"$f":"SUM(DA79:DA86)+DA87","v":0},{"$f":"SUM(DB79:DB86)+DB87","v":0},{"$f":"SUM(DC79:DC86)+DC87","v":0},null,null,8]
[null,{"$f":"$B$78&\"1.\"","v":"F.1."},{"$f":"Prielaidos!D20","v":"Lietuvos pristatymo užsienyje strategijos įgyvendinimas  "},null,0.21,{"$f":"H79+NPV(FD,I79:INDEX(I79:DC79,PAL))","v":5038957.8927018763},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H79:$DC79)","v":6200000},0,200000,0,1000000,1000000,1000000,1000000,1000000,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H79:DC79)","v":0},7,{"$f":"IF(ISNUMBER(E79),E79*100,0)","v":21},0]
[null,{"$f":"$B$78&\"2.\"","v":"F.2."},{"$f":"Prielaidos!D21","v":"Proveržio sričių tarptautinių renginių Lietuvoje organizavimas "},null,0.21,{"$f":"H80+NPV(FD,I80:INDEX(I80:DC80,PAL))","v":4216980.1277578622},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H80:$DC80)","v":5000000},0,700000,400000,900000,400000,900000,400000,900000,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H80:DC80)","v":0},8,21,0]
[null,{"$f":"$B$78&\"3.\"","v":"F.3."},{"$f":"Prielaidos!D22","v":"Nacionalinių stendų tarptautinėse parodose organizavimas "},null,0.21,{"$f":"H81+NPV(FD,I81:INDEX(I81:DC81,PAL))","v":961538.4615384615},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H81:$DC81)","v":1000000},0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1,21,0]
[null,{"$f":"$B$78&\"4.\"","v":"F.4."},{"$f":"Prielaidos!D25","v":"Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose"},null,0.21,{"$f":"H82+NPV(FD,I82:INDEX(I82:DC82,PAL))","v":226331.36094674555},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H82:$DC82)","v":240000},0,120000,120000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2,21,0]
[null,{"$f":"$B$78&\"5.\"","v":"F.5."},"Veikla",null,0.21,{"$f":"H83+NPV(FD,I83:INDEX(I83:DC83,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H83:$DC83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$78&\"6.\"","v":"F.6."},"Veikla",null,0.21,{"$f":"H84+NPV(FD,I84:INDEX(I84:DC84,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H84:$DC84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$78&\"7.\"","v":"F.7."},"Veikla",null,0.21,{"$f":"H85+NPV(FD,I85:INDEX(I85:DC85,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H85:$DC85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$78&\"8.\"","v":"F.8."},"Veikla",null,0.21,{"$f":"H86+NPV(FD,I86:INDEX(I86:DC86,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H86:$DC86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$78&\"9.\"","v":"F.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H87+NPV(FD,I87:INDEX(I87:DC87,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H87:$DC87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$f":"$B$78&\"L.\"","v":"F.L."},"Likutinė vertė",null,0.21,{"$f":"H88+NPV(FD,I88:INDEX(I88:DC88,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H88:$DC88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG88/(100+DG88)","v":0.17355371900826447}]
[null,"G.","VEIKLOS IR PALAIKYMO (ATNAUJINIMO) SĄNAUDOS, IŠ VISO",null,null,{"$f":"SUM(F90:F99)","v":23452531.185017504},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H89:$DC89)","v":27026046.219999995},{"$f":"SUM(H90:H99)","v":0},0,6181467.5299999993,6637349.0899999999,7763761.5,3808357.1100000003,2331828.88,193874.59,109407.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS90:BS99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7]
[null,{"$f":"$B$89&\"1.\"","v":"G.1."},"Darbo užmokesčio ir su juo susijusios išlaidos",null,0,{"$f":"H90+NPV(FD,I90:INDEX(I90:DC90,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H90:$DC90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H90:DC90)","v":0},0,{"$f":"IF(ISNUMBER(E90),E90*100,0)","v":0}]
[null,{"$f":"$B$89&\"2.\"","v":"G.2."},"Pridėtinės priemonės įgyvendinimo išlaidos, 3% norma",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H91+NPV(FD,I91:INDEX(I91:DC91,PAL))","v":624396.60164115822},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H91:$DC91)","v":760950},0,0,0,{"$f":"(K44+K78)*0.03","v":153675},153675,168675,102675,118575,63675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6,0]
[null,{"$f":"$B$89&\"3.\"","v":"G.3."},null,null,0.21,{"$f":"H92+NPV(FD,I92:INDEX(I92:DC92,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H92:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$f":"$B$89&\"4.\"","v":"G.4."},null,null,0.21,{"$f":"H93+NPV(FD,I93:INDEX(I93:DC93,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H93:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$f":"$B$89&\"5.\"","v":"G.5."},null,null,0.21,{"$f":"H94+NPV(FD,I94:INDEX(I94:DC94,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H94:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$f":"$B$89&\"6.\"","v":"G.6."},"Privatus kofinansavimas (ES finansuojamų projektų)",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H95+NPV(FD,I95:INDEX(I95:DC95,PAL))","v":22828134.583376344},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H95:$DC95)","v":26265096.219999995},0,0,{"$f":"J34+J35+J36","v":6181467.5299999993},{"$f":"K34+K35+K36","v":6483674.0899999999},7610086.5,3639682.1100000003,2229153.88,75299.59,45732.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,7,0]
[null,{"$f":"$B$89&\"7.\"","v":"G.7."},null,null,0.21,{"$f":"H96+NPV(FD,I96:INDEX(I96:DC96,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$f":"$B$89&\"8.\"","v":"G.8."},null,null,0.21,{"$f":"H97+NPV(FD,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$f":"$B$89&\"9.\"","v":"G.9."},null,null,0.21,{"$f":"H98+NPV(FD,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$f":"$B$89&\"10.\"","v":"G.10."},null,null,0.21,{"$f":"H99+NPV(FD,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,"H.","VEIKLOS PAJAMOS, IŠ VISO (išskyrus mokestines pajamas)",null,null,{"$f":"SUM(F101:F110)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H100:$DC100)","v":0},{"$f":"SUM(H101:H110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS101:BS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,{"$f":"$B$100&\"1.\"","v":"H.1."},"Veiklos pajamos 1 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H101+NPV(FD,I101:INDEX(I101:DC101,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H101:$DC101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H101:DC101)","v":0},0,0]
[null,{"$f":"$B$100&\"2.\"","v":"H.2."},"Veiklos pajamos 2 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H102+NPV(FD,I102:INDEX(I102:DC102,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H102:$DC102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H102:DC102)","v":0},0,0]
[null,{"$f":"$B$100&\"3.\"","v":"H.3."},"Veiklos pajamos 3 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H103+NPV(FD,I103:INDEX(I103:DC103,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H103:$DC103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H103:DC103)","v":0},0,0]
[null,{"$f":"$B$100&\"4.\"","v":"H.4."},"Veiklos pajamos 4 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H104+NPV(FD,I104:INDEX(I104:DC104,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H104:$DC104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H104:DC104)","v":0},0,0]
[null,{"$f":"$B$100&\"5.\"","v":"H.5."},"Veiklos pajamos 5 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H105+NPV(FD,I105:INDEX(I105:DC105,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H105:$DC105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H105:DC105)","v":0},0,0]
[null,{"$f":"$B$100&\"6.\"","v":"H.6."},"Veiklos pajamos 1 (privataus ir NVO sektoriaus)",{"$f":"IF(E106=\"Be PVM\",DI106,E106)","v":0},null,{"$f":"H106+NPV(FD,I106:INDEX(I106:DC106,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H106:$DC106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,1]
[null,{"$f":"$B$100&\"7.\"","v":"H.7."},"Veiklos pajamos 2 (privataus ir NVO sektoriaus)",{"$f":"IF(E107=\"Be PVM\",DI107,E107)","v":0},null,{"$f":"H107+NPV(FD,I107:INDEX(I107:DC107,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H107:$DC107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,1]
[null,{"$f":"$B$100&\"8.\"","v":"H.8."},"Veiklos pajamos 3 (privataus ir NVO sektoriaus)",{"$f":"IF(E108=\"Be PVM\",DI108,E108)","v":0},null,{"$f":"H108+NPV(FD,I108:INDEX(I108:DC108,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H108:$DC108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,1,0.05]
[null,{"$f":"$B$100&\"9.\"","v":"H.9."},"Veiklos pajamos 4 (privataus ir NVO sektoriaus)",{"$f":"IF(E109=\"Be PVM\",DI109,E109)","v":0},null,{"$f":"H109+NPV(FD,I109:INDEX(I109:DC109,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H109:$DC109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,{"$f":"$B$100&\"10.\"","v":"H.10."},"Veiklos pajamos 5 (privataus ir NVO sektoriaus)",{"$f":"IF(E110=\"Be PVM\",DI110,E110)","v":0},null,{"$f":"H110+NPV(FD,I110:INDEX(I110:DC110,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H110:$DC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[null,"I.","MOKESTINĖS PAJAMOS",null,null,{"$f":"H111+NPV(FD,I111:INDEX(I111:DC111,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H111:$DC111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H111:DC111)","v":0},0]
[null,"J.","PVM (kuris įskaičiuotas į investicijas, veiklos sąnaudas ir pajamas) BALANSAS",null,null,{"$f":"F113+F114-F115","v":4369583.7436622335},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H112:$DC112)","v":5200537.1900826441},{"$f":"H113+H114-H115","v":0},{"$f":"I113+I114-I115","v":520661.15702479344},277685.95041322312,889028.9256198348,889028.92561983457,975805.78512396687,593987.60330578522,685971.07438016532,368367.76859504136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS113+BS114-BS115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[null,"J.1.","Bendra pirkimo PVM suma (investicijoms ir reinvesticijoms)",null,null,{"$f":"H113+NPV(FD,I113:INDEX(I113:DC113,PAL))","v":4369583.7436622335},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H113:$DC113)","v":5200537.1900826441},{"$f":"SUMPRODUCT($DG12:$DG20,H12:H20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,H23:H31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,H34:H42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,H46:H54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,H57:H65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,H68:H76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,H79:H87,1/($DG79:$DG87+100))","v":0},520661.15702479344,277685.95041322312,889028.9256198348,889028.92561983457,975805.78512396687,593987.60330578522,685971.07438016532,368367.76859504136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,AN12:AN20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,AN23:AN31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,AN34:AN42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,AN46:AN54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,AN57:AN65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,AN68:AN76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,AN79:AN87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,BT12:BT20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,BT23:BT31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,BT34:BT42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,BT46:BT54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,BT57:BT65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,BT68:BT76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,BT79:BT87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[null,"J.2.","Bendra pirkimo PVM suma (veiklos išlaidoms)",null,null,{"$f":"H114+NPV(FD,I114:INDEX(I114:DC114,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H114:$DC114)","v":0},{"$f":"SUMPRODUCT($DG90:$DG99,H90:H99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG90:$DG99,AN90:AN99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG90:$DG99,BT90:BT99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"J.3.","Bendra pardavimo PVM suma",null,null,{"$f":"H115+NPV(FD,I115:INDEX(I115:DC115,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H115:$DC115)","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,H101:H110,1/($DG101:$DG110+100))","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,I101:I110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG101:$DG110,BU101:BU110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H115:DC115)","v":0},0]
[null,"K.",{"$f":"CONCATENATE(\"SIEKIAMAS REZULTATAS: \",IF(Result=0,\"\",Result),\", matavimo vienetas: \",IF(Result_mat=0,\"\",Result_mat))","v":"SIEKIAMAS REZULTATAS: Eksporto konkurencingumą padidinusių įmonių skaičius, matavimo vienetas: vnt."},null,null,{"$f":"H116+NPV(FD,I116:INDEX(I116:DC116,PAL))","v":4644.9826552126715},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":5834.4375},{"$f":"Prielaidos!D64","v":0},{"$f":"Prielaidos!E112","v":263.5},{"$f":"Prielaidos!F112","v":343.44283061413432},{"$f":"Prielaidos!G112","v":238.90966373211069},{"$f":"Prielaidos!H112","v":634.28372061671757},{"$f":"Prielaidos!I112","v":924.11567119607571},{"$f":"Prielaidos!J112","v":1044.8624652925566},{"$f":"Prielaidos!K112","v":847.19597539701681},{"$f":"Prielaidos!L112","v":667.47227134293689},{"$f":"Prielaidos!M112","v":535.96468441714717},{"$f":"Prielaidos!N112","v":334.69021739130437},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,10]
[null,"L.","SOCIALINIS - EKONOMINIS POVEIKIS",null,null,{"$f":"SUM(F118-F126)","v":137660748.40625152},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":183947742.3574706},{"$f":"SUM(H118-H126)","v":0},{"$f":"SUM(I118-I126)","v":7242207.9100000001},9703108.2686409112,6927570.3444711585,18829803.214506723,28256111.926446266,32905529.712094244,27480038.368126318,22299260.726605933,18442389.361035552,11861722.525543479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU118-BU126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10]
[null,"L.1.","Socialinio - ekonominio poveikio nauda",null,null,{"$f":"SUM(F119:F125)","v":137660748.40625152},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":183947742.3574706},{"$f":"SUM(H119:H125)","v":0},{"$f":"SUM(I119:I125)","v":7242207.9100000001},9703108.2686409112,6927570.3444711585,18829803.214506723,28256111.926446266,32905529.712094244,27480038.368126318,22299260.726605933,18442389.361035552,11861722.525543479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU119:BU125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10]
[null,{"$f":"$B$118&\"1.\"","v":"L.1.1."},"Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis",null,null,{"$f":"H119+NPV(SD,I119:INDEX(I119:DC119,PAL))","v":137660748.40625152},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":183947742.3574706},0,{"$f":"I116*Prielaidos!D36","v":7242207.9100000001},{"$f":"J116*Prielaidos!E36","v":9703108.2686409112},{"$f":"K116*Prielaidos!F36","v":6927570.3444711585},{"$f":"L116*Prielaidos!G36","v":18829803.214506723},{"$f":"M116*Prielaidos!H36","v":28256111.926446266},{"$f":"N116*Prielaidos!I36","v":32905529.712094244},{"$f":"O116*Prielaidos!J36","v":27480038.368126318},{"$f":"P116*Prielaidos!K36","v":22299260.726605933},{"$f":"Q116*Prielaidos!L36","v":18442389.361035552},{"$f":"R116*Prielaidos!M36","v":11861722.525543479},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H119:DC119)","v":0},10]
[null,{"$f":"$B$118&\"2.\"","v":"L.1.2."},null,null,null,{"$f":"H120+NPV(SD,I120:INDEX(I120:DC120,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H120:$DC120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"$B$118&\"3.\"","v":"L.1.3."},null,null,null,{"$f":"H121+NPV(SD,I121:INDEX(I121:DC121,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"$B$118&\"4.\"","v":"L.1.4."},null,null,null,{"$f":"H122+NPV(SD,I122:INDEX(I122:DC122,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"$B$118&\"5.\"","v":"L.1.5."},null,null,null,{"$f":"H123+NPV(SD,I123:INDEX(I123:DC123,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H123:$DC123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"$B$118&\"6.\"","v":"L.1.6."},null,null,null,{"$f":"H124+NPV(SD,I124:INDEX(I124:DC124,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H124:$DC124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"$B$118&\"7.\"","v":"L.1.7."},null,null,null,{"$f":"H125+NPV(SD,I125:INDEX(I125:DC125,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H125:$DC125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"L.2.","Socialinio - ekonominio poveikio žala",null,null,{"$f":"SUM(F127:F129)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H126:$DC126)","v":0},{"$f":"SUM(H127:H129)","v":0},{"$f":"SUM(I127:I129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU127:BU129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,{"$f":"$B$126&\"1.\"","v":"L.2.1."},null,null,null,{"$f":"H127+NPV(SD,I127:INDEX(I127:DC127,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H127:$DC127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"$B$126&\"2.\"","v":"L.2.2."},null,null,null,{"$f":"H128+NPV(SD,I128:INDEX(I128:DC128,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H128:$DC128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,{"$f":"$B$126&\"3.\"","v":"L.2.3."},null,null,null,{"$f":"H129+NPV(SD,I129:INDEX(I129:DC129,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H129:$DC129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]

{"sheet":"Alternatyva 3","index":5,"n_rows":129,"n_cols":112,"rows_kept":129,"cut":false,"hidden":false,"merged":[[4,5,4,6]]}
[]
[null,"ALTERNATYVA 3"]
[null,{"$f":"IF(INDEX(A3_pav,1,1)=0,\"\",INDEX(A3_pav,1,1))","v":"Eksporto spurtas - eksporto konkurencingumo didinimas greito poveikio priemonėmis"}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$6+I5","v":2023},{"$f":"$H$6+J5","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$6+BV5","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,null,{"$f":"SUM(DE7:DE117)","v":0},{"$f":"SUM(DF7:DF117)","v":200},"PVM","Likutines PVM"]
[null,"A.","INVESTICIJOS, REINVESTICIJOS IR GRYNASIS VEIKLOS SRAUTAS",null,null,{"$f":"F8+F9+F89-F100+F111","v":79926537.406610906},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H7:$DC7)","v":93623643.440000013},{"$f":"H8+H9+H89-H100-H111","v":0},{"$f":"I8+I9+I89-I100-I111","v":3000000},13962935.059999999,19263298.18,23381913,15227303.219999999,10450329.76,5243949.18,3093915.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU8+BU9+BU89-BU100-BU111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF($H7:$DC7,\"<>0\")","v":8}]
[null,"B.","REINVESTICIJOS (PO PRIEMONĖS ĮGYVENDINIMO)",null,null,{"$f":"SUM(F20,F31,F42,F54,F65,F76,F87)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H8:$DC8)","v":0},{"$f":"SUM(H20,H31,H42,H54,H65,H76,H87)","v":0},{"$f":"SUM(I20,I31,I42,I54,I65,I76,I87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU20,BU31,BU42,BU54,BU65,BU76,BU87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"C.","PRIEMONĖS INVESTICIJOS",null,null,{"$f":"F10+F44+F78-F8","v":56477370.561084852},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H9:$DC9)","v":66592947.220000006},{"$f":"H10+H44+H78-H8","v":0},3000000,7781467.5299999993,12648674.09,15645376.5,11441671.109999999,8094725.8799999999,5020299.59,2960732.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN10+AN44+AN78-AN8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT10+BT44+BT78-BT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ10+CZ44+CZ78-CZ8","v":0},{"$f":"DA10+DA44+DA78-DA8","v":0},{"$f":"DB10+DB44+DB78-DB8","v":0},{"$f":"DC10+DC44+DC78-DC8","v":0},null,null,8]
[null,"D.","REGULIACINĖS VEIKLOS",null,null,{"$f":"F11+F22+F33","v":31412389.830650438},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H10:$DC10)","v":36472947.220000006},{"$f":"H11+H22+H33","v":0},{"$f":"I11+I22+I33","v":0},6181467.5299999993,8283674.0899999999,11430376.5,6576671.1100000003,3879725.88,75299.59,45732.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU11+BU22+BU33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7]
[null,"D.1.","Norminės",null,null,{"$f":"SUM(F12:F19)+F20","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H11:$DC11)","v":0},{"$f":"SUM(H12:H19)+H20","v":0},{"$f":"SUM(I12:I19)+I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU12:BU19)+BU20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[0,{"$f":"$B$11&\"1.\"","v":"D.1.1."},"Veikla (nurodykite pavadinimą; suplanuotas investicijas pagrįskite prielaidų lape)",null,0.21,{"$f":"H12+NPV(FD,I12:INDEX(I12:DC12,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H12:$DC12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK($H12:$DC12)","v":0},0,{"$f":"IF(ISNUMBER(E12),E12*100,0)","v":21},0]
[1,{"$f":"$B$11&\"2.\"","v":"D.1.2."},"Veikla",null,0.21,{"$f":"H13+NPV(FD,I13:INDEX(I13:DC13,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H13:$DC13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H13:DC13)","v":0},{"$f":"COUNTIF($H13:$DC13,\"<>0\")","v":0},21,0]
[2,{"$f":"$B$11&\"3.\"","v":"D.1.3."},"Veikla",null,0.21,{"$f":"H14+NPV(FD,I14:INDEX(I14:DC14,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H14:$DC14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[3,{"$f":"$B$11&\"4.\"","v":"D.1.4."},"Veikla",null,0.21,{"$f":"H15+NPV(FD,I15:INDEX(I15:DC15,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H15:$DC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[4,{"$f":"$B$11&\"5.\"","v":"D.1.5."},"Veikla",null,0.21,{"$f":"H16+NPV(FD,I16:INDEX(I16:DC16,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H16:$DC16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[5,{"$f":"$B$11&\"6.\"","v":"D.1.6."},"Veikla",null,0.21,{"$f":"H17+NPV(FD,I17:INDEX(I17:DC17,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H17:$DC17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[6,{"$f":"$B$11&\"7.\"","v":"D.1.7."},"Veikla",null,0.21,{"$f":"H18+NPV(FD,I18:INDEX(I18:DC18,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H18:$DC18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[7,{"$f":"$B$11&\"8.\"","v":"D.1.8."},"Veikla",null,0.21,{"$f":"H19+NPV(FD,I19:INDEX(I19:DC19,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H19:$DC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[8,{"$f":"$B$11&\"9.\"","v":"D.1.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H20+NPV(FD,I20:INDEX(I20:DC20,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H20:$DC20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[9,{"$f":"$B$11&\"L.\"","v":"D.1.L."},"Likutinė vertė",null,0.21,{"$f":"H21+NPV(FD,I21:INDEX(I21:DC21,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H21:$DC21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG21/(100+DG21)","v":0.17355371900826447}]
[10,"D.2.","Mokestinės",null,null,{"$f":"SUM(F23:F30)+F31","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H22:$DC22)","v":0},{"$f":"SUM(H23:H30)+H31","v":0},{"$f":"SUM(I23:I30)+I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU23:BU30)+BU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[11,{"$f":"$B$22&\"1.\"","v":"D.2.1."},"Veikla",null,0.21,{"$f":"H23+NPV(FD,I23:INDEX(I23:DC23,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H23:$DC23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H23:DC23)","v":0},0,{"$f":"IF(ISNUMBER(E23),E23*100,0)","v":21},0]
[12,{"$f":"$B$22&\"2.\"","v":"D.2.2."},"Veikla",null,0.21,{"$f":"H24+NPV(FD,I24:INDEX(I24:DC24,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H24:$DC24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H24:DC24)","v":0},0,21,0]
[13,{"$f":"$B$22&\"3.\"","v":"D.2.3."},"Veikla",null,0.21,{"$f":"H25+NPV(FD,I25:INDEX(I25:DC25,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H25:$DC25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[14,{"$f":"$B$22&\"4.\"","v":"D.2.4."},"Veikla",null,0.21,{"$f":"H26+NPV(FD,I26:INDEX(I26:DC26,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H26:$DC26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[15,{"$f":"$B$22&\"5.\"","v":"D.2.5."},"Veikla",null,0.21,{"$f":"H27+NPV(FD,I27:INDEX(I27:DC27,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H27:$DC27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[16,{"$f":"$B$22&\"6.\"","v":"D.2.6."},"Veikla",null,0.21,{"$f":"H28+NPV(FD,I28:INDEX(I28:DC28,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H28:$DC28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[17,{"$f":"$B$22&\"7.\"","v":"D.2.7."},"Veikla",null,0.21,{"$f":"H29+NPV(FD,I29:INDEX(I29:DC29,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H29:$DC29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[18,{"$f":"$B$22&\"8.\"","v":"D.2.8."},"Veikla",null,0.21,{"$f":"H30+NPV(FD,I30:INDEX(I30:DC30,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H30:$DC30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[19,{"$f":"$B$22&\"9.\"","v":"D.2.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H31+NPV(FD,I31:INDEX(I31:DC31,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H31:$DC31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[20,{"$f":"$B$22&\"L.\"","v":"D.2.L."},"Likutinė vertė",null,0.21,{"$f":"H32+NPV(FD,I32:INDEX(I32:DC32,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H32:$DC32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG32/(100+DG32)","v":0.17355371900826447}]
[21,"D.3.","Finansinės paskatos ir kitos išmokos",null,null,{"$f":"SUM(F34:F41)+F42","v":31412389.830650438},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H33:$DC33)","v":36472947.220000006},{"$f":"SUM(H34:H41)+H42","v":0},{"$f":"SUM(I34:I41)+I42","v":0},6181467.5299999993,8283674.0899999999,11430376.5,6576671.1100000003,3879725.88,75299.59,45732.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU34:BU41)+BU42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7]
[22,{"$f":"$B$33&\"1.\"","v":"D.3.1."},{"$f":"Prielaidos!D12","v":"\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H34+NPV(FD,I34:INDEX(I34:DC34,PAL))","v":3328039.8604484024},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H34:$DC34)","v":3723441.0100000002},0,0,1372674.96,1500000.57,795765.32,55000.160000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H34:DC34)","v":0},4,{"$f":"IF(ISNUMBER(E34),E34*100,0)","v":0},0]
[23,{"$f":"$B$33&\"2.\"","v":"D.3.2."},{"$f":"Prielaidos!D19","v":"„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ "},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H35+NPV(FD,I35:INDEX(I35:DC35,PAL))","v":4939977.6361188078},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H35:$DC35)","v":5540514.7800000003},0,0,2139309.61,2083673.52,814320.86,503210.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H35:DC35)","v":0},4,0,0]
[24,{"$f":"$B$33&\"3.\"","v":"D.3.3."},{"$f":"Prielaidos!D30","v":"„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“"},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H36+NPV(FD,I36:INDEX(I36:DC36,PAL))","v":14560117.08680913},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H36:$DC36)","v":17001140.43},0,0,2669482.96,2900000,6000000.3200000003,3081471.16,2229153.88,75299.59,45732.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,7,0,0]
[25,{"$f":"$B$33&\"4.\"","v":"D.3.4."},{"$f":"Prielaidos!D13","v":"\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":5318482.1073811073},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H37:$DC37)","v":6276559},0,0,0,1800000,2000000,1626559,850000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,4,0,0]
[26,{"$f":"$B$33&\"5.\"","v":"D.3.5."}," \"Konferencinio turizmo plėtros skatinimas\"",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H38+NPV(FD,I38:INDEX(I38:DC38,PAL))","v":3265773.1398929907},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H38:$DC38)","v":3931292},0,0,0,0,1820290,1310430,800572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,3,0,0]
[27,{"$f":"$B$33&\"6.\"","v":"D.3.6."},"Veikla",null,0.21,{"$f":"H39+NPV(FD,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H39:$DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[28,{"$f":"$B$33&\"7.\"","v":"D.3.7."},"Veikla",null,0.21,{"$f":"H40+NPV(FD,I40:INDEX(I40:DC40,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H40:$DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[29,{"$f":"$B$33&\"8.\"","v":"D.3.8."},"Veikla",null,0.21,{"$f":"H41+NPV(FD,I41:INDEX(I41:DC41,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H41:$DC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[30,{"$f":"$B$33&\"9.\"","v":"D.3.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H42+NPV(FD,I42:INDEX(I42:DC42,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H42:$DC42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[31,{"$f":"$B$33&\"L.\"","v":"D.3.L."},"Likutinė vertė",null,0.21,{"$f":"H43+NPV(FD,I43:INDEX(I43:DC43,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H43:$DC43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG43/(100+DG43)","v":0.17355371900826447}]
[32,"E.","INVESTICINĖS VEIKLOS",null,null,{"$f":"F45+F56+F67","v":17702138.949318331},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H44:$DC44)","v":21500000},{"$f":"H45+H56+H67","v":0},{"$f":"I45+I56+I67","v":980000},1080000,3035000,3535000,3535000,3535000,3565000,2235000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU45+BU56+BU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[33,"E.1.","Infrastruktūros vystymas",null,null,{"$f":"SUM(F46:F53)+F54","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":0},{"$f":"SUM(H46:H53)+H54","v":0},{"$f":"SUM(I46:I53)+I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU53)+BU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[34,{"$f":"$B$45&\"1.\"","v":"E.1.1."},"Veikla",null,0.21,{"$f":"H46+NPV(FD,I46:INDEX(I46:DC46,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H46:DC46)","v":0},0,{"$f":"IF(ISNUMBER(E46),E46*100,0)","v":21},0]
[35,{"$f":"$B$45&\"2.\"","v":"E.1.2."},"Veikla",null,0.21,{"$f":"H47+NPV(FD,I47:INDEX(I47:DC47,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H47:$DC47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H47:DC47)","v":0},0,21,0]
[36,{"$f":"$B$45&\"3.\"","v":"E.1.3."},"Veikla",null,0.21,{"$f":"H48+NPV(FD,I48:INDEX(I48:DC48,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H48:$DC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[37,{"$f":"$B$45&\"4.\"","v":"E.1.4."},"Veikla",null,0.21,{"$f":"H49+NPV(FD,I49:INDEX(I49:DC49,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H49:$DC49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[38,{"$f":"$B$45&\"5.\"","v":"E.1.5."},"Veikla",null,0.21,{"$f":"H50+NPV(FD,I50:INDEX(I50:DC50,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H50:$DC50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[39,{"$f":"$B$45&\"6.\"","v":"E.1.6."},"Veikla",null,0.21,{"$f":"H51+NPV(FD,I51:INDEX(I51:DC51,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H51:$DC51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[40,{"$f":"$B$45&\"7.\"","v":"E.1.7."},"Veikla",null,0.21,{"$f":"H52+NPV(FD,I52:INDEX(I52:DC52,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H52:$DC52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[41,{"$f":"$B$45&\"8.\"","v":"E.1.8."},"Veikla",null,0.21,{"$f":"H53+NPV(FD,I53:INDEX(I53:DC53,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H53:$DC53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[42,{"$f":"$B$45&\"9.\"","v":"E.1.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H54+NPV(FD,I54:INDEX(I54:DC54,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H54:$DC54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[43,{"$f":"$B$45&\"L.\"","v":"E.1.L."},"Likutinė vertė",null,0.21,{"$f":"H55+NPV(FD,I55:INDEX(I55:DC55,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H55:$DC55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG55/(100+DG55)","v":0.17355371900826447}]
[44,"E.2.","Paslaugų teikimas",null,null,{"$f":"SUM(F57:F64)+F65","v":17570482.144584604},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H56:$DC56)","v":21360000},{"$f":"SUM(H57:H64)+H65","v":0},{"$f":"SUM(I57:I64)+I65","v":920000},1000000,3035000,3535000,3535000,3535000,3565000,2235000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU57:BU64)+BU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[45,{"$f":"$B$56&\"1.\"","v":"E.2.1."},{"$f":"Prielaidos!D24","v":"Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)"},null,0.21,{"$f":"H57+NPV(FD,I57:INDEX(I57:DC57,PAL))","v":3877320.1603153474},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H57:$DC57)","v":4800000},0,0,0,800000,800000,800000,800000,800000,800000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H57:DC57)","v":0},6,{"$f":"IF(ISNUMBER(E57),E57*100,0)","v":21},0]
[46,{"$f":"$B$56&\"2.\"","v":"E.2.2."},{"$f":"Prielaidos!D26","v":"Sektorinių konsultantų paslaugos (ES rinkos)"},null,0.21,{"$f":"H58+NPV(FD,I58:INDEX(I58:DC58,PAL))","v":5815980.2404730218},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H58:$DC58)","v":7200000},0,0,0,1200000,1200000,1200000,1200000,1200000,1200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H58:DC58)","v":0},6,21,0]
[47,{"$f":"$B$56&\"3.\"","v":"E.2.3."},{"$f":"Prielaidos!D27","v":"Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje"},null,0.21,{"$f":"H59+NPV(FD,I59:INDEX(I59:DC59,PAL))","v":144230.76923076922},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H59:$DC59)","v":150000},0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1,21,0]
[48,{"$f":"$B$56&\"4.\"","v":"E.2.4."},{"$f":"Prielaidos!D28","v":"Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje"},null,0.21,{"$f":"H60+NPV(FD,I60:INDEX(I60:DC60,PAL))","v":726997.53005912772},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H60:$DC60)","v":900000},0,0,0,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6,21,0]
[49,{"$f":"$B$56&\"5.\"","v":"E.2.5."},{"$f":"Prielaidos!D29","v":"Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą "},null,0.21,{"$f":"H61+NPV(FD,I61:INDEX(I61:DC61,PAL))","v":411965.26703350572},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H61:$DC61)","v":510000},0,0,0,85000,85000,85000,85000,85000,85000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6,21,0]
[50,{"$f":"$B$56&\"6.\"","v":"E.2.6."},{"$f":"Prielaidos!D14","v":"Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai"},null,0.21,{"$f":"H62+NPV(FD,I62:INDEX(I62:DC62,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H62:$DC62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[51,{"$f":"$B$56&\"7.\"","v":"E.2.7."},{"$f":"Prielaidos!D18","v":"Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus"},null,0.21,{"$f":"H63+NPV(FD,I63:INDEX(I63:DC63,PAL))","v":5743396.4614965022},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H63:$DC63)","v":6900000},0,270000,600000,800000,1300000,1300000,1300000,1330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,7,21,0]
[52,{"$f":"$B$56&\"8.\"","v":"E.2.8."},{"$f":"Prielaidos!D17","v":"Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas "},null,0.21,{"$f":"H64+NPV(FD,I64:INDEX(I64:DC64,PAL))","v":850591.71597633138},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H64:$DC64)","v":900000},0,500000,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2,21,0]
[53,{"$f":"$B$56&\"9.\"","v":"E.2.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H65+NPV(FD,I65:INDEX(I65:DC65,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H65:$DC65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[54,{"$f":"$B$56&\"L.\"","v":"E.2.L."},"Likutinė vertė",null,0.21,{"$f":"H66+NPV(FD,I66:INDEX(I66:DC66,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H66:$DC66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG66/(100+DG66)","v":0.17355371900826447}]
[55,"E.3.","Investicijos į žinias ir žmogiškuosius išteklius",null,null,{"$f":"SUM(F68:F75)+F76","v":131656.80473372783},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H67:$DC67)","v":140000},{"$f":"SUM(H68:H75)+H76","v":0},{"$f":"SUM(I68:I75)+I76","v":60000},80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU68:BU75)+BU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,2]
[56,{"$f":"$B$67&\"1.\"","v":"E.3.1."},{"$f":"Prielaidos!D23","v":"Eksporto kompetencijų didinimo mokymai ir programos "},null,0.21,{"$f":"H68+NPV(FD,I68:INDEX(I68:DC68,PAL))","v":131656.80473372783},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H68:$DC68)","v":140000},0,60000,80000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H68:DC68)","v":0},2,{"$f":"IF(ISNUMBER(E68),E68*100,0)","v":21},0]
[57,{"$f":"$B$67&\"2.\"","v":"E.3.2."},"Veikla",null,0.21,{"$f":"H69+NPV(FD,I69:INDEX(I69:DC69,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H69:$DC69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H69:DC69)","v":0},0,21,0]
[58,{"$f":"$B$67&\"3.\"","v":"E.3.3."},"Veikla",null,0.21,{"$f":"H70+NPV(FD,I70:INDEX(I70:DC70,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H70:$DC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[59,{"$f":"$B$67&\"4.\"","v":"E.3.4."},"Veikla",null,0.21,{"$f":"H71+NPV(FD,I71:INDEX(I71:DC71,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H71:$DC71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[60,{"$f":"$B$67&\"5.\"","v":"E.3.5."},"Veikla",null,0.21,{"$f":"H72+NPV(FD,I72:INDEX(I72:DC72,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H72:$DC72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[61,{"$f":"$B$67&\"6.\"","v":"E.3.6."},"Veikla",null,0.21,{"$f":"H73+NPV(FD,I73:INDEX(I73:DC73,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H73:$DC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[62,{"$f":"$B$67&\"7.\"","v":"E.3.7."},"Veikla",null,0.21,{"$f":"H74+NPV(FD,I74:INDEX(I74:DC74,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H74:$DC74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[63,{"$f":"$B$67&\"8.\"","v":"E.3.8."},"Veikla",null,0.21,{"$f":"H75+NPV(FD,I75:INDEX(I75:DC75,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H75:$DC75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[64,{"$f":"$B$67&\"9.\"","v":"E.3.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H76+NPV(FD,I76:INDEX(I76:DC76,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H76:$DC76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[65,{"$f":"$B$67&\"L.\"","v":"E.3.L."},"Likutinė vertė",null,0.21,{"$f":"H77+NPV(FD,I77:INDEX(I77:DC77,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H77:$DC77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"COUNTIF($H77:$DC77,\"<>0\")","v":0},21,{"$f":"DG77/(100+DG77)","v":0.17355371900826447}]
[66,"F.","KOMUNIKACINĖS VEIKLOS",null,null,{"$f":"SUM(F79:F87)","v":7362841.7811160861},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H78:$DC78)","v":8620000},{"$f":"SUM(H79:H86)+H87","v":0},{"$f":"SUM(I79:I86)+I87","v":2020000},520000,1330000,680000,1330000,680000,1380000,680000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL79:AL86)+AL87","v":0},{"$f":"SUM(AM79:AM86)+AM87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY79:CY86)+CY87","v":0},{"$f":"SUM(CZ79:CZ86)+CZ87","v":0},{"$f":"SUM(DA79:DA86)+DA87","v":0},{"$f":"SUM(DB79:DB86)+DB87","v":0},{"$f":"SUM(DC79:DC86)+DC87","v":0},null,null,8]
[67,{"$f":"$B$78&\"1.\"","v":"F.1."},{"$f":"Prielaidos!D16","v":"Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose "},null,0.21,{"$f":"H79+NPV(FD,I79:INDEX(I79:DC79,PAL))","v":969330.04007883684},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H79:$DC79)","v":1200000},0,0,0,200000,200000,200000,200000,200000,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H79:DC79)","v":0},6,{"$f":"IF(ISNUMBER(E79),E79*100,0)","v":21},0]
[68,{"$f":"$B$78&\"2.\"","v":"F.2."},{"$f":"Prielaidos!D21","v":"Proveržio sričių tarptautinių renginių Lietuvoje organizavimas "},null,0.21,{"$f":"H80+NPV(FD,I80:INDEX(I80:DC80,PAL))","v":3413939.6601142688},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H80:$DC80)","v":4000000},0,700000,400000,800000,150000,800000,150000,850000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H80:DC80)","v":0},8,21,0]
[69,{"$f":"$B$78&\"3.\"","v":"F.3."},{"$f":"Prielaidos!D22","v":"Nacionalinių stendų tarptautinėse parodose organizavimas "},null,0.21,{"$f":"H81+NPV(FD,I81:INDEX(I81:DC81,PAL))","v":961538.4615384615},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H81:$DC81)","v":1000000},0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1,21,0]
[70,{"$f":"$B$78&\"4.\"","v":"F.4."},{"$f":"Prielaidos!D25","v":"Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose"},null,0.21,{"$f":"H82+NPV(FD,I82:INDEX(I82:DC82,PAL))","v":1098728.397017699},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H82:$DC82)","v":1320000},0,120000,120000,180000,180000,180000,180000,180000,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8,21,0]
[71,{"$f":"$B$78&\"5.\"","v":"F.5."},{"$f":"Prielaidos!D20","v":"Lietuvos pristatymo užsienyje strategijos įgyvendinimas  "},null,0.21,{"$f":"H83+NPV(FD,I83:INDEX(I83:DC83,PAL))","v":919305.22236682009},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H83:$DC83)","v":1100000},0,200000,0,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,7,21,0]
[72,{"$f":"$B$78&\"6.\"","v":"F.6."},"Veikla",null,0.21,{"$f":"H84+NPV(FD,I84:INDEX(I84:DC84,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H84:$DC84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[73,{"$f":"$B$78&\"7.\"","v":"F.7."},"Veikla",null,0.21,{"$f":"H85+NPV(FD,I85:INDEX(I85:DC85,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H85:$DC85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[74,{"$f":"$B$78&\"8.\"","v":"F.8."},"Veikla",null,0.21,{"$f":"H86+NPV(FD,I86:INDEX(I86:DC86,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H86:$DC86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[75,{"$f":"$B$78&\"9.\"","v":"F.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H87+NPV(FD,I87:INDEX(I87:DC87,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H87:$DC87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[76,{"$f":"$B$78&\"L.\"","v":"F.L."},"Likutinė vertė",null,0.21,{"$f":"H88+NPV(FD,I88:INDEX(I88:DC88,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H88:$DC88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG88/(100+DG88)","v":0.17355371900826447}]
[77,"G.","VEIKLOS IR PALAIKYMO (ATNAUJINIMO) SĄNAUDOS, IŠ VISO",null,null,{"$f":"SUM(F90:F99)","v":23449166.845526062},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H89:$DC89)","v":27030696.219999995},{"$f":"SUM(H90:H99)","v":0},0,6181467.5299999993,6614624.0899999999,7736536.5,3785632.1100000003,2355603.88,223649.59,133182.51999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS90:BS99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7]
[78,{"$f":"$B$89&\"1.\"","v":"G.1."},"Darbo užmokesčio ir su juo susijusios išlaidos",null,0,{"$f":"H90+NPV(FD,I90:INDEX(I90:DC90,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H90:$DC90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H90:DC90)","v":0},0,{"$f":"IF(ISNUMBER(E90),E90*100,0)","v":0}]
[79,{"$f":"$B$89&\"2.\"","v":"G.2."},"Pridėtinės priemonės įgyvendinimo išlaidos, 3% norma",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H91+NPV(FD,I91:INDEX(I91:DC91,PAL))","v":621032.26214971894},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H91:$DC91)","v":765600},{"$f":"(H90+H78+H44)*0.0411","v":0},0,0,{"$f":"(K44+K78)*0.03","v":130950},126450,145950,126450,148350,87450,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,6,0]
[80,{"$f":"$B$89&\"3.\"","v":"G.3."},null,null,0.21,{"$f":"H92+NPV(FD,I92:INDEX(I92:DC92,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H92:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[81,{"$f":"$B$89&\"4.\"","v":"G.4."},null,null,0.21,{"$f":"H93+NPV(FD,I93:INDEX(I93:DC93,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H93:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[82,{"$f":"$B$89&\"5.\"","v":"G.5."},null,null,0.21,{"$f":"H94+NPV(FD,I94:INDEX(I94:DC94,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H94:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[83,{"$f":"$B$89&\"6.\"","v":"G.6."},"Privatus kofinansavimas (ES finansuojamų projektų)",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H95+NPV(FD,I95:INDEX(I95:DC95,PAL))","v":22828134.583376344},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H95:$DC95)","v":26265096.219999995},0,0,{"$f":"J34+J35+J36","v":6181467.5299999993},{"$f":"K34+K35+K36","v":6483674.0899999999},7610086.5,3639682.1100000003,2229153.88,75299.59,45732.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,7,0]
[84,{"$f":"$B$89&\"7.\"","v":"G.7."},null,null,0.21,{"$f":"H96+NPV(FD,I96:INDEX(I96:DC96,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[85,{"$f":"$B$89&\"8.\"","v":"G.8."},null,null,0.21,{"$f":"H97+NPV(FD,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[86,{"$f":"$B$89&\"9.\"","v":"G.9."},null,null,0.21,{"$f":"H98+NPV(FD,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[87,{"$f":"$B$89&\"10.\"","v":"G.10."},null,null,0.21,{"$f":"H99+NPV(FD,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[88,"H.","VEIKLOS PAJAMOS, IŠ VISO (išskyrus mokestines pajamas)",null,null,{"$f":"SUM(F101:F110)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H100:$DC100)","v":0},{"$f":"SUM(H101:H110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS101:BS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[89,{"$f":"$B$100&\"1.\"","v":"H.1."},"Veiklos pajamos 1 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H101+NPV(FD,I101:INDEX(I101:DC101,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H101:$DC101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H101:DC101)","v":0},0,0]
[90,{"$f":"$B$100&\"2.\"","v":"H.2."},"Veiklos pajamos 2 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H102+NPV(FD,I102:INDEX(I102:DC102,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H102:$DC102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H102:DC102)","v":0},0,0]
[91,{"$f":"$B$100&\"3.\"","v":"H.3."},"Veiklos pajamos 3 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H103+NPV(FD,I103:INDEX(I103:DC103,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H103:$DC103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H103:DC103)","v":0},0,0]
[92,{"$f":"$B$100&\"4.\"","v":"H.4."},"Veiklos pajamos 4 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H104+NPV(FD,I104:INDEX(I104:DC104,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H104:$DC104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H104:DC104)","v":0},0,0]
[93,{"$f":"$B$100&\"5.\"","v":"H.5."},"Veiklos pajamos 5 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H105+NPV(FD,I105:INDEX(I105:DC105,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H105:$DC105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H105:DC105)","v":0},0,0]
[94,{"$f":"$B$100&\"6.\"","v":"H.6."},"Veiklos pajamos 1 (privataus ir NVO sektoriaus)",{"$f":"IF(E106=\"Be PVM\",DI106,E106)","v":0},null,{"$f":"H106+NPV(FD,I106:INDEX(I106:DC106,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H106:$DC106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[95,{"$f":"$B$100&\"7.\"","v":"H.7."},"Veiklos pajamos 2 (privataus ir NVO sektoriaus)",{"$f":"IF(E107=\"Be PVM\",DI107,E107)","v":0},null,{"$f":"H107+NPV(FD,I107:INDEX(I107:DC107,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H107:$DC107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[96,{"$f":"$B$100&\"8.\"","v":"H.8."},"Veiklos pajamos 3 (privataus ir NVO sektoriaus)",{"$f":"IF(E108=\"Be PVM\",DI108,E108)","v":0},null,{"$f":"H108+NPV(FD,I108:INDEX(I108:DC108,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H108:$DC108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[97,{"$f":"$B$100&\"9.\"","v":"H.9."},"Veiklos pajamos 4 (privataus ir NVO sektoriaus)",{"$f":"IF(E109=\"Be PVM\",DI109,E109)","v":0},null,{"$f":"H109+NPV(FD,I109:INDEX(I109:DC109,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H109:$DC109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[98,{"$f":"$B$100&\"10.\"","v":"H.10."},"Veiklos pajamos 5 (privataus ir NVO sektoriaus)",{"$f":"IF(E110=\"Be PVM\",DI110,E110)","v":0},null,{"$f":"H110+NPV(FD,I110:INDEX(I110:DC110,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H110:$DC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[99,"I.","MOKESTINĖS PAJAMOS",null,null,{"$f":"H111+NPV(FD,I111:INDEX(I111:DC111,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H111:$DC111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H111:DC111)","v":0},0]
[102,"J.","PVM (kuris įskaičiuotas į investicijas, veiklos sąnaudas ir pajamas) BALANSAS",null,null,{"$f":"F113+F114-F115","v":4350120.622637379},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H112:$DC112)","v":5227438.0165289259},{"$f":"H113+H114-H115","v":0},{"$f":"I113+I114-I115","v":520661.15702479333},277685.95041322312,757561.98347107437,731528.9256198348,844338.84297520667,731528.9256198348,858223.14049586793,505909.090909091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS113+BS114-BS115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[103,"J.1.","Bendra pirkimo PVM suma (investicijoms ir reinvesticijoms)",null,null,{"$f":"H113+NPV(FD,I113:INDEX(I113:DC113,PAL))","v":4350120.622637379},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H113:$DC113)","v":5227438.0165289259},{"$f":"SUMPRODUCT($DG12:$DG20,H12:H20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,H23:H31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,H34:H42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,H46:H54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,H57:H65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,H68:H76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,H79:H87,1/($DG79:$DG87+100))","v":0},520661.15702479333,277685.95041322312,757561.98347107437,731528.9256198348,844338.84297520667,731528.9256198348,858223.14049586793,505909.090909091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,AN12:AN20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,AN23:AN31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,AN34:AN42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,AN46:AN54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,AN57:AN65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,AN68:AN76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,AN79:AN87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,BT12:BT20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,BT23:BT31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,BT34:BT42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,BT46:BT54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,BT57:BT65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,BT68:BT76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,BT79:BT87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,8]
[104,"J.2.","Bendra pirkimo PVM suma (veiklos išlaidoms)",null,null,{"$f":"H114+NPV(FD,I114:INDEX(I114:DC114,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H114:$DC114)","v":0},{"$f":"SUMPRODUCT($DG90:$DG99,H90:H99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG90:$DG99,AN90:AN99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG90:$DG99,BT90:BT99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[105,"J.3.","Bendra pardavimo PVM suma",null,null,{"$f":"H115+NPV(FD,I115:INDEX(I115:DC115,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H115:$DC115)","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,H101:H110,1/($DG101:$DG110+100))","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,I101:I110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG101:$DG110,BU101:BU110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H115:DC115)","v":0},0]
[106,"K.",{"$f":"CONCATENATE(\"SIEKIAMAS REZULTATAS: \",IF(Result=0,\"\",Result),\", matavimo vienetas: \",IF(Result_mat=0,\"\",Result_mat))","v":"SIEKIAMAS REZULTATAS: Eksporto konkurencingumą padidinusių įmonių skaičius, matavimo vienetas: vnt."},null,null,{"$f":"H116+NPV(FD,I116:INDEX(I116:DC116,PAL))","v":3946.1516514825503},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":4836},{"$f":"Prielaidos!D86","v":0},{"$f":"Prielaidos!E115","v":263.27272727272731},{"$f":"Prielaidos!F115","v":310.57757087387461},{"$f":"Prielaidos!G115","v":371.96648191392882},{"$f":"Prielaidos!H115","v":755.91440243489922},{"$f":"Prielaidos!I115","v":865.5945672999718},{"$f":"Prielaidos!J115","v":808.99314711073839},{"$f":"Prielaidos!K115","v":662.32665721519857},{"$f":"Prielaidos!L115","v":533.60295316111865},{"$f":"Prielaidos!M115","v":252.1862753262381},{"$f":"Prielaidos!N115","v":11.565217391304348},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,10]
[107,"L.","SOCIALINIS - EKONOMINIS POVEIKIS",null,null,{"$f":"SUM(F118-F126)","v":115557506.95736648},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":149579005.29755172},{"$f":"SUM(H118-H126)","v":0},{"$f":"SUM(I118-I126)","v":7235961.3963636374},8774583.5037870165,10785767.009130247,22440619.209052172,26466748.415699512,25477370.394082878,21483532.123694498,17826884.932742294,8677656.5999560077,409881.71304347826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU118-BU126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10]
[108,"L.1.","Socialinio - ekonominio poveikio nauda",null,null,{"$f":"SUM(F119:F125)","v":115557506.95736648},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":149579005.29755172},{"$f":"SUM(H119:H125)","v":0},{"$f":"SUM(I119:I125)","v":7235961.3963636374},8774583.5037870165,10785767.009130247,22440619.209052172,26466748.415699512,25477370.394082878,21483532.123694498,17826884.932742294,8677656.5999560077,409881.71304347826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU119:BU125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10]
[109,{"$f":"$B$118&\"1.\"","v":"L.1.1."},"Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis",null,null,{"$f":"H119+NPV(SD,I119:INDEX(I119:DC119,PAL))","v":115557506.95736648},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":149579005.29755172},0,{"$f":"I116*Prielaidos!D36","v":7235961.3963636374},{"$f":"J116*Prielaidos!E36","v":8774583.5037870165},{"$f":"K116*Prielaidos!F36","v":10785767.009130247},{"$f":"L116*Prielaidos!G36","v":22440619.209052172},{"$f":"M116*Prielaidos!H36","v":26466748.415699512},{"$f":"N116*Prielaidos!I36","v":25477370.394082878},{"$f":"O116*Prielaidos!J36","v":21483532.123694498},{"$f":"P116*Prielaidos!K36","v":17826884.932742294},{"$f":"Q116*Prielaidos!L36","v":8677656.5999560077},{"$f":"R116*Prielaidos!M36","v":409881.71304347826},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H119:DC119)","v":0},10]
[110,{"$f":"$B$118&\"2.\"","v":"L.1.2."},null,null,null,{"$f":"H120+NPV(SD,I120:INDEX(I120:DC120,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H120:$DC120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[111,{"$f":"$B$118&\"3.\"","v":"L.1.3."},null,null,null,{"$f":"H121+NPV(SD,I121:INDEX(I121:DC121,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[112,{"$f":"$B$118&\"4.\"","v":"L.1.4."},null,null,null,{"$f":"H122+NPV(SD,I122:INDEX(I122:DC122,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[113,{"$f":"$B$118&\"5.\"","v":"L.1.5."},null,null,null,{"$f":"H123+NPV(SD,I123:INDEX(I123:DC123,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H123:$DC123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[114,{"$f":"$B$118&\"6.\"","v":"L.1.6."},null,null,null,{"$f":"H124+NPV(SD,I124:INDEX(I124:DC124,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H124:$DC124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[115,{"$f":"$B$118&\"7.\"","v":"L.1.7."},null,null,null,{"$f":"H125+NPV(SD,I125:INDEX(I125:DC125,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H125:$DC125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[116,"L.2.","Socialinio - ekonominio poveikio žala",null,null,{"$f":"SUM(F127:F129)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H126:$DC126)","v":0},{"$f":"SUM(H127:H129)","v":0},{"$f":"SUM(I127:I129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU127:BU129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[117,{"$f":"$B$126&\"1.\"","v":"L.2.1."},null,null,null,{"$f":"H127+NPV(SD,I127:INDEX(I127:DC127,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H127:$DC127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[118,{"$f":"$B$126&\"2.\"","v":"L.2.2."},null,null,null,{"$f":"H128+NPV(SD,I128:INDEX(I128:DC128,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H128:$DC128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[119,{"$f":"$B$126&\"3.\"","v":"L.2.3."},null,null,null,{"$f":"H129+NPV(SD,I129:INDEX(I129:DC129,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H129:$DC129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]

{"sheet":"Alternatyva 4","index":6,"n_rows":129,"n_cols":112,"rows_kept":129,"cut":false,"hidden":true,"merged":[[4,5,4,6]]}
[]
[null,"ALTERNATYVA 4"]
[null,{"$f":"IF(INDEX(A4_pav,1,1)=0,\"\",INDEX(A4_pav,1,1))","v":""}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$6+I5","v":2023},{"$f":"$H$6+J5","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$6+BV5","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,null,{"$f":"SUM(DE7:DE117)","v":0},{"$f":"SUM(DF7:DF117)","v":0},"PVM","Likutines PVM"]
[null,"A.","INVESTICIJOS, REINVESTICIJOS IR GRYNASIS VEIKLOS SRAUTAS",null,null,{"$f":"F8+F9+F89-F100+F111","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H7:$DC7)","v":0},{"$f":"H8+H9+H89-H100-H111","v":0},{"$f":"I8+I9+I89-I100-I111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU8+BU9+BU89-BU100-BU111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF($H7:$DC7,\"<>0\")","v":0}]
[null,"B.","REINVESTICIJOS (PO PRIEMONĖS ĮGYVENDINIMO)",null,null,{"$f":"SUM(F20,F31,F42,F54,F65,F76,F87)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H8:$DC8)","v":0},{"$f":"SUM(H20,H31,H42,H54,H65,H76,H87)","v":0},{"$f":"SUM(I20,I31,I42,I54,I65,I76,I87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU20,BU31,BU42,BU54,BU65,BU76,BU87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"C.","PRIEMONĖS INVESTICIJOS",null,null,{"$f":"F10+F44+F78-F8","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H9:$DC9)","v":0},{"$f":"H10+H44+H78-H8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN10+AN44+AN78-AN8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT10+BT44+BT78-BT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ10+CZ44+CZ78-CZ8","v":0},{"$f":"DA10+DA44+DA78-DA8","v":0},{"$f":"DB10+DB44+DB78-DB8","v":0},{"$f":"DC10+DC44+DC78-DC8","v":0},null,null,0]
[null,"D.","REGULIACINĖS VEIKLOS",null,null,{"$f":"F11+F22+F33","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H10:$DC10)","v":0},{"$f":"H11+H22+H33","v":0},{"$f":"I11+I22+I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU11+BU22+BU33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"D.1.","Norminės",null,null,{"$f":"SUM(F12:F19)+F20","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H11:$DC11)","v":0},{"$f":"SUM(H12:H19)+H20","v":0},{"$f":"SUM(I12:I19)+I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU12:BU19)+BU20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[0,{"$f":"$B$11&\"1.\"","v":"D.1.1."},"Veikla (nurodykite pavadinimą; suplanuotas investicijas pagrįskite prielaidų lape)",null,0.21,{"$f":"H12+NPV(FD,I12:INDEX(I12:DC12,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H12:$DC12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK($H12:$DC12)","v":0},0,{"$f":"IF(ISNUMBER(E12),E12*100,0)","v":21},0]
[1,{"$f":"$B$11&\"2.\"","v":"D.1.2."},"Veikla",null,0.21,{"$f":"H13+NPV(FD,I13:INDEX(I13:DC13,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H13:$DC13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H13:DC13)","v":0},{"$f":"COUNTIF($H13:$DC13,\"<>0\")","v":0},21,0]
[2,{"$f":"$B$11&\"3.\"","v":"D.1.3."},"Veikla",null,0.21,{"$f":"H14+NPV(FD,I14:INDEX(I14:DC14,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H14:$DC14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[3,{"$f":"$B$11&\"4.\"","v":"D.1.4."},"Veikla",null,0.21,{"$f":"H15+NPV(FD,I15:INDEX(I15:DC15,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H15:$DC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[4,{"$f":"$B$11&\"5.\"","v":"D.1.5."},"Veikla",null,0.21,{"$f":"H16+NPV(FD,I16:INDEX(I16:DC16,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H16:$DC16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[5,{"$f":"$B$11&\"6.\"","v":"D.1.6."},"Veikla",null,0.21,{"$f":"H17+NPV(FD,I17:INDEX(I17:DC17,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H17:$DC17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[6,{"$f":"$B$11&\"7.\"","v":"D.1.7."},"Veikla",null,0.21,{"$f":"H18+NPV(FD,I18:INDEX(I18:DC18,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H18:$DC18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[7,{"$f":"$B$11&\"8.\"","v":"D.1.8."},"Veikla",null,0.21,{"$f":"H19+NPV(FD,I19:INDEX(I19:DC19,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H19:$DC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[8,{"$f":"$B$11&\"9.\"","v":"D.1.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H20+NPV(FD,I20:INDEX(I20:DC20,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H20:$DC20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[9,{"$f":"$B$11&\"L.\"","v":"D.1.L."},"Likutinė vertė",null,0.21,{"$f":"H21+NPV(FD,I21:INDEX(I21:DC21,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H21:$DC21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG21/(100+DG21)","v":0.17355371900826447}]
[10,"D.2.","Mokestinės",null,null,{"$f":"SUM(F23:F30)+F31","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H22:$DC22)","v":0},{"$f":"SUM(H23:H30)+H31","v":0},{"$f":"SUM(I23:I30)+I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU23:BU30)+BU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[11,{"$f":"$B$22&\"1.\"","v":"D.2.1."},"Veikla",null,0.21,{"$f":"H23+NPV(FD,I23:INDEX(I23:DC23,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H23:$DC23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H23:DC23)","v":0},0,{"$f":"IF(ISNUMBER(E23),E23*100,0)","v":21},0]
[12,{"$f":"$B$22&\"2.\"","v":"D.2.2."},"Veikla",null,0.21,{"$f":"H24+NPV(FD,I24:INDEX(I24:DC24,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H24:$DC24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H24:DC24)","v":0},0,21,0]
[13,{"$f":"$B$22&\"3.\"","v":"D.2.3."},"Veikla",null,0.21,{"$f":"H25+NPV(FD,I25:INDEX(I25:DC25,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H25:$DC25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[14,{"$f":"$B$22&\"4.\"","v":"D.2.4."},"Veikla",null,0.21,{"$f":"H26+NPV(FD,I26:INDEX(I26:DC26,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H26:$DC26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[15,{"$f":"$B$22&\"5.\"","v":"D.2.5."},"Veikla",null,0.21,{"$f":"H27+NPV(FD,I27:INDEX(I27:DC27,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H27:$DC27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[16,{"$f":"$B$22&\"6.\"","v":"D.2.6."},"Veikla",null,0.21,{"$f":"H28+NPV(FD,I28:INDEX(I28:DC28,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H28:$DC28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[17,{"$f":"$B$22&\"7.\"","v":"D.2.7."},"Veikla",null,0.21,{"$f":"H29+NPV(FD,I29:INDEX(I29:DC29,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H29:$DC29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[18,{"$f":"$B$22&\"8.\"","v":"D.2.8."},"Veikla",null,0.21,{"$f":"H30+NPV(FD,I30:INDEX(I30:DC30,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H30:$DC30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[19,{"$f":"$B$22&\"9.\"","v":"D.2.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H31+NPV(FD,I31:INDEX(I31:DC31,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H31:$DC31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[20,{"$f":"$B$22&\"L.\"","v":"D.2.L."},"Likutinė vertė",null,0.21,{"$f":"H32+NPV(FD,I32:INDEX(I32:DC32,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H32:$DC32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG32/(100+DG32)","v":0.17355371900826447}]
[21,"D.3.","Finansinės paskatos ir kitos išmokos",null,null,{"$f":"SUM(F34:F41)+F42","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H33:$DC33)","v":0},{"$f":"SUM(H34:H41)+H42","v":0},{"$f":"SUM(I34:I41)+I42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU34:BU41)+BU42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[22,{"$f":"$B$33&\"1.\"","v":"D.3.1."},"Veikla",null,0.21,{"$f":"H34+NPV(FD,I34:INDEX(I34:DC34,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H34:$DC34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H34:DC34)","v":0},0,{"$f":"IF(ISNUMBER(E34),E34*100,0)","v":21},0]
[23,{"$f":"$B$33&\"2.\"","v":"D.3.2."},"Veikla",null,0.21,{"$f":"H35+NPV(FD,I35:INDEX(I35:DC35,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H35:$DC35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H35:DC35)","v":0},0,21,0]
[24,{"$f":"$B$33&\"3.\"","v":"D.3.3."},"Veikla",null,0.21,{"$f":"H36+NPV(FD,I36:INDEX(I36:DC36,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H36:$DC36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[25,{"$f":"$B$33&\"4.\"","v":"D.3.4."},"Veikla",null,0.21,{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H37:$DC37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[26,{"$f":"$B$33&\"5.\"","v":"D.3.5."},"Veikla",null,0.21,{"$f":"H38+NPV(FD,I38:INDEX(I38:DC38,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H38:$DC38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[27,{"$f":"$B$33&\"6.\"","v":"D.3.6."},"Veikla",null,0.21,{"$f":"H39+NPV(FD,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H39:$DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[28,{"$f":"$B$33&\"7.\"","v":"D.3.7."},"Veikla",null,0.21,{"$f":"H40+NPV(FD,I40:INDEX(I40:DC40,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H40:$DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[29,{"$f":"$B$33&\"8.\"","v":"D.3.8."},"Veikla",null,0.21,{"$f":"H41+NPV(FD,I41:INDEX(I41:DC41,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H41:$DC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[30,{"$f":"$B$33&\"9.\"","v":"D.3.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H42+NPV(FD,I42:INDEX(I42:DC42,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H42:$DC42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[31,{"$f":"$B$33&\"L.\"","v":"D.3.L."},"Likutinė vertė",null,0.21,{"$f":"H43+NPV(FD,I43:INDEX(I43:DC43,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H43:$DC43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG43/(100+DG43)","v":0.17355371900826447}]
[32,"E.","INVESTICINĖS VEIKLOS",null,null,{"$f":"F45+F56+F67","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H44:$DC44)","v":0},{"$f":"H45+H56+H67","v":0},{"$f":"I45+I56+I67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU45+BU56+BU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[33,"E.1.","Infrastruktūros vystymas",null,null,{"$f":"SUM(F46:F53)+F54","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":0},{"$f":"SUM(H46:H53)+H54","v":0},{"$f":"SUM(I46:I53)+I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU53)+BU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[34,{"$f":"$B$45&\"1.\"","v":"E.1.1."},"Veikla",null,0.21,{"$f":"H46+NPV(FD,I46:INDEX(I46:DC46,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H46:DC46)","v":0},0,{"$f":"IF(ISNUMBER(E46),E46*100,0)","v":21},0]
[35,{"$f":"$B$45&\"2.\"","v":"E.1.2."},"Veikla",null,0.21,{"$f":"H47+NPV(FD,I47:INDEX(I47:DC47,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H47:$DC47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H47:DC47)","v":0},0,21,0]
[36,{"$f":"$B$45&\"3.\"","v":"E.1.3."},"Veikla",null,0.21,{"$f":"H48+NPV(FD,I48:INDEX(I48:DC48,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H48:$DC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[37,{"$f":"$B$45&\"4.\"","v":"E.1.4."},"Veikla",null,0.21,{"$f":"H49+NPV(FD,I49:INDEX(I49:DC49,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H49:$DC49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[38,{"$f":"$B$45&\"5.\"","v":"E.1.5."},"Veikla",null,0.21,{"$f":"H50+NPV(FD,I50:INDEX(I50:DC50,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H50:$DC50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[39,{"$f":"$B$45&\"6.\"","v":"E.1.6."},"Veikla",null,0.21,{"$f":"H51+NPV(FD,I51:INDEX(I51:DC51,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H51:$DC51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[40,{"$f":"$B$45&\"7.\"","v":"E.1.7."},"Veikla",null,0.21,{"$f":"H52+NPV(FD,I52:INDEX(I52:DC52,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H52:$DC52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[41,{"$f":"$B$45&\"8.\"","v":"E.1.8."},"Veikla",null,0.21,{"$f":"H53+NPV(FD,I53:INDEX(I53:DC53,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H53:$DC53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[42,{"$f":"$B$45&\"9.\"","v":"E.1.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H54+NPV(FD,I54:INDEX(I54:DC54,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H54:$DC54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[43,{"$f":"$B$45&\"L.\"","v":"E.1.L."},"Likutinė vertė",null,0.21,{"$f":"H55+NPV(FD,I55:INDEX(I55:DC55,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H55:$DC55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG55/(100+DG55)","v":0.17355371900826447}]
[44,"E.2.","Paslaugų teikimas",null,null,{"$f":"SUM(F57:F64)+F65","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H56:$DC56)","v":0},{"$f":"SUM(H57:H64)+H65","v":0},{"$f":"SUM(I57:I64)+I65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU57:BU64)+BU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[45,{"$f":"$B$56&\"1.\"","v":"E.2.1."},"Veikla",null,0.21,{"$f":"H57+NPV(FD,I57:INDEX(I57:DC57,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H57:$DC57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H57:DC57)","v":0},0,{"$f":"IF(ISNUMBER(E57),E57*100,0)","v":21},0]
[46,{"$f":"$B$56&\"2.\"","v":"E.2.2."},"Veikla",null,0.21,{"$f":"H58+NPV(FD,I58:INDEX(I58:DC58,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H58:$DC58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H58:DC58)","v":0},0,21,0]
[47,{"$f":"$B$56&\"3.\"","v":"E.2.3."},"Veikla",null,0.21,{"$f":"H59+NPV(FD,I59:INDEX(I59:DC59,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H59:$DC59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[48,{"$f":"$B$56&\"4.\"","v":"E.2.4."},"Veikla",null,0.21,{"$f":"H60+NPV(FD,I60:INDEX(I60:DC60,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H60:$DC60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[49,{"$f":"$B$56&\"5.\"","v":"E.2.5."},"Veikla",null,0.21,{"$f":"H61+NPV(FD,I61:INDEX(I61:DC61,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H61:$DC61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[50,{"$f":"$B$56&\"6.\"","v":"E.2.6."},"Veikla",null,0.21,{"$f":"H62+NPV(FD,I62:INDEX(I62:DC62,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H62:$DC62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[51,{"$f":"$B$56&\"7.\"","v":"E.2.7."},"Veikla",null,0.21,{"$f":"H63+NPV(FD,I63:INDEX(I63:DC63,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H63:$DC63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[52,{"$f":"$B$56&\"8.\"","v":"E.2.8."},"Veikla",null,0.21,{"$f":"H64+NPV(FD,I64:INDEX(I64:DC64,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H64:$DC64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[53,{"$f":"$B$56&\"9.\"","v":"E.2.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H65+NPV(FD,I65:INDEX(I65:DC65,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H65:$DC65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[54,{"$f":"$B$56&\"L.\"","v":"E.2.L."},"Likutinė vertė",null,0.21,{"$f":"H66+NPV(FD,I66:INDEX(I66:DC66,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H66:$DC66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG66/(100+DG66)","v":0.17355371900826447}]
[55,"E.3.","Investicijos į žinias ir žmogiškuosius išteklius",null,null,{"$f":"SUM(F68:F75)+F76","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H67:$DC67)","v":0},{"$f":"SUM(H68:H75)+H76","v":0},{"$f":"SUM(I68:I75)+I76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU68:BU75)+BU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[56,{"$f":"$B$67&\"1.\"","v":"E.3.1."},"Veikla",null,0.21,{"$f":"H68+NPV(FD,I68:INDEX(I68:DC68,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H68:$DC68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H68:DC68)","v":0},0,{"$f":"IF(ISNUMBER(E68),E68*100,0)","v":21},0]
[57,{"$f":"$B$67&\"2.\"","v":"E.3.2."},"Veikla",null,0.21,{"$f":"H69+NPV(FD,I69:INDEX(I69:DC69,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H69:$DC69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H69:DC69)","v":0},0,21,0]
[58,{"$f":"$B$67&\"3.\"","v":"E.3.3."},"Veikla",null,0.21,{"$f":"H70+NPV(FD,I70:INDEX(I70:DC70,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H70:$DC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[59,{"$f":"$B$67&\"4.\"","v":"E.3.4."},"Veikla",null,0.21,{"$f":"H71+NPV(FD,I71:INDEX(I71:DC71,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H71:$DC71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[60,{"$f":"$B$67&\"5.\"","v":"E.3.5."},"Veikla",null,0.21,{"$f":"H72+NPV(FD,I72:INDEX(I72:DC72,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H72:$DC72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[61,{"$f":"$B$67&\"6.\"","v":"E.3.6."},"Veikla",null,0.21,{"$f":"H73+NPV(FD,I73:INDEX(I73:DC73,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H73:$DC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[62,{"$f":"$B$67&\"7.\"","v":"E.3.7."},"Veikla",null,0.21,{"$f":"H74+NPV(FD,I74:INDEX(I74:DC74,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H74:$DC74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[63,{"$f":"$B$67&\"8.\"","v":"E.3.8."},"Veikla",null,0.21,{"$f":"H75+NPV(FD,I75:INDEX(I75:DC75,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H75:$DC75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[64,{"$f":"$B$67&\"9.\"","v":"E.3.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H76+NPV(FD,I76:INDEX(I76:DC76,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H76:$DC76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[65,{"$f":"$B$67&\"L.\"","v":"E.3.L."},"Likutinė vertė",null,0.21,{"$f":"H77+NPV(FD,I77:INDEX(I77:DC77,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H77:$DC77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"COUNTIF($H77:$DC77,\"<>0\")","v":0},21,{"$f":"DG77/(100+DG77)","v":0.17355371900826447}]
[66,"F.","KOMUNIKACINĖS VEIKLOS",null,null,{"$f":"SUM(F79:F87)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H78:$DC78)","v":0},{"$f":"SUM(H79:H86)+H87","v":0},{"$f":"SUM(I79:I86)+I87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL79:AL86)+AL87","v":0},{"$f":"SUM(AM79:AM86)+AM87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY79:CY86)+CY87","v":0},{"$f":"SUM(CZ79:CZ86)+CZ87","v":0},{"$f":"SUM(DA79:DA86)+DA87","v":0},{"$f":"SUM(DB79:DB86)+DB87","v":0},{"$f":"SUM(DC79:DC86)+DC87","v":0},null,null,0]
[67,{"$f":"$B$78&\"1.\"","v":"F.1."},"Veikla",null,0.21,{"$f":"H79+NPV(FD,I79:INDEX(I79:DC79,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H79:$DC79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H79:DC79)","v":0},0,{"$f":"IF(ISNUMBER(E79),E79*100,0)","v":21},0]
[68,{"$f":"$B$78&\"2.\"","v":"F.2."},"Veikla",null,0.21,{"$f":"H80+NPV(FD,I80:INDEX(I80:DC80,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H80:$DC80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H80:DC80)","v":0},0,21,0]
[69,{"$f":"$B$78&\"3.\"","v":"F.3."},"Veikla",null,0.21,{"$f":"H81+NPV(FD,I81:INDEX(I81:DC81,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H81:$DC81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[70,{"$f":"$B$78&\"4.\"","v":"F.4."},"Veikla",null,0.21,{"$f":"H82+NPV(FD,I82:INDEX(I82:DC82,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H82:$DC82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[71,{"$f":"$B$78&\"5.\"","v":"F.5."},"Veikla",null,0.21,{"$f":"H83+NPV(FD,I83:INDEX(I83:DC83,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H83:$DC83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[72,{"$f":"$B$78&\"6.\"","v":"F.6."},"Veikla",null,0.21,{"$f":"H84+NPV(FD,I84:INDEX(I84:DC84,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H84:$DC84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[73,{"$f":"$B$78&\"7.\"","v":"F.7."},"Veikla",null,0.21,{"$f":"H85+NPV(FD,I85:INDEX(I85:DC85,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H85:$DC85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[74,{"$f":"$B$78&\"8.\"","v":"F.8."},"Veikla",null,0.21,{"$f":"H86+NPV(FD,I86:INDEX(I86:DC86,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H86:$DC86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[75,{"$f":"$B$78&\"9.\"","v":"F.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H87+NPV(FD,I87:INDEX(I87:DC87,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H87:$DC87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[76,{"$f":"$B$78&\"L.\"","v":"F.L."},"Likutinė vertė",null,0.21,{"$f":"H88+NPV(FD,I88:INDEX(I88:DC88,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H88:$DC88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG88/(100+DG88)","v":0.17355371900826447}]
[77,"G.","VEIKLOS IR PALAIKYMO (ATNAUJINIMO) SĄNAUDOS, IŠ VISO",null,null,{"$f":"SUM(F90:F99)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H89:$DC89)","v":0},{"$f":"SUM(H90:H99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS90:BS99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[78,{"$f":"$B$89&\"1.\"","v":"G.1."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 1 (viešojo sektoriaus)",null,0.21,{"$f":"H90+NPV(FD,I90:INDEX(I90:DC90,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H90:$DC90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H90:DC90)","v":0},0,{"$f":"IF(ISNUMBER(E90),E90*100,0)","v":21}]
[79,{"$f":"$B$89&\"2.\"","v":"G.2."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 2 (viešojo sektoriaus)",null,0.21,{"$f":"H91+NPV(FD,I91:INDEX(I91:DC91,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H91:$DC91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[80,{"$f":"$B$89&\"3.\"","v":"G.3."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 3 (viešojo sektoriaus)",null,0.21,{"$f":"H92+NPV(FD,I92:INDEX(I92:DC92,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H92:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[81,{"$f":"$B$89&\"4.\"","v":"G.4."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 4 (viešojo sektoriaus)",null,0.21,{"$f":"H93+NPV(FD,I93:INDEX(I93:DC93,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H93:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[82,{"$f":"$B$89&\"5.\"","v":"G.5."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 5 (viešojo sektoriaus)",null,0.21,{"$f":"H94+NPV(FD,I94:INDEX(I94:DC94,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H94:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[83,{"$f":"$B$89&\"6.\"","v":"G.6."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 1 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H95+NPV(FD,I95:INDEX(I95:DC95,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H95:$DC95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[84,{"$f":"$B$89&\"7.\"","v":"G.7."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 2 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H96+NPV(FD,I96:INDEX(I96:DC96,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[85,{"$f":"$B$89&\"8.\"","v":"G.8."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 3 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H97+NPV(FD,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[86,{"$f":"$B$89&\"9.\"","v":"G.9."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 4 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H98+NPV(FD,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[87,{"$f":"$B$89&\"10.\"","v":"G.10."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 5 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H99+NPV(FD,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[88,"H.","VEIKLOS PAJAMOS, IŠ VISO (išskyrus mokestines pajamas)",null,null,{"$f":"SUM(F101:F110)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H100:$DC100)","v":0},{"$f":"SUM(H101:H110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS101:BS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[89,{"$f":"$B$100&\"1.\"","v":"H.1."},"Veiklos pajamos 1 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H101+NPV(FD,I101:INDEX(I101:DC101,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H101:$DC101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H101:DC101)","v":0},0,0]
[90,{"$f":"$B$100&\"2.\"","v":"H.2."},"Veiklos pajamos 2 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H102+NPV(FD,I102:INDEX(I102:DC102,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H102:$DC102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H102:DC102)","v":0},0,0]
[91,{"$f":"$B$100&\"3.\"","v":"H.3."},"Veiklos pajamos 3 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H103+NPV(FD,I103:INDEX(I103:DC103,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H103:$DC103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H103:DC103)","v":0},0,0]
[92,{"$f":"$B$100&\"4.\"","v":"H.4."},"Veiklos pajamos 4 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H104+NPV(FD,I104:INDEX(I104:DC104,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H104:$DC104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H104:DC104)","v":0},0,0]
[93,{"$f":"$B$100&\"5.\"","v":"H.5."},"Veiklos pajamos 5 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H105+NPV(FD,I105:INDEX(I105:DC105,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H105:$DC105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H105:DC105)","v":0},0,0]
[94,{"$f":"$B$100&\"6.\"","v":"H.6."},"Veiklos pajamos 1 (privataus ir NVO sektoriaus)",{"$f":"IF(E106=\"Be PVM\",DI106,E106)","v":0},null,{"$f":"H106+NPV(FD,I106:INDEX(I106:DC106,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H106:$DC106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[95,{"$f":"$B$100&\"7.\"","v":"H.7."},"Veiklos pajamos 2 (privataus ir NVO sektoriaus)",{"$f":"IF(E107=\"Be PVM\",DI107,E107)","v":0},null,{"$f":"H107+NPV(FD,I107:INDEX(I107:DC107,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H107:$DC107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[96,{"$f":"$B$100&\"8.\"","v":"H.8."},"Veiklos pajamos 3 (privataus ir NVO sektoriaus)",{"$f":"IF(E108=\"Be PVM\",DI108,E108)","v":0},null,{"$f":"H108+NPV(FD,I108:INDEX(I108:DC108,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H108:$DC108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[97,{"$f":"$B$100&\"9.\"","v":"H.9."},"Veiklos pajamos 4 (privataus ir NVO sektoriaus)",{"$f":"IF(E109=\"Be PVM\",DI109,E109)","v":0},null,{"$f":"H109+NPV(FD,I109:INDEX(I109:DC109,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H109:$DC109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[98,{"$f":"$B$100&\"10.\"","v":"H.10."},"Veiklos pajamos 5 (privataus ir NVO sektoriaus)",{"$f":"IF(E110=\"Be PVM\",DI110,E110)","v":0},null,{"$f":"H110+NPV(FD,I110:INDEX(I110:DC110,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H110:$DC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[99,"I.","MOKESTINĖS PAJAMOS",null,null,{"$f":"H111+NPV(FD,I111:INDEX(I111:DC111,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H111:$DC111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H111:DC111)","v":0},0]
[102,"J.","PVM (kuris įskaičiuotas į investicijas, veiklos sąnaudas ir pajamas) BALANSAS",null,null,{"$f":"F113+F114-F115","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H112:$DC112)","v":0},{"$f":"H113+H114-H115","v":0},{"$f":"I113+I114-I115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS113+BS114-BS115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[103,"J.1.","Bendra pirkimo PVM suma (investicijoms ir reinvesticijoms)",null,null,{"$f":"H113+NPV(FD,I113:INDEX(I113:DC113,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H113:$DC113)","v":0},{"$f":"SUMPRODUCT($DG12:$DG20,H12:H20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,H23:H31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,H34:H42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,H46:H54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,H57:H65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,H68:H76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,H79:H87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,AN12:AN20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,AN23:AN31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,AN34:AN42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,AN46:AN54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,AN57:AN65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,AN68:AN76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,AN79:AN87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,BT12:BT20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,BT23:BT31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,BT34:BT42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,BT46:BT54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,BT57:BT65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,BT68:BT76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,BT79:BT87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[104,"J.2.","Bendra pirkimo PVM suma (veiklos išlaidoms)",null,null,{"$f":"H114+NPV(FD,I114:INDEX(I114:DC114,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H114:$DC114)","v":0},{"$f":"SUMPRODUCT($DG90:$DG99,H90:H99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG90:$DG99,AN90:AN99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG90:$DG99,BT90:BT99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[105,"J.3.","Bendra pardavimo PVM suma",null,null,{"$f":"H115+NPV(FD,I115:INDEX(I115:DC115,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H115:$DC115)","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,H101:H110,1/($DG101:$DG110+100))","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,I101:I110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG101:$DG110,BU101:BU110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H115:DC115)","v":0},0]
[106,"K.",{"$f":"CONCATENATE(\"SIEKIAMAS REZULTATAS: \",IF(Result=0,\"\",Result),\", matavimo vienetas: \",IF(Result_mat=0,\"\",Result_mat))","v":"SIEKIAMAS REZULTATAS: Eksporto konkurencingumą padidinusių įmonių skaičius, matavimo vienetas: vnt."},null,null,{"$f":"H116+NPV(FD,I116:INDEX(I116:DC116,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[107,"L.","SOCIALINIS - EKONOMINIS POVEIKIS",null,null,{"$f":"SUM(F118-F126)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":0},{"$f":"SUM(H118-H126)","v":0},{"$f":"SUM(I118-I126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU118-BU126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[108,"L.1.","Socialinio - ekonominio poveikio nauda",null,null,{"$f":"SUM(F119:F125)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":0},{"$f":"SUM(H119:H125)","v":0},{"$f":"SUM(I119:I125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU119:BU125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[109,{"$f":"$B$118&\"1.\"","v":"L.1.1."},null,null,null,{"$f":"H119+NPV(SD,I119:INDEX(I119:DC119,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H119:DC119)","v":0},0]
[110,{"$f":"$B$118&\"2.\"","v":"L.1.2."},null,null,null,{"$f":"H120+NPV(SD,I120:INDEX(I120:DC120,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H120:$DC120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[111,{"$f":"$B$118&\"3.\"","v":"L.1.3."},null,null,null,{"$f":"H121+NPV(SD,I121:INDEX(I121:DC121,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[112,{"$f":"$B$118&\"4.\"","v":"L.1.4."},null,null,null,{"$f":"H122+NPV(SD,I122:INDEX(I122:DC122,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[113,{"$f":"$B$118&\"5.\"","v":"L.1.5."},null,null,null,{"$f":"H123+NPV(SD,I123:INDEX(I123:DC123,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H123:$DC123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[114,{"$f":"$B$118&\"6.\"","v":"L.1.6."},null,null,null,{"$f":"H124+NPV(SD,I124:INDEX(I124:DC124,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H124:$DC124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[115,{"$f":"$B$118&\"7.\"","v":"L.1.7."},null,null,null,{"$f":"H125+NPV(SD,I125:INDEX(I125:DC125,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H125:$DC125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[116,"L.2.","Socialinio - ekonominio poveikio žala",null,null,{"$f":"SUM(F127:F129)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H126:$DC126)","v":0},{"$f":"SUM(H127:H129)","v":0},{"$f":"SUM(I127:I129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU127:BU129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[117,{"$f":"$B$126&\"1.\"","v":"L.2.1."},null,null,null,{"$f":"H127+NPV(SD,I127:INDEX(I127:DC127,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H127:$DC127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[118,{"$f":"$B$126&\"2.\"","v":"L.2.2."},null,null,null,{"$f":"H128+NPV(SD,I128:INDEX(I128:DC128,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H128:$DC128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[119,{"$f":"$B$126&\"3.\"","v":"L.2.3."},null,null,null,{"$f":"H129+NPV(SD,I129:INDEX(I129:DC129,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H129:$DC129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]

{"sheet":"Alternatyva 5","index":7,"n_rows":129,"n_cols":112,"rows_kept":129,"cut":false,"hidden":true,"merged":[[4,5,4,6]]}
[]
[null,"ALTERNATYVA 5"]
[null,{"$f":"IF(INDEX(A5_pav,1,1)=0,\"\",INDEX(A5_pav,1,1))","v":""}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$6+I5","v":2023},{"$f":"$H$6+J5","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$6+BV5","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,null,{"$f":"SUM(DE7:DE117)","v":0},{"$f":"SUM(DF7:DF117)","v":0},"PVM","Likutines PVM"]
[null,"A.","INVESTICIJOS, REINVESTICIJOS IR GRYNASIS VEIKLOS SRAUTAS",null,null,{"$f":"F8+F9+F89-F100+F111","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H7:$DC7)","v":0},{"$f":"H8+H9+H89-H100-H111","v":0},{"$f":"I8+I9+I89-I100-I111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU8+BU9+BU89-BU100-BU111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF($H7:$DC7,\"<>0\")","v":0}]
[null,"B.","REINVESTICIJOS (PO PRIEMONĖS ĮGYVENDINIMO)",null,null,{"$f":"SUM(F20,F31,F42,F54,F65,F76,F87)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H8:$DC8)","v":0},{"$f":"SUM(H20,H31,H42,H54,H65,H76,H87)","v":0},{"$f":"SUM(I20,I31,I42,I54,I65,I76,I87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU20,BU31,BU42,BU54,BU65,BU76,BU87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"C.","PRIEMONĖS INVESTICIJOS",null,null,{"$f":"F10+F44+F78-F8","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H9:$DC9)","v":0},{"$f":"H10+H44+H78-H8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN10+AN44+AN78-AN8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT10+BT44+BT78-BT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ10+CZ44+CZ78-CZ8","v":0},{"$f":"DA10+DA44+DA78-DA8","v":0},{"$f":"DB10+DB44+DB78-DB8","v":0},{"$f":"DC10+DC44+DC78-DC8","v":0},null,null,0]
[null,"D.","REGULIACINĖS VEIKLOS",null,null,{"$f":"F11+F22+F33","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H10:$DC10)","v":0},{"$f":"H11+H22+H33","v":0},{"$f":"I11+I22+I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU11+BU22+BU33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"D.1.","Norminės",null,null,{"$f":"SUM(F12:F19)+F20","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H11:$DC11)","v":0},{"$f":"SUM(H12:H19)+H20","v":0},{"$f":"SUM(I12:I19)+I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU12:BU19)+BU20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[0,{"$f":"$B$11&\"1.\"","v":"D.1.1."},"Veikla (nurodykite pavadinimą; suplanuotas investicijas pagrįskite prielaidų lape)",null,0.21,{"$f":"H12+NPV(FD,I12:INDEX(I12:DC12,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H12:$DC12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK($H12:$DC12)","v":0},0,{"$f":"IF(ISNUMBER(E12),E12*100,0)","v":21},0]
[1,{"$f":"$B$11&\"2.\"","v":"D.1.2."},"Veikla",null,0.21,{"$f":"H13+NPV(FD,I13:INDEX(I13:DC13,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H13:$DC13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H13:DC13)","v":0},{"$f":"COUNTIF($H13:$DC13,\"<>0\")","v":0},21,0]
[2,{"$f":"$B$11&\"3.\"","v":"D.1.3."},"Veikla",null,0.21,{"$f":"H14+NPV(FD,I14:INDEX(I14:DC14,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H14:$DC14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[3,{"$f":"$B$11&\"4.\"","v":"D.1.4."},"Veikla",null,0.21,{"$f":"H15+NPV(FD,I15:INDEX(I15:DC15,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H15:$DC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[4,{"$f":"$B$11&\"5.\"","v":"D.1.5."},"Veikla",null,0.21,{"$f":"H16+NPV(FD,I16:INDEX(I16:DC16,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H16:$DC16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[5,{"$f":"$B$11&\"6.\"","v":"D.1.6."},"Veikla",null,0.21,{"$f":"H17+NPV(FD,I17:INDEX(I17:DC17,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H17:$DC17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[6,{"$f":"$B$11&\"7.\"","v":"D.1.7."},"Veikla",null,0.21,{"$f":"H18+NPV(FD,I18:INDEX(I18:DC18,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H18:$DC18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[7,{"$f":"$B$11&\"8.\"","v":"D.1.8."},"Veikla",null,0.21,{"$f":"H19+NPV(FD,I19:INDEX(I19:DC19,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H19:$DC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[8,{"$f":"$B$11&\"9.\"","v":"D.1.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H20+NPV(FD,I20:INDEX(I20:DC20,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H20:$DC20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[9,{"$f":"$B$11&\"L.\"","v":"D.1.L."},"Likutinė vertė",null,0.21,{"$f":"H21+NPV(FD,I21:INDEX(I21:DC21,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H21:$DC21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG21/(100+DG21)","v":0.17355371900826447}]
[10,"D.2.","Mokestinės",null,null,{"$f":"SUM(F23:F30)+F31","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H22:$DC22)","v":0},{"$f":"SUM(H23:H30)+H31","v":0},{"$f":"SUM(I23:I30)+I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU23:BU30)+BU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[11,{"$f":"$B$22&\"1.\"","v":"D.2.1."},"Veikla",null,0.21,{"$f":"H23+NPV(FD,I23:INDEX(I23:DC23,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H23:$DC23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H23:DC23)","v":0},0,{"$f":"IF(ISNUMBER(E23),E23*100,0)","v":21},0]
[12,{"$f":"$B$22&\"2.\"","v":"D.2.2."},"Veikla",null,0.21,{"$f":"H24+NPV(FD,I24:INDEX(I24:DC24,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H24:$DC24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H24:DC24)","v":0},0,21,0]
[13,{"$f":"$B$22&\"3.\"","v":"D.2.3."},"Veikla",null,0.21,{"$f":"H25+NPV(FD,I25:INDEX(I25:DC25,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H25:$DC25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[14,{"$f":"$B$22&\"4.\"","v":"D.2.4."},"Veikla",null,0.21,{"$f":"H26+NPV(FD,I26:INDEX(I26:DC26,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H26:$DC26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[15,{"$f":"$B$22&\"5.\"","v":"D.2.5."},"Veikla",null,0.21,{"$f":"H27+NPV(FD,I27:INDEX(I27:DC27,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H27:$DC27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[16,{"$f":"$B$22&\"6.\"","v":"D.2.6."},"Veikla",null,0.21,{"$f":"H28+NPV(FD,I28:INDEX(I28:DC28,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H28:$DC28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[17,{"$f":"$B$22&\"7.\"","v":"D.2.7."},"Veikla",null,0.21,{"$f":"H29+NPV(FD,I29:INDEX(I29:DC29,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H29:$DC29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[18,{"$f":"$B$22&\"8.\"","v":"D.2.8."},"Veikla",null,0.21,{"$f":"H30+NPV(FD,I30:INDEX(I30:DC30,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H30:$DC30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[19,{"$f":"$B$22&\"9.\"","v":"D.2.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H31+NPV(FD,I31:INDEX(I31:DC31,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H31:$DC31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[20,{"$f":"$B$22&\"L.\"","v":"D.2.L."},"Likutinė vertė",null,0.21,{"$f":"H32+NPV(FD,I32:INDEX(I32:DC32,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H32:$DC32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG32/(100+DG32)","v":0.17355371900826447}]
[21,"D.3.","Finansinės paskatos ir kitos išmokos",null,null,{"$f":"SUM(F34:F41)+F42","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H33:$DC33)","v":0},{"$f":"SUM(H34:H41)+H42","v":0},{"$f":"SUM(I34:I41)+I42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU34:BU41)+BU42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[22,{"$f":"$B$33&\"1.\"","v":"D.3.1."},"Veikla",null,0.21,{"$f":"H34+NPV(FD,I34:INDEX(I34:DC34,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H34:$DC34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H34:DC34)","v":0},0,{"$f":"IF(ISNUMBER(E34),E34*100,0)","v":21},0]
[23,{"$f":"$B$33&\"2.\"","v":"D.3.2."},"Veikla",null,0.21,{"$f":"H35+NPV(FD,I35:INDEX(I35:DC35,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H35:$DC35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H35:DC35)","v":0},0,21,0]
[24,{"$f":"$B$33&\"3.\"","v":"D.3.3."},"Veikla",null,0.21,{"$f":"H36+NPV(FD,I36:INDEX(I36:DC36,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H36:$DC36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[25,{"$f":"$B$33&\"4.\"","v":"D.3.4."},"Veikla",null,0.21,{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H37:$DC37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[26,{"$f":"$B$33&\"5.\"","v":"D.3.5."},"Veikla",null,0.21,{"$f":"H38+NPV(FD,I38:INDEX(I38:DC38,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H38:$DC38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[27,{"$f":"$B$33&\"6.\"","v":"D.3.6."},"Veikla",null,0.21,{"$f":"H39+NPV(FD,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H39:$DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[28,{"$f":"$B$33&\"7.\"","v":"D.3.7."},"Veikla",null,0.21,{"$f":"H40+NPV(FD,I40:INDEX(I40:DC40,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H40:$DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[29,{"$f":"$B$33&\"8.\"","v":"D.3.8."},"Veikla",null,0.21,{"$f":"H41+NPV(FD,I41:INDEX(I41:DC41,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H41:$DC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[30,{"$f":"$B$33&\"9.\"","v":"D.3.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H42+NPV(FD,I42:INDEX(I42:DC42,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H42:$DC42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[31,{"$f":"$B$33&\"L.\"","v":"D.3.L."},"Likutinė vertė",null,0.21,{"$f":"H43+NPV(FD,I43:INDEX(I43:DC43,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H43:$DC43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG43/(100+DG43)","v":0.17355371900826447}]
[32,"E.","INVESTICINĖS VEIKLOS",null,null,{"$f":"F45+F56+F67","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H44:$DC44)","v":0},{"$f":"H45+H56+H67","v":0},{"$f":"I45+I56+I67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU45+BU56+BU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[33,"E.1.","Infrastruktūros vystymas",null,null,{"$f":"SUM(F46:F53)+F54","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":0},{"$f":"SUM(H46:H53)+H54","v":0},{"$f":"SUM(I46:I53)+I54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU53)+BU54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[34,{"$f":"$B$45&\"1.\"","v":"E.1.1."},"Veikla",null,0.21,{"$f":"H46+NPV(FD,I46:INDEX(I46:DC46,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H46:DC46)","v":0},0,{"$f":"IF(ISNUMBER(E46),E46*100,0)","v":21},0]
[35,{"$f":"$B$45&\"2.\"","v":"E.1.2."},"Veikla",null,0.21,{"$f":"H47+NPV(FD,I47:INDEX(I47:DC47,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H47:$DC47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H47:DC47)","v":0},0,21,0]
[36,{"$f":"$B$45&\"3.\"","v":"E.1.3."},"Veikla",null,0.21,{"$f":"H48+NPV(FD,I48:INDEX(I48:DC48,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H48:$DC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[37,{"$f":"$B$45&\"4.\"","v":"E.1.4."},"Veikla",null,0.21,{"$f":"H49+NPV(FD,I49:INDEX(I49:DC49,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H49:$DC49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[38,{"$f":"$B$45&\"5.\"","v":"E.1.5."},"Veikla",null,0.21,{"$f":"H50+NPV(FD,I50:INDEX(I50:DC50,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H50:$DC50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[39,{"$f":"$B$45&\"6.\"","v":"E.1.6."},"Veikla",null,0.21,{"$f":"H51+NPV(FD,I51:INDEX(I51:DC51,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H51:$DC51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[40,{"$f":"$B$45&\"7.\"","v":"E.1.7."},"Veikla",null,0.21,{"$f":"H52+NPV(FD,I52:INDEX(I52:DC52,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H52:$DC52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[41,{"$f":"$B$45&\"8.\"","v":"E.1.8."},"Veikla",null,0.21,{"$f":"H53+NPV(FD,I53:INDEX(I53:DC53,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H53:$DC53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[42,{"$f":"$B$45&\"9.\"","v":"E.1.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H54+NPV(FD,I54:INDEX(I54:DC54,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H54:$DC54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[43,{"$f":"$B$45&\"L.\"","v":"E.1.L."},"Likutinė vertė",null,0.21,{"$f":"H55+NPV(FD,I55:INDEX(I55:DC55,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H55:$DC55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG55/(100+DG55)","v":0.17355371900826447}]
[44,"E.2.","Paslaugų teikimas",null,null,{"$f":"SUM(F57:F64)+F65","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H56:$DC56)","v":0},{"$f":"SUM(H57:H64)+H65","v":0},{"$f":"SUM(I57:I64)+I65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU57:BU64)+BU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[45,{"$f":"$B$56&\"1.\"","v":"E.2.1."},"Veikla",null,0.21,{"$f":"H57+NPV(FD,I57:INDEX(I57:DC57,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H57:$DC57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H57:DC57)","v":0},0,{"$f":"IF(ISNUMBER(E57),E57*100,0)","v":21},0]
[46,{"$f":"$B$56&\"2.\"","v":"E.2.2."},"Veikla",null,0.21,{"$f":"H58+NPV(FD,I58:INDEX(I58:DC58,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H58:$DC58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H58:DC58)","v":0},0,21,0]
[47,{"$f":"$B$56&\"3.\"","v":"E.2.3."},"Veikla",null,0.21,{"$f":"H59+NPV(FD,I59:INDEX(I59:DC59,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H59:$DC59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[48,{"$f":"$B$56&\"4.\"","v":"E.2.4."},"Veikla",null,0.21,{"$f":"H60+NPV(FD,I60:INDEX(I60:DC60,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H60:$DC60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[49,{"$f":"$B$56&\"5.\"","v":"E.2.5."},"Veikla",null,0.21,{"$f":"H61+NPV(FD,I61:INDEX(I61:DC61,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H61:$DC61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[50,{"$f":"$B$56&\"6.\"","v":"E.2.6."},"Veikla",null,0.21,{"$f":"H62+NPV(FD,I62:INDEX(I62:DC62,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H62:$DC62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[51,{"$f":"$B$56&\"7.\"","v":"E.2.7."},"Veikla",null,0.21,{"$f":"H63+NPV(FD,I63:INDEX(I63:DC63,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H63:$DC63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[52,{"$f":"$B$56&\"8.\"","v":"E.2.8."},"Veikla",null,0.21,{"$f":"H64+NPV(FD,I64:INDEX(I64:DC64,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H64:$DC64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[53,{"$f":"$B$56&\"9.\"","v":"E.2.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H65+NPV(FD,I65:INDEX(I65:DC65,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H65:$DC65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[54,{"$f":"$B$56&\"L.\"","v":"E.2.L."},"Likutinė vertė",null,0.21,{"$f":"H66+NPV(FD,I66:INDEX(I66:DC66,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H66:$DC66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG66/(100+DG66)","v":0.17355371900826447}]
[55,"E.3.","Investicijos į žinias ir žmogiškuosius išteklius",null,null,{"$f":"SUM(F68:F75)+F76","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H67:$DC67)","v":0},{"$f":"SUM(H68:H75)+H76","v":0},{"$f":"SUM(I68:I75)+I76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU68:BU75)+BU76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[56,{"$f":"$B$67&\"1.\"","v":"E.3.1."},"Veikla",null,0.21,{"$f":"H68+NPV(FD,I68:INDEX(I68:DC68,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H68:$DC68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H68:DC68)","v":0},0,{"$f":"IF(ISNUMBER(E68),E68*100,0)","v":21},0]
[57,{"$f":"$B$67&\"2.\"","v":"E.3.2."},"Veikla",null,0.21,{"$f":"H69+NPV(FD,I69:INDEX(I69:DC69,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H69:$DC69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H69:DC69)","v":0},0,21,0]
[58,{"$f":"$B$67&\"3.\"","v":"E.3.3."},"Veikla",null,0.21,{"$f":"H70+NPV(FD,I70:INDEX(I70:DC70,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H70:$DC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[59,{"$f":"$B$67&\"4.\"","v":"E.3.4."},"Veikla",null,0.21,{"$f":"H71+NPV(FD,I71:INDEX(I71:DC71,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H71:$DC71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[60,{"$f":"$B$67&\"5.\"","v":"E.3.5."},"Veikla",null,0.21,{"$f":"H72+NPV(FD,I72:INDEX(I72:DC72,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H72:$DC72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[61,{"$f":"$B$67&\"6.\"","v":"E.3.6."},"Veikla",null,0.21,{"$f":"H73+NPV(FD,I73:INDEX(I73:DC73,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H73:$DC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[62,{"$f":"$B$67&\"7.\"","v":"E.3.7."},"Veikla",null,0.21,{"$f":"H74+NPV(FD,I74:INDEX(I74:DC74,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H74:$DC74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[63,{"$f":"$B$67&\"8.\"","v":"E.3.8."},"Veikla",null,0.21,{"$f":"H75+NPV(FD,I75:INDEX(I75:DC75,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H75:$DC75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[64,{"$f":"$B$67&\"9.\"","v":"E.3.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H76+NPV(FD,I76:INDEX(I76:DC76,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H76:$DC76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[65,{"$f":"$B$67&\"L.\"","v":"E.3.L."},"Likutinė vertė",null,0.21,{"$f":"H77+NPV(FD,I77:INDEX(I77:DC77,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H77:$DC77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"COUNTIF($H77:$DC77,\"<>0\")","v":0},21,{"$f":"DG77/(100+DG77)","v":0.17355371900826447}]
[66,"F.","KOMUNIKACINĖS VEIKLOS",null,null,{"$f":"SUM(F79:F87)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H78:$DC78)","v":0},{"$f":"SUM(H79:H86)+H87","v":0},{"$f":"SUM(I79:I86)+I87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL79:AL86)+AL87","v":0},{"$f":"SUM(AM79:AM86)+AM87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY79:CY86)+CY87","v":0},{"$f":"SUM(CZ79:CZ86)+CZ87","v":0},{"$f":"SUM(DA79:DA86)+DA87","v":0},{"$f":"SUM(DB79:DB86)+DB87","v":0},{"$f":"SUM(DC79:DC86)+DC87","v":0},null,null,0]
[67,{"$f":"$B$78&\"1.\"","v":"F.1."},"Veikla",null,0.21,{"$f":"H79+NPV(FD,I79:INDEX(I79:DC79,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H79:$DC79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H79:DC79)","v":0},0,{"$f":"IF(ISNUMBER(E79),E79*100,0)","v":21},0]
[68,{"$f":"$B$78&\"2.\"","v":"F.2."},"Veikla",null,0.21,{"$f":"H80+NPV(FD,I80:INDEX(I80:DC80,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H80:$DC80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H80:DC80)","v":0},0,21,0]
[69,{"$f":"$B$78&\"3.\"","v":"F.3."},"Veikla",null,0.21,{"$f":"H81+NPV(FD,I81:INDEX(I81:DC81,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H81:$DC81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[70,{"$f":"$B$78&\"4.\"","v":"F.4."},"Veikla",null,0.21,{"$f":"H82+NPV(FD,I82:INDEX(I82:DC82,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H82:$DC82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[71,{"$f":"$B$78&\"5.\"","v":"F.5."},"Veikla",null,0.21,{"$f":"H83+NPV(FD,I83:INDEX(I83:DC83,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H83:$DC83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[72,{"$f":"$B$78&\"6.\"","v":"F.6."},"Veikla",null,0.21,{"$f":"H84+NPV(FD,I84:INDEX(I84:DC84,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H84:$DC84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[73,{"$f":"$B$78&\"7.\"","v":"F.7."},"Veikla",null,0.21,{"$f":"H85+NPV(FD,I85:INDEX(I85:DC85,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H85:$DC85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[74,{"$f":"$B$78&\"8.\"","v":"F.8."},"Veikla",null,0.21,{"$f":"H86+NPV(FD,I86:INDEX(I86:DC86,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H86:$DC86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[75,{"$f":"$B$78&\"9.\"","v":"F.9."},"Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H87+NPV(FD,I87:INDEX(I87:DC87,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H87:$DC87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[76,{"$f":"$B$78&\"L.\"","v":"F.L."},"Likutinė vertė",null,0.21,{"$f":"H88+NPV(FD,I88:INDEX(I88:DC88,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H88:$DC88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,{"$f":"DG88/(100+DG88)","v":0.17355371900826447}]
[77,"G.","VEIKLOS IR PALAIKYMO (ATNAUJINIMO) SĄNAUDOS, IŠ VISO",null,null,{"$f":"SUM(F90:F99)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H89:$DC89)","v":0},{"$f":"SUM(H90:H99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS90:BS99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[78,{"$f":"$B$89&\"1.\"","v":"G.1."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 1 (viešojo sektoriaus)",null,0.21,{"$f":"H90+NPV(FD,I90:INDEX(I90:DC90,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H90:$DC90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H90:DC90)","v":0},0,{"$f":"IF(ISNUMBER(E90),E90*100,0)","v":21}]
[79,{"$f":"$B$89&\"2.\"","v":"G.2."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 2 (viešojo sektoriaus)",null,0.21,{"$f":"H91+NPV(FD,I91:INDEX(I91:DC91,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H91:$DC91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[80,{"$f":"$B$89&\"3.\"","v":"G.3."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 3 (viešojo sektoriaus)",null,0.21,{"$f":"H92+NPV(FD,I92:INDEX(I92:DC92,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H92:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[81,{"$f":"$B$89&\"4.\"","v":"G.4."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 4 (viešojo sektoriaus)",null,0.21,{"$f":"H93+NPV(FD,I93:INDEX(I93:DC93,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H93:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[82,{"$f":"$B$89&\"5.\"","v":"G.5."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 5 (viešojo sektoriaus)",null,0.21,{"$f":"H94+NPV(FD,I94:INDEX(I94:DC94,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H94:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[83,{"$f":"$B$89&\"6.\"","v":"G.6."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 1 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H95+NPV(FD,I95:INDEX(I95:DC95,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H95:$DC95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[84,{"$f":"$B$89&\"7.\"","v":"G.7."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 2 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H96+NPV(FD,I96:INDEX(I96:DC96,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[85,{"$f":"$B$89&\"8.\"","v":"G.8."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 3 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H97+NPV(FD,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[86,{"$f":"$B$89&\"9.\"","v":"G.9."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 4 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H98+NPV(FD,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[87,{"$f":"$B$89&\"10.\"","v":"G.10."},"Veiklos ir palaikymo (atnaujinimo) sąnaudos 5 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H99+NPV(FD,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[88,"H.","VEIKLOS PAJAMOS, IŠ VISO (išskyrus mokestines pajamas)",null,null,{"$f":"SUM(F101:F110)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H100:$DC100)","v":0},{"$f":"SUM(H101:H110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS101:BS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[89,{"$f":"$B$100&\"1.\"","v":"H.1."},"Veiklos pajamos 1 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H101+NPV(FD,I101:INDEX(I101:DC101,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H101:$DC101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H101:DC101)","v":0},0,0]
[90,{"$f":"$B$100&\"2.\"","v":"H.2."},"Veiklos pajamos 2 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H102+NPV(FD,I102:INDEX(I102:DC102,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H102:$DC102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H102:DC102)","v":0},0,0]
[91,{"$f":"$B$100&\"3.\"","v":"H.3."},"Veiklos pajamos 3 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H103+NPV(FD,I103:INDEX(I103:DC103,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H103:$DC103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H103:DC103)","v":0},0,0]
[92,{"$f":"$B$100&\"4.\"","v":"H.4."},"Veiklos pajamos 4 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H104+NPV(FD,I104:INDEX(I104:DC104,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H104:$DC104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H104:DC104)","v":0},0,0]
[93,{"$f":"$B$100&\"5.\"","v":"H.5."},"Veiklos pajamos 5 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H105+NPV(FD,I105:INDEX(I105:DC105,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H105:$DC105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H105:DC105)","v":0},0,0]
[94,{"$f":"$B$100&\"6.\"","v":"H.6."},"Veiklos pajamos 1 (privataus ir NVO sektoriaus)",{"$f":"IF(E106=\"Be PVM\",DI106,E106)","v":0},null,{"$f":"H106+NPV(FD,I106:INDEX(I106:DC106,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H106:$DC106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[95,{"$f":"$B$100&\"7.\"","v":"H.7."},"Veiklos pajamos 2 (privataus ir NVO sektoriaus)",{"$f":"IF(E107=\"Be PVM\",DI107,E107)","v":0},null,{"$f":"H107+NPV(FD,I107:INDEX(I107:DC107,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H107:$DC107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[96,{"$f":"$B$100&\"8.\"","v":"H.8."},"Veiklos pajamos 3 (privataus ir NVO sektoriaus)",{"$f":"IF(E108=\"Be PVM\",DI108,E108)","v":0},null,{"$f":"H108+NPV(FD,I108:INDEX(I108:DC108,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H108:$DC108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[97,{"$f":"$B$100&\"9.\"","v":"H.9."},"Veiklos pajamos 4 (privataus ir NVO sektoriaus)",{"$f":"IF(E109=\"Be PVM\",DI109,E109)","v":0},null,{"$f":"H109+NPV(FD,I109:INDEX(I109:DC109,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H109:$DC109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[98,{"$f":"$B$100&\"10.\"","v":"H.10."},"Veiklos pajamos 5 (privataus ir NVO sektoriaus)",{"$f":"IF(E110=\"Be PVM\",DI110,E110)","v":0},null,{"$f":"H110+NPV(FD,I110:INDEX(I110:DC110,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H110:$DC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0]
[99,"I.","MOKESTINĖS PAJAMOS",null,null,{"$f":"H111+NPV(FD,I111:INDEX(I111:DC111,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H111:$DC111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H111:DC111)","v":0},0]
[102,"J.","PVM (kuris įskaičiuotas į investicijas, veiklos sąnaudas ir pajamas) BALANSAS",null,null,{"$f":"F113+F114-F115","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H112:$DC112)","v":0},{"$f":"H113+H114-H115","v":0},{"$f":"I113+I114-I115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS113+BS114-BS115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[103,"J.1.","Bendra pirkimo PVM suma (investicijoms ir reinvesticijoms)",null,null,{"$f":"H113+NPV(FD,I113:INDEX(I113:DC113,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H113:$DC113)","v":0},{"$f":"SUMPRODUCT($DG12:$DG20,H12:H20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,H23:H31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,H34:H42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,H46:H54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,H57:H65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,H68:H76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,H79:H87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,AN12:AN20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,AN23:AN31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,AN34:AN42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,AN46:AN54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,AN57:AN65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,AN68:AN76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,AN79:AN87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,BT12:BT20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,BT23:BT31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,BT34:BT42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,BT46:BT54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,BT57:BT65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,BT68:BT76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,BT79:BT87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[104,"J.2.","Bendra pirkimo PVM suma (veiklos išlaidoms)",null,null,{"$f":"H114+NPV(FD,I114:INDEX(I114:DC114,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H114:$DC114)","v":0},{"$f":"SUMPRODUCT($DG90:$DG99,H90:H99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG90:$DG99,AN90:AN99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG90:$DG99,BT90:BT99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[105,"J.3.","Bendra pardavimo PVM suma",null,null,{"$f":"H115+NPV(FD,I115:INDEX(I115:DC115,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H115:$DC115)","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,H101:H110,1/($DG101:$DG110+100))","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,I101:I110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG101:$DG110,BU101:BU110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG101:$DG110,DA101:DA110,1/($DG101:$DG110+100))","v":0},0,0,null,{"$f":"COUNTBLANK(H115:DC115)","v":0},0]
[106,"K.",{"$f":"CONCATENATE(\"SIEKIAMAS REZULTATAS: \",IF(Result=0,\"\",Result),\", matavimo vienetas: \",IF(Result_mat=0,\"\",Result_mat))","v":"SIEKIAMAS REZULTATAS: Eksporto konkurencingumą padidinusių įmonių skaičius, matavimo vienetas: vnt."},null,null,{"$f":"H116+NPV(FD,I116:INDEX(I116:DC116,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[107,"L.","SOCIALINIS - EKONOMINIS POVEIKIS",null,null,{"$f":"SUM(F118-F126)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":0},{"$f":"SUM(H118-H126)","v":0},{"$f":"SUM(I118-I126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU118-BU126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[108,"L.1.","Socialinio - ekonominio poveikio nauda",null,null,{"$f":"SUM(F119:F125)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":0},{"$f":"SUM(H119:H125)","v":0},{"$f":"SUM(I119:I125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU119:BU125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[109,{"$f":"$B$118&\"1.\"","v":"L.1.1."},null,null,null,{"$f":"H119+NPV(SD,I119:INDEX(I119:DC119,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H119:DC119)","v":0},0]
[110,{"$f":"$B$118&\"2.\"","v":"L.1.2."},null,null,null,{"$f":"H120+NPV(SD,I120:INDEX(I120:DC120,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H120:$DC120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[111,{"$f":"$B$118&\"3.\"","v":"L.1.3."},null,null,null,{"$f":"H121+NPV(SD,I121:INDEX(I121:DC121,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[112,{"$f":"$B$118&\"4.\"","v":"L.1.4."},null,null,null,{"$f":"H122+NPV(SD,I122:INDEX(I122:DC122,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[113,{"$f":"$B$118&\"5.\"","v":"L.1.5."},null,null,null,{"$f":"H123+NPV(SD,I123:INDEX(I123:DC123,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H123:$DC123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[114,{"$f":"$B$118&\"6.\"","v":"L.1.6."},null,null,null,{"$f":"H124+NPV(SD,I124:INDEX(I124:DC124,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H124:$DC124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[115,{"$f":"$B$118&\"7.\"","v":"L.1.7."},null,null,null,{"$f":"H125+NPV(SD,I125:INDEX(I125:DC125,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H125:$DC125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[116,"L.2.","Socialinio - ekonominio poveikio žala",null,null,{"$f":"SUM(F127:F129)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H126:$DC126)","v":0},{"$f":"SUM(H127:H129)","v":0},{"$f":"SUM(I127:I129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU127:BU129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[117,{"$f":"$B$126&\"1.\"","v":"L.2.1."},null,null,null,{"$f":"H127+NPV(SD,I127:INDEX(I127:DC127,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H127:$DC127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[118,{"$f":"$B$126&\"2.\"","v":"L.2.2."},null,null,null,{"$f":"H128+NPV(SD,I128:INDEX(I128:DC128,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H128:$DC128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[119,{"$f":"$B$126&\"3.\"","v":"L.2.3."},null,null,null,{"$f":"H129+NPV(SD,I129:INDEX(I129:DC129,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H129:$DC129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]

{"sheet":"Prielaidos","index":8,"n_rows":130,"n_cols":18,"rows_kept":130,"cut":false,"hidden":false,"merged":[[3,1,3,17],[8,2,8,4],[8,7,10,7],[8,8,10,8],[8,9,10,9]]}
[]
[null,"PRIELAIDOS"]
[]
[null,"Šiame darbalapyje nurodykite priemonės biudžeto nustatymui ir geriausios alternatyvos išrinkimui naudojamas prielaidas."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BŪTINA NURODYTI ĮMONIŲ SKAIČIŲ ŽEMIAU ESANČIUOSE STULPELIUOSE. "]
[null,null,"Priežastis","Veiklos","Veiklos tipas (reguliacinis, analitinis, investicinis, komunikacinis)","Įgyvendinimo laikotarpis","Poveikis","Rezultatas (1 alternatyva)","Rezultatas (2 alternatyva)","Rezultatas (3 alternatyva)","Alternatyva1","Alternatyva2","Alternatyva3",null,null,"Įmonių skaičius (1 alternatyva)","Įmonių skaičius (2 alternatyva)","Įmonių skaičius (3 alternatyva)"]
[null,null,null,null,null,null,null,"Subalansuotas poveikis\n","Ilgalaikis poveikis (daugiau investuojama į ilgalaikio poveikio veiklas)","Greitas poveikis (daugiau investuojama į greito poveikio veiklas)",{"$f":"SUM(K9:K11)","v":59282559.770000003},{"$f":"SUM(L9:L11)","v":59524609.770000003},{"$f":"SUM(M9:M11)","v":59684259.770000003}]
[null,null,"Paveiktų įmonių skaičius (padidinusių eksporto konkurencingumą)",null,null,null,"∑","2414 įmonės","2169 įmonės","2184 įmonės",{"$f":"SUM(K12:K30)","v":58340363},{"$f":"SUM(L12:L30)","v":58575363},{"$f":"SUM(M12:M30)","v":58730363}]
[null,null,null,"Darbo užmokesčio ir su juo susijusios išlaidos, n3",null,null,null,null,null,null,0,0,0]
[null,null,null,"Netisioginės priemonės įgyvendinimo išlaidos, 3%",null,null,null,null,null,null,{"$f":"(K9-K12-K19-K30-4600000)*0.03","v":942196.77},{"$f":"(L9-L12-L19-L30-4600000)*0.03","v":949246.77},{"$f":"(M9-M12-M19-M30-4600000)*0.03","v":953896.77}]
[null,"p1","Maža aukštųjų ir aukštesniųjų technologijų (toliau – AT)  produktų ir daug žinių reikalaujančių paslaugų eksporte dalis","\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ","Investicinis","2023-2029","Ilgalaikis","175 sertifikuoti produktai \n\nMVĮ produktų pristatymas tarptautinėse parodose – 523 vnt.\n\nĮmonių sk. - 45","175 sertifikuoti produktai \n\nMVĮ produktų pristatymas tarptautinėse parodose – 523 vnt.\n\nĮmonių sk. - 45","175 sertifikuoti produktai \n\nMVĮ produktų pristatymas tarptautinėse parodose – 523 vnt.\n\nĮmonių sk. - 45",3723441,3723441,3723441,null,null,45,45,45]
[null,null,null,"\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ","Investicinis","2025-2029","Ilgalaikis","730 sertifikuoti produktai \n\nMVĮ produktų pristatymas tarptautinėse parodose – 574 vnt.\n\nĮmonių sk. - 205","730 sertifikuoti produktai \n\nMVĮ produktų pristatymas tarptautinėse parodose – 574 vnt.\n\nĮmonių sk. - 205","730 sertifikuoti produktai \n\nMVĮ produktų pristatymas tarptautinėse parodose – 574 vnt.\n\nĮmonių sk. - 205",6276559,6276559,6276559,"Nauja veikla",null,205,205,205]
[null,null,null,"Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai","Analitinis","n/a","n/a","n/a","n/a","n/a","n/a","n/a","n/a","Veikla nebeakuali. Kelrodžiai parengti Inovacijų programų lėšomis"]
[null,"p2","Įmonės per mažai eksportuoja originalių produktų","Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas ","Investicinis","2025-2030","Ilgalaikis","240 kompetencijas padidinusių įmonių","360 kompetencijas padidinusių įmonių",null,960000,1725000,null,"Investicijos perskaičiuotos nuo 2025 m., 2023-2024 m. lėšos veiklai vykdyti nebuvo gautos",null,240,360]
[null,null,null,"Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose ","Komunikacinis","2025-2030","Greito poveikio","120 įmonių, pristačiusiųjų savo produkciją tarptautinėse platformose",null,"240 įmonių, pristačiusiųjų savo produkciją tarptautinėse platformose",600000,null,1200000,"Investicijos perskaičiuotos nuo 2025 m., 2023-2024 m. lėšos veiklai vykdyti nebuvo gautos",null,120,null,240]
[null,"p3","Silpnas įmonių horizontalus ir vertikalus bendradarbiavimas ir įsitraukimas į tarptautinės vertės grandines ","Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas ","Investicinis","2023-2025/\n2023-2027","Ilgalaikis","Sustiprintas įmonių bendradarbiavimas 4-6 šakinėse asociacijose\n180 Lietuvos įmonių, dalyvavusių modelio įgyvendinime","Sustiprintas įmonių bendradarbiavimas 4-6 šakinėse asociacijose\n180 Lietuvos įmonių, dalyvavusių modelio įgyvendinime",null,3000000,6000000,900000,null,null,180,180]
[null,null,null,"Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus","Investicinis","2023-2029","Ilgalaikis","Įkurta centrų (Hub) tikslinėse eksporto rinkose - 3 vnt.\n60 įmonių, integruotų į tarptautinės vertės grandines ","Įkurta centrų (Hub) tikslinėse eksporto rinkose - 3 vnt.\n60 įmonių, integruotų į tarptautinės vertės grandines ","Įkurta centrų (Hub) tikslinėse eksporto rinkose - 3 vnt.\n60 įmonių, integruotų į tarptautinės vertės grandines ",6900000,6900000,6900000,null,null,60,60,60]
[null,null,null,"„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ ","Investicinis","2023-2029","Ilgalaikis","158 klasterių narystės tarptautiniuose tinkluose\n126 Lietuvos įmonės, priklausančios klasteriams (vidut. 7 įm./klasteriui)","158 klasterių narystės tarptautiniuose tinkluose\n126 Lietuvos įmonės, priklausančios klasteriams (vidut. 7 įm./klasteriui)","158 klasterių narystės tarptautiniuose tinkluose\n126 Lietuvos įmonės, priklausančios klasteriams (vidut. 7 įm./klasteriui)",5540515,5540515,5540515,null,null,158,158,158]
[null,"p4","Menkas Lietuvos, kaip turinčios eksporto potencialą žinomumas tikslinėse eksporto rinkose","Lietuvos pristatymo užsienyje strategijos įgyvendinimas  ","Komunikacinis","2023-2030","Ilgalaikis","n/a įmonių skaičius (įmonių skaičius nevertinamas, nes nauda netiesioginė)","n/a įmonių skaičius (įmonių skaičius nevertinamas, nes nauda netiesioginė)",null,3200000,6200000,1100000]
[null,null,null,"Proveržio sričių tarptautinių renginių Lietuvoje organizavimas ","Komunikacinis","2023-2030","Ilgalaikis","6-8 renginiai\nn/a įmonių skaičius (įmonių skaičius nevertinamas, nes nauda netiesioginė, dideli tokių renginių dalyvių skaičiai nepagrįstai išpūs rodiklius)","7-9 renginiai\nn/a įmonių skaičius (įmonių skaičius nevertinamas, nes nauda netiesioginė, dideli tokių renginių dalyvių skaičiai nepagrįstai išpūs rodiklius)","6-8 renginiai\nn/a įmonių skaičius (įmonių skaičius nevertinamas, nes nauda netiesioginė, dideli tokių renginių dalyvių skaičiai nepagrįstai išpūs rodiklius)",4000000,5000000,4000000]
[null,null,null,"Nacionalinių stendų tarptautinėse parodose organizavimas ","Komunikacinis",2023,"Greito poveikio\n","7 nacionaliniai stendai, 56 Lietuvos įmonės, dalyvavusios nacionaliniuose stenduose","7 nacionaliniai stendai, 56 Lietuvos įmonės, dalyvavusios nacionaliniuose stenduose","7 nacionaliniai stendai, 56 Lietuvos įmonės, dalyvavusios nacionaliniuose stenduose",1000000,1000000,1000000,"Veikla perkelta į tęstines priemones. PPP priemonėje finansuotos 2023 m. investicijos.",null,56,56,56]
[null,"p5","Eksporto kompetencijų trūkumas įmonėse","Eksporto kompetencijų didinimo mokymai ir programos ","Investicinis","2023-2030","Ilgalaikis","350 Lietuvos įmonių, padidinusių eksporto kompetencijas","650 Lietuvos įmonių, padidinusių eksporto kompetencijas",null,1190000,2240000,140000,null,null,350,650]
[null,"p6","Maža eksporto geografinė diversifikacija ir orientacija į kitas, sparčiau augančias ne ES šalių rinkas ","Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)","Investicinis","2025-2030","Greito poveikio\n","120 Lietuvos įmonių, pasinaudojusių sektorinių konsultantų paslaugomis",null,"240 Lietuvos įmonių, pasinaudojusių sektorinių konsultantų paslaugomis",2400000,null,4800000,"Investicijos perskaičiuotos nuo 2025 m., 2023-2024 m. lėšos veiklai vykdyti nebuvo gautos",null,120,null,240]
[null,null,null,"Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose","Komunikacinis","2023-2030","Greito poveikio\n","80 Lietuvos įmonių, dalyvaujančių e-komercijos iniciatyvose","15 Lietuvos įmonių dalyvaujančių e-komercijos iniciatyvose","80 Lietuvos įmonių, dalyvaujančių e-komercijos iniciatyvose",1320000,240000,1320000,null,null,80,15,80]
[null,"p7","Mažas klientų ir partnerių tinklas užsienyje","Sektorinių konsultantų paslaugos (ES rinkos)","Investicinis","2025-2030","Greito poveikio\n","180 Lietuvos įmonių, pasinaudojusių sektorinių konsultantų paslaugomis",null,"360 Lietuvos įmonių, pasinaudojusių sektorinių konsultantų paslaugomis",3600000,null,7200000,"Investicijos perskaičiuotos nuo 2025 m., 2023-2024 m. lėšos veiklai vykdyti nebuvo gautos",null,180,null,360]
[null,null,null,"Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje","Investicinis",2023,"Greito poveikio\n","200 Lietuvos įmonių, pasinaudojusių kontaktų paieškos paslaugomis","200 Lietuvos įmonių, pasinaudojusių kontaktų paieškos paslaugomis","200 Lietuvos įmonių, pasinaudojusių kontaktų paieškos paslaugomis",150000,150000,150000,"Veikla perkelta į tęstines priemones. PPP priemonėje finansuotos 2023 m. investicijos.",null,200,200,200]
[null,null,null,"Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje","Investicinis","2025-2030","Greito poveikio\n","180 Lietuvos įmonių, dalyvavusių tarptautiniuose viešuosiuose pirkimuose",null,"180 Lietuvos įmonių, dalyvavusių tarptautiniuose viešuosiuose pirkimuose",900000,null,900000,"Investicijos perskaičiuotos nuo 2025 m., 2023-2024 m. lėšos veiklai vykdyti nebuvo gautos",null,180,null,180]
[null,null,null,"Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą ","Investicinis","2025-2030","Ilgalaikis\n","Kasmet kompetenciją padidinusių eksportą skatinimą vykdančių asmenų skaičius - 60\nn/a įmonių skaičius\"\t","Kasmet kompetenciją padidinusių eksportą skatinimą vykdančių asmenų skaičius - 60\nn/a įmonių skaičius\"\t","Kasmet kompetenciją padidinusių eksportą skatinimą vykdančių asmenų skaičius - 60\nn/a įmonių skaičius\"\t",510000,510000,510000,"Investicijos perskaičiuotos nuo 2025 m., 2023-2024 m. lėšos veiklai vykdyti nebuvo gautos"]
[null,null,null,"„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“","Investicinis","2023-2029","Greito poveikio\n","MVĮ sertifikuoti produktai – 276\nMVĮ produktų pristatymas tarptautinėse parodose – 1776 vnt.\nĮmonių sk. - 240.","MVĮ sertifikuoti produktai – 276\nMVĮ produktų pristatymas tarptautinėse parodose – 1776 vnt.\nĮmonių sk. - 240.","MVĮ sertifikuoti produktai – 276\nMVĮ produktų pristatymas tarptautinėse parodose – 1776 vnt.\nĮmonių sk. - 240.",{"$f":"17001140-3931292","v":13069848},{"$f":"17001140-3931292","v":13069848},13069848,null,null,240,240,240]
[null,null,null," Konferencinio turizmo plėtros skatinimas\n(Vidurio ir vakarų Lietuvos regionas)","Investicinis","2026-2029","Ilgalaikis","Pritrauktos užsienio įmonės – 24 vnt. \nParamą gavusios įmonės, iš kurių labai mažos, mažos, vidutinės ir didelės įmonės – 27 įmonės \nNefinansinę paramą gavusios įmonės – 27 įmonės \nDotacijas gavusios įmonės – 27 įmonės \nUžmegzti kontaktai – 54 vnt.","Pritrauktos užsienio įmonės – 24 vnt. \nParamą gavusios įmonės, iš kurių labai mažos, mažos, vidutinės ir didelės įmonės – 27 įmonės \nNefinansinę paramą gavusios įmonės – 27 įmonės \nDotacijas gavusios įmonės – 27 įmonės \nUžmegzti kontaktai – 54 vnt.","Pritrauktos užsienio įmonės – 24 vnt. \nParamą gavusios įmonės, iš kurių labai mažos, mažos, vidutinės ir didelės įmonės – 27 įmonės \nNefinansinę paramą gavusios įmonės – 27 įmonės \nDotacijas gavusios įmonės – 27 įmonės \nUžmegzti kontaktai – 54 vnt.",3931292,3931292,3931292,"Nauja veikla",null,27,27,27]
[]
[null,null,"https://view.officeapps.live.com/op/view.aspx?src=https%3A%2F%2Fppplietuva.lt%2Fuploads%2Fdocuments%2Ffiles%2FDUK%2FKK_ir_Iverciu_lenteles_2016_atnaujintas_patvirtintas_20151214.xls&wdOrigin=BROWSELINK"]
[null,null,null,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,null,"1. Vieno darbuotojo sukuriama pridėtinė vertė",74398.81,76477.22,78491.55,80359.62,82767.839999999997,85248.23,87802.95,90434.23,93144.37,95935.72]
[null,null,"2. Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis",27484.66,28252.47,28996.61,29686.720000000001,30576.38,31492.69,32436.46,33408.519999999997,34409.71,35440.9]
[]
[]
[]
[null,null,"Dalyvavusių įmonių skaičius",null,2023,2024,2025,2026,2027,2028,2029,2030,"∑"]
[null,null,"Alternatyva1",0,{"$f":"SUM(E42:E60)","v":313.26761218321326},{"$f":"SUM(F42:F60)","v":186.63564139284949},466.13748772887914,391.42764785745521,326.54270683842867,283.29418535484831,244.31503949994098,202.37967914438502,{"$f":"SUM(D41:L41)","v":2414.0000000000005}]
[null,null,{"$f":"D12","v":"\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},{"$f":"G12","v":"Ilgalaikis"},{"$f":"'Alternatyva 1'!I34/'Alternatyva 1'!$G$34*$P$12","v":0},{"$f":"'Alternatyva 1'!J34/'Alternatyva 1'!$G$34*$P$12","v":16.589593613569829},{"$f":"'Alternatyva 1'!K34/'Alternatyva 1'!$G$34*$P$12","v":18.128399367336829},{"$f":"'Alternatyva 1'!L34/'Alternatyva 1'!$G$34*$P$12","v":9.6172973611847272},{"$f":"'Alternatyva 1'!M34/'Alternatyva 1'!$G$34*$P$12","v":0.66470965790861292},{"$f":"'Alternatyva 1'!N34/'Alternatyva 1'!$G$34*$P$12","v":0},{"$f":"'Alternatyva 1'!O34/'Alternatyva 1'!$G$34*$P$12","v":0},{"$f":"'Alternatyva 1'!P34/'Alternatyva 1'!$G$34*$P$12","v":0},{"$f":"SUM(D42:L42)","v":44.999999999999993}]
[null,null,{"$f":"D13","v":"\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},{"$f":"G13","v":"Ilgalaikis"},{"$f":"'Alternatyva 1'!H37/'Alternatyva 1'!$G$37*Prielaidos!$P$13","v":0},{"$f":"'Alternatyva 1'!I37/'Alternatyva 1'!$G$37*Prielaidos!$P$13","v":0},{"$f":"'Alternatyva 1'!J37/'Alternatyva 1'!$G$37*Prielaidos!$P$13","v":0},{"$f":"'Alternatyva 1'!K37/'Alternatyva 1'!$G$37*Prielaidos!$P$13","v":58.790174680107363},{"$f":"'Alternatyva 1'!L37/'Alternatyva 1'!$G$37*Prielaidos!$P$13","v":65.322416311230398},{"$f":"'Alternatyva 1'!M37/'Alternatyva 1'!$G$37*Prielaidos!$P$13","v":53.125382076389307},{"$f":"'Alternatyva 1'!N37/'Alternatyva 1'!$G$37*Prielaidos!$P$13","v":27.762026932272924},{"$f":"'Alternatyva 1'!O37/'Alternatyva 1'!$G$37*Prielaidos!$P$13","v":0},205]
[null,null,{"$f":"D14","v":"Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai"},{"$f":"G14","v":"n/a"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D15","v":"Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas "},{"$f":"G15","v":"Ilgalaikis"},{"$f":"'Alternatyva 1'!I68/'Alternatyva 1'!$G$68*Prielaidos!$P$15","v":0},{"$f":"'Alternatyva 1'!J68/'Alternatyva 1'!$G$68*Prielaidos!$P$15","v":0},{"$f":"'Alternatyva 1'!K68/'Alternatyva 1'!$G$68*Prielaidos!$P$15","v":40},{"$f":"'Alternatyva 1'!L68/'Alternatyva 1'!$G$68*Prielaidos!$P$15","v":40},{"$f":"'Alternatyva 1'!M68/'Alternatyva 1'!$G$68*Prielaidos!$P$15","v":40},{"$f":"'Alternatyva 1'!N68/'Alternatyva 1'!$G$68*Prielaidos!$P$15","v":40},{"$f":"'Alternatyva 1'!O68/'Alternatyva 1'!$G$68*Prielaidos!$P$15","v":40},{"$f":"'Alternatyva 1'!P68/'Alternatyva 1'!$G$68*Prielaidos!$P$15","v":40},240]
[null,null,{"$f":"D16","v":"Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose "},{"$f":"G16","v":"Greito poveikio"},{"$f":"'Alternatyva 1'!I79/'Alternatyva 1'!$G$79*Prielaidos!$P$16","v":0},{"$f":"'Alternatyva 1'!J79/'Alternatyva 1'!$G$79*Prielaidos!$P$16","v":0},{"$f":"'Alternatyva 1'!K79/'Alternatyva 1'!$G$79*Prielaidos!$P$16","v":20},{"$f":"'Alternatyva 1'!L79/'Alternatyva 1'!$G$79*Prielaidos!$P$16","v":20},{"$f":"'Alternatyva 1'!M79/'Alternatyva 1'!$G$79*Prielaidos!$P$16","v":20},{"$f":"'Alternatyva 1'!N79/'Alternatyva 1'!$G$79*Prielaidos!$P$16","v":20},{"$f":"'Alternatyva 1'!O79/'Alternatyva 1'!$G$79*Prielaidos!$P$16","v":20},{"$f":"'Alternatyva 1'!P79/'Alternatyva 1'!$G$79*Prielaidos!$P$16","v":20},120]
[null,null,{"$f":"D17","v":"Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas "},{"$f":"G17","v":"Ilgalaikis"},{"$f":"'Alternatyva 1'!I57/'Alternatyva 1'!$G$57*Prielaidos!$P$17","v":30},{"$f":"'Alternatyva 1'!J57/'Alternatyva 1'!$G$57*Prielaidos!$P$17","v":24},{"$f":"'Alternatyva 1'!K57/'Alternatyva 1'!$G$57*Prielaidos!$P$17","v":125.99999999999999},{"$f":"'Alternatyva 1'!L57/'Alternatyva 1'!$G$57*Prielaidos!$P$17","v":0},{"$f":"'Alternatyva 1'!M57/'Alternatyva 1'!$G$57*Prielaidos!$P$17","v":0},{"$f":"'Alternatyva 1'!N57/'Alternatyva 1'!$G$57*Prielaidos!$P$17","v":0},{"$f":"'Alternatyva 1'!O57/'Alternatyva 1'!$G$57*Prielaidos!$P$17","v":0},{"$f":"'Alternatyva 1'!P57/'Alternatyva 1'!$G$57*Prielaidos!$P$17","v":0},180]
[null,null,{"$f":"D18","v":"Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus"},{"$f":"G18","v":"Ilgalaikis"},{"$f":"'Alternatyva 1'!I64/'Alternatyva 1'!$G$64*Prielaidos!$P$18","v":2.347826086956522},{"$f":"'Alternatyva 1'!J64/'Alternatyva 1'!$G$64*Prielaidos!$P$18","v":5.2173913043478262},{"$f":"'Alternatyva 1'!K64/'Alternatyva 1'!$G$64*Prielaidos!$P$18","v":6.9565217391304346},{"$f":"'Alternatyva 1'!L64/'Alternatyva 1'!$G$64*Prielaidos!$P$18","v":11.304347826086957},{"$f":"'Alternatyva 1'!M64/'Alternatyva 1'!$G$64*Prielaidos!$P$18","v":11.304347826086957},{"$f":"'Alternatyva 1'!N64/'Alternatyva 1'!$G$64*Prielaidos!$P$18","v":11.304347826086957},{"$f":"'Alternatyva 1'!O64/'Alternatyva 1'!$G$64*Prielaidos!$P$18","v":11.565217391304348},{"$f":"'Alternatyva 1'!P64/'Alternatyva 1'!$G$64*Prielaidos!$P$18","v":0},60]
[null,null,{"$f":"D19","v":"„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ "},{"$f":"G19","v":"Ilgalaikis"},{"$f":"'Alternatyva 1'!I35/'Alternatyva 1'!$G$35*Prielaidos!$P$19","v":0},{"$f":"'Alternatyva 1'!J35/'Alternatyva 1'!$G$35*Prielaidos!$P$19","v":61.007132333649324},{"$f":"'Alternatyva 1'!K35/'Alternatyva 1'!$G$35*Prielaidos!$P$19","v":59.420546507413157},{"$f":"'Alternatyva 1'!L35/'Alternatyva 1'!$G$35*Prielaidos!$P$19","v":23.222155519635667},{"$f":"'Alternatyva 1'!M35/'Alternatyva 1'!$G$35*Prielaidos!$P$19","v":14.35016563930184},{"$f":"'Alternatyva 1'!N35/'Alternatyva 1'!$G$35*Prielaidos!$P$19","v":0},{"$f":"'Alternatyva 1'!O35/'Alternatyva 1'!$G$35*Prielaidos!$P$19","v":0},{"$f":"'Alternatyva 1'!P35/'Alternatyva 1'!$G$35*Prielaidos!$P$19","v":0},158]
[null,null,{"$f":"D20","v":"Lietuvos pristatymo užsienyje strategijos įgyvendinimas  "},{"$f":"G20","v":"Ilgalaikis"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D21","v":"Proveržio sričių tarptautinių renginių Lietuvoje organizavimas "},{"$f":"G21","v":"Ilgalaikis"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D22","v":"Nacionalinių stendų tarptautinėse parodose organizavimas "},{"$f":"G22","v":"Greito poveikio\n"},{"$f":"'Alternatyva 1'!I82/'Alternatyva 1'!$G$82*Prielaidos!$P$22","v":56},{"$f":"'Alternatyva 1'!J82/'Alternatyva 1'!$G$82*Prielaidos!$P$22","v":0},{"$f":"'Alternatyva 1'!K82/'Alternatyva 1'!$G$82*Prielaidos!$P$22","v":0},{"$f":"'Alternatyva 1'!L82/'Alternatyva 1'!$G$82*Prielaidos!$P$22","v":0},{"$f":"'Alternatyva 1'!M82/'Alternatyva 1'!$G$82*Prielaidos!$P$22","v":0},{"$f":"'Alternatyva 1'!N82/'Alternatyva 1'!$G$82*Prielaidos!$P$22","v":0},{"$f":"'Alternatyva 1'!O82/'Alternatyva 1'!$G$82*Prielaidos!$P$22","v":0},{"$f":"'Alternatyva 1'!P82/'Alternatyva 1'!$G$82*Prielaidos!$P$22","v":0},56]
[null,null,{"$f":"D23","v":"Eksporto kompetencijų didinimo mokymai ir programos "},{"$f":"G23","v":"Ilgalaikis"},{"$f":"'Alternatyva 1'!I69/'Alternatyva 1'!$G$69*Prielaidos!$P$23","v":17.647058823529413},{"$f":"'Alternatyva 1'!J69/'Alternatyva 1'!$G$69*Prielaidos!$P$23","v":23.52941176470588},{"$f":"'Alternatyva 1'!K69/'Alternatyva 1'!$G$69*Prielaidos!$P$23","v":51.470588235294116},{"$f":"'Alternatyva 1'!L69/'Alternatyva 1'!$G$69*Prielaidos!$P$23","v":51.470588235294116},{"$f":"'Alternatyva 1'!M69/'Alternatyva 1'!$G$69*Prielaidos!$P$23","v":51.470588235294116},{"$f":"'Alternatyva 1'!N69/'Alternatyva 1'!$G$69*Prielaidos!$P$23","v":51.470588235294116},{"$f":"'Alternatyva 1'!O69/'Alternatyva 1'!$G$69*Prielaidos!$P$23","v":51.470588235294116},{"$f":"'Alternatyva 1'!P69/'Alternatyva 1'!$G$69*Prielaidos!$P$23","v":51.470588235294116},350]
[null,null,{"$f":"D24","v":"Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)"},{"$f":"G24","v":"Greito poveikio\n"},{"$f":"'Alternatyva 1'!I58/'Alternatyva 1'!$G$58*Prielaidos!$P$24","v":0},{"$f":"'Alternatyva 1'!J58/'Alternatyva 1'!$G$58*Prielaidos!$P$24","v":0},{"$f":"'Alternatyva 1'!K58/'Alternatyva 1'!$G$58*Prielaidos!$P$24","v":20},{"$f":"'Alternatyva 1'!L58/'Alternatyva 1'!$G$58*Prielaidos!$P$24","v":20},{"$f":"'Alternatyva 1'!M58/'Alternatyva 1'!$G$58*Prielaidos!$P$24","v":20},{"$f":"'Alternatyva 1'!N58/'Alternatyva 1'!$G$58*Prielaidos!$P$24","v":20},{"$f":"'Alternatyva 1'!O58/'Alternatyva 1'!$G$58*Prielaidos!$P$24","v":20},{"$f":"'Alternatyva 1'!P58/'Alternatyva 1'!$G$58*Prielaidos!$P$24","v":20},120]
[null,null,{"$f":"D25","v":"Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose"},{"$f":"G25","v":"Greito poveikio\n"},{"$f":"'Alternatyva 1'!I83/'Alternatyva 1'!$G$83*Prielaidos!$P$25","v":7.2727272727272734},{"$f":"'Alternatyva 1'!J83/'Alternatyva 1'!$G$83*Prielaidos!$P$25","v":7.2727272727272734},{"$f":"'Alternatyva 1'!K83/'Alternatyva 1'!$G$83*Prielaidos!$P$25","v":10.909090909090908},{"$f":"'Alternatyva 1'!L83/'Alternatyva 1'!$G$83*Prielaidos!$P$25","v":10.909090909090908},{"$f":"'Alternatyva 1'!M83/'Alternatyva 1'!$G$83*Prielaidos!$P$25","v":10.909090909090908},{"$f":"'Alternatyva 1'!N83/'Alternatyva 1'!$G$83*Prielaidos!$P$25","v":10.909090909090908},{"$f":"'Alternatyva 1'!O83/'Alternatyva 1'!$G$83*Prielaidos!$P$25","v":10.909090909090908},{"$f":"'Alternatyva 1'!P83/'Alternatyva 1'!$G$83*Prielaidos!$P$25","v":10.909090909090908},79.999999999999986]
[null,null,{"$f":"D26","v":"Sektorinių konsultantų paslaugos (ES rinkos)"},{"$f":"G26","v":"Greito poveikio\n"},{"$f":"'Alternatyva 1'!I59/'Alternatyva 1'!$G$59*Prielaidos!$P$26","v":0},{"$f":"'Alternatyva 1'!J59/'Alternatyva 1'!$G$59*Prielaidos!$P$26","v":0},{"$f":"'Alternatyva 1'!K59/'Alternatyva 1'!$G$59*Prielaidos!$P$26","v":30},{"$f":"'Alternatyva 1'!L59/'Alternatyva 1'!$G$59*Prielaidos!$P$26","v":30},{"$f":"'Alternatyva 1'!M59/'Alternatyva 1'!$G$59*Prielaidos!$P$26","v":30},{"$f":"'Alternatyva 1'!N59/'Alternatyva 1'!$G$59*Prielaidos!$P$26","v":30},{"$f":"'Alternatyva 1'!O59/'Alternatyva 1'!$G$59*Prielaidos!$P$26","v":30},{"$f":"'Alternatyva 1'!P59/'Alternatyva 1'!$G$59*Prielaidos!$P$26","v":30},180]
[null,null,{"$f":"D27","v":"Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje"},{"$f":"G27","v":"Greito poveikio\n"},{"$f":"'Alternatyva 1'!I61/'Alternatyva 1'!$G$61*Prielaidos!$P$27","v":200},{"$f":"'Alternatyva 1'!J61/'Alternatyva 1'!$G$61*Prielaidos!$P$27","v":0},{"$f":"'Alternatyva 1'!K61/'Alternatyva 1'!$G$61*Prielaidos!$P$27","v":0},{"$f":"'Alternatyva 1'!L61/'Alternatyva 1'!$G$61*Prielaidos!$P$27","v":0},{"$f":"'Alternatyva 1'!M61/'Alternatyva 1'!$G$61*Prielaidos!$P$27","v":0},{"$f":"'Alternatyva 1'!N61/'Alternatyva 1'!$G$61*Prielaidos!$P$27","v":0},{"$f":"'Alternatyva 1'!O61/'Alternatyva 1'!$G$61*Prielaidos!$P$27","v":0},{"$f":"'Alternatyva 1'!P61/'Alternatyva 1'!$G$61*Prielaidos!$P$27","v":0},200]
[null,null,{"$f":"D28","v":"Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje"},{"$f":"G28","v":"Greito poveikio\n"},{"$f":"'Alternatyva 1'!I62/'Alternatyva 1'!$G$62*Prielaidos!$P$28","v":0},{"$f":"'Alternatyva 1'!J62/'Alternatyva 1'!$G$62*Prielaidos!$P$28","v":0},{"$f":"'Alternatyva 1'!K62/'Alternatyva 1'!$G$62*Prielaidos!$P$28","v":30},{"$f":"'Alternatyva 1'!L62/'Alternatyva 1'!$G$62*Prielaidos!$P$28","v":30},{"$f":"'Alternatyva 1'!M62/'Alternatyva 1'!$G$62*Prielaidos!$P$28","v":30},{"$f":"'Alternatyva 1'!N62/'Alternatyva 1'!$G$62*Prielaidos!$P$28","v":30},{"$f":"'Alternatyva 1'!O62/'Alternatyva 1'!$G$62*Prielaidos!$P$28","v":30},{"$f":"'Alternatyva 1'!P62/'Alternatyva 1'!$G$62*Prielaidos!$P$28","v":30},180]
[null,null,{"$f":"D29","v":"Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą "},{"$f":"G29","v":"Ilgalaikis\n"},{"$f":"'Alternatyva 1'!I63/'Alternatyva 1'!$G$63*Prielaidos!$P$29","v":0},{"$f":"'Alternatyva 1'!J63/'Alternatyva 1'!$G$63*Prielaidos!$P$29","v":0},{"$f":"'Alternatyva 1'!K63/'Alternatyva 1'!$G$63*Prielaidos!$P$29","v":0},{"$f":"'Alternatyva 1'!L63/'Alternatyva 1'!$G$63*Prielaidos!$P$29","v":0},{"$f":"'Alternatyva 1'!M63/'Alternatyva 1'!$G$63*Prielaidos!$P$29","v":0},{"$f":"'Alternatyva 1'!N63/'Alternatyva 1'!$G$63*Prielaidos!$P$29","v":0},{"$f":"'Alternatyva 1'!O63/'Alternatyva 1'!$G$63*Prielaidos!$P$29","v":0},{"$f":"'Alternatyva 1'!P63/'Alternatyva 1'!$G$63*Prielaidos!$P$29","v":0},0]
[null,null,{"$f":"D30","v":"„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“"},{"$f":"G30","v":"Greito poveikio\n"},{"$f":"'Alternatyva 1'!I36/'Alternatyva 1'!$G$36*Prielaidos!$P$30","v":0},{"$f":"'Alternatyva 1'!J36/'Alternatyva 1'!$G$36*Prielaidos!$P$30","v":49.019385103849359},{"$f":"'Alternatyva 1'!K36/'Alternatyva 1'!$G$36*Prielaidos!$P$30","v":53.252340970613709},{"$f":"'Alternatyva 1'!L36/'Alternatyva 1'!$G$36*Prielaidos!$P$30","v":86.113993326055478},{"$f":"'Alternatyva 1'!M36/'Alternatyva 1'!$G$36*Prielaidos!$P$30","v":32.52138825951576},{"$f":"'Alternatyva 1'!N36/'Alternatyva 1'!$G$36*Prielaidos!$P$30","v":16.48477630798698},{"$f":"'Alternatyva 1'!O36/'Alternatyva 1'!$G$36*Prielaidos!$P$30","v":2.6081160319786916},{"$f":"'Alternatyva 1'!P36/'Alternatyva 1'!$G$36*Prielaidos!$P$30","v":0},239.99999999999997]
[null,null,"iš jų dalyvavusių ilgalaikio poveikio priemonėse",null,{"$f":"E42+E43+E45+E47+E48+E49+E50+E51+E53+E59","v":49.994884910485936},{"$f":"F42+F43+F45+F47+F48+F49+F50+F51+F53+F59","v":130.34352901627287},301.97605584917449,194.40456362230884,183.11222766982192,155.9003181377704,130.79783255887139,91.470588235294116,1238]
[null,null,"iš jų dalyvavusių greito poveikio priemonėse",null,{"$f":"SUM(E42:E60)-E61","v":263.27272727272731},{"$f":"SUM(F42:F60)-F61","v":56.292112376576625},164.16143187970465,197.02308423514637,143.43047916860675,127.39386721707791,113.51720694106959,110.90909090909091,1176.0000000000002]
[null,null,"Dalyvavusių įmonių skaičius",null,2023,2024,2025,2026,2027,2028,2029,2030,"∑"]
[null,null,"Alternatyva2",0,{"$f":"SUM(E65:E83)","v":298.25854037267084},{"$f":"SUM(F65:F83)","v":163.21269320731622},396.79657244611144,406.72892185022033,335.50730928570169,232.09717145308932,174.19069911740729,162.20809226748295,{"$f":"SUM(D64:L64)","v":2169}]
[null,null,{"$f":"D12","v":"\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},{"$f":"G12","v":"Ilgalaikis"},{"$f":"'Alternatyva 2'!I34/'Alternatyva 2'!$G$34*Prielaidos!$Q$12","v":0},{"$f":"'Alternatyva 2'!J34/'Alternatyva 2'!$G$34*Prielaidos!$Q$12","v":16.589593613569829},{"$f":"'Alternatyva 2'!K34/'Alternatyva 2'!$G$34*Prielaidos!$Q$12","v":18.128399367336829},{"$f":"'Alternatyva 2'!L34/'Alternatyva 2'!$G$34*Prielaidos!$Q$12","v":9.6172973611847272},{"$f":"'Alternatyva 2'!M34/'Alternatyva 2'!$G$34*Prielaidos!$Q$12","v":0.66470965790861292},{"$f":"'Alternatyva 2'!N34/'Alternatyva 2'!$G$34*Prielaidos!$Q$12","v":0},{"$f":"'Alternatyva 2'!O34/'Alternatyva 2'!$G$34*Prielaidos!$Q$12","v":0},{"$f":"'Alternatyva 2'!P34/'Alternatyva 2'!$G$34*Prielaidos!$Q$12","v":0},{"$f":"SUM(E65:L65)","v":44.999999999999993}]
[null,null,{"$f":"D13","v":"\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},{"$f":"G13","v":"Ilgalaikis"},{"$f":"'Alternatyva 2'!I37/'Alternatyva 2'!$G$37*Prielaidos!$Q$13","v":0},{"$f":"'Alternatyva 2'!J37/'Alternatyva 2'!$G$37*Prielaidos!$Q$13","v":0},{"$f":"'Alternatyva 2'!K37/'Alternatyva 2'!$G$37*Prielaidos!$Q$13","v":58.790174680107363},{"$f":"'Alternatyva 2'!L37/'Alternatyva 2'!$G$37*Prielaidos!$Q$13","v":65.322416311230398},{"$f":"'Alternatyva 2'!M37/'Alternatyva 2'!$G$37*Prielaidos!$Q$13","v":53.125382076389307},{"$f":"'Alternatyva 2'!N37/'Alternatyva 2'!$G$37*Prielaidos!$Q$13","v":27.762026932272924},{"$f":"'Alternatyva 2'!O37/'Alternatyva 2'!$G$37*Prielaidos!$Q$13","v":0},{"$f":"'Alternatyva 2'!P37/'Alternatyva 2'!$G$37*Prielaidos!$Q$13","v":0},{"$f":"SUM(E66:L66)","v":205}]
[null,null,{"$f":"D14","v":"Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai"},{"$f":"G14","v":"n/a"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D15","v":"Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas "},{"$f":"G15","v":"Ilgalaikis"},{"$f":"'Alternatyva 2'!I68/'Alternatyva 2'!$G$68*Prielaidos!$Q$15","v":0},{"$f":"'Alternatyva 2'!J68/'Alternatyva 2'!$G$68*Prielaidos!$Q$15","v":0},{"$f":"'Alternatyva 2'!K68/'Alternatyva 2'!$G$68*Prielaidos!$Q$15","v":60},{"$f":"'Alternatyva 2'!L68/'Alternatyva 2'!$G$68*Prielaidos!$Q$15","v":60},{"$f":"'Alternatyva 2'!M68/'Alternatyva 2'!$G$68*Prielaidos!$Q$15","v":60},{"$f":"'Alternatyva 2'!N68/'Alternatyva 2'!$G$68*Prielaidos!$Q$15","v":60},{"$f":"'Alternatyva 2'!O68/'Alternatyva 2'!$G$68*Prielaidos!$Q$15","v":60},{"$f":"'Alternatyva 2'!P68/'Alternatyva 2'!$G$68*Prielaidos!$Q$15","v":60},360]
[null,null,{"$f":"D16","v":"Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose "},{"$f":"G16","v":"Greito poveikio"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D17","v":"Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas "},{"$f":"G17","v":"Ilgalaikis"},{"$f":"'Alternatyva 2'!I57/'Alternatyva 2'!$G$57*Prielaidos!$Q$17","v":15},{"$f":"'Alternatyva 2'!J57/'Alternatyva 2'!$G$57*Prielaidos!$Q$17","v":12},{"$f":"'Alternatyva 2'!K57/'Alternatyva 2'!$G$57*Prielaidos!$Q$17","v":51},{"$f":"'Alternatyva 2'!L57/'Alternatyva 2'!$G$57*Prielaidos!$Q$17","v":51},{"$f":"'Alternatyva 2'!M57/'Alternatyva 2'!$G$57*Prielaidos!$Q$17","v":51},{"$f":"'Alternatyva 2'!N57/'Alternatyva 2'!$G$57*Prielaidos!$Q$17","v":0},{"$f":"'Alternatyva 2'!O57/'Alternatyva 2'!$G$57*Prielaidos!$Q$17","v":0},{"$f":"'Alternatyva 2'!P57/'Alternatyva 2'!$G$57*Prielaidos!$Q$17","v":0},180]
[null,null,{"$f":"D18","v":"Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus"},{"$f":"G18","v":"Ilgalaikis"},{"$f":"'Alternatyva 2'!I61/'Alternatyva 2'!$G$61*Prielaidos!$Q$18","v":2.347826086956522},{"$f":"'Alternatyva 2'!J61/'Alternatyva 2'!$G$61*Prielaidos!$Q$18","v":5.2173913043478262},{"$f":"'Alternatyva 2'!K61/'Alternatyva 2'!$G$61*Prielaidos!$Q$18","v":6.9565217391304346},{"$f":"'Alternatyva 2'!L61/'Alternatyva 2'!$G$61*Prielaidos!$Q$18","v":11.304347826086957},{"$f":"'Alternatyva 2'!M61/'Alternatyva 2'!$G$61*Prielaidos!$Q$18","v":11.304347826086957},{"$f":"'Alternatyva 2'!N61/'Alternatyva 2'!$G$61*Prielaidos!$Q$18","v":11.304347826086957},{"$f":"'Alternatyva 2'!O61/'Alternatyva 2'!$G$61*Prielaidos!$Q$18","v":11.565217391304348},{"$f":"'Alternatyva 2'!P61/'Alternatyva 2'!$G$61*Prielaidos!$Q$18","v":0},60]
[null,null,{"$f":"D19","v":"„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ "},{"$f":"G19","v":"Ilgalaikis"},{"$f":"'Alternatyva 2'!I35/'Alternatyva 2'!$G$35*Prielaidos!$Q$19","v":0},{"$f":"'Alternatyva 2'!J35/'Alternatyva 2'!$G$35*Prielaidos!$Q$19","v":61.007132333649324},{"$f":"'Alternatyva 2'!K35/'Alternatyva 2'!$G$35*Prielaidos!$Q$19","v":59.420546507413157},{"$f":"'Alternatyva 2'!L35/'Alternatyva 2'!$G$35*Prielaidos!$Q$19","v":23.222155519635667},{"$f":"'Alternatyva 2'!M35/'Alternatyva 2'!$G$35*Prielaidos!$Q$19","v":14.35016563930184},{"$f":"'Alternatyva 2'!N35/'Alternatyva 2'!$G$35*Prielaidos!$Q$19","v":0},{"$f":"'Alternatyva 2'!O35/'Alternatyva 2'!$G$35*Prielaidos!$Q$19","v":0},{"$f":"'Alternatyva 2'!P35/'Alternatyva 2'!$G$35*Prielaidos!$Q$19","v":0},158]
[null,null,{"$f":"D20","v":"Lietuvos pristatymo užsienyje strategijos įgyvendinimas  "},{"$f":"G20","v":"Ilgalaikis"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D21","v":"Proveržio sričių tarptautinių renginių Lietuvoje organizavimas "},{"$f":"G21","v":"Ilgalaikis"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D22","v":"Nacionalinių stendų tarptautinėse parodose organizavimas "},{"$f":"G22","v":"Greito poveikio\n"},{"$f":"'Alternatyva 2'!I81/'Alternatyva 2'!$G$81*Prielaidos!$Q$22","v":56},{"$f":"'Alternatyva 2'!J81/'Alternatyva 2'!$G$81*Prielaidos!$Q$22","v":0},{"$f":"'Alternatyva 2'!K81/'Alternatyva 2'!$G$81*Prielaidos!$Q$22","v":0},{"$f":"'Alternatyva 2'!L81/'Alternatyva 2'!$G$81*Prielaidos!$Q$22","v":0},{"$f":"'Alternatyva 2'!M81/'Alternatyva 2'!$G$81*Prielaidos!$Q$22","v":0},{"$f":"'Alternatyva 2'!N81/'Alternatyva 2'!$G$81*Prielaidos!$Q$22","v":0},{"$f":"'Alternatyva 2'!O81/'Alternatyva 2'!$G$81*Prielaidos!$Q$22","v":0},{"$f":"'Alternatyva 2'!P81/'Alternatyva 2'!$G$81*Prielaidos!$Q$22","v":0},56]
[null,null,{"$f":"D23","v":"Eksporto kompetencijų didinimo mokymai ir programos "},{"$f":"G23","v":"Ilgalaikis"},{"$f":"'Alternatyva 2'!I69/'Alternatyva 2'!$G$69*Prielaidos!$Q$23","v":17.410714285714285},{"$f":"'Alternatyva 2'!J69/'Alternatyva 2'!$G$69*Prielaidos!$Q$23","v":23.214285714285712},{"$f":"'Alternatyva 2'!K69/'Alternatyva 2'!$G$69*Prielaidos!$Q$23","v":101.5625},{"$f":"'Alternatyva 2'!L69/'Alternatyva 2'!$G$69*Prielaidos!$Q$23","v":101.5625},{"$f":"'Alternatyva 2'!M69/'Alternatyva 2'!$G$69*Prielaidos!$Q$23","v":101.5625},{"$f":"'Alternatyva 2'!N69/'Alternatyva 2'!$G$69*Prielaidos!$Q$23","v":101.5625},{"$f":"'Alternatyva 2'!O69/'Alternatyva 2'!$G$69*Prielaidos!$Q$23","v":101.5625},{"$f":"'Alternatyva 2'!P69/'Alternatyva 2'!$G$69*Prielaidos!$Q$23","v":101.5625},650]
[null,null,{"$f":"D24","v":"Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)"},{"$f":"G24","v":"Greito poveikio\n"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D25","v":"Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose"},{"$f":"G25","v":"Greito poveikio\n"},{"$f":"'Alternatyva 2'!I82/'Alternatyva 2'!$G$82*Prielaidos!$Q$25","v":7.5},{"$f":"'Alternatyva 2'!J82/'Alternatyva 2'!$G$82*Prielaidos!$Q$25","v":7.5},{"$f":"'Alternatyva 2'!K82/'Alternatyva 2'!$G$82*Prielaidos!$Q$25","v":0},{"$f":"'Alternatyva 2'!L82/'Alternatyva 2'!$G$82*Prielaidos!$Q$25","v":0},{"$f":"'Alternatyva 2'!M82/'Alternatyva 2'!$G$82*Prielaidos!$Q$25","v":0},{"$f":"'Alternatyva 2'!N82/'Alternatyva 2'!$G$82*Prielaidos!$Q$25","v":0},{"$f":"'Alternatyva 2'!O82/'Alternatyva 2'!$G$82*Prielaidos!$Q$25","v":0},{"$f":"'Alternatyva 2'!P82/'Alternatyva 2'!$G$82*Prielaidos!$Q$25","v":0},15]
[null,null,{"$f":"D26","v":"Sektorinių konsultantų paslaugos (ES rinkos)"},{"$f":"G26","v":"Greito poveikio\n"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D27","v":"Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje"},{"$f":"G27","v":"Greito poveikio\n"},{"$f":"'Alternatyva 2'!I59/'Alternatyva 2'!$G$59*Prielaidos!$Q$27","v":200},{"$f":"'Alternatyva 2'!J59/'Alternatyva 2'!$G$59*Prielaidos!$Q$27","v":0},{"$f":"'Alternatyva 2'!K59/'Alternatyva 2'!$G$59*Prielaidos!$Q$27","v":0},{"$f":"'Alternatyva 2'!L59/'Alternatyva 2'!$G$59*Prielaidos!$Q$27","v":0},{"$f":"'Alternatyva 2'!M59/'Alternatyva 2'!$G$59*Prielaidos!$Q$27","v":0},{"$f":"'Alternatyva 2'!N59/'Alternatyva 2'!$G$59*Prielaidos!$Q$27","v":0},{"$f":"'Alternatyva 2'!O59/'Alternatyva 2'!$G$59*Prielaidos!$Q$27","v":0},{"$f":"'Alternatyva 2'!P59/'Alternatyva 2'!$G$59*Prielaidos!$Q$27","v":0},200]
[null,null,{"$f":"D28","v":"Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje"},{"$f":"G28","v":"Greito poveikio\n"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D29","v":"Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą "},{"$f":"G29","v":"Ilgalaikis\n"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D30","v":"„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“"},{"$f":"G30","v":"Greito poveikio\n"},{"$f":"'Alternatyva 2'!I36/'Alternatyva 2'!$G$36*Prielaidos!$Q$30","v":0},{"$f":"'Alternatyva 2'!J36/'Alternatyva 2'!$G$36*Prielaidos!$Q$30","v":37.684290241463522},{"$f":"'Alternatyva 2'!K36/'Alternatyva 2'!$G$36*Prielaidos!$Q$30","v":40.93843015212363},{"$f":"'Alternatyva 2'!L36/'Alternatyva 2'!$G$36*Prielaidos!$Q$30","v":84.700204832082562},{"$f":"'Alternatyva 2'!M36/'Alternatyva 2'!$G$36*Prielaidos!$Q$30","v":43.500204086014953},{"$f":"'Alternatyva 2'!N36/'Alternatyva 2'!$G$36*Prielaidos!$Q$30","v":31.468296694729435},{"$f":"'Alternatyva 2'!O36/'Alternatyva 2'!$G$36*Prielaidos!$Q$30","v":1.0629817261029471},{"$f":"'Alternatyva 2'!P36/'Alternatyva 2'!$G$36*Prielaidos!$Q$30","v":0.64559226748296428},240]
[null,null,"iš jų dalyvavusių ilgalaikio poveikio priemonėse",null,{"$f":"E65+E66+E68+E70+E71+E72+E73+E74+E76+E82","v":34.758540372670808},{"$f":"F65+F66+F68+F70+F71+F72+F73+F74+F76+F82","v":118.02840296585269},355.85814229398778,322.02871701813774,292.00710519968675,200.62887475835987,173.12771739130434,161.5625,1657.9999999999998]
[null,null,"iš jų dalyvavusių greito poveikio priemonėse",null,{"$f":"SUM(E65:E83)-E84","v":263.5},{"$f":"SUM(F65:F83)-F84","v":45.184290241463529},40.938430152123658,84.700204832082591,43.500204086014946,31.468296694729446,1.0629817261029473,0.64559226748295373,511.00000000000011]
[null,null,"Alternatyva3",0,{"$f":"SUM(E87:E105)","v":265.62055335968381},{"$f":"SUM(F87:F105)","v":127.77113476575778},385.14316335520232,395.07551275931121,323.85390019479257,271.44376236218022,213.5372900264982,201.55468317657386,{"$f":"SUM(D86:L86)","v":2184}]
[null,null,{"$f":"D12","v":"\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},{"$f":"G12","v":"Ilgalaikis"},{"$f":"'Alternatyva 3'!I34/'Alternatyva 3'!$G$34*Prielaidos!$R$12","v":0},{"$f":"'Alternatyva 3'!J34/'Alternatyva 3'!$G$34*Prielaidos!$R$12","v":16.589593613569829},{"$f":"'Alternatyva 3'!K34/'Alternatyva 3'!$G$34*Prielaidos!$R$12","v":18.128399367336829},{"$f":"'Alternatyva 3'!L34/'Alternatyva 3'!$G$34*Prielaidos!$R$12","v":9.6172973611847272},{"$f":"'Alternatyva 3'!M34/'Alternatyva 3'!$G$34*Prielaidos!$R$12","v":0.66470965790861292},{"$f":"'Alternatyva 3'!N34/'Alternatyva 3'!$G$34*Prielaidos!$R$12","v":0},{"$f":"'Alternatyva 3'!O34/'Alternatyva 3'!$G$34*Prielaidos!$R$12","v":0},{"$f":"'Alternatyva 3'!P34/'Alternatyva 3'!$G$34*Prielaidos!$R$12","v":0},{"$f":"SUM(E87:L87)","v":44.999999999999993}]
[null,null,{"$f":"D13","v":"\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},{"$f":"G13","v":"Ilgalaikis"},{"$f":"'Alternatyva 3'!I37/'Alternatyva 3'!$G$37*Prielaidos!$R$13","v":0},{"$f":"'Alternatyva 3'!J37/'Alternatyva 3'!$G$37*Prielaidos!$R$13","v":0},{"$f":"'Alternatyva 3'!K37/'Alternatyva 3'!$G$37*Prielaidos!$R$13","v":58.790174680107363},{"$f":"'Alternatyva 3'!L37/'Alternatyva 3'!$G$37*Prielaidos!$R$13","v":65.322416311230398},{"$f":"'Alternatyva 3'!M37/'Alternatyva 3'!$G$37*Prielaidos!$R$13","v":53.125382076389307},{"$f":"'Alternatyva 3'!N37/'Alternatyva 3'!$G$37*Prielaidos!$R$13","v":27.762026932272924},{"$f":"'Alternatyva 3'!O37/'Alternatyva 3'!$G$37*Prielaidos!$R$13","v":0},{"$f":"'Alternatyva 3'!P37/'Alternatyva 3'!$G$37*Prielaidos!$R$13","v":0},{"$f":"SUM(E88:L88)","v":205}]
[null,null,{"$f":"D14","v":"Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai"},{"$f":"G14","v":"n/a"}]
[null,null,{"$f":"D15","v":"Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas "},{"$f":"G15","v":"Ilgalaikis"}]
[null,null,{"$f":"D16","v":"Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose "},{"$f":"G16","v":"Greito poveikio"},{"$f":"'Alternatyva 3'!I79/'Alternatyva 3'!$G$79*Prielaidos!$R$16","v":0},{"$f":"'Alternatyva 3'!J79/'Alternatyva 3'!$G$79*Prielaidos!$R$16","v":0},{"$f":"'Alternatyva 3'!K79/'Alternatyva 3'!$G$79*Prielaidos!$R$16","v":40},{"$f":"'Alternatyva 3'!L79/'Alternatyva 3'!$G$79*Prielaidos!$R$16","v":40},{"$f":"'Alternatyva 3'!M79/'Alternatyva 3'!$G$79*Prielaidos!$R$16","v":40},{"$f":"'Alternatyva 3'!N79/'Alternatyva 3'!$G$79*Prielaidos!$R$16","v":40},{"$f":"'Alternatyva 3'!O79/'Alternatyva 3'!$G$79*Prielaidos!$R$16","v":40},{"$f":"'Alternatyva 3'!P79/'Alternatyva 3'!$G$79*Prielaidos!$R$16","v":40},240]
[null,null,{"$f":"D17","v":"Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas "},{"$f":"G17","v":"Ilgalaikis"}]
[null,null,{"$f":"D18","v":"Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus"},{"$f":"G18","v":"Ilgalaikis"},{"$f":"'Alternatyva 3'!I63/'Alternatyva 3'!$G$63*Prielaidos!$R$18","v":2.347826086956522},{"$f":"'Alternatyva 3'!J63/'Alternatyva 3'!$G$63*Prielaidos!$R$18","v":5.2173913043478262},{"$f":"'Alternatyva 3'!K63/'Alternatyva 3'!$G$63*Prielaidos!$R$18","v":6.9565217391304346},{"$f":"'Alternatyva 3'!L63/'Alternatyva 3'!$G$63*Prielaidos!$R$18","v":11.304347826086957},{"$f":"'Alternatyva 3'!M63/'Alternatyva 3'!$G$63*Prielaidos!$R$18","v":11.304347826086957},{"$f":"'Alternatyva 3'!N63/'Alternatyva 3'!$G$63*Prielaidos!$R$18","v":11.304347826086957},{"$f":"'Alternatyva 3'!O63/'Alternatyva 3'!$G$63*Prielaidos!$R$18","v":11.565217391304348},{"$f":"'Alternatyva 3'!P63/'Alternatyva 3'!$G$63*Prielaidos!$R$18","v":0},60]
[null,null,{"$f":"D19","v":"„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ "},{"$f":"G19","v":"Ilgalaikis"},{"$f":"'Alternatyva 3'!I35/'Alternatyva 3'!$G$35*Prielaidos!$R$19","v":0},{"$f":"'Alternatyva 3'!J35/'Alternatyva 3'!$G$35*Prielaidos!$R$19","v":61.007132333649324},{"$f":"'Alternatyva 3'!K35/'Alternatyva 3'!$G$35*Prielaidos!$R$19","v":59.420546507413157},{"$f":"'Alternatyva 3'!L35/'Alternatyva 3'!$G$35*Prielaidos!$R$19","v":23.222155519635667},{"$f":"'Alternatyva 3'!M35/'Alternatyva 3'!$G$35*Prielaidos!$R$19","v":14.35016563930184},{"$f":"'Alternatyva 3'!N35/'Alternatyva 3'!$G$35*Prielaidos!$R$19","v":0},{"$f":"'Alternatyva 3'!O35/'Alternatyva 3'!$G$35*Prielaidos!$R$19","v":0},{"$f":"'Alternatyva 3'!P35/'Alternatyva 3'!$G$35*Prielaidos!$R$19","v":0},158]
[null,null,{"$f":"D20","v":"Lietuvos pristatymo užsienyje strategijos įgyvendinimas  "},{"$f":"G20","v":"Ilgalaikis"}]
[null,null,{"$f":"D21","v":"Proveržio sričių tarptautinių renginių Lietuvoje organizavimas "},{"$f":"G21","v":"Ilgalaikis"}]
[null,null,{"$f":"D22","v":"Nacionalinių stendų tarptautinėse parodose organizavimas "},{"$f":"G22","v":"Greito poveikio\n"},{"$f":"'Alternatyva 3'!I81/'Alternatyva 3'!$G$81*Prielaidos!$R$22","v":56},{"$f":"'Alternatyva 3'!J81/'Alternatyva 3'!$G$81*Prielaidos!$R$22","v":0},{"$f":"'Alternatyva 3'!K81/'Alternatyva 3'!$G$81*Prielaidos!$R$22","v":0},{"$f":"'Alternatyva 3'!L81/'Alternatyva 3'!$G$81*Prielaidos!$R$22","v":0},{"$f":"'Alternatyva 3'!M81/'Alternatyva 3'!$G$81*Prielaidos!$R$22","v":0},{"$f":"'Alternatyva 3'!N81/'Alternatyva 3'!$G$81*Prielaidos!$R$22","v":0},{"$f":"'Alternatyva 3'!O81/'Alternatyva 3'!$G$81*Prielaidos!$R$22","v":0},{"$f":"'Alternatyva 3'!P81/'Alternatyva 3'!$G$81*Prielaidos!$R$22","v":0},56]
[null,null,{"$f":"D23","v":"Eksporto kompetencijų didinimo mokymai ir programos "},{"$f":"G23","v":"Ilgalaikis"},null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"D24","v":"Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)"},{"$f":"G24","v":"Greito poveikio\n"},{"$f":"'Alternatyva 3'!I57/'Alternatyva 3'!$G$57*$R$26","v":0},{"$f":"'Alternatyva 3'!J57/'Alternatyva 3'!$G$57*$R$26","v":0},{"$f":"'Alternatyva 3'!K57/'Alternatyva 3'!$G$57*$R$26","v":60},{"$f":"'Alternatyva 3'!L57/'Alternatyva 3'!$G$57*$R$26","v":60},{"$f":"'Alternatyva 3'!M57/'Alternatyva 3'!$G$57*$R$26","v":60},{"$f":"'Alternatyva 3'!N57/'Alternatyva 3'!$G$57*$R$26","v":60},{"$f":"'Alternatyva 3'!O57/'Alternatyva 3'!$G$57*$R$26","v":60},{"$f":"'Alternatyva 3'!P57/'Alternatyva 3'!$G$57*$R$26","v":60},360]
[null,null,{"$f":"D25","v":"Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose"},{"$f":"G25","v":"Greito poveikio\n"},{"$f":"'Alternatyva 3'!I82/'Alternatyva 3'!$G$82*Prielaidos!$R$25","v":7.2727272727272734},{"$f":"'Alternatyva 3'!J82/'Alternatyva 3'!$G$82*Prielaidos!$R$25","v":7.2727272727272734},{"$f":"'Alternatyva 3'!K82/'Alternatyva 3'!$G$82*Prielaidos!$R$25","v":10.909090909090908},{"$f":"'Alternatyva 3'!L82/'Alternatyva 3'!$G$82*Prielaidos!$R$25","v":10.909090909090908},{"$f":"'Alternatyva 3'!M82/'Alternatyva 3'!$G$82*Prielaidos!$R$25","v":10.909090909090908},{"$f":"'Alternatyva 3'!N82/'Alternatyva 3'!$G$82*Prielaidos!$R$25","v":10.909090909090908},{"$f":"'Alternatyva 3'!O82/'Alternatyva 3'!$G$82*Prielaidos!$R$25","v":10.909090909090908},{"$f":"'Alternatyva 3'!P82/'Alternatyva 3'!$G$82*Prielaidos!$R$25","v":10.909090909090908},79.999999999999986]
[null,null,{"$f":"D26","v":"Sektorinių konsultantų paslaugos (ES rinkos)"},{"$f":"G26","v":"Greito poveikio\n"},{"$f":"'Alternatyva 3'!I58/'Alternatyva 3'!$G$58*Prielaidos!$R$26","v":0},{"$f":"'Alternatyva 3'!J58/'Alternatyva 3'!$G$58*Prielaidos!$R$26","v":0},{"$f":"'Alternatyva 3'!K58/'Alternatyva 3'!$G$58*Prielaidos!$R$26","v":60},{"$f":"'Alternatyva 3'!L58/'Alternatyva 3'!$G$58*Prielaidos!$R$26","v":60},{"$f":"'Alternatyva 3'!M58/'Alternatyva 3'!$G$58*Prielaidos!$R$26","v":60},{"$f":"'Alternatyva 3'!N58/'Alternatyva 3'!$G$58*Prielaidos!$R$26","v":60},{"$f":"'Alternatyva 3'!O58/'Alternatyva 3'!$G$58*Prielaidos!$R$26","v":60},{"$f":"'Alternatyva 3'!P58/'Alternatyva 3'!$G$58*Prielaidos!$R$26","v":60},360]
[null,null,{"$f":"D27","v":"Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje"},{"$f":"G27","v":"Greito poveikio\n"},{"$f":"'Alternatyva 3'!I59/'Alternatyva 3'!$G$59*Prielaidos!$R$27","v":200},{"$f":"'Alternatyva 3'!J59/'Alternatyva 3'!$G$59*Prielaidos!$R$27","v":0},{"$f":"'Alternatyva 3'!K59/'Alternatyva 3'!$G$59*Prielaidos!$R$27","v":0},{"$f":"'Alternatyva 3'!L59/'Alternatyva 3'!$G$59*Prielaidos!$R$27","v":0},{"$f":"'Alternatyva 3'!M59/'Alternatyva 3'!$G$59*Prielaidos!$R$27","v":0},{"$f":"'Alternatyva 3'!N59/'Alternatyva 3'!$G$59*Prielaidos!$R$27","v":0},{"$f":"'Alternatyva 3'!O59/'Alternatyva 3'!$G$59*Prielaidos!$R$27","v":0},{"$f":"'Alternatyva 3'!P59/'Alternatyva 3'!$G$59*Prielaidos!$R$27","v":0},200]
[null,null,{"$f":"D28","v":"Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje"},{"$f":"G28","v":"Greito poveikio\n"},{"$f":"'Alternatyva 3'!I60/'Alternatyva 3'!$G$60*Prielaidos!$R$28","v":0},{"$f":"'Alternatyva 3'!J60/'Alternatyva 3'!$G$60*Prielaidos!$R$28","v":0},{"$f":"'Alternatyva 3'!K60/'Alternatyva 3'!$G$60*Prielaidos!$R$28","v":30},{"$f":"'Alternatyva 3'!L60/'Alternatyva 3'!$G$60*Prielaidos!$R$28","v":30},{"$f":"'Alternatyva 3'!M60/'Alternatyva 3'!$G$60*Prielaidos!$R$28","v":30},{"$f":"'Alternatyva 3'!N60/'Alternatyva 3'!$G$60*Prielaidos!$R$28","v":30},{"$f":"'Alternatyva 3'!O60/'Alternatyva 3'!$G$60*Prielaidos!$R$28","v":30},{"$f":"'Alternatyva 3'!P60/'Alternatyva 3'!$G$60*Prielaidos!$R$28","v":30},180]
[null,null,{"$f":"D29","v":"Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą "},{"$f":"G29","v":"Ilgalaikis\n"}]
[null,null,{"$f":"D30","v":"„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“"},{"$f":"G30","v":"Greito poveikio\n"},{"$f":"'Alternatyva 3'!I36/'Alternatyva 3'!$G$36*Prielaidos!$R$30","v":0},{"$f":"'Alternatyva 3'!J36/'Alternatyva 3'!$G$36*Prielaidos!$R$30","v":37.684290241463522},{"$f":"'Alternatyva 3'!K36/'Alternatyva 3'!$G$36*Prielaidos!$R$30","v":40.93843015212363},{"$f":"'Alternatyva 3'!L36/'Alternatyva 3'!$G$36*Prielaidos!$R$30","v":84.700204832082562},{"$f":"'Alternatyva 3'!M36/'Alternatyva 3'!$G$36*Prielaidos!$R$30","v":43.500204086014953},{"$f":"'Alternatyva 3'!N36/'Alternatyva 3'!$G$36*Prielaidos!$R$30","v":31.468296694729435},{"$f":"'Alternatyva 3'!O36/'Alternatyva 3'!$G$36*Prielaidos!$R$30","v":1.0629817261029471},{"$f":"'Alternatyva 3'!P36/'Alternatyva 3'!$G$36*Prielaidos!$R$30","v":0.64559226748296428},240]
[null,null,"iš jų dalyvavusių ilgalaikio poveikio priemonėse",null,{"$f":"E87+E88+E90+E92+E93+E94+E95+E96+E98+E104","v":2.347826086956522},{"$f":"F87+F88+F90+F92+F93+F94+F95+F96+F98+F104","v":82.814117251566984},143.29564229398778,109.46621701813774,79.444605199686706,39.066374758359885,11.565217391304348,0,{"$f":"SUM(E106:L106)","v":467.99999999999994}]
[null,null,"iš jų dalyvavusių greito poveikio priemonėse",null,{"$f":"SUM(E87:E105)-E106","v":263.27272727272731},{"$f":"SUM(F87:F105)-F106","v":44.957017514190795},241.84752106121454,285.60929574117347,244.40929499510588,232.37738760382035,201.97207263519385,201.55468317657386,{"$f":"SUM(E107:L107)","v":1716}]
[null,null,"Paveiktų įmonių skaičius (padidinusių eksporto konkurencingumą)",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,null,"Alternatyva1",0,{"$f":"SUM(E110:E111)","v":263.27272727272731},{"$f":"SUM(F110:F111)","v":369.55972455978991},400.79195818304004,843.4989858907843,967.17771189150938,950.31719352698985,774.32818358804855,694.23667621662423,{"$f":"SUM(M110:M111)","v":489.07782984102676},{"$f":"SUM(N110:N111)","v":222.26842079416551}]
[null,null,"iš jų dalyvavusių ilgalaikio poveikio priemonėse",null,null,{"$f":"E61","v":49.994884910485936},{"$f":"E61+F61","v":180.33841392675879},{"$f":"E61+F61+G61","v":482.31446977593328},626.72414848775622,679.49284714130522,533.41710942990107,469.81037836646374,378.16873893193588,{"$f":"K61+L61","v":222.26842079416551}]
[null,null,"iš jų dalyvavusių greito poveikio priemonėse",null,{"$f":"E62","v":263.27272727272731},{"$f":"E62+F62","v":319.56483964930396},{"$f":"F62+G62","v":220.45354425628128},361.18451611485102,340.45356340375315,270.82434638568463,240.9110741581475,224.42629785016049,{"$f":"L62","v":110.90909090909091},0]
[null,null,"Alternatyva2",0,{"$f":"SUM(E113:E114)","v":263.5},{"$f":"SUM(F113:F114)","v":343.44283061413432},238.90966373211069,634.28372061671757,924.11567119607571,1044.8624652925566,847.19597539701681,667.47227134293689,{"$f":"SUM(M113:M114)","v":535.96468441714717},{"$f":"SUM(N113:N114)","v":334.69021739130437}]
[null,null,"iš jų dalyvavusių ilgalaikio poveikio priemonėse",null,null,{"$f":"E84","v":34.758540372670808},{"$f":"E84+F84","v":152.78694333852349},{"$f":"E84+F84+G84","v":508.64508563251127},795.91526227797817,969.89396451181233,814.66469697618436,665.76369734935099,535.31909214966424,{"$f":"K84+L84","v":334.69021739130437}]
[null,null,"iš jų dalyvavusių greito poveikio priemonėse",null,{"$f":"E85","v":263.5},{"$f":"E85+F85","v":308.68429024146354},{"$f":"F85+G85","v":86.122720393587187},125.63863498420625,128.20040891809754,74.968500780744392,32.531278420832393,1.708573993585901,{"$f":"L85","v":0.64559226748295373},0]
[null,null,"Alternatyva3",0,{"$f":"SUM(E116:E117)","v":263.27272727272731},{"$f":"SUM(F116:F117)","v":310.57757087387461},371.96648191392882,755.91440243489922,865.5945672999718,808.99314711073839,662.32665721519857,533.60295316111865,{"$f":"SUM(M116:M117)","v":252.1862753262381},{"$f":"SUM(N116:N117)","v":11.565217391304348}]
[null,null,"iš jų dalyvavusių ilgalaikio poveikio priemonėse",null,null,{"$f":"E106","v":2.347826086956522},{"$f":"E106+F106","v":85.1619433385235},{"$f":"E106+F106+G106","v":228.45758563251127},335.57597656369251,332.20646451181221,227.9771969761843,130.07619734935093,50.631592149664229,{"$f":"K106+L106","v":11.565217391304348}]
[null,null,"iš jų dalyvavusių greito poveikio priemonėse",null,{"$f":"E107","v":263.27272727272731},{"$f":"E107+F107","v":308.2297447869181},{"$f":"F107+G107","v":286.80453857540533},527.45681680238795,530.01859073627929,476.78668259892623,434.34946023901421,403.52675581176771,{"$f":"L107","v":201.55468317657386},0]
[]
[]
[]
[null,null,"DUF poreikis",2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,null,"I ALTERNATYVA Papildomos poreikis (n3 terminuoti)",null,102582.8,{"$f":"E122*1.05","v":107711.94},{"$f":"F122*1.05","v":113097.53700000001},{"$f":"(G122-34398)*1.05","v":82634.513850000018},{"$f":"H122*1.05","v":86766.239542500029},{"$f":"I122*1.05","v":91104.551519625034},{"$f":"J122*1.05","v":95659.779095606296},{"$f":"K122*1.05","v":100442.76805038661},{"$f":"SUM(E122:L122)","v":780000.12905811786}]
[null,null,"Papildomas poreikis (n2 2023)",null,62000]
[null,null,null,"apvalinimas",164583,107712,113097,82634,86766,91105,95660,100443,{"$f":"SUM(E124:L124)","v":842000}]
[null,null,"II ALTERNATYVA Papildomos poreikis (n2 terminuoti)",null,74756.899999999994,{"$f":"E125*1.05","v":78494.744999999995},{"$f":"F125*1.05","v":82419.482250000001},{"$f":"(G125)*1.05","v":86540.456362500001},{"$f":"H125*1.05","v":90867.479180625},{"$f":"(I125-34398)*1.05","v":59292.953139656252},{"$f":"J125*1.05","v":62257.600796639068},{"$f":"K125*1.05","v":65370.480836471026},{"$f":"SUM(E125:L125)","v":600000.09756589145}]
[null,null,"Papildomas poreikis (n2 2023)",null,62000]
[null,null,null,"apvalinimas",136757,78495,82420,86540,90867,59293,62258,65370,{"$f":"SUM(E127:L127)","v":662000}]
[null,null,"III ALTERNATYVA Papildomos poreikis (n1 terminuotas)",null,34034.6,{"$f":"E128*1.05","v":35736.33},{"$f":"F128*1.05","v":37523.146500000003},{"$f":"(G128)*1.05","v":39399.303825000003},{"$f":"H128*1.05","v":41369.269016250008},{"$f":"I128*1.05","v":43437.732467062509},{"$f":"J128*1.05","v":45609.619090415639},{"$f":"K128*1.05","v":47890.100044936422},{"$f":"SUM(E128:L128)","v":325000.10094366455}]
[null,null,"Papildomas poreikis (n2 2023)",null,62000]
[null,null,null,"apvalinimas",96035,35736,37523,39399,41369,43438,45610,47890,{"$f":"SUM(E130:L130)","v":387000}]

{"sheet":"SNA","index":9,"n_rows":94,"n_cols":108,"rows_kept":94,"cut":false,"hidden":false,"merged":[[11,2,11,4],[29,2,29,4],[47,2,47,4],[65,2,65,4],[83,2,83,4],[72,2,72,4],[56,2,56,4],[55,2,55,4],[24,2,24,4],[75,2,75,4],[74,2,74,4],[73,2,73,4],[70,2,70,4],[69,2,69,4],[66,2,66,4],[64,2,64,4],[77,5,77,6],[32,2,32,4],[35,2,35,5],[36,2,36,4],[49,2,49,5],[50,2,50,4],[46,2,46,4],[45,2,45,4],[44,2,44,4],[43,2,43,4],[53,2,53,5],[54,2,54,4],[67,2,67,5],[68,2,68,4],[71,2,71,5],[42,2,42,4],[30,2,30,4],[51,2,51,4],[48,2,48,4],[39,2,39,4],[31,2,31,5],[38,2,38,4],[37,2,37,4],[34,2,34,4],[33,2,33,4],[28,2,28,4],[27,2,27,4],[16,2,16,4],[18,2,18,4],[19,2,19,4],[21,2,21,4],[20,2,20,4],[25,2,25,4],[26,2,26,4],[93,2,93,4],[92,2,92,4],[91,2,91,4],[89,2,89,5],[90,2,90,4],[88,2,88,4],[87,2,87,4],[84,2,84,4],[85,2,85,5],[86,2,86,4],[82,2,82,4],[81,2,81,4],[80,2,80,4],[79,2,79,4],[57,2,57,4],[78,2,78,4],[63,2,63,4],[62,2,62,4],[61,2,61,4],[60,2,60,4],[0,1,0,2],[5,5,5,6],[41,5,41,6],[59,5,59,6],[23,5,23,6],[17,2,17,5],[6,2,6,4],[7,2,7,4],[8,2,8,4],[9,2,9,4],[10,2,10,4],[12,2,12,4],[14,2,14,4],[15,2,15,4],[13,2,13,5],[52,2,52,4]]}
[]
[null,"SĄNAUDŲ IR NAUDOS ANALIZĖ"]
[null,"Veiksmingumo principas"]
[]
[null,"EUR"]
[null,"Alternatyva 1",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Rodiklio pavadinimas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$7+I6","v":2023},{"$f":"$H$7+J6","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$7+BV6","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,"L.","Socialinis - ekonominis poveikis",null,null,{"$f":"H8+NPV(SD,I8:INDEX(I8:DC8,PAL))","v":141737930.61972579},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H8:$DC8)","v":186856404.97115776},{"$f":"'Alternatyva 1'!H$117","v":0},{"$f":"'Alternatyva 1'!I$117","v":7235961.3963636374},{"$f":"'Alternatyva 1'!J$117","v":10440975.031333728},{"$f":"'Alternatyva 1'!K$117","v":11621608.102569921},{"$f":"'Alternatyva 1'!L$117","v":25040718.214423664},{"$f":"'Alternatyva 1'!M$117","v":29572793.24632531},{"$f":"'Alternatyva 1'!N$117","v":29928044.777415495},{"$f":"'Alternatyva 1'!O$117","v":25116465.153826393},{"$f":"'Alternatyva 1'!P$117","v":23193419.882116612},{"$f":"'Alternatyva 1'!Q$117","v":16829026.292259075},{"$f":"'Alternatyva 1'!R$117","v":7877392.8745239405},{"$f":"'Alternatyva 1'!S$117","v":0},{"$f":"'Alternatyva 1'!T$117","v":0},{"$f":"'Alternatyva 1'!U$117","v":0},{"$f":"'Alternatyva 1'!V$117","v":0},{"$f":"'Alternatyva 1'!W$117","v":0},{"$f":"'Alternatyva 1'!X$117","v":0},{"$f":"'Alternatyva 1'!Y$117","v":0},{"$f":"'Alternatyva 1'!Z$117","v":0},{"$f":"'Alternatyva 1'!AA$117","v":0},{"$f":"'Alternatyva 1'!AB$117","v":0},{"$f":"'Alternatyva 1'!AC$117","v":0},{"$f":"'Alternatyva 1'!AD$117","v":0},{"$f":"'Alternatyva 1'!AE$117","v":0},{"$f":"'Alternatyva 1'!AF$117","v":0},{"$f":"'Alternatyva 1'!AG$117","v":0},{"$f":"'Alternatyva 1'!AH$117","v":0},{"$f":"'Alternatyva 1'!AI$117","v":0},{"$f":"'Alternatyva 1'!AJ$117","v":0},{"$f":"'Alternatyva 1'!AK$117","v":0},{"$f":"'Alternatyva 1'!AL$117","v":0},{"$f":"'Alternatyva 1'!AM$117","v":0},{"$f":"'Alternatyva 1'!AN$117","v":0},{"$f":"'Alternatyva 1'!AO$117","v":0},{"$f":"'Alternatyva 1'!AP$117","v":0},{"$f":"'Alternatyva 1'!AQ$117","v":0},{"$f":"'Alternatyva 1'!AR$117","v":0},{"$f":"'Alternatyva 1'!AS$117","v":0},{"$f":"'Alternatyva 1'!AT$117","v":0},{"$f":"'Alternatyva 1'!AU$117","v":0},{"$f":"'Alternatyva 1'!AV$117","v":0},{"$f":"'Alternatyva 1'!AW$117","v":0},{"$f":"'Alternatyva 1'!AX$117","v":0},{"$f":"'Alternatyva 1'!AY$117","v":0},{"$f":"'Alternatyva 1'!AZ$117","v":0},{"$f":"'Alternatyva 1'!BA$117","v":0},{"$f":"'Alternatyva 1'!BB$117","v":0},{"$f":"'Alternatyva 1'!BC$117","v":0},{"$f":"'Alternatyva 1'!BD$117","v":0},{"$f":"'Alternatyva 1'!BE$117","v":0},{"$f":"'Alternatyva 1'!BF$117","v":0},{"$f":"'Alternatyva 1'!BG$117","v":0},{"$f":"'Alternatyva 1'!BH$117","v":0},{"$f":"'Alternatyva 1'!BI$117","v":0},{"$f":"'Alternatyva 1'!BJ$117","v":0},{"$f":"'Alternatyva 1'!BK$117","v":0},{"$f":"'Alternatyva 1'!BL$117","v":0},{"$f":"'Alternatyva 1'!BM$117","v":0},{"$f":"'Alternatyva 1'!BN$117","v":0},{"$f":"'Alternatyva 1'!BO$117","v":0},{"$f":"'Alternatyva 1'!BP$117","v":0},{"$f":"'Alternatyva 1'!BQ$117","v":0},{"$f":"'Alternatyva 1'!BR$117","v":0},{"$f":"'Alternatyva 1'!BS$117","v":0},{"$f":"'Alternatyva 1'!BT$117","v":0},{"$f":"'Alternatyva 1'!BU$117","v":0},{"$f":"'Alternatyva 1'!BV$117","v":0},{"$f":"'Alternatyva 1'!BW$117","v":0},{"$f":"'Alternatyva 1'!BX$117","v":0},{"$f":"'Alternatyva 1'!BY$117","v":0},{"$f":"'Alternatyva 1'!BZ$117","v":0},{"$f":"'Alternatyva 1'!CA$117","v":0},{"$f":"'Alternatyva 1'!CB$117","v":0},{"$f":"'Alternatyva 1'!CC$117","v":0},{"$f":"'Alternatyva 1'!CD$117","v":0},{"$f":"'Alternatyva 1'!CE$117","v":0},{"$f":"'Alternatyva 1'!CF$117","v":0},{"$f":"'Alternatyva 1'!CG$117","v":0},{"$f":"'Alternatyva 1'!CH$117","v":0},{"$f":"'Alternatyva 1'!CI$117","v":0},{"$f":"'Alternatyva 1'!CJ$117","v":0},{"$f":"'Alternatyva 1'!CK$117","v":0},{"$f":"'Alternatyva 1'!CL$117","v":0},{"$f":"'Alternatyva 1'!CM$117","v":0},{"$f":"'Alternatyva 1'!CN$117","v":0},{"$f":"'Alternatyva 1'!CO$117","v":0},{"$f":"'Alternatyva 1'!CP$117","v":0},{"$f":"'Alternatyva 1'!CQ$117","v":0},{"$f":"'Alternatyva 1'!CR$117","v":0},{"$f":"'Alternatyva 1'!CS$117","v":0},{"$f":"'Alternatyva 1'!CT$117","v":0},{"$f":"'Alternatyva 1'!CU$117","v":0},{"$f":"'Alternatyva 1'!CV$117","v":0},{"$f":"'Alternatyva 1'!CW$117","v":0},{"$f":"'Alternatyva 1'!CX$117","v":0},{"$f":"'Alternatyva 1'!CY$117","v":0},{"$f":"'Alternatyva 1'!CZ$117","v":0},{"$f":"'Alternatyva 1'!DA$117","v":0},{"$f":"'Alternatyva 1'!DB$117","v":0},{"$f":"'Alternatyva 1'!DC$117","v":0}]
[null,"M.","Investicijų ir reinvesticijų srautas (be PVM)",null,null,{"$f":"H9+NPV(SD,I9:INDEX(I9:DC9,PAL))","v":46815989.9939266},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H9:$DC9)","v":57111902.683884293},{"$f":"'Alternatyva 1'!H$8+'Alternatyva 1'!H$9-'Alternatyva 1'!H$113","v":0},{"$f":"'Alternatyva 1'!I$8+'Alternatyva 1'!I$9-'Alternatyva 1'!I$113","v":2479338.8429752067},{"$f":"'Alternatyva 1'!J$8+'Alternatyva 1'!J$9-'Alternatyva 1'!J$113","v":7503781.579586776},{"$f":"'Alternatyva 1'!K$8+'Alternatyva 1'!K$9-'Alternatyva 1'!K$113","v":13283674.09},{"$f":"'Alternatyva 1'!L$8+'Alternatyva 1'!L$9-'Alternatyva 1'!L$113","v":11440152.047768595},{"$f":"'Alternatyva 1'!M$8+'Alternatyva 1'!M$9-'Alternatyva 1'!M$113","v":9453785.9004132226},{"$f":"'Alternatyva 1'!N$8+'Alternatyva 1'!N$9-'Alternatyva 1'!N$113","v":6198648.867768595},{"$f":"'Alternatyva 1'!O$8+'Alternatyva 1'!O$9-'Alternatyva 1'!O$113","v":4686405.6528925616},{"$f":"'Alternatyva 1'!P$8+'Alternatyva 1'!P$9-'Alternatyva 1'!P$113","v":2066115.7024793387},{"$f":"'Alternatyva 1'!Q$8+'Alternatyva 1'!Q$9-'Alternatyva 1'!Q$113","v":0},{"$f":"'Alternatyva 1'!R$8+'Alternatyva 1'!R$9-'Alternatyva 1'!R$113","v":0},{"$f":"'Alternatyva 1'!S$8+'Alternatyva 1'!S$9-'Alternatyva 1'!S$113","v":0},{"$f":"'Alternatyva 1'!T$8+'Alternatyva 1'!T$9-'Alternatyva 1'!T$113","v":0},{"$f":"'Alternatyva 1'!U$8+'Alternatyva 1'!U$9-'Alternatyva 1'!U$113","v":0},{"$f":"'Alternatyva 1'!V$8+'Alternatyva 1'!V$9-'Alternatyva 1'!V$113","v":0},{"$f":"'Alternatyva 1'!W$8+'Alternatyva 1'!W$9-'Alternatyva 1'!W$113","v":0},{"$f":"'Alternatyva 1'!X$8+'Alternatyva 1'!X$9-'Alternatyva 1'!X$113","v":0},{"$f":"'Alternatyva 1'!Y$8+'Alternatyva 1'!Y$9-'Alternatyva 1'!Y$113","v":0},{"$f":"'Alternatyva 1'!Z$8+'Alternatyva 1'!Z$9-'Alternatyva 1'!Z$113","v":0},{"$f":"'Alternatyva 1'!AA$8+'Alternatyva 1'!AA$9-'Alternatyva 1'!AA$113","v":0},{"$f":"'Alternatyva 1'!AB$8+'Alternatyva 1'!AB$9-'Alternatyva 1'!AB$113","v":0},{"$f":"'Alternatyva 1'!AC$8+'Alternatyva 1'!AC$9-'Alternatyva 1'!AC$113","v":0},{"$f":"'Alternatyva 1'!AD$8+'Alternatyva 1'!AD$9-'Alternatyva 1'!AD$113","v":0},{"$f":"'Alternatyva 1'!AE$8+'Alternatyva 1'!AE$9-'Alternatyva 1'!AE$113","v":0},{"$f":"'Alternatyva 1'!AF$8+'Alternatyva 1'!AF$9-'Alternatyva 1'!AF$113","v":0},{"$f":"'Alternatyva 1'!AG$8+'Alternatyva 1'!AG$9-'Alternatyva 1'!AG$113","v":0},{"$f":"'Alternatyva 1'!AH$8+'Alternatyva 1'!AH$9-'Alternatyva 1'!AH$113","v":0},{"$f":"'Alternatyva 1'!AI$8+'Alternatyva 1'!AI$9-'Alternatyva 1'!AI$113","v":0},{"$f":"'Alternatyva 1'!AJ$8+'Alternatyva 1'!AJ$9-'Alternatyva 1'!AJ$113","v":0},{"$f":"'Alternatyva 1'!AK$8+'Alternatyva 1'!AK$9-'Alternatyva 1'!AK$113","v":0},{"$f":"'Alternatyva 1'!AL$8+'Alternatyva 1'!AL$9-'Alternatyva 1'!AL$113","v":0},{"$f":"'Alternatyva 1'!AM$8+'Alternatyva 1'!AM$9-'Alternatyva 1'!AM$113","v":0},{"$f":"'Alternatyva 1'!AN$8+'Alternatyva 1'!AN$9-'Alternatyva 1'!AN$113","v":0},{"$f":"'Alternatyva 1'!AO$8+'Alternatyva 1'!AO$9-'Alternatyva 1'!AO$113","v":0},{"$f":"'Alternatyva 1'!AP$8+'Alternatyva 1'!AP$9-'Alternatyva 1'!AP$113","v":0},{"$f":"'Alternatyva 1'!AQ$8+'Alternatyva 1'!AQ$9-'Alternatyva 1'!AQ$113","v":0},{"$f":"'Alternatyva 1'!AR$8+'Alternatyva 1'!AR$9-'Alternatyva 1'!AR$113","v":0},{"$f":"'Alternatyva 1'!AS$8+'Alternatyva 1'!AS$9-'Alternatyva 1'!AS$113","v":0},{"$f":"'Alternatyva 1'!AT$8+'Alternatyva 1'!AT$9-'Alternatyva 1'!AT$113","v":0},{"$f":"'Alternatyva 1'!AU$8+'Alternatyva 1'!AU$9-'Alternatyva 1'!AU$113","v":0},{"$f":"'Alternatyva 1'!AV$8+'Alternatyva 1'!AV$9-'Alternatyva 1'!AV$113","v":0},{"$f":"'Alternatyva 1'!AW$8+'Alternatyva 1'!AW$9-'Alternatyva 1'!AW$113","v":0},{"$f":"'Alternatyva 1'!AX$8+'Alternatyva 1'!AX$9-'Alternatyva 1'!AX$113","v":0},{"$f":"'Alternatyva 1'!AY$8+'Alternatyva 1'!AY$9-'Alternatyva 1'!AY$113","v":0},{"$f":"'Alternatyva 1'!AZ$8+'Alternatyva 1'!AZ$9-'Alternatyva 1'!AZ$113","v":0},{"$f":"'Alternatyva 1'!BA$8+'Alternatyva 1'!BA$9-'Alternatyva 1'!BA$113","v":0},{"$f":"'Alternatyva 1'!BB$8+'Alternatyva 1'!BB$9-'Alternatyva 1'!BB$113","v":0},{"$f":"'Alternatyva 1'!BC$8+'Alternatyva 1'!BC$9-'Alternatyva 1'!BC$113","v":0},{"$f":"'Alternatyva 1'!BD$8+'Alternatyva 1'!BD$9-'Alternatyva 1'!BD$113","v":0},{"$f":"'Alternatyva 1'!BE$8+'Alternatyva 1'!BE$9-'Alternatyva 1'!BE$113","v":0},{"$f":"'Alternatyva 1'!BF$8+'Alternatyva 1'!BF$9-'Alternatyva 1'!BF$113","v":0},{"$f":"'Alternatyva 1'!BG$8+'Alternatyva 1'!BG$9-'Alternatyva 1'!BG$113","v":0},{"$f":"'Alternatyva 1'!BH$8+'Alternatyva 1'!BH$9-'Alternatyva 1'!BH$113","v":0},{"$f":"'Alternatyva 1'!BI$8+'Alternatyva 1'!BI$9-'Alternatyva 1'!BI$113","v":0},{"$f":"'Alternatyva 1'!BJ$8+'Alternatyva 1'!BJ$9-'Alternatyva 1'!BJ$113","v":0},{"$f":"'Alternatyva 1'!BK$8+'Alternatyva 1'!BK$9-'Alternatyva 1'!BK$113","v":0},{"$f":"'Alternatyva 1'!BL$8+'Alternatyva 1'!BL$9-'Alternatyva 1'!BL$113","v":0},{"$f":"'Alternatyva 1'!BM$8+'Alternatyva 1'!BM$9-'Alternatyva 1'!BM$113","v":0},{"$f":"'Alternatyva 1'!BN$8+'Alternatyva 1'!BN$9-'Alternatyva 1'!BN$113","v":0},{"$f":"'Alternatyva 1'!BO$8+'Alternatyva 1'!BO$9-'Alternatyva 1'!BO$113","v":0},{"$f":"'Alternatyva 1'!BP$8+'Alternatyva 1'!BP$9-'Alternatyva 1'!BP$113","v":0},{"$f":"'Alternatyva 1'!BQ$8+'Alternatyva 1'!BQ$9-'Alternatyva 1'!BQ$113","v":0},{"$f":"'Alternatyva 1'!BR$8+'Alternatyva 1'!BR$9-'Alternatyva 1'!BR$113","v":0},{"$f":"'Alternatyva 1'!BS$8+'Alternatyva 1'!BS$9-'Alternatyva 1'!BS$113","v":0},{"$f":"'Alternatyva 1'!BT$8+'Alternatyva 1'!BT$9-'Alternatyva 1'!BT$113","v":0},{"$f":"'Alternatyva 1'!BU$8+'Alternatyva 1'!BU$9-'Alternatyva 1'!BU$113","v":0},{"$f":"'Alternatyva 1'!BV$8+'Alternatyva 1'!BV$9-'Alternatyva 1'!BV$113","v":0},{"$f":"'Alternatyva 1'!BW$8+'Alternatyva 1'!BW$9-'Alternatyva 1'!BW$113","v":0},{"$f":"'Alternatyva 1'!BX$8+'Alternatyva 1'!BX$9-'Alternatyva 1'!BX$113","v":0},{"$f":"'Alternatyva 1'!BY$8+'Alternatyva 1'!BY$9-'Alternatyva 1'!BY$113","v":0},{"$f":"'Alternatyva 1'!BZ$8+'Alternatyva 1'!BZ$9-'Alternatyva 1'!BZ$113","v":0},{"$f":"'Alternatyva 1'!CA$8+'Alternatyva 1'!CA$9-'Alternatyva 1'!CA$113","v":0},{"$f":"'Alternatyva 1'!CB$8+'Alternatyva 1'!CB$9-'Alternatyva 1'!CB$113","v":0},{"$f":"'Alternatyva 1'!CC$8+'Alternatyva 1'!CC$9-'Alternatyva 1'!CC$113","v":0},{"$f":"'Alternatyva 1'!CD$8+'Alternatyva 1'!CD$9-'Alternatyva 1'!CD$113","v":0},{"$f":"'Alternatyva 1'!CE$8+'Alternatyva 1'!CE$9-'Alternatyva 1'!CE$113","v":0},{"$f":"'Alternatyva 1'!CF$8+'Alternatyva 1'!CF$9-'Alternatyva 1'!CF$113","v":0},{"$f":"'Alternatyva 1'!CG$8+'Alternatyva 1'!CG$9-'Alternatyva 1'!CG$113","v":0},{"$f":"'Alternatyva 1'!CH$8+'Alternatyva 1'!CH$9-'Alternatyva 1'!CH$113","v":0},{"$f":"'Alternatyva 1'!CI$8+'Alternatyva 1'!CI$9-'Alternatyva 1'!CI$113","v":0},{"$f":"'Alternatyva 1'!CJ$8+'Alternatyva 1'!CJ$9-'Alternatyva 1'!CJ$113","v":0},{"$f":"'Alternatyva 1'!CK$8+'Alternatyva 1'!CK$9-'Alternatyva 1'!CK$113","v":0},{"$f":"'Alternatyva 1'!CL$8+'Alternatyva 1'!CL$9-'Alternatyva 1'!CL$113","v":0},{"$f":"'Alternatyva 1'!CM$8+'Alternatyva 1'!CM$9-'Alternatyva 1'!CM$113","v":0},{"$f":"'Alternatyva 1'!CN$8+'Alternatyva 1'!CN$9-'Alternatyva 1'!CN$113","v":0},{"$f":"'Alternatyva 1'!CO$8+'Alternatyva 1'!CO$9-'Alternatyva 1'!CO$113","v":0},{"$f":"'Alternatyva 1'!CP$8+'Alternatyva 1'!CP$9-'Alternatyva 1'!CP$113","v":0},{"$f":"'Alternatyva 1'!CQ$8+'Alternatyva 1'!CQ$9-'Alternatyva 1'!CQ$113","v":0},{"$f":"'Alternatyva 1'!CR$8+'Alternatyva 1'!CR$9-'Alternatyva 1'!CR$113","v":0},{"$f":"'Alternatyva 1'!CS$8+'Alternatyva 1'!CS$9-'Alternatyva 1'!CS$113","v":0},{"$f":"'Alternatyva 1'!CT$8+'Alternatyva 1'!CT$9-'Alternatyva 1'!CT$113","v":0},{"$f":"'Alternatyva 1'!CU$8+'Alternatyva 1'!CU$9-'Alternatyva 1'!CU$113","v":0},{"$f":"'Alternatyva 1'!CV$8+'Alternatyva 1'!CV$9-'Alternatyva 1'!CV$113","v":0},{"$f":"'Alternatyva 1'!CW$8+'Alternatyva 1'!CW$9-'Alternatyva 1'!CW$113","v":0},{"$f":"'Alternatyva 1'!CX$8+'Alternatyva 1'!CX$9-'Alternatyva 1'!CX$113","v":0},{"$f":"'Alternatyva 1'!CY$8+'Alternatyva 1'!CY$9-'Alternatyva 1'!CY$113","v":0},{"$f":"'Alternatyva 1'!CZ$8+'Alternatyva 1'!CZ$9-'Alternatyva 1'!CZ$113","v":0},{"$f":"'Alternatyva 1'!DA$8+'Alternatyva 1'!DA$9-'Alternatyva 1'!DA$113","v":0},{"$f":"'Alternatyva 1'!DB$8+'Alternatyva 1'!DB$9-'Alternatyva 1'!DB$113","v":0},{"$f":"'Alternatyva 1'!DC$8+'Alternatyva 1'!DC$9-'Alternatyva 1'!DC$113","v":0}]
[null,"N.","Veiklos ir palaikymo (atnaujinimo) sąnaudos (be PVM)",null,null,{"$f":"H10+NPV(SD,I10:INDEX(I10:DC10,PAL))","v":19573809.187440664},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H10:$DC10)","v":23087703.749999996},{"$f":"'Alternatyva 1'!H$89-'Alternatyva 1'!H$114","v":0},{"$f":"'Alternatyva 1'!I$89-'Alternatyva 1'!I$114","v":0},{"$f":"'Alternatyva 1'!J$89-'Alternatyva 1'!J$114","v":6181467.5299999993},{"$f":"'Alternatyva 1'!K$89-'Alternatyva 1'!K$114","v":6665174.0899999999},{"$f":"'Alternatyva 1'!L$89-'Alternatyva 1'!L$114","v":6413656.1799999997},{"$f":"'Alternatyva 1'!M$89-'Alternatyva 1'!M$114","v":2462750.9500000002},{"$f":"'Alternatyva 1'!N$89-'Alternatyva 1'!N$114","v":1011723},{"$f":"'Alternatyva 1'!O$89-'Alternatyva 1'!O$114","v":277932},{"$f":"'Alternatyva 1'!P$89-'Alternatyva 1'!P$114","v":75000},{"$f":"'Alternatyva 1'!Q$89-'Alternatyva 1'!Q$114","v":0},{"$f":"'Alternatyva 1'!R$89-'Alternatyva 1'!R$114","v":0},{"$f":"'Alternatyva 1'!S$89-'Alternatyva 1'!S$114","v":0},{"$f":"'Alternatyva 1'!T$89-'Alternatyva 1'!T$114","v":0},{"$f":"'Alternatyva 1'!U$89-'Alternatyva 1'!U$114","v":0},{"$f":"'Alternatyva 1'!V$89-'Alternatyva 1'!V$114","v":0},{"$f":"'Alternatyva 1'!W$89-'Alternatyva 1'!W$114","v":0},{"$f":"'Alternatyva 1'!X$89-'Alternatyva 1'!X$114","v":0},{"$f":"'Alternatyva 1'!Y$89-'Alternatyva 1'!Y$114","v":0},{"$f":"'Alternatyva 1'!Z$89-'Alternatyva 1'!Z$114","v":0},{"$f":"'Alternatyva 1'!AA$89-'Alternatyva 1'!AA$114","v":0},{"$f":"'Alternatyva 1'!AB$89-'Alternatyva 1'!AB$114","v":0},{"$f":"'Alternatyva 1'!AC$89-'Alternatyva 1'!AC$114","v":0},{"$f":"'Alternatyva 1'!AD$89-'Alternatyva 1'!AD$114","v":0},{"$f":"'Alternatyva 1'!AE$89-'Alternatyva 1'!AE$114","v":0},{"$f":"'Alternatyva 1'!AF$89-'Alternatyva 1'!AF$114","v":0},{"$f":"'Alternatyva 1'!AG$89-'Alternatyva 1'!AG$114","v":0},{"$f":"'Alternatyva 1'!AH$89-'Alternatyva 1'!AH$114","v":0},{"$f":"'Alternatyva 1'!AI$89-'Alternatyva 1'!AI$114","v":0},{"$f":"'Alternatyva 1'!AJ$89-'Alternatyva 1'!AJ$114","v":0},{"$f":"'Alternatyva 1'!AK$89-'Alternatyva 1'!AK$114","v":0},{"$f":"'Alternatyva 1'!AL$89-'Alternatyva 1'!AL$114","v":0},{"$f":"'Alternatyva 1'!AM$89-'Alternatyva 1'!AM$114","v":0},{"$f":"'Alternatyva 1'!AN$89-'Alternatyva 1'!AN$114","v":0},{"$f":"'Alternatyva 1'!AO$89-'Alternatyva 1'!AO$114","v":0},{"$f":"'Alternatyva 1'!AP$89-'Alternatyva 1'!AP$114","v":0},{"$f":"'Alternatyva 1'!AQ$89-'Alternatyva 1'!AQ$114","v":0},{"$f":"'Alternatyva 1'!AR$89-'Alternatyva 1'!AR$114","v":0},{"$f":"'Alternatyva 1'!AS$89-'Alternatyva 1'!AS$114","v":0},{"$f":"'Alternatyva 1'!AT$89-'Alternatyva 1'!AT$114","v":0},{"$f":"'Alternatyva 1'!AU$89-'Alternatyva 1'!AU$114","v":0},{"$f":"'Alternatyva 1'!AV$89-'Alternatyva 1'!AV$114","v":0},{"$f":"'Alternatyva 1'!AW$89-'Alternatyva 1'!AW$114","v":0},{"$f":"'Alternatyva 1'!AX$89-'Alternatyva 1'!AX$114","v":0},{"$f":"'Alternatyva 1'!AY$89-'Alternatyva 1'!AY$114","v":0},{"$f":"'Alternatyva 1'!AZ$89-'Alternatyva 1'!AZ$114","v":0},{"$f":"'Alternatyva 1'!BA$89-'Alternatyva 1'!BA$114","v":0},{"$f":"'Alternatyva 1'!BB$89-'Alternatyva 1'!BB$114","v":0},{"$f":"'Alternatyva 1'!BC$89-'Alternatyva 1'!BC$114","v":0},{"$f":"'Alternatyva 1'!BD$89-'Alternatyva 1'!BD$114","v":0},{"$f":"'Alternatyva 1'!BE$89-'Alternatyva 1'!BE$114","v":0},{"$f":"'Alternatyva 1'!BF$89-'Alternatyva 1'!BF$114","v":0},{"$f":"'Alternatyva 1'!BG$89-'Alternatyva 1'!BG$114","v":0},{"$f":"'Alternatyva 1'!BH$89-'Alternatyva 1'!BH$114","v":0},{"$f":"'Alternatyva 1'!BI$89-'Alternatyva 1'!BI$114","v":0},{"$f":"'Alternatyva 1'!BJ$89-'Alternatyva 1'!BJ$114","v":0},{"$f":"'Alternatyva 1'!BK$89-'Alternatyva 1'!BK$114","v":0},{"$f":"'Alternatyva 1'!BL$89-'Alternatyva 1'!BL$114","v":0},{"$f":"'Alternatyva 1'!BM$89-'Alternatyva 1'!BM$114","v":0},{"$f":"'Alternatyva 1'!BN$89-'Alternatyva 1'!BN$114","v":0},{"$f":"'Alternatyva 1'!BO$89-'Alternatyva 1'!BO$114","v":0},{"$f":"'Alternatyva 1'!BP$89-'Alternatyva 1'!BP$114","v":0},{"$f":"'Alternatyva 1'!BQ$89-'Alternatyva 1'!BQ$114","v":0},{"$f":"'Alternatyva 1'!BR$89-'Alternatyva 1'!BR$114","v":0},{"$f":"'Alternatyva 1'!BS$89-'Alternatyva 1'!BS$114","v":0},{"$f":"'Alternatyva 1'!BT$89-'Alternatyva 1'!BT$114","v":0},{"$f":"'Alternatyva 1'!BU$89-'Alternatyva 1'!BU$114","v":0},{"$f":"'Alternatyva 1'!BV$89-'Alternatyva 1'!BV$114","v":0},{"$f":"'Alternatyva 1'!BW$89-'Alternatyva 1'!BW$114","v":0},{"$f":"'Alternatyva 1'!BX$89-'Alternatyva 1'!BX$114","v":0},{"$f":"'Alternatyva 1'!BY$89-'Alternatyva 1'!BY$114","v":0},{"$f":"'Alternatyva 1'!BZ$89-'Alternatyva 1'!BZ$114","v":0},{"$f":"'Alternatyva 1'!CA$89-'Alternatyva 1'!CA$114","v":0},{"$f":"'Alternatyva 1'!CB$89-'Alternatyva 1'!CB$114","v":0},{"$f":"'Alternatyva 1'!CC$89-'Alternatyva 1'!CC$114","v":0},{"$f":"'Alternatyva 1'!CD$89-'Alternatyva 1'!CD$114","v":0},{"$f":"'Alternatyva 1'!CE$89-'Alternatyva 1'!CE$114","v":0},{"$f":"'Alternatyva 1'!CF$89-'Alternatyva 1'!CF$114","v":0},{"$f":"'Alternatyva 1'!CG$89-'Alternatyva 1'!CG$114","v":0},{"$f":"'Alternatyva 1'!CH$89-'Alternatyva 1'!CH$114","v":0},{"$f":"'Alternatyva 1'!CI$89-'Alternatyva 1'!CI$114","v":0},{"$f":"'Alternatyva 1'!CJ$89-'Alternatyva 1'!CJ$114","v":0},{"$f":"'Alternatyva 1'!CK$89-'Alternatyva 1'!CK$114","v":0},{"$f":"'Alternatyva 1'!CL$89-'Alternatyva 1'!CL$114","v":0},{"$f":"'Alternatyva 1'!CM$89-'Alternatyva 1'!CM$114","v":0},{"$f":"'Alternatyva 1'!CN$89-'Alternatyva 1'!CN$114","v":0},{"$f":"'Alternatyva 1'!CO$89-'Alternatyva 1'!CO$114","v":0},{"$f":"'Alternatyva 1'!CP$89-'Alternatyva 1'!CP$114","v":0},{"$f":"'Alternatyva 1'!CQ$89-'Alternatyva 1'!CQ$114","v":0},{"$f":"'Alternatyva 1'!CR$89-'Alternatyva 1'!CR$114","v":0},{"$f":"'Alternatyva 1'!CS$89-'Alternatyva 1'!CS$114","v":0},{"$f":"'Alternatyva 1'!CT$89-'Alternatyva 1'!CT$114","v":0},{"$f":"'Alternatyva 1'!CU$89-'Alternatyva 1'!CU$114","v":0},{"$f":"'Alternatyva 1'!CV$89-'Alternatyva 1'!CV$114","v":0},{"$f":"'Alternatyva 1'!CW$89-'Alternatyva 1'!CW$114","v":0},{"$f":"'Alternatyva 1'!CX$89-'Alternatyva 1'!CX$114","v":0},{"$f":"'Alternatyva 1'!CY$89-'Alternatyva 1'!CY$114","v":0},{"$f":"'Alternatyva 1'!CZ$89-'Alternatyva 1'!CZ$114","v":0},{"$f":"'Alternatyva 1'!DA$89-'Alternatyva 1'!DA$114","v":0},{"$f":"'Alternatyva 1'!DB$89-'Alternatyva 1'!DB$114","v":0},{"$f":"'Alternatyva 1'!DC$89-'Alternatyva 1'!DC$114","v":0}]
[null,"O.","Likutinė vertė",null,null,{"$f":"H11+NPV(FD,I11:INDEX(I11:DC11,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H11:$DC11)","v":0},{"$f":"SUM('Alternatyva 1'!H$21,'Alternatyva 1'!H$32,'Alternatyva 1'!H$43,'Alternatyva 1'!H$55,'Alternatyva 1'!H$66,'Alternatyva 1'!H$77,'Alternatyva 1'!H$88)","v":0},{"$f":"SUM('Alternatyva 1'!I$21,'Alternatyva 1'!I$32,'Alternatyva 1'!I$43,'Alternatyva 1'!I$55,'Alternatyva 1'!I$66,'Alternatyva 1'!I$77,'Alternatyva 1'!I$88)","v":0},{"$f":"SUM('Alternatyva 1'!J$21,'Alternatyva 1'!J$32,'Alternatyva 1'!J$43,'Alternatyva 1'!J$55,'Alternatyva 1'!J$66,'Alternatyva 1'!J$77,'Alternatyva 1'!J$88)","v":0},{"$f":"SUM('Alternatyva 1'!K$21,'Alternatyva 1'!K$32,'Alternatyva 1'!K$43,'Alternatyva 1'!K$55,'Alternatyva 1'!K$66,'Alternatyva 1'!K$77,'Alternatyva 1'!K$88)","v":0},{"$f":"SUM('Alternatyva 1'!L$21,'Alternatyva 1'!L$32,'Alternatyva 1'!L$43,'Alternatyva 1'!L$55,'Alternatyva 1'!L$66,'Alternatyva 1'!L$77,'Alternatyva 1'!L$88)","v":0},{"$f":"SUM('Alternatyva 1'!M$21,'Alternatyva 1'!M$32,'Alternatyva 1'!M$43,'Alternatyva 1'!M$55,'Alternatyva 1'!M$66,'Alternatyva 1'!M$77,'Alternatyva 1'!M$88)","v":0},{"$f":"SUM('Alternatyva 1'!N$21,'Alternatyva 1'!N$32,'Alternatyva 1'!N$43,'Alternatyva 1'!N$55,'Alternatyva 1'!N$66,'Alternatyva 1'!N$77,'Alternatyva 1'!N$88)","v":0},{"$f":"SUM('Alternatyva 1'!O$21,'Alternatyva 1'!O$32,'Alternatyva 1'!O$43,'Alternatyva 1'!O$55,'Alternatyva 1'!O$66,'Alternatyva 1'!O$77,'Alternatyva 1'!O$88)","v":0},{"$f":"SUM('Alternatyva 1'!P$21,'Alternatyva 1'!P$32,'Alternatyva 1'!P$43,'Alternatyva 1'!P$55,'Alternatyva 1'!P$66,'Alternatyva 1'!P$77,'Alternatyva 1'!P$88)","v":0},{"$f":"SUM('Alternatyva 1'!Q$21,'Alternatyva 1'!Q$32,'Alternatyva 1'!Q$43,'Alternatyva 1'!Q$55,'Alternatyva 1'!Q$66,'Alternatyva 1'!Q$77,'Alternatyva 1'!Q$88)","v":0},{"$f":"SUM('Alternatyva 1'!R$21,'Alternatyva 1'!R$32,'Alternatyva 1'!R$43,'Alternatyva 1'!R$55,'Alternatyva 1'!R$66,'Alternatyva 1'!R$77,'Alternatyva 1'!R$88)","v":0},{"$f":"SUM('Alternatyva 1'!S$21,'Alternatyva 1'!S$32,'Alternatyva 1'!S$43,'Alternatyva 1'!S$55,'Alternatyva 1'!S$66,'Alternatyva 1'!S$77,'Alternatyva 1'!S$88)","v":0},{"$f":"SUM('Alternatyva 1'!T$21,'Alternatyva 1'!T$32,'Alternatyva 1'!T$43,'Alternatyva 1'!T$55,'Alternatyva 1'!T$66,'Alternatyva 1'!T$77,'Alternatyva 1'!T$88)","v":0},{"$f":"SUM('Alternatyva 1'!U$21,'Alternatyva 1'!U$32,'Alternatyva 1'!U$43,'Alternatyva 1'!U$55,'Alternatyva 1'!U$66,'Alternatyva 1'!U$77,'Alternatyva 1'!U$88)","v":0},{"$f":"SUM('Alternatyva 1'!V$21,'Alternatyva 1'!V$32,'Alternatyva 1'!V$43,'Alternatyva 1'!V$55,'Alternatyva 1'!V$66,'Alternatyva 1'!V$77,'Alternatyva 1'!V$88)","v":0},{"$f":"SUM('Alternatyva 1'!W$21,'Alternatyva 1'!W$32,'Alternatyva 1'!W$43,'Alternatyva 1'!W$55,'Alternatyva 1'!W$66,'Alternatyva 1'!W$77,'Alternatyva 1'!W$88)","v":0},{"$f":"SUM('Alternatyva 1'!X$21,'Alternatyva 1'!X$32,'Alternatyva 1'!X$43,'Alternatyva 1'!X$55,'Alternatyva 1'!X$66,'Alternatyva 1'!X$77,'Alternatyva 1'!X$88)","v":0},{"$f":"SUM('Alternatyva 1'!Y$21,'Alternatyva 1'!Y$32,'Alternatyva 1'!Y$43,'Alternatyva 1'!Y$55,'Alternatyva 1'!Y$66,'Alternatyva 1'!Y$77,'Alternatyva 1'!Y$88)","v":0},{"$f":"SUM('Alternatyva 1'!Z$21,'Alternatyva 1'!Z$32,'Alternatyva 1'!Z$43,'Alternatyva 1'!Z$55,'Alternatyva 1'!Z$66,'Alternatyva 1'!Z$77,'Alternatyva 1'!Z$88)","v":0},{"$f":"SUM('Alternatyva 1'!AA$21,'Alternatyva 1'!AA$32,'Alternatyva 1'!AA$43,'Alternatyva 1'!AA$55,'Alternatyva 1'!AA$66,'Alternatyva 1'!AA$77,'Alternatyva 1'!AA$88)","v":0},{"$f":"SUM('Alternatyva 1'!AB$21,'Alternatyva 1'!AB$32,'Alternatyva 1'!AB$43,'Alternatyva 1'!AB$55,'Alternatyva 1'!AB$66,'Alternatyva 1'!AB$77,'Alternatyva 1'!AB$88)","v":0},{"$f":"SUM('Alternatyva 1'!AC$21,'Alternatyva 1'!AC$32,'Alternatyva 1'!AC$43,'Alternatyva 1'!AC$55,'Alternatyva 1'!AC$66,'Alternatyva 1'!AC$77,'Alternatyva 1'!AC$88)","v":0},{"$f":"SUM('Alternatyva 1'!AD$21,'Alternatyva 1'!AD$32,'Alternatyva 1'!AD$43,'Alternatyva 1'!AD$55,'Alternatyva 1'!AD$66,'Alternatyva 1'!AD$77,'Alternatyva 1'!AD$88)","v":0},{"$f":"SUM('Alternatyva 1'!AE$21,'Alternatyva 1'!AE$32,'Alternatyva 1'!AE$43,'Alternatyva 1'!AE$55,'Alternatyva 1'!AE$66,'Alternatyva 1'!AE$77,'Alternatyva 1'!AE$88)","v":0},{"$f":"SUM('Alternatyva 1'!AF$21,'Alternatyva 1'!AF$32,'Alternatyva 1'!AF$43,'Alternatyva 1'!AF$55,'Alternatyva 1'!AF$66,'Alternatyva 1'!AF$77,'Alternatyva 1'!AF$88)","v":0},{"$f":"SUM('Alternatyva 1'!AG$21,'Alternatyva 1'!AG$32,'Alternatyva 1'!AG$43,'Alternatyva 1'!AG$55,'Alternatyva 1'!AG$66,'Alternatyva 1'!AG$77,'Alternatyva 1'!AG$88)","v":0},{"$f":"SUM('Alternatyva 1'!AH$21,'Alternatyva 1'!AH$32,'Alternatyva 1'!AH$43,'Alternatyva 1'!AH$55,'Alternatyva 1'!AH$66,'Alternatyva 1'!AH$77,'Alternatyva 1'!AH$88)","v":0},{"$f":"SUM('Alternatyva 1'!AI$21,'Alternatyva 1'!AI$32,'Alternatyva 1'!AI$43,'Alternatyva 1'!AI$55,'Alternatyva 1'!AI$66,'Alternatyva 1'!AI$77,'Alternatyva 1'!AI$88)","v":0},{"$f":"SUM('Alternatyva 1'!AJ$21,'Alternatyva 1'!AJ$32,'Alternatyva 1'!AJ$43,'Alternatyva 1'!AJ$55,'Alternatyva 1'!AJ$66,'Alternatyva 1'!AJ$77,'Alternatyva 1'!AJ$88)","v":0},{"$f":"SUM('Alternatyva 1'!AK$21,'Alternatyva 1'!AK$32,'Alternatyva 1'!AK$43,'Alternatyva 1'!AK$55,'Alternatyva 1'!AK$66,'Alternatyva 1'!AK$77,'Alternatyva 1'!AK$88)","v":0},{"$f":"SUM('Alternatyva 1'!AL$21,'Alternatyva 1'!AL$32,'Alternatyva 1'!AL$43,'Alternatyva 1'!AL$55,'Alternatyva 1'!AL$66,'Alternatyva 1'!AL$77,'Alternatyva 1'!AL$88)","v":0},{"$f":"SUM('Alternatyva 1'!AM$21,'Alternatyva 1'!AM$32,'Alternatyva 1'!AM$43,'Alternatyva 1'!AM$55,'Alternatyva 1'!AM$66,'Alternatyva 1'!AM$77,'Alternatyva 1'!AM$88)","v":0},{"$f":"SUM('Alternatyva 1'!AN$21,'Alternatyva 1'!AN$32,'Alternatyva 1'!AN$43,'Alternatyva 1'!AN$55,'Alternatyva 1'!AN$66,'Alternatyva 1'!AN$77,'Alternatyva 1'!AN$88)","v":0},{"$f":"SUM('Alternatyva 1'!AO$21,'Alternatyva 1'!AO$32,'Alternatyva 1'!AO$43,'Alternatyva 1'!AO$55,'Alternatyva 1'!AO$66,'Alternatyva 1'!AO$77,'Alternatyva 1'!AO$88)","v":0},{"$f":"SUM('Alternatyva 1'!AP$21,'Alternatyva 1'!AP$32,'Alternatyva 1'!AP$43,'Alternatyva 1'!AP$55,'Alternatyva 1'!AP$66,'Alternatyva 1'!AP$77,'Alternatyva 1'!AP$88)","v":0},{"$f":"SUM('Alternatyva 1'!AQ$21,'Alternatyva 1'!AQ$32,'Alternatyva 1'!AQ$43,'Alternatyva 1'!AQ$55,'Alternatyva 1'!AQ$66,'Alternatyva 1'!AQ$77,'Alternatyva 1'!AQ$88)","v":0},{"$f":"SUM('Alternatyva 1'!AR$21,'Alternatyva 1'!AR$32,'Alternatyva 1'!AR$43,'Alternatyva 1'!AR$55,'Alternatyva 1'!AR$66,'Alternatyva 1'!AR$77,'Alternatyva 1'!AR$88)","v":0},{"$f":"SUM('Alternatyva 1'!AS$21,'Alternatyva 1'!AS$32,'Alternatyva 1'!AS$43,'Alternatyva 1'!AS$55,'Alternatyva 1'!AS$66,'Alternatyva 1'!AS$77,'Alternatyva 1'!AS$88)","v":0},{"$f":"SUM('Alternatyva 1'!AT$21,'Alternatyva 1'!AT$32,'Alternatyva 1'!AT$43,'Alternatyva 1'!AT$55,'Alternatyva 1'!AT$66,'Alternatyva 1'!AT$77,'Alternatyva 1'!AT$88)","v":0},{"$f":"SUM('Alternatyva 1'!AU$21,'Alternatyva 1'!AU$32,'Alternatyva 1'!AU$43,'Alternatyva 1'!AU$55,'Alternatyva 1'!AU$66,'Alternatyva 1'!AU$77,'Alternatyva 1'!AU$88)","v":0},{"$f":"SUM('Alternatyva 1'!AV$21,'Alternatyva 1'!AV$32,'Alternatyva 1'!AV$43,'Alternatyva 1'!AV$55,'Alternatyva 1'!AV$66,'Alternatyva 1'!AV$77,'Alternatyva 1'!AV$88)","v":0},{"$f":"SUM('Alternatyva 1'!AW$21,'Alternatyva 1'!AW$32,'Alternatyva 1'!AW$43,'Alternatyva 1'!AW$55,'Alternatyva 1'!AW$66,'Alternatyva 1'!AW$77,'Alternatyva 1'!AW$88)","v":0},{"$f":"SUM('Alternatyva 1'!AX$21,'Alternatyva 1'!AX$32,'Alternatyva 1'!AX$43,'Alternatyva 1'!AX$55,'Alternatyva 1'!AX$66,'Alternatyva 1'!AX$77,'Alternatyva 1'!AX$88)","v":0},{"$f":"SUM('Alternatyva 1'!AY$21,'Alternatyva 1'!AY$32,'Alternatyva 1'!AY$43,'Alternatyva 1'!AY$55,'Alternatyva 1'!AY$66,'Alternatyva 1'!AY$77,'Alternatyva 1'!AY$88)","v":0},{"$f":"SUM('Alternatyva 1'!AZ$21,'Alternatyva 1'!AZ$32,'Alternatyva 1'!AZ$43,'Alternatyva 1'!AZ$55,'Alternatyva 1'!AZ$66,'Alternatyva 1'!AZ$77,'Alternatyva 1'!AZ$88)","v":0},{"$f":"SUM('Alternatyva 1'!BA$21,'Alternatyva 1'!BA$32,'Alternatyva 1'!BA$43,'Alternatyva 1'!BA$55,'Alternatyva 1'!BA$66,'Alternatyva 1'!BA$77,'Alternatyva 1'!BA$88)","v":0},{"$f":"SUM('Alternatyva 1'!BB$21,'Alternatyva 1'!BB$32,'Alternatyva 1'!BB$43,'Alternatyva 1'!BB$55,'Alternatyva 1'!BB$66,'Alternatyva 1'!BB$77,'Alternatyva 1'!BB$88)","v":0},{"$f":"SUM('Alternatyva 1'!BC$21,'Alternatyva 1'!BC$32,'Alternatyva 1'!BC$43,'Alternatyva 1'!BC$55,'Alternatyva 1'!BC$66,'Alternatyva 1'!BC$77,'Alternatyva 1'!BC$88)","v":0},{"$f":"SUM('Alternatyva 1'!BD$21,'Alternatyva 1'!BD$32,'Alternatyva 1'!BD$43,'Alternatyva 1'!BD$55,'Alternatyva 1'!BD$66,'Alternatyva 1'!BD$77,'Alternatyva 1'!BD$88)","v":0},{"$f":"SUM('Alternatyva 1'!BE$21,'Alternatyva 1'!BE$32,'Alternatyva 1'!BE$43,'Alternatyva 1'!BE$55,'Alternatyva 1'!BE$66,'Alternatyva 1'!BE$77,'Alternatyva 1'!BE$88)","v":0},{"$f":"SUM('Alternatyva 1'!BF$21,'Alternatyva 1'!BF$32,'Alternatyva 1'!BF$43,'Alternatyva 1'!BF$55,'Alternatyva 1'!BF$66,'Alternatyva 1'!BF$77,'Alternatyva 1'!BF$88)","v":0},{"$f":"SUM('Alternatyva 1'!BG$21,'Alternatyva 1'!BG$32,'Alternatyva 1'!BG$43,'Alternatyva 1'!BG$55,'Alternatyva 1'!BG$66,'Alternatyva 1'!BG$77,'Alternatyva 1'!BG$88)","v":0},{"$f":"SUM('Alternatyva 1'!BH$21,'Alternatyva 1'!BH$32,'Alternatyva 1'!BH$43,'Alternatyva 1'!BH$55,'Alternatyva 1'!BH$66,'Alternatyva 1'!BH$77,'Alternatyva 1'!BH$88)","v":0},{"$f":"SUM('Alternatyva 1'!BI$21,'Alternatyva 1'!BI$32,'Alternatyva 1'!BI$43,'Alternatyva 1'!BI$55,'Alternatyva 1'!BI$66,'Alternatyva 1'!BI$77,'Alternatyva 1'!BI$88)","v":0},{"$f":"SUM('Alternatyva 1'!BJ$21,'Alternatyva 1'!BJ$32,'Alternatyva 1'!BJ$43,'Alternatyva 1'!BJ$55,'Alternatyva 1'!BJ$66,'Alternatyva 1'!BJ$77,'Alternatyva 1'!BJ$88)","v":0},{"$f":"SUM('Alternatyva 1'!BK$21,'Alternatyva 1'!BK$32,'Alternatyva 1'!BK$43,'Alternatyva 1'!BK$55,'Alternatyva 1'!BK$66,'Alternatyva 1'!BK$77,'Alternatyva 1'!BK$88)","v":0},{"$f":"SUM('Alternatyva 1'!BL$21,'Alternatyva 1'!BL$32,'Alternatyva 1'!BL$43,'Alternatyva 1'!BL$55,'Alternatyva 1'!BL$66,'Alternatyva 1'!BL$77,'Alternatyva 1'!BL$88)","v":0},{"$f":"SUM('Alternatyva 1'!BM$21,'Alternatyva 1'!BM$32,'Alternatyva 1'!BM$43,'Alternatyva 1'!BM$55,'Alternatyva 1'!BM$66,'Alternatyva 1'!BM$77,'Alternatyva 1'!BM$88)","v":0},{"$f":"SUM('Alternatyva 1'!BN$21,'Alternatyva 1'!BN$32,'Alternatyva 1'!BN$43,'Alternatyva 1'!BN$55,'Alternatyva 1'!BN$66,'Alternatyva 1'!BN$77,'Alternatyva 1'!BN$88)","v":0},{"$f":"SUM('Alternatyva 1'!BO$21,'Alternatyva 1'!BO$32,'Alternatyva 1'!BO$43,'Alternatyva 1'!BO$55,'Alternatyva 1'!BO$66,'Alternatyva 1'!BO$77,'Alternatyva 1'!BO$88)","v":0},{"$f":"SUM('Alternatyva 1'!BP$21,'Alternatyva 1'!BP$32,'Alternatyva 1'!BP$43,'Alternatyva 1'!BP$55,'Alternatyva 1'!BP$66,'Alternatyva 1'!BP$77,'Alternatyva 1'!BP$88)","v":0},{"$f":"SUM('Alternatyva 1'!BQ$21,'Alternatyva 1'!BQ$32,'Alternatyva 1'!BQ$43,'Alternatyva 1'!BQ$55,'Alternatyva 1'!BQ$66,'Alternatyva 1'!BQ$77,'Alternatyva 1'!BQ$88)","v":0},{"$f":"SUM('Alternatyva 1'!BR$21,'Alternatyva 1'!BR$32,'Alternatyva 1'!BR$43,'Alternatyva 1'!BR$55,'Alternatyva 1'!BR$66,'Alternatyva 1'!BR$77,'Alternatyva 1'!BR$88)","v":0},{"$f":"SUM('Alternatyva 1'!BS$21,'Alternatyva 1'!BS$32,'Alternatyva 1'!BS$43,'Alternatyva 1'!BS$55,'Alternatyva 1'!BS$66,'Alternatyva 1'!BS$77,'Alternatyva 1'!BS$88)","v":0},{"$f":"SUM('Alternatyva 1'!BT$21,'Alternatyva 1'!BT$32,'Alternatyva 1'!BT$43,'Alternatyva 1'!BT$55,'Alternatyva 1'!BT$66,'Alternatyva 1'!BT$77,'Alternatyva 1'!BT$88)","v":0},{"$f":"SUM('Alternatyva 1'!BU$21,'Alternatyva 1'!BU$32,'Alternatyva 1'!BU$43,'Alternatyva 1'!BU$55,'Alternatyva 1'!BU$66,'Alternatyva 1'!BU$77,'Alternatyva 1'!BU$88)","v":0},{"$f":"SUM('Alternatyva 1'!BV$21,'Alternatyva 1'!BV$32,'Alternatyva 1'!BV$43,'Alternatyva 1'!BV$55,'Alternatyva 1'!BV$66,'Alternatyva 1'!BV$77,'Alternatyva 1'!BV$88)","v":0},{"$f":"SUM('Alternatyva 1'!BW$21,'Alternatyva 1'!BW$32,'Alternatyva 1'!BW$43,'Alternatyva 1'!BW$55,'Alternatyva 1'!BW$66,'Alternatyva 1'!BW$77,'Alternatyva 1'!BW$88)","v":0},{"$f":"SUM('Alternatyva 1'!BX$21,'Alternatyva 1'!BX$32,'Alternatyva 1'!BX$43,'Alternatyva 1'!BX$55,'Alternatyva 1'!BX$66,'Alternatyva 1'!BX$77,'Alternatyva 1'!BX$88)","v":0},{"$f":"SUM('Alternatyva 1'!BY$21,'Alternatyva 1'!BY$32,'Alternatyva 1'!BY$43,'Alternatyva 1'!BY$55,'Alternatyva 1'!BY$66,'Alternatyva 1'!BY$77,'Alternatyva 1'!BY$88)","v":0},{"$f":"SUM('Alternatyva 1'!BZ$21,'Alternatyva 1'!BZ$32,'Alternatyva 1'!BZ$43,'Alternatyva 1'!BZ$55,'Alternatyva 1'!BZ$66,'Alternatyva 1'!BZ$77,'Alternatyva 1'!BZ$88)","v":0},{"$f":"SUM('Alternatyva 1'!CA$21,'Alternatyva 1'!CA$32,'Alternatyva 1'!CA$43,'Alternatyva 1'!CA$55,'Alternatyva 1'!CA$66,'Alternatyva 1'!CA$77,'Alternatyva 1'!CA$88)","v":0},{"$f":"SUM('Alternatyva 1'!CB$21,'Alternatyva 1'!CB$32,'Alternatyva 1'!CB$43,'Alternatyva 1'!CB$55,'Alternatyva 1'!CB$66,'Alternatyva 1'!CB$77,'Alternatyva 1'!CB$88)","v":0},{"$f":"SUM('Alternatyva 1'!CC$21,'Alternatyva 1'!CC$32,'Alternatyva 1'!CC$43,'Alternatyva 1'!CC$55,'Alternatyva 1'!CC$66,'Alternatyva 1'!CC$77,'Alternatyva 1'!CC$88)","v":0},{"$f":"SUM('Alternatyva 1'!CD$21,'Alternatyva 1'!CD$32,'Alternatyva 1'!CD$43,'Alternatyva 1'!CD$55,'Alternatyva 1'!CD$66,'Alternatyva 1'!CD$77,'Alternatyva 1'!CD$88)","v":0},{"$f":"SUM('Alternatyva 1'!CE$21,'Alternatyva 1'!CE$32,'Alternatyva 1'!CE$43,'Alternatyva 1'!CE$55,'Alternatyva 1'!CE$66,'Alternatyva 1'!CE$77,'Alternatyva 1'!CE$88)","v":0},{"$f":"SUM('Alternatyva 1'!CF$21,'Alternatyva 1'!CF$32,'Alternatyva 1'!CF$43,'Alternatyva 1'!CF$55,'Alternatyva 1'!CF$66,'Alternatyva 1'!CF$77,'Alternatyva 1'!CF$88)","v":0},{"$f":"SUM('Alternatyva 1'!CG$21,'Alternatyva 1'!CG$32,'Alternatyva 1'!CG$43,'Alternatyva 1'!CG$55,'Alternatyva 1'!CG$66,'Alternatyva 1'!CG$77,'Alternatyva 1'!CG$88)","v":0},{"$f":"SUM('Alternatyva 1'!CH$21,'Alternatyva 1'!CH$32,'Alternatyva 1'!CH$43,'Alternatyva 1'!CH$55,'Alternatyva 1'!CH$66,'Alternatyva 1'!CH$77,'Alternatyva 1'!CH$88)","v":0},{"$f":"SUM('Alternatyva 1'!CI$21,'Alternatyva 1'!CI$32,'Alternatyva 1'!CI$43,'Alternatyva 1'!CI$55,'Alternatyva 1'!CI$66,'Alternatyva 1'!CI$77,'Alternatyva 1'!CI$88)","v":0},{"$f":"SUM('Alternatyva 1'!CJ$21,'Alternatyva 1'!CJ$32,'Alternatyva 1'!CJ$43,'Alternatyva 1'!CJ$55,'Alternatyva 1'!CJ$66,'Alternatyva 1'!CJ$77,'Alternatyva 1'!CJ$88)","v":0},{"$f":"SUM('Alternatyva 1'!CK$21,'Alternatyva 1'!CK$32,'Alternatyva 1'!CK$43,'Alternatyva 1'!CK$55,'Alternatyva 1'!CK$66,'Alternatyva 1'!CK$77,'Alternatyva 1'!CK$88)","v":0},{"$f":"SUM('Alternatyva 1'!CL$21,'Alternatyva 1'!CL$32,'Alternatyva 1'!CL$43,'Alternatyva 1'!CL$55,'Alternatyva 1'!CL$66,'Alternatyva 1'!CL$77,'Alternatyva 1'!CL$88)","v":0},{"$f":"SUM('Alternatyva 1'!CM$21,'Alternatyva 1'!CM$32,'Alternatyva 1'!CM$43,'Alternatyva 1'!CM$55,'Alternatyva 1'!CM$66,'Alternatyva 1'!CM$77,'Alternatyva 1'!CM$88)","v":0},{"$f":"SUM('Alternatyva 1'!CN$21,'Alternatyva 1'!CN$32,'Alternatyva 1'!CN$43,'Alternatyva 1'!CN$55,'Alternatyva 1'!CN$66,'Alternatyva 1'!CN$77,'Alternatyva 1'!CN$88)","v":0},{"$f":"SUM('Alternatyva 1'!CO$21,'Alternatyva 1'!CO$32,'Alternatyva 1'!CO$43,'Alternatyva 1'!CO$55,'Alternatyva 1'!CO$66,'Alternatyva 1'!CO$77,'Alternatyva 1'!CO$88)","v":0},{"$f":"SUM('Alternatyva 1'!CP$21,'Alternatyva 1'!CP$32,'Alternatyva 1'!CP$43,'Alternatyva 1'!CP$55,'Alternatyva 1'!CP$66,'Alternatyva 1'!CP$77,'Alternatyva 1'!CP$88)","v":0},{"$f":"SUM('Alternatyva 1'!CQ$21,'Alternatyva 1'!CQ$32,'Alternatyva 1'!CQ$43,'Alternatyva 1'!CQ$55,'Alternatyva 1'!CQ$66,'Alternatyva 1'!CQ$77,'Alternatyva 1'!CQ$88)","v":0},{"$f":"SUM('Alternatyva 1'!CR$21,'Alternatyva 1'!CR$32,'Alternatyva 1'!CR$43,'Alternatyva 1'!CR$55,'Alternatyva 1'!CR$66,'Alternatyva 1'!CR$77,'Alternatyva 1'!CR$88)","v":0},{"$f":"SUM('Alternatyva 1'!CS$21,'Alternatyva 1'!CS$32,'Alternatyva 1'!CS$43,'Alternatyva 1'!CS$55,'Alternatyva 1'!CS$66,'Alternatyva 1'!CS$77,'Alternatyva 1'!CS$88)","v":0},{"$f":"SUM('Alternatyva 1'!CT$21,'Alternatyva 1'!CT$32,'Alternatyva 1'!CT$43,'Alternatyva 1'!CT$55,'Alternatyva 1'!CT$66,'Alternatyva 1'!CT$77,'Alternatyva 1'!CT$88)","v":0},{"$f":"SUM('Alternatyva 1'!CU$21,'Alternatyva 1'!CU$32,'Alternatyva 1'!CU$43,'Alternatyva 1'!CU$55,'Alternatyva 1'!CU$66,'Alternatyva 1'!CU$77,'Alternatyva 1'!CU$88)","v":0},{"$f":"SUM('Alternatyva 1'!CV$21,'Alternatyva 1'!CV$32,'Alternatyva 1'!CV$43,'Alternatyva 1'!CV$55,'Alternatyva 1'!CV$66,'Alternatyva 1'!CV$77,'Alternatyva 1'!CV$88)","v":0},{"$f":"SUM('Alternatyva 1'!CW$21,'Alternatyva 1'!CW$32,'Alternatyva 1'!CW$43,'Alternatyva 1'!CW$55,'Alternatyva 1'!CW$66,'Alternatyva 1'!CW$77,'Alternatyva 1'!CW$88)","v":0},{"$f":"SUM('Alternatyva 1'!CX$21,'Alternatyva 1'!CX$32,'Alternatyva 1'!CX$43,'Alternatyva 1'!CX$55,'Alternatyva 1'!CX$66,'Alternatyva 1'!CX$77,'Alternatyva 1'!CX$88)","v":0},{"$f":"SUM('Alternatyva 1'!CY$21,'Alternatyva 1'!CY$32,'Alternatyva 1'!CY$43,'Alternatyva 1'!CY$55,'Alternatyva 1'!CY$66,'Alternatyva 1'!CY$77,'Alternatyva 1'!CY$88)","v":0},{"$f":"SUM('Alternatyva 1'!CZ$21,'Alternatyva 1'!CZ$32,'Alternatyva 1'!CZ$43,'Alternatyva 1'!CZ$55,'Alternatyva 1'!CZ$66,'Alternatyva 1'!CZ$77,'Alternatyva 1'!CZ$88)","v":0},{"$f":"SUM('Alternatyva 1'!DA$21,'Alternatyva 1'!DA$32,'Alternatyva 1'!DA$43,'Alternatyva 1'!DA$55,'Alternatyva 1'!DA$66,'Alternatyva 1'!DA$77,'Alternatyva 1'!DA$88)","v":0},{"$f":"SUM('Alternatyva 1'!DB$21,'Alternatyva 1'!DB$32,'Alternatyva 1'!DB$43,'Alternatyva 1'!DB$55,'Alternatyva 1'!DB$66,'Alternatyva 1'!DB$77,'Alternatyva 1'!DB$88)","v":0},{"$f":"SUM('Alternatyva 1'!DC$21,'Alternatyva 1'!DC$32,'Alternatyva 1'!DC$43,'Alternatyva 1'!DC$55,'Alternatyva 1'!DC$66,'Alternatyva 1'!DC$77,'Alternatyva 1'!DC$88)","v":0}]
[null,"P.","Likutinė vertė (be PVM)",null,null,{"$f":"H12+NPV(SD,I12:INDEX(I12:DC12,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H12:$DC12)","v":0},{"$f":"H11-SUMPRODUCT('Alternatyva 1'!H$21:H$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"I11-SUMPRODUCT('Alternatyva 1'!I$21:I$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"J11-SUMPRODUCT('Alternatyva 1'!J$21:J$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"K11-SUMPRODUCT('Alternatyva 1'!K$21:K$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"L11-SUMPRODUCT('Alternatyva 1'!L$21:L$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"M11-SUMPRODUCT('Alternatyva 1'!M$21:M$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"N11-SUMPRODUCT('Alternatyva 1'!N$21:N$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"O11-SUMPRODUCT('Alternatyva 1'!O$21:O$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"P11-SUMPRODUCT('Alternatyva 1'!P$21:P$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"Q11-SUMPRODUCT('Alternatyva 1'!Q$21:Q$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"R11-SUMPRODUCT('Alternatyva 1'!R$21:R$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"S11-SUMPRODUCT('Alternatyva 1'!S$21:S$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"T11-SUMPRODUCT('Alternatyva 1'!T$21:T$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"U11-SUMPRODUCT('Alternatyva 1'!U$21:U$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"V11-SUMPRODUCT('Alternatyva 1'!V$21:V$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"W11-SUMPRODUCT('Alternatyva 1'!W$21:W$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"X11-SUMPRODUCT('Alternatyva 1'!X$21:X$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"Y11-SUMPRODUCT('Alternatyva 1'!Y$21:Y$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"Z11-SUMPRODUCT('Alternatyva 1'!Z$21:Z$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AA11-SUMPRODUCT('Alternatyva 1'!AA$21:AA$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AB11-SUMPRODUCT('Alternatyva 1'!AB$21:AB$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AC11-SUMPRODUCT('Alternatyva 1'!AC$21:AC$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AD11-SUMPRODUCT('Alternatyva 1'!AD$21:AD$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AE11-SUMPRODUCT('Alternatyva 1'!AE$21:AE$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AF11-SUMPRODUCT('Alternatyva 1'!AF$21:AF$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AG11-SUMPRODUCT('Alternatyva 1'!AG$21:AG$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AH11-SUMPRODUCT('Alternatyva 1'!AH$21:AH$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AI11-SUMPRODUCT('Alternatyva 1'!AI$21:AI$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AJ11-SUMPRODUCT('Alternatyva 1'!AJ$21:AJ$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AK11-SUMPRODUCT('Alternatyva 1'!AK$21:AK$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AL11-SUMPRODUCT('Alternatyva 1'!AL$21:AL$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AM11-SUMPRODUCT('Alternatyva 1'!AM$21:AM$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AN11-SUMPRODUCT('Alternatyva 1'!AN$21:AN$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AO11-SUMPRODUCT('Alternatyva 1'!AO$21:AO$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AP11-SUMPRODUCT('Alternatyva 1'!AP$21:AP$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AQ11-SUMPRODUCT('Alternatyva 1'!AQ$21:AQ$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AR11-SUMPRODUCT('Alternatyva 1'!AR$21:AR$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AS11-SUMPRODUCT('Alternatyva 1'!AS$21:AS$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AT11-SUMPRODUCT('Alternatyva 1'!AT$21:AT$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AU11-SUMPRODUCT('Alternatyva 1'!AU$21:AU$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AV11-SUMPRODUCT('Alternatyva 1'!AV$21:AV$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AW11-SUMPRODUCT('Alternatyva 1'!AW$21:AW$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AX11-SUMPRODUCT('Alternatyva 1'!AX$21:AX$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AY11-SUMPRODUCT('Alternatyva 1'!AY$21:AY$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"AZ11-SUMPRODUCT('Alternatyva 1'!AZ$21:AZ$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BA11-SUMPRODUCT('Alternatyva 1'!BA$21:BA$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BB11-SUMPRODUCT('Alternatyva 1'!BB$21:BB$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BC11-SUMPRODUCT('Alternatyva 1'!BC$21:BC$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BD11-SUMPRODUCT('Alternatyva 1'!BD$21:BD$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BE11-SUMPRODUCT('Alternatyva 1'!BE$21:BE$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BF11-SUMPRODUCT('Alternatyva 1'!BF$21:BF$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BG11-SUMPRODUCT('Alternatyva 1'!BG$21:BG$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BH11-SUMPRODUCT('Alternatyva 1'!BH$21:BH$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BI11-SUMPRODUCT('Alternatyva 1'!BI$21:BI$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BJ11-SUMPRODUCT('Alternatyva 1'!BJ$21:BJ$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BK11-SUMPRODUCT('Alternatyva 1'!BK$21:BK$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BL11-SUMPRODUCT('Alternatyva 1'!BL$21:BL$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BM11-SUMPRODUCT('Alternatyva 1'!BM$21:BM$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BN11-SUMPRODUCT('Alternatyva 1'!BN$21:BN$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BO11-SUMPRODUCT('Alternatyva 1'!BO$21:BO$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BP11-SUMPRODUCT('Alternatyva 1'!BP$21:BP$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BQ11-SUMPRODUCT('Alternatyva 1'!BQ$21:BQ$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BR11-SUMPRODUCT('Alternatyva 1'!BR$21:BR$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BS11-SUMPRODUCT('Alternatyva 1'!BS$21:BS$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BT11-SUMPRODUCT('Alternatyva 1'!BT$21:BT$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BU11-SUMPRODUCT('Alternatyva 1'!BU$21:BU$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BV11-SUMPRODUCT('Alternatyva 1'!BV$21:BV$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BW11-SUMPRODUCT('Alternatyva 1'!BW$21:BW$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BX11-SUMPRODUCT('Alternatyva 1'!BX$21:BX$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BY11-SUMPRODUCT('Alternatyva 1'!BY$21:BY$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"BZ11-SUMPRODUCT('Alternatyva 1'!BZ$21:BZ$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CA11-SUMPRODUCT('Alternatyva 1'!CA$21:CA$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CB11-SUMPRODUCT('Alternatyva 1'!CB$21:CB$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CC11-SUMPRODUCT('Alternatyva 1'!CC$21:CC$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CD11-SUMPRODUCT('Alternatyva 1'!CD$21:CD$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CE11-SUMPRODUCT('Alternatyva 1'!CE$21:CE$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CF11-SUMPRODUCT('Alternatyva 1'!CF$21:CF$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CG11-SUMPRODUCT('Alternatyva 1'!CG$21:CG$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CH11-SUMPRODUCT('Alternatyva 1'!CH$21:CH$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CI11-SUMPRODUCT('Alternatyva 1'!CI$21:CI$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CJ11-SUMPRODUCT('Alternatyva 1'!CJ$21:CJ$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CK11-SUMPRODUCT('Alternatyva 1'!CK$21:CK$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CL11-SUMPRODUCT('Alternatyva 1'!CL$21:CL$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CM11-SUMPRODUCT('Alternatyva 1'!CM$21:CM$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CN11-SUMPRODUCT('Alternatyva 1'!CN$21:CN$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CO11-SUMPRODUCT('Alternatyva 1'!CO$21:CO$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CP11-SUMPRODUCT('Alternatyva 1'!CP$21:CP$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CQ11-SUMPRODUCT('Alternatyva 1'!CQ$21:CQ$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CR11-SUMPRODUCT('Alternatyva 1'!CR$21:CR$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CS11-SUMPRODUCT('Alternatyva 1'!CS$21:CS$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CT11-SUMPRODUCT('Alternatyva 1'!CT$21:CT$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CU11-SUMPRODUCT('Alternatyva 1'!CU$21:CU$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CV11-SUMPRODUCT('Alternatyva 1'!CV$21:CV$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CW11-SUMPRODUCT('Alternatyva 1'!CW$21:CW$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CX11-SUMPRODUCT('Alternatyva 1'!CX$21:CX$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CY11-SUMPRODUCT('Alternatyva 1'!CY$21:CY$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"CZ11-SUMPRODUCT('Alternatyva 1'!CZ$21:CZ$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"DA11-SUMPRODUCT('Alternatyva 1'!DA$21:DA$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"DB11-SUMPRODUCT('Alternatyva 1'!DB$21:DB$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0},{"$f":"DC11-SUMPRODUCT('Alternatyva 1'!DC$21:DC$88,'Alternatyva 1'!$DH$21:$DH$88)","v":0}]
[null,"R.","Pinigų srautas ekonominės grynosios dabartinės vertės skaičiavimui",null,null,{"$f":"H13+NPV(SD,I13:INDEX(I13:DC13,PAL))","v":75348131.43835856},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H13:$DC13)","v":106656798.53727347},{"$f":"H8-H9-H10+H12","v":0},{"$f":"I8-I9-I10+I12","v":4756622.5533884307},{"$f":"J8-J9-J10+J12","v":-3244274.0782530475},-8327240.0774300788,7186909.9866550695,17656256.395912088,22717672.909646899,20152127.500933833,21052304.179637272,16829026.292259075,7877392.8745239405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU8-BU9-BU10+BU12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ekonominės analizės rodikliai"]
[null,null,"Ekonominė grynoji dabartinė vertė (EGDV)",null,null,{"$f":"F13","v":75348131.43835856}]
[null,null,"Ekonominės naudos ir išlaidų santykis (ENIS)",null,null,{"$f":"IFERROR(IF(F10<0,(F8-F10)/(F9-F12),(F8)/(F9+F10-F12)),\"\")","v":2.1349353721121886}]
[null,null,"Ekonominė vidinė grąžos norma (EVGN)",null,null,{"$f":"IFERROR(IRR(H13:INDEX(H13:DC13,PAL+1)),\"-\")","v":"-"}]
[null,null,"Finansinės analizės rodikliai",null,null,null,"Reali vertė",{"$f":"H7","v":"2022"},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AN7","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BT7","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H19:$DC19)","v":-85359358.5},{"$f":"H11-'Alternatyva 1'!H$7+'Alternatyva 1'!H$115","v":0},{"$f":"I11-'Alternatyva 1'!I$7+'Alternatyva 1'!I115","v":-3000000},{"$f":"J11-'Alternatyva 1'!J$7+'Alternatyva 1'!J115","v":-13962935.059999999},{"$f":"K11-'Alternatyva 1'!K$7+'Alternatyva 1'!K115","v":-20998848.18},{"$f":"L11-'Alternatyva 1'!L$7+'Alternatyva 1'!L115","v":-18513312.359999999},{"$f":"M11-'Alternatyva 1'!M$7+'Alternatyva 1'!M115","v":-12688850.899999999},{"$f":"N11-'Alternatyva 1'!N$7+'Alternatyva 1'!N115","v":-7869876},{"$f":"O11-'Alternatyva 1'!O$7+'Alternatyva 1'!O115","v":-5750536},{"$f":"P11-'Alternatyva 1'!P$7+'Alternatyva 1'!P115","v":-2575000},{"$f":"Q11-'Alternatyva 1'!Q$7+'Alternatyva 1'!Q115","v":0},{"$f":"R11-'Alternatyva 1'!R$7+'Alternatyva 1'!R115","v":0},{"$f":"S11-'Alternatyva 1'!S$7+'Alternatyva 1'!S115","v":0},{"$f":"T11-'Alternatyva 1'!T$7+'Alternatyva 1'!T115","v":0},{"$f":"U11-'Alternatyva 1'!U$7+'Alternatyva 1'!U115","v":0},{"$f":"V11-'Alternatyva 1'!V$7+'Alternatyva 1'!V115","v":0},{"$f":"W11-'Alternatyva 1'!W$7+'Alternatyva 1'!W115","v":0},{"$f":"X11-'Alternatyva 1'!X$7+'Alternatyva 1'!X115","v":0},{"$f":"Y11-'Alternatyva 1'!Y$7+'Alternatyva 1'!Y115","v":0},{"$f":"Z11-'Alternatyva 1'!Z$7+'Alternatyva 1'!Z115","v":0},{"$f":"AA11-'Alternatyva 1'!AA$7+'Alternatyva 1'!AA115","v":0},{"$f":"AB11-'Alternatyva 1'!AB$7+'Alternatyva 1'!AB115","v":0},{"$f":"AC11-'Alternatyva 1'!AC$7+'Alternatyva 1'!AC115","v":0},{"$f":"AD11-'Alternatyva 1'!AD$7+'Alternatyva 1'!AD115","v":0},{"$f":"AE11-'Alternatyva 1'!AE$7+'Alternatyva 1'!AE115","v":0},{"$f":"AF11-'Alternatyva 1'!AF$7+'Alternatyva 1'!AF115","v":0},{"$f":"AG11-'Alternatyva 1'!AG$7+'Alternatyva 1'!AG115","v":0},{"$f":"AH11-'Alternatyva 1'!AH$7+'Alternatyva 1'!AH115","v":0},{"$f":"AI11-'Alternatyva 1'!AI$7+'Alternatyva 1'!AI115","v":0},{"$f":"AJ11-'Alternatyva 1'!AJ$7+'Alternatyva 1'!AJ115","v":0},{"$f":"AK11-'Alternatyva 1'!AK$7+'Alternatyva 1'!AK115","v":0},{"$f":"AL11-'Alternatyva 1'!AL$7+'Alternatyva 1'!AL115","v":0},{"$f":"AM11-'Alternatyva 1'!AM$7+'Alternatyva 1'!AM115","v":0},{"$f":"AN11-'Alternatyva 1'!AN$7+'Alternatyva 1'!AN115","v":0},{"$f":"AO11-'Alternatyva 1'!AO$7+'Alternatyva 1'!AO115","v":0},{"$f":"AP11-'Alternatyva 1'!AP$7+'Alternatyva 1'!AP115","v":0},{"$f":"AQ11-'Alternatyva 1'!AQ$7+'Alternatyva 1'!AQ115","v":0},{"$f":"AR11-'Alternatyva 1'!AR$7+'Alternatyva 1'!AR115","v":0},{"$f":"AS11-'Alternatyva 1'!AS$7+'Alternatyva 1'!AS115","v":0},{"$f":"AT11-'Alternatyva 1'!AT$7+'Alternatyva 1'!AT115","v":0},{"$f":"AU11-'Alternatyva 1'!AU$7+'Alternatyva 1'!AU115","v":0},{"$f":"AV11-'Alternatyva 1'!AV$7+'Alternatyva 1'!AV115","v":0},{"$f":"AW11-'Alternatyva 1'!AW$7+'Alternatyva 1'!AW115","v":0},{"$f":"AX11-'Alternatyva 1'!AX$7+'Alternatyva 1'!AX115","v":0},{"$f":"AY11-'Alternatyva 1'!AY$7+'Alternatyva 1'!AY115","v":0},{"$f":"AZ11-'Alternatyva 1'!AZ$7+'Alternatyva 1'!AZ115","v":0},{"$f":"BA11-'Alternatyva 1'!BA$7+'Alternatyva 1'!BA115","v":0},{"$f":"BB11-'Alternatyva 1'!BB$7+'Alternatyva 1'!BB115","v":0},{"$f":"BC11-'Alternatyva 1'!BC$7+'Alternatyva 1'!BC115","v":0},{"$f":"BD11-'Alternatyva 1'!BD$7+'Alternatyva 1'!BD115","v":0},{"$f":"BE11-'Alternatyva 1'!BE$7+'Alternatyva 1'!BE115","v":0},{"$f":"BF11-'Alternatyva 1'!BF$7+'Alternatyva 1'!BF115","v":0},{"$f":"BG11-'Alternatyva 1'!BG$7+'Alternatyva 1'!BG115","v":0},{"$f":"BH11-'Alternatyva 1'!BH$7+'Alternatyva 1'!BH115","v":0},{"$f":"BI11-'Alternatyva 1'!BI$7+'Alternatyva 1'!BI115","v":0},{"$f":"BJ11-'Alternatyva 1'!BJ$7+'Alternatyva 1'!BJ115","v":0},{"$f":"BK11-'Alternatyva 1'!BK$7+'Alternatyva 1'!BK115","v":0},{"$f":"BL11-'Alternatyva 1'!BL$7+'Alternatyva 1'!BL115","v":0},{"$f":"BM11-'Alternatyva 1'!BM$7+'Alternatyva 1'!BM115","v":0},{"$f":"BN11-'Alternatyva 1'!BN$7+'Alternatyva 1'!BN115","v":0},{"$f":"BO11-'Alternatyva 1'!BO$7+'Alternatyva 1'!BO115","v":0},{"$f":"BP11-'Alternatyva 1'!BP$7+'Alternatyva 1'!BP115","v":0},{"$f":"BQ11-'Alternatyva 1'!BQ$7+'Alternatyva 1'!BQ115","v":0},{"$f":"BR11-'Alternatyva 1'!BR$7+'Alternatyva 1'!BR115","v":0},{"$f":"BS11-'Alternatyva 1'!BS$7+'Alternatyva 1'!BS115","v":0},{"$f":"BT11-'Alternatyva 1'!BT$7+'Alternatyva 1'!BT115","v":0},{"$f":"BU11-'Alternatyva 1'!BU$7+'Alternatyva 1'!BU115","v":0},{"$f":"BV11-'Alternatyva 1'!BV$7+'Alternatyva 1'!BV115","v":0},{"$f":"BW11-'Alternatyva 1'!BW$7+'Alternatyva 1'!BW115","v":0},{"$f":"BX11-'Alternatyva 1'!BX$7+'Alternatyva 1'!BX115","v":0},{"$f":"BY11-'Alternatyva 1'!BY$7+'Alternatyva 1'!BY115","v":0},{"$f":"BZ11-'Alternatyva 1'!BZ$7+'Alternatyva 1'!BZ115","v":0},{"$f":"CA11-'Alternatyva 1'!CA$7+'Alternatyva 1'!CA115","v":0},{"$f":"CB11-'Alternatyva 1'!CB$7+'Alternatyva 1'!CB115","v":0},{"$f":"CC11-'Alternatyva 1'!CC$7+'Alternatyva 1'!CC115","v":0},{"$f":"CD11-'Alternatyva 1'!CD$7+'Alternatyva 1'!CD115","v":0},{"$f":"CE11-'Alternatyva 1'!CE$7+'Alternatyva 1'!CE115","v":0},{"$f":"CF11-'Alternatyva 1'!CF$7+'Alternatyva 1'!CF115","v":0},{"$f":"CG11-'Alternatyva 1'!CG$7+'Alternatyva 1'!CG115","v":0},{"$f":"CH11-'Alternatyva 1'!CH$7+'Alternatyva 1'!CH115","v":0},{"$f":"CI11-'Alternatyva 1'!CI$7+'Alternatyva 1'!CI115","v":0},{"$f":"CJ11-'Alternatyva 1'!CJ$7+'Alternatyva 1'!CJ115","v":0},{"$f":"CK11-'Alternatyva 1'!CK$7+'Alternatyva 1'!CK115","v":0},{"$f":"CL11-'Alternatyva 1'!CL$7+'Alternatyva 1'!CL115","v":0},{"$f":"CM11-'Alternatyva 1'!CM$7+'Alternatyva 1'!CM115","v":0},{"$f":"CN11-'Alternatyva 1'!CN$7+'Alternatyva 1'!CN115","v":0},{"$f":"CO11-'Alternatyva 1'!CO$7+'Alternatyva 1'!CO115","v":0},{"$f":"CP11-'Alternatyva 1'!CP$7+'Alternatyva 1'!CP115","v":0},{"$f":"CQ11-'Alternatyva 1'!CQ$7+'Alternatyva 1'!CQ115","v":0},{"$f":"CR11-'Alternatyva 1'!CR$7+'Alternatyva 1'!CR115","v":0},{"$f":"CS11-'Alternatyva 1'!CS$7+'Alternatyva 1'!CS115","v":0},{"$f":"CT11-'Alternatyva 1'!CT$7+'Alternatyva 1'!CT115","v":0},{"$f":"CU11-'Alternatyva 1'!CU$7+'Alternatyva 1'!CU115","v":0},{"$f":"CV11-'Alternatyva 1'!CV$7+'Alternatyva 1'!CV115","v":0},{"$f":"CW11-'Alternatyva 1'!CW$7+'Alternatyva 1'!CW115","v":0},{"$f":"CX11-'Alternatyva 1'!CX$7+'Alternatyva 1'!CX115","v":0},{"$f":"CY11-'Alternatyva 1'!CY$7+'Alternatyva 1'!CY115","v":0},{"$f":"CZ11-'Alternatyva 1'!CZ$7+'Alternatyva 1'!CZ115","v":0},{"$f":"DA11-'Alternatyva 1'!DA$7+'Alternatyva 1'!DA115","v":0},{"$f":"DB11-'Alternatyva 1'!DB$7+'Alternatyva 1'!DB115","v":0},{"$f":"DC11-'Alternatyva 1'!DC$7+'Alternatyva 1'!DC115","v":0}]
[null,null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,{"$f":"H19+NPV(FD,I19:INDEX(I19:DC19,PAL))","v":-73187740.156348258},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X12-'Alternatyva 1'!X7+'Alternatyva 1'!X112","v":0},{"$f":"Y12-'Alternatyva 1'!Y7+'Alternatyva 1'!Y112","v":0},{"$f":"Z12-'Alternatyva 1'!Z7+'Alternatyva 1'!Z112","v":0},{"$f":"AA12-'Alternatyva 1'!AA7+'Alternatyva 1'!AA112","v":0},{"$f":"AB12-'Alternatyva 1'!AB7+'Alternatyva 1'!AB112","v":0},{"$f":"AC12-'Alternatyva 1'!AC7+'Alternatyva 1'!AC112","v":0},{"$f":"AD12-'Alternatyva 1'!AD7+'Alternatyva 1'!AD112","v":0},{"$f":"AE12-'Alternatyva 1'!AE7+'Alternatyva 1'!AE112","v":0},{"$f":"AF12-'Alternatyva 1'!AF7+'Alternatyva 1'!AF112","v":0},{"$f":"AG12-'Alternatyva 1'!AG7+'Alternatyva 1'!AG112","v":0},{"$f":"AH12-'Alternatyva 1'!AH7+'Alternatyva 1'!AH112","v":0},{"$f":"AI12-'Alternatyva 1'!AI7+'Alternatyva 1'!AI112","v":0},{"$f":"AJ12-'Alternatyva 1'!AJ7+'Alternatyva 1'!AJ112","v":0},{"$f":"AK12-'Alternatyva 1'!AK7+'Alternatyva 1'!AK112","v":0},{"$f":"AL12-'Alternatyva 1'!AL7+'Alternatyva 1'!AL112","v":0},{"$f":"AM12-'Alternatyva 1'!AM7+'Alternatyva 1'!AM112","v":0},{"$f":"AN12-'Alternatyva 1'!AN7+'Alternatyva 1'!AN112","v":0},{"$f":"AO12-'Alternatyva 1'!AO7+'Alternatyva 1'!AO112","v":0},{"$f":"AP12-'Alternatyva 1'!AP7+'Alternatyva 1'!AP112","v":0},{"$f":"AQ12-'Alternatyva 1'!AQ7+'Alternatyva 1'!AQ112","v":0},{"$f":"AR12-'Alternatyva 1'!AR7+'Alternatyva 1'!AR112","v":0},{"$f":"AS12-'Alternatyva 1'!AS7+'Alternatyva 1'!AS112","v":0},{"$f":"AT12-'Alternatyva 1'!AT7+'Alternatyva 1'!AT112","v":0},{"$f":"AU12-'Alternatyva 1'!AU7+'Alternatyva 1'!AU112","v":0},{"$f":"AV12-'Alternatyva 1'!AV7+'Alternatyva 1'!AV112","v":0},{"$f":"AW12-'Alternatyva 1'!AW7+'Alternatyva 1'!AW112","v":0},{"$f":"AX12-'Alternatyva 1'!AX7+'Alternatyva 1'!AX112","v":0},{"$f":"AY12-'Alternatyva 1'!AY7+'Alternatyva 1'!AY112","v":0},{"$f":"AZ12-'Alternatyva 1'!AZ7+'Alternatyva 1'!AZ112","v":0},{"$f":"BA12-'Alternatyva 1'!BA7+'Alternatyva 1'!BA112","v":0},{"$f":"BB12-'Alternatyva 1'!BB7+'Alternatyva 1'!BB112","v":0},{"$f":"BC12-'Alternatyva 1'!BC7+'Alternatyva 1'!BC112","v":0},{"$f":"BD12-'Alternatyva 1'!BD7+'Alternatyva 1'!BD112","v":0},{"$f":"BE12-'Alternatyva 1'!BE7+'Alternatyva 1'!BE112","v":0},{"$f":"BF12-'Alternatyva 1'!BF7+'Alternatyva 1'!BF112","v":0},{"$f":"BG12-'Alternatyva 1'!BG7+'Alternatyva 1'!BG112","v":0},{"$f":"BH12-'Alternatyva 1'!BH7+'Alternatyva 1'!BH112","v":0},{"$f":"BI12-'Alternatyva 1'!BI7+'Alternatyva 1'!BI112","v":0},{"$f":"BJ12-'Alternatyva 1'!BJ7+'Alternatyva 1'!BJ112","v":0},{"$f":"BK12-'Alternatyva 1'!BK7+'Alternatyva 1'!BK112","v":0},{"$f":"BL12-'Alternatyva 1'!BL7+'Alternatyva 1'!BL112","v":0},{"$f":"BM12-'Alternatyva 1'!BM7+'Alternatyva 1'!BM112","v":0},{"$f":"BN12-'Alternatyva 1'!BN7+'Alternatyva 1'!BN112","v":0},{"$f":"BO12-'Alternatyva 1'!BO7+'Alternatyva 1'!BO112","v":0},{"$f":"BP12-'Alternatyva 1'!BP7+'Alternatyva 1'!BP112","v":0},{"$f":"BQ12-'Alternatyva 1'!BQ7+'Alternatyva 1'!BQ112","v":0},{"$f":"BR12-'Alternatyva 1'!BR7+'Alternatyva 1'!BR112","v":0},{"$f":"BS12-'Alternatyva 1'!BS7+'Alternatyva 1'!BS112","v":0},{"$f":"BT12-'Alternatyva 1'!BT7+'Alternatyva 1'!BT112","v":0},{"$f":"BU12-'Alternatyva 1'!BU7+'Alternatyva 1'!BU112","v":0},{"$f":"BV12-'Alternatyva 1'!BV7+'Alternatyva 1'!BV112","v":0},{"$f":"BW12-'Alternatyva 1'!BW7+'Alternatyva 1'!BW112","v":0},{"$f":"BX12-'Alternatyva 1'!BX7+'Alternatyva 1'!BX112","v":0},{"$f":"BY12-'Alternatyva 1'!BY7+'Alternatyva 1'!BY112","v":0},{"$f":"BZ12-'Alternatyva 1'!BZ7+'Alternatyva 1'!BZ112","v":0},{"$f":"CA12-'Alternatyva 1'!CA7+'Alternatyva 1'!CA112","v":0},{"$f":"CB12-'Alternatyva 1'!CB7+'Alternatyva 1'!CB112","v":0},{"$f":"CC12-'Alternatyva 1'!CC7+'Alternatyva 1'!CC112","v":0},{"$f":"CD12-'Alternatyva 1'!CD7+'Alternatyva 1'!CD112","v":0},{"$f":"CE12-'Alternatyva 1'!CE7+'Alternatyva 1'!CE112","v":0},{"$f":"CF12-'Alternatyva 1'!CF7+'Alternatyva 1'!CF112","v":0},{"$f":"CG12-'Alternatyva 1'!CG7+'Alternatyva 1'!CG112","v":0},{"$f":"CH12-'Alternatyva 1'!CH7+'Alternatyva 1'!CH112","v":0},{"$f":"CI12-'Alternatyva 1'!CI7+'Alternatyva 1'!CI112","v":0},{"$f":"CJ12-'Alternatyva 1'!CJ7+'Alternatyva 1'!CJ112","v":0},{"$f":"CK12-'Alternatyva 1'!CK7+'Alternatyva 1'!CK112","v":0},{"$f":"CL12-'Alternatyva 1'!CL7+'Alternatyva 1'!CL112","v":0},{"$f":"CM12-'Alternatyva 1'!CM7+'Alternatyva 1'!CM112","v":0},{"$f":"CN12-'Alternatyva 1'!CN7+'Alternatyva 1'!CN112","v":0},{"$f":"CO12-'Alternatyva 1'!CO7+'Alternatyva 1'!CO112","v":0},{"$f":"CP12-'Alternatyva 1'!CP7+'Alternatyva 1'!CP112","v":0},{"$f":"CQ12-'Alternatyva 1'!CQ7+'Alternatyva 1'!CQ112","v":0},{"$f":"CR12-'Alternatyva 1'!CR7+'Alternatyva 1'!CR112","v":0},{"$f":"CS12-'Alternatyva 1'!CS7+'Alternatyva 1'!CS112","v":0},{"$f":"CT12-'Alternatyva 1'!CT7+'Alternatyva 1'!CT112","v":0},{"$f":"CU12-'Alternatyva 1'!CU7+'Alternatyva 1'!CU112","v":0},{"$f":"CV12-'Alternatyva 1'!CV7+'Alternatyva 1'!CV112","v":0},{"$f":"CW12-'Alternatyva 1'!CW7+'Alternatyva 1'!CW112","v":0},{"$f":"CX12-'Alternatyva 1'!CX7+'Alternatyva 1'!CX112","v":0},{"$f":"CY12-'Alternatyva 1'!CY7+'Alternatyva 1'!CY112","v":0},{"$f":"CZ12-'Alternatyva 1'!CZ7+'Alternatyva 1'!CZ112","v":0},{"$f":"DA12-'Alternatyva 1'!DA7+'Alternatyva 1'!DA112","v":0},{"$f":"DB12-'Alternatyva 1'!DB7+'Alternatyva 1'!DB112","v":0},{"$f":"DC12-'Alternatyva 1'!DC7+'Alternatyva 1'!DC112","v":0},{"$f":"DD12-'Alternatyva 1'!DD7+'Alternatyva 1'!DD112","v":0}]
[null,null,"Finansinė vidinė grąžos norma (FVGN)",null,null,{"$f":"IFERROR(IRR(H19:INDEX(H19:DC19,PAL+1)),\"-\")","v":"-"}]
[null,null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,{"$f":"IFERROR(IF('Alternatyva 1'!F$89<0,SUM('Alternatyva 1'!F$100,-'Alternatyva 1'!F$115,-'Alternatyva 1'!F$89)/SUM('Alternatyva 1'!F$9,'Alternatyva 1'!F$8,-SNA!F11),SUM('Alternatyva 1'!F$100,-'Alternatyva 1'!F$115)/SUM('Alternatyva 1'!F$9,'Alternatyva 1'!F$8,-SNA!F11,'Alternatyva 1'!F$89)),\"\")","v":0}]
[]
[null,"Alternatyva 2",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Rodiklio pavadinimas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$7+I24","v":2023},{"$f":"$H$7+J24","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$7+BV24","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,"L.","Socialinis - ekonominis poveikis",null,null,{"$f":"H26+NPV(SD,I26:INDEX(I26:DC26,PAL))","v":137660748.40625152},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H26:$DC26)","v":183947742.3574706},{"$f":"'Alternatyva 2'!H$117","v":0},{"$f":"'Alternatyva 2'!I$117","v":7242207.9100000001},{"$f":"'Alternatyva 2'!J$117","v":9703108.2686409112},{"$f":"'Alternatyva 2'!K$117","v":6927570.3444711585},{"$f":"'Alternatyva 2'!L$117","v":18829803.214506723},{"$f":"'Alternatyva 2'!M$117","v":28256111.926446266},{"$f":"'Alternatyva 2'!N$117","v":32905529.712094244},{"$f":"'Alternatyva 2'!O$117","v":27480038.368126318},{"$f":"'Alternatyva 2'!P$117","v":22299260.726605933},{"$f":"'Alternatyva 2'!Q$117","v":18442389.361035552},{"$f":"'Alternatyva 2'!R$117","v":11861722.525543479},{"$f":"'Alternatyva 2'!S$117","v":0},{"$f":"'Alternatyva 2'!T$117","v":0},{"$f":"'Alternatyva 2'!U$117","v":0},{"$f":"'Alternatyva 2'!V$117","v":0},{"$f":"'Alternatyva 2'!W$117","v":0},{"$f":"'Alternatyva 2'!X$117","v":0},{"$f":"'Alternatyva 2'!Y$117","v":0},{"$f":"'Alternatyva 2'!Z$117","v":0},{"$f":"'Alternatyva 2'!AA$117","v":0},{"$f":"'Alternatyva 2'!AB$117","v":0},{"$f":"'Alternatyva 2'!AC$117","v":0},{"$f":"'Alternatyva 2'!AD$117","v":0},{"$f":"'Alternatyva 2'!AE$117","v":0},{"$f":"'Alternatyva 2'!AF$117","v":0},{"$f":"'Alternatyva 2'!AG$117","v":0},{"$f":"'Alternatyva 2'!AH$117","v":0},{"$f":"'Alternatyva 2'!AI$117","v":0},{"$f":"'Alternatyva 2'!AJ$117","v":0},{"$f":"'Alternatyva 2'!AK$117","v":0},{"$f":"'Alternatyva 2'!AL$117","v":0},{"$f":"'Alternatyva 2'!AM$117","v":0},{"$f":"'Alternatyva 2'!AN$117","v":0},{"$f":"'Alternatyva 2'!AO$117","v":0},{"$f":"'Alternatyva 2'!AP$117","v":0},{"$f":"'Alternatyva 2'!AQ$117","v":0},{"$f":"'Alternatyva 2'!AR$117","v":0},{"$f":"'Alternatyva 2'!AS$117","v":0},{"$f":"'Alternatyva 2'!AT$117","v":0},{"$f":"'Alternatyva 2'!AU$117","v":0},{"$f":"'Alternatyva 2'!AV$117","v":0},{"$f":"'Alternatyva 2'!AW$117","v":0},{"$f":"'Alternatyva 2'!AX$117","v":0},{"$f":"'Alternatyva 2'!AY$117","v":0},{"$f":"'Alternatyva 2'!AZ$117","v":0},{"$f":"'Alternatyva 2'!BA$117","v":0},{"$f":"'Alternatyva 2'!BB$117","v":0},{"$f":"'Alternatyva 2'!BC$117","v":0},{"$f":"'Alternatyva 2'!BD$117","v":0},{"$f":"'Alternatyva 2'!BE$117","v":0},{"$f":"'Alternatyva 2'!BF$117","v":0},{"$f":"'Alternatyva 2'!BG$117","v":0},{"$f":"'Alternatyva 2'!BH$117","v":0},{"$f":"'Alternatyva 2'!BI$117","v":0},{"$f":"'Alternatyva 2'!BJ$117","v":0},{"$f":"'Alternatyva 2'!BK$117","v":0},{"$f":"'Alternatyva 2'!BL$117","v":0},{"$f":"'Alternatyva 2'!BM$117","v":0},{"$f":"'Alternatyva 2'!BN$117","v":0},{"$f":"'Alternatyva 2'!BO$117","v":0},{"$f":"'Alternatyva 2'!BP$117","v":0},{"$f":"'Alternatyva 2'!BQ$117","v":0},{"$f":"'Alternatyva 2'!BR$117","v":0},{"$f":"'Alternatyva 2'!BS$117","v":0},{"$f":"'Alternatyva 2'!BT$117","v":0},{"$f":"'Alternatyva 2'!BU$117","v":0},{"$f":"'Alternatyva 2'!BV$117","v":0},{"$f":"'Alternatyva 2'!BW$117","v":0},{"$f":"'Alternatyva 2'!BX$117","v":0},{"$f":"'Alternatyva 2'!BY$117","v":0},{"$f":"'Alternatyva 2'!BZ$117","v":0},{"$f":"'Alternatyva 2'!CA$117","v":0},{"$f":"'Alternatyva 2'!CB$117","v":0},{"$f":"'Alternatyva 2'!CC$117","v":0},{"$f":"'Alternatyva 2'!CD$117","v":0},{"$f":"'Alternatyva 2'!CE$117","v":0},{"$f":"'Alternatyva 2'!CF$117","v":0},{"$f":"'Alternatyva 2'!CG$117","v":0},{"$f":"'Alternatyva 2'!CH$117","v":0},{"$f":"'Alternatyva 2'!CI$117","v":0},{"$f":"'Alternatyva 2'!CJ$117","v":0},{"$f":"'Alternatyva 2'!CK$117","v":0},{"$f":"'Alternatyva 2'!CL$117","v":0},{"$f":"'Alternatyva 2'!CM$117","v":0},{"$f":"'Alternatyva 2'!CN$117","v":0},{"$f":"'Alternatyva 2'!CO$117","v":0},{"$f":"'Alternatyva 2'!CP$117","v":0},{"$f":"'Alternatyva 2'!CQ$117","v":0},{"$f":"'Alternatyva 2'!CR$117","v":0},{"$f":"'Alternatyva 2'!CS$117","v":0},{"$f":"'Alternatyva 2'!CT$117","v":0},{"$f":"'Alternatyva 2'!CU$117","v":0},{"$f":"'Alternatyva 2'!CV$117","v":0},{"$f":"'Alternatyva 2'!CW$117","v":0},{"$f":"'Alternatyva 2'!CX$117","v":0},{"$f":"'Alternatyva 2'!CY$117","v":0},{"$f":"'Alternatyva 2'!CZ$117","v":0},{"$f":"'Alternatyva 2'!DA$117","v":0},{"$f":"'Alternatyva 2'!DB$117","v":0},{"$f":"'Alternatyva 2'!DC$117","v":0}]
[null,"M.","Investicijų ir reinvesticijų srautas (be PVM)",null,null,{"$f":"H27+NPV(SD,I27:INDEX(I27:DC27,PAL))","v":50111025.530414782},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H27:$DC27)","v":61237410.029917352},{"$f":"'Alternatyva 2'!H$8+'Alternatyva 2'!H$9-'Alternatyva 2'!H$113","v":0},{"$f":"'Alternatyva 2'!I$8+'Alternatyva 2'!I$9-'Alternatyva 2'!I$113","v":2479338.8429752067},{"$f":"'Alternatyva 2'!J$8+'Alternatyva 2'!J$9-'Alternatyva 2'!J$113","v":7503781.579586776},{"$f":"'Alternatyva 2'!K$8+'Alternatyva 2'!K$9-'Alternatyva 2'!K$113","v":12517145.164380165},{"$f":"'Alternatyva 2'!L$8+'Alternatyva 2'!L$9-'Alternatyva 2'!L$113","v":13843557.574380165},{"$f":"'Alternatyva 2'!M$8+'Alternatyva 2'!M$9-'Alternatyva 2'!M$113","v":11733225.324876033},{"$f":"'Alternatyva 2'!N$8+'Alternatyva 2'!N$9-'Alternatyva 2'!N$113","v":7218096.2766942149},{"$f":"'Alternatyva 2'!O$8+'Alternatyva 2'!O$9-'Alternatyva 2'!O$113","v":4142400.5156198344},{"$f":"'Alternatyva 2'!P$8+'Alternatyva 2'!P$9-'Alternatyva 2'!P$113","v":1799864.7514049588},{"$f":"'Alternatyva 2'!Q$8+'Alternatyva 2'!Q$9-'Alternatyva 2'!Q$113","v":0},{"$f":"'Alternatyva 2'!R$8+'Alternatyva 2'!R$9-'Alternatyva 2'!R$113","v":0},{"$f":"'Alternatyva 2'!S$8+'Alternatyva 2'!S$9-'Alternatyva 2'!S$113","v":0},{"$f":"'Alternatyva 2'!T$8+'Alternatyva 2'!T$9-'Alternatyva 2'!T$113","v":0},{"$f":"'Alternatyva 2'!U$8+'Alternatyva 2'!U$9-'Alternatyva 2'!U$113","v":0},{"$f":"'Alternatyva 2'!V$8+'Alternatyva 2'!V$9-'Alternatyva 2'!V$113","v":0},{"$f":"'Alternatyva 2'!W$8+'Alternatyva 2'!W$9-'Alternatyva 2'!W$113","v":0},{"$f":"'Alternatyva 2'!X$8+'Alternatyva 2'!X$9-'Alternatyva 2'!X$113","v":0},{"$f":"'Alternatyva 2'!Y$8+'Alternatyva 2'!Y$9-'Alternatyva 2'!Y$113","v":0},{"$f":"'Alternatyva 2'!Z$8+'Alternatyva 2'!Z$9-'Alternatyva 2'!Z$113","v":0},{"$f":"'Alternatyva 2'!AA$8+'Alternatyva 2'!AA$9-'Alternatyva 2'!AA$113","v":0},{"$f":"'Alternatyva 2'!AB$8+'Alternatyva 2'!AB$9-'Alternatyva 2'!AB$113","v":0},{"$f":"'Alternatyva 2'!AC$8+'Alternatyva 2'!AC$9-'Alternatyva 2'!AC$113","v":0},{"$f":"'Alternatyva 2'!AD$8+'Alternatyva 2'!AD$9-'Alternatyva 2'!AD$113","v":0},{"$f":"'Alternatyva 2'!AE$8+'Alternatyva 2'!AE$9-'Alternatyva 2'!AE$113","v":0},{"$f":"'Alternatyva 2'!AF$8+'Alternatyva 2'!AF$9-'Alternatyva 2'!AF$113","v":0},{"$f":"'Alternatyva 2'!AG$8+'Alternatyva 2'!AG$9-'Alternatyva 2'!AG$113","v":0},{"$f":"'Alternatyva 2'!AH$8+'Alternatyva 2'!AH$9-'Alternatyva 2'!AH$113","v":0},{"$f":"'Alternatyva 2'!AI$8+'Alternatyva 2'!AI$9-'Alternatyva 2'!AI$113","v":0},{"$f":"'Alternatyva 2'!AJ$8+'Alternatyva 2'!AJ$9-'Alternatyva 2'!AJ$113","v":0},{"$f":"'Alternatyva 2'!AK$8+'Alternatyva 2'!AK$9-'Alternatyva 2'!AK$113","v":0},{"$f":"'Alternatyva 2'!AL$8+'Alternatyva 2'!AL$9-'Alternatyva 2'!AL$113","v":0},{"$f":"'Alternatyva 2'!AM$8+'Alternatyva 2'!AM$9-'Alternatyva 2'!AM$113","v":0},{"$f":"'Alternatyva 2'!AN$8+'Alternatyva 2'!AN$9-'Alternatyva 2'!AN$113","v":0},{"$f":"'Alternatyva 2'!AO$8+'Alternatyva 2'!AO$9-'Alternatyva 2'!AO$113","v":0},{"$f":"'Alternatyva 2'!AP$8+'Alternatyva 2'!AP$9-'Alternatyva 2'!AP$113","v":0},{"$f":"'Alternatyva 2'!AQ$8+'Alternatyva 2'!AQ$9-'Alternatyva 2'!AQ$113","v":0},{"$f":"'Alternatyva 2'!AR$8+'Alternatyva 2'!AR$9-'Alternatyva 2'!AR$113","v":0},{"$f":"'Alternatyva 2'!AS$8+'Alternatyva 2'!AS$9-'Alternatyva 2'!AS$113","v":0},{"$f":"'Alternatyva 2'!AT$8+'Alternatyva 2'!AT$9-'Alternatyva 2'!AT$113","v":0},{"$f":"'Alternatyva 2'!AU$8+'Alternatyva 2'!AU$9-'Alternatyva 2'!AU$113","v":0},{"$f":"'Alternatyva 2'!AV$8+'Alternatyva 2'!AV$9-'Alternatyva 2'!AV$113","v":0},{"$f":"'Alternatyva 2'!AW$8+'Alternatyva 2'!AW$9-'Alternatyva 2'!AW$113","v":0},{"$f":"'Alternatyva 2'!AX$8+'Alternatyva 2'!AX$9-'Alternatyva 2'!AX$113","v":0},{"$f":"'Alternatyva 2'!AY$8+'Alternatyva 2'!AY$9-'Alternatyva 2'!AY$113","v":0},{"$f":"'Alternatyva 2'!AZ$8+'Alternatyva 2'!AZ$9-'Alternatyva 2'!AZ$113","v":0},{"$f":"'Alternatyva 2'!BA$8+'Alternatyva 2'!BA$9-'Alternatyva 2'!BA$113","v":0},{"$f":"'Alternatyva 2'!BB$8+'Alternatyva 2'!BB$9-'Alternatyva 2'!BB$113","v":0},{"$f":"'Alternatyva 2'!BC$8+'Alternatyva 2'!BC$9-'Alternatyva 2'!BC$113","v":0},{"$f":"'Alternatyva 2'!BD$8+'Alternatyva 2'!BD$9-'Alternatyva 2'!BD$113","v":0},{"$f":"'Alternatyva 2'!BE$8+'Alternatyva 2'!BE$9-'Alternatyva 2'!BE$113","v":0},{"$f":"'Alternatyva 2'!BF$8+'Alternatyva 2'!BF$9-'Alternatyva 2'!BF$113","v":0},{"$f":"'Alternatyva 2'!BG$8+'Alternatyva 2'!BG$9-'Alternatyva 2'!BG$113","v":0},{"$f":"'Alternatyva 2'!BH$8+'Alternatyva 2'!BH$9-'Alternatyva 2'!BH$113","v":0},{"$f":"'Alternatyva 2'!BI$8+'Alternatyva 2'!BI$9-'Alternatyva 2'!BI$113","v":0},{"$f":"'Alternatyva 2'!BJ$8+'Alternatyva 2'!BJ$9-'Alternatyva 2'!BJ$113","v":0},{"$f":"'Alternatyva 2'!BK$8+'Alternatyva 2'!BK$9-'Alternatyva 2'!BK$113","v":0},{"$f":"'Alternatyva 2'!BL$8+'Alternatyva 2'!BL$9-'Alternatyva 2'!BL$113","v":0},{"$f":"'Alternatyva 2'!BM$8+'Alternatyva 2'!BM$9-'Alternatyva 2'!BM$113","v":0},{"$f":"'Alternatyva 2'!BN$8+'Alternatyva 2'!BN$9-'Alternatyva 2'!BN$113","v":0},{"$f":"'Alternatyva 2'!BO$8+'Alternatyva 2'!BO$9-'Alternatyva 2'!BO$113","v":0},{"$f":"'Alternatyva 2'!BP$8+'Alternatyva 2'!BP$9-'Alternatyva 2'!BP$113","v":0},{"$f":"'Alternatyva 2'!BQ$8+'Alternatyva 2'!BQ$9-'Alternatyva 2'!BQ$113","v":0},{"$f":"'Alternatyva 2'!BR$8+'Alternatyva 2'!BR$9-'Alternatyva 2'!BR$113","v":0},{"$f":"'Alternatyva 2'!BS$8+'Alternatyva 2'!BS$9-'Alternatyva 2'!BS$113","v":0},{"$f":"'Alternatyva 2'!BT$8+'Alternatyva 2'!BT$9-'Alternatyva 2'!BT$113","v":0},{"$f":"'Alternatyva 2'!BU$8+'Alternatyva 2'!BU$9-'Alternatyva 2'!BU$113","v":0},{"$f":"'Alternatyva 2'!BV$8+'Alternatyva 2'!BV$9-'Alternatyva 2'!BV$113","v":0},{"$f":"'Alternatyva 2'!BW$8+'Alternatyva 2'!BW$9-'Alternatyva 2'!BW$113","v":0},{"$f":"'Alternatyva 2'!BX$8+'Alternatyva 2'!BX$9-'Alternatyva 2'!BX$113","v":0},{"$f":"'Alternatyva 2'!BY$8+'Alternatyva 2'!BY$9-'Alternatyva 2'!BY$113","v":0},{"$f":"'Alternatyva 2'!BZ$8+'Alternatyva 2'!BZ$9-'Alternatyva 2'!BZ$113","v":0},{"$f":"'Alternatyva 2'!CA$8+'Alternatyva 2'!CA$9-'Alternatyva 2'!CA$113","v":0},{"$f":"'Alternatyva 2'!CB$8+'Alternatyva 2'!CB$9-'Alternatyva 2'!CB$113","v":0},{"$f":"'Alternatyva 2'!CC$8+'Alternatyva 2'!CC$9-'Alternatyva 2'!CC$113","v":0},{"$f":"'Alternatyva 2'!CD$8+'Alternatyva 2'!CD$9-'Alternatyva 2'!CD$113","v":0},{"$f":"'Alternatyva 2'!CE$8+'Alternatyva 2'!CE$9-'Alternatyva 2'!CE$113","v":0},{"$f":"'Alternatyva 2'!CF$8+'Alternatyva 2'!CF$9-'Alternatyva 2'!CF$113","v":0},{"$f":"'Alternatyva 2'!CG$8+'Alternatyva 2'!CG$9-'Alternatyva 2'!CG$113","v":0},{"$f":"'Alternatyva 2'!CH$8+'Alternatyva 2'!CH$9-'Alternatyva 2'!CH$113","v":0},{"$f":"'Alternatyva 2'!CI$8+'Alternatyva 2'!CI$9-'Alternatyva 2'!CI$113","v":0},{"$f":"'Alternatyva 2'!CJ$8+'Alternatyva 2'!CJ$9-'Alternatyva 2'!CJ$113","v":0},{"$f":"'Alternatyva 2'!CK$8+'Alternatyva 2'!CK$9-'Alternatyva 2'!CK$113","v":0},{"$f":"'Alternatyva 2'!CL$8+'Alternatyva 2'!CL$9-'Alternatyva 2'!CL$113","v":0},{"$f":"'Alternatyva 2'!CM$8+'Alternatyva 2'!CM$9-'Alternatyva 2'!CM$113","v":0},{"$f":"'Alternatyva 2'!CN$8+'Alternatyva 2'!CN$9-'Alternatyva 2'!CN$113","v":0},{"$f":"'Alternatyva 2'!CO$8+'Alternatyva 2'!CO$9-'Alternatyva 2'!CO$113","v":0},{"$f":"'Alternatyva 2'!CP$8+'Alternatyva 2'!CP$9-'Alternatyva 2'!CP$113","v":0},{"$f":"'Alternatyva 2'!CQ$8+'Alternatyva 2'!CQ$9-'Alternatyva 2'!CQ$113","v":0},{"$f":"'Alternatyva 2'!CR$8+'Alternatyva 2'!CR$9-'Alternatyva 2'!CR$113","v":0},{"$f":"'Alternatyva 2'!CS$8+'Alternatyva 2'!CS$9-'Alternatyva 2'!CS$113","v":0},{"$f":"'Alternatyva 2'!CT$8+'Alternatyva 2'!CT$9-'Alternatyva 2'!CT$113","v":0},{"$f":"'Alternatyva 2'!CU$8+'Alternatyva 2'!CU$9-'Alternatyva 2'!CU$113","v":0},{"$f":"'Alternatyva 2'!CV$8+'Alternatyva 2'!CV$9-'Alternatyva 2'!CV$113","v":0},{"$f":"'Alternatyva 2'!CW$8+'Alternatyva 2'!CW$9-'Alternatyva 2'!CW$113","v":0},{"$f":"'Alternatyva 2'!CX$8+'Alternatyva 2'!CX$9-'Alternatyva 2'!CX$113","v":0},{"$f":"'Alternatyva 2'!CY$8+'Alternatyva 2'!CY$9-'Alternatyva 2'!CY$113","v":0},{"$f":"'Alternatyva 2'!CZ$8+'Alternatyva 2'!CZ$9-'Alternatyva 2'!CZ$113","v":0},{"$f":"'Alternatyva 2'!DA$8+'Alternatyva 2'!DA$9-'Alternatyva 2'!DA$113","v":0},{"$f":"'Alternatyva 2'!DB$8+'Alternatyva 2'!DB$9-'Alternatyva 2'!DB$113","v":0},{"$f":"'Alternatyva 2'!DC$8+'Alternatyva 2'!DC$9-'Alternatyva 2'!DC$113","v":0}]
[null,"N.","Veiklos ir palaikymo (atnaujinimo) sąnaudos (be PVM)",null,null,{"$f":"H28+NPV(SD,I28:INDEX(I28:DC28,PAL))","v":22663459.195162594},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H28:$DC28)","v":27026046.219999995},{"$f":"'Alternatyva 2'!H$89-'Alternatyva 2'!H$114","v":0},{"$f":"'Alternatyva 2'!I$89-'Alternatyva 2'!I$114","v":0},{"$f":"'Alternatyva 2'!J$89-'Alternatyva 2'!J$114","v":6181467.5299999993},{"$f":"'Alternatyva 2'!K$89-'Alternatyva 2'!K$114","v":6637349.0899999999},{"$f":"'Alternatyva 2'!L$89-'Alternatyva 2'!L$114","v":7763761.5},{"$f":"'Alternatyva 2'!M$89-'Alternatyva 2'!M$114","v":3808357.1100000003},{"$f":"'Alternatyva 2'!N$89-'Alternatyva 2'!N$114","v":2331828.88},{"$f":"'Alternatyva 2'!O$89-'Alternatyva 2'!O$114","v":193874.59},{"$f":"'Alternatyva 2'!P$89-'Alternatyva 2'!P$114","v":109407.51999999999},{"$f":"'Alternatyva 2'!Q$89-'Alternatyva 2'!Q$114","v":0},{"$f":"'Alternatyva 2'!R$89-'Alternatyva 2'!R$114","v":0},{"$f":"'Alternatyva 2'!S$89-'Alternatyva 2'!S$114","v":0},{"$f":"'Alternatyva 2'!T$89-'Alternatyva 2'!T$114","v":0},{"$f":"'Alternatyva 2'!U$89-'Alternatyva 2'!U$114","v":0},{"$f":"'Alternatyva 2'!V$89-'Alternatyva 2'!V$114","v":0},{"$f":"'Alternatyva 2'!W$89-'Alternatyva 2'!W$114","v":0},{"$f":"'Alternatyva 2'!X$89-'Alternatyva 2'!X$114","v":0},{"$f":"'Alternatyva 2'!Y$89-'Alternatyva 2'!Y$114","v":0},{"$f":"'Alternatyva 2'!Z$89-'Alternatyva 2'!Z$114","v":0},{"$f":"'Alternatyva 2'!AA$89-'Alternatyva 2'!AA$114","v":0},{"$f":"'Alternatyva 2'!AB$89-'Alternatyva 2'!AB$114","v":0},{"$f":"'Alternatyva 2'!AC$89-'Alternatyva 2'!AC$114","v":0},{"$f":"'Alternatyva 2'!AD$89-'Alternatyva 2'!AD$114","v":0},{"$f":"'Alternatyva 2'!AE$89-'Alternatyva 2'!AE$114","v":0},{"$f":"'Alternatyva 2'!AF$89-'Alternatyva 2'!AF$114","v":0},{"$f":"'Alternatyva 2'!AG$89-'Alternatyva 2'!AG$114","v":0},{"$f":"'Alternatyva 2'!AH$89-'Alternatyva 2'!AH$114","v":0},{"$f":"'Alternatyva 2'!AI$89-'Alternatyva 2'!AI$114","v":0},{"$f":"'Alternatyva 2'!AJ$89-'Alternatyva 2'!AJ$114","v":0},{"$f":"'Alternatyva 2'!AK$89-'Alternatyva 2'!AK$114","v":0},{"$f":"'Alternatyva 2'!AL$89-'Alternatyva 2'!AL$114","v":0},{"$f":"'Alternatyva 2'!AM$89-'Alternatyva 2'!AM$114","v":0},{"$f":"'Alternatyva 2'!AN$89-'Alternatyva 2'!AN$114","v":0},{"$f":"'Alternatyva 2'!AO$89-'Alternatyva 2'!AO$114","v":0},{"$f":"'Alternatyva 2'!AP$89-'Alternatyva 2'!AP$114","v":0},{"$f":"'Alternatyva 2'!AQ$89-'Alternatyva 2'!AQ$114","v":0},{"$f":"'Alternatyva 2'!AR$89-'Alternatyva 2'!AR$114","v":0},{"$f":"'Alternatyva 2'!AS$89-'Alternatyva 2'!AS$114","v":0},{"$f":"'Alternatyva 2'!AT$89-'Alternatyva 2'!AT$114","v":0},{"$f":"'Alternatyva 2'!AU$89-'Alternatyva 2'!AU$114","v":0},{"$f":"'Alternatyva 2'!AV$89-'Alternatyva 2'!AV$114","v":0},{"$f":"'Alternatyva 2'!AW$89-'Alternatyva 2'!AW$114","v":0},{"$f":"'Alternatyva 2'!AX$89-'Alternatyva 2'!AX$114","v":0},{"$f":"'Alternatyva 2'!AY$89-'Alternatyva 2'!AY$114","v":0},{"$f":"'Alternatyva 2'!AZ$89-'Alternatyva 2'!AZ$114","v":0},{"$f":"'Alternatyva 2'!BA$89-'Alternatyva 2'!BA$114","v":0},{"$f":"'Alternatyva 2'!BB$89-'Alternatyva 2'!BB$114","v":0},{"$f":"'Alternatyva 2'!BC$89-'Alternatyva 2'!BC$114","v":0},{"$f":"'Alternatyva 2'!BD$89-'Alternatyva 2'!BD$114","v":0},{"$f":"'Alternatyva 2'!BE$89-'Alternatyva 2'!BE$114","v":0},{"$f":"'Alternatyva 2'!BF$89-'Alternatyva 2'!BF$114","v":0},{"$f":"'Alternatyva 2'!BG$89-'Alternatyva 2'!BG$114","v":0},{"$f":"'Alternatyva 2'!BH$89-'Alternatyva 2'!BH$114","v":0},{"$f":"'Alternatyva 2'!BI$89-'Alternatyva 2'!BI$114","v":0},{"$f":"'Alternatyva 2'!BJ$89-'Alternatyva 2'!BJ$114","v":0},{"$f":"'Alternatyva 2'!BK$89-'Alternatyva 2'!BK$114","v":0},{"$f":"'Alternatyva 2'!BL$89-'Alternatyva 2'!BL$114","v":0},{"$f":"'Alternatyva 2'!BM$89-'Alternatyva 2'!BM$114","v":0},{"$f":"'Alternatyva 2'!BN$89-'Alternatyva 2'!BN$114","v":0},{"$f":"'Alternatyva 2'!BO$89-'Alternatyva 2'!BO$114","v":0},{"$f":"'Alternatyva 2'!BP$89-'Alternatyva 2'!BP$114","v":0},{"$f":"'Alternatyva 2'!BQ$89-'Alternatyva 2'!BQ$114","v":0},{"$f":"'Alternatyva 2'!BR$89-'Alternatyva 2'!BR$114","v":0},{"$f":"'Alternatyva 2'!BS$89-'Alternatyva 2'!BS$114","v":0},{"$f":"'Alternatyva 2'!BT$89-'Alternatyva 2'!BT$114","v":0},{"$f":"'Alternatyva 2'!BU$89-'Alternatyva 2'!BU$114","v":0},{"$f":"'Alternatyva 2'!BV$89-'Alternatyva 2'!BV$114","v":0},{"$f":"'Alternatyva 2'!BW$89-'Alternatyva 2'!BW$114","v":0},{"$f":"'Alternatyva 2'!BX$89-'Alternatyva 2'!BX$114","v":0},{"$f":"'Alternatyva 2'!BY$89-'Alternatyva 2'!BY$114","v":0},{"$f":"'Alternatyva 2'!BZ$89-'Alternatyva 2'!BZ$114","v":0},{"$f":"'Alternatyva 2'!CA$89-'Alternatyva 2'!CA$114","v":0},{"$f":"'Alternatyva 2'!CB$89-'Alternatyva 2'!CB$114","v":0},{"$f":"'Alternatyva 2'!CC$89-'Alternatyva 2'!CC$114","v":0},{"$f":"'Alternatyva 2'!CD$89-'Alternatyva 2'!CD$114","v":0},{"$f":"'Alternatyva 2'!CE$89-'Alternatyva 2'!CE$114","v":0},{"$f":"'Alternatyva 2'!CF$89-'Alternatyva 2'!CF$114","v":0},{"$f":"'Alternatyva 2'!CG$89-'Alternatyva 2'!CG$114","v":0},{"$f":"'Alternatyva 2'!CH$89-'Alternatyva 2'!CH$114","v":0},{"$f":"'Alternatyva 2'!CI$89-'Alternatyva 2'!CI$114","v":0},{"$f":"'Alternatyva 2'!CJ$89-'Alternatyva 2'!CJ$114","v":0},{"$f":"'Alternatyva 2'!CK$89-'Alternatyva 2'!CK$114","v":0},{"$f":"'Alternatyva 2'!CL$89-'Alternatyva 2'!CL$114","v":0},{"$f":"'Alternatyva 2'!CM$89-'Alternatyva 2'!CM$114","v":0},{"$f":"'Alternatyva 2'!CN$89-'Alternatyva 2'!CN$114","v":0},{"$f":"'Alternatyva 2'!CO$89-'Alternatyva 2'!CO$114","v":0},{"$f":"'Alternatyva 2'!CP$89-'Alternatyva 2'!CP$114","v":0},{"$f":"'Alternatyva 2'!CQ$89-'Alternatyva 2'!CQ$114","v":0},{"$f":"'Alternatyva 2'!CR$89-'Alternatyva 2'!CR$114","v":0},{"$f":"'Alternatyva 2'!CS$89-'Alternatyva 2'!CS$114","v":0},{"$f":"'Alternatyva 2'!CT$89-'Alternatyva 2'!CT$114","v":0},{"$f":"'Alternatyva 2'!CU$89-'Alternatyva 2'!CU$114","v":0},{"$f":"'Alternatyva 2'!CV$89-'Alternatyva 2'!CV$114","v":0},{"$f":"'Alternatyva 2'!CW$89-'Alternatyva 2'!CW$114","v":0},{"$f":"'Alternatyva 2'!CX$89-'Alternatyva 2'!CX$114","v":0},{"$f":"'Alternatyva 2'!CY$89-'Alternatyva 2'!CY$114","v":0},{"$f":"'Alternatyva 2'!CZ$89-'Alternatyva 2'!CZ$114","v":0},{"$f":"'Alternatyva 2'!DA$89-'Alternatyva 2'!DA$114","v":0},{"$f":"'Alternatyva 2'!DB$89-'Alternatyva 2'!DB$114","v":0},{"$f":"'Alternatyva 2'!DC$89-'Alternatyva 2'!DC$114","v":0}]
[null,"O.","Likutinė vertė",null,null,{"$f":"H29+NPV(FD,I29:INDEX(I29:DC29,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H29:$DC29)","v":0},{"$f":"SUM('Alternatyva 2'!H$21,'Alternatyva 2'!H$32,'Alternatyva 2'!H$43,'Alternatyva 2'!H$55,'Alternatyva 2'!H$66,'Alternatyva 2'!H$77,'Alternatyva 2'!H$88)","v":0},{"$f":"SUM('Alternatyva 2'!I$21,'Alternatyva 2'!I$32,'Alternatyva 2'!I$43,'Alternatyva 2'!I$55,'Alternatyva 2'!I$66,'Alternatyva 2'!I$77,'Alternatyva 2'!I$88)","v":0},{"$f":"SUM('Alternatyva 2'!J$21,'Alternatyva 2'!J$32,'Alternatyva 2'!J$43,'Alternatyva 2'!J$55,'Alternatyva 2'!J$66,'Alternatyva 2'!J$77,'Alternatyva 2'!J$88)","v":0},{"$f":"SUM('Alternatyva 2'!K$21,'Alternatyva 2'!K$32,'Alternatyva 2'!K$43,'Alternatyva 2'!K$55,'Alternatyva 2'!K$66,'Alternatyva 2'!K$77,'Alternatyva 2'!K$88)","v":0},{"$f":"SUM('Alternatyva 2'!L$21,'Alternatyva 2'!L$32,'Alternatyva 2'!L$43,'Alternatyva 2'!L$55,'Alternatyva 2'!L$66,'Alternatyva 2'!L$77,'Alternatyva 2'!L$88)","v":0},{"$f":"SUM('Alternatyva 2'!M$21,'Alternatyva 2'!M$32,'Alternatyva 2'!M$43,'Alternatyva 2'!M$55,'Alternatyva 2'!M$66,'Alternatyva 2'!M$77,'Alternatyva 2'!M$88)","v":0},{"$f":"SUM('Alternatyva 2'!N$21,'Alternatyva 2'!N$32,'Alternatyva 2'!N$43,'Alternatyva 2'!N$55,'Alternatyva 2'!N$66,'Alternatyva 2'!N$77,'Alternatyva 2'!N$88)","v":0},{"$f":"SUM('Alternatyva 2'!O$21,'Alternatyva 2'!O$32,'Alternatyva 2'!O$43,'Alternatyva 2'!O$55,'Alternatyva 2'!O$66,'Alternatyva 2'!O$77,'Alternatyva 2'!O$88)","v":0},{"$f":"SUM('Alternatyva 2'!P$21,'Alternatyva 2'!P$32,'Alternatyva 2'!P$43,'Alternatyva 2'!P$55,'Alternatyva 2'!P$66,'Alternatyva 2'!P$77,'Alternatyva 2'!P$88)","v":0},{"$f":"SUM('Alternatyva 2'!Q$21,'Alternatyva 2'!Q$32,'Alternatyva 2'!Q$43,'Alternatyva 2'!Q$55,'Alternatyva 2'!Q$66,'Alternatyva 2'!Q$77,'Alternatyva 2'!Q$88)","v":0},{"$f":"SUM('Alternatyva 2'!R$21,'Alternatyva 2'!R$32,'Alternatyva 2'!R$43,'Alternatyva 2'!R$55,'Alternatyva 2'!R$66,'Alternatyva 2'!R$77,'Alternatyva 2'!R$88)","v":0},{"$f":"SUM('Alternatyva 2'!S$21,'Alternatyva 2'!S$32,'Alternatyva 2'!S$43,'Alternatyva 2'!S$55,'Alternatyva 2'!S$66,'Alternatyva 2'!S$77,'Alternatyva 2'!S$88)","v":0},{"$f":"SUM('Alternatyva 2'!T$21,'Alternatyva 2'!T$32,'Alternatyva 2'!T$43,'Alternatyva 2'!T$55,'Alternatyva 2'!T$66,'Alternatyva 2'!T$77,'Alternatyva 2'!T$88)","v":0},{"$f":"SUM('Alternatyva 2'!U$21,'Alternatyva 2'!U$32,'Alternatyva 2'!U$43,'Alternatyva 2'!U$55,'Alternatyva 2'!U$66,'Alternatyva 2'!U$77,'Alternatyva 2'!U$88)","v":0},{"$f":"SUM('Alternatyva 2'!V$21,'Alternatyva 2'!V$32,'Alternatyva 2'!V$43,'Alternatyva 2'!V$55,'Alternatyva 2'!V$66,'Alternatyva 2'!V$77,'Alternatyva 2'!V$88)","v":0},{"$f":"SUM('Alternatyva 2'!W$21,'Alternatyva 2'!W$32,'Alternatyva 2'!W$43,'Alternatyva 2'!W$55,'Alternatyva 2'!W$66,'Alternatyva 2'!W$77,'Alternatyva 2'!W$88)","v":0},{"$f":"SUM('Alternatyva 2'!X$21,'Alternatyva 2'!X$32,'Alternatyva 2'!X$43,'Alternatyva 2'!X$55,'Alternatyva 2'!X$66,'Alternatyva 2'!X$77,'Alternatyva 2'!X$88)","v":0},{"$f":"SUM('Alternatyva 2'!Y$21,'Alternatyva 2'!Y$32,'Alternatyva 2'!Y$43,'Alternatyva 2'!Y$55,'Alternatyva 2'!Y$66,'Alternatyva 2'!Y$77,'Alternatyva 2'!Y$88)","v":0},{"$f":"SUM('Alternatyva 2'!Z$21,'Alternatyva 2'!Z$32,'Alternatyva 2'!Z$43,'Alternatyva 2'!Z$55,'Alternatyva 2'!Z$66,'Alternatyva 2'!Z$77,'Alternatyva 2'!Z$88)","v":0},{"$f":"SUM('Alternatyva 2'!AA$21,'Alternatyva 2'!AA$32,'Alternatyva 2'!AA$43,'Alternatyva 2'!AA$55,'Alternatyva 2'!AA$66,'Alternatyva 2'!AA$77,'Alternatyva 2'!AA$88)","v":0},{"$f":"SUM('Alternatyva 2'!AB$21,'Alternatyva 2'!AB$32,'Alternatyva 2'!AB$43,'Alternatyva 2'!AB$55,'Alternatyva 2'!AB$66,'Alternatyva 2'!AB$77,'Alternatyva 2'!AB$88)","v":0},{"$f":"SUM('Alternatyva 2'!AC$21,'Alternatyva 2'!AC$32,'Alternatyva 2'!AC$43,'Alternatyva 2'!AC$55,'Alternatyva 2'!AC$66,'Alternatyva 2'!AC$77,'Alternatyva 2'!AC$88)","v":0},{"$f":"SUM('Alternatyva 2'!AD$21,'Alternatyva 2'!AD$32,'Alternatyva 2'!AD$43,'Alternatyva 2'!AD$55,'Alternatyva 2'!AD$66,'Alternatyva 2'!AD$77,'Alternatyva 2'!AD$88)","v":0},{"$f":"SUM('Alternatyva 2'!AE$21,'Alternatyva 2'!AE$32,'Alternatyva 2'!AE$43,'Alternatyva 2'!AE$55,'Alternatyva 2'!AE$66,'Alternatyva 2'!AE$77,'Alternatyva 2'!AE$88)","v":0},{"$f":"SUM('Alternatyva 2'!AF$21,'Alternatyva 2'!AF$32,'Alternatyva 2'!AF$43,'Alternatyva 2'!AF$55,'Alternatyva 2'!AF$66,'Alternatyva 2'!AF$77,'Alternatyva 2'!AF$88)","v":0},{"$f":"SUM('Alternatyva 2'!AG$21,'Alternatyva 2'!AG$32,'Alternatyva 2'!AG$43,'Alternatyva 2'!AG$55,'Alternatyva 2'!AG$66,'Alternatyva 2'!AG$77,'Alternatyva 2'!AG$88)","v":0},{"$f":"SUM('Alternatyva 2'!AH$21,'Alternatyva 2'!AH$32,'Alternatyva 2'!AH$43,'Alternatyva 2'!AH$55,'Alternatyva 2'!AH$66,'Alternatyva 2'!AH$77,'Alternatyva 2'!AH$88)","v":0},{"$f":"SUM('Alternatyva 2'!AI$21,'Alternatyva 2'!AI$32,'Alternatyva 2'!AI$43,'Alternatyva 2'!AI$55,'Alternatyva 2'!AI$66,'Alternatyva 2'!AI$77,'Alternatyva 2'!AI$88)","v":0},{"$f":"SUM('Alternatyva 2'!AJ$21,'Alternatyva 2'!AJ$32,'Alternatyva 2'!AJ$43,'Alternatyva 2'!AJ$55,'Alternatyva 2'!AJ$66,'Alternatyva 2'!AJ$77,'Alternatyva 2'!AJ$88)","v":0},{"$f":"SUM('Alternatyva 2'!AK$21,'Alternatyva 2'!AK$32,'Alternatyva 2'!AK$43,'Alternatyva 2'!AK$55,'Alternatyva 2'!AK$66,'Alternatyva 2'!AK$77,'Alternatyva 2'!AK$88)","v":0},{"$f":"SUM('Alternatyva 2'!AL$21,'Alternatyva 2'!AL$32,'Alternatyva 2'!AL$43,'Alternatyva 2'!AL$55,'Alternatyva 2'!AL$66,'Alternatyva 2'!AL$77,'Alternatyva 2'!AL$88)","v":0},{"$f":"SUM('Alternatyva 2'!AM$21,'Alternatyva 2'!AM$32,'Alternatyva 2'!AM$43,'Alternatyva 2'!AM$55,'Alternatyva 2'!AM$66,'Alternatyva 2'!AM$77,'Alternatyva 2'!AM$88)","v":0},{"$f":"SUM('Alternatyva 2'!AN$21,'Alternatyva 2'!AN$32,'Alternatyva 2'!AN$43,'Alternatyva 2'!AN$55,'Alternatyva 2'!AN$66,'Alternatyva 2'!AN$77,'Alternatyva 2'!AN$88)","v":0},{"$f":"SUM('Alternatyva 2'!AO$21,'Alternatyva 2'!AO$32,'Alternatyva 2'!AO$43,'Alternatyva 2'!AO$55,'Alternatyva 2'!AO$66,'Alternatyva 2'!AO$77,'Alternatyva 2'!AO$88)","v":0},{"$f":"SUM('Alternatyva 2'!AP$21,'Alternatyva 2'!AP$32,'Alternatyva 2'!AP$43,'Alternatyva 2'!AP$55,'Alternatyva 2'!AP$66,'Alternatyva 2'!AP$77,'Alternatyva 2'!AP$88)","v":0},{"$f":"SUM('Alternatyva 2'!AQ$21,'Alternatyva 2'!AQ$32,'Alternatyva 2'!AQ$43,'Alternatyva 2'!AQ$55,'Alternatyva 2'!AQ$66,'Alternatyva 2'!AQ$77,'Alternatyva 2'!AQ$88)","v":0},{"$f":"SUM('Alternatyva 2'!AR$21,'Alternatyva 2'!AR$32,'Alternatyva 2'!AR$43,'Alternatyva 2'!AR$55,'Alternatyva 2'!AR$66,'Alternatyva 2'!AR$77,'Alternatyva 2'!AR$88)","v":0},{"$f":"SUM('Alternatyva 2'!AS$21,'Alternatyva 2'!AS$32,'Alternatyva 2'!AS$43,'Alternatyva 2'!AS$55,'Alternatyva 2'!AS$66,'Alternatyva 2'!AS$77,'Alternatyva 2'!AS$88)","v":0},{"$f":"SUM('Alternatyva 2'!AT$21,'Alternatyva 2'!AT$32,'Alternatyva 2'!AT$43,'Alternatyva 2'!AT$55,'Alternatyva 2'!AT$66,'Alternatyva 2'!AT$77,'Alternatyva 2'!AT$88)","v":0},{"$f":"SUM('Alternatyva 2'!AU$21,'Alternatyva 2'!AU$32,'Alternatyva 2'!AU$43,'Alternatyva 2'!AU$55,'Alternatyva 2'!AU$66,'Alternatyva 2'!AU$77,'Alternatyva 2'!AU$88)","v":0},{"$f":"SUM('Alternatyva 2'!AV$21,'Alternatyva 2'!AV$32,'Alternatyva 2'!AV$43,'Alternatyva 2'!AV$55,'Alternatyva 2'!AV$66,'Alternatyva 2'!AV$77,'Alternatyva 2'!AV$88)","v":0},{"$f":"SUM('Alternatyva 2'!AW$21,'Alternatyva 2'!AW$32,'Alternatyva 2'!AW$43,'Alternatyva 2'!AW$55,'Alternatyva 2'!AW$66,'Alternatyva 2'!AW$77,'Alternatyva 2'!AW$88)","v":0},{"$f":"SUM('Alternatyva 2'!AX$21,'Alternatyva 2'!AX$32,'Alternatyva 2'!AX$43,'Alternatyva 2'!AX$55,'Alternatyva 2'!AX$66,'Alternatyva 2'!AX$77,'Alternatyva 2'!AX$88)","v":0},{"$f":"SUM('Alternatyva 2'!AY$21,'Alternatyva 2'!AY$32,'Alternatyva 2'!AY$43,'Alternatyva 2'!AY$55,'Alternatyva 2'!AY$66,'Alternatyva 2'!AY$77,'Alternatyva 2'!AY$88)","v":0},{"$f":"SUM('Alternatyva 2'!AZ$21,'Alternatyva 2'!AZ$32,'Alternatyva 2'!AZ$43,'Alternatyva 2'!AZ$55,'Alternatyva 2'!AZ$66,'Alternatyva 2'!AZ$77,'Alternatyva 2'!AZ$88)","v":0},{"$f":"SUM('Alternatyva 2'!BA$21,'Alternatyva 2'!BA$32,'Alternatyva 2'!BA$43,'Alternatyva 2'!BA$55,'Alternatyva 2'!BA$66,'Alternatyva 2'!BA$77,'Alternatyva 2'!BA$88)","v":0},{"$f":"SUM('Alternatyva 2'!BB$21,'Alternatyva 2'!BB$32,'Alternatyva 2'!BB$43,'Alternatyva 2'!BB$55,'Alternatyva 2'!BB$66,'Alternatyva 2'!BB$77,'Alternatyva 2'!BB$88)","v":0},{"$f":"SUM('Alternatyva 2'!BC$21,'Alternatyva 2'!BC$32,'Alternatyva 2'!BC$43,'Alternatyva 2'!BC$55,'Alternatyva 2'!BC$66,'Alternatyva 2'!BC$77,'Alternatyva 2'!BC$88)","v":0},{"$f":"SUM('Alternatyva 2'!BD$21,'Alternatyva 2'!BD$32,'Alternatyva 2'!BD$43,'Alternatyva 2'!BD$55,'Alternatyva 2'!BD$66,'Alternatyva 2'!BD$77,'Alternatyva 2'!BD$88)","v":0},{"$f":"SUM('Alternatyva 2'!BE$21,'Alternatyva 2'!BE$32,'Alternatyva 2'!BE$43,'Alternatyva 2'!BE$55,'Alternatyva 2'!BE$66,'Alternatyva 2'!BE$77,'Alternatyva 2'!BE$88)","v":0},{"$f":"SUM('Alternatyva 2'!BF$21,'Alternatyva 2'!BF$32,'Alternatyva 2'!BF$43,'Alternatyva 2'!BF$55,'Alternatyva 2'!BF$66,'Alternatyva 2'!BF$77,'Alternatyva 2'!BF$88)","v":0},{"$f":"SUM('Alternatyva 2'!BG$21,'Alternatyva 2'!BG$32,'Alternatyva 2'!BG$43,'Alternatyva 2'!BG$55,'Alternatyva 2'!BG$66,'Alternatyva 2'!BG$77,'Alternatyva 2'!BG$88)","v":0},{"$f":"SUM('Alternatyva 2'!BH$21,'Alternatyva 2'!BH$32,'Alternatyva 2'!BH$43,'Alternatyva 2'!BH$55,'Alternatyva 2'!BH$66,'Alternatyva 2'!BH$77,'Alternatyva 2'!BH$88)","v":0},{"$f":"SUM('Alternatyva 2'!BI$21,'Alternatyva 2'!BI$32,'Alternatyva 2'!BI$43,'Alternatyva 2'!BI$55,'Alternatyva 2'!BI$66,'Alternatyva 2'!BI$77,'Alternatyva 2'!BI$88)","v":0},{"$f":"SUM('Alternatyva 2'!BJ$21,'Alternatyva 2'!BJ$32,'Alternatyva 2'!BJ$43,'Alternatyva 2'!BJ$55,'Alternatyva 2'!BJ$66,'Alternatyva 2'!BJ$77,'Alternatyva 2'!BJ$88)","v":0},{"$f":"SUM('Alternatyva 2'!BK$21,'Alternatyva 2'!BK$32,'Alternatyva 2'!BK$43,'Alternatyva 2'!BK$55,'Alternatyva 2'!BK$66,'Alternatyva 2'!BK$77,'Alternatyva 2'!BK$88)","v":0},{"$f":"SUM('Alternatyva 2'!BL$21,'Alternatyva 2'!BL$32,'Alternatyva 2'!BL$43,'Alternatyva 2'!BL$55,'Alternatyva 2'!BL$66,'Alternatyva 2'!BL$77,'Alternatyva 2'!BL$88)","v":0},{"$f":"SUM('Alternatyva 2'!BM$21,'Alternatyva 2'!BM$32,'Alternatyva 2'!BM$43,'Alternatyva 2'!BM$55,'Alternatyva 2'!BM$66,'Alternatyva 2'!BM$77,'Alternatyva 2'!BM$88)","v":0},{"$f":"SUM('Alternatyva 2'!BN$21,'Alternatyva 2'!BN$32,'Alternatyva 2'!BN$43,'Alternatyva 2'!BN$55,'Alternatyva 2'!BN$66,'Alternatyva 2'!BN$77,'Alternatyva 2'!BN$88)","v":0},{"$f":"SUM('Alternatyva 2'!BO$21,'Alternatyva 2'!BO$32,'Alternatyva 2'!BO$43,'Alternatyva 2'!BO$55,'Alternatyva 2'!BO$66,'Alternatyva 2'!BO$77,'Alternatyva 2'!BO$88)","v":0},{"$f":"SUM('Alternatyva 2'!BP$21,'Alternatyva 2'!BP$32,'Alternatyva 2'!BP$43,'Alternatyva 2'!BP$55,'Alternatyva 2'!BP$66,'Alternatyva 2'!BP$77,'Alternatyva 2'!BP$88)","v":0},{"$f":"SUM('Alternatyva 2'!BQ$21,'Alternatyva 2'!BQ$32,'Alternatyva 2'!BQ$43,'Alternatyva 2'!BQ$55,'Alternatyva 2'!BQ$66,'Alternatyva 2'!BQ$77,'Alternatyva 2'!BQ$88)","v":0},{"$f":"SUM('Alternatyva 2'!BR$21,'Alternatyva 2'!BR$32,'Alternatyva 2'!BR$43,'Alternatyva 2'!BR$55,'Alternatyva 2'!BR$66,'Alternatyva 2'!BR$77,'Alternatyva 2'!BR$88)","v":0},{"$f":"SUM('Alternatyva 2'!BS$21,'Alternatyva 2'!BS$32,'Alternatyva 2'!BS$43,'Alternatyva 2'!BS$55,'Alternatyva 2'!BS$66,'Alternatyva 2'!BS$77,'Alternatyva 2'!BS$88)","v":0},{"$f":"SUM('Alternatyva 2'!BT$21,'Alternatyva 2'!BT$32,'Alternatyva 2'!BT$43,'Alternatyva 2'!BT$55,'Alternatyva 2'!BT$66,'Alternatyva 2'!BT$77,'Alternatyva 2'!BT$88)","v":0},{"$f":"SUM('Alternatyva 2'!BU$21,'Alternatyva 2'!BU$32,'Alternatyva 2'!BU$43,'Alternatyva 2'!BU$55,'Alternatyva 2'!BU$66,'Alternatyva 2'!BU$77,'Alternatyva 2'!BU$88)","v":0},{"$f":"SUM('Alternatyva 2'!BV$21,'Alternatyva 2'!BV$32,'Alternatyva 2'!BV$43,'Alternatyva 2'!BV$55,'Alternatyva 2'!BV$66,'Alternatyva 2'!BV$77,'Alternatyva 2'!BV$88)","v":0},{"$f":"SUM('Alternatyva 2'!BW$21,'Alternatyva 2'!BW$32,'Alternatyva 2'!BW$43,'Alternatyva 2'!BW$55,'Alternatyva 2'!BW$66,'Alternatyva 2'!BW$77,'Alternatyva 2'!BW$88)","v":0},{"$f":"SUM('Alternatyva 2'!BX$21,'Alternatyva 2'!BX$32,'Alternatyva 2'!BX$43,'Alternatyva 2'!BX$55,'Alternatyva 2'!BX$66,'Alternatyva 2'!BX$77,'Alternatyva 2'!BX$88)","v":0},{"$f":"SUM('Alternatyva 2'!BY$21,'Alternatyva 2'!BY$32,'Alternatyva 2'!BY$43,'Alternatyva 2'!BY$55,'Alternatyva 2'!BY$66,'Alternatyva 2'!BY$77,'Alternatyva 2'!BY$88)","v":0},{"$f":"SUM('Alternatyva 2'!BZ$21,'Alternatyva 2'!BZ$32,'Alternatyva 2'!BZ$43,'Alternatyva 2'!BZ$55,'Alternatyva 2'!BZ$66,'Alternatyva 2'!BZ$77,'Alternatyva 2'!BZ$88)","v":0},{"$f":"SUM('Alternatyva 2'!CA$21,'Alternatyva 2'!CA$32,'Alternatyva 2'!CA$43,'Alternatyva 2'!CA$55,'Alternatyva 2'!CA$66,'Alternatyva 2'!CA$77,'Alternatyva 2'!CA$88)","v":0},{"$f":"SUM('Alternatyva 2'!CB$21,'Alternatyva 2'!CB$32,'Alternatyva 2'!CB$43,'Alternatyva 2'!CB$55,'Alternatyva 2'!CB$66,'Alternatyva 2'!CB$77,'Alternatyva 2'!CB$88)","v":0},{"$f":"SUM('Alternatyva 2'!CC$21,'Alternatyva 2'!CC$32,'Alternatyva 2'!CC$43,'Alternatyva 2'!CC$55,'Alternatyva 2'!CC$66,'Alternatyva 2'!CC$77,'Alternatyva 2'!CC$88)","v":0},{"$f":"SUM('Alternatyva 2'!CD$21,'Alternatyva 2'!CD$32,'Alternatyva 2'!CD$43,'Alternatyva 2'!CD$55,'Alternatyva 2'!CD$66,'Alternatyva 2'!CD$77,'Alternatyva 2'!CD$88)","v":0},{"$f":"SUM('Alternatyva 2'!CE$21,'Alternatyva 2'!CE$32,'Alternatyva 2'!CE$43,'Alternatyva 2'!CE$55,'Alternatyva 2'!CE$66,'Alternatyva 2'!CE$77,'Alternatyva 2'!CE$88)","v":0},{"$f":"SUM('Alternatyva 2'!CF$21,'Alternatyva 2'!CF$32,'Alternatyva 2'!CF$43,'Alternatyva 2'!CF$55,'Alternatyva 2'!CF$66,'Alternatyva 2'!CF$77,'Alternatyva 2'!CF$88)","v":0},{"$f":"SUM('Alternatyva 2'!CG$21,'Alternatyva 2'!CG$32,'Alternatyva 2'!CG$43,'Alternatyva 2'!CG$55,'Alternatyva 2'!CG$66,'Alternatyva 2'!CG$77,'Alternatyva 2'!CG$88)","v":0},{"$f":"SUM('Alternatyva 2'!CH$21,'Alternatyva 2'!CH$32,'Alternatyva 2'!CH$43,'Alternatyva 2'!CH$55,'Alternatyva 2'!CH$66,'Alternatyva 2'!CH$77,'Alternatyva 2'!CH$88)","v":0},{"$f":"SUM('Alternatyva 2'!CI$21,'Alternatyva 2'!CI$32,'Alternatyva 2'!CI$43,'Alternatyva 2'!CI$55,'Alternatyva 2'!CI$66,'Alternatyva 2'!CI$77,'Alternatyva 2'!CI$88)","v":0},{"$f":"SUM('Alternatyva 2'!CJ$21,'Alternatyva 2'!CJ$32,'Alternatyva 2'!CJ$43,'Alternatyva 2'!CJ$55,'Alternatyva 2'!CJ$66,'Alternatyva 2'!CJ$77,'Alternatyva 2'!CJ$88)","v":0},{"$f":"SUM('Alternatyva 2'!CK$21,'Alternatyva 2'!CK$32,'Alternatyva 2'!CK$43,'Alternatyva 2'!CK$55,'Alternatyva 2'!CK$66,'Alternatyva 2'!CK$77,'Alternatyva 2'!CK$88)","v":0},{"$f":"SUM('Alternatyva 2'!CL$21,'Alternatyva 2'!CL$32,'Alternatyva 2'!CL$43,'Alternatyva 2'!CL$55,'Alternatyva 2'!CL$66,'Alternatyva 2'!CL$77,'Alternatyva 2'!CL$88)","v":0},{"$f":"SUM('Alternatyva 2'!CM$21,'Alternatyva 2'!CM$32,'Alternatyva 2'!CM$43,'Alternatyva 2'!CM$55,'Alternatyva 2'!CM$66,'Alternatyva 2'!CM$77,'Alternatyva 2'!CM$88)","v":0},{"$f":"SUM('Alternatyva 2'!CN$21,'Alternatyva 2'!CN$32,'Alternatyva 2'!CN$43,'Alternatyva 2'!CN$55,'Alternatyva 2'!CN$66,'Alternatyva 2'!CN$77,'Alternatyva 2'!CN$88)","v":0},{"$f":"SUM('Alternatyva 2'!CO$21,'Alternatyva 2'!CO$32,'Alternatyva 2'!CO$43,'Alternatyva 2'!CO$55,'Alternatyva 2'!CO$66,'Alternatyva 2'!CO$77,'Alternatyva 2'!CO$88)","v":0},{"$f":"SUM('Alternatyva 2'!CP$21,'Alternatyva 2'!CP$32,'Alternatyva 2'!CP$43,'Alternatyva 2'!CP$55,'Alternatyva 2'!CP$66,'Alternatyva 2'!CP$77,'Alternatyva 2'!CP$88)","v":0},{"$f":"SUM('Alternatyva 2'!CQ$21,'Alternatyva 2'!CQ$32,'Alternatyva 2'!CQ$43,'Alternatyva 2'!CQ$55,'Alternatyva 2'!CQ$66,'Alternatyva 2'!CQ$77,'Alternatyva 2'!CQ$88)","v":0},{"$f":"SUM('Alternatyva 2'!CR$21,'Alternatyva 2'!CR$32,'Alternatyva 2'!CR$43,'Alternatyva 2'!CR$55,'Alternatyva 2'!CR$66,'Alternatyva 2'!CR$77,'Alternatyva 2'!CR$88)","v":0},{"$f":"SUM('Alternatyva 2'!CS$21,'Alternatyva 2'!CS$32,'Alternatyva 2'!CS$43,'Alternatyva 2'!CS$55,'Alternatyva 2'!CS$66,'Alternatyva 2'!CS$77,'Alternatyva 2'!CS$88)","v":0},{"$f":"SUM('Alternatyva 2'!CT$21,'Alternatyva 2'!CT$32,'Alternatyva 2'!CT$43,'Alternatyva 2'!CT$55,'Alternatyva 2'!CT$66,'Alternatyva 2'!CT$77,'Alternatyva 2'!CT$88)","v":0},{"$f":"SUM('Alternatyva 2'!CU$21,'Alternatyva 2'!CU$32,'Alternatyva 2'!CU$43,'Alternatyva 2'!CU$55,'Alternatyva 2'!CU$66,'Alternatyva 2'!CU$77,'Alternatyva 2'!CU$88)","v":0},{"$f":"SUM('Alternatyva 2'!CV$21,'Alternatyva 2'!CV$32,'Alternatyva 2'!CV$43,'Alternatyva 2'!CV$55,'Alternatyva 2'!CV$66,'Alternatyva 2'!CV$77,'Alternatyva 2'!CV$88)","v":0},{"$f":"SUM('Alternatyva 2'!CW$21,'Alternatyva 2'!CW$32,'Alternatyva 2'!CW$43,'Alternatyva 2'!CW$55,'Alternatyva 2'!CW$66,'Alternatyva 2'!CW$77,'Alternatyva 2'!CW$88)","v":0},{"$f":"SUM('Alternatyva 2'!CX$21,'Alternatyva 2'!CX$32,'Alternatyva 2'!CX$43,'Alternatyva 2'!CX$55,'Alternatyva 2'!CX$66,'Alternatyva 2'!CX$77,'Alternatyva 2'!CX$88)","v":0},{"$f":"SUM('Alternatyva 2'!CY$21,'Alternatyva 2'!CY$32,'Alternatyva 2'!CY$43,'Alternatyva 2'!CY$55,'Alternatyva 2'!CY$66,'Alternatyva 2'!CY$77,'Alternatyva 2'!CY$88)","v":0},{"$f":"SUM('Alternatyva 2'!CZ$21,'Alternatyva 2'!CZ$32,'Alternatyva 2'!CZ$43,'Alternatyva 2'!CZ$55,'Alternatyva 2'!CZ$66,'Alternatyva 2'!CZ$77,'Alternatyva 2'!CZ$88)","v":0},{"$f":"SUM('Alternatyva 2'!DA$21,'Alternatyva 2'!DA$32,'Alternatyva 2'!DA$43,'Alternatyva 2'!DA$55,'Alternatyva 2'!DA$66,'Alternatyva 2'!DA$77,'Alternatyva 2'!DA$88)","v":0},{"$f":"SUM('Alternatyva 2'!DB$21,'Alternatyva 2'!DB$32,'Alternatyva 2'!DB$43,'Alternatyva 2'!DB$55,'Alternatyva 2'!DB$66,'Alternatyva 2'!DB$77,'Alternatyva 2'!DB$88)","v":0},{"$f":"SUM('Alternatyva 2'!DC$21,'Alternatyva 2'!DC$32,'Alternatyva 2'!DC$43,'Alternatyva 2'!DC$55,'Alternatyva 2'!DC$66,'Alternatyva 2'!DC$77,'Alternatyva 2'!DC$88)","v":0}]
[null,"P.","Likutinė vertė (be PVM)",null,null,{"$f":"H30+NPV(SD,I30:INDEX(I30:DC30,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H30:$DC30)","v":0},{"$f":"H29-SUMPRODUCT('Alternatyva 2'!H$21:H$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"I29-SUMPRODUCT('Alternatyva 2'!I$21:I$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"J29-SUMPRODUCT('Alternatyva 2'!J$21:J$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"K29-SUMPRODUCT('Alternatyva 2'!K$21:K$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"L29-SUMPRODUCT('Alternatyva 2'!L$21:L$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"M29-SUMPRODUCT('Alternatyva 2'!M$21:M$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"N29-SUMPRODUCT('Alternatyva 2'!N$21:N$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"O29-SUMPRODUCT('Alternatyva 2'!O$21:O$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"P29-SUMPRODUCT('Alternatyva 2'!P$21:P$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"Q29-SUMPRODUCT('Alternatyva 2'!Q$21:Q$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"R29-SUMPRODUCT('Alternatyva 2'!R$21:R$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"S29-SUMPRODUCT('Alternatyva 2'!S$21:S$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"T29-SUMPRODUCT('Alternatyva 2'!T$21:T$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"U29-SUMPRODUCT('Alternatyva 2'!U$21:U$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"V29-SUMPRODUCT('Alternatyva 2'!V$21:V$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"W29-SUMPRODUCT('Alternatyva 2'!W$21:W$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"X29-SUMPRODUCT('Alternatyva 2'!X$21:X$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"Y29-SUMPRODUCT('Alternatyva 2'!Y$21:Y$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"Z29-SUMPRODUCT('Alternatyva 2'!Z$21:Z$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AA29-SUMPRODUCT('Alternatyva 2'!AA$21:AA$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AB29-SUMPRODUCT('Alternatyva 2'!AB$21:AB$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AC29-SUMPRODUCT('Alternatyva 2'!AC$21:AC$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AD29-SUMPRODUCT('Alternatyva 2'!AD$21:AD$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AE29-SUMPRODUCT('Alternatyva 2'!AE$21:AE$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AF29-SUMPRODUCT('Alternatyva 2'!AF$21:AF$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AG29-SUMPRODUCT('Alternatyva 2'!AG$21:AG$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AH29-SUMPRODUCT('Alternatyva 2'!AH$21:AH$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AI29-SUMPRODUCT('Alternatyva 2'!AI$21:AI$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AJ29-SUMPRODUCT('Alternatyva 2'!AJ$21:AJ$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AK29-SUMPRODUCT('Alternatyva 2'!AK$21:AK$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AL29-SUMPRODUCT('Alternatyva 2'!AL$21:AL$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AM29-SUMPRODUCT('Alternatyva 2'!AM$21:AM$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AN29-SUMPRODUCT('Alternatyva 2'!AN$21:AN$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AO29-SUMPRODUCT('Alternatyva 2'!AO$21:AO$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AP29-SUMPRODUCT('Alternatyva 2'!AP$21:AP$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AQ29-SUMPRODUCT('Alternatyva 2'!AQ$21:AQ$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AR29-SUMPRODUCT('Alternatyva 2'!AR$21:AR$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AS29-SUMPRODUCT('Alternatyva 2'!AS$21:AS$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AT29-SUMPRODUCT('Alternatyva 2'!AT$21:AT$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AU29-SUMPRODUCT('Alternatyva 2'!AU$21:AU$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AV29-SUMPRODUCT('Alternatyva 2'!AV$21:AV$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AW29-SUMPRODUCT('Alternatyva 2'!AW$21:AW$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AX29-SUMPRODUCT('Alternatyva 2'!AX$21:AX$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AY29-SUMPRODUCT('Alternatyva 2'!AY$21:AY$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"AZ29-SUMPRODUCT('Alternatyva 2'!AZ$21:AZ$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BA29-SUMPRODUCT('Alternatyva 2'!BA$21:BA$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BB29-SUMPRODUCT('Alternatyva 2'!BB$21:BB$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BC29-SUMPRODUCT('Alternatyva 2'!BC$21:BC$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BD29-SUMPRODUCT('Alternatyva 2'!BD$21:BD$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BE29-SUMPRODUCT('Alternatyva 2'!BE$21:BE$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BF29-SUMPRODUCT('Alternatyva 2'!BF$21:BF$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BG29-SUMPRODUCT('Alternatyva 2'!BG$21:BG$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BH29-SUMPRODUCT('Alternatyva 2'!BH$21:BH$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BI29-SUMPRODUCT('Alternatyva 2'!BI$21:BI$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BJ29-SUMPRODUCT('Alternatyva 2'!BJ$21:BJ$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BK29-SUMPRODUCT('Alternatyva 2'!BK$21:BK$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BL29-SUMPRODUCT('Alternatyva 2'!BL$21:BL$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BM29-SUMPRODUCT('Alternatyva 2'!BM$21:BM$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BN29-SUMPRODUCT('Alternatyva 2'!BN$21:BN$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BO29-SUMPRODUCT('Alternatyva 2'!BO$21:BO$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BP29-SUMPRODUCT('Alternatyva 2'!BP$21:BP$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BQ29-SUMPRODUCT('Alternatyva 2'!BQ$21:BQ$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BR29-SUMPRODUCT('Alternatyva 2'!BR$21:BR$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BS29-SUMPRODUCT('Alternatyva 2'!BS$21:BS$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BT29-SUMPRODUCT('Alternatyva 2'!BT$21:BT$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BU29-SUMPRODUCT('Alternatyva 2'!BU$21:BU$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BV29-SUMPRODUCT('Alternatyva 2'!BV$21:BV$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BW29-SUMPRODUCT('Alternatyva 2'!BW$21:BW$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BX29-SUMPRODUCT('Alternatyva 2'!BX$21:BX$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BY29-SUMPRODUCT('Alternatyva 2'!BY$21:BY$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"BZ29-SUMPRODUCT('Alternatyva 2'!BZ$21:BZ$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CA29-SUMPRODUCT('Alternatyva 2'!CA$21:CA$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CB29-SUMPRODUCT('Alternatyva 2'!CB$21:CB$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CC29-SUMPRODUCT('Alternatyva 2'!CC$21:CC$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CD29-SUMPRODUCT('Alternatyva 2'!CD$21:CD$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CE29-SUMPRODUCT('Alternatyva 2'!CE$21:CE$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CF29-SUMPRODUCT('Alternatyva 2'!CF$21:CF$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CG29-SUMPRODUCT('Alternatyva 2'!CG$21:CG$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CH29-SUMPRODUCT('Alternatyva 2'!CH$21:CH$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CI29-SUMPRODUCT('Alternatyva 2'!CI$21:CI$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CJ29-SUMPRODUCT('Alternatyva 2'!CJ$21:CJ$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CK29-SUMPRODUCT('Alternatyva 2'!CK$21:CK$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CL29-SUMPRODUCT('Alternatyva 2'!CL$21:CL$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CM29-SUMPRODUCT('Alternatyva 2'!CM$21:CM$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CN29-SUMPRODUCT('Alternatyva 2'!CN$21:CN$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CO29-SUMPRODUCT('Alternatyva 2'!CO$21:CO$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CP29-SUMPRODUCT('Alternatyva 2'!CP$21:CP$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CQ29-SUMPRODUCT('Alternatyva 2'!CQ$21:CQ$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CR29-SUMPRODUCT('Alternatyva 2'!CR$21:CR$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CS29-SUMPRODUCT('Alternatyva 2'!CS$21:CS$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CT29-SUMPRODUCT('Alternatyva 2'!CT$21:CT$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CU29-SUMPRODUCT('Alternatyva 2'!CU$21:CU$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CV29-SUMPRODUCT('Alternatyva 2'!CV$21:CV$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CW29-SUMPRODUCT('Alternatyva 2'!CW$21:CW$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CX29-SUMPRODUCT('Alternatyva 2'!CX$21:CX$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CY29-SUMPRODUCT('Alternatyva 2'!CY$21:CY$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"CZ29-SUMPRODUCT('Alternatyva 2'!CZ$21:CZ$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"DA29-SUMPRODUCT('Alternatyva 2'!DA$21:DA$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"DB29-SUMPRODUCT('Alternatyva 2'!DB$21:DB$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0},{"$f":"DC29-SUMPRODUCT('Alternatyva 2'!DC$21:DC$88,'Alternatyva 2'!$DH$21:$DH$88)","v":0}]
[null,"R.","Pinigų srautas ekonominės grynosios dabartinės vertės skaičiavimui",null,null,{"$f":"H31+NPV(SD,I31:INDEX(I31:DC31,PAL))","v":64886263.680674136},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H31:$DC31)","v":95684286.107553244},{"$f":"H26-H27-H28+H30","v":0},{"$f":"I26-I27-I28+I30","v":4762869.0670247935},-3982140.8409458641,-12226923.909909006,-2777515.859873442,12714529.491570234,23355604.555400029,23143763.262506485,20389988.455200974,18442389.361035552,11861722.525543479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU26-BU27-BU28+BU30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ekonominės analizės rodikliai"]
[null,null,"Ekonominė grynoji dabartinė vertė (EGDV)",null,null,{"$f":"F31","v":64886263.680674136}]
[null,null,"Ekonominės naudos ir išlaidų santykis (ENIS)",null,null,{"$f":"IFERROR(IF(F28<0,(F26-F28)/(F27-F30),(F26)/(F27+F28-F30)),\"\")","v":1.8916073253606858}]
[null,null,"Ekonominė vidinė grąžos norma (EVGN)",null,null,{"$f":"IFERROR(IRR(H31:INDEX(H31:DC31,PAL+1)),\"-\")","v":"-"}]
[null,null,"Finansinės analizės rodikliai",null,null,null,"Reali vertė",{"$f":"H25","v":"2022"},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AN25","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BT25","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H37:$DC37)","v":-93463993.440000013},{"$f":"H29-'Alternatyva 2'!H$7+'Alternatyva 2'!H$115","v":0},{"$f":"I29-'Alternatyva 2'!I$7+'Alternatyva 2'!I$115","v":-3000000},{"$f":"J29-'Alternatyva 2'!J$7+'Alternatyva 2'!J$115","v":-13962935.059999999},{"$f":"K29-'Alternatyva 2'!K$7+'Alternatyva 2'!K$115","v":-20043523.18},{"$f":"L29-'Alternatyva 2'!L$7+'Alternatyva 2'!L$115","v":-22496348},{"$f":"M29-'Alternatyva 2'!M$7+'Alternatyva 2'!M$115","v":-16517388.219999999},{"$f":"N29-'Alternatyva 2'!N$7+'Alternatyva 2'!N$115","v":-10143912.76},{"$f":"O29-'Alternatyva 2'!O$7+'Alternatyva 2'!O$115","v":-5022246.18},{"$f":"P29-'Alternatyva 2'!P$7+'Alternatyva 2'!P$115","v":-2277640.04},{"$f":"Q29-'Alternatyva 2'!Q$7+'Alternatyva 2'!Q$115","v":0},{"$f":"R29-'Alternatyva 2'!R$7+'Alternatyva 2'!R$115","v":0},{"$f":"S29-'Alternatyva 2'!S$7+'Alternatyva 2'!S$115","v":0},{"$f":"T29-'Alternatyva 2'!T$7+'Alternatyva 2'!T$115","v":0},{"$f":"U29-'Alternatyva 2'!U$7+'Alternatyva 2'!U$115","v":0},{"$f":"V29-'Alternatyva 2'!V$7+'Alternatyva 2'!V$115","v":0},{"$f":"W29-'Alternatyva 2'!W$7+'Alternatyva 2'!W$115","v":0},{"$f":"X29-'Alternatyva 2'!X$7+'Alternatyva 2'!X$115","v":0},{"$f":"Y29-'Alternatyva 2'!Y$7+'Alternatyva 2'!Y$115","v":0},{"$f":"Z29-'Alternatyva 2'!Z$7+'Alternatyva 2'!Z$115","v":0},{"$f":"AA29-'Alternatyva 2'!AA$7+'Alternatyva 2'!AA$115","v":0},{"$f":"AB29-'Alternatyva 2'!AB$7+'Alternatyva 2'!AB$115","v":0},{"$f":"AC29-'Alternatyva 2'!AC$7+'Alternatyva 2'!AC$115","v":0},{"$f":"AD29-'Alternatyva 2'!AD$7+'Alternatyva 2'!AD$115","v":0},{"$f":"AE29-'Alternatyva 2'!AE$7+'Alternatyva 2'!AE$115","v":0},{"$f":"AF29-'Alternatyva 2'!AF$7+'Alternatyva 2'!AF$115","v":0},{"$f":"AG29-'Alternatyva 2'!AG$7+'Alternatyva 2'!AG$115","v":0},{"$f":"AH29-'Alternatyva 2'!AH$7+'Alternatyva 2'!AH$115","v":0},{"$f":"AI29-'Alternatyva 2'!AI$7+'Alternatyva 2'!AI$115","v":0},{"$f":"AJ29-'Alternatyva 2'!AJ$7+'Alternatyva 2'!AJ$115","v":0},{"$f":"AK29-'Alternatyva 2'!AK$7+'Alternatyva 2'!AK$115","v":0},{"$f":"AL29-'Alternatyva 2'!AL$7+'Alternatyva 2'!AL$115","v":0},{"$f":"AM29-'Alternatyva 2'!AM$7+'Alternatyva 2'!AM$115","v":0},{"$f":"AN29-'Alternatyva 2'!AN$7+'Alternatyva 2'!AN$115","v":0},{"$f":"AO29-'Alternatyva 2'!AO$7+'Alternatyva 2'!AO$115","v":0},{"$f":"AP29-'Alternatyva 2'!AP$7+'Alternatyva 2'!AP$115","v":0},{"$f":"AQ29-'Alternatyva 2'!AQ$7+'Alternatyva 2'!AQ$115","v":0},{"$f":"AR29-'Alternatyva 2'!AR$7+'Alternatyva 2'!AR$115","v":0},{"$f":"AS29-'Alternatyva 2'!AS$7+'Alternatyva 2'!AS$115","v":0},{"$f":"AT29-'Alternatyva 2'!AT$7+'Alternatyva 2'!AT$115","v":0},{"$f":"AU29-'Alternatyva 2'!AU$7+'Alternatyva 2'!AU$115","v":0},{"$f":"AV29-'Alternatyva 2'!AV$7+'Alternatyva 2'!AV$115","v":0},{"$f":"AW29-'Alternatyva 2'!AW$7+'Alternatyva 2'!AW$115","v":0},{"$f":"AX29-'Alternatyva 2'!AX$7+'Alternatyva 2'!AX$115","v":0},{"$f":"AY29-'Alternatyva 2'!AY$7+'Alternatyva 2'!AY$115","v":0},{"$f":"AZ29-'Alternatyva 2'!AZ$7+'Alternatyva 2'!AZ$115","v":0},{"$f":"BA29-'Alternatyva 2'!BA$7+'Alternatyva 2'!BA$115","v":0},{"$f":"BB29-'Alternatyva 2'!BB$7+'Alternatyva 2'!BB$115","v":0},{"$f":"BC29-'Alternatyva 2'!BC$7+'Alternatyva 2'!BC$115","v":0},{"$f":"BD29-'Alternatyva 2'!BD$7+'Alternatyva 2'!BD$115","v":0},{"$f":"BE29-'Alternatyva 2'!BE$7+'Alternatyva 2'!BE$115","v":0},{"$f":"BF29-'Alternatyva 2'!BF$7+'Alternatyva 2'!BF$115","v":0},{"$f":"BG29-'Alternatyva 2'!BG$7+'Alternatyva 2'!BG$115","v":0},{"$f":"BH29-'Alternatyva 2'!BH$7+'Alternatyva 2'!BH$115","v":0},{"$f":"BI29-'Alternatyva 2'!BI$7+'Alternatyva 2'!BI$115","v":0},{"$f":"BJ29-'Alternatyva 2'!BJ$7+'Alternatyva 2'!BJ$115","v":0},{"$f":"BK29-'Alternatyva 2'!BK$7+'Alternatyva 2'!BK$115","v":0},{"$f":"BL29-'Alternatyva 2'!BL$7+'Alternatyva 2'!BL$115","v":0},{"$f":"BM29-'Alternatyva 2'!BM$7+'Alternatyva 2'!BM$115","v":0},{"$f":"BN29-'Alternatyva 2'!BN$7+'Alternatyva 2'!BN$115","v":0},{"$f":"BO29-'Alternatyva 2'!BO$7+'Alternatyva 2'!BO$115","v":0},{"$f":"BP29-'Alternatyva 2'!BP$7+'Alternatyva 2'!BP$115","v":0},{"$f":"BQ29-'Alternatyva 2'!BQ$7+'Alternatyva 2'!BQ$115","v":0},{"$f":"BR29-'Alternatyva 2'!BR$7+'Alternatyva 2'!BR$115","v":0},{"$f":"BS29-'Alternatyva 2'!BS$7+'Alternatyva 2'!BS$115","v":0},{"$f":"BT29-'Alternatyva 2'!BT$7+'Alternatyva 2'!BT$115","v":0},{"$f":"BU29-'Alternatyva 2'!BU$7+'Alternatyva 2'!BU$115","v":0},{"$f":"BV29-'Alternatyva 2'!BV$7+'Alternatyva 2'!BV$115","v":0},{"$f":"BW29-'Alternatyva 2'!BW$7+'Alternatyva 2'!BW$115","v":0},{"$f":"BX29-'Alternatyva 2'!BX$7+'Alternatyva 2'!BX$115","v":0},{"$f":"BY29-'Alternatyva 2'!BY$7+'Alternatyva 2'!BY$115","v":0},{"$f":"BZ29-'Alternatyva 2'!BZ$7+'Alternatyva 2'!BZ$115","v":0},{"$f":"CA29-'Alternatyva 2'!CA$7+'Alternatyva 2'!CA$115","v":0},{"$f":"CB29-'Alternatyva 2'!CB$7+'Alternatyva 2'!CB$115","v":0},{"$f":"CC29-'Alternatyva 2'!CC$7+'Alternatyva 2'!CC$115","v":0},{"$f":"CD29-'Alternatyva 2'!CD$7+'Alternatyva 2'!CD$115","v":0},{"$f":"CE29-'Alternatyva 2'!CE$7+'Alternatyva 2'!CE$115","v":0},{"$f":"CF29-'Alternatyva 2'!CF$7+'Alternatyva 2'!CF$115","v":0},{"$f":"CG29-'Alternatyva 2'!CG$7+'Alternatyva 2'!CG$115","v":0},{"$f":"CH29-'Alternatyva 2'!CH$7+'Alternatyva 2'!CH$115","v":0},{"$f":"CI29-'Alternatyva 2'!CI$7+'Alternatyva 2'!CI$115","v":0},{"$f":"CJ29-'Alternatyva 2'!CJ$7+'Alternatyva 2'!CJ$115","v":0},{"$f":"CK29-'Alternatyva 2'!CK$7+'Alternatyva 2'!CK$115","v":0},{"$f":"CL29-'Alternatyva 2'!CL$7+'Alternatyva 2'!CL$115","v":0},{"$f":"CM29-'Alternatyva 2'!CM$7+'Alternatyva 2'!CM$115","v":0},{"$f":"CN29-'Alternatyva 2'!CN$7+'Alternatyva 2'!CN$115","v":0},{"$f":"CO29-'Alternatyva 2'!CO$7+'Alternatyva 2'!CO$115","v":0},{"$f":"CP29-'Alternatyva 2'!CP$7+'Alternatyva 2'!CP$115","v":0},{"$f":"CQ29-'Alternatyva 2'!CQ$7+'Alternatyva 2'!CQ$115","v":0},{"$f":"CR29-'Alternatyva 2'!CR$7+'Alternatyva 2'!CR$115","v":0},{"$f":"CS29-'Alternatyva 2'!CS$7+'Alternatyva 2'!CS$115","v":0},{"$f":"CT29-'Alternatyva 2'!CT$7+'Alternatyva 2'!CT$115","v":0},{"$f":"CU29-'Alternatyva 2'!CU$7+'Alternatyva 2'!CU$115","v":0},{"$f":"CV29-'Alternatyva 2'!CV$7+'Alternatyva 2'!CV$115","v":0},{"$f":"CW29-'Alternatyva 2'!CW$7+'Alternatyva 2'!CW$115","v":0},{"$f":"CX29-'Alternatyva 2'!CX$7+'Alternatyva 2'!CX$115","v":0},{"$f":"CY29-'Alternatyva 2'!CY$7+'Alternatyva 2'!CY$115","v":0},{"$f":"CZ29-'Alternatyva 2'!CZ$7+'Alternatyva 2'!CZ$115","v":0},{"$f":"DA29-'Alternatyva 2'!DA$7+'Alternatyva 2'!DA$115","v":0},{"$f":"DB29-'Alternatyva 2'!DB$7+'Alternatyva 2'!DB$115","v":0},{"$f":"DC29-'Alternatyva 2'!DC$7+'Alternatyva 2'!DC$115","v":0}]
[null,null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":-79916439.736590341}]
[null,null,"Finansinė vidinė grąžos norma (FVGN)",null,null,{"$f":"IFERROR(IRR(H37:INDEX(H37:DC37,PAL+1)),\"-\")","v":"-"}]
[null,null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,{"$f":"IFERROR(IF('Alternatyva 2'!F$89<0,SUM('Alternatyva 2'!F$100,-'Alternatyva 2'!F$115,-'Alternatyva 2'!F$89)/SUM('Alternatyva 2'!F$9,'Alternatyva 2'!F$8,-SNA!F29),SUM('Alternatyva 2'!F$100,-'Alternatyva 2'!F$115)/SUM('Alternatyva 2'!F$9,'Alternatyva 2'!F$8,-SNA!F29,'Alternatyva 2'!F$89)),\"\")","v":0}]
[]
[null,"Alternatyva 3",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Rodiklio pavadinimas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$7+I42","v":2023},{"$f":"$H$7+J42","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$7+BV42","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,"L.","Socialinis - ekonominis poveikis",null,null,{"$f":"H44+NPV(SD,I44:INDEX(I44:DC44,PAL))","v":115557506.95736648},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H44:$DC44)","v":149579005.29755172},{"$f":"'Alternatyva 3'!H$117","v":0},{"$f":"'Alternatyva 3'!I$117","v":7235961.3963636374},{"$f":"'Alternatyva 3'!J$117","v":8774583.5037870165},{"$f":"'Alternatyva 3'!K$117","v":10785767.009130247},{"$f":"'Alternatyva 3'!L$117","v":22440619.209052172},{"$f":"'Alternatyva 3'!M$117","v":26466748.415699512},{"$f":"'Alternatyva 3'!N$117","v":25477370.394082878},{"$f":"'Alternatyva 3'!O$117","v":21483532.123694498},{"$f":"'Alternatyva 3'!P$117","v":17826884.932742294},{"$f":"'Alternatyva 3'!Q$117","v":8677656.5999560077},{"$f":"'Alternatyva 3'!R$117","v":409881.71304347826},{"$f":"'Alternatyva 3'!S$117","v":0},{"$f":"'Alternatyva 3'!T$117","v":0},{"$f":"'Alternatyva 3'!U$117","v":0},{"$f":"'Alternatyva 3'!V$117","v":0},{"$f":"'Alternatyva 3'!W$117","v":0},{"$f":"'Alternatyva 3'!X$117","v":0},{"$f":"'Alternatyva 3'!Y$117","v":0},{"$f":"'Alternatyva 3'!Z$117","v":0},{"$f":"'Alternatyva 3'!AA$117","v":0},{"$f":"'Alternatyva 3'!AB$117","v":0},{"$f":"'Alternatyva 3'!AC$117","v":0},{"$f":"'Alternatyva 3'!AD$117","v":0},{"$f":"'Alternatyva 3'!AE$117","v":0},{"$f":"'Alternatyva 3'!AF$117","v":0},{"$f":"'Alternatyva 3'!AG$117","v":0},{"$f":"'Alternatyva 3'!AH$117","v":0},{"$f":"'Alternatyva 3'!AI$117","v":0},{"$f":"'Alternatyva 3'!AJ$117","v":0},{"$f":"'Alternatyva 3'!AK$117","v":0},{"$f":"'Alternatyva 3'!AL$117","v":0},{"$f":"'Alternatyva 3'!AM$117","v":0},{"$f":"'Alternatyva 3'!AN$117","v":0},{"$f":"'Alternatyva 3'!AO$117","v":0},{"$f":"'Alternatyva 3'!AP$117","v":0},{"$f":"'Alternatyva 3'!AQ$117","v":0},{"$f":"'Alternatyva 3'!AR$117","v":0},{"$f":"'Alternatyva 3'!AS$117","v":0},{"$f":"'Alternatyva 3'!AT$117","v":0},{"$f":"'Alternatyva 3'!AU$117","v":0},{"$f":"'Alternatyva 3'!AV$117","v":0},{"$f":"'Alternatyva 3'!AW$117","v":0},{"$f":"'Alternatyva 3'!AX$117","v":0},{"$f":"'Alternatyva 3'!AY$117","v":0},{"$f":"'Alternatyva 3'!AZ$117","v":0},{"$f":"'Alternatyva 3'!BA$117","v":0},{"$f":"'Alternatyva 3'!BB$117","v":0},{"$f":"'Alternatyva 3'!BC$117","v":0},{"$f":"'Alternatyva 3'!BD$117","v":0},{"$f":"'Alternatyva 3'!BE$117","v":0},{"$f":"'Alternatyva 3'!BF$117","v":0},{"$f":"'Alternatyva 3'!BG$117","v":0},{"$f":"'Alternatyva 3'!BH$117","v":0},{"$f":"'Alternatyva 3'!BI$117","v":0},{"$f":"'Alternatyva 3'!BJ$117","v":0},{"$f":"'Alternatyva 3'!BK$117","v":0},{"$f":"'Alternatyva 3'!BL$117","v":0},{"$f":"'Alternatyva 3'!BM$117","v":0},{"$f":"'Alternatyva 3'!BN$117","v":0},{"$f":"'Alternatyva 3'!BO$117","v":0},{"$f":"'Alternatyva 3'!BP$117","v":0},{"$f":"'Alternatyva 3'!BQ$117","v":0},{"$f":"'Alternatyva 3'!BR$117","v":0},{"$f":"'Alternatyva 3'!BS$117","v":0},{"$f":"'Alternatyva 3'!BT$117","v":0},{"$f":"'Alternatyva 3'!BU$117","v":0},{"$f":"'Alternatyva 3'!BV$117","v":0},{"$f":"'Alternatyva 3'!BW$117","v":0},{"$f":"'Alternatyva 3'!BX$117","v":0},{"$f":"'Alternatyva 3'!BY$117","v":0},{"$f":"'Alternatyva 3'!BZ$117","v":0},{"$f":"'Alternatyva 3'!CA$117","v":0},{"$f":"'Alternatyva 3'!CB$117","v":0},{"$f":"'Alternatyva 3'!CC$117","v":0},{"$f":"'Alternatyva 3'!CD$117","v":0},{"$f":"'Alternatyva 3'!CE$117","v":0},{"$f":"'Alternatyva 3'!CF$117","v":0},{"$f":"'Alternatyva 3'!CG$117","v":0},{"$f":"'Alternatyva 3'!CH$117","v":0},{"$f":"'Alternatyva 3'!CI$117","v":0},{"$f":"'Alternatyva 3'!CJ$117","v":0},{"$f":"'Alternatyva 3'!CK$117","v":0},{"$f":"'Alternatyva 3'!CL$117","v":0},{"$f":"'Alternatyva 3'!CM$117","v":0},{"$f":"'Alternatyva 3'!CN$117","v":0},{"$f":"'Alternatyva 3'!CO$117","v":0},{"$f":"'Alternatyva 3'!CP$117","v":0},{"$f":"'Alternatyva 3'!CQ$117","v":0},{"$f":"'Alternatyva 3'!CR$117","v":0},{"$f":"'Alternatyva 3'!CS$117","v":0},{"$f":"'Alternatyva 3'!CT$117","v":0},{"$f":"'Alternatyva 3'!CU$117","v":0},{"$f":"'Alternatyva 3'!CV$117","v":0},{"$f":"'Alternatyva 3'!CW$117","v":0},{"$f":"'Alternatyva 3'!CX$117","v":0},{"$f":"'Alternatyva 3'!CY$117","v":0},{"$f":"'Alternatyva 3'!CZ$117","v":0},{"$f":"'Alternatyva 3'!DA$117","v":0},{"$f":"'Alternatyva 3'!DB$117","v":0},{"$f":"'Alternatyva 3'!DC$117","v":0}]
[null,"M.","Investicijų ir reinvesticijų srautas (be PVM)",null,null,{"$f":"H45+NPV(SD,I45:INDEX(I45:DC45,PAL))","v":50126324.427904151},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H45:$DC45)","v":61365509.203471065},{"$f":"'Alternatyva 3'!H$8+'Alternatyva 3'!H$9-'Alternatyva 3'!H$113","v":0},{"$f":"'Alternatyva 3'!I$8+'Alternatyva 3'!I$9-'Alternatyva 3'!I$113","v":2479338.8429752067},{"$f":"'Alternatyva 3'!J$8+'Alternatyva 3'!J$9-'Alternatyva 3'!J$113","v":7503781.579586776},{"$f":"'Alternatyva 3'!K$8+'Alternatyva 3'!K$9-'Alternatyva 3'!K$113","v":11891112.106528925},{"$f":"'Alternatyva 3'!L$8+'Alternatyva 3'!L$9-'Alternatyva 3'!L$113","v":14913847.574380165},{"$f":"'Alternatyva 3'!M$8+'Alternatyva 3'!M$9-'Alternatyva 3'!M$113","v":10597332.267024793},{"$f":"'Alternatyva 3'!N$8+'Alternatyva 3'!N$9-'Alternatyva 3'!N$113","v":7363196.9543801649},{"$f":"'Alternatyva 3'!O$8+'Alternatyva 3'!O$9-'Alternatyva 3'!O$113","v":4162076.4495041319},{"$f":"'Alternatyva 3'!P$8+'Alternatyva 3'!P$9-'Alternatyva 3'!P$113","v":2454823.4290909092},{"$f":"'Alternatyva 3'!Q$8+'Alternatyva 3'!Q$9-'Alternatyva 3'!Q$113","v":0},{"$f":"'Alternatyva 3'!R$8+'Alternatyva 3'!R$9-'Alternatyva 3'!R$113","v":0},{"$f":"'Alternatyva 3'!S$8+'Alternatyva 3'!S$9-'Alternatyva 3'!S$113","v":0},{"$f":"'Alternatyva 3'!T$8+'Alternatyva 3'!T$9-'Alternatyva 3'!T$113","v":0},{"$f":"'Alternatyva 3'!U$8+'Alternatyva 3'!U$9-'Alternatyva 3'!U$113","v":0},{"$f":"'Alternatyva 3'!V$8+'Alternatyva 3'!V$9-'Alternatyva 3'!V$113","v":0},{"$f":"'Alternatyva 3'!W$8+'Alternatyva 3'!W$9-'Alternatyva 3'!W$113","v":0},{"$f":"'Alternatyva 3'!X$8+'Alternatyva 3'!X$9-'Alternatyva 3'!X$113","v":0},{"$f":"'Alternatyva 3'!Y$8+'Alternatyva 3'!Y$9-'Alternatyva 3'!Y$113","v":0},{"$f":"'Alternatyva 3'!Z$8+'Alternatyva 3'!Z$9-'Alternatyva 3'!Z$113","v":0},{"$f":"'Alternatyva 3'!AA$8+'Alternatyva 3'!AA$9-'Alternatyva 3'!AA$113","v":0},{"$f":"'Alternatyva 3'!AB$8+'Alternatyva 3'!AB$9-'Alternatyva 3'!AB$113","v":0},{"$f":"'Alternatyva 3'!AC$8+'Alternatyva 3'!AC$9-'Alternatyva 3'!AC$113","v":0},{"$f":"'Alternatyva 3'!AD$8+'Alternatyva 3'!AD$9-'Alternatyva 3'!AD$113","v":0},{"$f":"'Alternatyva 3'!AE$8+'Alternatyva 3'!AE$9-'Alternatyva 3'!AE$113","v":0},{"$f":"'Alternatyva 3'!AF$8+'Alternatyva 3'!AF$9-'Alternatyva 3'!AF$113","v":0},{"$f":"'Alternatyva 3'!AG$8+'Alternatyva 3'!AG$9-'Alternatyva 3'!AG$113","v":0},{"$f":"'Alternatyva 3'!AH$8+'Alternatyva 3'!AH$9-'Alternatyva 3'!AH$113","v":0},{"$f":"'Alternatyva 3'!AI$8+'Alternatyva 3'!AI$9-'Alternatyva 3'!AI$113","v":0},{"$f":"'Alternatyva 3'!AJ$8+'Alternatyva 3'!AJ$9-'Alternatyva 3'!AJ$113","v":0},{"$f":"'Alternatyva 3'!AK$8+'Alternatyva 3'!AK$9-'Alternatyva 3'!AK$113","v":0},{"$f":"'Alternatyva 3'!AL$8+'Alternatyva 3'!AL$9-'Alternatyva 3'!AL$113","v":0},{"$f":"'Alternatyva 3'!AM$8+'Alternatyva 3'!AM$9-'Alternatyva 3'!AM$113","v":0},{"$f":"'Alternatyva 3'!AN$8+'Alternatyva 3'!AN$9-'Alternatyva 3'!AN$113","v":0},{"$f":"'Alternatyva 3'!AO$8+'Alternatyva 3'!AO$9-'Alternatyva 3'!AO$113","v":0},{"$f":"'Alternatyva 3'!AP$8+'Alternatyva 3'!AP$9-'Alternatyva 3'!AP$113","v":0},{"$f":"'Alternatyva 3'!AQ$8+'Alternatyva 3'!AQ$9-'Alternatyva 3'!AQ$113","v":0},{"$f":"'Alternatyva 3'!AR$8+'Alternatyva 3'!AR$9-'Alternatyva 3'!AR$113","v":0},{"$f":"'Alternatyva 3'!AS$8+'Alternatyva 3'!AS$9-'Alternatyva 3'!AS$113","v":0},{"$f":"'Alternatyva 3'!AT$8+'Alternatyva 3'!AT$9-'Alternatyva 3'!AT$113","v":0},{"$f":"'Alternatyva 3'!AU$8+'Alternatyva 3'!AU$9-'Alternatyva 3'!AU$113","v":0},{"$f":"'Alternatyva 3'!AV$8+'Alternatyva 3'!AV$9-'Alternatyva 3'!AV$113","v":0},{"$f":"'Alternatyva 3'!AW$8+'Alternatyva 3'!AW$9-'Alternatyva 3'!AW$113","v":0},{"$f":"'Alternatyva 3'!AX$8+'Alternatyva 3'!AX$9-'Alternatyva 3'!AX$113","v":0},{"$f":"'Alternatyva 3'!AY$8+'Alternatyva 3'!AY$9-'Alternatyva 3'!AY$113","v":0},{"$f":"'Alternatyva 3'!AZ$8+'Alternatyva 3'!AZ$9-'Alternatyva 3'!AZ$113","v":0},{"$f":"'Alternatyva 3'!BA$8+'Alternatyva 3'!BA$9-'Alternatyva 3'!BA$113","v":0},{"$f":"'Alternatyva 3'!BB$8+'Alternatyva 3'!BB$9-'Alternatyva 3'!BB$113","v":0},{"$f":"'Alternatyva 3'!BC$8+'Alternatyva 3'!BC$9-'Alternatyva 3'!BC$113","v":0},{"$f":"'Alternatyva 3'!BD$8+'Alternatyva 3'!BD$9-'Alternatyva 3'!BD$113","v":0},{"$f":"'Alternatyva 3'!BE$8+'Alternatyva 3'!BE$9-'Alternatyva 3'!BE$113","v":0},{"$f":"'Alternatyva 3'!BF$8+'Alternatyva 3'!BF$9-'Alternatyva 3'!BF$113","v":0},{"$f":"'Alternatyva 3'!BG$8+'Alternatyva 3'!BG$9-'Alternatyva 3'!BG$113","v":0},{"$f":"'Alternatyva 3'!BH$8+'Alternatyva 3'!BH$9-'Alternatyva 3'!BH$113","v":0},{"$f":"'Alternatyva 3'!BI$8+'Alternatyva 3'!BI$9-'Alternatyva 3'!BI$113","v":0},{"$f":"'Alternatyva 3'!BJ$8+'Alternatyva 3'!BJ$9-'Alternatyva 3'!BJ$113","v":0},{"$f":"'Alternatyva 3'!BK$8+'Alternatyva 3'!BK$9-'Alternatyva 3'!BK$113","v":0},{"$f":"'Alternatyva 3'!BL$8+'Alternatyva 3'!BL$9-'Alternatyva 3'!BL$113","v":0},{"$f":"'Alternatyva 3'!BM$8+'Alternatyva 3'!BM$9-'Alternatyva 3'!BM$113","v":0},{"$f":"'Alternatyva 3'!BN$8+'Alternatyva 3'!BN$9-'Alternatyva 3'!BN$113","v":0},{"$f":"'Alternatyva 3'!BO$8+'Alternatyva 3'!BO$9-'Alternatyva 3'!BO$113","v":0},{"$f":"'Alternatyva 3'!BP$8+'Alternatyva 3'!BP$9-'Alternatyva 3'!BP$113","v":0},{"$f":"'Alternatyva 3'!BQ$8+'Alternatyva 3'!BQ$9-'Alternatyva 3'!BQ$113","v":0},{"$f":"'Alternatyva 3'!BR$8+'Alternatyva 3'!BR$9-'Alternatyva 3'!BR$113","v":0},{"$f":"'Alternatyva 3'!BS$8+'Alternatyva 3'!BS$9-'Alternatyva 3'!BS$113","v":0},{"$f":"'Alternatyva 3'!BT$8+'Alternatyva 3'!BT$9-'Alternatyva 3'!BT$113","v":0},{"$f":"'Alternatyva 3'!BU$8+'Alternatyva 3'!BU$9-'Alternatyva 3'!BU$113","v":0},{"$f":"'Alternatyva 3'!BV$8+'Alternatyva 3'!BV$9-'Alternatyva 3'!BV$113","v":0},{"$f":"'Alternatyva 3'!BW$8+'Alternatyva 3'!BW$9-'Alternatyva 3'!BW$113","v":0},{"$f":"'Alternatyva 3'!BX$8+'Alternatyva 3'!BX$9-'Alternatyva 3'!BX$113","v":0},{"$f":"'Alternatyva 3'!BY$8+'Alternatyva 3'!BY$9-'Alternatyva 3'!BY$113","v":0},{"$f":"'Alternatyva 3'!BZ$8+'Alternatyva 3'!BZ$9-'Alternatyva 3'!BZ$113","v":0},{"$f":"'Alternatyva 3'!CA$8+'Alternatyva 3'!CA$9-'Alternatyva 3'!CA$113","v":0},{"$f":"'Alternatyva 3'!CB$8+'Alternatyva 3'!CB$9-'Alternatyva 3'!CB$113","v":0},{"$f":"'Alternatyva 3'!CC$8+'Alternatyva 3'!CC$9-'Alternatyva 3'!CC$113","v":0},{"$f":"'Alternatyva 3'!CD$8+'Alternatyva 3'!CD$9-'Alternatyva 3'!CD$113","v":0},{"$f":"'Alternatyva 3'!CE$8+'Alternatyva 3'!CE$9-'Alternatyva 3'!CE$113","v":0},{"$f":"'Alternatyva 3'!CF$8+'Alternatyva 3'!CF$9-'Alternatyva 3'!CF$113","v":0},{"$f":"'Alternatyva 3'!CG$8+'Alternatyva 3'!CG$9-'Alternatyva 3'!CG$113","v":0},{"$f":"'Alternatyva 3'!CH$8+'Alternatyva 3'!CH$9-'Alternatyva 3'!CH$113","v":0},{"$f":"'Alternatyva 3'!CI$8+'Alternatyva 3'!CI$9-'Alternatyva 3'!CI$113","v":0},{"$f":"'Alternatyva 3'!CJ$8+'Alternatyva 3'!CJ$9-'Alternatyva 3'!CJ$113","v":0},{"$f":"'Alternatyva 3'!CK$8+'Alternatyva 3'!CK$9-'Alternatyva 3'!CK$113","v":0},{"$f":"'Alternatyva 3'!CL$8+'Alternatyva 3'!CL$9-'Alternatyva 3'!CL$113","v":0},{"$f":"'Alternatyva 3'!CM$8+'Alternatyva 3'!CM$9-'Alternatyva 3'!CM$113","v":0},{"$f":"'Alternatyva 3'!CN$8+'Alternatyva 3'!CN$9-'Alternatyva 3'!CN$113","v":0},{"$f":"'Alternatyva 3'!CO$8+'Alternatyva 3'!CO$9-'Alternatyva 3'!CO$113","v":0},{"$f":"'Alternatyva 3'!CP$8+'Alternatyva 3'!CP$9-'Alternatyva 3'!CP$113","v":0},{"$f":"'Alternatyva 3'!CQ$8+'Alternatyva 3'!CQ$9-'Alternatyva 3'!CQ$113","v":0},{"$f":"'Alternatyva 3'!CR$8+'Alternatyva 3'!CR$9-'Alternatyva 3'!CR$113","v":0},{"$f":"'Alternatyva 3'!CS$8+'Alternatyva 3'!CS$9-'Alternatyva 3'!CS$113","v":0},{"$f":"'Alternatyva 3'!CT$8+'Alternatyva 3'!CT$9-'Alternatyva 3'!CT$113","v":0},{"$f":"'Alternatyva 3'!CU$8+'Alternatyva 3'!CU$9-'Alternatyva 3'!CU$113","v":0},{"$f":"'Alternatyva 3'!CV$8+'Alternatyva 3'!CV$9-'Alternatyva 3'!CV$113","v":0},{"$f":"'Alternatyva 3'!CW$8+'Alternatyva 3'!CW$9-'Alternatyva 3'!CW$113","v":0},{"$f":"'Alternatyva 3'!CX$8+'Alternatyva 3'!CX$9-'Alternatyva 3'!CX$113","v":0},{"$f":"'Alternatyva 3'!CY$8+'Alternatyva 3'!CY$9-'Alternatyva 3'!CY$113","v":0},{"$f":"'Alternatyva 3'!CZ$8+'Alternatyva 3'!CZ$9-'Alternatyva 3'!CZ$113","v":0},{"$f":"'Alternatyva 3'!DA$8+'Alternatyva 3'!DA$9-'Alternatyva 3'!DA$113","v":0},{"$f":"'Alternatyva 3'!DB$8+'Alternatyva 3'!DB$9-'Alternatyva 3'!DB$113","v":0},{"$f":"'Alternatyva 3'!DC$8+'Alternatyva 3'!DC$9-'Alternatyva 3'!DC$113","v":0}]
[null,"N.","Veiklos ir palaikymo (atnaujinimo) sąnaudos (be PVM)",null,null,{"$f":"H46+NPV(SD,I46:INDEX(I46:DC46,PAL))","v":22658618.44221865},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H46:$DC46)","v":27030696.219999995},{"$f":"'Alternatyva 3'!H$89-'Alternatyva 3'!H$114","v":0},{"$f":"'Alternatyva 3'!I$89-'Alternatyva 3'!I$114","v":0},{"$f":"'Alternatyva 3'!J$89-'Alternatyva 3'!J$114","v":6181467.5299999993},{"$f":"'Alternatyva 3'!K$89-'Alternatyva 3'!K$114","v":6614624.0899999999},{"$f":"'Alternatyva 3'!L$89-'Alternatyva 3'!L$114","v":7736536.5},{"$f":"'Alternatyva 3'!M$89-'Alternatyva 3'!M$114","v":3785632.1100000003},{"$f":"'Alternatyva 3'!N$89-'Alternatyva 3'!N$114","v":2355603.88},{"$f":"'Alternatyva 3'!O$89-'Alternatyva 3'!O$114","v":223649.59},{"$f":"'Alternatyva 3'!P$89-'Alternatyva 3'!P$114","v":133182.51999999999},{"$f":"'Alternatyva 3'!Q$89-'Alternatyva 3'!Q$114","v":0},{"$f":"'Alternatyva 3'!R$89-'Alternatyva 3'!R$114","v":0},{"$f":"'Alternatyva 3'!S$89-'Alternatyva 3'!S$114","v":0},{"$f":"'Alternatyva 3'!T$89-'Alternatyva 3'!T$114","v":0},{"$f":"'Alternatyva 3'!U$89-'Alternatyva 3'!U$114","v":0},{"$f":"'Alternatyva 3'!V$89-'Alternatyva 3'!V$114","v":0},{"$f":"'Alternatyva 3'!W$89-'Alternatyva 3'!W$114","v":0},{"$f":"'Alternatyva 3'!X$89-'Alternatyva 3'!X$114","v":0},{"$f":"'Alternatyva 3'!Y$89-'Alternatyva 3'!Y$114","v":0},{"$f":"'Alternatyva 3'!Z$89-'Alternatyva 3'!Z$114","v":0},{"$f":"'Alternatyva 3'!AA$89-'Alternatyva 3'!AA$114","v":0},{"$f":"'Alternatyva 3'!AB$89-'Alternatyva 3'!AB$114","v":0},{"$f":"'Alternatyva 3'!AC$89-'Alternatyva 3'!AC$114","v":0},{"$f":"'Alternatyva 3'!AD$89-'Alternatyva 3'!AD$114","v":0},{"$f":"'Alternatyva 3'!AE$89-'Alternatyva 3'!AE$114","v":0},{"$f":"'Alternatyva 3'!AF$89-'Alternatyva 3'!AF$114","v":0},{"$f":"'Alternatyva 3'!AG$89-'Alternatyva 3'!AG$114","v":0},{"$f":"'Alternatyva 3'!AH$89-'Alternatyva 3'!AH$114","v":0},{"$f":"'Alternatyva 3'!AI$89-'Alternatyva 3'!AI$114","v":0},{"$f":"'Alternatyva 3'!AJ$89-'Alternatyva 3'!AJ$114","v":0},{"$f":"'Alternatyva 3'!AK$89-'Alternatyva 3'!AK$114","v":0},{"$f":"'Alternatyva 3'!AL$89-'Alternatyva 3'!AL$114","v":0},{"$f":"'Alternatyva 3'!AM$89-'Alternatyva 3'!AM$114","v":0},{"$f":"'Alternatyva 3'!AN$89-'Alternatyva 3'!AN$114","v":0},{"$f":"'Alternatyva 3'!AO$89-'Alternatyva 3'!AO$114","v":0},{"$f":"'Alternatyva 3'!AP$89-'Alternatyva 3'!AP$114","v":0},{"$f":"'Alternatyva 3'!AQ$89-'Alternatyva 3'!AQ$114","v":0},{"$f":"'Alternatyva 3'!AR$89-'Alternatyva 3'!AR$114","v":0},{"$f":"'Alternatyva 3'!AS$89-'Alternatyva 3'!AS$114","v":0},{"$f":"'Alternatyva 3'!AT$89-'Alternatyva 3'!AT$114","v":0},{"$f":"'Alternatyva 3'!AU$89-'Alternatyva 3'!AU$114","v":0},{"$f":"'Alternatyva 3'!AV$89-'Alternatyva 3'!AV$114","v":0},{"$f":"'Alternatyva 3'!AW$89-'Alternatyva 3'!AW$114","v":0},{"$f":"'Alternatyva 3'!AX$89-'Alternatyva 3'!AX$114","v":0},{"$f":"'Alternatyva 3'!AY$89-'Alternatyva 3'!AY$114","v":0},{"$f":"'Alternatyva 3'!AZ$89-'Alternatyva 3'!AZ$114","v":0},{"$f":"'Alternatyva 3'!BA$89-'Alternatyva 3'!BA$114","v":0},{"$f":"'Alternatyva 3'!BB$89-'Alternatyva 3'!BB$114","v":0},{"$f":"'Alternatyva 3'!BC$89-'Alternatyva 3'!BC$114","v":0},{"$f":"'Alternatyva 3'!BD$89-'Alternatyva 3'!BD$114","v":0},{"$f":"'Alternatyva 3'!BE$89-'Alternatyva 3'!BE$114","v":0},{"$f":"'Alternatyva 3'!BF$89-'Alternatyva 3'!BF$114","v":0},{"$f":"'Alternatyva 3'!BG$89-'Alternatyva 3'!BG$114","v":0},{"$f":"'Alternatyva 3'!BH$89-'Alternatyva 3'!BH$114","v":0},{"$f":"'Alternatyva 3'!BI$89-'Alternatyva 3'!BI$114","v":0},{"$f":"'Alternatyva 3'!BJ$89-'Alternatyva 3'!BJ$114","v":0},{"$f":"'Alternatyva 3'!BK$89-'Alternatyva 3'!BK$114","v":0},{"$f":"'Alternatyva 3'!BL$89-'Alternatyva 3'!BL$114","v":0},{"$f":"'Alternatyva 3'!BM$89-'Alternatyva 3'!BM$114","v":0},{"$f":"'Alternatyva 3'!BN$89-'Alternatyva 3'!BN$114","v":0},{"$f":"'Alternatyva 3'!BO$89-'Alternatyva 3'!BO$114","v":0},{"$f":"'Alternatyva 3'!BP$89-'Alternatyva 3'!BP$114","v":0},{"$f":"'Alternatyva 3'!BQ$89-'Alternatyva 3'!BQ$114","v":0},{"$f":"'Alternatyva 3'!BR$89-'Alternatyva 3'!BR$114","v":0},{"$f":"'Alternatyva 3'!BS$89-'Alternatyva 3'!BS$114","v":0},{"$f":"'Alternatyva 3'!BT$89-'Alternatyva 3'!BT$114","v":0},{"$f":"'Alternatyva 3'!BU$89-'Alternatyva 3'!BU$114","v":0},{"$f":"'Alternatyva 3'!BV$89-'Alternatyva 3'!BV$114","v":0},{"$f":"'Alternatyva 3'!BW$89-'Alternatyva 3'!BW$114","v":0},{"$f":"'Alternatyva 3'!BX$89-'Alternatyva 3'!BX$114","v":0},{"$f":"'Alternatyva 3'!BY$89-'Alternatyva 3'!BY$114","v":0},{"$f":"'Alternatyva 3'!BZ$89-'Alternatyva 3'!BZ$114","v":0},{"$f":"'Alternatyva 3'!CA$89-'Alternatyva 3'!CA$114","v":0},{"$f":"'Alternatyva 3'!CB$89-'Alternatyva 3'!CB$114","v":0},{"$f":"'Alternatyva 3'!CC$89-'Alternatyva 3'!CC$114","v":0},{"$f":"'Alternatyva 3'!CD$89-'Alternatyva 3'!CD$114","v":0},{"$f":"'Alternatyva 3'!CE$89-'Alternatyva 3'!CE$114","v":0},{"$f":"'Alternatyva 3'!CF$89-'Alternatyva 3'!CF$114","v":0},{"$f":"'Alternatyva 3'!CG$89-'Alternatyva 3'!CG$114","v":0},{"$f":"'Alternatyva 3'!CH$89-'Alternatyva 3'!CH$114","v":0},{"$f":"'Alternatyva 3'!CI$89-'Alternatyva 3'!CI$114","v":0},{"$f":"'Alternatyva 3'!CJ$89-'Alternatyva 3'!CJ$114","v":0},{"$f":"'Alternatyva 3'!CK$89-'Alternatyva 3'!CK$114","v":0},{"$f":"'Alternatyva 3'!CL$89-'Alternatyva 3'!CL$114","v":0},{"$f":"'Alternatyva 3'!CM$89-'Alternatyva 3'!CM$114","v":0},{"$f":"'Alternatyva 3'!CN$89-'Alternatyva 3'!CN$114","v":0},{"$f":"'Alternatyva 3'!CO$89-'Alternatyva 3'!CO$114","v":0},{"$f":"'Alternatyva 3'!CP$89-'Alternatyva 3'!CP$114","v":0},{"$f":"'Alternatyva 3'!CQ$89-'Alternatyva 3'!CQ$114","v":0},{"$f":"'Alternatyva 3'!CR$89-'Alternatyva 3'!CR$114","v":0},{"$f":"'Alternatyva 3'!CS$89-'Alternatyva 3'!CS$114","v":0},{"$f":"'Alternatyva 3'!CT$89-'Alternatyva 3'!CT$114","v":0},{"$f":"'Alternatyva 3'!CU$89-'Alternatyva 3'!CU$114","v":0},{"$f":"'Alternatyva 3'!CV$89-'Alternatyva 3'!CV$114","v":0},{"$f":"'Alternatyva 3'!CW$89-'Alternatyva 3'!CW$114","v":0},{"$f":"'Alternatyva 3'!CX$89-'Alternatyva 3'!CX$114","v":0},{"$f":"'Alternatyva 3'!CY$89-'Alternatyva 3'!CY$114","v":0},{"$f":"'Alternatyva 3'!CZ$89-'Alternatyva 3'!CZ$114","v":0},{"$f":"'Alternatyva 3'!DA$89-'Alternatyva 3'!DA$114","v":0},{"$f":"'Alternatyva 3'!DB$89-'Alternatyva 3'!DB$114","v":0},{"$f":"'Alternatyva 3'!DC$89-'Alternatyva 3'!DC$114","v":0}]
[null,"O.","Likutinė vertė",null,null,{"$f":"H47+NPV(FD,I47:INDEX(I47:DC47,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H47:$DC47)","v":0},{"$f":"SUM('Alternatyva 3'!H$21,'Alternatyva 3'!H$32,'Alternatyva 3'!H$43,'Alternatyva 3'!H$55,'Alternatyva 3'!H$66,'Alternatyva 3'!H$77,'Alternatyva 3'!H$88)","v":0},{"$f":"SUM('Alternatyva 3'!I$21,'Alternatyva 3'!I$32,'Alternatyva 3'!I$43,'Alternatyva 3'!I$55,'Alternatyva 3'!I$66,'Alternatyva 3'!I$77,'Alternatyva 3'!I$88)","v":0},{"$f":"SUM('Alternatyva 3'!J$21,'Alternatyva 3'!J$32,'Alternatyva 3'!J$43,'Alternatyva 3'!J$55,'Alternatyva 3'!J$66,'Alternatyva 3'!J$77,'Alternatyva 3'!J$88)","v":0},{"$f":"SUM('Alternatyva 3'!K$21,'Alternatyva 3'!K$32,'Alternatyva 3'!K$43,'Alternatyva 3'!K$55,'Alternatyva 3'!K$66,'Alternatyva 3'!K$77,'Alternatyva 3'!K$88)","v":0},{"$f":"SUM('Alternatyva 3'!L$21,'Alternatyva 3'!L$32,'Alternatyva 3'!L$43,'Alternatyva 3'!L$55,'Alternatyva 3'!L$66,'Alternatyva 3'!L$77,'Alternatyva 3'!L$88)","v":0},{"$f":"SUM('Alternatyva 3'!M$21,'Alternatyva 3'!M$32,'Alternatyva 3'!M$43,'Alternatyva 3'!M$55,'Alternatyva 3'!M$66,'Alternatyva 3'!M$77,'Alternatyva 3'!M$88)","v":0},{"$f":"SUM('Alternatyva 3'!N$21,'Alternatyva 3'!N$32,'Alternatyva 3'!N$43,'Alternatyva 3'!N$55,'Alternatyva 3'!N$66,'Alternatyva 3'!N$77,'Alternatyva 3'!N$88)","v":0},{"$f":"SUM('Alternatyva 3'!O$21,'Alternatyva 3'!O$32,'Alternatyva 3'!O$43,'Alternatyva 3'!O$55,'Alternatyva 3'!O$66,'Alternatyva 3'!O$77,'Alternatyva 3'!O$88)","v":0},{"$f":"SUM('Alternatyva 3'!P$21,'Alternatyva 3'!P$32,'Alternatyva 3'!P$43,'Alternatyva 3'!P$55,'Alternatyva 3'!P$66,'Alternatyva 3'!P$77,'Alternatyva 3'!P$88)","v":0},{"$f":"SUM('Alternatyva 3'!Q$21,'Alternatyva 3'!Q$32,'Alternatyva 3'!Q$43,'Alternatyva 3'!Q$55,'Alternatyva 3'!Q$66,'Alternatyva 3'!Q$77,'Alternatyva 3'!Q$88)","v":0},{"$f":"SUM('Alternatyva 3'!R$21,'Alternatyva 3'!R$32,'Alternatyva 3'!R$43,'Alternatyva 3'!R$55,'Alternatyva 3'!R$66,'Alternatyva 3'!R$77,'Alternatyva 3'!R$88)","v":0},{"$f":"SUM('Alternatyva 3'!S$21,'Alternatyva 3'!S$32,'Alternatyva 3'!S$43,'Alternatyva 3'!S$55,'Alternatyva 3'!S$66,'Alternatyva 3'!S$77,'Alternatyva 3'!S$88)","v":0},{"$f":"SUM('Alternatyva 3'!T$21,'Alternatyva 3'!T$32,'Alternatyva 3'!T$43,'Alternatyva 3'!T$55,'Alternatyva 3'!T$66,'Alternatyva 3'!T$77,'Alternatyva 3'!T$88)","v":0},{"$f":"SUM('Alternatyva 3'!U$21,'Alternatyva 3'!U$32,'Alternatyva 3'!U$43,'Alternatyva 3'!U$55,'Alternatyva 3'!U$66,'Alternatyva 3'!U$77,'Alternatyva 3'!U$88)","v":0},{"$f":"SUM('Alternatyva 3'!V$21,'Alternatyva 3'!V$32,'Alternatyva 3'!V$43,'Alternatyva 3'!V$55,'Alternatyva 3'!V$66,'Alternatyva 3'!V$77,'Alternatyva 3'!V$88)","v":0},{"$f":"SUM('Alternatyva 3'!W$21,'Alternatyva 3'!W$32,'Alternatyva 3'!W$43,'Alternatyva 3'!W$55,'Alternatyva 3'!W$66,'Alternatyva 3'!W$77,'Alternatyva 3'!W$88)","v":0},{"$f":"SUM('Alternatyva 3'!X$21,'Alternatyva 3'!X$32,'Alternatyva 3'!X$43,'Alternatyva 3'!X$55,'Alternatyva 3'!X$66,'Alternatyva 3'!X$77,'Alternatyva 3'!X$88)","v":0},{"$f":"SUM('Alternatyva 3'!Y$21,'Alternatyva 3'!Y$32,'Alternatyva 3'!Y$43,'Alternatyva 3'!Y$55,'Alternatyva 3'!Y$66,'Alternatyva 3'!Y$77,'Alternatyva 3'!Y$88)","v":0},{"$f":"SUM('Alternatyva 3'!Z$21,'Alternatyva 3'!Z$32,'Alternatyva 3'!Z$43,'Alternatyva 3'!Z$55,'Alternatyva 3'!Z$66,'Alternatyva 3'!Z$77,'Alternatyva 3'!Z$88)","v":0},{"$f":"SUM('Alternatyva 3'!AA$21,'Alternatyva 3'!AA$32,'Alternatyva 3'!AA$43,'Alternatyva 3'!AA$55,'Alternatyva 3'!AA$66,'Alternatyva 3'!AA$77,'Alternatyva 3'!AA$88)","v":0},{"$f":"SUM('Alternatyva 3'!AB$21,'Alternatyva 3'!AB$32,'Alternatyva 3'!AB$43,'Alternatyva 3'!AB$55,'Alternatyva 3'!AB$66,'Alternatyva 3'!AB$77,'Alternatyva 3'!AB$88)","v":0},{"$f":"SUM('Alternatyva 3'!AC$21,'Alternatyva 3'!AC$32,'Alternatyva 3'!AC$43,'Alternatyva 3'!AC$55,'Alternatyva 3'!AC$66,'Alternatyva 3'!AC$77,'Alternatyva 3'!AC$88)","v":0},{"$f":"SUM('Alternatyva 3'!AD$21,'Alternatyva 3'!AD$32,'Alternatyva 3'!AD$43,'Alternatyva 3'!AD$55,'Alternatyva 3'!AD$66,'Alternatyva 3'!AD$77,'Alternatyva 3'!AD$88)","v":0},{"$f":"SUM('Alternatyva 3'!AE$21,'Alternatyva 3'!AE$32,'Alternatyva 3'!AE$43,'Alternatyva 3'!AE$55,'Alternatyva 3'!AE$66,'Alternatyva 3'!AE$77,'Alternatyva 3'!AE$88)","v":0},{"$f":"SUM('Alternatyva 3'!AF$21,'Alternatyva 3'!AF$32,'Alternatyva 3'!AF$43,'Alternatyva 3'!AF$55,'Alternatyva 3'!AF$66,'Alternatyva 3'!AF$77,'Alternatyva 3'!AF$88)","v":0},{"$f":"SUM('Alternatyva 3'!AG$21,'Alternatyva 3'!AG$32,'Alternatyva 3'!AG$43,'Alternatyva 3'!AG$55,'Alternatyva 3'!AG$66,'Alternatyva 3'!AG$77,'Alternatyva 3'!AG$88)","v":0},{"$f":"SUM('Alternatyva 3'!AH$21,'Alternatyva 3'!AH$32,'Alternatyva 3'!AH$43,'Alternatyva 3'!AH$55,'Alternatyva 3'!AH$66,'Alternatyva 3'!AH$77,'Alternatyva 3'!AH$88)","v":0},{"$f":"SUM('Alternatyva 3'!AI$21,'Alternatyva 3'!AI$32,'Alternatyva 3'!AI$43,'Alternatyva 3'!AI$55,'Alternatyva 3'!AI$66,'Alternatyva 3'!AI$77,'Alternatyva 3'!AI$88)","v":0},{"$f":"SUM('Alternatyva 3'!AJ$21,'Alternatyva 3'!AJ$32,'Alternatyva 3'!AJ$43,'Alternatyva 3'!AJ$55,'Alternatyva 3'!AJ$66,'Alternatyva 3'!AJ$77,'Alternatyva 3'!AJ$88)","v":0},{"$f":"SUM('Alternatyva 3'!AK$21,'Alternatyva 3'!AK$32,'Alternatyva 3'!AK$43,'Alternatyva 3'!AK$55,'Alternatyva 3'!AK$66,'Alternatyva 3'!AK$77,'Alternatyva 3'!AK$88)","v":0},{"$f":"SUM('Alternatyva 3'!AL$21,'Alternatyva 3'!AL$32,'Alternatyva 3'!AL$43,'Alternatyva 3'!AL$55,'Alternatyva 3'!AL$66,'Alternatyva 3'!AL$77,'Alternatyva 3'!AL$88)","v":0},{"$f":"SUM('Alternatyva 3'!AM$21,'Alternatyva 3'!AM$32,'Alternatyva 3'!AM$43,'Alternatyva 3'!AM$55,'Alternatyva 3'!AM$66,'Alternatyva 3'!AM$77,'Alternatyva 3'!AM$88)","v":0},{"$f":"SUM('Alternatyva 3'!AN$21,'Alternatyva 3'!AN$32,'Alternatyva 3'!AN$43,'Alternatyva 3'!AN$55,'Alternatyva 3'!AN$66,'Alternatyva 3'!AN$77,'Alternatyva 3'!AN$88)","v":0},{"$f":"SUM('Alternatyva 3'!AO$21,'Alternatyva 3'!AO$32,'Alternatyva 3'!AO$43,'Alternatyva 3'!AO$55,'Alternatyva 3'!AO$66,'Alternatyva 3'!AO$77,'Alternatyva 3'!AO$88)","v":0},{"$f":"SUM('Alternatyva 3'!AP$21,'Alternatyva 3'!AP$32,'Alternatyva 3'!AP$43,'Alternatyva 3'!AP$55,'Alternatyva 3'!AP$66,'Alternatyva 3'!AP$77,'Alternatyva 3'!AP$88)","v":0},{"$f":"SUM('Alternatyva 3'!AQ$21,'Alternatyva 3'!AQ$32,'Alternatyva 3'!AQ$43,'Alternatyva 3'!AQ$55,'Alternatyva 3'!AQ$66,'Alternatyva 3'!AQ$77,'Alternatyva 3'!AQ$88)","v":0},{"$f":"SUM('Alternatyva 3'!AR$21,'Alternatyva 3'!AR$32,'Alternatyva 3'!AR$43,'Alternatyva 3'!AR$55,'Alternatyva 3'!AR$66,'Alternatyva 3'!AR$77,'Alternatyva 3'!AR$88)","v":0},{"$f":"SUM('Alternatyva 3'!AS$21,'Alternatyva 3'!AS$32,'Alternatyva 3'!AS$43,'Alternatyva 3'!AS$55,'Alternatyva 3'!AS$66,'Alternatyva 3'!AS$77,'Alternatyva 3'!AS$88)","v":0},{"$f":"SUM('Alternatyva 3'!AT$21,'Alternatyva 3'!AT$32,'Alternatyva 3'!AT$43,'Alternatyva 3'!AT$55,'Alternatyva 3'!AT$66,'Alternatyva 3'!AT$77,'Alternatyva 3'!AT$88)","v":0},{"$f":"SUM('Alternatyva 3'!AU$21,'Alternatyva 3'!AU$32,'Alternatyva 3'!AU$43,'Alternatyva 3'!AU$55,'Alternatyva 3'!AU$66,'Alternatyva 3'!AU$77,'Alternatyva 3'!AU$88)","v":0},{"$f":"SUM('Alternatyva 3'!AV$21,'Alternatyva 3'!AV$32,'Alternatyva 3'!AV$43,'Alternatyva 3'!AV$55,'Alternatyva 3'!AV$66,'Alternatyva 3'!AV$77,'Alternatyva 3'!AV$88)","v":0},{"$f":"SUM('Alternatyva 3'!AW$21,'Alternatyva 3'!AW$32,'Alternatyva 3'!AW$43,'Alternatyva 3'!AW$55,'Alternatyva 3'!AW$66,'Alternatyva 3'!AW$77,'Alternatyva 3'!AW$88)","v":0},{"$f":"SUM('Alternatyva 3'!AX$21,'Alternatyva 3'!AX$32,'Alternatyva 3'!AX$43,'Alternatyva 3'!AX$55,'Alternatyva 3'!AX$66,'Alternatyva 3'!AX$77,'Alternatyva 3'!AX$88)","v":0},{"$f":"SUM('Alternatyva 3'!AY$21,'Alternatyva 3'!AY$32,'Alternatyva 3'!AY$43,'Alternatyva 3'!AY$55,'Alternatyva 3'!AY$66,'Alternatyva 3'!AY$77,'Alternatyva 3'!AY$88)","v":0},{"$f":"SUM('Alternatyva 3'!AZ$21,'Alternatyva 3'!AZ$32,'Alternatyva 3'!AZ$43,'Alternatyva 3'!AZ$55,'Alternatyva 3'!AZ$66,'Alternatyva 3'!AZ$77,'Alternatyva 3'!AZ$88)","v":0},{"$f":"SUM('Alternatyva 3'!BA$21,'Alternatyva 3'!BA$32,'Alternatyva 3'!BA$43,'Alternatyva 3'!BA$55,'Alternatyva 3'!BA$66,'Alternatyva 3'!BA$77,'Alternatyva 3'!BA$88)","v":0},{"$f":"SUM('Alternatyva 3'!BB$21,'Alternatyva 3'!BB$32,'Alternatyva 3'!BB$43,'Alternatyva 3'!BB$55,'Alternatyva 3'!BB$66,'Alternatyva 3'!BB$77,'Alternatyva 3'!BB$88)","v":0},{"$f":"SUM('Alternatyva 3'!BC$21,'Alternatyva 3'!BC$32,'Alternatyva 3'!BC$43,'Alternatyva 3'!BC$55,'Alternatyva 3'!BC$66,'Alternatyva 3'!BC$77,'Alternatyva 3'!BC$88)","v":0},{"$f":"SUM('Alternatyva 3'!BD$21,'Alternatyva 3'!BD$32,'Alternatyva 3'!BD$43,'Alternatyva 3'!BD$55,'Alternatyva 3'!BD$66,'Alternatyva 3'!BD$77,'Alternatyva 3'!BD$88)","v":0},{"$f":"SUM('Alternatyva 3'!BE$21,'Alternatyva 3'!BE$32,'Alternatyva 3'!BE$43,'Alternatyva 3'!BE$55,'Alternatyva 3'!BE$66,'Alternatyva 3'!BE$77,'Alternatyva 3'!BE$88)","v":0},{"$f":"SUM('Alternatyva 3'!BF$21,'Alternatyva 3'!BF$32,'Alternatyva 3'!BF$43,'Alternatyva 3'!BF$55,'Alternatyva 3'!BF$66,'Alternatyva 3'!BF$77,'Alternatyva 3'!BF$88)","v":0},{"$f":"SUM('Alternatyva 3'!BG$21,'Alternatyva 3'!BG$32,'Alternatyva 3'!BG$43,'Alternatyva 3'!BG$55,'Alternatyva 3'!BG$66,'Alternatyva 3'!BG$77,'Alternatyva 3'!BG$88)","v":0},{"$f":"SUM('Alternatyva 3'!BH$21,'Alternatyva 3'!BH$32,'Alternatyva 3'!BH$43,'Alternatyva 3'!BH$55,'Alternatyva 3'!BH$66,'Alternatyva 3'!BH$77,'Alternatyva 3'!BH$88)","v":0},{"$f":"SUM('Alternatyva 3'!BI$21,'Alternatyva 3'!BI$32,'Alternatyva 3'!BI$43,'Alternatyva 3'!BI$55,'Alternatyva 3'!BI$66,'Alternatyva 3'!BI$77,'Alternatyva 3'!BI$88)","v":0},{"$f":"SUM('Alternatyva 3'!BJ$21,'Alternatyva 3'!BJ$32,'Alternatyva 3'!BJ$43,'Alternatyva 3'!BJ$55,'Alternatyva 3'!BJ$66,'Alternatyva 3'!BJ$77,'Alternatyva 3'!BJ$88)","v":0},{"$f":"SUM('Alternatyva 3'!BK$21,'Alternatyva 3'!BK$32,'Alternatyva 3'!BK$43,'Alternatyva 3'!BK$55,'Alternatyva 3'!BK$66,'Alternatyva 3'!BK$77,'Alternatyva 3'!BK$88)","v":0},{"$f":"SUM('Alternatyva 3'!BL$21,'Alternatyva 3'!BL$32,'Alternatyva 3'!BL$43,'Alternatyva 3'!BL$55,'Alternatyva 3'!BL$66,'Alternatyva 3'!BL$77,'Alternatyva 3'!BL$88)","v":0},{"$f":"SUM('Alternatyva 3'!BM$21,'Alternatyva 3'!BM$32,'Alternatyva 3'!BM$43,'Alternatyva 3'!BM$55,'Alternatyva 3'!BM$66,'Alternatyva 3'!BM$77,'Alternatyva 3'!BM$88)","v":0},{"$f":"SUM('Alternatyva 3'!BN$21,'Alternatyva 3'!BN$32,'Alternatyva 3'!BN$43,'Alternatyva 3'!BN$55,'Alternatyva 3'!BN$66,'Alternatyva 3'!BN$77,'Alternatyva 3'!BN$88)","v":0},{"$f":"SUM('Alternatyva 3'!BO$21,'Alternatyva 3'!BO$32,'Alternatyva 3'!BO$43,'Alternatyva 3'!BO$55,'Alternatyva 3'!BO$66,'Alternatyva 3'!BO$77,'Alternatyva 3'!BO$88)","v":0},{"$f":"SUM('Alternatyva 3'!BP$21,'Alternatyva 3'!BP$32,'Alternatyva 3'!BP$43,'Alternatyva 3'!BP$55,'Alternatyva 3'!BP$66,'Alternatyva 3'!BP$77,'Alternatyva 3'!BP$88)","v":0},{"$f":"SUM('Alternatyva 3'!BQ$21,'Alternatyva 3'!BQ$32,'Alternatyva 3'!BQ$43,'Alternatyva 3'!BQ$55,'Alternatyva 3'!BQ$66,'Alternatyva 3'!BQ$77,'Alternatyva 3'!BQ$88)","v":0},{"$f":"SUM('Alternatyva 3'!BR$21,'Alternatyva 3'!BR$32,'Alternatyva 3'!BR$43,'Alternatyva 3'!BR$55,'Alternatyva 3'!BR$66,'Alternatyva 3'!BR$77,'Alternatyva 3'!BR$88)","v":0},{"$f":"SUM('Alternatyva 3'!BS$21,'Alternatyva 3'!BS$32,'Alternatyva 3'!BS$43,'Alternatyva 3'!BS$55,'Alternatyva 3'!BS$66,'Alternatyva 3'!BS$77,'Alternatyva 3'!BS$88)","v":0},{"$f":"SUM('Alternatyva 3'!BT$21,'Alternatyva 3'!BT$32,'Alternatyva 3'!BT$43,'Alternatyva 3'!BT$55,'Alternatyva 3'!BT$66,'Alternatyva 3'!BT$77,'Alternatyva 3'!BT$88)","v":0},{"$f":"SUM('Alternatyva 3'!BU$21,'Alternatyva 3'!BU$32,'Alternatyva 3'!BU$43,'Alternatyva 3'!BU$55,'Alternatyva 3'!BU$66,'Alternatyva 3'!BU$77,'Alternatyva 3'!BU$88)","v":0},{"$f":"SUM('Alternatyva 3'!BV$21,'Alternatyva 3'!BV$32,'Alternatyva 3'!BV$43,'Alternatyva 3'!BV$55,'Alternatyva 3'!BV$66,'Alternatyva 3'!BV$77,'Alternatyva 3'!BV$88)","v":0},{"$f":"SUM('Alternatyva 3'!BW$21,'Alternatyva 3'!BW$32,'Alternatyva 3'!BW$43,'Alternatyva 3'!BW$55,'Alternatyva 3'!BW$66,'Alternatyva 3'!BW$77,'Alternatyva 3'!BW$88)","v":0},{"$f":"SUM('Alternatyva 3'!BX$21,'Alternatyva 3'!BX$32,'Alternatyva 3'!BX$43,'Alternatyva 3'!BX$55,'Alternatyva 3'!BX$66,'Alternatyva 3'!BX$77,'Alternatyva 3'!BX$88)","v":0},{"$f":"SUM('Alternatyva 3'!BY$21,'Alternatyva 3'!BY$32,'Alternatyva 3'!BY$43,'Alternatyva 3'!BY$55,'Alternatyva 3'!BY$66,'Alternatyva 3'!BY$77,'Alternatyva 3'!BY$88)","v":0},{"$f":"SUM('Alternatyva 3'!BZ$21,'Alternatyva 3'!BZ$32,'Alternatyva 3'!BZ$43,'Alternatyva 3'!BZ$55,'Alternatyva 3'!BZ$66,'Alternatyva 3'!BZ$77,'Alternatyva 3'!BZ$88)","v":0},{"$f":"SUM('Alternatyva 3'!CA$21,'Alternatyva 3'!CA$32,'Alternatyva 3'!CA$43,'Alternatyva 3'!CA$55,'Alternatyva 3'!CA$66,'Alternatyva 3'!CA$77,'Alternatyva 3'!CA$88)","v":0},{"$f":"SUM('Alternatyva 3'!CB$21,'Alternatyva 3'!CB$32,'Alternatyva 3'!CB$43,'Alternatyva 3'!CB$55,'Alternatyva 3'!CB$66,'Alternatyva 3'!CB$77,'Alternatyva 3'!CB$88)","v":0},{"$f":"SUM('Alternatyva 3'!CC$21,'Alternatyva 3'!CC$32,'Alternatyva 3'!CC$43,'Alternatyva 3'!CC$55,'Alternatyva 3'!CC$66,'Alternatyva 3'!CC$77,'Alternatyva 3'!CC$88)","v":0},{"$f":"SUM('Alternatyva 3'!CD$21,'Alternatyva 3'!CD$32,'Alternatyva 3'!CD$43,'Alternatyva 3'!CD$55,'Alternatyva 3'!CD$66,'Alternatyva 3'!CD$77,'Alternatyva 3'!CD$88)","v":0},{"$f":"SUM('Alternatyva 3'!CE$21,'Alternatyva 3'!CE$32,'Alternatyva 3'!CE$43,'Alternatyva 3'!CE$55,'Alternatyva 3'!CE$66,'Alternatyva 3'!CE$77,'Alternatyva 3'!CE$88)","v":0},{"$f":"SUM('Alternatyva 3'!CF$21,'Alternatyva 3'!CF$32,'Alternatyva 3'!CF$43,'Alternatyva 3'!CF$55,'Alternatyva 3'!CF$66,'Alternatyva 3'!CF$77,'Alternatyva 3'!CF$88)","v":0},{"$f":"SUM('Alternatyva 3'!CG$21,'Alternatyva 3'!CG$32,'Alternatyva 3'!CG$43,'Alternatyva 3'!CG$55,'Alternatyva 3'!CG$66,'Alternatyva 3'!CG$77,'Alternatyva 3'!CG$88)","v":0},{"$f":"SUM('Alternatyva 3'!CH$21,'Alternatyva 3'!CH$32,'Alternatyva 3'!CH$43,'Alternatyva 3'!CH$55,'Alternatyva 3'!CH$66,'Alternatyva 3'!CH$77,'Alternatyva 3'!CH$88)","v":0},{"$f":"SUM('Alternatyva 3'!CI$21,'Alternatyva 3'!CI$32,'Alternatyva 3'!CI$43,'Alternatyva 3'!CI$55,'Alternatyva 3'!CI$66,'Alternatyva 3'!CI$77,'Alternatyva 3'!CI$88)","v":0},{"$f":"SUM('Alternatyva 3'!CJ$21,'Alternatyva 3'!CJ$32,'Alternatyva 3'!CJ$43,'Alternatyva 3'!CJ$55,'Alternatyva 3'!CJ$66,'Alternatyva 3'!CJ$77,'Alternatyva 3'!CJ$88)","v":0},{"$f":"SUM('Alternatyva 3'!CK$21,'Alternatyva 3'!CK$32,'Alternatyva 3'!CK$43,'Alternatyva 3'!CK$55,'Alternatyva 3'!CK$66,'Alternatyva 3'!CK$77,'Alternatyva 3'!CK$88)","v":0},{"$f":"SUM('Alternatyva 3'!CL$21,'Alternatyva 3'!CL$32,'Alternatyva 3'!CL$43,'Alternatyva 3'!CL$55,'Alternatyva 3'!CL$66,'Alternatyva 3'!CL$77,'Alternatyva 3'!CL$88)","v":0},{"$f":"SUM('Alternatyva 3'!CM$21,'Alternatyva 3'!CM$32,'Alternatyva 3'!CM$43,'Alternatyva 3'!CM$55,'Alternatyva 3'!CM$66,'Alternatyva 3'!CM$77,'Alternatyva 3'!CM$88)","v":0},{"$f":"SUM('Alternatyva 3'!CN$21,'Alternatyva 3'!CN$32,'Alternatyva 3'!CN$43,'Alternatyva 3'!CN$55,'Alternatyva 3'!CN$66,'Alternatyva 3'!CN$77,'Alternatyva 3'!CN$88)","v":0},{"$f":"SUM('Alternatyva 3'!CO$21,'Alternatyva 3'!CO$32,'Alternatyva 3'!CO$43,'Alternatyva 3'!CO$55,'Alternatyva 3'!CO$66,'Alternatyva 3'!CO$77,'Alternatyva 3'!CO$88)","v":0},{"$f":"SUM('Alternatyva 3'!CP$21,'Alternatyva 3'!CP$32,'Alternatyva 3'!CP$43,'Alternatyva 3'!CP$55,'Alternatyva 3'!CP$66,'Alternatyva 3'!CP$77,'Alternatyva 3'!CP$88)","v":0},{"$f":"SUM('Alternatyva 3'!CQ$21,'Alternatyva 3'!CQ$32,'Alternatyva 3'!CQ$43,'Alternatyva 3'!CQ$55,'Alternatyva 3'!CQ$66,'Alternatyva 3'!CQ$77,'Alternatyva 3'!CQ$88)","v":0},{"$f":"SUM('Alternatyva 3'!CR$21,'Alternatyva 3'!CR$32,'Alternatyva 3'!CR$43,'Alternatyva 3'!CR$55,'Alternatyva 3'!CR$66,'Alternatyva 3'!CR$77,'Alternatyva 3'!CR$88)","v":0},{"$f":"SUM('Alternatyva 3'!CS$21,'Alternatyva 3'!CS$32,'Alternatyva 3'!CS$43,'Alternatyva 3'!CS$55,'Alternatyva 3'!CS$66,'Alternatyva 3'!CS$77,'Alternatyva 3'!CS$88)","v":0},{"$f":"SUM('Alternatyva 3'!CT$21,'Alternatyva 3'!CT$32,'Alternatyva 3'!CT$43,'Alternatyva 3'!CT$55,'Alternatyva 3'!CT$66,'Alternatyva 3'!CT$77,'Alternatyva 3'!CT$88)","v":0},{"$f":"SUM('Alternatyva 3'!CU$21,'Alternatyva 3'!CU$32,'Alternatyva 3'!CU$43,'Alternatyva 3'!CU$55,'Alternatyva 3'!CU$66,'Alternatyva 3'!CU$77,'Alternatyva 3'!CU$88)","v":0},{"$f":"SUM('Alternatyva 3'!CV$21,'Alternatyva 3'!CV$32,'Alternatyva 3'!CV$43,'Alternatyva 3'!CV$55,'Alternatyva 3'!CV$66,'Alternatyva 3'!CV$77,'Alternatyva 3'!CV$88)","v":0},{"$f":"SUM('Alternatyva 3'!CW$21,'Alternatyva 3'!CW$32,'Alternatyva 3'!CW$43,'Alternatyva 3'!CW$55,'Alternatyva 3'!CW$66,'Alternatyva 3'!CW$77,'Alternatyva 3'!CW$88)","v":0},{"$f":"SUM('Alternatyva 3'!CX$21,'Alternatyva 3'!CX$32,'Alternatyva 3'!CX$43,'Alternatyva 3'!CX$55,'Alternatyva 3'!CX$66,'Alternatyva 3'!CX$77,'Alternatyva 3'!CX$88)","v":0},{"$f":"SUM('Alternatyva 3'!CY$21,'Alternatyva 3'!CY$32,'Alternatyva 3'!CY$43,'Alternatyva 3'!CY$55,'Alternatyva 3'!CY$66,'Alternatyva 3'!CY$77,'Alternatyva 3'!CY$88)","v":0},{"$f":"SUM('Alternatyva 3'!CZ$21,'Alternatyva 3'!CZ$32,'Alternatyva 3'!CZ$43,'Alternatyva 3'!CZ$55,'Alternatyva 3'!CZ$66,'Alternatyva 3'!CZ$77,'Alternatyva 3'!CZ$88)","v":0},{"$f":"SUM('Alternatyva 3'!DA$21,'Alternatyva 3'!DA$32,'Alternatyva 3'!DA$43,'Alternatyva 3'!DA$55,'Alternatyva 3'!DA$66,'Alternatyva 3'!DA$77,'Alternatyva 3'!DA$88)","v":0},{"$f":"SUM('Alternatyva 3'!DB$21,'Alternatyva 3'!DB$32,'Alternatyva 3'!DB$43,'Alternatyva 3'!DB$55,'Alternatyva 3'!DB$66,'Alternatyva 3'!DB$77,'Alternatyva 3'!DB$88)","v":0},{"$f":"SUM('Alternatyva 3'!DC$21,'Alternatyva 3'!DC$32,'Alternatyva 3'!DC$43,'Alternatyva 3'!DC$55,'Alternatyva 3'!DC$66,'Alternatyva 3'!DC$77,'Alternatyva 3'!DC$88)","v":0}]
[null,"P.","Likutinė vertė (be PVM)",null,null,{"$f":"H48+NPV(SD,I48:INDEX(I48:DC48,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H48:$DC48)","v":0},{"$f":"H47-SUMPRODUCT('Alternatyva 3'!H$21:H$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"I47-SUMPRODUCT('Alternatyva 3'!I$21:I$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"J47-SUMPRODUCT('Alternatyva 3'!J$21:J$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"K47-SUMPRODUCT('Alternatyva 3'!K$21:K$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"L47-SUMPRODUCT('Alternatyva 3'!L$21:L$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"M47-SUMPRODUCT('Alternatyva 3'!M$21:M$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"N47-SUMPRODUCT('Alternatyva 3'!N$21:N$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"O47-SUMPRODUCT('Alternatyva 3'!O$21:O$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"P47-SUMPRODUCT('Alternatyva 3'!P$21:P$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"Q47-SUMPRODUCT('Alternatyva 3'!Q$21:Q$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"R47-SUMPRODUCT('Alternatyva 3'!R$21:R$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"S47-SUMPRODUCT('Alternatyva 3'!S$21:S$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"T47-SUMPRODUCT('Alternatyva 3'!T$21:T$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"U47-SUMPRODUCT('Alternatyva 3'!U$21:U$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"V47-SUMPRODUCT('Alternatyva 3'!V$21:V$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"W47-SUMPRODUCT('Alternatyva 3'!W$21:W$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"X47-SUMPRODUCT('Alternatyva 3'!X$21:X$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"Y47-SUMPRODUCT('Alternatyva 3'!Y$21:Y$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"Z47-SUMPRODUCT('Alternatyva 3'!Z$21:Z$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AA47-SUMPRODUCT('Alternatyva 3'!AA$21:AA$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AB47-SUMPRODUCT('Alternatyva 3'!AB$21:AB$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AC47-SUMPRODUCT('Alternatyva 3'!AC$21:AC$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AD47-SUMPRODUCT('Alternatyva 3'!AD$21:AD$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AE47-SUMPRODUCT('Alternatyva 3'!AE$21:AE$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AF47-SUMPRODUCT('Alternatyva 3'!AF$21:AF$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AG47-SUMPRODUCT('Alternatyva 3'!AG$21:AG$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AH47-SUMPRODUCT('Alternatyva 3'!AH$21:AH$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AI47-SUMPRODUCT('Alternatyva 3'!AI$21:AI$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AJ47-SUMPRODUCT('Alternatyva 3'!AJ$21:AJ$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AK47-SUMPRODUCT('Alternatyva 3'!AK$21:AK$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AL47-SUMPRODUCT('Alternatyva 3'!AL$21:AL$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AM47-SUMPRODUCT('Alternatyva 3'!AM$21:AM$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AN47-SUMPRODUCT('Alternatyva 3'!AN$21:AN$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AO47-SUMPRODUCT('Alternatyva 3'!AO$21:AO$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AP47-SUMPRODUCT('Alternatyva 3'!AP$21:AP$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AQ47-SUMPRODUCT('Alternatyva 3'!AQ$21:AQ$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AR47-SUMPRODUCT('Alternatyva 3'!AR$21:AR$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AS47-SUMPRODUCT('Alternatyva 3'!AS$21:AS$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AT47-SUMPRODUCT('Alternatyva 3'!AT$21:AT$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AU47-SUMPRODUCT('Alternatyva 3'!AU$21:AU$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AV47-SUMPRODUCT('Alternatyva 3'!AV$21:AV$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AW47-SUMPRODUCT('Alternatyva 3'!AW$21:AW$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AX47-SUMPRODUCT('Alternatyva 3'!AX$21:AX$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AY47-SUMPRODUCT('Alternatyva 3'!AY$21:AY$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"AZ47-SUMPRODUCT('Alternatyva 3'!AZ$21:AZ$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BA47-SUMPRODUCT('Alternatyva 3'!BA$21:BA$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BB47-SUMPRODUCT('Alternatyva 3'!BB$21:BB$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BC47-SUMPRODUCT('Alternatyva 3'!BC$21:BC$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BD47-SUMPRODUCT('Alternatyva 3'!BD$21:BD$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BE47-SUMPRODUCT('Alternatyva 3'!BE$21:BE$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BF47-SUMPRODUCT('Alternatyva 3'!BF$21:BF$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BG47-SUMPRODUCT('Alternatyva 3'!BG$21:BG$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BH47-SUMPRODUCT('Alternatyva 3'!BH$21:BH$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BI47-SUMPRODUCT('Alternatyva 3'!BI$21:BI$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BJ47-SUMPRODUCT('Alternatyva 3'!BJ$21:BJ$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BK47-SUMPRODUCT('Alternatyva 3'!BK$21:BK$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BL47-SUMPRODUCT('Alternatyva 3'!BL$21:BL$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BM47-SUMPRODUCT('Alternatyva 3'!BM$21:BM$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BN47-SUMPRODUCT('Alternatyva 3'!BN$21:BN$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BO47-SUMPRODUCT('Alternatyva 3'!BO$21:BO$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BP47-SUMPRODUCT('Alternatyva 3'!BP$21:BP$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BQ47-SUMPRODUCT('Alternatyva 3'!BQ$21:BQ$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BR47-SUMPRODUCT('Alternatyva 3'!BR$21:BR$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BS47-SUMPRODUCT('Alternatyva 3'!BS$21:BS$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BT47-SUMPRODUCT('Alternatyva 3'!BT$21:BT$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BU47-SUMPRODUCT('Alternatyva 3'!BU$21:BU$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BV47-SUMPRODUCT('Alternatyva 3'!BV$21:BV$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BW47-SUMPRODUCT('Alternatyva 3'!BW$21:BW$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BX47-SUMPRODUCT('Alternatyva 3'!BX$21:BX$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BY47-SUMPRODUCT('Alternatyva 3'!BY$21:BY$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"BZ47-SUMPRODUCT('Alternatyva 3'!BZ$21:BZ$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CA47-SUMPRODUCT('Alternatyva 3'!CA$21:CA$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CB47-SUMPRODUCT('Alternatyva 3'!CB$21:CB$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CC47-SUMPRODUCT('Alternatyva 3'!CC$21:CC$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CD47-SUMPRODUCT('Alternatyva 3'!CD$21:CD$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CE47-SUMPRODUCT('Alternatyva 3'!CE$21:CE$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CF47-SUMPRODUCT('Alternatyva 3'!CF$21:CF$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CG47-SUMPRODUCT('Alternatyva 3'!CG$21:CG$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CH47-SUMPRODUCT('Alternatyva 3'!CH$21:CH$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CI47-SUMPRODUCT('Alternatyva 3'!CI$21:CI$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CJ47-SUMPRODUCT('Alternatyva 3'!CJ$21:CJ$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CK47-SUMPRODUCT('Alternatyva 3'!CK$21:CK$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CL47-SUMPRODUCT('Alternatyva 3'!CL$21:CL$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CM47-SUMPRODUCT('Alternatyva 3'!CM$21:CM$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CN47-SUMPRODUCT('Alternatyva 3'!CN$21:CN$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CO47-SUMPRODUCT('Alternatyva 3'!CO$21:CO$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CP47-SUMPRODUCT('Alternatyva 3'!CP$21:CP$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CQ47-SUMPRODUCT('Alternatyva 3'!CQ$21:CQ$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CR47-SUMPRODUCT('Alternatyva 3'!CR$21:CR$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CS47-SUMPRODUCT('Alternatyva 3'!CS$21:CS$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CT47-SUMPRODUCT('Alternatyva 3'!CT$21:CT$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CU47-SUMPRODUCT('Alternatyva 3'!CU$21:CU$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CV47-SUMPRODUCT('Alternatyva 3'!CV$21:CV$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CW47-SUMPRODUCT('Alternatyva 3'!CW$21:CW$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CX47-SUMPRODUCT('Alternatyva 3'!CX$21:CX$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CY47-SUMPRODUCT('Alternatyva 3'!CY$21:CY$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"CZ47-SUMPRODUCT('Alternatyva 3'!CZ$21:CZ$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"DA47-SUMPRODUCT('Alternatyva 3'!DA$21:DA$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"DB47-SUMPRODUCT('Alternatyva 3'!DB$21:DB$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0},{"$f":"DC47-SUMPRODUCT('Alternatyva 3'!DC$21:DC$88,'Alternatyva 3'!$DH$21:$DH$88)","v":0}]
[null,"R.","Pinigų srautas ekonominės grynosios dabartinės vertės skaičiavimui",null,null,{"$f":"H49+NPV(SD,I49:INDEX(I49:DC49,PAL))","v":42772564.087243661},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H49:$DC49)","v":61182799.874080673},{"$f":"H44-H45-H46+H48","v":0},{"$f":"I44-I45-I46+I48","v":4756622.5533884307},{"$f":"J44-J45-J46+J48","v":-4910665.6057997588},-7719969.1873986777,-209764.86532799341,12083784.03867472,15758569.559702713,17097806.084190365,15238878.983651385,8677656.5999560077,409881.71304347826,0,0,0,0,{"$f":"W44-W45-W46+W48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU44-BU45-BU46+BU48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ekonominės analizės rodikliai"]
[null,null,"Ekonominė grynoji dabartinė vertė (EGDV)",null,null,{"$f":"F49","v":42772564.087243661}]
[null,null,"Ekonominės naudos ir išlaidų santykis (ENIS)",null,null,{"$f":"IFERROR(IF(F46<0,(F44-F46)/(F45-F48),(F44)/(F45+F46-F48)),\"\")","v":1.5876567652676032}]
[null,null,"Ekonominė vidinė grąžos norma (EVGN)",null,null,{"$f":"IFERROR(IRR(H49:INDEX(H49:DC49,PAL+1)),\"-\")","v":"-"}]
[null,null,"Finansinės analizės rodikliai",null,null,null,"Reali vertė",{"$f":"H43","v":"2022"},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AN43","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BT43","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H55:$DC55)","v":-93623643.440000013},{"$f":"H47-'Alternatyva 3'!H$7+'Alternatyva 3'!H$115","v":0},{"$f":"I47-'Alternatyva 3'!I$7+'Alternatyva 3'!I$115","v":-3000000},{"$f":"J47-'Alternatyva 3'!J$7+'Alternatyva 3'!J$115","v":-13962935.059999999},{"$f":"K47-'Alternatyva 3'!K$7+'Alternatyva 3'!K$115","v":-19263298.18},{"$f":"L47-'Alternatyva 3'!L$7+'Alternatyva 3'!L$115","v":-23381913},{"$f":"M47-'Alternatyva 3'!M$7+'Alternatyva 3'!M$115","v":-15227303.219999999},{"$f":"N47-'Alternatyva 3'!N$7+'Alternatyva 3'!N$115","v":-10450329.76},{"$f":"O47-'Alternatyva 3'!O$7+'Alternatyva 3'!O$115","v":-5243949.18},{"$f":"P47-'Alternatyva 3'!P$7+'Alternatyva 3'!P$115","v":-3093915.04},{"$f":"Q47-'Alternatyva 3'!Q$7+'Alternatyva 3'!Q$115","v":0},{"$f":"R47-'Alternatyva 3'!R$7+'Alternatyva 3'!R$115","v":0},{"$f":"S47-'Alternatyva 3'!S$7+'Alternatyva 3'!S$115","v":0},{"$f":"T47-'Alternatyva 3'!T$7+'Alternatyva 3'!T$115","v":0},{"$f":"U47-'Alternatyva 3'!U$7+'Alternatyva 3'!U$115","v":0},{"$f":"V47-'Alternatyva 3'!V$7+'Alternatyva 3'!V$115","v":0},{"$f":"W47-'Alternatyva 3'!W$7+'Alternatyva 3'!W$115","v":0},{"$f":"X47-'Alternatyva 3'!X$7+'Alternatyva 3'!X$115","v":0},{"$f":"Y47-'Alternatyva 3'!Y$7+'Alternatyva 3'!Y$115","v":0},{"$f":"Z47-'Alternatyva 3'!Z$7+'Alternatyva 3'!Z$115","v":0},{"$f":"AA47-'Alternatyva 3'!AA$7+'Alternatyva 3'!AA$115","v":0},{"$f":"AB47-'Alternatyva 3'!AB$7+'Alternatyva 3'!AB$115","v":0},{"$f":"AC47-'Alternatyva 3'!AC$7+'Alternatyva 3'!AC$115","v":0},{"$f":"AD47-'Alternatyva 3'!AD$7+'Alternatyva 3'!AD$115","v":0},{"$f":"AE47-'Alternatyva 3'!AE$7+'Alternatyva 3'!AE$115","v":0},{"$f":"AF47-'Alternatyva 3'!AF$7+'Alternatyva 3'!AF$115","v":0},{"$f":"AG47-'Alternatyva 3'!AG$7+'Alternatyva 3'!AG$115","v":0},{"$f":"AH47-'Alternatyva 3'!AH$7+'Alternatyva 3'!AH$115","v":0},{"$f":"AI47-'Alternatyva 3'!AI$7+'Alternatyva 3'!AI$115","v":0},{"$f":"AJ47-'Alternatyva 3'!AJ$7+'Alternatyva 3'!AJ$115","v":0},{"$f":"AK47-'Alternatyva 3'!AK$7+'Alternatyva 3'!AK$115","v":0},{"$f":"AL47-'Alternatyva 3'!AL$7+'Alternatyva 3'!AL$115","v":0},{"$f":"AM47-'Alternatyva 3'!AM$7+'Alternatyva 3'!AM$115","v":0},{"$f":"AN47-'Alternatyva 3'!AN$7+'Alternatyva 3'!AN$115","v":0},{"$f":"AO47-'Alternatyva 3'!AO$7+'Alternatyva 3'!AO$115","v":0},{"$f":"AP47-'Alternatyva 3'!AP$7+'Alternatyva 3'!AP$115","v":0},{"$f":"AQ47-'Alternatyva 3'!AQ$7+'Alternatyva 3'!AQ$115","v":0},{"$f":"AR47-'Alternatyva 3'!AR$7+'Alternatyva 3'!AR$115","v":0},{"$f":"AS47-'Alternatyva 3'!AS$7+'Alternatyva 3'!AS$115","v":0},{"$f":"AT47-'Alternatyva 3'!AT$7+'Alternatyva 3'!AT$115","v":0},{"$f":"AU47-'Alternatyva 3'!AU$7+'Alternatyva 3'!AU$115","v":0},{"$f":"AV47-'Alternatyva 3'!AV$7+'Alternatyva 3'!AV$115","v":0},{"$f":"AW47-'Alternatyva 3'!AW$7+'Alternatyva 3'!AW$115","v":0},{"$f":"AX47-'Alternatyva 3'!AX$7+'Alternatyva 3'!AX$115","v":0},{"$f":"AY47-'Alternatyva 3'!AY$7+'Alternatyva 3'!AY$115","v":0},{"$f":"AZ47-'Alternatyva 3'!AZ$7+'Alternatyva 3'!AZ$115","v":0},{"$f":"BA47-'Alternatyva 3'!BA$7+'Alternatyva 3'!BA$115","v":0},{"$f":"BB47-'Alternatyva 3'!BB$7+'Alternatyva 3'!BB$115","v":0},{"$f":"BC47-'Alternatyva 3'!BC$7+'Alternatyva 3'!BC$115","v":0},{"$f":"BD47-'Alternatyva 3'!BD$7+'Alternatyva 3'!BD$115","v":0},{"$f":"BE47-'Alternatyva 3'!BE$7+'Alternatyva 3'!BE$115","v":0},{"$f":"BF47-'Alternatyva 3'!BF$7+'Alternatyva 3'!BF$115","v":0},{"$f":"BG47-'Alternatyva 3'!BG$7+'Alternatyva 3'!BG$115","v":0},{"$f":"BH47-'Alternatyva 3'!BH$7+'Alternatyva 3'!BH$115","v":0},{"$f":"BI47-'Alternatyva 3'!BI$7+'Alternatyva 3'!BI$115","v":0},{"$f":"BJ47-'Alternatyva 3'!BJ$7+'Alternatyva 3'!BJ$115","v":0},{"$f":"BK47-'Alternatyva 3'!BK$7+'Alternatyva 3'!BK$115","v":0},{"$f":"BL47-'Alternatyva 3'!BL$7+'Alternatyva 3'!BL$115","v":0},{"$f":"BM47-'Alternatyva 3'!BM$7+'Alternatyva 3'!BM$115","v":0},{"$f":"BN47-'Alternatyva 3'!BN$7+'Alternatyva 3'!BN$115","v":0},{"$f":"BO47-'Alternatyva 3'!BO$7+'Alternatyva 3'!BO$115","v":0},{"$f":"BP47-'Alternatyva 3'!BP$7+'Alternatyva 3'!BP$115","v":0},{"$f":"BQ47-'Alternatyva 3'!BQ$7+'Alternatyva 3'!BQ$115","v":0},{"$f":"BR47-'Alternatyva 3'!BR$7+'Alternatyva 3'!BR$115","v":0},{"$f":"BS47-'Alternatyva 3'!BS$7+'Alternatyva 3'!BS$115","v":0},{"$f":"BT47-'Alternatyva 3'!BT$7+'Alternatyva 3'!BT$115","v":0},{"$f":"BU47-'Alternatyva 3'!BU$7+'Alternatyva 3'!BU$115","v":0},{"$f":"BV47-'Alternatyva 3'!BV$7+'Alternatyva 3'!BV$115","v":0},{"$f":"BW47-'Alternatyva 3'!BW$7+'Alternatyva 3'!BW$115","v":0},{"$f":"BX47-'Alternatyva 3'!BX$7+'Alternatyva 3'!BX$115","v":0},{"$f":"BY47-'Alternatyva 3'!BY$7+'Alternatyva 3'!BY$115","v":0},{"$f":"BZ47-'Alternatyva 3'!BZ$7+'Alternatyva 3'!BZ$115","v":0},{"$f":"CA47-'Alternatyva 3'!CA$7+'Alternatyva 3'!CA$115","v":0},{"$f":"CB47-'Alternatyva 3'!CB$7+'Alternatyva 3'!CB$115","v":0},{"$f":"CC47-'Alternatyva 3'!CC$7+'Alternatyva 3'!CC$115","v":0},{"$f":"CD47-'Alternatyva 3'!CD$7+'Alternatyva 3'!CD$115","v":0},{"$f":"CE47-'Alternatyva 3'!CE$7+'Alternatyva 3'!CE$115","v":0},{"$f":"CF47-'Alternatyva 3'!CF$7+'Alternatyva 3'!CF$115","v":0},{"$f":"CG47-'Alternatyva 3'!CG$7+'Alternatyva 3'!CG$115","v":0},{"$f":"CH47-'Alternatyva 3'!CH$7+'Alternatyva 3'!CH$115","v":0},{"$f":"CI47-'Alternatyva 3'!CI$7+'Alternatyva 3'!CI$115","v":0},{"$f":"CJ47-'Alternatyva 3'!CJ$7+'Alternatyva 3'!CJ$115","v":0},{"$f":"CK47-'Alternatyva 3'!CK$7+'Alternatyva 3'!CK$115","v":0},{"$f":"CL47-'Alternatyva 3'!CL$7+'Alternatyva 3'!CL$115","v":0},{"$f":"CM47-'Alternatyva 3'!CM$7+'Alternatyva 3'!CM$115","v":0},{"$f":"CN47-'Alternatyva 3'!CN$7+'Alternatyva 3'!CN$115","v":0},{"$f":"CO47-'Alternatyva 3'!CO$7+'Alternatyva 3'!CO$115","v":0},{"$f":"CP47-'Alternatyva 3'!CP$7+'Alternatyva 3'!CP$115","v":0},{"$f":"CQ47-'Alternatyva 3'!CQ$7+'Alternatyva 3'!CQ$115","v":0},{"$f":"CR47-'Alternatyva 3'!CR$7+'Alternatyva 3'!CR$115","v":0},{"$f":"CS47-'Alternatyva 3'!CS$7+'Alternatyva 3'!CS$115","v":0},{"$f":"CT47-'Alternatyva 3'!CT$7+'Alternatyva 3'!CT$115","v":0},{"$f":"CU47-'Alternatyva 3'!CU$7+'Alternatyva 3'!CU$115","v":0},{"$f":"CV47-'Alternatyva 3'!CV$7+'Alternatyva 3'!CV$115","v":0},{"$f":"CW47-'Alternatyva 3'!CW$7+'Alternatyva 3'!CW$115","v":0},{"$f":"CX47-'Alternatyva 3'!CX$7+'Alternatyva 3'!CX$115","v":0},{"$f":"CY47-'Alternatyva 3'!CY$7+'Alternatyva 3'!CY$115","v":0},{"$f":"CZ47-'Alternatyva 3'!CZ$7+'Alternatyva 3'!CZ$115","v":0},{"$f":"DA47-'Alternatyva 3'!DA$7+'Alternatyva 3'!DA$115","v":0},{"$f":"DB47-'Alternatyva 3'!DB$7+'Alternatyva 3'!DB$115","v":0},{"$f":"DC47-'Alternatyva 3'!DC$7+'Alternatyva 3'!DC$115","v":0}]
[null,null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,{"$f":"H55+NPV(FD,I55:INDEX(I55:DC55,PAL))","v":-79926537.406610921}]
[null,null,"Finansinė vidinė grąžos norma (FVGN)",null,null,{"$f":"IFERROR(IRR(H55:INDEX(H55:DC55,PAL+1)),\"-\")","v":"-"}]
[null,null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,{"$f":"IFERROR(IF('Alternatyva 3'!F$89<0,SUM('Alternatyva 3'!F$100,-'Alternatyva 3'!F$115,-'Alternatyva 3'!F$89)/SUM('Alternatyva 3'!F$9,'Alternatyva 3'!F$8,-SNA!F47),SUM('Alternatyva 3'!F$100,-'Alternatyva 3'!F$115)/SUM('Alternatyva 3'!F$9,'Alternatyva 3'!F$8,-SNA!F47,'Alternatyva 3'!F$89)),\"\")","v":0}]
[]
[null,"Alternatyva 4",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Rodiklio pavadinimas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$7+I60","v":2023},{"$f":"$H$7+J60","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$7+BV60","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,"L.","Socialinis - ekonominis poveikis",null,null,{"$f":"H62+NPV(SD,I62:INDEX(I62:DC62,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H62:$DC62)","v":0},{"$f":"'Alternatyva 4'!H$117","v":0},{"$f":"'Alternatyva 4'!I$117","v":0},{"$f":"'Alternatyva 4'!J$117","v":0},{"$f":"'Alternatyva 4'!K$117","v":0},{"$f":"'Alternatyva 4'!L$117","v":0},{"$f":"'Alternatyva 4'!M$117","v":0},{"$f":"'Alternatyva 4'!N$117","v":0},{"$f":"'Alternatyva 4'!O$117","v":0},{"$f":"'Alternatyva 4'!P$117","v":0},{"$f":"'Alternatyva 4'!Q$117","v":0},{"$f":"'Alternatyva 4'!R$117","v":0},{"$f":"'Alternatyva 4'!S$117","v":0},{"$f":"'Alternatyva 4'!T$117","v":0},{"$f":"'Alternatyva 4'!U$117","v":0},{"$f":"'Alternatyva 4'!V$117","v":0},{"$f":"'Alternatyva 4'!W$117","v":0},{"$f":"'Alternatyva 4'!X$117","v":0},{"$f":"'Alternatyva 4'!Y$117","v":0},{"$f":"'Alternatyva 4'!Z$117","v":0},{"$f":"'Alternatyva 4'!AA$117","v":0},{"$f":"'Alternatyva 4'!AB$117","v":0},{"$f":"'Alternatyva 4'!AC$117","v":0},{"$f":"'Alternatyva 4'!AD$117","v":0},{"$f":"'Alternatyva 4'!AE$117","v":0},{"$f":"'Alternatyva 4'!AF$117","v":0},{"$f":"'Alternatyva 4'!AG$117","v":0},{"$f":"'Alternatyva 4'!AH$117","v":0},{"$f":"'Alternatyva 4'!AI$117","v":0},{"$f":"'Alternatyva 4'!AJ$117","v":0},{"$f":"'Alternatyva 4'!AK$117","v":0},{"$f":"'Alternatyva 4'!AL$117","v":0},{"$f":"'Alternatyva 4'!AM$117","v":0},{"$f":"'Alternatyva 4'!AN$117","v":0},{"$f":"'Alternatyva 4'!AO$117","v":0},{"$f":"'Alternatyva 4'!AP$117","v":0},{"$f":"'Alternatyva 4'!AQ$117","v":0},{"$f":"'Alternatyva 4'!AR$117","v":0},{"$f":"'Alternatyva 4'!AS$117","v":0},{"$f":"'Alternatyva 4'!AT$117","v":0},{"$f":"'Alternatyva 4'!AU$117","v":0},{"$f":"'Alternatyva 4'!AV$117","v":0},{"$f":"'Alternatyva 4'!AW$117","v":0},{"$f":"'Alternatyva 4'!AX$117","v":0},{"$f":"'Alternatyva 4'!AY$117","v":0},{"$f":"'Alternatyva 4'!AZ$117","v":0},{"$f":"'Alternatyva 4'!BA$117","v":0},{"$f":"'Alternatyva 4'!BB$117","v":0},{"$f":"'Alternatyva 4'!BC$117","v":0},{"$f":"'Alternatyva 4'!BD$117","v":0},{"$f":"'Alternatyva 4'!BE$117","v":0},{"$f":"'Alternatyva 4'!BF$117","v":0},{"$f":"'Alternatyva 4'!BG$117","v":0},{"$f":"'Alternatyva 4'!BH$117","v":0},{"$f":"'Alternatyva 4'!BI$117","v":0},{"$f":"'Alternatyva 4'!BJ$117","v":0},{"$f":"'Alternatyva 4'!BK$117","v":0},{"$f":"'Alternatyva 4'!BL$117","v":0},{"$f":"'Alternatyva 4'!BM$117","v":0},{"$f":"'Alternatyva 4'!BN$117","v":0},{"$f":"'Alternatyva 4'!BO$117","v":0},{"$f":"'Alternatyva 4'!BP$117","v":0},{"$f":"'Alternatyva 4'!BQ$117","v":0},{"$f":"'Alternatyva 4'!BR$117","v":0},{"$f":"'Alternatyva 4'!BS$117","v":0},{"$f":"'Alternatyva 4'!BT$117","v":0},{"$f":"'Alternatyva 4'!BU$117","v":0},{"$f":"'Alternatyva 4'!BV$117","v":0},{"$f":"'Alternatyva 4'!BW$117","v":0},{"$f":"'Alternatyva 4'!BX$117","v":0},{"$f":"'Alternatyva 4'!BY$117","v":0},{"$f":"'Alternatyva 4'!BZ$117","v":0},{"$f":"'Alternatyva 4'!CA$117","v":0},{"$f":"'Alternatyva 4'!CB$117","v":0},{"$f":"'Alternatyva 4'!CC$117","v":0},{"$f":"'Alternatyva 4'!CD$117","v":0},{"$f":"'Alternatyva 4'!CE$117","v":0},{"$f":"'Alternatyva 4'!CF$117","v":0},{"$f":"'Alternatyva 4'!CG$117","v":0},{"$f":"'Alternatyva 4'!CH$117","v":0},{"$f":"'Alternatyva 4'!CI$117","v":0},{"$f":"'Alternatyva 4'!CJ$117","v":0},{"$f":"'Alternatyva 4'!CK$117","v":0},{"$f":"'Alternatyva 4'!CL$117","v":0},{"$f":"'Alternatyva 4'!CM$117","v":0},{"$f":"'Alternatyva 4'!CN$117","v":0},{"$f":"'Alternatyva 4'!CO$117","v":0},{"$f":"'Alternatyva 4'!CP$117","v":0},{"$f":"'Alternatyva 4'!CQ$117","v":0},{"$f":"'Alternatyva 4'!CR$117","v":0},{"$f":"'Alternatyva 4'!CS$117","v":0},{"$f":"'Alternatyva 4'!CT$117","v":0},{"$f":"'Alternatyva 4'!CU$117","v":0},{"$f":"'Alternatyva 4'!CV$117","v":0},{"$f":"'Alternatyva 4'!CW$117","v":0},{"$f":"'Alternatyva 4'!CX$117","v":0},{"$f":"'Alternatyva 4'!CY$117","v":0},{"$f":"'Alternatyva 4'!CZ$117","v":0},{"$f":"'Alternatyva 4'!DA$117","v":0},{"$f":"'Alternatyva 4'!DB$117","v":0},{"$f":"'Alternatyva 4'!DC$117","v":0}]
[null,"M.","Investicijų ir reinvesticijų srautas (be PVM)",null,null,{"$f":"H63+NPV(SD,I63:INDEX(I63:DC63,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H63:$DC63)","v":0},{"$f":"'Alternatyva 4'!H$8+'Alternatyva 4'!H$9-'Alternatyva 4'!H$113","v":0},{"$f":"'Alternatyva 4'!I$8+'Alternatyva 4'!I$9-'Alternatyva 4'!I$113","v":0},{"$f":"'Alternatyva 4'!J$8+'Alternatyva 4'!J$9-'Alternatyva 4'!J$113","v":0},{"$f":"'Alternatyva 4'!K$8+'Alternatyva 4'!K$9-'Alternatyva 4'!K$113","v":0},{"$f":"'Alternatyva 4'!L$8+'Alternatyva 4'!L$9-'Alternatyva 4'!L$113","v":0},{"$f":"'Alternatyva 4'!M$8+'Alternatyva 4'!M$9-'Alternatyva 4'!M$113","v":0},{"$f":"'Alternatyva 4'!N$8+'Alternatyva 4'!N$9-'Alternatyva 4'!N$113","v":0},{"$f":"'Alternatyva 4'!O$8+'Alternatyva 4'!O$9-'Alternatyva 4'!O$113","v":0},{"$f":"'Alternatyva 4'!P$8+'Alternatyva 4'!P$9-'Alternatyva 4'!P$113","v":0},{"$f":"'Alternatyva 4'!Q$8+'Alternatyva 4'!Q$9-'Alternatyva 4'!Q$113","v":0},{"$f":"'Alternatyva 4'!R$8+'Alternatyva 4'!R$9-'Alternatyva 4'!R$113","v":0},{"$f":"'Alternatyva 4'!S$8+'Alternatyva 4'!S$9-'Alternatyva 4'!S$113","v":0},{"$f":"'Alternatyva 4'!T$8+'Alternatyva 4'!T$9-'Alternatyva 4'!T$113","v":0},{"$f":"'Alternatyva 4'!U$8+'Alternatyva 4'!U$9-'Alternatyva 4'!U$113","v":0},{"$f":"'Alternatyva 4'!V$8+'Alternatyva 4'!V$9-'Alternatyva 4'!V$113","v":0},{"$f":"'Alternatyva 4'!W$8+'Alternatyva 4'!W$9-'Alternatyva 4'!W$113","v":0},{"$f":"'Alternatyva 4'!X$8+'Alternatyva 4'!X$9-'Alternatyva 4'!X$113","v":0},{"$f":"'Alternatyva 4'!Y$8+'Alternatyva 4'!Y$9-'Alternatyva 4'!Y$113","v":0},{"$f":"'Alternatyva 4'!Z$8+'Alternatyva 4'!Z$9-'Alternatyva 4'!Z$113","v":0},{"$f":"'Alternatyva 4'!AA$8+'Alternatyva 4'!AA$9-'Alternatyva 4'!AA$113","v":0},{"$f":"'Alternatyva 4'!AB$8+'Alternatyva 4'!AB$9-'Alternatyva 4'!AB$113","v":0},{"$f":"'Alternatyva 4'!AC$8+'Alternatyva 4'!AC$9-'Alternatyva 4'!AC$113","v":0},{"$f":"'Alternatyva 4'!AD$8+'Alternatyva 4'!AD$9-'Alternatyva 4'!AD$113","v":0},{"$f":"'Alternatyva 4'!AE$8+'Alternatyva 4'!AE$9-'Alternatyva 4'!AE$113","v":0},{"$f":"'Alternatyva 4'!AF$8+'Alternatyva 4'!AF$9-'Alternatyva 4'!AF$113","v":0},{"$f":"'Alternatyva 4'!AG$8+'Alternatyva 4'!AG$9-'Alternatyva 4'!AG$113","v":0},{"$f":"'Alternatyva 4'!AH$8+'Alternatyva 4'!AH$9-'Alternatyva 4'!AH$113","v":0},{"$f":"'Alternatyva 4'!AI$8+'Alternatyva 4'!AI$9-'Alternatyva 4'!AI$113","v":0},{"$f":"'Alternatyva 4'!AJ$8+'Alternatyva 4'!AJ$9-'Alternatyva 4'!AJ$113","v":0},{"$f":"'Alternatyva 4'!AK$8+'Alternatyva 4'!AK$9-'Alternatyva 4'!AK$113","v":0},{"$f":"'Alternatyva 4'!AL$8+'Alternatyva 4'!AL$9-'Alternatyva 4'!AL$113","v":0},{"$f":"'Alternatyva 4'!AM$8+'Alternatyva 4'!AM$9-'Alternatyva 4'!AM$113","v":0},{"$f":"'Alternatyva 4'!AN$8+'Alternatyva 4'!AN$9-'Alternatyva 4'!AN$113","v":0},{"$f":"'Alternatyva 4'!AO$8+'Alternatyva 4'!AO$9-'Alternatyva 4'!AO$113","v":0},{"$f":"'Alternatyva 4'!AP$8+'Alternatyva 4'!AP$9-'Alternatyva 4'!AP$113","v":0},{"$f":"'Alternatyva 4'!AQ$8+'Alternatyva 4'!AQ$9-'Alternatyva 4'!AQ$113","v":0},{"$f":"'Alternatyva 4'!AR$8+'Alternatyva 4'!AR$9-'Alternatyva 4'!AR$113","v":0},{"$f":"'Alternatyva 4'!AS$8+'Alternatyva 4'!AS$9-'Alternatyva 4'!AS$113","v":0},{"$f":"'Alternatyva 4'!AT$8+'Alternatyva 4'!AT$9-'Alternatyva 4'!AT$113","v":0},{"$f":"'Alternatyva 4'!AU$8+'Alternatyva 4'!AU$9-'Alternatyva 4'!AU$113","v":0},{"$f":"'Alternatyva 4'!AV$8+'Alternatyva 4'!AV$9-'Alternatyva 4'!AV$113","v":0},{"$f":"'Alternatyva 4'!AW$8+'Alternatyva 4'!AW$9-'Alternatyva 4'!AW$113","v":0},{"$f":"'Alternatyva 4'!AX$8+'Alternatyva 4'!AX$9-'Alternatyva 4'!AX$113","v":0},{"$f":"'Alternatyva 4'!AY$8+'Alternatyva 4'!AY$9-'Alternatyva 4'!AY$113","v":0},{"$f":"'Alternatyva 4'!AZ$8+'Alternatyva 4'!AZ$9-'Alternatyva 4'!AZ$113","v":0},{"$f":"'Alternatyva 4'!BA$8+'Alternatyva 4'!BA$9-'Alternatyva 4'!BA$113","v":0},{"$f":"'Alternatyva 4'!BB$8+'Alternatyva 4'!BB$9-'Alternatyva 4'!BB$113","v":0},{"$f":"'Alternatyva 4'!BC$8+'Alternatyva 4'!BC$9-'Alternatyva 4'!BC$113","v":0},{"$f":"'Alternatyva 4'!BD$8+'Alternatyva 4'!BD$9-'Alternatyva 4'!BD$113","v":0},{"$f":"'Alternatyva 4'!BE$8+'Alternatyva 4'!BE$9-'Alternatyva 4'!BE$113","v":0},{"$f":"'Alternatyva 4'!BF$8+'Alternatyva 4'!BF$9-'Alternatyva 4'!BF$113","v":0},{"$f":"'Alternatyva 4'!BG$8+'Alternatyva 4'!BG$9-'Alternatyva 4'!BG$113","v":0},{"$f":"'Alternatyva 4'!BH$8+'Alternatyva 4'!BH$9-'Alternatyva 4'!BH$113","v":0},{"$f":"'Alternatyva 4'!BI$8+'Alternatyva 4'!BI$9-'Alternatyva 4'!BI$113","v":0},{"$f":"'Alternatyva 4'!BJ$8+'Alternatyva 4'!BJ$9-'Alternatyva 4'!BJ$113","v":0},{"$f":"'Alternatyva 4'!BK$8+'Alternatyva 4'!BK$9-'Alternatyva 4'!BK$113","v":0},{"$f":"'Alternatyva 4'!BL$8+'Alternatyva 4'!BL$9-'Alternatyva 4'!BL$113","v":0},{"$f":"'Alternatyva 4'!BM$8+'Alternatyva 4'!BM$9-'Alternatyva 4'!BM$113","v":0},{"$f":"'Alternatyva 4'!BN$8+'Alternatyva 4'!BN$9-'Alternatyva 4'!BN$113","v":0},{"$f":"'Alternatyva 4'!BO$8+'Alternatyva 4'!BO$9-'Alternatyva 4'!BO$113","v":0},{"$f":"'Alternatyva 4'!BP$8+'Alternatyva 4'!BP$9-'Alternatyva 4'!BP$113","v":0},{"$f":"'Alternatyva 4'!BQ$8+'Alternatyva 4'!BQ$9-'Alternatyva 4'!BQ$113","v":0},{"$f":"'Alternatyva 4'!BR$8+'Alternatyva 4'!BR$9-'Alternatyva 4'!BR$113","v":0},{"$f":"'Alternatyva 4'!BS$8+'Alternatyva 4'!BS$9-'Alternatyva 4'!BS$113","v":0},{"$f":"'Alternatyva 4'!BT$8+'Alternatyva 4'!BT$9-'Alternatyva 4'!BT$113","v":0},{"$f":"'Alternatyva 4'!BU$8+'Alternatyva 4'!BU$9-'Alternatyva 4'!BU$113","v":0},{"$f":"'Alternatyva 4'!BV$8+'Alternatyva 4'!BV$9-'Alternatyva 4'!BV$113","v":0},{"$f":"'Alternatyva 4'!BW$8+'Alternatyva 4'!BW$9-'Alternatyva 4'!BW$113","v":0},{"$f":"'Alternatyva 4'!BX$8+'Alternatyva 4'!BX$9-'Alternatyva 4'!BX$113","v":0},{"$f":"'Alternatyva 4'!BY$8+'Alternatyva 4'!BY$9-'Alternatyva 4'!BY$113","v":0},{"$f":"'Alternatyva 4'!BZ$8+'Alternatyva 4'!BZ$9-'Alternatyva 4'!BZ$113","v":0},{"$f":"'Alternatyva 4'!CA$8+'Alternatyva 4'!CA$9-'Alternatyva 4'!CA$113","v":0},{"$f":"'Alternatyva 4'!CB$8+'Alternatyva 4'!CB$9-'Alternatyva 4'!CB$113","v":0},{"$f":"'Alternatyva 4'!CC$8+'Alternatyva 4'!CC$9-'Alternatyva 4'!CC$113","v":0},{"$f":"'Alternatyva 4'!CD$8+'Alternatyva 4'!CD$9-'Alternatyva 4'!CD$113","v":0},{"$f":"'Alternatyva 4'!CE$8+'Alternatyva 4'!CE$9-'Alternatyva 4'!CE$113","v":0},{"$f":"'Alternatyva 4'!CF$8+'Alternatyva 4'!CF$9-'Alternatyva 4'!CF$113","v":0},{"$f":"'Alternatyva 4'!CG$8+'Alternatyva 4'!CG$9-'Alternatyva 4'!CG$113","v":0},{"$f":"'Alternatyva 4'!CH$8+'Alternatyva 4'!CH$9-'Alternatyva 4'!CH$113","v":0},{"$f":"'Alternatyva 4'!CI$8+'Alternatyva 4'!CI$9-'Alternatyva 4'!CI$113","v":0},{"$f":"'Alternatyva 4'!CJ$8+'Alternatyva 4'!CJ$9-'Alternatyva 4'!CJ$113","v":0},{"$f":"'Alternatyva 4'!CK$8+'Alternatyva 4'!CK$9-'Alternatyva 4'!CK$113","v":0},{"$f":"'Alternatyva 4'!CL$8+'Alternatyva 4'!CL$9-'Alternatyva 4'!CL$113","v":0},{"$f":"'Alternatyva 4'!CM$8+'Alternatyva 4'!CM$9-'Alternatyva 4'!CM$113","v":0},{"$f":"'Alternatyva 4'!CN$8+'Alternatyva 4'!CN$9-'Alternatyva 4'!CN$113","v":0},{"$f":"'Alternatyva 4'!CO$8+'Alternatyva 4'!CO$9-'Alternatyva 4'!CO$113","v":0},{"$f":"'Alternatyva 4'!CP$8+'Alternatyva 4'!CP$9-'Alternatyva 4'!CP$113","v":0},{"$f":"'Alternatyva 4'!CQ$8+'Alternatyva 4'!CQ$9-'Alternatyva 4'!CQ$113","v":0},{"$f":"'Alternatyva 4'!CR$8+'Alternatyva 4'!CR$9-'Alternatyva 4'!CR$113","v":0},{"$f":"'Alternatyva 4'!CS$8+'Alternatyva 4'!CS$9-'Alternatyva 4'!CS$113","v":0},{"$f":"'Alternatyva 4'!CT$8+'Alternatyva 4'!CT$9-'Alternatyva 4'!CT$113","v":0},{"$f":"'Alternatyva 4'!CU$8+'Alternatyva 4'!CU$9-'Alternatyva 4'!CU$113","v":0},{"$f":"'Alternatyva 4'!CV$8+'Alternatyva 4'!CV$9-'Alternatyva 4'!CV$113","v":0},{"$f":"'Alternatyva 4'!CW$8+'Alternatyva 4'!CW$9-'Alternatyva 4'!CW$113","v":0},{"$f":"'Alternatyva 4'!CX$8+'Alternatyva 4'!CX$9-'Alternatyva 4'!CX$113","v":0},{"$f":"'Alternatyva 4'!CY$8+'Alternatyva 4'!CY$9-'Alternatyva 4'!CY$113","v":0},{"$f":"'Alternatyva 4'!CZ$8+'Alternatyva 4'!CZ$9-'Alternatyva 4'!CZ$113","v":0},{"$f":"'Alternatyva 4'!DA$8+'Alternatyva 4'!DA$9-'Alternatyva 4'!DA$113","v":0},{"$f":"'Alternatyva 4'!DB$8+'Alternatyva 4'!DB$9-'Alternatyva 4'!DB$113","v":0},{"$f":"'Alternatyva 4'!DC$8+'Alternatyva 4'!DC$9-'Alternatyva 4'!DC$113","v":0}]
[null,"N.","Veiklos ir palaikymo (atnaujinimo) sąnaudos (be PVM)",null,null,{"$f":"H64+NPV(SD,I64:INDEX(I64:DC64,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H64:$DC64)","v":0},{"$f":"'Alternatyva 4'!H$89-'Alternatyva 4'!H$114","v":0},{"$f":"'Alternatyva 4'!I$89-'Alternatyva 4'!I$114","v":0},{"$f":"'Alternatyva 4'!J$89-'Alternatyva 4'!J$114","v":0},{"$f":"'Alternatyva 4'!K$89-'Alternatyva 4'!K$114","v":0},{"$f":"'Alternatyva 4'!L$89-'Alternatyva 4'!L$114","v":0},{"$f":"'Alternatyva 4'!M$89-'Alternatyva 4'!M$114","v":0},{"$f":"'Alternatyva 4'!N$89-'Alternatyva 4'!N$114","v":0},{"$f":"'Alternatyva 4'!O$89-'Alternatyva 4'!O$114","v":0},{"$f":"'Alternatyva 4'!P$89-'Alternatyva 4'!P$114","v":0},{"$f":"'Alternatyva 4'!Q$89-'Alternatyva 4'!Q$114","v":0},{"$f":"'Alternatyva 4'!R$89-'Alternatyva 4'!R$114","v":0},{"$f":"'Alternatyva 4'!S$89-'Alternatyva 4'!S$114","v":0},{"$f":"'Alternatyva 4'!T$89-'Alternatyva 4'!T$114","v":0},{"$f":"'Alternatyva 4'!U$89-'Alternatyva 4'!U$114","v":0},{"$f":"'Alternatyva 4'!V$89-'Alternatyva 4'!V$114","v":0},{"$f":"'Alternatyva 4'!W$89-'Alternatyva 4'!W$114","v":0},{"$f":"'Alternatyva 4'!X$89-'Alternatyva 4'!X$114","v":0},{"$f":"'Alternatyva 4'!Y$89-'Alternatyva 4'!Y$114","v":0},{"$f":"'Alternatyva 4'!Z$89-'Alternatyva 4'!Z$114","v":0},{"$f":"'Alternatyva 4'!AA$89-'Alternatyva 4'!AA$114","v":0},{"$f":"'Alternatyva 4'!AB$89-'Alternatyva 4'!AB$114","v":0},{"$f":"'Alternatyva 4'!AC$89-'Alternatyva 4'!AC$114","v":0},{"$f":"'Alternatyva 4'!AD$89-'Alternatyva 4'!AD$114","v":0},{"$f":"'Alternatyva 4'!AE$89-'Alternatyva 4'!AE$114","v":0},{"$f":"'Alternatyva 4'!AF$89-'Alternatyva 4'!AF$114","v":0},{"$f":"'Alternatyva 4'!AG$89-'Alternatyva 4'!AG$114","v":0},{"$f":"'Alternatyva 4'!AH$89-'Alternatyva 4'!AH$114","v":0},{"$f":"'Alternatyva 4'!AI$89-'Alternatyva 4'!AI$114","v":0},{"$f":"'Alternatyva 4'!AJ$89-'Alternatyva 4'!AJ$114","v":0},{"$f":"'Alternatyva 4'!AK$89-'Alternatyva 4'!AK$114","v":0},{"$f":"'Alternatyva 4'!AL$89-'Alternatyva 4'!AL$114","v":0},{"$f":"'Alternatyva 4'!AM$89-'Alternatyva 4'!AM$114","v":0},{"$f":"'Alternatyva 4'!AN$89-'Alternatyva 4'!AN$114","v":0},{"$f":"'Alternatyva 4'!AO$89-'Alternatyva 4'!AO$114","v":0},{"$f":"'Alternatyva 4'!AP$89-'Alternatyva 4'!AP$114","v":0},{"$f":"'Alternatyva 4'!AQ$89-'Alternatyva 4'!AQ$114","v":0},{"$f":"'Alternatyva 4'!AR$89-'Alternatyva 4'!AR$114","v":0},{"$f":"'Alternatyva 4'!AS$89-'Alternatyva 4'!AS$114","v":0},{"$f":"'Alternatyva 4'!AT$89-'Alternatyva 4'!AT$114","v":0},{"$f":"'Alternatyva 4'!AU$89-'Alternatyva 4'!AU$114","v":0},{"$f":"'Alternatyva 4'!AV$89-'Alternatyva 4'!AV$114","v":0},{"$f":"'Alternatyva 4'!AW$89-'Alternatyva 4'!AW$114","v":0},{"$f":"'Alternatyva 4'!AX$89-'Alternatyva 4'!AX$114","v":0},{"$f":"'Alternatyva 4'!AY$89-'Alternatyva 4'!AY$114","v":0},{"$f":"'Alternatyva 4'!AZ$89-'Alternatyva 4'!AZ$114","v":0},{"$f":"'Alternatyva 4'!BA$89-'Alternatyva 4'!BA$114","v":0},{"$f":"'Alternatyva 4'!BB$89-'Alternatyva 4'!BB$114","v":0},{"$f":"'Alternatyva 4'!BC$89-'Alternatyva 4'!BC$114","v":0},{"$f":"'Alternatyva 4'!BD$89-'Alternatyva 4'!BD$114","v":0},{"$f":"'Alternatyva 4'!BE$89-'Alternatyva 4'!BE$114","v":0},{"$f":"'Alternatyva 4'!BF$89-'Alternatyva 4'!BF$114","v":0},{"$f":"'Alternatyva 4'!BG$89-'Alternatyva 4'!BG$114","v":0},{"$f":"'Alternatyva 4'!BH$89-'Alternatyva 4'!BH$114","v":0},{"$f":"'Alternatyva 4'!BI$89-'Alternatyva 4'!BI$114","v":0},{"$f":"'Alternatyva 4'!BJ$89-'Alternatyva 4'!BJ$114","v":0},{"$f":"'Alternatyva 4'!BK$89-'Alternatyva 4'!BK$114","v":0},{"$f":"'Alternatyva 4'!BL$89-'Alternatyva 4'!BL$114","v":0},{"$f":"'Alternatyva 4'!BM$89-'Alternatyva 4'!BM$114","v":0},{"$f":"'Alternatyva 4'!BN$89-'Alternatyva 4'!BN$114","v":0},{"$f":"'Alternatyva 4'!BO$89-'Alternatyva 4'!BO$114","v":0},{"$f":"'Alternatyva 4'!BP$89-'Alternatyva 4'!BP$114","v":0},{"$f":"'Alternatyva 4'!BQ$89-'Alternatyva 4'!BQ$114","v":0},{"$f":"'Alternatyva 4'!BR$89-'Alternatyva 4'!BR$114","v":0},{"$f":"'Alternatyva 4'!BS$89-'Alternatyva 4'!BS$114","v":0},{"$f":"'Alternatyva 4'!BT$89-'Alternatyva 4'!BT$114","v":0},{"$f":"'Alternatyva 4'!BU$89-'Alternatyva 4'!BU$114","v":0},{"$f":"'Alternatyva 4'!BV$89-'Alternatyva 4'!BV$114","v":0},{"$f":"'Alternatyva 4'!BW$89-'Alternatyva 4'!BW$114","v":0},{"$f":"'Alternatyva 4'!BX$89-'Alternatyva 4'!BX$114","v":0},{"$f":"'Alternatyva 4'!BY$89-'Alternatyva 4'!BY$114","v":0},{"$f":"'Alternatyva 4'!BZ$89-'Alternatyva 4'!BZ$114","v":0},{"$f":"'Alternatyva 4'!CA$89-'Alternatyva 4'!CA$114","v":0},{"$f":"'Alternatyva 4'!CB$89-'Alternatyva 4'!CB$114","v":0},{"$f":"'Alternatyva 4'!CC$89-'Alternatyva 4'!CC$114","v":0},{"$f":"'Alternatyva 4'!CD$89-'Alternatyva 4'!CD$114","v":0},{"$f":"'Alternatyva 4'!CE$89-'Alternatyva 4'!CE$114","v":0},{"$f":"'Alternatyva 4'!CF$89-'Alternatyva 4'!CF$114","v":0},{"$f":"'Alternatyva 4'!CG$89-'Alternatyva 4'!CG$114","v":0},{"$f":"'Alternatyva 4'!CH$89-'Alternatyva 4'!CH$114","v":0},{"$f":"'Alternatyva 4'!CI$89-'Alternatyva 4'!CI$114","v":0},{"$f":"'Alternatyva 4'!CJ$89-'Alternatyva 4'!CJ$114","v":0},{"$f":"'Alternatyva 4'!CK$89-'Alternatyva 4'!CK$114","v":0},{"$f":"'Alternatyva 4'!CL$89-'Alternatyva 4'!CL$114","v":0},{"$f":"'Alternatyva 4'!CM$89-'Alternatyva 4'!CM$114","v":0},{"$f":"'Alternatyva 4'!CN$89-'Alternatyva 4'!CN$114","v":0},{"$f":"'Alternatyva 4'!CO$89-'Alternatyva 4'!CO$114","v":0},{"$f":"'Alternatyva 4'!CP$89-'Alternatyva 4'!CP$114","v":0},{"$f":"'Alternatyva 4'!CQ$89-'Alternatyva 4'!CQ$114","v":0},{"$f":"'Alternatyva 4'!CR$89-'Alternatyva 4'!CR$114","v":0},{"$f":"'Alternatyva 4'!CS$89-'Alternatyva 4'!CS$114","v":0},{"$f":"'Alternatyva 4'!CT$89-'Alternatyva 4'!CT$114","v":0},{"$f":"'Alternatyva 4'!CU$89-'Alternatyva 4'!CU$114","v":0},{"$f":"'Alternatyva 4'!CV$89-'Alternatyva 4'!CV$114","v":0},{"$f":"'Alternatyva 4'!CW$89-'Alternatyva 4'!CW$114","v":0},{"$f":"'Alternatyva 4'!CX$89-'Alternatyva 4'!CX$114","v":0},{"$f":"'Alternatyva 4'!CY$89-'Alternatyva 4'!CY$114","v":0},{"$f":"'Alternatyva 4'!CZ$89-'Alternatyva 4'!CZ$114","v":0},{"$f":"'Alternatyva 4'!DA$89-'Alternatyva 4'!DA$114","v":0},{"$f":"'Alternatyva 4'!DB$89-'Alternatyva 4'!DB$114","v":0},{"$f":"'Alternatyva 4'!DC$89-'Alternatyva 4'!DC$114","v":0}]
[null,"O.","Likutinė vertė",null,null,{"$f":"H65+NPV(FD,I65:INDEX(I65:DC65,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H65:$DC65)","v":0},{"$f":"SUM('Alternatyva 4'!H$21,'Alternatyva 4'!H$32,'Alternatyva 4'!H$43,'Alternatyva 4'!H$55,'Alternatyva 4'!H$66,'Alternatyva 4'!H$77,'Alternatyva 4'!H$88)","v":0},{"$f":"SUM('Alternatyva 4'!I$21,'Alternatyva 4'!I$32,'Alternatyva 4'!I$43,'Alternatyva 4'!I$55,'Alternatyva 4'!I$66,'Alternatyva 4'!I$77,'Alternatyva 4'!I$88)","v":0},{"$f":"SUM('Alternatyva 4'!J$21,'Alternatyva 4'!J$32,'Alternatyva 4'!J$43,'Alternatyva 4'!J$55,'Alternatyva 4'!J$66,'Alternatyva 4'!J$77,'Alternatyva 4'!J$88)","v":0},{"$f":"SUM('Alternatyva 4'!K$21,'Alternatyva 4'!K$32,'Alternatyva 4'!K$43,'Alternatyva 4'!K$55,'Alternatyva 4'!K$66,'Alternatyva 4'!K$77,'Alternatyva 4'!K$88)","v":0},{"$f":"SUM('Alternatyva 4'!L$21,'Alternatyva 4'!L$32,'Alternatyva 4'!L$43,'Alternatyva 4'!L$55,'Alternatyva 4'!L$66,'Alternatyva 4'!L$77,'Alternatyva 4'!L$88)","v":0},{"$f":"SUM('Alternatyva 4'!M$21,'Alternatyva 4'!M$32,'Alternatyva 4'!M$43,'Alternatyva 4'!M$55,'Alternatyva 4'!M$66,'Alternatyva 4'!M$77,'Alternatyva 4'!M$88)","v":0},{"$f":"SUM('Alternatyva 4'!N$21,'Alternatyva 4'!N$32,'Alternatyva 4'!N$43,'Alternatyva 4'!N$55,'Alternatyva 4'!N$66,'Alternatyva 4'!N$77,'Alternatyva 4'!N$88)","v":0},{"$f":"SUM('Alternatyva 4'!O$21,'Alternatyva 4'!O$32,'Alternatyva 4'!O$43,'Alternatyva 4'!O$55,'Alternatyva 4'!O$66,'Alternatyva 4'!O$77,'Alternatyva 4'!O$88)","v":0},{"$f":"SUM('Alternatyva 4'!P$21,'Alternatyva 4'!P$32,'Alternatyva 4'!P$43,'Alternatyva 4'!P$55,'Alternatyva 4'!P$66,'Alternatyva 4'!P$77,'Alternatyva 4'!P$88)","v":0},{"$f":"SUM('Alternatyva 4'!Q$21,'Alternatyva 4'!Q$32,'Alternatyva 4'!Q$43,'Alternatyva 4'!Q$55,'Alternatyva 4'!Q$66,'Alternatyva 4'!Q$77,'Alternatyva 4'!Q$88)","v":0},{"$f":"SUM('Alternatyva 4'!R$21,'Alternatyva 4'!R$32,'Alternatyva 4'!R$43,'Alternatyva 4'!R$55,'Alternatyva 4'!R$66,'Alternatyva 4'!R$77,'Alternatyva 4'!R$88)","v":0},{"$f":"SUM('Alternatyva 4'!S$21,'Alternatyva 4'!S$32,'Alternatyva 4'!S$43,'Alternatyva 4'!S$55,'Alternatyva 4'!S$66,'Alternatyva 4'!S$77,'Alternatyva 4'!S$88)","v":0},{"$f":"SUM('Alternatyva 4'!T$21,'Alternatyva 4'!T$32,'Alternatyva 4'!T$43,'Alternatyva 4'!T$55,'Alternatyva 4'!T$66,'Alternatyva 4'!T$77,'Alternatyva 4'!T$88)","v":0},{"$f":"SUM('Alternatyva 4'!U$21,'Alternatyva 4'!U$32,'Alternatyva 4'!U$43,'Alternatyva 4'!U$55,'Alternatyva 4'!U$66,'Alternatyva 4'!U$77,'Alternatyva 4'!U$88)","v":0},{"$f":"SUM('Alternatyva 4'!V$21,'Alternatyva 4'!V$32,'Alternatyva 4'!V$43,'Alternatyva 4'!V$55,'Alternatyva 4'!V$66,'Alternatyva 4'!V$77,'Alternatyva 4'!V$88)","v":0},{"$f":"SUM('Alternatyva 4'!W$21,'Alternatyva 4'!W$32,'Alternatyva 4'!W$43,'Alternatyva 4'!W$55,'Alternatyva 4'!W$66,'Alternatyva 4'!W$77,'Alternatyva 4'!W$88)","v":0},{"$f":"SUM('Alternatyva 4'!X$21,'Alternatyva 4'!X$32,'Alternatyva 4'!X$43,'Alternatyva 4'!X$55,'Alternatyva 4'!X$66,'Alternatyva 4'!X$77,'Alternatyva 4'!X$88)","v":0},{"$f":"SUM('Alternatyva 4'!Y$21,'Alternatyva 4'!Y$32,'Alternatyva 4'!Y$43,'Alternatyva 4'!Y$55,'Alternatyva 4'!Y$66,'Alternatyva 4'!Y$77,'Alternatyva 4'!Y$88)","v":0},{"$f":"SUM('Alternatyva 4'!Z$21,'Alternatyva 4'!Z$32,'Alternatyva 4'!Z$43,'Alternatyva 4'!Z$55,'Alternatyva 4'!Z$66,'Alternatyva 4'!Z$77,'Alternatyva 4'!Z$88)","v":0},{"$f":"SUM('Alternatyva 4'!AA$21,'Alternatyva 4'!AA$32,'Alternatyva 4'!AA$43,'Alternatyva 4'!AA$55,'Alternatyva 4'!AA$66,'Alternatyva 4'!AA$77,'Alternatyva 4'!AA$88)","v":0},{"$f":"SUM('Alternatyva 4'!AB$21,'Alternatyva 4'!AB$32,'Alternatyva 4'!AB$43,'Alternatyva 4'!AB$55,'Alternatyva 4'!AB$66,'Alternatyva 4'!AB$77,'Alternatyva 4'!AB$88)","v":0},{"$f":"SUM('Alternatyva 4'!AC$21,'Alternatyva 4'!AC$32,'Alternatyva 4'!AC$43,'Alternatyva 4'!AC$55,'Alternatyva 4'!AC$66,'Alternatyva 4'!AC$77,'Alternatyva 4'!AC$88)","v":0},{"$f":"SUM('Alternatyva 4'!AD$21,'Alternatyva 4'!AD$32,'Alternatyva 4'!AD$43,'Alternatyva 4'!AD$55,'Alternatyva 4'!AD$66,'Alternatyva 4'!AD$77,'Alternatyva 4'!AD$88)","v":0},{"$f":"SUM('Alternatyva 4'!AE$21,'Alternatyva 4'!AE$32,'Alternatyva 4'!AE$43,'Alternatyva 4'!AE$55,'Alternatyva 4'!AE$66,'Alternatyva 4'!AE$77,'Alternatyva 4'!AE$88)","v":0},{"$f":"SUM('Alternatyva 4'!AF$21,'Alternatyva 4'!AF$32,'Alternatyva 4'!AF$43,'Alternatyva 4'!AF$55,'Alternatyva 4'!AF$66,'Alternatyva 4'!AF$77,'Alternatyva 4'!AF$88)","v":0},{"$f":"SUM('Alternatyva 4'!AG$21,'Alternatyva 4'!AG$32,'Alternatyva 4'!AG$43,'Alternatyva 4'!AG$55,'Alternatyva 4'!AG$66,'Alternatyva 4'!AG$77,'Alternatyva 4'!AG$88)","v":0},{"$f":"SUM('Alternatyva 4'!AH$21,'Alternatyva 4'!AH$32,'Alternatyva 4'!AH$43,'Alternatyva 4'!AH$55,'Alternatyva 4'!AH$66,'Alternatyva 4'!AH$77,'Alternatyva 4'!AH$88)","v":0},{"$f":"SUM('Alternatyva 4'!AI$21,'Alternatyva 4'!AI$32,'Alternatyva 4'!AI$43,'Alternatyva 4'!AI$55,'Alternatyva 4'!AI$66,'Alternatyva 4'!AI$77,'Alternatyva 4'!AI$88)","v":0},{"$f":"SUM('Alternatyva 4'!AJ$21,'Alternatyva 4'!AJ$32,'Alternatyva 4'!AJ$43,'Alternatyva 4'!AJ$55,'Alternatyva 4'!AJ$66,'Alternatyva 4'!AJ$77,'Alternatyva 4'!AJ$88)","v":0},{"$f":"SUM('Alternatyva 4'!AK$21,'Alternatyva 4'!AK$32,'Alternatyva 4'!AK$43,'Alternatyva 4'!AK$55,'Alternatyva 4'!AK$66,'Alternatyva 4'!AK$77,'Alternatyva 4'!AK$88)","v":0},{"$f":"SUM('Alternatyva 4'!AL$21,'Alternatyva 4'!AL$32,'Alternatyva 4'!AL$43,'Alternatyva 4'!AL$55,'Alternatyva 4'!AL$66,'Alternatyva 4'!AL$77,'Alternatyva 4'!AL$88)","v":0},{"$f":"SUM('Alternatyva 4'!AM$21,'Alternatyva 4'!AM$32,'Alternatyva 4'!AM$43,'Alternatyva 4'!AM$55,'Alternatyva 4'!AM$66,'Alternatyva 4'!AM$77,'Alternatyva 4'!AM$88)","v":0},{"$f":"SUM('Alternatyva 4'!AN$21,'Alternatyva 4'!AN$32,'Alternatyva 4'!AN$43,'Alternatyva 4'!AN$55,'Alternatyva 4'!AN$66,'Alternatyva 4'!AN$77,'Alternatyva 4'!AN$88)","v":0},{"$f":"SUM('Alternatyva 4'!AO$21,'Alternatyva 4'!AO$32,'Alternatyva 4'!AO$43,'Alternatyva 4'!AO$55,'Alternatyva 4'!AO$66,'Alternatyva 4'!AO$77,'Alternatyva 4'!AO$88)","v":0},{"$f":"SUM('Alternatyva 4'!AP$21,'Alternatyva 4'!AP$32,'Alternatyva 4'!AP$43,'Alternatyva 4'!AP$55,'Alternatyva 4'!AP$66,'Alternatyva 4'!AP$77,'Alternatyva 4'!AP$88)","v":0},{"$f":"SUM('Alternatyva 4'!AQ$21,'Alternatyva 4'!AQ$32,'Alternatyva 4'!AQ$43,'Alternatyva 4'!AQ$55,'Alternatyva 4'!AQ$66,'Alternatyva 4'!AQ$77,'Alternatyva 4'!AQ$88)","v":0},{"$f":"SUM('Alternatyva 4'!AR$21,'Alternatyva 4'!AR$32,'Alternatyva 4'!AR$43,'Alternatyva 4'!AR$55,'Alternatyva 4'!AR$66,'Alternatyva 4'!AR$77,'Alternatyva 4'!AR$88)","v":0},{"$f":"SUM('Alternatyva 4'!AS$21,'Alternatyva 4'!AS$32,'Alternatyva 4'!AS$43,'Alternatyva 4'!AS$55,'Alternatyva 4'!AS$66,'Alternatyva 4'!AS$77,'Alternatyva 4'!AS$88)","v":0},{"$f":"SUM('Alternatyva 4'!AT$21,'Alternatyva 4'!AT$32,'Alternatyva 4'!AT$43,'Alternatyva 4'!AT$55,'Alternatyva 4'!AT$66,'Alternatyva 4'!AT$77,'Alternatyva 4'!AT$88)","v":0},{"$f":"SUM('Alternatyva 4'!AU$21,'Alternatyva 4'!AU$32,'Alternatyva 4'!AU$43,'Alternatyva 4'!AU$55,'Alternatyva 4'!AU$66,'Alternatyva 4'!AU$77,'Alternatyva 4'!AU$88)","v":0},{"$f":"SUM('Alternatyva 4'!AV$21,'Alternatyva 4'!AV$32,'Alternatyva 4'!AV$43,'Alternatyva 4'!AV$55,'Alternatyva 4'!AV$66,'Alternatyva 4'!AV$77,'Alternatyva 4'!AV$88)","v":0},{"$f":"SUM('Alternatyva 4'!AW$21,'Alternatyva 4'!AW$32,'Alternatyva 4'!AW$43,'Alternatyva 4'!AW$55,'Alternatyva 4'!AW$66,'Alternatyva 4'!AW$77,'Alternatyva 4'!AW$88)","v":0},{"$f":"SUM('Alternatyva 4'!AX$21,'Alternatyva 4'!AX$32,'Alternatyva 4'!AX$43,'Alternatyva 4'!AX$55,'Alternatyva 4'!AX$66,'Alternatyva 4'!AX$77,'Alternatyva 4'!AX$88)","v":0},{"$f":"SUM('Alternatyva 4'!AY$21,'Alternatyva 4'!AY$32,'Alternatyva 4'!AY$43,'Alternatyva 4'!AY$55,'Alternatyva 4'!AY$66,'Alternatyva 4'!AY$77,'Alternatyva 4'!AY$88)","v":0},{"$f":"SUM('Alternatyva 4'!AZ$21,'Alternatyva 4'!AZ$32,'Alternatyva 4'!AZ$43,'Alternatyva 4'!AZ$55,'Alternatyva 4'!AZ$66,'Alternatyva 4'!AZ$77,'Alternatyva 4'!AZ$88)","v":0},{"$f":"SUM('Alternatyva 4'!BA$21,'Alternatyva 4'!BA$32,'Alternatyva 4'!BA$43,'Alternatyva 4'!BA$55,'Alternatyva 4'!BA$66,'Alternatyva 4'!BA$77,'Alternatyva 4'!BA$88)","v":0},{"$f":"SUM('Alternatyva 4'!BB$21,'Alternatyva 4'!BB$32,'Alternatyva 4'!BB$43,'Alternatyva 4'!BB$55,'Alternatyva 4'!BB$66,'Alternatyva 4'!BB$77,'Alternatyva 4'!BB$88)","v":0},{"$f":"SUM('Alternatyva 4'!BC$21,'Alternatyva 4'!BC$32,'Alternatyva 4'!BC$43,'Alternatyva 4'!BC$55,'Alternatyva 4'!BC$66,'Alternatyva 4'!BC$77,'Alternatyva 4'!BC$88)","v":0},{"$f":"SUM('Alternatyva 4'!BD$21,'Alternatyva 4'!BD$32,'Alternatyva 4'!BD$43,'Alternatyva 4'!BD$55,'Alternatyva 4'!BD$66,'Alternatyva 4'!BD$77,'Alternatyva 4'!BD$88)","v":0},{"$f":"SUM('Alternatyva 4'!BE$21,'Alternatyva 4'!BE$32,'Alternatyva 4'!BE$43,'Alternatyva 4'!BE$55,'Alternatyva 4'!BE$66,'Alternatyva 4'!BE$77,'Alternatyva 4'!BE$88)","v":0},{"$f":"SUM('Alternatyva 4'!BF$21,'Alternatyva 4'!BF$32,'Alternatyva 4'!BF$43,'Alternatyva 4'!BF$55,'Alternatyva 4'!BF$66,'Alternatyva 4'!BF$77,'Alternatyva 4'!BF$88)","v":0},{"$f":"SUM('Alternatyva 4'!BG$21,'Alternatyva 4'!BG$32,'Alternatyva 4'!BG$43,'Alternatyva 4'!BG$55,'Alternatyva 4'!BG$66,'Alternatyva 4'!BG$77,'Alternatyva 4'!BG$88)","v":0},{"$f":"SUM('Alternatyva 4'!BH$21,'Alternatyva 4'!BH$32,'Alternatyva 4'!BH$43,'Alternatyva 4'!BH$55,'Alternatyva 4'!BH$66,'Alternatyva 4'!BH$77,'Alternatyva 4'!BH$88)","v":0},{"$f":"SUM('Alternatyva 4'!BI$21,'Alternatyva 4'!BI$32,'Alternatyva 4'!BI$43,'Alternatyva 4'!BI$55,'Alternatyva 4'!BI$66,'Alternatyva 4'!BI$77,'Alternatyva 4'!BI$88)","v":0},{"$f":"SUM('Alternatyva 4'!BJ$21,'Alternatyva 4'!BJ$32,'Alternatyva 4'!BJ$43,'Alternatyva 4'!BJ$55,'Alternatyva 4'!BJ$66,'Alternatyva 4'!BJ$77,'Alternatyva 4'!BJ$88)","v":0},{"$f":"SUM('Alternatyva 4'!BK$21,'Alternatyva 4'!BK$32,'Alternatyva 4'!BK$43,'Alternatyva 4'!BK$55,'Alternatyva 4'!BK$66,'Alternatyva 4'!BK$77,'Alternatyva 4'!BK$88)","v":0},{"$f":"SUM('Alternatyva 4'!BL$21,'Alternatyva 4'!BL$32,'Alternatyva 4'!BL$43,'Alternatyva 4'!BL$55,'Alternatyva 4'!BL$66,'Alternatyva 4'!BL$77,'Alternatyva 4'!BL$88)","v":0},{"$f":"SUM('Alternatyva 4'!BM$21,'Alternatyva 4'!BM$32,'Alternatyva 4'!BM$43,'Alternatyva 4'!BM$55,'Alternatyva 4'!BM$66,'Alternatyva 4'!BM$77,'Alternatyva 4'!BM$88)","v":0},{"$f":"SUM('Alternatyva 4'!BN$21,'Alternatyva 4'!BN$32,'Alternatyva 4'!BN$43,'Alternatyva 4'!BN$55,'Alternatyva 4'!BN$66,'Alternatyva 4'!BN$77,'Alternatyva 4'!BN$88)","v":0},{"$f":"SUM('Alternatyva 4'!BO$21,'Alternatyva 4'!BO$32,'Alternatyva 4'!BO$43,'Alternatyva 4'!BO$55,'Alternatyva 4'!BO$66,'Alternatyva 4'!BO$77,'Alternatyva 4'!BO$88)","v":0},{"$f":"SUM('Alternatyva 4'!BP$21,'Alternatyva 4'!BP$32,'Alternatyva 4'!BP$43,'Alternatyva 4'!BP$55,'Alternatyva 4'!BP$66,'Alternatyva 4'!BP$77,'Alternatyva 4'!BP$88)","v":0},{"$f":"SUM('Alternatyva 4'!BQ$21,'Alternatyva 4'!BQ$32,'Alternatyva 4'!BQ$43,'Alternatyva 4'!BQ$55,'Alternatyva 4'!BQ$66,'Alternatyva 4'!BQ$77,'Alternatyva 4'!BQ$88)","v":0},{"$f":"SUM('Alternatyva 4'!BR$21,'Alternatyva 4'!BR$32,'Alternatyva 4'!BR$43,'Alternatyva 4'!BR$55,'Alternatyva 4'!BR$66,'Alternatyva 4'!BR$77,'Alternatyva 4'!BR$88)","v":0},{"$f":"SUM('Alternatyva 4'!BS$21,'Alternatyva 4'!BS$32,'Alternatyva 4'!BS$43,'Alternatyva 4'!BS$55,'Alternatyva 4'!BS$66,'Alternatyva 4'!BS$77,'Alternatyva 4'!BS$88)","v":0},{"$f":"SUM('Alternatyva 4'!BT$21,'Alternatyva 4'!BT$32,'Alternatyva 4'!BT$43,'Alternatyva 4'!BT$55,'Alternatyva 4'!BT$66,'Alternatyva 4'!BT$77,'Alternatyva 4'!BT$88)","v":0},{"$f":"SUM('Alternatyva 4'!BU$21,'Alternatyva 4'!BU$32,'Alternatyva 4'!BU$43,'Alternatyva 4'!BU$55,'Alternatyva 4'!BU$66,'Alternatyva 4'!BU$77,'Alternatyva 4'!BU$88)","v":0},{"$f":"SUM('Alternatyva 4'!BV$21,'Alternatyva 4'!BV$32,'Alternatyva 4'!BV$43,'Alternatyva 4'!BV$55,'Alternatyva 4'!BV$66,'Alternatyva 4'!BV$77,'Alternatyva 4'!BV$88)","v":0},{"$f":"SUM('Alternatyva 4'!BW$21,'Alternatyva 4'!BW$32,'Alternatyva 4'!BW$43,'Alternatyva 4'!BW$55,'Alternatyva 4'!BW$66,'Alternatyva 4'!BW$77,'Alternatyva 4'!BW$88)","v":0},{"$f":"SUM('Alternatyva 4'!BX$21,'Alternatyva 4'!BX$32,'Alternatyva 4'!BX$43,'Alternatyva 4'!BX$55,'Alternatyva 4'!BX$66,'Alternatyva 4'!BX$77,'Alternatyva 4'!BX$88)","v":0},{"$f":"SUM('Alternatyva 4'!BY$21,'Alternatyva 4'!BY$32,'Alternatyva 4'!BY$43,'Alternatyva 4'!BY$55,'Alternatyva 4'!BY$66,'Alternatyva 4'!BY$77,'Alternatyva 4'!BY$88)","v":0},{"$f":"SUM('Alternatyva 4'!BZ$21,'Alternatyva 4'!BZ$32,'Alternatyva 4'!BZ$43,'Alternatyva 4'!BZ$55,'Alternatyva 4'!BZ$66,'Alternatyva 4'!BZ$77,'Alternatyva 4'!BZ$88)","v":0},{"$f":"SUM('Alternatyva 4'!CA$21,'Alternatyva 4'!CA$32,'Alternatyva 4'!CA$43,'Alternatyva 4'!CA$55,'Alternatyva 4'!CA$66,'Alternatyva 4'!CA$77,'Alternatyva 4'!CA$88)","v":0},{"$f":"SUM('Alternatyva 4'!CB$21,'Alternatyva 4'!CB$32,'Alternatyva 4'!CB$43,'Alternatyva 4'!CB$55,'Alternatyva 4'!CB$66,'Alternatyva 4'!CB$77,'Alternatyva 4'!CB$88)","v":0},{"$f":"SUM('Alternatyva 4'!CC$21,'Alternatyva 4'!CC$32,'Alternatyva 4'!CC$43,'Alternatyva 4'!CC$55,'Alternatyva 4'!CC$66,'Alternatyva 4'!CC$77,'Alternatyva 4'!CC$88)","v":0},{"$f":"SUM('Alternatyva 4'!CD$21,'Alternatyva 4'!CD$32,'Alternatyva 4'!CD$43,'Alternatyva 4'!CD$55,'Alternatyva 4'!CD$66,'Alternatyva 4'!CD$77,'Alternatyva 4'!CD$88)","v":0},{"$f":"SUM('Alternatyva 4'!CE$21,'Alternatyva 4'!CE$32,'Alternatyva 4'!CE$43,'Alternatyva 4'!CE$55,'Alternatyva 4'!CE$66,'Alternatyva 4'!CE$77,'Alternatyva 4'!CE$88)","v":0},{"$f":"SUM('Alternatyva 4'!CF$21,'Alternatyva 4'!CF$32,'Alternatyva 4'!CF$43,'Alternatyva 4'!CF$55,'Alternatyva 4'!CF$66,'Alternatyva 4'!CF$77,'Alternatyva 4'!CF$88)","v":0},{"$f":"SUM('Alternatyva 4'!CG$21,'Alternatyva 4'!CG$32,'Alternatyva 4'!CG$43,'Alternatyva 4'!CG$55,'Alternatyva 4'!CG$66,'Alternatyva 4'!CG$77,'Alternatyva 4'!CG$88)","v":0},{"$f":"SUM('Alternatyva 4'!CH$21,'Alternatyva 4'!CH$32,'Alternatyva 4'!CH$43,'Alternatyva 4'!CH$55,'Alternatyva 4'!CH$66,'Alternatyva 4'!CH$77,'Alternatyva 4'!CH$88)","v":0},{"$f":"SUM('Alternatyva 4'!CI$21,'Alternatyva 4'!CI$32,'Alternatyva 4'!CI$43,'Alternatyva 4'!CI$55,'Alternatyva 4'!CI$66,'Alternatyva 4'!CI$77,'Alternatyva 4'!CI$88)","v":0},{"$f":"SUM('Alternatyva 4'!CJ$21,'Alternatyva 4'!CJ$32,'Alternatyva 4'!CJ$43,'Alternatyva 4'!CJ$55,'Alternatyva 4'!CJ$66,'Alternatyva 4'!CJ$77,'Alternatyva 4'!CJ$88)","v":0},{"$f":"SUM('Alternatyva 4'!CK$21,'Alternatyva 4'!CK$32,'Alternatyva 4'!CK$43,'Alternatyva 4'!CK$55,'Alternatyva 4'!CK$66,'Alternatyva 4'!CK$77,'Alternatyva 4'!CK$88)","v":0},{"$f":"SUM('Alternatyva 4'!CL$21,'Alternatyva 4'!CL$32,'Alternatyva 4'!CL$43,'Alternatyva 4'!CL$55,'Alternatyva 4'!CL$66,'Alternatyva 4'!CL$77,'Alternatyva 4'!CL$88)","v":0},{"$f":"SUM('Alternatyva 4'!CM$21,'Alternatyva 4'!CM$32,'Alternatyva 4'!CM$43,'Alternatyva 4'!CM$55,'Alternatyva 4'!CM$66,'Alternatyva 4'!CM$77,'Alternatyva 4'!CM$88)","v":0},{"$f":"SUM('Alternatyva 4'!CN$21,'Alternatyva 4'!CN$32,'Alternatyva 4'!CN$43,'Alternatyva 4'!CN$55,'Alternatyva 4'!CN$66,'Alternatyva 4'!CN$77,'Alternatyva 4'!CN$88)","v":0},{"$f":"SUM('Alternatyva 4'!CO$21,'Alternatyva 4'!CO$32,'Alternatyva 4'!CO$43,'Alternatyva 4'!CO$55,'Alternatyva 4'!CO$66,'Alternatyva 4'!CO$77,'Alternatyva 4'!CO$88)","v":0},{"$f":"SUM('Alternatyva 4'!CP$21,'Alternatyva 4'!CP$32,'Alternatyva 4'!CP$43,'Alternatyva 4'!CP$55,'Alternatyva 4'!CP$66,'Alternatyva 4'!CP$77,'Alternatyva 4'!CP$88)","v":0},{"$f":"SUM('Alternatyva 4'!CQ$21,'Alternatyva 4'!CQ$32,'Alternatyva 4'!CQ$43,'Alternatyva 4'!CQ$55,'Alternatyva 4'!CQ$66,'Alternatyva 4'!CQ$77,'Alternatyva 4'!CQ$88)","v":0},{"$f":"SUM('Alternatyva 4'!CR$21,'Alternatyva 4'!CR$32,'Alternatyva 4'!CR$43,'Alternatyva 4'!CR$55,'Alternatyva 4'!CR$66,'Alternatyva 4'!CR$77,'Alternatyva 4'!CR$88)","v":0},{"$f":"SUM('Alternatyva 4'!CS$21,'Alternatyva 4'!CS$32,'Alternatyva 4'!CS$43,'Alternatyva 4'!CS$55,'Alternatyva 4'!CS$66,'Alternatyva 4'!CS$77,'Alternatyva 4'!CS$88)","v":0},{"$f":"SUM('Alternatyva 4'!CT$21,'Alternatyva 4'!CT$32,'Alternatyva 4'!CT$43,'Alternatyva 4'!CT$55,'Alternatyva 4'!CT$66,'Alternatyva 4'!CT$77,'Alternatyva 4'!CT$88)","v":0},{"$f":"SUM('Alternatyva 4'!CU$21,'Alternatyva 4'!CU$32,'Alternatyva 4'!CU$43,'Alternatyva 4'!CU$55,'Alternatyva 4'!CU$66,'Alternatyva 4'!CU$77,'Alternatyva 4'!CU$88)","v":0},{"$f":"SUM('Alternatyva 4'!CV$21,'Alternatyva 4'!CV$32,'Alternatyva 4'!CV$43,'Alternatyva 4'!CV$55,'Alternatyva 4'!CV$66,'Alternatyva 4'!CV$77,'Alternatyva 4'!CV$88)","v":0},{"$f":"SUM('Alternatyva 4'!CW$21,'Alternatyva 4'!CW$32,'Alternatyva 4'!CW$43,'Alternatyva 4'!CW$55,'Alternatyva 4'!CW$66,'Alternatyva 4'!CW$77,'Alternatyva 4'!CW$88)","v":0},{"$f":"SUM('Alternatyva 4'!CX$21,'Alternatyva 4'!CX$32,'Alternatyva 4'!CX$43,'Alternatyva 4'!CX$55,'Alternatyva 4'!CX$66,'Alternatyva 4'!CX$77,'Alternatyva 4'!CX$88)","v":0},{"$f":"SUM('Alternatyva 4'!CY$21,'Alternatyva 4'!CY$32,'Alternatyva 4'!CY$43,'Alternatyva 4'!CY$55,'Alternatyva 4'!CY$66,'Alternatyva 4'!CY$77,'Alternatyva 4'!CY$88)","v":0},{"$f":"SUM('Alternatyva 4'!CZ$21,'Alternatyva 4'!CZ$32,'Alternatyva 4'!CZ$43,'Alternatyva 4'!CZ$55,'Alternatyva 4'!CZ$66,'Alternatyva 4'!CZ$77,'Alternatyva 4'!CZ$88)","v":0},{"$f":"SUM('Alternatyva 4'!DA$21,'Alternatyva 4'!DA$32,'Alternatyva 4'!DA$43,'Alternatyva 4'!DA$55,'Alternatyva 4'!DA$66,'Alternatyva 4'!DA$77,'Alternatyva 4'!DA$88)","v":0},{"$f":"SUM('Alternatyva 4'!DB$21,'Alternatyva 4'!DB$32,'Alternatyva 4'!DB$43,'Alternatyva 4'!DB$55,'Alternatyva 4'!DB$66,'Alternatyva 4'!DB$77,'Alternatyva 4'!DB$88)","v":0},{"$f":"SUM('Alternatyva 4'!DC$21,'Alternatyva 4'!DC$32,'Alternatyva 4'!DC$43,'Alternatyva 4'!DC$55,'Alternatyva 4'!DC$66,'Alternatyva 4'!DC$77,'Alternatyva 4'!DC$88)","v":0}]
[null,"P.","Likutinė vertė (be PVM)",null,null,{"$f":"H66+NPV(SD,I66:INDEX(I66:DC66,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H66:$DC66)","v":0},{"$f":"H65-SUMPRODUCT('Alternatyva 4'!H$21:H$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"I65-SUMPRODUCT('Alternatyva 4'!I$21:I$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"J65-SUMPRODUCT('Alternatyva 4'!J$21:J$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"K65-SUMPRODUCT('Alternatyva 4'!K$21:K$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"L65-SUMPRODUCT('Alternatyva 4'!L$21:L$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"M65-SUMPRODUCT('Alternatyva 4'!M$21:M$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"N65-SUMPRODUCT('Alternatyva 4'!N$21:N$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"O65-SUMPRODUCT('Alternatyva 4'!O$21:O$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"P65-SUMPRODUCT('Alternatyva 4'!P$21:P$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"Q65-SUMPRODUCT('Alternatyva 4'!Q$21:Q$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"R65-SUMPRODUCT('Alternatyva 4'!R$21:R$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"S65-SUMPRODUCT('Alternatyva 4'!S$21:S$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"T65-SUMPRODUCT('Alternatyva 4'!T$21:T$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"U65-SUMPRODUCT('Alternatyva 4'!U$21:U$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"V65-SUMPRODUCT('Alternatyva 4'!V$21:V$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"W65-SUMPRODUCT('Alternatyva 4'!W$21:W$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"X65-SUMPRODUCT('Alternatyva 4'!X$21:X$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"Y65-SUMPRODUCT('Alternatyva 4'!Y$21:Y$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"Z65-SUMPRODUCT('Alternatyva 4'!Z$21:Z$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AA65-SUMPRODUCT('Alternatyva 4'!AA$21:AA$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AB65-SUMPRODUCT('Alternatyva 4'!AB$21:AB$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AC65-SUMPRODUCT('Alternatyva 4'!AC$21:AC$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AD65-SUMPRODUCT('Alternatyva 4'!AD$21:AD$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AE65-SUMPRODUCT('Alternatyva 4'!AE$21:AE$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AF65-SUMPRODUCT('Alternatyva 4'!AF$21:AF$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AG65-SUMPRODUCT('Alternatyva 4'!AG$21:AG$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AH65-SUMPRODUCT('Alternatyva 4'!AH$21:AH$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AI65-SUMPRODUCT('Alternatyva 4'!AI$21:AI$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AJ65-SUMPRODUCT('Alternatyva 4'!AJ$21:AJ$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AK65-SUMPRODUCT('Alternatyva 4'!AK$21:AK$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AL65-SUMPRODUCT('Alternatyva 4'!AL$21:AL$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AM65-SUMPRODUCT('Alternatyva 4'!AM$21:AM$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AN65-SUMPRODUCT('Alternatyva 4'!AN$21:AN$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AO65-SUMPRODUCT('Alternatyva 4'!AO$21:AO$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AP65-SUMPRODUCT('Alternatyva 4'!AP$21:AP$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AQ65-SUMPRODUCT('Alternatyva 4'!AQ$21:AQ$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AR65-SUMPRODUCT('Alternatyva 4'!AR$21:AR$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AS65-SUMPRODUCT('Alternatyva 4'!AS$21:AS$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AT65-SUMPRODUCT('Alternatyva 4'!AT$21:AT$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AU65-SUMPRODUCT('Alternatyva 4'!AU$21:AU$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AV65-SUMPRODUCT('Alternatyva 4'!AV$21:AV$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AW65-SUMPRODUCT('Alternatyva 4'!AW$21:AW$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AX65-SUMPRODUCT('Alternatyva 4'!AX$21:AX$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AY65-SUMPRODUCT('Alternatyva 4'!AY$21:AY$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"AZ65-SUMPRODUCT('Alternatyva 4'!AZ$21:AZ$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BA65-SUMPRODUCT('Alternatyva 4'!BA$21:BA$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BB65-SUMPRODUCT('Alternatyva 4'!BB$21:BB$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BC65-SUMPRODUCT('Alternatyva 4'!BC$21:BC$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BD65-SUMPRODUCT('Alternatyva 4'!BD$21:BD$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BE65-SUMPRODUCT('Alternatyva 4'!BE$21:BE$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BF65-SUMPRODUCT('Alternatyva 4'!BF$21:BF$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BG65-SUMPRODUCT('Alternatyva 4'!BG$21:BG$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BH65-SUMPRODUCT('Alternatyva 4'!BH$21:BH$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BI65-SUMPRODUCT('Alternatyva 4'!BI$21:BI$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BJ65-SUMPRODUCT('Alternatyva 4'!BJ$21:BJ$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BK65-SUMPRODUCT('Alternatyva 4'!BK$21:BK$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BL65-SUMPRODUCT('Alternatyva 4'!BL$21:BL$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BM65-SUMPRODUCT('Alternatyva 4'!BM$21:BM$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BN65-SUMPRODUCT('Alternatyva 4'!BN$21:BN$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BO65-SUMPRODUCT('Alternatyva 4'!BO$21:BO$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BP65-SUMPRODUCT('Alternatyva 4'!BP$21:BP$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BQ65-SUMPRODUCT('Alternatyva 4'!BQ$21:BQ$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BR65-SUMPRODUCT('Alternatyva 4'!BR$21:BR$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BS65-SUMPRODUCT('Alternatyva 4'!BS$21:BS$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BT65-SUMPRODUCT('Alternatyva 4'!BT$21:BT$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BU65-SUMPRODUCT('Alternatyva 4'!BU$21:BU$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BV65-SUMPRODUCT('Alternatyva 4'!BV$21:BV$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BW65-SUMPRODUCT('Alternatyva 4'!BW$21:BW$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BX65-SUMPRODUCT('Alternatyva 4'!BX$21:BX$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BY65-SUMPRODUCT('Alternatyva 4'!BY$21:BY$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"BZ65-SUMPRODUCT('Alternatyva 4'!BZ$21:BZ$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CA65-SUMPRODUCT('Alternatyva 4'!CA$21:CA$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CB65-SUMPRODUCT('Alternatyva 4'!CB$21:CB$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CC65-SUMPRODUCT('Alternatyva 4'!CC$21:CC$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CD65-SUMPRODUCT('Alternatyva 4'!CD$21:CD$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CE65-SUMPRODUCT('Alternatyva 4'!CE$21:CE$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CF65-SUMPRODUCT('Alternatyva 4'!CF$21:CF$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CG65-SUMPRODUCT('Alternatyva 4'!CG$21:CG$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CH65-SUMPRODUCT('Alternatyva 4'!CH$21:CH$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CI65-SUMPRODUCT('Alternatyva 4'!CI$21:CI$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CJ65-SUMPRODUCT('Alternatyva 4'!CJ$21:CJ$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CK65-SUMPRODUCT('Alternatyva 4'!CK$21:CK$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CL65-SUMPRODUCT('Alternatyva 4'!CL$21:CL$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CM65-SUMPRODUCT('Alternatyva 4'!CM$21:CM$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CN65-SUMPRODUCT('Alternatyva 4'!CN$21:CN$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CO65-SUMPRODUCT('Alternatyva 4'!CO$21:CO$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CP65-SUMPRODUCT('Alternatyva 4'!CP$21:CP$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CQ65-SUMPRODUCT('Alternatyva 4'!CQ$21:CQ$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CR65-SUMPRODUCT('Alternatyva 4'!CR$21:CR$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CS65-SUMPRODUCT('Alternatyva 4'!CS$21:CS$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CT65-SUMPRODUCT('Alternatyva 4'!CT$21:CT$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CU65-SUMPRODUCT('Alternatyva 4'!CU$21:CU$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CV65-SUMPRODUCT('Alternatyva 4'!CV$21:CV$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CW65-SUMPRODUCT('Alternatyva 4'!CW$21:CW$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CX65-SUMPRODUCT('Alternatyva 4'!CX$21:CX$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CY65-SUMPRODUCT('Alternatyva 4'!CY$21:CY$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"CZ65-SUMPRODUCT('Alternatyva 4'!CZ$21:CZ$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"DA65-SUMPRODUCT('Alternatyva 4'!DA$21:DA$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"DB65-SUMPRODUCT('Alternatyva 4'!DB$21:DB$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0},{"$f":"DC65-SUMPRODUCT('Alternatyva 4'!DC$21:DC$88,'Alternatyva 4'!$DH$21:$DH$88)","v":0}]
[null,"R.","Pinigų srautas ekonominės grynosios dabartinės vertės skaičiavimui",null,null,{"$f":"H67+NPV(SD,I67:INDEX(I67:DC67,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H67:$DC67)","v":0},{"$f":"H62-H63-H64+H66","v":0},{"$f":"I62-I63-I64+I66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU62-BU63-BU64+BU66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ekonominės analizės rodikliai"]
[null,null,"Ekonominė grynoji dabartinė vertė (EGDV)",null,null,{"$f":"F67","v":0}]
[null,null,"Ekonominės naudos ir išlaidų santykis (ENIS)",null,null,{"$f":"IFERROR(IF(F64<0,(F62-F64)/(F63-F66),(F62)/(F63+F64-F66)),\"\")","v":""}]
[null,null,"Ekonominė vidinė grąžos norma (EVGN)",null,null,{"$f":"IFERROR(IRR(H67:INDEX(H67:DC67,PAL+1)),\"-\")","v":"-"}]
[null,null,"Finansinės analizės rodikliai",null,null,null,"Reali vertė",{"$f":"H61","v":"2022"},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AN61","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BT61","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H73:$DC73)","v":0},{"$f":"H65-'Alternatyva 4'!H$7+'Alternatyva 4'!H$115","v":0},{"$f":"I65-'Alternatyva 4'!I$7+'Alternatyva 4'!I$115","v":0},{"$f":"J65-'Alternatyva 4'!J$7+'Alternatyva 4'!J$115","v":0},{"$f":"K65-'Alternatyva 4'!K$7+'Alternatyva 4'!K$115","v":0},{"$f":"L65-'Alternatyva 4'!L$7+'Alternatyva 4'!L$115","v":0},{"$f":"M65-'Alternatyva 4'!M$7+'Alternatyva 4'!M$115","v":0},{"$f":"N65-'Alternatyva 4'!N$7+'Alternatyva 4'!N$115","v":0},{"$f":"O65-'Alternatyva 4'!O$7+'Alternatyva 4'!O$115","v":0},{"$f":"P65-'Alternatyva 4'!P$7+'Alternatyva 4'!P$115","v":0},{"$f":"Q65-'Alternatyva 4'!Q$7+'Alternatyva 4'!Q$115","v":0},{"$f":"R65-'Alternatyva 4'!R$7+'Alternatyva 4'!R$115","v":0},{"$f":"S65-'Alternatyva 4'!S$7+'Alternatyva 4'!S$115","v":0},{"$f":"T65-'Alternatyva 4'!T$7+'Alternatyva 4'!T$115","v":0},{"$f":"U65-'Alternatyva 4'!U$7+'Alternatyva 4'!U$115","v":0},{"$f":"V65-'Alternatyva 4'!V$7+'Alternatyva 4'!V$115","v":0},{"$f":"W65-'Alternatyva 4'!W$7+'Alternatyva 4'!W$115","v":0},{"$f":"X65-'Alternatyva 4'!X$7+'Alternatyva 4'!X$115","v":0},{"$f":"Y65-'Alternatyva 4'!Y$7+'Alternatyva 4'!Y$115","v":0},{"$f":"Z65-'Alternatyva 4'!Z$7+'Alternatyva 4'!Z$115","v":0},{"$f":"AA65-'Alternatyva 4'!AA$7+'Alternatyva 4'!AA$115","v":0},{"$f":"AB65-'Alternatyva 4'!AB$7+'Alternatyva 4'!AB$115","v":0},{"$f":"AC65-'Alternatyva 4'!AC$7+'Alternatyva 4'!AC$115","v":0},{"$f":"AD65-'Alternatyva 4'!AD$7+'Alternatyva 4'!AD$115","v":0},{"$f":"AE65-'Alternatyva 4'!AE$7+'Alternatyva 4'!AE$115","v":0},{"$f":"AF65-'Alternatyva 4'!AF$7+'Alternatyva 4'!AF$115","v":0},{"$f":"AG65-'Alternatyva 4'!AG$7+'Alternatyva 4'!AG$115","v":0},{"$f":"AH65-'Alternatyva 4'!AH$7+'Alternatyva 4'!AH$115","v":0},{"$f":"AI65-'Alternatyva 4'!AI$7+'Alternatyva 4'!AI$115","v":0},{"$f":"AJ65-'Alternatyva 4'!AJ$7+'Alternatyva 4'!AJ$115","v":0},{"$f":"AK65-'Alternatyva 4'!AK$7+'Alternatyva 4'!AK$115","v":0},{"$f":"AL65-'Alternatyva 4'!AL$7+'Alternatyva 4'!AL$115","v":0},{"$f":"AM65-'Alternatyva 4'!AM$7+'Alternatyva 4'!AM$115","v":0},{"$f":"AN65-'Alternatyva 4'!AN$7+'Alternatyva 4'!AN$115","v":0},{"$f":"AO65-'Alternatyva 4'!AO$7+'Alternatyva 4'!AO$115","v":0},{"$f":"AP65-'Alternatyva 4'!AP$7+'Alternatyva 4'!AP$115","v":0},{"$f":"AQ65-'Alternatyva 4'!AQ$7+'Alternatyva 4'!AQ$115","v":0},{"$f":"AR65-'Alternatyva 4'!AR$7+'Alternatyva 4'!AR$115","v":0},{"$f":"AS65-'Alternatyva 4'!AS$7+'Alternatyva 4'!AS$115","v":0},{"$f":"AT65-'Alternatyva 4'!AT$7+'Alternatyva 4'!AT$115","v":0},{"$f":"AU65-'Alternatyva 4'!AU$7+'Alternatyva 4'!AU$115","v":0},{"$f":"AV65-'Alternatyva 4'!AV$7+'Alternatyva 4'!AV$115","v":0},{"$f":"AW65-'Alternatyva 4'!AW$7+'Alternatyva 4'!AW$115","v":0},{"$f":"AX65-'Alternatyva 4'!AX$7+'Alternatyva 4'!AX$115","v":0},{"$f":"AY65-'Alternatyva 4'!AY$7+'Alternatyva 4'!AY$115","v":0},{"$f":"AZ65-'Alternatyva 4'!AZ$7+'Alternatyva 4'!AZ$115","v":0},{"$f":"BA65-'Alternatyva 4'!BA$7+'Alternatyva 4'!BA$115","v":0},{"$f":"BB65-'Alternatyva 4'!BB$7+'Alternatyva 4'!BB$115","v":0},{"$f":"BC65-'Alternatyva 4'!BC$7+'Alternatyva 4'!BC$115","v":0},{"$f":"BD65-'Alternatyva 4'!BD$7+'Alternatyva 4'!BD$115","v":0},{"$f":"BE65-'Alternatyva 4'!BE$7+'Alternatyva 4'!BE$115","v":0},{"$f":"BF65-'Alternatyva 4'!BF$7+'Alternatyva 4'!BF$115","v":0},{"$f":"BG65-'Alternatyva 4'!BG$7+'Alternatyva 4'!BG$115","v":0},{"$f":"BH65-'Alternatyva 4'!BH$7+'Alternatyva 4'!BH$115","v":0},{"$f":"BI65-'Alternatyva 4'!BI$7+'Alternatyva 4'!BI$115","v":0},{"$f":"BJ65-'Alternatyva 4'!BJ$7+'Alternatyva 4'!BJ$115","v":0},{"$f":"BK65-'Alternatyva 4'!BK$7+'Alternatyva 4'!BK$115","v":0},{"$f":"BL65-'Alternatyva 4'!BL$7+'Alternatyva 4'!BL$115","v":0},{"$f":"BM65-'Alternatyva 4'!BM$7+'Alternatyva 4'!BM$115","v":0},{"$f":"BN65-'Alternatyva 4'!BN$7+'Alternatyva 4'!BN$115","v":0},{"$f":"BO65-'Alternatyva 4'!BO$7+'Alternatyva 4'!BO$115","v":0},{"$f":"BP65-'Alternatyva 4'!BP$7+'Alternatyva 4'!BP$115","v":0},{"$f":"BQ65-'Alternatyva 4'!BQ$7+'Alternatyva 4'!BQ$115","v":0},{"$f":"BR65-'Alternatyva 4'!BR$7+'Alternatyva 4'!BR$115","v":0},{"$f":"BS65-'Alternatyva 4'!BS$7+'Alternatyva 4'!BS$115","v":0},{"$f":"BT65-'Alternatyva 4'!BT$7+'Alternatyva 4'!BT$115","v":0},{"$f":"BU65-'Alternatyva 4'!BU$7+'Alternatyva 4'!BU$115","v":0},{"$f":"BV65-'Alternatyva 4'!BV$7+'Alternatyva 4'!BV$115","v":0},{"$f":"BW65-'Alternatyva 4'!BW$7+'Alternatyva 4'!BW$115","v":0},{"$f":"BX65-'Alternatyva 4'!BX$7+'Alternatyva 4'!BX$115","v":0},{"$f":"BY65-'Alternatyva 4'!BY$7+'Alternatyva 4'!BY$115","v":0},{"$f":"BZ65-'Alternatyva 4'!BZ$7+'Alternatyva 4'!BZ$115","v":0},{"$f":"CA65-'Alternatyva 4'!CA$7+'Alternatyva 4'!CA$115","v":0},{"$f":"CB65-'Alternatyva 4'!CB$7+'Alternatyva 4'!CB$115","v":0},{"$f":"CC65-'Alternatyva 4'!CC$7+'Alternatyva 4'!CC$115","v":0},{"$f":"CD65-'Alternatyva 4'!CD$7+'Alternatyva 4'!CD$115","v":0},{"$f":"CE65-'Alternatyva 4'!CE$7+'Alternatyva 4'!CE$115","v":0},{"$f":"CF65-'Alternatyva 4'!CF$7+'Alternatyva 4'!CF$115","v":0},{"$f":"CG65-'Alternatyva 4'!CG$7+'Alternatyva 4'!CG$115","v":0},{"$f":"CH65-'Alternatyva 4'!CH$7+'Alternatyva 4'!CH$115","v":0},{"$f":"CI65-'Alternatyva 4'!CI$7+'Alternatyva 4'!CI$115","v":0},{"$f":"CJ65-'Alternatyva 4'!CJ$7+'Alternatyva 4'!CJ$115","v":0},{"$f":"CK65-'Alternatyva 4'!CK$7+'Alternatyva 4'!CK$115","v":0},{"$f":"CL65-'Alternatyva 4'!CL$7+'Alternatyva 4'!CL$115","v":0},{"$f":"CM65-'Alternatyva 4'!CM$7+'Alternatyva 4'!CM$115","v":0},{"$f":"CN65-'Alternatyva 4'!CN$7+'Alternatyva 4'!CN$115","v":0},{"$f":"CO65-'Alternatyva 4'!CO$7+'Alternatyva 4'!CO$115","v":0},{"$f":"CP65-'Alternatyva 4'!CP$7+'Alternatyva 4'!CP$115","v":0},{"$f":"CQ65-'Alternatyva 4'!CQ$7+'Alternatyva 4'!CQ$115","v":0},{"$f":"CR65-'Alternatyva 4'!CR$7+'Alternatyva 4'!CR$115","v":0},{"$f":"CS65-'Alternatyva 4'!CS$7+'Alternatyva 4'!CS$115","v":0},{"$f":"CT65-'Alternatyva 4'!CT$7+'Alternatyva 4'!CT$115","v":0},{"$f":"CU65-'Alternatyva 4'!CU$7+'Alternatyva 4'!CU$115","v":0},{"$f":"CV65-'Alternatyva 4'!CV$7+'Alternatyva 4'!CV$115","v":0},{"$f":"CW65-'Alternatyva 4'!CW$7+'Alternatyva 4'!CW$115","v":0},{"$f":"CX65-'Alternatyva 4'!CX$7+'Alternatyva 4'!CX$115","v":0},{"$f":"CY65-'Alternatyva 4'!CY$7+'Alternatyva 4'!CY$115","v":0},{"$f":"CZ65-'Alternatyva 4'!CZ$7+'Alternatyva 4'!CZ$115","v":0},{"$f":"DA65-'Alternatyva 4'!DA$7+'Alternatyva 4'!DA$115","v":0},{"$f":"DB65-'Alternatyva 4'!DB$7+'Alternatyva 4'!DB$115","v":0},{"$f":"DC65-'Alternatyva 4'!DC$7+'Alternatyva 4'!DC$115","v":0}]
[null,null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,{"$f":"H73+NPV(FD,I73:INDEX(I73:DC73,PAL))","v":0}]
[null,null,"Finansinė vidinė grąžos norma (FVGN)",null,null,{"$f":"IFERROR(IRR(H73:INDEX(H73:DC73,PAL+1)),\"-\")","v":"-"}]
[null,null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,{"$f":"IFERROR(IF('Alternatyva 4'!F$89<0,SUM('Alternatyva 4'!F$100,-'Alternatyva 4'!F$115,-'Alternatyva 4'!F$89)/SUM('Alternatyva 4'!F$9,'Alternatyva 4'!F$8,-SNA!F65),SUM('Alternatyva 4'!F$100,-'Alternatyva 4'!F$115)/SUM('Alternatyva 4'!F$9,'Alternatyva 4'!F$8,-SNA!F65,'Alternatyva 4'!F$89)),\"\")","v":""}]
[]
[null,"Alternatyva 5",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Rodiklio pavadinimas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$7+I78","v":2023},{"$f":"$H$7+J78","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$7+BV78","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,"L.","Socialinis - ekonominis poveikis",null,null,{"$f":"H80+NPV(SD,I80:INDEX(I80:DC80,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H80:$DC80)","v":0},{"$f":"'Alternatyva 5'!H$117","v":0},{"$f":"'Alternatyva 5'!I$117","v":0},{"$f":"'Alternatyva 5'!J$117","v":0},{"$f":"'Alternatyva 5'!K$117","v":0},{"$f":"'Alternatyva 5'!L$117","v":0},{"$f":"'Alternatyva 5'!M$117","v":0},{"$f":"'Alternatyva 5'!N$117","v":0},{"$f":"'Alternatyva 5'!O$117","v":0},{"$f":"'Alternatyva 5'!P$117","v":0},{"$f":"'Alternatyva 5'!Q$117","v":0},{"$f":"'Alternatyva 5'!R$117","v":0},{"$f":"'Alternatyva 5'!S$117","v":0},{"$f":"'Alternatyva 5'!T$117","v":0},{"$f":"'Alternatyva 5'!U$117","v":0},{"$f":"'Alternatyva 5'!V$117","v":0},{"$f":"'Alternatyva 5'!W$117","v":0},{"$f":"'Alternatyva 5'!X$117","v":0},{"$f":"'Alternatyva 5'!Y$117","v":0},{"$f":"'Alternatyva 5'!Z$117","v":0},{"$f":"'Alternatyva 5'!AA$117","v":0},{"$f":"'Alternatyva 5'!AB$117","v":0},{"$f":"'Alternatyva 5'!AC$117","v":0},{"$f":"'Alternatyva 5'!AD$117","v":0},{"$f":"'Alternatyva 5'!AE$117","v":0},{"$f":"'Alternatyva 5'!AF$117","v":0},{"$f":"'Alternatyva 5'!AG$117","v":0},{"$f":"'Alternatyva 5'!AH$117","v":0},{"$f":"'Alternatyva 5'!AI$117","v":0},{"$f":"'Alternatyva 5'!AJ$117","v":0},{"$f":"'Alternatyva 5'!AK$117","v":0},{"$f":"'Alternatyva 5'!AL$117","v":0},{"$f":"'Alternatyva 5'!AM$117","v":0},{"$f":"'Alternatyva 5'!AN$117","v":0},{"$f":"'Alternatyva 5'!AO$117","v":0},{"$f":"'Alternatyva 5'!AP$117","v":0},{"$f":"'Alternatyva 5'!AQ$117","v":0},{"$f":"'Alternatyva 5'!AR$117","v":0},{"$f":"'Alternatyva 5'!AS$117","v":0},{"$f":"'Alternatyva 5'!AT$117","v":0},{"$f":"'Alternatyva 5'!AU$117","v":0},{"$f":"'Alternatyva 5'!AV$117","v":0},{"$f":"'Alternatyva 5'!AW$117","v":0},{"$f":"'Alternatyva 5'!AX$117","v":0},{"$f":"'Alternatyva 5'!AY$117","v":0},{"$f":"'Alternatyva 5'!AZ$117","v":0},{"$f":"'Alternatyva 5'!BA$117","v":0},{"$f":"'Alternatyva 5'!BB$117","v":0},{"$f":"'Alternatyva 5'!BC$117","v":0},{"$f":"'Alternatyva 5'!BD$117","v":0},{"$f":"'Alternatyva 5'!BE$117","v":0},{"$f":"'Alternatyva 5'!BF$117","v":0},{"$f":"'Alternatyva 5'!BG$117","v":0},{"$f":"'Alternatyva 5'!BH$117","v":0},{"$f":"'Alternatyva 5'!BI$117","v":0},{"$f":"'Alternatyva 5'!BJ$117","v":0},{"$f":"'Alternatyva 5'!BK$117","v":0},{"$f":"'Alternatyva 5'!BL$117","v":0},{"$f":"'Alternatyva 5'!BM$117","v":0},{"$f":"'Alternatyva 5'!BN$117","v":0},{"$f":"'Alternatyva 5'!BO$117","v":0},{"$f":"'Alternatyva 5'!BP$117","v":0},{"$f":"'Alternatyva 5'!BQ$117","v":0},{"$f":"'Alternatyva 5'!BR$117","v":0},{"$f":"'Alternatyva 5'!BS$117","v":0},{"$f":"'Alternatyva 5'!BT$117","v":0},{"$f":"'Alternatyva 5'!BU$117","v":0},{"$f":"'Alternatyva 5'!BV$117","v":0},{"$f":"'Alternatyva 5'!BW$117","v":0},{"$f":"'Alternatyva 5'!BX$117","v":0},{"$f":"'Alternatyva 5'!BY$117","v":0},{"$f":"'Alternatyva 5'!BZ$117","v":0},{"$f":"'Alternatyva 5'!CA$117","v":0},{"$f":"'Alternatyva 5'!CB$117","v":0},{"$f":"'Alternatyva 5'!CC$117","v":0},{"$f":"'Alternatyva 5'!CD$117","v":0},{"$f":"'Alternatyva 5'!CE$117","v":0},{"$f":"'Alternatyva 5'!CF$117","v":0},{"$f":"'Alternatyva 5'!CG$117","v":0},{"$f":"'Alternatyva 5'!CH$117","v":0},{"$f":"'Alternatyva 5'!CI$117","v":0},{"$f":"'Alternatyva 5'!CJ$117","v":0},{"$f":"'Alternatyva 5'!CK$117","v":0},{"$f":"'Alternatyva 5'!CL$117","v":0},{"$f":"'Alternatyva 5'!CM$117","v":0},{"$f":"'Alternatyva 5'!CN$117","v":0},{"$f":"'Alternatyva 5'!CO$117","v":0},{"$f":"'Alternatyva 5'!CP$117","v":0},{"$f":"'Alternatyva 5'!CQ$117","v":0},{"$f":"'Alternatyva 5'!CR$117","v":0},{"$f":"'Alternatyva 5'!CS$117","v":0},{"$f":"'Alternatyva 5'!CT$117","v":0},{"$f":"'Alternatyva 5'!CU$117","v":0},{"$f":"'Alternatyva 5'!CV$117","v":0},{"$f":"'Alternatyva 5'!CW$117","v":0},{"$f":"'Alternatyva 5'!CX$117","v":0},{"$f":"'Alternatyva 5'!CY$117","v":0},{"$f":"'Alternatyva 5'!CZ$117","v":0},{"$f":"'Alternatyva 5'!DA$117","v":0},{"$f":"'Alternatyva 5'!DB$117","v":0},{"$f":"'Alternatyva 5'!DC$117","v":0}]
[null,"M.","Investicijų ir reinvesticijų srautas (be PVM)",null,null,{"$f":"H81+NPV(SD,I81:INDEX(I81:DC81,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H81:$DC81)","v":0},{"$f":"'Alternatyva 5'!H$8+'Alternatyva 5'!H$9-'Alternatyva 5'!H$113","v":0},{"$f":"'Alternatyva 5'!I$8+'Alternatyva 5'!I$9-'Alternatyva 5'!I$113","v":0},{"$f":"'Alternatyva 5'!J$8+'Alternatyva 5'!J$9-'Alternatyva 5'!J$113","v":0},{"$f":"'Alternatyva 5'!K$8+'Alternatyva 5'!K$9-'Alternatyva 5'!K$113","v":0},{"$f":"'Alternatyva 5'!L$8+'Alternatyva 5'!L$9-'Alternatyva 5'!L$113","v":0},{"$f":"'Alternatyva 5'!M$8+'Alternatyva 5'!M$9-'Alternatyva 5'!M$113","v":0},{"$f":"'Alternatyva 5'!N$8+'Alternatyva 5'!N$9-'Alternatyva 5'!N$113","v":0},{"$f":"'Alternatyva 5'!O$8+'Alternatyva 5'!O$9-'Alternatyva 5'!O$113","v":0},{"$f":"'Alternatyva 5'!P$8+'Alternatyva 5'!P$9-'Alternatyva 5'!P$113","v":0},{"$f":"'Alternatyva 5'!Q$8+'Alternatyva 5'!Q$9-'Alternatyva 5'!Q$113","v":0},{"$f":"'Alternatyva 5'!R$8+'Alternatyva 5'!R$9-'Alternatyva 5'!R$113","v":0},{"$f":"'Alternatyva 5'!S$8+'Alternatyva 5'!S$9-'Alternatyva 5'!S$113","v":0},{"$f":"'Alternatyva 5'!T$8+'Alternatyva 5'!T$9-'Alternatyva 5'!T$113","v":0},{"$f":"'Alternatyva 5'!U$8+'Alternatyva 5'!U$9-'Alternatyva 5'!U$113","v":0},{"$f":"'Alternatyva 5'!V$8+'Alternatyva 5'!V$9-'Alternatyva 5'!V$113","v":0},{"$f":"'Alternatyva 5'!W$8+'Alternatyva 5'!W$9-'Alternatyva 5'!W$113","v":0},{"$f":"'Alternatyva 5'!X$8+'Alternatyva 5'!X$9-'Alternatyva 5'!X$113","v":0},{"$f":"'Alternatyva 5'!Y$8+'Alternatyva 5'!Y$9-'Alternatyva 5'!Y$113","v":0},{"$f":"'Alternatyva 5'!Z$8+'Alternatyva 5'!Z$9-'Alternatyva 5'!Z$113","v":0},{"$f":"'Alternatyva 5'!AA$8+'Alternatyva 5'!AA$9-'Alternatyva 5'!AA$113","v":0},{"$f":"'Alternatyva 5'!AB$8+'Alternatyva 5'!AB$9-'Alternatyva 5'!AB$113","v":0},{"$f":"'Alternatyva 5'!AC$8+'Alternatyva 5'!AC$9-'Alternatyva 5'!AC$113","v":0},{"$f":"'Alternatyva 5'!AD$8+'Alternatyva 5'!AD$9-'Alternatyva 5'!AD$113","v":0},{"$f":"'Alternatyva 5'!AE$8+'Alternatyva 5'!AE$9-'Alternatyva 5'!AE$113","v":0},{"$f":"'Alternatyva 5'!AF$8+'Alternatyva 5'!AF$9-'Alternatyva 5'!AF$113","v":0},{"$f":"'Alternatyva 5'!AG$8+'Alternatyva 5'!AG$9-'Alternatyva 5'!AG$113","v":0},{"$f":"'Alternatyva 5'!AH$8+'Alternatyva 5'!AH$9-'Alternatyva 5'!AH$113","v":0},{"$f":"'Alternatyva 5'!AI$8+'Alternatyva 5'!AI$9-'Alternatyva 5'!AI$113","v":0},{"$f":"'Alternatyva 5'!AJ$8+'Alternatyva 5'!AJ$9-'Alternatyva 5'!AJ$113","v":0},{"$f":"'Alternatyva 5'!AK$8+'Alternatyva 5'!AK$9-'Alternatyva 5'!AK$113","v":0},{"$f":"'Alternatyva 5'!AL$8+'Alternatyva 5'!AL$9-'Alternatyva 5'!AL$113","v":0},{"$f":"'Alternatyva 5'!AM$8+'Alternatyva 5'!AM$9-'Alternatyva 5'!AM$113","v":0},{"$f":"'Alternatyva 5'!AN$8+'Alternatyva 5'!AN$9-'Alternatyva 5'!AN$113","v":0},{"$f":"'Alternatyva 5'!AO$8+'Alternatyva 5'!AO$9-'Alternatyva 5'!AO$113","v":0},{"$f":"'Alternatyva 5'!AP$8+'Alternatyva 5'!AP$9-'Alternatyva 5'!AP$113","v":0},{"$f":"'Alternatyva 5'!AQ$8+'Alternatyva 5'!AQ$9-'Alternatyva 5'!AQ$113","v":0},{"$f":"'Alternatyva 5'!AR$8+'Alternatyva 5'!AR$9-'Alternatyva 5'!AR$113","v":0},{"$f":"'Alternatyva 5'!AS$8+'Alternatyva 5'!AS$9-'Alternatyva 5'!AS$113","v":0},{"$f":"'Alternatyva 5'!AT$8+'Alternatyva 5'!AT$9-'Alternatyva 5'!AT$113","v":0},{"$f":"'Alternatyva 5'!AU$8+'Alternatyva 5'!AU$9-'Alternatyva 5'!AU$113","v":0},{"$f":"'Alternatyva 5'!AV$8+'Alternatyva 5'!AV$9-'Alternatyva 5'!AV$113","v":0},{"$f":"'Alternatyva 5'!AW$8+'Alternatyva 5'!AW$9-'Alternatyva 5'!AW$113","v":0},{"$f":"'Alternatyva 5'!AX$8+'Alternatyva 5'!AX$9-'Alternatyva 5'!AX$113","v":0},{"$f":"'Alternatyva 5'!AY$8+'Alternatyva 5'!AY$9-'Alternatyva 5'!AY$113","v":0},{"$f":"'Alternatyva 5'!AZ$8+'Alternatyva 5'!AZ$9-'Alternatyva 5'!AZ$113","v":0},{"$f":"'Alternatyva 5'!BA$8+'Alternatyva 5'!BA$9-'Alternatyva 5'!BA$113","v":0},{"$f":"'Alternatyva 5'!BB$8+'Alternatyva 5'!BB$9-'Alternatyva 5'!BB$113","v":0},{"$f":"'Alternatyva 5'!BC$8+'Alternatyva 5'!BC$9-'Alternatyva 5'!BC$113","v":0},{"$f":"'Alternatyva 5'!BD$8+'Alternatyva 5'!BD$9-'Alternatyva 5'!BD$113","v":0},{"$f":"'Alternatyva 5'!BE$8+'Alternatyva 5'!BE$9-'Alternatyva 5'!BE$113","v":0},{"$f":"'Alternatyva 5'!BF$8+'Alternatyva 5'!BF$9-'Alternatyva 5'!BF$113","v":0},{"$f":"'Alternatyva 5'!BG$8+'Alternatyva 5'!BG$9-'Alternatyva 5'!BG$113","v":0},{"$f":"'Alternatyva 5'!BH$8+'Alternatyva 5'!BH$9-'Alternatyva 5'!BH$113","v":0},{"$f":"'Alternatyva 5'!BI$8+'Alternatyva 5'!BI$9-'Alternatyva 5'!BI$113","v":0},{"$f":"'Alternatyva 5'!BJ$8+'Alternatyva 5'!BJ$9-'Alternatyva 5'!BJ$113","v":0},{"$f":"'Alternatyva 5'!BK$8+'Alternatyva 5'!BK$9-'Alternatyva 5'!BK$113","v":0},{"$f":"'Alternatyva 5'!BL$8+'Alternatyva 5'!BL$9-'Alternatyva 5'!BL$113","v":0},{"$f":"'Alternatyva 5'!BM$8+'Alternatyva 5'!BM$9-'Alternatyva 5'!BM$113","v":0},{"$f":"'Alternatyva 5'!BN$8+'Alternatyva 5'!BN$9-'Alternatyva 5'!BN$113","v":0},{"$f":"'Alternatyva 5'!BO$8+'Alternatyva 5'!BO$9-'Alternatyva 5'!BO$113","v":0},{"$f":"'Alternatyva 5'!BP$8+'Alternatyva 5'!BP$9-'Alternatyva 5'!BP$113","v":0},{"$f":"'Alternatyva 5'!BQ$8+'Alternatyva 5'!BQ$9-'Alternatyva 5'!BQ$113","v":0},{"$f":"'Alternatyva 5'!BR$8+'Alternatyva 5'!BR$9-'Alternatyva 5'!BR$113","v":0},{"$f":"'Alternatyva 5'!BS$8+'Alternatyva 5'!BS$9-'Alternatyva 5'!BS$113","v":0},{"$f":"'Alternatyva 5'!BT$8+'Alternatyva 5'!BT$9-'Alternatyva 5'!BT$113","v":0},{"$f":"'Alternatyva 5'!BU$8+'Alternatyva 5'!BU$9-'Alternatyva 5'!BU$113","v":0},{"$f":"'Alternatyva 5'!BV$8+'Alternatyva 5'!BV$9-'Alternatyva 5'!BV$113","v":0},{"$f":"'Alternatyva 5'!BW$8+'Alternatyva 5'!BW$9-'Alternatyva 5'!BW$113","v":0},{"$f":"'Alternatyva 5'!BX$8+'Alternatyva 5'!BX$9-'Alternatyva 5'!BX$113","v":0},{"$f":"'Alternatyva 5'!BY$8+'Alternatyva 5'!BY$9-'Alternatyva 5'!BY$113","v":0},{"$f":"'Alternatyva 5'!BZ$8+'Alternatyva 5'!BZ$9-'Alternatyva 5'!BZ$113","v":0},{"$f":"'Alternatyva 5'!CA$8+'Alternatyva 5'!CA$9-'Alternatyva 5'!CA$113","v":0},{"$f":"'Alternatyva 5'!CB$8+'Alternatyva 5'!CB$9-'Alternatyva 5'!CB$113","v":0},{"$f":"'Alternatyva 5'!CC$8+'Alternatyva 5'!CC$9-'Alternatyva 5'!CC$113","v":0},{"$f":"'Alternatyva 5'!CD$8+'Alternatyva 5'!CD$9-'Alternatyva 5'!CD$113","v":0},{"$f":"'Alternatyva 5'!CE$8+'Alternatyva 5'!CE$9-'Alternatyva 5'!CE$113","v":0},{"$f":"'Alternatyva 5'!CF$8+'Alternatyva 5'!CF$9-'Alternatyva 5'!CF$113","v":0},{"$f":"'Alternatyva 5'!CG$8+'Alternatyva 5'!CG$9-'Alternatyva 5'!CG$113","v":0},{"$f":"'Alternatyva 5'!CH$8+'Alternatyva 5'!CH$9-'Alternatyva 5'!CH$113","v":0},{"$f":"'Alternatyva 5'!CI$8+'Alternatyva 5'!CI$9-'Alternatyva 5'!CI$113","v":0},{"$f":"'Alternatyva 5'!CJ$8+'Alternatyva 5'!CJ$9-'Alternatyva 5'!CJ$113","v":0},{"$f":"'Alternatyva 5'!CK$8+'Alternatyva 5'!CK$9-'Alternatyva 5'!CK$113","v":0},{"$f":"'Alternatyva 5'!CL$8+'Alternatyva 5'!CL$9-'Alternatyva 5'!CL$113","v":0},{"$f":"'Alternatyva 5'!CM$8+'Alternatyva 5'!CM$9-'Alternatyva 5'!CM$113","v":0},{"$f":"'Alternatyva 5'!CN$8+'Alternatyva 5'!CN$9-'Alternatyva 5'!CN$113","v":0},{"$f":"'Alternatyva 5'!CO$8+'Alternatyva 5'!CO$9-'Alternatyva 5'!CO$113","v":0},{"$f":"'Alternatyva 5'!CP$8+'Alternatyva 5'!CP$9-'Alternatyva 5'!CP$113","v":0},{"$f":"'Alternatyva 5'!CQ$8+'Alternatyva 5'!CQ$9-'Alternatyva 5'!CQ$113","v":0},{"$f":"'Alternatyva 5'!CR$8+'Alternatyva 5'!CR$9-'Alternatyva 5'!CR$113","v":0},{"$f":"'Alternatyva 5'!CS$8+'Alternatyva 5'!CS$9-'Alternatyva 5'!CS$113","v":0},{"$f":"'Alternatyva 5'!CT$8+'Alternatyva 5'!CT$9-'Alternatyva 5'!CT$113","v":0},{"$f":"'Alternatyva 5'!CU$8+'Alternatyva 5'!CU$9-'Alternatyva 5'!CU$113","v":0},{"$f":"'Alternatyva 5'!CV$8+'Alternatyva 5'!CV$9-'Alternatyva 5'!CV$113","v":0},{"$f":"'Alternatyva 5'!CW$8+'Alternatyva 5'!CW$9-'Alternatyva 5'!CW$113","v":0},{"$f":"'Alternatyva 5'!CX$8+'Alternatyva 5'!CX$9-'Alternatyva 5'!CX$113","v":0},{"$f":"'Alternatyva 5'!CY$8+'Alternatyva 5'!CY$9-'Alternatyva 5'!CY$113","v":0},{"$f":"'Alternatyva 5'!CZ$8+'Alternatyva 5'!CZ$9-'Alternatyva 5'!CZ$113","v":0},{"$f":"'Alternatyva 5'!DA$8+'Alternatyva 5'!DA$9-'Alternatyva 5'!DA$113","v":0},{"$f":"'Alternatyva 5'!DB$8+'Alternatyva 5'!DB$9-'Alternatyva 5'!DB$113","v":0},{"$f":"'Alternatyva 5'!DC$8+'Alternatyva 5'!DC$9-'Alternatyva 5'!DC$113","v":0}]
[null,"N.","Veiklos ir palaikymo (atnaujinimo) sąnaudos (be PVM)",null,null,{"$f":"H82+NPV(SD,I82:INDEX(I82:DC82,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H82:$DC82)","v":0},{"$f":"'Alternatyva 5'!H$89-'Alternatyva 5'!H$114","v":0},{"$f":"'Alternatyva 5'!I$89-'Alternatyva 5'!I$114","v":0},{"$f":"'Alternatyva 5'!J$89-'Alternatyva 5'!J$114","v":0},{"$f":"'Alternatyva 5'!K$89-'Alternatyva 5'!K$114","v":0},{"$f":"'Alternatyva 5'!L$89-'Alternatyva 5'!L$114","v":0},{"$f":"'Alternatyva 5'!M$89-'Alternatyva 5'!M$114","v":0},{"$f":"'Alternatyva 5'!N$89-'Alternatyva 5'!N$114","v":0},{"$f":"'Alternatyva 5'!O$89-'Alternatyva 5'!O$114","v":0},{"$f":"'Alternatyva 5'!P$89-'Alternatyva 5'!P$114","v":0},{"$f":"'Alternatyva 5'!Q$89-'Alternatyva 5'!Q$114","v":0},{"$f":"'Alternatyva 5'!R$89-'Alternatyva 5'!R$114","v":0},{"$f":"'Alternatyva 5'!S$89-'Alternatyva 5'!S$114","v":0},{"$f":"'Alternatyva 5'!T$89-'Alternatyva 5'!T$114","v":0},{"$f":"'Alternatyva 5'!U$89-'Alternatyva 5'!U$114","v":0},{"$f":"'Alternatyva 5'!V$89-'Alternatyva 5'!V$114","v":0},{"$f":"'Alternatyva 5'!W$89-'Alternatyva 5'!W$114","v":0},{"$f":"'Alternatyva 5'!X$89-'Alternatyva 5'!X$114","v":0},{"$f":"'Alternatyva 5'!Y$89-'Alternatyva 5'!Y$114","v":0},{"$f":"'Alternatyva 5'!Z$89-'Alternatyva 5'!Z$114","v":0},{"$f":"'Alternatyva 5'!AA$89-'Alternatyva 5'!AA$114","v":0},{"$f":"'Alternatyva 5'!AB$89-'Alternatyva 5'!AB$114","v":0},{"$f":"'Alternatyva 5'!AC$89-'Alternatyva 5'!AC$114","v":0},{"$f":"'Alternatyva 5'!AD$89-'Alternatyva 5'!AD$114","v":0},{"$f":"'Alternatyva 5'!AE$89-'Alternatyva 5'!AE$114","v":0},{"$f":"'Alternatyva 5'!AF$89-'Alternatyva 5'!AF$114","v":0},{"$f":"'Alternatyva 5'!AG$89-'Alternatyva 5'!AG$114","v":0},{"$f":"'Alternatyva 5'!AH$89-'Alternatyva 5'!AH$114","v":0},{"$f":"'Alternatyva 5'!AI$89-'Alternatyva 5'!AI$114","v":0},{"$f":"'Alternatyva 5'!AJ$89-'Alternatyva 5'!AJ$114","v":0},{"$f":"'Alternatyva 5'!AK$89-'Alternatyva 5'!AK$114","v":0},{"$f":"'Alternatyva 5'!AL$89-'Alternatyva 5'!AL$114","v":0},{"$f":"'Alternatyva 5'!AM$89-'Alternatyva 5'!AM$114","v":0},{"$f":"'Alternatyva 5'!AN$89-'Alternatyva 5'!AN$114","v":0},{"$f":"'Alternatyva 5'!AO$89-'Alternatyva 5'!AO$114","v":0},{"$f":"'Alternatyva 5'!AP$89-'Alternatyva 5'!AP$114","v":0},{"$f":"'Alternatyva 5'!AQ$89-'Alternatyva 5'!AQ$114","v":0},{"$f":"'Alternatyva 5'!AR$89-'Alternatyva 5'!AR$114","v":0},{"$f":"'Alternatyva 5'!AS$89-'Alternatyva 5'!AS$114","v":0},{"$f":"'Alternatyva 5'!AT$89-'Alternatyva 5'!AT$114","v":0},{"$f":"'Alternatyva 5'!AU$89-'Alternatyva 5'!AU$114","v":0},{"$f":"'Alternatyva 5'!AV$89-'Alternatyva 5'!AV$114","v":0},{"$f":"'Alternatyva 5'!AW$89-'Alternatyva 5'!AW$114","v":0},{"$f":"'Alternatyva 5'!AX$89-'Alternatyva 5'!AX$114","v":0},{"$f":"'Alternatyva 5'!AY$89-'Alternatyva 5'!AY$114","v":0},{"$f":"'Alternatyva 5'!AZ$89-'Alternatyva 5'!AZ$114","v":0},{"$f":"'Alternatyva 5'!BA$89-'Alternatyva 5'!BA$114","v":0},{"$f":"'Alternatyva 5'!BB$89-'Alternatyva 5'!BB$114","v":0},{"$f":"'Alternatyva 5'!BC$89-'Alternatyva 5'!BC$114","v":0},{"$f":"'Alternatyva 5'!BD$89-'Alternatyva 5'!BD$114","v":0},{"$f":"'Alternatyva 5'!BE$89-'Alternatyva 5'!BE$114","v":0},{"$f":"'Alternatyva 5'!BF$89-'Alternatyva 5'!BF$114","v":0},{"$f":"'Alternatyva 5'!BG$89-'Alternatyva 5'!BG$114","v":0},{"$f":"'Alternatyva 5'!BH$89-'Alternatyva 5'!BH$114","v":0},{"$f":"'Alternatyva 5'!BI$89-'Alternatyva 5'!BI$114","v":0},{"$f":"'Alternatyva 5'!BJ$89-'Alternatyva 5'!BJ$114","v":0},{"$f":"'Alternatyva 5'!BK$89-'Alternatyva 5'!BK$114","v":0},{"$f":"'Alternatyva 5'!BL$89-'Alternatyva 5'!BL$114","v":0},{"$f":"'Alternatyva 5'!BM$89-'Alternatyva 5'!BM$114","v":0},{"$f":"'Alternatyva 5'!BN$89-'Alternatyva 5'!BN$114","v":0},{"$f":"'Alternatyva 5'!BO$89-'Alternatyva 5'!BO$114","v":0},{"$f":"'Alternatyva 5'!BP$89-'Alternatyva 5'!BP$114","v":0},{"$f":"'Alternatyva 5'!BQ$89-'Alternatyva 5'!BQ$114","v":0},{"$f":"'Alternatyva 5'!BR$89-'Alternatyva 5'!BR$114","v":0},{"$f":"'Alternatyva 5'!BS$89-'Alternatyva 5'!BS$114","v":0},{"$f":"'Alternatyva 5'!BT$89-'Alternatyva 5'!BT$114","v":0},{"$f":"'Alternatyva 5'!BU$89-'Alternatyva 5'!BU$114","v":0},{"$f":"'Alternatyva 5'!BV$89-'Alternatyva 5'!BV$114","v":0},{"$f":"'Alternatyva 5'!BW$89-'Alternatyva 5'!BW$114","v":0},{"$f":"'Alternatyva 5'!BX$89-'Alternatyva 5'!BX$114","v":0},{"$f":"'Alternatyva 5'!BY$89-'Alternatyva 5'!BY$114","v":0},{"$f":"'Alternatyva 5'!BZ$89-'Alternatyva 5'!BZ$114","v":0},{"$f":"'Alternatyva 5'!CA$89-'Alternatyva 5'!CA$114","v":0},{"$f":"'Alternatyva 5'!CB$89-'Alternatyva 5'!CB$114","v":0},{"$f":"'Alternatyva 5'!CC$89-'Alternatyva 5'!CC$114","v":0},{"$f":"'Alternatyva 5'!CD$89-'Alternatyva 5'!CD$114","v":0},{"$f":"'Alternatyva 5'!CE$89-'Alternatyva 5'!CE$114","v":0},{"$f":"'Alternatyva 5'!CF$89-'Alternatyva 5'!CF$114","v":0},{"$f":"'Alternatyva 5'!CG$89-'Alternatyva 5'!CG$114","v":0},{"$f":"'Alternatyva 5'!CH$89-'Alternatyva 5'!CH$114","v":0},{"$f":"'Alternatyva 5'!CI$89-'Alternatyva 5'!CI$114","v":0},{"$f":"'Alternatyva 5'!CJ$89-'Alternatyva 5'!CJ$114","v":0},{"$f":"'Alternatyva 5'!CK$89-'Alternatyva 5'!CK$114","v":0},{"$f":"'Alternatyva 5'!CL$89-'Alternatyva 5'!CL$114","v":0},{"$f":"'Alternatyva 5'!CM$89-'Alternatyva 5'!CM$114","v":0},{"$f":"'Alternatyva 5'!CN$89-'Alternatyva 5'!CN$114","v":0},{"$f":"'Alternatyva 5'!CO$89-'Alternatyva 5'!CO$114","v":0},{"$f":"'Alternatyva 5'!CP$89-'Alternatyva 5'!CP$114","v":0},{"$f":"'Alternatyva 5'!CQ$89-'Alternatyva 5'!CQ$114","v":0},{"$f":"'Alternatyva 5'!CR$89-'Alternatyva 5'!CR$114","v":0},{"$f":"'Alternatyva 5'!CS$89-'Alternatyva 5'!CS$114","v":0},{"$f":"'Alternatyva 5'!CT$89-'Alternatyva 5'!CT$114","v":0},{"$f":"'Alternatyva 5'!CU$89-'Alternatyva 5'!CU$114","v":0},{"$f":"'Alternatyva 5'!CV$89-'Alternatyva 5'!CV$114","v":0},{"$f":"'Alternatyva 5'!CW$89-'Alternatyva 5'!CW$114","v":0},{"$f":"'Alternatyva 5'!CX$89-'Alternatyva 5'!CX$114","v":0},{"$f":"'Alternatyva 5'!CY$89-'Alternatyva 5'!CY$114","v":0},{"$f":"'Alternatyva 5'!CZ$89-'Alternatyva 5'!CZ$114","v":0},{"$f":"'Alternatyva 5'!DA$89-'Alternatyva 5'!DA$114","v":0},{"$f":"'Alternatyva 5'!DB$89-'Alternatyva 5'!DB$114","v":0},{"$f":"'Alternatyva 5'!DC$89-'Alternatyva 5'!DC$114","v":0}]
[null,"O.","Likutinė vertė",null,null,{"$f":"H83+NPV(FD,I83:INDEX(I83:DC83,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H83:$DC83)","v":0},{"$f":"SUM('Alternatyva 5'!H$21,'Alternatyva 5'!H$32,'Alternatyva 5'!H$43,'Alternatyva 5'!H$55,'Alternatyva 5'!H$66,'Alternatyva 5'!H$77,'Alternatyva 5'!H$88)","v":0},{"$f":"SUM('Alternatyva 5'!I$21,'Alternatyva 5'!I$32,'Alternatyva 5'!I$43,'Alternatyva 5'!I$55,'Alternatyva 5'!I$66,'Alternatyva 5'!I$77,'Alternatyva 5'!I$88)","v":0},{"$f":"SUM('Alternatyva 5'!J$21,'Alternatyva 5'!J$32,'Alternatyva 5'!J$43,'Alternatyva 5'!J$55,'Alternatyva 5'!J$66,'Alternatyva 5'!J$77,'Alternatyva 5'!J$88)","v":0},{"$f":"SUM('Alternatyva 5'!K$21,'Alternatyva 5'!K$32,'Alternatyva 5'!K$43,'Alternatyva 5'!K$55,'Alternatyva 5'!K$66,'Alternatyva 5'!K$77,'Alternatyva 5'!K$88)","v":0},{"$f":"SUM('Alternatyva 5'!L$21,'Alternatyva 5'!L$32,'Alternatyva 5'!L$43,'Alternatyva 5'!L$55,'Alternatyva 5'!L$66,'Alternatyva 5'!L$77,'Alternatyva 5'!L$88)","v":0},{"$f":"SUM('Alternatyva 5'!M$21,'Alternatyva 5'!M$32,'Alternatyva 5'!M$43,'Alternatyva 5'!M$55,'Alternatyva 5'!M$66,'Alternatyva 5'!M$77,'Alternatyva 5'!M$88)","v":0},{"$f":"SUM('Alternatyva 5'!N$21,'Alternatyva 5'!N$32,'Alternatyva 5'!N$43,'Alternatyva 5'!N$55,'Alternatyva 5'!N$66,'Alternatyva 5'!N$77,'Alternatyva 5'!N$88)","v":0},{"$f":"SUM('Alternatyva 5'!O$21,'Alternatyva 5'!O$32,'Alternatyva 5'!O$43,'Alternatyva 5'!O$55,'Alternatyva 5'!O$66,'Alternatyva 5'!O$77,'Alternatyva 5'!O$88)","v":0},{"$f":"SUM('Alternatyva 5'!P$21,'Alternatyva 5'!P$32,'Alternatyva 5'!P$43,'Alternatyva 5'!P$55,'Alternatyva 5'!P$66,'Alternatyva 5'!P$77,'Alternatyva 5'!P$88)","v":0},{"$f":"SUM('Alternatyva 5'!Q$21,'Alternatyva 5'!Q$32,'Alternatyva 5'!Q$43,'Alternatyva 5'!Q$55,'Alternatyva 5'!Q$66,'Alternatyva 5'!Q$77,'Alternatyva 5'!Q$88)","v":0},{"$f":"SUM('Alternatyva 5'!R$21,'Alternatyva 5'!R$32,'Alternatyva 5'!R$43,'Alternatyva 5'!R$55,'Alternatyva 5'!R$66,'Alternatyva 5'!R$77,'Alternatyva 5'!R$88)","v":0},{"$f":"SUM('Alternatyva 5'!S$21,'Alternatyva 5'!S$32,'Alternatyva 5'!S$43,'Alternatyva 5'!S$55,'Alternatyva 5'!S$66,'Alternatyva 5'!S$77,'Alternatyva 5'!S$88)","v":0},{"$f":"SUM('Alternatyva 5'!T$21,'Alternatyva 5'!T$32,'Alternatyva 5'!T$43,'Alternatyva 5'!T$55,'Alternatyva 5'!T$66,'Alternatyva 5'!T$77,'Alternatyva 5'!T$88)","v":0},{"$f":"SUM('Alternatyva 5'!U$21,'Alternatyva 5'!U$32,'Alternatyva 5'!U$43,'Alternatyva 5'!U$55,'Alternatyva 5'!U$66,'Alternatyva 5'!U$77,'Alternatyva 5'!U$88)","v":0},{"$f":"SUM('Alternatyva 5'!V$21,'Alternatyva 5'!V$32,'Alternatyva 5'!V$43,'Alternatyva 5'!V$55,'Alternatyva 5'!V$66,'Alternatyva 5'!V$77,'Alternatyva 5'!V$88)","v":0},{"$f":"SUM('Alternatyva 5'!W$21,'Alternatyva 5'!W$32,'Alternatyva 5'!W$43,'Alternatyva 5'!W$55,'Alternatyva 5'!W$66,'Alternatyva 5'!W$77,'Alternatyva 5'!W$88)","v":0},{"$f":"SUM('Alternatyva 5'!X$21,'Alternatyva 5'!X$32,'Alternatyva 5'!X$43,'Alternatyva 5'!X$55,'Alternatyva 5'!X$66,'Alternatyva 5'!X$77,'Alternatyva 5'!X$88)","v":0},{"$f":"SUM('Alternatyva 5'!Y$21,'Alternatyva 5'!Y$32,'Alternatyva 5'!Y$43,'Alternatyva 5'!Y$55,'Alternatyva 5'!Y$66,'Alternatyva 5'!Y$77,'Alternatyva 5'!Y$88)","v":0},{"$f":"SUM('Alternatyva 5'!Z$21,'Alternatyva 5'!Z$32,'Alternatyva 5'!Z$43,'Alternatyva 5'!Z$55,'Alternatyva 5'!Z$66,'Alternatyva 5'!Z$77,'Alternatyva 5'!Z$88)","v":0},{"$f":"SUM('Alternatyva 5'!AA$21,'Alternatyva 5'!AA$32,'Alternatyva 5'!AA$43,'Alternatyva 5'!AA$55,'Alternatyva 5'!AA$66,'Alternatyva 5'!AA$77,'Alternatyva 5'!AA$88)","v":0},{"$f":"SUM('Alternatyva 5'!AB$21,'Alternatyva 5'!AB$32,'Alternatyva 5'!AB$43,'Alternatyva 5'!AB$55,'Alternatyva 5'!AB$66,'Alternatyva 5'!AB$77,'Alternatyva 5'!AB$88)","v":0},{"$f":"SUM('Alternatyva 5'!AC$21,'Alternatyva 5'!AC$32,'Alternatyva 5'!AC$43,'Alternatyva 5'!AC$55,'Alternatyva 5'!AC$66,'Alternatyva 5'!AC$77,'Alternatyva 5'!AC$88)","v":0},{"$f":"SUM('Alternatyva 5'!AD$21,'Alternatyva 5'!AD$32,'Alternatyva 5'!AD$43,'Alternatyva 5'!AD$55,'Alternatyva 5'!AD$66,'Alternatyva 5'!AD$77,'Alternatyva 5'!AD$88)","v":0},{"$f":"SUM('Alternatyva 5'!AE$21,'Alternatyva 5'!AE$32,'Alternatyva 5'!AE$43,'Alternatyva 5'!AE$55,'Alternatyva 5'!AE$66,'Alternatyva 5'!AE$77,'Alternatyva 5'!AE$88)","v":0},{"$f":"SUM('Alternatyva 5'!AF$21,'Alternatyva 5'!AF$32,'Alternatyva 5'!AF$43,'Alternatyva 5'!AF$55,'Alternatyva 5'!AF$66,'Alternatyva 5'!AF$77,'Alternatyva 5'!AF$88)","v":0},{"$f":"SUM('Alternatyva 5'!AG$21,'Alternatyva 5'!AG$32,'Alternatyva 5'!AG$43,'Alternatyva 5'!AG$55,'Alternatyva 5'!AG$66,'Alternatyva 5'!AG$77,'Alternatyva 5'!AG$88)","v":0},{"$f":"SUM('Alternatyva 5'!AH$21,'Alternatyva 5'!AH$32,'Alternatyva 5'!AH$43,'Alternatyva 5'!AH$55,'Alternatyva 5'!AH$66,'Alternatyva 5'!AH$77,'Alternatyva 5'!AH$88)","v":0},{"$f":"SUM('Alternatyva 5'!AI$21,'Alternatyva 5'!AI$32,'Alternatyva 5'!AI$43,'Alternatyva 5'!AI$55,'Alternatyva 5'!AI$66,'Alternatyva 5'!AI$77,'Alternatyva 5'!AI$88)","v":0},{"$f":"SUM('Alternatyva 5'!AJ$21,'Alternatyva 5'!AJ$32,'Alternatyva 5'!AJ$43,'Alternatyva 5'!AJ$55,'Alternatyva 5'!AJ$66,'Alternatyva 5'!AJ$77,'Alternatyva 5'!AJ$88)","v":0},{"$f":"SUM('Alternatyva 5'!AK$21,'Alternatyva 5'!AK$32,'Alternatyva 5'!AK$43,'Alternatyva 5'!AK$55,'Alternatyva 5'!AK$66,'Alternatyva 5'!AK$77,'Alternatyva 5'!AK$88)","v":0},{"$f":"SUM('Alternatyva 5'!AL$21,'Alternatyva 5'!AL$32,'Alternatyva 5'!AL$43,'Alternatyva 5'!AL$55,'Alternatyva 5'!AL$66,'Alternatyva 5'!AL$77,'Alternatyva 5'!AL$88)","v":0},{"$f":"SUM('Alternatyva 5'!AM$21,'Alternatyva 5'!AM$32,'Alternatyva 5'!AM$43,'Alternatyva 5'!AM$55,'Alternatyva 5'!AM$66,'Alternatyva 5'!AM$77,'Alternatyva 5'!AM$88)","v":0},{"$f":"SUM('Alternatyva 5'!AN$21,'Alternatyva 5'!AN$32,'Alternatyva 5'!AN$43,'Alternatyva 5'!AN$55,'Alternatyva 5'!AN$66,'Alternatyva 5'!AN$77,'Alternatyva 5'!AN$88)","v":0},{"$f":"SUM('Alternatyva 5'!AO$21,'Alternatyva 5'!AO$32,'Alternatyva 5'!AO$43,'Alternatyva 5'!AO$55,'Alternatyva 5'!AO$66,'Alternatyva 5'!AO$77,'Alternatyva 5'!AO$88)","v":0},{"$f":"SUM('Alternatyva 5'!AP$21,'Alternatyva 5'!AP$32,'Alternatyva 5'!AP$43,'Alternatyva 5'!AP$55,'Alternatyva 5'!AP$66,'Alternatyva 5'!AP$77,'Alternatyva 5'!AP$88)","v":0},{"$f":"SUM('Alternatyva 5'!AQ$21,'Alternatyva 5'!AQ$32,'Alternatyva 5'!AQ$43,'Alternatyva 5'!AQ$55,'Alternatyva 5'!AQ$66,'Alternatyva 5'!AQ$77,'Alternatyva 5'!AQ$88)","v":0},{"$f":"SUM('Alternatyva 5'!AR$21,'Alternatyva 5'!AR$32,'Alternatyva 5'!AR$43,'Alternatyva 5'!AR$55,'Alternatyva 5'!AR$66,'Alternatyva 5'!AR$77,'Alternatyva 5'!AR$88)","v":0},{"$f":"SUM('Alternatyva 5'!AS$21,'Alternatyva 5'!AS$32,'Alternatyva 5'!AS$43,'Alternatyva 5'!AS$55,'Alternatyva 5'!AS$66,'Alternatyva 5'!AS$77,'Alternatyva 5'!AS$88)","v":0},{"$f":"SUM('Alternatyva 5'!AT$21,'Alternatyva 5'!AT$32,'Alternatyva 5'!AT$43,'Alternatyva 5'!AT$55,'Alternatyva 5'!AT$66,'Alternatyva 5'!AT$77,'Alternatyva 5'!AT$88)","v":0},{"$f":"SUM('Alternatyva 5'!AU$21,'Alternatyva 5'!AU$32,'Alternatyva 5'!AU$43,'Alternatyva 5'!AU$55,'Alternatyva 5'!AU$66,'Alternatyva 5'!AU$77,'Alternatyva 5'!AU$88)","v":0},{"$f":"SUM('Alternatyva 5'!AV$21,'Alternatyva 5'!AV$32,'Alternatyva 5'!AV$43,'Alternatyva 5'!AV$55,'Alternatyva 5'!AV$66,'Alternatyva 5'!AV$77,'Alternatyva 5'!AV$88)","v":0},{"$f":"SUM('Alternatyva 5'!AW$21,'Alternatyva 5'!AW$32,'Alternatyva 5'!AW$43,'Alternatyva 5'!AW$55,'Alternatyva 5'!AW$66,'Alternatyva 5'!AW$77,'Alternatyva 5'!AW$88)","v":0},{"$f":"SUM('Alternatyva 5'!AX$21,'Alternatyva 5'!AX$32,'Alternatyva 5'!AX$43,'Alternatyva 5'!AX$55,'Alternatyva 5'!AX$66,'Alternatyva 5'!AX$77,'Alternatyva 5'!AX$88)","v":0},{"$f":"SUM('Alternatyva 5'!AY$21,'Alternatyva 5'!AY$32,'Alternatyva 5'!AY$43,'Alternatyva 5'!AY$55,'Alternatyva 5'!AY$66,'Alternatyva 5'!AY$77,'Alternatyva 5'!AY$88)","v":0},{"$f":"SUM('Alternatyva 5'!AZ$21,'Alternatyva 5'!AZ$32,'Alternatyva 5'!AZ$43,'Alternatyva 5'!AZ$55,'Alternatyva 5'!AZ$66,'Alternatyva 5'!AZ$77,'Alternatyva 5'!AZ$88)","v":0},{"$f":"SUM('Alternatyva 5'!BA$21,'Alternatyva 5'!BA$32,'Alternatyva 5'!BA$43,'Alternatyva 5'!BA$55,'Alternatyva 5'!BA$66,'Alternatyva 5'!BA$77,'Alternatyva 5'!BA$88)","v":0},{"$f":"SUM('Alternatyva 5'!BB$21,'Alternatyva 5'!BB$32,'Alternatyva 5'!BB$43,'Alternatyva 5'!BB$55,'Alternatyva 5'!BB$66,'Alternatyva 5'!BB$77,'Alternatyva 5'!BB$88)","v":0},{"$f":"SUM('Alternatyva 5'!BC$21,'Alternatyva 5'!BC$32,'Alternatyva 5'!BC$43,'Alternatyva 5'!BC$55,'Alternatyva 5'!BC$66,'Alternatyva 5'!BC$77,'Alternatyva 5'!BC$88)","v":0},{"$f":"SUM('Alternatyva 5'!BD$21,'Alternatyva 5'!BD$32,'Alternatyva 5'!BD$43,'Alternatyva 5'!BD$55,'Alternatyva 5'!BD$66,'Alternatyva 5'!BD$77,'Alternatyva 5'!BD$88)","v":0},{"$f":"SUM('Alternatyva 5'!BE$21,'Alternatyva 5'!BE$32,'Alternatyva 5'!BE$43,'Alternatyva 5'!BE$55,'Alternatyva 5'!BE$66,'Alternatyva 5'!BE$77,'Alternatyva 5'!BE$88)","v":0},{"$f":"SUM('Alternatyva 5'!BF$21,'Alternatyva 5'!BF$32,'Alternatyva 5'!BF$43,'Alternatyva 5'!BF$55,'Alternatyva 5'!BF$66,'Alternatyva 5'!BF$77,'Alternatyva 5'!BF$88)","v":0},{"$f":"SUM('Alternatyva 5'!BG$21,'Alternatyva 5'!BG$32,'Alternatyva 5'!BG$43,'Alternatyva 5'!BG$55,'Alternatyva 5'!BG$66,'Alternatyva 5'!BG$77,'Alternatyva 5'!BG$88)","v":0},{"$f":"SUM('Alternatyva 5'!BH$21,'Alternatyva 5'!BH$32,'Alternatyva 5'!BH$43,'Alternatyva 5'!BH$55,'Alternatyva 5'!BH$66,'Alternatyva 5'!BH$77,'Alternatyva 5'!BH$88)","v":0},{"$f":"SUM('Alternatyva 5'!BI$21,'Alternatyva 5'!BI$32,'Alternatyva 5'!BI$43,'Alternatyva 5'!BI$55,'Alternatyva 5'!BI$66,'Alternatyva 5'!BI$77,'Alternatyva 5'!BI$88)","v":0},{"$f":"SUM('Alternatyva 5'!BJ$21,'Alternatyva 5'!BJ$32,'Alternatyva 5'!BJ$43,'Alternatyva 5'!BJ$55,'Alternatyva 5'!BJ$66,'Alternatyva 5'!BJ$77,'Alternatyva 5'!BJ$88)","v":0},{"$f":"SUM('Alternatyva 5'!BK$21,'Alternatyva 5'!BK$32,'Alternatyva 5'!BK$43,'Alternatyva 5'!BK$55,'Alternatyva 5'!BK$66,'Alternatyva 5'!BK$77,'Alternatyva 5'!BK$88)","v":0},{"$f":"SUM('Alternatyva 5'!BL$21,'Alternatyva 5'!BL$32,'Alternatyva 5'!BL$43,'Alternatyva 5'!BL$55,'Alternatyva 5'!BL$66,'Alternatyva 5'!BL$77,'Alternatyva 5'!BL$88)","v":0},{"$f":"SUM('Alternatyva 5'!BM$21,'Alternatyva 5'!BM$32,'Alternatyva 5'!BM$43,'Alternatyva 5'!BM$55,'Alternatyva 5'!BM$66,'Alternatyva 5'!BM$77,'Alternatyva 5'!BM$88)","v":0},{"$f":"SUM('Alternatyva 5'!BN$21,'Alternatyva 5'!BN$32,'Alternatyva 5'!BN$43,'Alternatyva 5'!BN$55,'Alternatyva 5'!BN$66,'Alternatyva 5'!BN$77,'Alternatyva 5'!BN$88)","v":0},{"$f":"SUM('Alternatyva 5'!BO$21,'Alternatyva 5'!BO$32,'Alternatyva 5'!BO$43,'Alternatyva 5'!BO$55,'Alternatyva 5'!BO$66,'Alternatyva 5'!BO$77,'Alternatyva 5'!BO$88)","v":0},{"$f":"SUM('Alternatyva 5'!BP$21,'Alternatyva 5'!BP$32,'Alternatyva 5'!BP$43,'Alternatyva 5'!BP$55,'Alternatyva 5'!BP$66,'Alternatyva 5'!BP$77,'Alternatyva 5'!BP$88)","v":0},{"$f":"SUM('Alternatyva 5'!BQ$21,'Alternatyva 5'!BQ$32,'Alternatyva 5'!BQ$43,'Alternatyva 5'!BQ$55,'Alternatyva 5'!BQ$66,'Alternatyva 5'!BQ$77,'Alternatyva 5'!BQ$88)","v":0},{"$f":"SUM('Alternatyva 5'!BR$21,'Alternatyva 5'!BR$32,'Alternatyva 5'!BR$43,'Alternatyva 5'!BR$55,'Alternatyva 5'!BR$66,'Alternatyva 5'!BR$77,'Alternatyva 5'!BR$88)","v":0},{"$f":"SUM('Alternatyva 5'!BS$21,'Alternatyva 5'!BS$32,'Alternatyva 5'!BS$43,'Alternatyva 5'!BS$55,'Alternatyva 5'!BS$66,'Alternatyva 5'!BS$77,'Alternatyva 5'!BS$88)","v":0},{"$f":"SUM('Alternatyva 5'!BT$21,'Alternatyva 5'!BT$32,'Alternatyva 5'!BT$43,'Alternatyva 5'!BT$55,'Alternatyva 5'!BT$66,'Alternatyva 5'!BT$77,'Alternatyva 5'!BT$88)","v":0},{"$f":"SUM('Alternatyva 5'!BU$21,'Alternatyva 5'!BU$32,'Alternatyva 5'!BU$43,'Alternatyva 5'!BU$55,'Alternatyva 5'!BU$66,'Alternatyva 5'!BU$77,'Alternatyva 5'!BU$88)","v":0},{"$f":"SUM('Alternatyva 5'!BV$21,'Alternatyva 5'!BV$32,'Alternatyva 5'!BV$43,'Alternatyva 5'!BV$55,'Alternatyva 5'!BV$66,'Alternatyva 5'!BV$77,'Alternatyva 5'!BV$88)","v":0},{"$f":"SUM('Alternatyva 5'!BW$21,'Alternatyva 5'!BW$32,'Alternatyva 5'!BW$43,'Alternatyva 5'!BW$55,'Alternatyva 5'!BW$66,'Alternatyva 5'!BW$77,'Alternatyva 5'!BW$88)","v":0},{"$f":"SUM('Alternatyva 5'!BX$21,'Alternatyva 5'!BX$32,'Alternatyva 5'!BX$43,'Alternatyva 5'!BX$55,'Alternatyva 5'!BX$66,'Alternatyva 5'!BX$77,'Alternatyva 5'!BX$88)","v":0},{"$f":"SUM('Alternatyva 5'!BY$21,'Alternatyva 5'!BY$32,'Alternatyva 5'!BY$43,'Alternatyva 5'!BY$55,'Alternatyva 5'!BY$66,'Alternatyva 5'!BY$77,'Alternatyva 5'!BY$88)","v":0},{"$f":"SUM('Alternatyva 5'!BZ$21,'Alternatyva 5'!BZ$32,'Alternatyva 5'!BZ$43,'Alternatyva 5'!BZ$55,'Alternatyva 5'!BZ$66,'Alternatyva 5'!BZ$77,'Alternatyva 5'!BZ$88)","v":0},{"$f":"SUM('Alternatyva 5'!CA$21,'Alternatyva 5'!CA$32,'Alternatyva 5'!CA$43,'Alternatyva 5'!CA$55,'Alternatyva 5'!CA$66,'Alternatyva 5'!CA$77,'Alternatyva 5'!CA$88)","v":0},{"$f":"SUM('Alternatyva 5'!CB$21,'Alternatyva 5'!CB$32,'Alternatyva 5'!CB$43,'Alternatyva 5'!CB$55,'Alternatyva 5'!CB$66,'Alternatyva 5'!CB$77,'Alternatyva 5'!CB$88)","v":0},{"$f":"SUM('Alternatyva 5'!CC$21,'Alternatyva 5'!CC$32,'Alternatyva 5'!CC$43,'Alternatyva 5'!CC$55,'Alternatyva 5'!CC$66,'Alternatyva 5'!CC$77,'Alternatyva 5'!CC$88)","v":0},{"$f":"SUM('Alternatyva 5'!CD$21,'Alternatyva 5'!CD$32,'Alternatyva 5'!CD$43,'Alternatyva 5'!CD$55,'Alternatyva 5'!CD$66,'Alternatyva 5'!CD$77,'Alternatyva 5'!CD$88)","v":0},{"$f":"SUM('Alternatyva 5'!CE$21,'Alternatyva 5'!CE$32,'Alternatyva 5'!CE$43,'Alternatyva 5'!CE$55,'Alternatyva 5'!CE$66,'Alternatyva 5'!CE$77,'Alternatyva 5'!CE$88)","v":0},{"$f":"SUM('Alternatyva 5'!CF$21,'Alternatyva 5'!CF$32,'Alternatyva 5'!CF$43,'Alternatyva 5'!CF$55,'Alternatyva 5'!CF$66,'Alternatyva 5'!CF$77,'Alternatyva 5'!CF$88)","v":0},{"$f":"SUM('Alternatyva 5'!CG$21,'Alternatyva 5'!CG$32,'Alternatyva 5'!CG$43,'Alternatyva 5'!CG$55,'Alternatyva 5'!CG$66,'Alternatyva 5'!CG$77,'Alternatyva 5'!CG$88)","v":0},{"$f":"SUM('Alternatyva 5'!CH$21,'Alternatyva 5'!CH$32,'Alternatyva 5'!CH$43,'Alternatyva 5'!CH$55,'Alternatyva 5'!CH$66,'Alternatyva 5'!CH$77,'Alternatyva 5'!CH$88)","v":0},{"$f":"SUM('Alternatyva 5'!CI$21,'Alternatyva 5'!CI$32,'Alternatyva 5'!CI$43,'Alternatyva 5'!CI$55,'Alternatyva 5'!CI$66,'Alternatyva 5'!CI$77,'Alternatyva 5'!CI$88)","v":0},{"$f":"SUM('Alternatyva 5'!CJ$21,'Alternatyva 5'!CJ$32,'Alternatyva 5'!CJ$43,'Alternatyva 5'!CJ$55,'Alternatyva 5'!CJ$66,'Alternatyva 5'!CJ$77,'Alternatyva 5'!CJ$88)","v":0},{"$f":"SUM('Alternatyva 5'!CK$21,'Alternatyva 5'!CK$32,'Alternatyva 5'!CK$43,'Alternatyva 5'!CK$55,'Alternatyva 5'!CK$66,'Alternatyva 5'!CK$77,'Alternatyva 5'!CK$88)","v":0},{"$f":"SUM('Alternatyva 5'!CL$21,'Alternatyva 5'!CL$32,'Alternatyva 5'!CL$43,'Alternatyva 5'!CL$55,'Alternatyva 5'!CL$66,'Alternatyva 5'!CL$77,'Alternatyva 5'!CL$88)","v":0},{"$f":"SUM('Alternatyva 5'!CM$21,'Alternatyva 5'!CM$32,'Alternatyva 5'!CM$43,'Alternatyva 5'!CM$55,'Alternatyva 5'!CM$66,'Alternatyva 5'!CM$77,'Alternatyva 5'!CM$88)","v":0},{"$f":"SUM('Alternatyva 5'!CN$21,'Alternatyva 5'!CN$32,'Alternatyva 5'!CN$43,'Alternatyva 5'!CN$55,'Alternatyva 5'!CN$66,'Alternatyva 5'!CN$77,'Alternatyva 5'!CN$88)","v":0},{"$f":"SUM('Alternatyva 5'!CO$21,'Alternatyva 5'!CO$32,'Alternatyva 5'!CO$43,'Alternatyva 5'!CO$55,'Alternatyva 5'!CO$66,'Alternatyva 5'!CO$77,'Alternatyva 5'!CO$88)","v":0},{"$f":"SUM('Alternatyva 5'!CP$21,'Alternatyva 5'!CP$32,'Alternatyva 5'!CP$43,'Alternatyva 5'!CP$55,'Alternatyva 5'!CP$66,'Alternatyva 5'!CP$77,'Alternatyva 5'!CP$88)","v":0},{"$f":"SUM('Alternatyva 5'!CQ$21,'Alternatyva 5'!CQ$32,'Alternatyva 5'!CQ$43,'Alternatyva 5'!CQ$55,'Alternatyva 5'!CQ$66,'Alternatyva 5'!CQ$77,'Alternatyva 5'!CQ$88)","v":0},{"$f":"SUM('Alternatyva 5'!CR$21,'Alternatyva 5'!CR$32,'Alternatyva 5'!CR$43,'Alternatyva 5'!CR$55,'Alternatyva 5'!CR$66,'Alternatyva 5'!CR$77,'Alternatyva 5'!CR$88)","v":0},{"$f":"SUM('Alternatyva 5'!CS$21,'Alternatyva 5'!CS$32,'Alternatyva 5'!CS$43,'Alternatyva 5'!CS$55,'Alternatyva 5'!CS$66,'Alternatyva 5'!CS$77,'Alternatyva 5'!CS$88)","v":0},{"$f":"SUM('Alternatyva 5'!CT$21,'Alternatyva 5'!CT$32,'Alternatyva 5'!CT$43,'Alternatyva 5'!CT$55,'Alternatyva 5'!CT$66,'Alternatyva 5'!CT$77,'Alternatyva 5'!CT$88)","v":0},{"$f":"SUM('Alternatyva 5'!CU$21,'Alternatyva 5'!CU$32,'Alternatyva 5'!CU$43,'Alternatyva 5'!CU$55,'Alternatyva 5'!CU$66,'Alternatyva 5'!CU$77,'Alternatyva 5'!CU$88)","v":0},{"$f":"SUM('Alternatyva 5'!CV$21,'Alternatyva 5'!CV$32,'Alternatyva 5'!CV$43,'Alternatyva 5'!CV$55,'Alternatyva 5'!CV$66,'Alternatyva 5'!CV$77,'Alternatyva 5'!CV$88)","v":0},{"$f":"SUM('Alternatyva 5'!CW$21,'Alternatyva 5'!CW$32,'Alternatyva 5'!CW$43,'Alternatyva 5'!CW$55,'Alternatyva 5'!CW$66,'Alternatyva 5'!CW$77,'Alternatyva 5'!CW$88)","v":0},{"$f":"SUM('Alternatyva 5'!CX$21,'Alternatyva 5'!CX$32,'Alternatyva 5'!CX$43,'Alternatyva 5'!CX$55,'Alternatyva 5'!CX$66,'Alternatyva 5'!CX$77,'Alternatyva 5'!CX$88)","v":0},{"$f":"SUM('Alternatyva 5'!CY$21,'Alternatyva 5'!CY$32,'Alternatyva 5'!CY$43,'Alternatyva 5'!CY$55,'Alternatyva 5'!CY$66,'Alternatyva 5'!CY$77,'Alternatyva 5'!CY$88)","v":0},{"$f":"SUM('Alternatyva 5'!CZ$21,'Alternatyva 5'!CZ$32,'Alternatyva 5'!CZ$43,'Alternatyva 5'!CZ$55,'Alternatyva 5'!CZ$66,'Alternatyva 5'!CZ$77,'Alternatyva 5'!CZ$88)","v":0},{"$f":"SUM('Alternatyva 5'!DA$21,'Alternatyva 5'!DA$32,'Alternatyva 5'!DA$43,'Alternatyva 5'!DA$55,'Alternatyva 5'!DA$66,'Alternatyva 5'!DA$77,'Alternatyva 5'!DA$88)","v":0},{"$f":"SUM('Alternatyva 5'!DB$21,'Alternatyva 5'!DB$32,'Alternatyva 5'!DB$43,'Alternatyva 5'!DB$55,'Alternatyva 5'!DB$66,'Alternatyva 5'!DB$77,'Alternatyva 5'!DB$88)","v":0},{"$f":"SUM('Alternatyva 5'!DC$21,'Alternatyva 5'!DC$32,'Alternatyva 5'!DC$43,'Alternatyva 5'!DC$55,'Alternatyva 5'!DC$66,'Alternatyva 5'!DC$77,'Alternatyva 5'!DC$88)","v":0}]
[null,"P.","Likutinė vertė (be PVM)",null,null,{"$f":"H84+NPV(SD,I84:INDEX(I84:DC84,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H84:$DC84)","v":0},{"$f":"H83-SUMPRODUCT('Alternatyva 5'!H$21:H$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"I83-SUMPRODUCT('Alternatyva 5'!I$21:I$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"J83-SUMPRODUCT('Alternatyva 5'!J$21:J$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"K83-SUMPRODUCT('Alternatyva 5'!K$21:K$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"L83-SUMPRODUCT('Alternatyva 5'!L$21:L$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"M83-SUMPRODUCT('Alternatyva 5'!M$21:M$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"N83-SUMPRODUCT('Alternatyva 5'!N$21:N$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"O83-SUMPRODUCT('Alternatyva 5'!O$21:O$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"P83-SUMPRODUCT('Alternatyva 5'!P$21:P$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"Q83-SUMPRODUCT('Alternatyva 5'!Q$21:Q$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"R83-SUMPRODUCT('Alternatyva 5'!R$21:R$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"S83-SUMPRODUCT('Alternatyva 5'!S$21:S$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"T83-SUMPRODUCT('Alternatyva 5'!T$21:T$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"U83-SUMPRODUCT('Alternatyva 5'!U$21:U$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"V83-SUMPRODUCT('Alternatyva 5'!V$21:V$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"W83-SUMPRODUCT('Alternatyva 5'!W$21:W$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"X83-SUMPRODUCT('Alternatyva 5'!X$21:X$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"Y83-SUMPRODUCT('Alternatyva 5'!Y$21:Y$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"Z83-SUMPRODUCT('Alternatyva 5'!Z$21:Z$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AA83-SUMPRODUCT('Alternatyva 5'!AA$21:AA$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AB83-SUMPRODUCT('Alternatyva 5'!AB$21:AB$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AC83-SUMPRODUCT('Alternatyva 5'!AC$21:AC$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AD83-SUMPRODUCT('Alternatyva 5'!AD$21:AD$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AE83-SUMPRODUCT('Alternatyva 5'!AE$21:AE$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AF83-SUMPRODUCT('Alternatyva 5'!AF$21:AF$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AG83-SUMPRODUCT('Alternatyva 5'!AG$21:AG$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AH83-SUMPRODUCT('Alternatyva 5'!AH$21:AH$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AI83-SUMPRODUCT('Alternatyva 5'!AI$21:AI$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AJ83-SUMPRODUCT('Alternatyva 5'!AJ$21:AJ$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AK83-SUMPRODUCT('Alternatyva 5'!AK$21:AK$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AL83-SUMPRODUCT('Alternatyva 5'!AL$21:AL$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AM83-SUMPRODUCT('Alternatyva 5'!AM$21:AM$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AN83-SUMPRODUCT('Alternatyva 5'!AN$21:AN$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AO83-SUMPRODUCT('Alternatyva 5'!AO$21:AO$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AP83-SUMPRODUCT('Alternatyva 5'!AP$21:AP$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AQ83-SUMPRODUCT('Alternatyva 5'!AQ$21:AQ$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AR83-SUMPRODUCT('Alternatyva 5'!AR$21:AR$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AS83-SUMPRODUCT('Alternatyva 5'!AS$21:AS$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AT83-SUMPRODUCT('Alternatyva 5'!AT$21:AT$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AU83-SUMPRODUCT('Alternatyva 5'!AU$21:AU$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AV83-SUMPRODUCT('Alternatyva 5'!AV$21:AV$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AW83-SUMPRODUCT('Alternatyva 5'!AW$21:AW$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AX83-SUMPRODUCT('Alternatyva 5'!AX$21:AX$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AY83-SUMPRODUCT('Alternatyva 5'!AY$21:AY$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"AZ83-SUMPRODUCT('Alternatyva 5'!AZ$21:AZ$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BA83-SUMPRODUCT('Alternatyva 5'!BA$21:BA$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BB83-SUMPRODUCT('Alternatyva 5'!BB$21:BB$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BC83-SUMPRODUCT('Alternatyva 5'!BC$21:BC$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BD83-SUMPRODUCT('Alternatyva 5'!BD$21:BD$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BE83-SUMPRODUCT('Alternatyva 5'!BE$21:BE$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BF83-SUMPRODUCT('Alternatyva 5'!BF$21:BF$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BG83-SUMPRODUCT('Alternatyva 5'!BG$21:BG$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BH83-SUMPRODUCT('Alternatyva 5'!BH$21:BH$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BI83-SUMPRODUCT('Alternatyva 5'!BI$21:BI$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BJ83-SUMPRODUCT('Alternatyva 5'!BJ$21:BJ$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BK83-SUMPRODUCT('Alternatyva 5'!BK$21:BK$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BL83-SUMPRODUCT('Alternatyva 5'!BL$21:BL$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BM83-SUMPRODUCT('Alternatyva 5'!BM$21:BM$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BN83-SUMPRODUCT('Alternatyva 5'!BN$21:BN$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BO83-SUMPRODUCT('Alternatyva 5'!BO$21:BO$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BP83-SUMPRODUCT('Alternatyva 5'!BP$21:BP$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BQ83-SUMPRODUCT('Alternatyva 5'!BQ$21:BQ$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BR83-SUMPRODUCT('Alternatyva 5'!BR$21:BR$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BS83-SUMPRODUCT('Alternatyva 5'!BS$21:BS$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BT83-SUMPRODUCT('Alternatyva 5'!BT$21:BT$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BU83-SUMPRODUCT('Alternatyva 5'!BU$21:BU$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BV83-SUMPRODUCT('Alternatyva 5'!BV$21:BV$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BW83-SUMPRODUCT('Alternatyva 5'!BW$21:BW$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BX83-SUMPRODUCT('Alternatyva 5'!BX$21:BX$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BY83-SUMPRODUCT('Alternatyva 5'!BY$21:BY$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"BZ83-SUMPRODUCT('Alternatyva 5'!BZ$21:BZ$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CA83-SUMPRODUCT('Alternatyva 5'!CA$21:CA$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CB83-SUMPRODUCT('Alternatyva 5'!CB$21:CB$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CC83-SUMPRODUCT('Alternatyva 5'!CC$21:CC$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CD83-SUMPRODUCT('Alternatyva 5'!CD$21:CD$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CE83-SUMPRODUCT('Alternatyva 5'!CE$21:CE$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CF83-SUMPRODUCT('Alternatyva 5'!CF$21:CF$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CG83-SUMPRODUCT('Alternatyva 5'!CG$21:CG$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CH83-SUMPRODUCT('Alternatyva 5'!CH$21:CH$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CI83-SUMPRODUCT('Alternatyva 5'!CI$21:CI$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CJ83-SUMPRODUCT('Alternatyva 5'!CJ$21:CJ$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CK83-SUMPRODUCT('Alternatyva 5'!CK$21:CK$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CL83-SUMPRODUCT('Alternatyva 5'!CL$21:CL$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CM83-SUMPRODUCT('Alternatyva 5'!CM$21:CM$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CN83-SUMPRODUCT('Alternatyva 5'!CN$21:CN$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CO83-SUMPRODUCT('Alternatyva 5'!CO$21:CO$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CP83-SUMPRODUCT('Alternatyva 5'!CP$21:CP$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CQ83-SUMPRODUCT('Alternatyva 5'!CQ$21:CQ$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CR83-SUMPRODUCT('Alternatyva 5'!CR$21:CR$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CS83-SUMPRODUCT('Alternatyva 5'!CS$21:CS$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CT83-SUMPRODUCT('Alternatyva 5'!CT$21:CT$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CU83-SUMPRODUCT('Alternatyva 5'!CU$21:CU$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CV83-SUMPRODUCT('Alternatyva 5'!CV$21:CV$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CW83-SUMPRODUCT('Alternatyva 5'!CW$21:CW$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CX83-SUMPRODUCT('Alternatyva 5'!CX$21:CX$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CY83-SUMPRODUCT('Alternatyva 5'!CY$21:CY$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"CZ83-SUMPRODUCT('Alternatyva 5'!CZ$21:CZ$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"DA83-SUMPRODUCT('Alternatyva 5'!DA$21:DA$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"DB83-SUMPRODUCT('Alternatyva 5'!DB$21:DB$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0},{"$f":"DC83-SUMPRODUCT('Alternatyva 5'!DC$21:DC$88,'Alternatyva 5'!$DH$21:$DH$88)","v":0}]
[null,"R.","Pinigų srautas ekonominės grynosios dabartinės vertės skaičiavimui",null,null,{"$f":"H85+NPV(SD,I85:INDEX(I85:DC85,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H85:$DC85)","v":0},{"$f":"H80-H81-H82+H84","v":0},{"$f":"I80-I81-I82+I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU80-BU81-BU82+BU84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ekonominės analizės rodikliai"]
[null,null,"Ekonominė grynoji dabartinė vertė (EGDV)",null,null,{"$f":"F85","v":0}]
[null,null,"Ekonominės naudos ir išlaidų santykis (ENIS)",null,null,{"$f":"IFERROR(IF(F82<0,(F80-F82)/(F81-F84),(F80)/(F81+F82-F84)),\"\")","v":""}]
[null,null,"Ekonominė vidinė grąžos norma (EVGN)",null,null,{"$f":"IFERROR(IRR(H85:INDEX(H85:DC85,PAL+1)),\"-\")","v":"-"}]
[null,null,"Finansinės analizės rodikliai",null,null,null,"Reali vertė",{"$f":"H79","v":"2022"},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AN79","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,{"$f":"BT79","v":2086},2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H91:$DC91)","v":0},{"$f":"H83-'Alternatyva 5'!H$7+'Alternatyva 5'!H$115","v":0},{"$f":"I83-'Alternatyva 5'!I$7+'Alternatyva 5'!I$115","v":0},{"$f":"J83-'Alternatyva 5'!J$7+'Alternatyva 5'!J$115","v":0},{"$f":"K83-'Alternatyva 5'!K$7+'Alternatyva 5'!K$115","v":0},{"$f":"L83-'Alternatyva 5'!L$7+'Alternatyva 5'!L$115","v":0},{"$f":"M83-'Alternatyva 5'!M$7+'Alternatyva 5'!M$115","v":0},{"$f":"N83-'Alternatyva 5'!N$7+'Alternatyva 5'!N$115","v":0},{"$f":"O83-'Alternatyva 5'!O$7+'Alternatyva 5'!O$115","v":0},{"$f":"P83-'Alternatyva 5'!P$7+'Alternatyva 5'!P$115","v":0},{"$f":"Q83-'Alternatyva 5'!Q$7+'Alternatyva 5'!Q$115","v":0},{"$f":"R83-'Alternatyva 5'!R$7+'Alternatyva 5'!R$115","v":0},{"$f":"S83-'Alternatyva 5'!S$7+'Alternatyva 5'!S$115","v":0},{"$f":"T83-'Alternatyva 5'!T$7+'Alternatyva 5'!T$115","v":0},{"$f":"U83-'Alternatyva 5'!U$7+'Alternatyva 5'!U$115","v":0},{"$f":"V83-'Alternatyva 5'!V$7+'Alternatyva 5'!V$115","v":0},{"$f":"W83-'Alternatyva 5'!W$7+'Alternatyva 5'!W$115","v":0},{"$f":"X83-'Alternatyva 5'!X$7+'Alternatyva 5'!X$115","v":0},{"$f":"Y83-'Alternatyva 5'!Y$7+'Alternatyva 5'!Y$115","v":0},{"$f":"Z83-'Alternatyva 5'!Z$7+'Alternatyva 5'!Z$115","v":0},{"$f":"AA83-'Alternatyva 5'!AA$7+'Alternatyva 5'!AA$115","v":0},{"$f":"AB83-'Alternatyva 5'!AB$7+'Alternatyva 5'!AB$115","v":0},{"$f":"AC83-'Alternatyva 5'!AC$7+'Alternatyva 5'!AC$115","v":0},{"$f":"AD83-'Alternatyva 5'!AD$7+'Alternatyva 5'!AD$115","v":0},{"$f":"AE83-'Alternatyva 5'!AE$7+'Alternatyva 5'!AE$115","v":0},{"$f":"AF83-'Alternatyva 5'!AF$7+'Alternatyva 5'!AF$115","v":0},{"$f":"AG83-'Alternatyva 5'!AG$7+'Alternatyva 5'!AG$115","v":0},{"$f":"AH83-'Alternatyva 5'!AH$7+'Alternatyva 5'!AH$115","v":0},{"$f":"AI83-'Alternatyva 5'!AI$7+'Alternatyva 5'!AI$115","v":0},{"$f":"AJ83-'Alternatyva 5'!AJ$7+'Alternatyva 5'!AJ$115","v":0},{"$f":"AK83-'Alternatyva 5'!AK$7+'Alternatyva 5'!AK$115","v":0},{"$f":"AL83-'Alternatyva 5'!AL$7+'Alternatyva 5'!AL$115","v":0},{"$f":"AM83-'Alternatyva 5'!AM$7+'Alternatyva 5'!AM$115","v":0},{"$f":"AN83-'Alternatyva 5'!AN$7+'Alternatyva 5'!AN$115","v":0},{"$f":"AO83-'Alternatyva 5'!AO$7+'Alternatyva 5'!AO$115","v":0},{"$f":"AP83-'Alternatyva 5'!AP$7+'Alternatyva 5'!AP$115","v":0},{"$f":"AQ83-'Alternatyva 5'!AQ$7+'Alternatyva 5'!AQ$115","v":0},{"$f":"AR83-'Alternatyva 5'!AR$7+'Alternatyva 5'!AR$115","v":0},{"$f":"AS83-'Alternatyva 5'!AS$7+'Alternatyva 5'!AS$115","v":0},{"$f":"AT83-'Alternatyva 5'!AT$7+'Alternatyva 5'!AT$115","v":0},{"$f":"AU83-'Alternatyva 5'!AU$7+'Alternatyva 5'!AU$115","v":0},{"$f":"AV83-'Alternatyva 5'!AV$7+'Alternatyva 5'!AV$115","v":0},{"$f":"AW83-'Alternatyva 5'!AW$7+'Alternatyva 5'!AW$115","v":0},{"$f":"AX83-'Alternatyva 5'!AX$7+'Alternatyva 5'!AX$115","v":0},{"$f":"AY83-'Alternatyva 5'!AY$7+'Alternatyva 5'!AY$115","v":0},{"$f":"AZ83-'Alternatyva 5'!AZ$7+'Alternatyva 5'!AZ$115","v":0},{"$f":"BA83-'Alternatyva 5'!BA$7+'Alternatyva 5'!BA$115","v":0},{"$f":"BB83-'Alternatyva 5'!BB$7+'Alternatyva 5'!BB$115","v":0},{"$f":"BC83-'Alternatyva 5'!BC$7+'Alternatyva 5'!BC$115","v":0},{"$f":"BD83-'Alternatyva 5'!BD$7+'Alternatyva 5'!BD$115","v":0},{"$f":"BE83-'Alternatyva 5'!BE$7+'Alternatyva 5'!BE$115","v":0},{"$f":"BF83-'Alternatyva 5'!BF$7+'Alternatyva 5'!BF$115","v":0},{"$f":"BG83-'Alternatyva 5'!BG$7+'Alternatyva 5'!BG$115","v":0},{"$f":"BH83-'Alternatyva 5'!BH$7+'Alternatyva 5'!BH$115","v":0},{"$f":"BI83-'Alternatyva 5'!BI$7+'Alternatyva 5'!BI$115","v":0},{"$f":"BJ83-'Alternatyva 5'!BJ$7+'Alternatyva 5'!BJ$115","v":0},{"$f":"BK83-'Alternatyva 5'!BK$7+'Alternatyva 5'!BK$115","v":0},{"$f":"BL83-'Alternatyva 5'!BL$7+'Alternatyva 5'!BL$115","v":0},{"$f":"BM83-'Alternatyva 5'!BM$7+'Alternatyva 5'!BM$115","v":0},{"$f":"BN83-'Alternatyva 5'!BN$7+'Alternatyva 5'!BN$115","v":0},{"$f":"BO83-'Alternatyva 5'!BO$7+'Alternatyva 5'!BO$115","v":0},{"$f":"BP83-'Alternatyva 5'!BP$7+'Alternatyva 5'!BP$115","v":0},{"$f":"BQ83-'Alternatyva 5'!BQ$7+'Alternatyva 5'!BQ$115","v":0},{"$f":"BR83-'Alternatyva 5'!BR$7+'Alternatyva 5'!BR$115","v":0},{"$f":"BS83-'Alternatyva 5'!BS$7+'Alternatyva 5'!BS$115","v":0},{"$f":"BT83-'Alternatyva 5'!BT$7+'Alternatyva 5'!BT$115","v":0},{"$f":"BU83-'Alternatyva 5'!BU$7+'Alternatyva 5'!BU$115","v":0},{"$f":"BV83-'Alternatyva 5'!BV$7+'Alternatyva 5'!BV$115","v":0},{"$f":"BW83-'Alternatyva 5'!BW$7+'Alternatyva 5'!BW$115","v":0},{"$f":"BX83-'Alternatyva 5'!BX$7+'Alternatyva 5'!BX$115","v":0},{"$f":"BY83-'Alternatyva 5'!BY$7+'Alternatyva 5'!BY$115","v":0},{"$f":"BZ83-'Alternatyva 5'!BZ$7+'Alternatyva 5'!BZ$115","v":0},{"$f":"CA83-'Alternatyva 5'!CA$7+'Alternatyva 5'!CA$115","v":0},{"$f":"CB83-'Alternatyva 5'!CB$7+'Alternatyva 5'!CB$115","v":0},{"$f":"CC83-'Alternatyva 5'!CC$7+'Alternatyva 5'!CC$115","v":0},{"$f":"CD83-'Alternatyva 5'!CD$7+'Alternatyva 5'!CD$115","v":0},{"$f":"CE83-'Alternatyva 5'!CE$7+'Alternatyva 5'!CE$115","v":0},{"$f":"CF83-'Alternatyva 5'!CF$7+'Alternatyva 5'!CF$115","v":0},{"$f":"CG83-'Alternatyva 5'!CG$7+'Alternatyva 5'!CG$115","v":0},{"$f":"CH83-'Alternatyva 5'!CH$7+'Alternatyva 5'!CH$115","v":0},{"$f":"CI83-'Alternatyva 5'!CI$7+'Alternatyva 5'!CI$115","v":0},{"$f":"CJ83-'Alternatyva 5'!CJ$7+'Alternatyva 5'!CJ$115","v":0},{"$f":"CK83-'Alternatyva 5'!CK$7+'Alternatyva 5'!CK$115","v":0},{"$f":"CL83-'Alternatyva 5'!CL$7+'Alternatyva 5'!CL$115","v":0},{"$f":"CM83-'Alternatyva 5'!CM$7+'Alternatyva 5'!CM$115","v":0},{"$f":"CN83-'Alternatyva 5'!CN$7+'Alternatyva 5'!CN$115","v":0},{"$f":"CO83-'Alternatyva 5'!CO$7+'Alternatyva 5'!CO$115","v":0},{"$f":"CP83-'Alternatyva 5'!CP$7+'Alternatyva 5'!CP$115","v":0},{"$f":"CQ83-'Alternatyva 5'!CQ$7+'Alternatyva 5'!CQ$115","v":0},{"$f":"CR83-'Alternatyva 5'!CR$7+'Alternatyva 5'!CR$115","v":0},{"$f":"CS83-'Alternatyva 5'!CS$7+'Alternatyva 5'!CS$115","v":0},{"$f":"CT83-'Alternatyva 5'!CT$7+'Alternatyva 5'!CT$115","v":0},{"$f":"CU83-'Alternatyva 5'!CU$7+'Alternatyva 5'!CU$115","v":0},{"$f":"CV83-'Alternatyva 5'!CV$7+'Alternatyva 5'!CV$115","v":0},{"$f":"CW83-'Alternatyva 5'!CW$7+'Alternatyva 5'!CW$115","v":0},{"$f":"CX83-'Alternatyva 5'!CX$7+'Alternatyva 5'!CX$115","v":0},{"$f":"CY83-'Alternatyva 5'!CY$7+'Alternatyva 5'!CY$115","v":0},{"$f":"CZ83-'Alternatyva 5'!CZ$7+'Alternatyva 5'!CZ$115","v":0},{"$f":"DA83-'Alternatyva 5'!DA$7+'Alternatyva 5'!DA$115","v":0},{"$f":"DB83-'Alternatyva 5'!DB$7+'Alternatyva 5'!DB$115","v":0},{"$f":"DC83-'Alternatyva 5'!DC$7+'Alternatyva 5'!DC$115","v":0}]
[null,null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,{"$f":"H91+NPV(FD,I91:INDEX(I91:DC91,PAL))","v":0}]
[null,null,"Finansinė vidinė grąžos norma (FVGN)",null,null,{"$f":"IFERROR(IRR(H91:INDEX(H91:DC91,PAL+1)),\"-\")","v":"-"}]
[null,null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,{"$f":"IFERROR(IF('Alternatyva 5'!F$89<0,SUM('Alternatyva 5'!F$100,-'Alternatyva 5'!F$115,-'Alternatyva 5'!F$89)/SUM('Alternatyva 5'!F$9,'Alternatyva 5'!F$8,-SNA!F83),SUM('Alternatyva 5'!F$100,-'Alternatyva 5'!F$115)/SUM('Alternatyva 5'!F$9,'Alternatyva 5'!F$8,-SNA!F83,'Alternatyva 5'!F$89)),\"\")","v":""}]

{"sheet":"SVA","index":10,"n_rows":64,"n_cols":107,"rows_kept":64,"cut":false,"hidden":true,"merged":[[61,1,61,4],[62,1,62,4],[63,1,63,4],[54,1,54,4],[55,1,55,4],[58,1,58,4],[59,1,59,4],[60,1,60,4],[26,1,26,4],[28,1,28,4],[29,1,29,4],[30,1,30,4],[31,1,31,4],[27,1,27,4],[53,1,53,4],[46,1,46,4],[47,1,47,4],[51,1,51,4],[50,1,50,4],[52,1,52,4],[21,1,21,4],[7,5,7,6],[8,1,8,4],[9,1,9,4],[10,1,10,4],[11,1,11,4],[12,1,12,4],[13,1,13,4],[16,1,16,4],[17,1,17,4],[18,1,18,4],[19,1,19,4],[20,1,20,4],[34,1,34,4],[35,1,35,4],[36,1,36,4],[37,1,37,4],[38,1,38,4],[45,1,45,4],[39,1,39,4],[42,1,42,4],[43,1,43,4],[44,1,44,4]]}
[]
[null,"SĄNAUDŲ VEIKSMINGUMO ANALIZĖ"]
[null,"Veiksmingumo principas"]
[]
[null,"Siekiamas rezultatas:"]
[null,{"$f":"IF(Result=0,\"\",Result)","v":"Eksporto konkurencingumą padidinusių įmonių skaičius"}]
[]
[null,{"$f":"IF(Result_mat<>\"\",Result_mat,\"-\")","v":"vnt."},null,null,null,"Iš viso (rezultato rodiklio)",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Alternatyva",null,null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$9+I8","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"$H$9+AO8","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"$H$9+BU8","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,{"$f":"$H$9+DA8","v":2119},{"$f":"$H$9+DB8","v":2120},{"$f":"$H$9+DC8","v":2121}]
[null,{"$f":"IF(A1_pav=\"\",\"\",A1_pav)","v":"Subalansuotas eksporto skatinimas"},null,null,null,{"$f":"H10+NPV(FD,I10:INDEX(I10:DC10,PAL))","v":4807.6276089000103},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H10:$DC10)","v":5974.5294117647054},{"$f":"'Alternatyva 1'!H$116","v":0},{"$f":"'Alternatyva 1'!I$116","v":263.27272727272731},{"$f":"'Alternatyva 1'!J$116","v":369.55972455978991},{"$f":"'Alternatyva 1'!K$116","v":400.79195818304004},{"$f":"'Alternatyva 1'!L$116","v":843.4989858907843},{"$f":"'Alternatyva 1'!M$116","v":967.17771189150938},{"$f":"'Alternatyva 1'!N$116","v":950.31719352698985},{"$f":"'Alternatyva 1'!O$116","v":774.32818358804855},{"$f":"'Alternatyva 1'!P$116","v":694.23667621662423},{"$f":"'Alternatyva 1'!Q$116","v":489.07782984102676},{"$f":"'Alternatyva 1'!R$116","v":222.26842079416551},{"$f":"'Alternatyva 1'!S$116","v":0},{"$f":"'Alternatyva 1'!T$116","v":0},{"$f":"'Alternatyva 1'!U$116","v":0},{"$f":"'Alternatyva 1'!V$116","v":0},{"$f":"'Alternatyva 1'!W$116","v":0},{"$f":"'Alternatyva 1'!X$116","v":0},{"$f":"'Alternatyva 1'!Y$116","v":0},{"$f":"'Alternatyva 1'!Z$116","v":0},{"$f":"'Alternatyva 1'!AA$116","v":0},{"$f":"'Alternatyva 1'!AB$116","v":0},{"$f":"'Alternatyva 1'!AC$116","v":0},{"$f":"'Alternatyva 1'!AD$116","v":0},{"$f":"'Alternatyva 1'!AE$116","v":0},{"$f":"'Alternatyva 1'!AF$116","v":0},{"$f":"'Alternatyva 1'!AG$116","v":0},{"$f":"'Alternatyva 1'!AH$116","v":0},{"$f":"'Alternatyva 1'!AI$116","v":0},{"$f":"'Alternatyva 1'!AJ$116","v":0},{"$f":"'Alternatyva 1'!AK$116","v":0},{"$f":"'Alternatyva 1'!AL$116","v":0},{"$f":"'Alternatyva 1'!AM$116","v":0},{"$f":"'Alternatyva 1'!AN$116","v":0},{"$f":"'Alternatyva 1'!AO$116","v":0},{"$f":"'Alternatyva 1'!AP$116","v":0},{"$f":"'Alternatyva 1'!AQ$116","v":0},{"$f":"'Alternatyva 1'!AR$116","v":0},{"$f":"'Alternatyva 1'!AS$116","v":0},{"$f":"'Alternatyva 1'!AT$116","v":0},{"$f":"'Alternatyva 1'!AU$116","v":0},{"$f":"'Alternatyva 1'!AV$116","v":0},{"$f":"'Alternatyva 1'!AW$116","v":0},{"$f":"'Alternatyva 1'!AX$116","v":0},{"$f":"'Alternatyva 1'!AY$116","v":0},{"$f":"'Alternatyva 1'!AZ$116","v":0},{"$f":"'Alternatyva 1'!BA$116","v":0},{"$f":"'Alternatyva 1'!BB$116","v":0},{"$f":"'Alternatyva 1'!BC$116","v":0},{"$f":"'Alternatyva 1'!BD$116","v":0},{"$f":"'Alternatyva 1'!BE$116","v":0},{"$f":"'Alternatyva 1'!BF$116","v":0},{"$f":"'Alternatyva 1'!BG$116","v":0},{"$f":"'Alternatyva 1'!BH$116","v":0},{"$f":"'Alternatyva 1'!BI$116","v":0},{"$f":"'Alternatyva 1'!BJ$116","v":0},{"$f":"'Alternatyva 1'!BK$116","v":0},{"$f":"'Alternatyva 1'!BL$116","v":0},{"$f":"'Alternatyva 1'!BM$116","v":0},{"$f":"'Alternatyva 1'!BN$116","v":0},{"$f":"'Alternatyva 1'!BO$116","v":0},{"$f":"'Alternatyva 1'!BP$116","v":0},{"$f":"'Alternatyva 1'!BQ$116","v":0},{"$f":"'Alternatyva 1'!BR$116","v":0},{"$f":"'Alternatyva 1'!BS$116","v":0},{"$f":"'Alternatyva 1'!BT$116","v":0},{"$f":"'Alternatyva 1'!BU$116","v":0},{"$f":"'Alternatyva 1'!BV$116","v":0},{"$f":"'Alternatyva 1'!BW$116","v":0},{"$f":"'Alternatyva 1'!BX$116","v":0},{"$f":"'Alternatyva 1'!BY$116","v":0},{"$f":"'Alternatyva 1'!BZ$116","v":0},{"$f":"'Alternatyva 1'!CA$116","v":0},{"$f":"'Alternatyva 1'!CB$116","v":0},{"$f":"'Alternatyva 1'!CC$116","v":0},{"$f":"'Alternatyva 1'!CD$116","v":0},{"$f":"'Alternatyva 1'!CE$116","v":0},{"$f":"'Alternatyva 1'!CF$116","v":0},{"$f":"'Alternatyva 1'!CG$116","v":0},{"$f":"'Alternatyva 1'!CH$116","v":0},{"$f":"'Alternatyva 1'!CI$116","v":0},{"$f":"'Alternatyva 1'!CJ$116","v":0},{"$f":"'Alternatyva 1'!CK$116","v":0},{"$f":"'Alternatyva 1'!CL$116","v":0},{"$f":"'Alternatyva 1'!CM$116","v":0},{"$f":"'Alternatyva 1'!CN$116","v":0},{"$f":"'Alternatyva 1'!CO$116","v":0},{"$f":"'Alternatyva 1'!CP$116","v":0},{"$f":"'Alternatyva 1'!CQ$116","v":0},{"$f":"'Alternatyva 1'!CR$116","v":0},{"$f":"'Alternatyva 1'!CS$116","v":0},{"$f":"'Alternatyva 1'!CT$116","v":0},{"$f":"'Alternatyva 1'!CU$116","v":0},{"$f":"'Alternatyva 1'!CV$116","v":0},{"$f":"'Alternatyva 1'!CW$116","v":0},{"$f":"'Alternatyva 1'!CX$116","v":0},{"$f":"'Alternatyva 1'!CY$116","v":0},{"$f":"'Alternatyva 1'!CZ$116","v":0},{"$f":"'Alternatyva 1'!DA$116","v":0},{"$f":"'Alternatyva 1'!DB$116","v":0},{"$f":"'Alternatyva 1'!DC$116","v":0}]
[null,{"$f":"IF(A2_pav=\"\",\"\",A2_pav)","v":"Eksporto konkurencingumo didinimas ilgalaikio poveikio priemonėmis"},null,null,null,{"$f":"H11+NPV(FD,I11:INDEX(I11:DC11,PAL))","v":4644.9826552126715},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H11:$DC11)","v":5834.4375},{"$f":"'Alternatyva 2'!H$116","v":0},{"$f":"'Alternatyva 2'!I$116","v":263.5},{"$f":"'Alternatyva 2'!J$116","v":343.44283061413432},{"$f":"'Alternatyva 2'!K$116","v":238.90966373211069},{"$f":"'Alternatyva 2'!L$116","v":634.28372061671757},{"$f":"'Alternatyva 2'!M$116","v":924.11567119607571},{"$f":"'Alternatyva 2'!N$116","v":1044.8624652925566},{"$f":"'Alternatyva 2'!O$116","v":847.19597539701681},{"$f":"'Alternatyva 2'!P$116","v":667.47227134293689},{"$f":"'Alternatyva 2'!Q$116","v":535.96468441714717},{"$f":"'Alternatyva 2'!R$116","v":334.69021739130437},{"$f":"'Alternatyva 2'!S$116","v":0},{"$f":"'Alternatyva 2'!T$116","v":0},{"$f":"'Alternatyva 2'!U$116","v":0},{"$f":"'Alternatyva 2'!V$116","v":0},{"$f":"'Alternatyva 2'!W$116","v":0},{"$f":"'Alternatyva 2'!X$116","v":0},{"$f":"'Alternatyva 2'!Y$116","v":0},{"$f":"'Alternatyva 2'!Z$116","v":0},{"$f":"'Alternatyva 2'!AA$116","v":0},{"$f":"'Alternatyva 2'!AB$116","v":0},{"$f":"'Alternatyva 2'!AC$116","v":0},{"$f":"'Alternatyva 2'!AD$116","v":0},{"$f":"'Alternatyva 2'!AE$116","v":0},{"$f":"'Alternatyva 2'!AF$116","v":0},{"$f":"'Alternatyva 2'!AG$116","v":0},{"$f":"'Alternatyva 2'!AH$116","v":0},{"$f":"'Alternatyva 2'!AI$116","v":0},{"$f":"'Alternatyva 2'!AJ$116","v":0},{"$f":"'Alternatyva 2'!AK$116","v":0},{"$f":"'Alternatyva 2'!AL$116","v":0},{"$f":"'Alternatyva 2'!AM$116","v":0},{"$f":"'Alternatyva 2'!AN$116","v":0},{"$f":"'Alternatyva 2'!AO$116","v":0},{"$f":"'Alternatyva 2'!AP$116","v":0},{"$f":"'Alternatyva 2'!AQ$116","v":0},{"$f":"'Alternatyva 2'!AR$116","v":0},{"$f":"'Alternatyva 2'!AS$116","v":0},{"$f":"'Alternatyva 2'!AT$116","v":0},{"$f":"'Alternatyva 2'!AU$116","v":0},{"$f":"'Alternatyva 2'!AV$116","v":0},{"$f":"'Alternatyva 2'!AW$116","v":0},{"$f":"'Alternatyva 2'!AX$116","v":0},{"$f":"'Alternatyva 2'!AY$116","v":0},{"$f":"'Alternatyva 2'!AZ$116","v":0},{"$f":"'Alternatyva 2'!BA$116","v":0},{"$f":"'Alternatyva 2'!BB$116","v":0},{"$f":"'Alternatyva 2'!BC$116","v":0},{"$f":"'Alternatyva 2'!BD$116","v":0},{"$f":"'Alternatyva 2'!BE$116","v":0},{"$f":"'Alternatyva 2'!BF$116","v":0},{"$f":"'Alternatyva 2'!BG$116","v":0},{"$f":"'Alternatyva 2'!BH$116","v":0},{"$f":"'Alternatyva 2'!BI$116","v":0},{"$f":"'Alternatyva 2'!BJ$116","v":0},{"$f":"'Alternatyva 2'!BK$116","v":0},{"$f":"'Alternatyva 2'!BL$116","v":0},{"$f":"'Alternatyva 2'!BM$116","v":0},{"$f":"'Alternatyva 2'!BN$116","v":0},{"$f":"'Alternatyva 2'!BO$116","v":0},{"$f":"'Alternatyva 2'!BP$116","v":0},{"$f":"'Alternatyva 2'!BQ$116","v":0},{"$f":"'Alternatyva 2'!BR$116","v":0},{"$f":"'Alternatyva 2'!BS$116","v":0},{"$f":"'Alternatyva 2'!BT$116","v":0},{"$f":"'Alternatyva 2'!BU$116","v":0},{"$f":"'Alternatyva 2'!BV$116","v":0},{"$f":"'Alternatyva 2'!BW$116","v":0},{"$f":"'Alternatyva 2'!BX$116","v":0},{"$f":"'Alternatyva 2'!BY$116","v":0},{"$f":"'Alternatyva 2'!BZ$116","v":0},{"$f":"'Alternatyva 2'!CA$116","v":0},{"$f":"'Alternatyva 2'!CB$116","v":0},{"$f":"'Alternatyva 2'!CC$116","v":0},{"$f":"'Alternatyva 2'!CD$116","v":0},{"$f":"'Alternatyva 2'!CE$116","v":0},{"$f":"'Alternatyva 2'!CF$116","v":0},{"$f":"'Alternatyva 2'!CG$116","v":0},{"$f":"'Alternatyva 2'!CH$116","v":0},{"$f":"'Alternatyva 2'!CI$116","v":0},{"$f":"'Alternatyva 2'!CJ$116","v":0},{"$f":"'Alternatyva 2'!CK$116","v":0},{"$f":"'Alternatyva 2'!CL$116","v":0},{"$f":"'Alternatyva 2'!CM$116","v":0},{"$f":"'Alternatyva 2'!CN$116","v":0},{"$f":"'Alternatyva 2'!CO$116","v":0},{"$f":"'Alternatyva 2'!CP$116","v":0},{"$f":"'Alternatyva 2'!CQ$116","v":0},{"$f":"'Alternatyva 2'!CR$116","v":0},{"$f":"'Alternatyva 2'!CS$116","v":0},{"$f":"'Alternatyva 2'!CT$116","v":0},{"$f":"'Alternatyva 2'!CU$116","v":0},{"$f":"'Alternatyva 2'!CV$116","v":0},{"$f":"'Alternatyva 2'!CW$116","v":0},{"$f":"'Alternatyva 2'!CX$116","v":0},{"$f":"'Alternatyva 2'!CY$116","v":0},{"$f":"'Alternatyva 2'!CZ$116","v":0},{"$f":"'Alternatyva 2'!DA$116","v":0},{"$f":"'Alternatyva 2'!DB$116","v":0},{"$f":"'Alternatyva 2'!DC$116","v":0}]
[null,{"$f":"IF(A3_pav=\"\",\"\",A3_pav)","v":"Eksporto spurtas - eksporto konkurencingumo didinimas greito poveikio priemonėmis"},null,null,null,{"$f":"H12+NPV(FD,I12:INDEX(I12:DC12,PAL))","v":3946.1516514825503},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H12:$DC12)","v":4836},{"$f":"'Alternatyva 3'!H$116","v":0},{"$f":"'Alternatyva 3'!I$116","v":263.27272727272731},{"$f":"'Alternatyva 3'!J$116","v":310.57757087387461},{"$f":"'Alternatyva 3'!K$116","v":371.96648191392882},{"$f":"'Alternatyva 3'!L$116","v":755.91440243489922},{"$f":"'Alternatyva 3'!M$116","v":865.5945672999718},{"$f":"'Alternatyva 3'!N$116","v":808.99314711073839},{"$f":"'Alternatyva 3'!O$116","v":662.32665721519857},{"$f":"'Alternatyva 3'!P$116","v":533.60295316111865},{"$f":"'Alternatyva 3'!Q$116","v":252.1862753262381},{"$f":"'Alternatyva 3'!R$116","v":11.565217391304348},{"$f":"'Alternatyva 3'!S$116","v":0},{"$f":"'Alternatyva 3'!T$116","v":0},{"$f":"'Alternatyva 3'!U$116","v":0},{"$f":"'Alternatyva 3'!V$116","v":0},{"$f":"'Alternatyva 3'!W$116","v":0},{"$f":"'Alternatyva 3'!X$116","v":0},{"$f":"'Alternatyva 3'!Y$116","v":0},{"$f":"'Alternatyva 3'!Z$116","v":0},{"$f":"'Alternatyva 3'!AA$116","v":0},{"$f":"'Alternatyva 3'!AB$116","v":0},{"$f":"'Alternatyva 3'!AC$116","v":0},{"$f":"'Alternatyva 3'!AD$116","v":0},{"$f":"'Alternatyva 3'!AE$116","v":0},{"$f":"'Alternatyva 3'!AF$116","v":0},{"$f":"'Alternatyva 3'!AG$116","v":0},{"$f":"'Alternatyva 3'!AH$116","v":0},{"$f":"'Alternatyva 3'!AI$116","v":0},{"$f":"'Alternatyva 3'!AJ$116","v":0},{"$f":"'Alternatyva 3'!AK$116","v":0},{"$f":"'Alternatyva 3'!AL$116","v":0},{"$f":"'Alternatyva 3'!AM$116","v":0},{"$f":"'Alternatyva 3'!AN$116","v":0},{"$f":"'Alternatyva 3'!AO$116","v":0},{"$f":"'Alternatyva 3'!AP$116","v":0},{"$f":"'Alternatyva 3'!AQ$116","v":0},{"$f":"'Alternatyva 3'!AR$116","v":0},{"$f":"'Alternatyva 3'!AS$116","v":0},{"$f":"'Alternatyva 3'!AT$116","v":0},{"$f":"'Alternatyva 3'!AU$116","v":0},{"$f":"'Alternatyva 3'!AV$116","v":0},{"$f":"'Alternatyva 3'!AW$116","v":0},{"$f":"'Alternatyva 3'!AX$116","v":0},{"$f":"'Alternatyva 3'!AY$116","v":0},{"$f":"'Alternatyva 3'!AZ$116","v":0},{"$f":"'Alternatyva 3'!BA$116","v":0},{"$f":"'Alternatyva 3'!BB$116","v":0},{"$f":"'Alternatyva 3'!BC$116","v":0},{"$f":"'Alternatyva 3'!BD$116","v":0},{"$f":"'Alternatyva 3'!BE$116","v":0},{"$f":"'Alternatyva 3'!BF$116","v":0},{"$f":"'Alternatyva 3'!BG$116","v":0},{"$f":"'Alternatyva 3'!BH$116","v":0},{"$f":"'Alternatyva 3'!BI$116","v":0},{"$f":"'Alternatyva 3'!BJ$116","v":0},{"$f":"'Alternatyva 3'!BK$116","v":0},{"$f":"'Alternatyva 3'!BL$116","v":0},{"$f":"'Alternatyva 3'!BM$116","v":0},{"$f":"'Alternatyva 3'!BN$116","v":0},{"$f":"'Alternatyva 3'!BO$116","v":0},{"$f":"'Alternatyva 3'!BP$116","v":0},{"$f":"'Alternatyva 3'!BQ$116","v":0},{"$f":"'Alternatyva 3'!BR$116","v":0},{"$f":"'Alternatyva 3'!BS$116","v":0},{"$f":"'Alternatyva 3'!BT$116","v":0},{"$f":"'Alternatyva 3'!BU$116","v":0},{"$f":"'Alternatyva 3'!BV$116","v":0},{"$f":"'Alternatyva 3'!BW$116","v":0},{"$f":"'Alternatyva 3'!BX$116","v":0},{"$f":"'Alternatyva 3'!BY$116","v":0},{"$f":"'Alternatyva 3'!BZ$116","v":0},{"$f":"'Alternatyva 3'!CA$116","v":0},{"$f":"'Alternatyva 3'!CB$116","v":0},{"$f":"'Alternatyva 3'!CC$116","v":0},{"$f":"'Alternatyva 3'!CD$116","v":0},{"$f":"'Alternatyva 3'!CE$116","v":0},{"$f":"'Alternatyva 3'!CF$116","v":0},{"$f":"'Alternatyva 3'!CG$116","v":0},{"$f":"'Alternatyva 3'!CH$116","v":0},{"$f":"'Alternatyva 3'!CI$116","v":0},{"$f":"'Alternatyva 3'!CJ$116","v":0},{"$f":"'Alternatyva 3'!CK$116","v":0},{"$f":"'Alternatyva 3'!CL$116","v":0},{"$f":"'Alternatyva 3'!CM$116","v":0},{"$f":"'Alternatyva 3'!CN$116","v":0},{"$f":"'Alternatyva 3'!CO$116","v":0},{"$f":"'Alternatyva 3'!CP$116","v":0},{"$f":"'Alternatyva 3'!CQ$116","v":0},{"$f":"'Alternatyva 3'!CR$116","v":0},{"$f":"'Alternatyva 3'!CS$116","v":0},{"$f":"'Alternatyva 3'!CT$116","v":0},{"$f":"'Alternatyva 3'!CU$116","v":0},{"$f":"'Alternatyva 3'!CV$116","v":0},{"$f":"'Alternatyva 3'!CW$116","v":0},{"$f":"'Alternatyva 3'!CX$116","v":0},{"$f":"'Alternatyva 3'!CY$116","v":0},{"$f":"'Alternatyva 3'!CZ$116","v":0},{"$f":"'Alternatyva 3'!DA$116","v":0},{"$f":"'Alternatyva 3'!DB$116","v":0},{"$f":"'Alternatyva 3'!DC$116","v":0}]
[null,{"$f":"IF(A4_pav=\"\",\"\",A4_pav)","v":""},null,null,null,{"$f":"H13+NPV(FD,I13:INDEX(I13:DC13,PAL))","v":0},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H13:$DC13)","v":0},{"$f":"'Alternatyva 4'!H$116","v":0},{"$f":"'Alternatyva 4'!I$116","v":0},{"$f":"'Alternatyva 4'!J$116","v":0},{"$f":"'Alternatyva 4'!K$116","v":0},{"$f":"'Alternatyva 4'!L$116","v":0},{"$f":"'Alternatyva 4'!M$116","v":0},{"$f":"'Alternatyva 4'!N$116","v":0},{"$f":"'Alternatyva 4'!O$116","v":0},{"$f":"'Alternatyva 4'!P$116","v":0},{"$f":"'Alternatyva 4'!Q$116","v":0},{"$f":"'Alternatyva 4'!R$116","v":0},{"$f":"'Alternatyva 4'!S$116","v":0},{"$f":"'Alternatyva 4'!T$116","v":0},{"$f":"'Alternatyva 4'!U$116","v":0},{"$f":"'Alternatyva 4'!V$116","v":0},{"$f":"'Alternatyva 4'!W$116","v":0},{"$f":"'Alternatyva 4'!X$116","v":0},{"$f":"'Alternatyva 4'!Y$116","v":0},{"$f":"'Alternatyva 4'!Z$116","v":0},{"$f":"'Alternatyva 4'!AA$116","v":0},{"$f":"'Alternatyva 4'!AB$116","v":0},{"$f":"'Alternatyva 4'!AC$116","v":0},{"$f":"'Alternatyva 4'!AD$116","v":0},{"$f":"'Alternatyva 4'!AE$116","v":0},{"$f":"'Alternatyva 4'!AF$116","v":0},{"$f":"'Alternatyva 4'!AG$116","v":0},{"$f":"'Alternatyva 4'!AH$116","v":0},{"$f":"'Alternatyva 4'!AI$116","v":0},{"$f":"'Alternatyva 4'!AJ$116","v":0},{"$f":"'Alternatyva 4'!AK$116","v":0},{"$f":"'Alternatyva 4'!AL$116","v":0},{"$f":"'Alternatyva 4'!AM$116","v":0},{"$f":"'Alternatyva 4'!AN$116","v":0},{"$f":"'Alternatyva 4'!AO$116","v":0},{"$f":"'Alternatyva 4'!AP$116","v":0},{"$f":"'Alternatyva 4'!AQ$116","v":0},{"$f":"'Alternatyva 4'!AR$116","v":0},{"$f":"'Alternatyva 4'!AS$116","v":0},{"$f":"'Alternatyva 4'!AT$116","v":0},{"$f":"'Alternatyva 4'!AU$116","v":0},{"$f":"'Alternatyva 4'!AV$116","v":0},{"$f":"'Alternatyva 4'!AW$116","v":0},{"$f":"'Alternatyva 4'!AX$116","v":0},{"$f":"'Alternatyva 4'!AY$116","v":0},{"$f":"'Alternatyva 4'!AZ$116","v":0},{"$f":"'Alternatyva 4'!BA$116","v":0},{"$f":"'Alternatyva 4'!BB$116","v":0},{"$f":"'Alternatyva 4'!BC$116","v":0},{"$f":"'Alternatyva 4'!BD$116","v":0},{"$f":"'Alternatyva 4'!BE$116","v":0},{"$f":"'Alternatyva 4'!BF$116","v":0},{"$f":"'Alternatyva 4'!BG$116","v":0},{"$f":"'Alternatyva 4'!BH$116","v":0},{"$f":"'Alternatyva 4'!BI$116","v":0},{"$f":"'Alternatyva 4'!BJ$116","v":0},{"$f":"'Alternatyva 4'!BK$116","v":0},{"$f":"'Alternatyva 4'!BL$116","v":0},{"$f":"'Alternatyva 4'!BM$116","v":0},{"$f":"'Alternatyva 4'!BN$116","v":0},{"$f":"'Alternatyva 4'!BO$116","v":0},{"$f":"'Alternatyva 4'!BP$116","v":0},{"$f":"'Alternatyva 4'!BQ$116","v":0},{"$f":"'Alternatyva 4'!BR$116","v":0},{"$f":"'Alternatyva 4'!BS$116","v":0},{"$f":"'Alternatyva 4'!BT$116","v":0},{"$f":"'Alternatyva 4'!BU$116","v":0},{"$f":"'Alternatyva 4'!BV$116","v":0},{"$f":"'Alternatyva 4'!BW$116","v":0},{"$f":"'Alternatyva 4'!BX$116","v":0},{"$f":"'Alternatyva 4'!BY$116","v":0},{"$f":"'Alternatyva 4'!BZ$116","v":0},{"$f":"'Alternatyva 4'!CA$116","v":0},{"$f":"'Alternatyva 4'!CB$116","v":0},{"$f":"'Alternatyva 4'!CC$116","v":0},{"$f":"'Alternatyva 4'!CD$116","v":0},{"$f":"'Alternatyva 4'!CE$116","v":0},{"$f":"'Alternatyva 4'!CF$116","v":0},{"$f":"'Alternatyva 4'!CG$116","v":0},{"$f":"'Alternatyva 4'!CH$116","v":0},{"$f":"'Alternatyva 4'!CI$116","v":0},{"$f":"'Alternatyva 4'!CJ$116","v":0},{"$f":"'Alternatyva 4'!CK$116","v":0},{"$f":"'Alternatyva 4'!CL$116","v":0},{"$f":"'Alternatyva 4'!CM$116","v":0},{"$f":"'Alternatyva 4'!CN$116","v":0},{"$f":"'Alternatyva 4'!CO$116","v":0},{"$f":"'Alternatyva 4'!CP$116","v":0},{"$f":"'Alternatyva 4'!CQ$116","v":0},{"$f":"'Alternatyva 4'!CR$116","v":0},{"$f":"'Alternatyva 4'!CS$116","v":0},{"$f":"'Alternatyva 4'!CT$116","v":0},{"$f":"'Alternatyva 4'!CU$116","v":0},{"$f":"'Alternatyva 4'!CV$116","v":0},{"$f":"'Alternatyva 4'!CW$116","v":0},{"$f":"'Alternatyva 4'!CX$116","v":0},{"$f":"'Alternatyva 4'!CY$116","v":0},{"$f":"'Alternatyva 4'!CZ$116","v":0},{"$f":"'Alternatyva 4'!DA$116","v":0},{"$f":"'Alternatyva 4'!DB$116","v":0},{"$f":"'Alternatyva 4'!DC$116","v":0}]
[null,{"$f":"IF(A5_pav=\"\",\"\",A5_pav)","v":""},null,null,null,{"$f":"H14+NPV(FD,I14:INDEX(I14:DC14,PAL))","v":0},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H14:$DC14)","v":0},{"$f":"'Alternatyva 5'!H$116","v":0},{"$f":"'Alternatyva 5'!I$116","v":0},{"$f":"'Alternatyva 5'!J$116","v":0},{"$f":"'Alternatyva 5'!K$116","v":0},{"$f":"'Alternatyva 5'!L$116","v":0},{"$f":"'Alternatyva 5'!M$116","v":0},{"$f":"'Alternatyva 5'!N$116","v":0},{"$f":"'Alternatyva 5'!O$116","v":0},{"$f":"'Alternatyva 5'!P$116","v":0},{"$f":"'Alternatyva 5'!Q$116","v":0},{"$f":"'Alternatyva 5'!R$116","v":0},{"$f":"'Alternatyva 5'!S$116","v":0},{"$f":"'Alternatyva 5'!T$116","v":0},{"$f":"'Alternatyva 5'!U$116","v":0},{"$f":"'Alternatyva 5'!V$116","v":0},{"$f":"'Alternatyva 5'!W$116","v":0},{"$f":"'Alternatyva 5'!X$116","v":0},{"$f":"'Alternatyva 5'!Y$116","v":0},{"$f":"'Alternatyva 5'!Z$116","v":0},{"$f":"'Alternatyva 5'!AA$116","v":0},{"$f":"'Alternatyva 5'!AB$116","v":0},{"$f":"'Alternatyva 5'!AC$116","v":0},{"$f":"'Alternatyva 5'!AD$116","v":0},{"$f":"'Alternatyva 5'!AE$116","v":0},{"$f":"'Alternatyva 5'!AF$116","v":0},{"$f":"'Alternatyva 5'!AG$116","v":0},{"$f":"'Alternatyva 5'!AH$116","v":0},{"$f":"'Alternatyva 5'!AI$116","v":0},{"$f":"'Alternatyva 5'!AJ$116","v":0},{"$f":"'Alternatyva 5'!AK$116","v":0},{"$f":"'Alternatyva 5'!AL$116","v":0},{"$f":"'Alternatyva 5'!AM$116","v":0},{"$f":"'Alternatyva 5'!AN$116","v":0},{"$f":"'Alternatyva 5'!AO$116","v":0},{"$f":"'Alternatyva 5'!AP$116","v":0},{"$f":"'Alternatyva 5'!AQ$116","v":0},{"$f":"'Alternatyva 5'!AR$116","v":0},{"$f":"'Alternatyva 5'!AS$116","v":0},{"$f":"'Alternatyva 5'!AT$116","v":0},{"$f":"'Alternatyva 5'!AU$116","v":0},{"$f":"'Alternatyva 5'!AV$116","v":0},{"$f":"'Alternatyva 5'!AW$116","v":0},{"$f":"'Alternatyva 5'!AX$116","v":0},{"$f":"'Alternatyva 5'!AY$116","v":0},{"$f":"'Alternatyva 5'!AZ$116","v":0},{"$f":"'Alternatyva 5'!BA$116","v":0},{"$f":"'Alternatyva 5'!BB$116","v":0},{"$f":"'Alternatyva 5'!BC$116","v":0},{"$f":"'Alternatyva 5'!BD$116","v":0},{"$f":"'Alternatyva 5'!BE$116","v":0},{"$f":"'Alternatyva 5'!BF$116","v":0},{"$f":"'Alternatyva 5'!BG$116","v":0},{"$f":"'Alternatyva 5'!BH$116","v":0},{"$f":"'Alternatyva 5'!BI$116","v":0},{"$f":"'Alternatyva 5'!BJ$116","v":0},{"$f":"'Alternatyva 5'!BK$116","v":0},{"$f":"'Alternatyva 5'!BL$116","v":0},{"$f":"'Alternatyva 5'!BM$116","v":0},{"$f":"'Alternatyva 5'!BN$116","v":0},{"$f":"'Alternatyva 5'!BO$116","v":0},{"$f":"'Alternatyva 5'!BP$116","v":0},{"$f":"'Alternatyva 5'!BQ$116","v":0},{"$f":"'Alternatyva 5'!BR$116","v":0},{"$f":"'Alternatyva 5'!BS$116","v":0},{"$f":"'Alternatyva 5'!BT$116","v":0},{"$f":"'Alternatyva 5'!BU$116","v":0},{"$f":"'Alternatyva 5'!BV$116","v":0},{"$f":"'Alternatyva 5'!BW$116","v":0},{"$f":"'Alternatyva 5'!BX$116","v":0},{"$f":"'Alternatyva 5'!BY$116","v":0},{"$f":"'Alternatyva 5'!BZ$116","v":0},{"$f":"'Alternatyva 5'!CA$116","v":0},{"$f":"'Alternatyva 5'!CB$116","v":0},{"$f":"'Alternatyva 5'!CC$116","v":0},{"$f":"'Alternatyva 5'!CD$116","v":0},{"$f":"'Alternatyva 5'!CE$116","v":0},{"$f":"'Alternatyva 5'!CF$116","v":0},{"$f":"'Alternatyva 5'!CG$116","v":0},{"$f":"'Alternatyva 5'!CH$116","v":0},{"$f":"'Alternatyva 5'!CI$116","v":0},{"$f":"'Alternatyva 5'!CJ$116","v":0},{"$f":"'Alternatyva 5'!CK$116","v":0},{"$f":"'Alternatyva 5'!CL$116","v":0},{"$f":"'Alternatyva 5'!CM$116","v":0},{"$f":"'Alternatyva 5'!CN$116","v":0},{"$f":"'Alternatyva 5'!CO$116","v":0},{"$f":"'Alternatyva 5'!CP$116","v":0},{"$f":"'Alternatyva 5'!CQ$116","v":0},{"$f":"'Alternatyva 5'!CR$116","v":0},{"$f":"'Alternatyva 5'!CS$116","v":0},{"$f":"'Alternatyva 5'!CT$116","v":0},{"$f":"'Alternatyva 5'!CU$116","v":0},{"$f":"'Alternatyva 5'!CV$116","v":0},{"$f":"'Alternatyva 5'!CW$116","v":0},{"$f":"'Alternatyva 5'!CX$116","v":0},{"$f":"'Alternatyva 5'!CY$116","v":0},{"$f":"'Alternatyva 5'!CZ$116","v":0},{"$f":"'Alternatyva 5'!DA$116","v":0},{"$f":"'Alternatyva 5'!DB$116","v":0},{"$f":"'Alternatyva 5'!DC$116","v":0}]
[]
[null,{"$f":"IF(Result_mat<>\"\",CONCATENATE(\"eur / \",Result_mat),\"-\")","v":"eur / vnt."}]
[null,"Alternatyva",null,null,null,"SVA rodiklis"]
[null,{"$f":"IF(A1_pav=\"\",\"\",A1_pav)","v":"Subalansuotas eksporto skatinimas"},null,null,null,{"$f":"IFERROR(('Alternatyva 1'!$F$7+'Alternatyva 1'!F$115-F28)/$F10,\"-\")","v":15223.254817170355}]
[null,{"$f":"IF(A2_pav=\"\",\"\",A2_pav)","v":"Eksporto konkurencingumo didinimas ilgalaikio poveikio priemonėmis"},null,null,null,{"$f":"IFERROR(('Alternatyva 2'!$F$7+'Alternatyva 2'!F$115-F36)/$F11,\"-\")","v":17204.895188770377}]
[null,{"$f":"IF(A3_pav=\"\",\"\",A3_pav)","v":"Eksporto spurtas - eksporto konkurencingumo didinimas greito poveikio priemonėmis"},null,null,null,{"$f":"IFERROR(('Alternatyva 3'!$F$7+'Alternatyva 3'!F$115-F44)/$F12,\"-\")","v":20254.299496214975}]
[null,{"$f":"IF(A4_pav=\"\",\"\",A4_pav)","v":""},null,null,null,{"$f":"IFERROR(('Alternatyva 4'!$F$7+'Alternatyva 4'!F$115-F52)/$F13,\"-\")","v":"-"}]
[null,{"$f":"IF(A5_pav=\"\",\"\",A5_pav)","v":""},null,null,null,{"$f":"IFERROR(('Alternatyva 5'!$F$7++'Alternatyva 5'!F$115-F60)/$F14,\"-\")","v":"-"}]
[]
[]
[]
[null,"Alternatyva 1"]
[null,"Finansinės analizės rodikliai",null,null,null,null,"Reali vertė",{"$f":"H9","v":"2022"},{"$f":"I9","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BU9","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,"Likutinė vertė",null,null,null,{"$f":"H28+NPV(FD,I28:INDEX(I28:DC28,PAL))","v":0},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H28:$DC28)","v":0},{"$f":"SUM('Alternatyva 1'!H$21,'Alternatyva 1'!H$32,'Alternatyva 1'!H$43,'Alternatyva 1'!H$55,'Alternatyva 1'!H$66,'Alternatyva 1'!H$77,'Alternatyva 1'!H$88)","v":0},{"$f":"SUM('Alternatyva 1'!I$21,'Alternatyva 1'!I$32,'Alternatyva 1'!I$43,'Alternatyva 1'!I$55,'Alternatyva 1'!I$66,'Alternatyva 1'!I$77,'Alternatyva 1'!I$88)","v":0},{"$f":"SUM('Alternatyva 1'!J$21,'Alternatyva 1'!J$32,'Alternatyva 1'!J$43,'Alternatyva 1'!J$55,'Alternatyva 1'!J$66,'Alternatyva 1'!J$77,'Alternatyva 1'!J$88)","v":0},{"$f":"SUM('Alternatyva 1'!K$21,'Alternatyva 1'!K$32,'Alternatyva 1'!K$43,'Alternatyva 1'!K$55,'Alternatyva 1'!K$66,'Alternatyva 1'!K$77,'Alternatyva 1'!K$88)","v":0},{"$f":"SUM('Alternatyva 1'!L$21,'Alternatyva 1'!L$32,'Alternatyva 1'!L$43,'Alternatyva 1'!L$55,'Alternatyva 1'!L$66,'Alternatyva 1'!L$77,'Alternatyva 1'!L$88)","v":0},{"$f":"SUM('Alternatyva 1'!M$21,'Alternatyva 1'!M$32,'Alternatyva 1'!M$43,'Alternatyva 1'!M$55,'Alternatyva 1'!M$66,'Alternatyva 1'!M$77,'Alternatyva 1'!M$88)","v":0},{"$f":"SUM('Alternatyva 1'!N$21,'Alternatyva 1'!N$32,'Alternatyva 1'!N$43,'Alternatyva 1'!N$55,'Alternatyva 1'!N$66,'Alternatyva 1'!N$77,'Alternatyva 1'!N$88)","v":0},{"$f":"SUM('Alternatyva 1'!O$21,'Alternatyva 1'!O$32,'Alternatyva 1'!O$43,'Alternatyva 1'!O$55,'Alternatyva 1'!O$66,'Alternatyva 1'!O$77,'Alternatyva 1'!O$88)","v":0},{"$f":"SUM('Alternatyva 1'!P$21,'Alternatyva 1'!P$32,'Alternatyva 1'!P$43,'Alternatyva 1'!P$55,'Alternatyva 1'!P$66,'Alternatyva 1'!P$77,'Alternatyva 1'!P$88)","v":0},{"$f":"SUM('Alternatyva 1'!Q$21,'Alternatyva 1'!Q$32,'Alternatyva 1'!Q$43,'Alternatyva 1'!Q$55,'Alternatyva 1'!Q$66,'Alternatyva 1'!Q$77,'Alternatyva 1'!Q$88)","v":0},{"$f":"SUM('Alternatyva 1'!R$21,'Alternatyva 1'!R$32,'Alternatyva 1'!R$43,'Alternatyva 1'!R$55,'Alternatyva 1'!R$66,'Alternatyva 1'!R$77,'Alternatyva 1'!R$88)","v":0},{"$f":"SUM('Alternatyva 1'!S$21,'Alternatyva 1'!S$32,'Alternatyva 1'!S$43,'Alternatyva 1'!S$55,'Alternatyva 1'!S$66,'Alternatyva 1'!S$77,'Alternatyva 1'!S$88)","v":0},{"$f":"SUM('Alternatyva 1'!T$21,'Alternatyva 1'!T$32,'Alternatyva 1'!T$43,'Alternatyva 1'!T$55,'Alternatyva 1'!T$66,'Alternatyva 1'!T$77,'Alternatyva 1'!T$88)","v":0},{"$f":"SUM('Alternatyva 1'!U$21,'Alternatyva 1'!U$32,'Alternatyva 1'!U$43,'Alternatyva 1'!U$55,'Alternatyva 1'!U$66,'Alternatyva 1'!U$77,'Alternatyva 1'!U$88)","v":0},{"$f":"SUM('Alternatyva 1'!V$21,'Alternatyva 1'!V$32,'Alternatyva 1'!V$43,'Alternatyva 1'!V$55,'Alternatyva 1'!V$66,'Alternatyva 1'!V$77,'Alternatyva 1'!V$88)","v":0},{"$f":"SUM('Alternatyva 1'!W$21,'Alternatyva 1'!W$32,'Alternatyva 1'!W$43,'Alternatyva 1'!W$55,'Alternatyva 1'!W$66,'Alternatyva 1'!W$77,'Alternatyva 1'!W$88)","v":0},{"$f":"SUM('Alternatyva 1'!X$21,'Alternatyva 1'!X$32,'Alternatyva 1'!X$43,'Alternatyva 1'!X$55,'Alternatyva 1'!X$66,'Alternatyva 1'!X$77,'Alternatyva 1'!X$88)","v":0},{"$f":"SUM('Alternatyva 1'!Y$21,'Alternatyva 1'!Y$32,'Alternatyva 1'!Y$43,'Alternatyva 1'!Y$55,'Alternatyva 1'!Y$66,'Alternatyva 1'!Y$77,'Alternatyva 1'!Y$88)","v":0},{"$f":"SUM('Alternatyva 1'!Z$21,'Alternatyva 1'!Z$32,'Alternatyva 1'!Z$43,'Alternatyva 1'!Z$55,'Alternatyva 1'!Z$66,'Alternatyva 1'!Z$77,'Alternatyva 1'!Z$88)","v":0},{"$f":"SUM('Alternatyva 1'!AA$21,'Alternatyva 1'!AA$32,'Alternatyva 1'!AA$43,'Alternatyva 1'!AA$55,'Alternatyva 1'!AA$66,'Alternatyva 1'!AA$77,'Alternatyva 1'!AA$88)","v":0},{"$f":"SUM('Alternatyva 1'!AB$21,'Alternatyva 1'!AB$32,'Alternatyva 1'!AB$43,'Alternatyva 1'!AB$55,'Alternatyva 1'!AB$66,'Alternatyva 1'!AB$77,'Alternatyva 1'!AB$88)","v":0},{"$f":"SUM('Alternatyva 1'!AC$21,'Alternatyva 1'!AC$32,'Alternatyva 1'!AC$43,'Alternatyva 1'!AC$55,'Alternatyva 1'!AC$66,'Alternatyva 1'!AC$77,'Alternatyva 1'!AC$88)","v":0},{"$f":"SUM('Alternatyva 1'!AD$21,'Alternatyva 1'!AD$32,'Alternatyva 1'!AD$43,'Alternatyva 1'!AD$55,'Alternatyva 1'!AD$66,'Alternatyva 1'!AD$77,'Alternatyva 1'!AD$88)","v":0},{"$f":"SUM('Alternatyva 1'!AE$21,'Alternatyva 1'!AE$32,'Alternatyva 1'!AE$43,'Alternatyva 1'!AE$55,'Alternatyva 1'!AE$66,'Alternatyva 1'!AE$77,'Alternatyva 1'!AE$88)","v":0},{"$f":"SUM('Alternatyva 1'!AF$21,'Alternatyva 1'!AF$32,'Alternatyva 1'!AF$43,'Alternatyva 1'!AF$55,'Alternatyva 1'!AF$66,'Alternatyva 1'!AF$77,'Alternatyva 1'!AF$88)","v":0},{"$f":"SUM('Alternatyva 1'!AG$21,'Alternatyva 1'!AG$32,'Alternatyva 1'!AG$43,'Alternatyva 1'!AG$55,'Alternatyva 1'!AG$66,'Alternatyva 1'!AG$77,'Alternatyva 1'!AG$88)","v":0},{"$f":"SUM('Alternatyva 1'!AH$21,'Alternatyva 1'!AH$32,'Alternatyva 1'!AH$43,'Alternatyva 1'!AH$55,'Alternatyva 1'!AH$66,'Alternatyva 1'!AH$77,'Alternatyva 1'!AH$88)","v":0},{"$f":"SUM('Alternatyva 1'!AI$21,'Alternatyva 1'!AI$32,'Alternatyva 1'!AI$43,'Alternatyva 1'!AI$55,'Alternatyva 1'!AI$66,'Alternatyva 1'!AI$77,'Alternatyva 1'!AI$88)","v":0},{"$f":"SUM('Alternatyva 1'!AJ$21,'Alternatyva 1'!AJ$32,'Alternatyva 1'!AJ$43,'Alternatyva 1'!AJ$55,'Alternatyva 1'!AJ$66,'Alternatyva 1'!AJ$77,'Alternatyva 1'!AJ$88)","v":0},{"$f":"SUM('Alternatyva 1'!AK$21,'Alternatyva 1'!AK$32,'Alternatyva 1'!AK$43,'Alternatyva 1'!AK$55,'Alternatyva 1'!AK$66,'Alternatyva 1'!AK$77,'Alternatyva 1'!AK$88)","v":0},{"$f":"SUM('Alternatyva 1'!AL$21,'Alternatyva 1'!AL$32,'Alternatyva 1'!AL$43,'Alternatyva 1'!AL$55,'Alternatyva 1'!AL$66,'Alternatyva 1'!AL$77,'Alternatyva 1'!AL$88)","v":0},{"$f":"SUM('Alternatyva 1'!AM$21,'Alternatyva 1'!AM$32,'Alternatyva 1'!AM$43,'Alternatyva 1'!AM$55,'Alternatyva 1'!AM$66,'Alternatyva 1'!AM$77,'Alternatyva 1'!AM$88)","v":0},{"$f":"SUM('Alternatyva 1'!AN$21,'Alternatyva 1'!AN$32,'Alternatyva 1'!AN$43,'Alternatyva 1'!AN$55,'Alternatyva 1'!AN$66,'Alternatyva 1'!AN$77,'Alternatyva 1'!AN$88)","v":0},{"$f":"SUM('Alternatyva 1'!AO$21,'Alternatyva 1'!AO$32,'Alternatyva 1'!AO$43,'Alternatyva 1'!AO$55,'Alternatyva 1'!AO$66,'Alternatyva 1'!AO$77,'Alternatyva 1'!AO$88)","v":0},{"$f":"SUM('Alternatyva 1'!AP$21,'Alternatyva 1'!AP$32,'Alternatyva 1'!AP$43,'Alternatyva 1'!AP$55,'Alternatyva 1'!AP$66,'Alternatyva 1'!AP$77,'Alternatyva 1'!AP$88)","v":0},{"$f":"SUM('Alternatyva 1'!AQ$21,'Alternatyva 1'!AQ$32,'Alternatyva 1'!AQ$43,'Alternatyva 1'!AQ$55,'Alternatyva 1'!AQ$66,'Alternatyva 1'!AQ$77,'Alternatyva 1'!AQ$88)","v":0},{"$f":"SUM('Alternatyva 1'!AR$21,'Alternatyva 1'!AR$32,'Alternatyva 1'!AR$43,'Alternatyva 1'!AR$55,'Alternatyva 1'!AR$66,'Alternatyva 1'!AR$77,'Alternatyva 1'!AR$88)","v":0},{"$f":"SUM('Alternatyva 1'!AS$21,'Alternatyva 1'!AS$32,'Alternatyva 1'!AS$43,'Alternatyva 1'!AS$55,'Alternatyva 1'!AS$66,'Alternatyva 1'!AS$77,'Alternatyva 1'!AS$88)","v":0},{"$f":"SUM('Alternatyva 1'!AT$21,'Alternatyva 1'!AT$32,'Alternatyva 1'!AT$43,'Alternatyva 1'!AT$55,'Alternatyva 1'!AT$66,'Alternatyva 1'!AT$77,'Alternatyva 1'!AT$88)","v":0},{"$f":"SUM('Alternatyva 1'!AU$21,'Alternatyva 1'!AU$32,'Alternatyva 1'!AU$43,'Alternatyva 1'!AU$55,'Alternatyva 1'!AU$66,'Alternatyva 1'!AU$77,'Alternatyva 1'!AU$88)","v":0},{"$f":"SUM('Alternatyva 1'!AV$21,'Alternatyva 1'!AV$32,'Alternatyva 1'!AV$43,'Alternatyva 1'!AV$55,'Alternatyva 1'!AV$66,'Alternatyva 1'!AV$77,'Alternatyva 1'!AV$88)","v":0},{"$f":"SUM('Alternatyva 1'!AW$21,'Alternatyva 1'!AW$32,'Alternatyva 1'!AW$43,'Alternatyva 1'!AW$55,'Alternatyva 1'!AW$66,'Alternatyva 1'!AW$77,'Alternatyva 1'!AW$88)","v":0},{"$f":"SUM('Alternatyva 1'!AX$21,'Alternatyva 1'!AX$32,'Alternatyva 1'!AX$43,'Alternatyva 1'!AX$55,'Alternatyva 1'!AX$66,'Alternatyva 1'!AX$77,'Alternatyva 1'!AX$88)","v":0},{"$f":"SUM('Alternatyva 1'!AY$21,'Alternatyva 1'!AY$32,'Alternatyva 1'!AY$43,'Alternatyva 1'!AY$55,'Alternatyva 1'!AY$66,'Alternatyva 1'!AY$77,'Alternatyva 1'!AY$88)","v":0},{"$f":"SUM('Alternatyva 1'!AZ$21,'Alternatyva 1'!AZ$32,'Alternatyva 1'!AZ$43,'Alternatyva 1'!AZ$55,'Alternatyva 1'!AZ$66,'Alternatyva 1'!AZ$77,'Alternatyva 1'!AZ$88)","v":0},{"$f":"SUM('Alternatyva 1'!BA$21,'Alternatyva 1'!BA$32,'Alternatyva 1'!BA$43,'Alternatyva 1'!BA$55,'Alternatyva 1'!BA$66,'Alternatyva 1'!BA$77,'Alternatyva 1'!BA$88)","v":0},{"$f":"SUM('Alternatyva 1'!BB$21,'Alternatyva 1'!BB$32,'Alternatyva 1'!BB$43,'Alternatyva 1'!BB$55,'Alternatyva 1'!BB$66,'Alternatyva 1'!BB$77,'Alternatyva 1'!BB$88)","v":0},{"$f":"SUM('Alternatyva 1'!BC$21,'Alternatyva 1'!BC$32,'Alternatyva 1'!BC$43,'Alternatyva 1'!BC$55,'Alternatyva 1'!BC$66,'Alternatyva 1'!BC$77,'Alternatyva 1'!BC$88)","v":0},{"$f":"SUM('Alternatyva 1'!BD$21,'Alternatyva 1'!BD$32,'Alternatyva 1'!BD$43,'Alternatyva 1'!BD$55,'Alternatyva 1'!BD$66,'Alternatyva 1'!BD$77,'Alternatyva 1'!BD$88)","v":0},{"$f":"SUM('Alternatyva 1'!BE$21,'Alternatyva 1'!BE$32,'Alternatyva 1'!BE$43,'Alternatyva 1'!BE$55,'Alternatyva 1'!BE$66,'Alternatyva 1'!BE$77,'Alternatyva 1'!BE$88)","v":0},{"$f":"SUM('Alternatyva 1'!BF$21,'Alternatyva 1'!BF$32,'Alternatyva 1'!BF$43,'Alternatyva 1'!BF$55,'Alternatyva 1'!BF$66,'Alternatyva 1'!BF$77,'Alternatyva 1'!BF$88)","v":0},{"$f":"SUM('Alternatyva 1'!BG$21,'Alternatyva 1'!BG$32,'Alternatyva 1'!BG$43,'Alternatyva 1'!BG$55,'Alternatyva 1'!BG$66,'Alternatyva 1'!BG$77,'Alternatyva 1'!BG$88)","v":0},{"$f":"SUM('Alternatyva 1'!BH$21,'Alternatyva 1'!BH$32,'Alternatyva 1'!BH$43,'Alternatyva 1'!BH$55,'Alternatyva 1'!BH$66,'Alternatyva 1'!BH$77,'Alternatyva 1'!BH$88)","v":0},{"$f":"SUM('Alternatyva 1'!BI$21,'Alternatyva 1'!BI$32,'Alternatyva 1'!BI$43,'Alternatyva 1'!BI$55,'Alternatyva 1'!BI$66,'Alternatyva 1'!BI$77,'Alternatyva 1'!BI$88)","v":0},{"$f":"SUM('Alternatyva 1'!BJ$21,'Alternatyva 1'!BJ$32,'Alternatyva 1'!BJ$43,'Alternatyva 1'!BJ$55,'Alternatyva 1'!BJ$66,'Alternatyva 1'!BJ$77,'Alternatyva 1'!BJ$88)","v":0},{"$f":"SUM('Alternatyva 1'!BK$21,'Alternatyva 1'!BK$32,'Alternatyva 1'!BK$43,'Alternatyva 1'!BK$55,'Alternatyva 1'!BK$66,'Alternatyva 1'!BK$77,'Alternatyva 1'!BK$88)","v":0},{"$f":"SUM('Alternatyva 1'!BL$21,'Alternatyva 1'!BL$32,'Alternatyva 1'!BL$43,'Alternatyva 1'!BL$55,'Alternatyva 1'!BL$66,'Alternatyva 1'!BL$77,'Alternatyva 1'!BL$88)","v":0},{"$f":"SUM('Alternatyva 1'!BM$21,'Alternatyva 1'!BM$32,'Alternatyva 1'!BM$43,'Alternatyva 1'!BM$55,'Alternatyva 1'!BM$66,'Alternatyva 1'!BM$77,'Alternatyva 1'!BM$88)","v":0},{"$f":"SUM('Alternatyva 1'!BN$21,'Alternatyva 1'!BN$32,'Alternatyva 1'!BN$43,'Alternatyva 1'!BN$55,'Alternatyva 1'!BN$66,'Alternatyva 1'!BN$77,'Alternatyva 1'!BN$88)","v":0},{"$f":"SUM('Alternatyva 1'!BO$21,'Alternatyva 1'!BO$32,'Alternatyva 1'!BO$43,'Alternatyva 1'!BO$55,'Alternatyva 1'!BO$66,'Alternatyva 1'!BO$77,'Alternatyva 1'!BO$88)","v":0},{"$f":"SUM('Alternatyva 1'!BP$21,'Alternatyva 1'!BP$32,'Alternatyva 1'!BP$43,'Alternatyva 1'!BP$55,'Alternatyva 1'!BP$66,'Alternatyva 1'!BP$77,'Alternatyva 1'!BP$88)","v":0},{"$f":"SUM('Alternatyva 1'!BQ$21,'Alternatyva 1'!BQ$32,'Alternatyva 1'!BQ$43,'Alternatyva 1'!BQ$55,'Alternatyva 1'!BQ$66,'Alternatyva 1'!BQ$77,'Alternatyva 1'!BQ$88)","v":0},{"$f":"SUM('Alternatyva 1'!BR$21,'Alternatyva 1'!BR$32,'Alternatyva 1'!BR$43,'Alternatyva 1'!BR$55,'Alternatyva 1'!BR$66,'Alternatyva 1'!BR$77,'Alternatyva 1'!BR$88)","v":0},{"$f":"SUM('Alternatyva 1'!BS$21,'Alternatyva 1'!BS$32,'Alternatyva 1'!BS$43,'Alternatyva 1'!BS$55,'Alternatyva 1'!BS$66,'Alternatyva 1'!BS$77,'Alternatyva 1'!BS$88)","v":0},{"$f":"SUM('Alternatyva 1'!BT$21,'Alternatyva 1'!BT$32,'Alternatyva 1'!BT$43,'Alternatyva 1'!BT$55,'Alternatyva 1'!BT$66,'Alternatyva 1'!BT$77,'Alternatyva 1'!BT$88)","v":0},{"$f":"SUM('Alternatyva 1'!BU$21,'Alternatyva 1'!BU$32,'Alternatyva 1'!BU$43,'Alternatyva 1'!BU$55,'Alternatyva 1'!BU$66,'Alternatyva 1'!BU$77,'Alternatyva 1'!BU$88)","v":0},{"$f":"SUM('Alternatyva 1'!BV$21,'Alternatyva 1'!BV$32,'Alternatyva 1'!BV$43,'Alternatyva 1'!BV$55,'Alternatyva 1'!BV$66,'Alternatyva 1'!BV$77,'Alternatyva 1'!BV$88)","v":0},{"$f":"SUM('Alternatyva 1'!BW$21,'Alternatyva 1'!BW$32,'Alternatyva 1'!BW$43,'Alternatyva 1'!BW$55,'Alternatyva 1'!BW$66,'Alternatyva 1'!BW$77,'Alternatyva 1'!BW$88)","v":0},{"$f":"SUM('Alternatyva 1'!BX$21,'Alternatyva 1'!BX$32,'Alternatyva 1'!BX$43,'Alternatyva 1'!BX$55,'Alternatyva 1'!BX$66,'Alternatyva 1'!BX$77,'Alternatyva 1'!BX$88)","v":0},{"$f":"SUM('Alternatyva 1'!BY$21,'Alternatyva 1'!BY$32,'Alternatyva 1'!BY$43,'Alternatyva 1'!BY$55,'Alternatyva 1'!BY$66,'Alternatyva 1'!BY$77,'Alternatyva 1'!BY$88)","v":0},{"$f":"SUM('Alternatyva 1'!BZ$21,'Alternatyva 1'!BZ$32,'Alternatyva 1'!BZ$43,'Alternatyva 1'!BZ$55,'Alternatyva 1'!BZ$66,'Alternatyva 1'!BZ$77,'Alternatyva 1'!BZ$88)","v":0},{"$f":"SUM('Alternatyva 1'!CA$21,'Alternatyva 1'!CA$32,'Alternatyva 1'!CA$43,'Alternatyva 1'!CA$55,'Alternatyva 1'!CA$66,'Alternatyva 1'!CA$77,'Alternatyva 1'!CA$88)","v":0},{"$f":"SUM('Alternatyva 1'!CB$21,'Alternatyva 1'!CB$32,'Alternatyva 1'!CB$43,'Alternatyva 1'!CB$55,'Alternatyva 1'!CB$66,'Alternatyva 1'!CB$77,'Alternatyva 1'!CB$88)","v":0},{"$f":"SUM('Alternatyva 1'!CC$21,'Alternatyva 1'!CC$32,'Alternatyva 1'!CC$43,'Alternatyva 1'!CC$55,'Alternatyva 1'!CC$66,'Alternatyva 1'!CC$77,'Alternatyva 1'!CC$88)","v":0},{"$f":"SUM('Alternatyva 1'!CD$21,'Alternatyva 1'!CD$32,'Alternatyva 1'!CD$43,'Alternatyva 1'!CD$55,'Alternatyva 1'!CD$66,'Alternatyva 1'!CD$77,'Alternatyva 1'!CD$88)","v":0},{"$f":"SUM('Alternatyva 1'!CE$21,'Alternatyva 1'!CE$32,'Alternatyva 1'!CE$43,'Alternatyva 1'!CE$55,'Alternatyva 1'!CE$66,'Alternatyva 1'!CE$77,'Alternatyva 1'!CE$88)","v":0},{"$f":"SUM('Alternatyva 1'!CF$21,'Alternatyva 1'!CF$32,'Alternatyva 1'!CF$43,'Alternatyva 1'!CF$55,'Alternatyva 1'!CF$66,'Alternatyva 1'!CF$77,'Alternatyva 1'!CF$88)","v":0},{"$f":"SUM('Alternatyva 1'!CG$21,'Alternatyva 1'!CG$32,'Alternatyva 1'!CG$43,'Alternatyva 1'!CG$55,'Alternatyva 1'!CG$66,'Alternatyva 1'!CG$77,'Alternatyva 1'!CG$88)","v":0},{"$f":"SUM('Alternatyva 1'!CH$21,'Alternatyva 1'!CH$32,'Alternatyva 1'!CH$43,'Alternatyva 1'!CH$55,'Alternatyva 1'!CH$66,'Alternatyva 1'!CH$77,'Alternatyva 1'!CH$88)","v":0},{"$f":"SUM('Alternatyva 1'!CI$21,'Alternatyva 1'!CI$32,'Alternatyva 1'!CI$43,'Alternatyva 1'!CI$55,'Alternatyva 1'!CI$66,'Alternatyva 1'!CI$77,'Alternatyva 1'!CI$88)","v":0},{"$f":"SUM('Alternatyva 1'!CJ$21,'Alternatyva 1'!CJ$32,'Alternatyva 1'!CJ$43,'Alternatyva 1'!CJ$55,'Alternatyva 1'!CJ$66,'Alternatyva 1'!CJ$77,'Alternatyva 1'!CJ$88)","v":0},{"$f":"SUM('Alternatyva 1'!CK$21,'Alternatyva 1'!CK$32,'Alternatyva 1'!CK$43,'Alternatyva 1'!CK$55,'Alternatyva 1'!CK$66,'Alternatyva 1'!CK$77,'Alternatyva 1'!CK$88)","v":0},{"$f":"SUM('Alternatyva 1'!CL$21,'Alternatyva 1'!CL$32,'Alternatyva 1'!CL$43,'Alternatyva 1'!CL$55,'Alternatyva 1'!CL$66,'Alternatyva 1'!CL$77,'Alternatyva 1'!CL$88)","v":0},{"$f":"SUM('Alternatyva 1'!CM$21,'Alternatyva 1'!CM$32,'Alternatyva 1'!CM$43,'Alternatyva 1'!CM$55,'Alternatyva 1'!CM$66,'Alternatyva 1'!CM$77,'Alternatyva 1'!CM$88)","v":0},{"$f":"SUM('Alternatyva 1'!CN$21,'Alternatyva 1'!CN$32,'Alternatyva 1'!CN$43,'Alternatyva 1'!CN$55,'Alternatyva 1'!CN$66,'Alternatyva 1'!CN$77,'Alternatyva 1'!CN$88)","v":0},{"$f":"SUM('Alternatyva 1'!CO$21,'Alternatyva 1'!CO$32,'Alternatyva 1'!CO$43,'Alternatyva 1'!CO$55,'Alternatyva 1'!CO$66,'Alternatyva 1'!CO$77,'Alternatyva 1'!CO$88)","v":0},{"$f":"SUM('Alternatyva 1'!CP$21,'Alternatyva 1'!CP$32,'Alternatyva 1'!CP$43,'Alternatyva 1'!CP$55,'Alternatyva 1'!CP$66,'Alternatyva 1'!CP$77,'Alternatyva 1'!CP$88)","v":0},{"$f":"SUM('Alternatyva 1'!CQ$21,'Alternatyva 1'!CQ$32,'Alternatyva 1'!CQ$43,'Alternatyva 1'!CQ$55,'Alternatyva 1'!CQ$66,'Alternatyva 1'!CQ$77,'Alternatyva 1'!CQ$88)","v":0},{"$f":"SUM('Alternatyva 1'!CR$21,'Alternatyva 1'!CR$32,'Alternatyva 1'!CR$43,'Alternatyva 1'!CR$55,'Alternatyva 1'!CR$66,'Alternatyva 1'!CR$77,'Alternatyva 1'!CR$88)","v":0},{"$f":"SUM('Alternatyva 1'!CS$21,'Alternatyva 1'!CS$32,'Alternatyva 1'!CS$43,'Alternatyva 1'!CS$55,'Alternatyva 1'!CS$66,'Alternatyva 1'!CS$77,'Alternatyva 1'!CS$88)","v":0},{"$f":"SUM('Alternatyva 1'!CT$21,'Alternatyva 1'!CT$32,'Alternatyva 1'!CT$43,'Alternatyva 1'!CT$55,'Alternatyva 1'!CT$66,'Alternatyva 1'!CT$77,'Alternatyva 1'!CT$88)","v":0},{"$f":"SUM('Alternatyva 1'!CU$21,'Alternatyva 1'!CU$32,'Alternatyva 1'!CU$43,'Alternatyva 1'!CU$55,'Alternatyva 1'!CU$66,'Alternatyva 1'!CU$77,'Alternatyva 1'!CU$88)","v":0},{"$f":"SUM('Alternatyva 1'!CV$21,'Alternatyva 1'!CV$32,'Alternatyva 1'!CV$43,'Alternatyva 1'!CV$55,'Alternatyva 1'!CV$66,'Alternatyva 1'!CV$77,'Alternatyva 1'!CV$88)","v":0},{"$f":"SUM('Alternatyva 1'!CW$21,'Alternatyva 1'!CW$32,'Alternatyva 1'!CW$43,'Alternatyva 1'!CW$55,'Alternatyva 1'!CW$66,'Alternatyva 1'!CW$77,'Alternatyva 1'!CW$88)","v":0},{"$f":"SUM('Alternatyva 1'!CX$21,'Alternatyva 1'!CX$32,'Alternatyva 1'!CX$43,'Alternatyva 1'!CX$55,'Alternatyva 1'!CX$66,'Alternatyva 1'!CX$77,'Alternatyva 1'!CX$88)","v":0},{"$f":"SUM('Alternatyva 1'!CY$21,'Alternatyva 1'!CY$32,'Alternatyva 1'!CY$43,'Alternatyva 1'!CY$55,'Alternatyva 1'!CY$66,'Alternatyva 1'!CY$77,'Alternatyva 1'!CY$88)","v":0},{"$f":"SUM('Alternatyva 1'!CZ$21,'Alternatyva 1'!CZ$32,'Alternatyva 1'!CZ$43,'Alternatyva 1'!CZ$55,'Alternatyva 1'!CZ$66,'Alternatyva 1'!CZ$77,'Alternatyva 1'!CZ$88)","v":0},{"$f":"SUM('Alternatyva 1'!DA$21,'Alternatyva 1'!DA$32,'Alternatyva 1'!DA$43,'Alternatyva 1'!DA$55,'Alternatyva 1'!DA$66,'Alternatyva 1'!DA$77,'Alternatyva 1'!DA$88)","v":0},{"$f":"SUM('Alternatyva 1'!DB$21,'Alternatyva 1'!DB$32,'Alternatyva 1'!DB$43,'Alternatyva 1'!DB$55,'Alternatyva 1'!DB$66,'Alternatyva 1'!DB$77,'Alternatyva 1'!DB$88)","v":0},{"$f":"SUM('Alternatyva 1'!DC$21,'Alternatyva 1'!DC$32,'Alternatyva 1'!DC$43,'Alternatyva 1'!DC$55,'Alternatyva 1'!DC$66,'Alternatyva 1'!DC$77,'Alternatyva 1'!DC$88)","v":0}]
[null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,null,{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H29:$DC29)","v":-85359358.5},{"$f":"H28-'Alternatyva 1'!H$7+'Alternatyva 1'!H$115","v":0},{"$f":"I28-'Alternatyva 1'!I$7+'Alternatyva 1'!I$115","v":-3000000},{"$f":"J28-'Alternatyva 1'!J$7+'Alternatyva 1'!J$115","v":-13962935.059999999},{"$f":"K28-'Alternatyva 1'!K$7+'Alternatyva 1'!K$115","v":-20998848.18},{"$f":"L28-'Alternatyva 1'!L$7+'Alternatyva 1'!L$115","v":-18513312.359999999},{"$f":"M28-'Alternatyva 1'!M$7+'Alternatyva 1'!M$115","v":-12688850.899999999},{"$f":"N28-'Alternatyva 1'!N$7+'Alternatyva 1'!N$115","v":-7869876},{"$f":"O28-'Alternatyva 1'!O$7+'Alternatyva 1'!O$115","v":-5750536},{"$f":"P28-'Alternatyva 1'!P$7+'Alternatyva 1'!P$115","v":-2575000},{"$f":"Q28-'Alternatyva 1'!Q$7+'Alternatyva 1'!Q$115","v":0},{"$f":"R28-'Alternatyva 1'!R$7+'Alternatyva 1'!R$115","v":0},{"$f":"S28-'Alternatyva 1'!S$7+'Alternatyva 1'!S$115","v":0},{"$f":"T28-'Alternatyva 1'!T$7+'Alternatyva 1'!T$115","v":0},{"$f":"U28-'Alternatyva 1'!U$7+'Alternatyva 1'!U$115","v":0},{"$f":"V28-'Alternatyva 1'!V$7+'Alternatyva 1'!V$115","v":0},{"$f":"W28-'Alternatyva 1'!W$7+'Alternatyva 1'!W$115","v":0},{"$f":"X28-'Alternatyva 1'!X$7+'Alternatyva 1'!X$115","v":0},{"$f":"Y28-'Alternatyva 1'!Y$7+'Alternatyva 1'!Y$115","v":0},{"$f":"Z28-'Alternatyva 1'!Z$7+'Alternatyva 1'!Z$115","v":0},{"$f":"AA28-'Alternatyva 1'!AA$7+'Alternatyva 1'!AA$115","v":0},{"$f":"AB28-'Alternatyva 1'!AB$7+'Alternatyva 1'!AB$115","v":0},{"$f":"AC28-'Alternatyva 1'!AC$7+'Alternatyva 1'!AC$115","v":0},{"$f":"AD28-'Alternatyva 1'!AD$7+'Alternatyva 1'!AD$115","v":0},{"$f":"AE28-'Alternatyva 1'!AE$7+'Alternatyva 1'!AE$115","v":0},{"$f":"AF28-'Alternatyva 1'!AF$7+'Alternatyva 1'!AF$115","v":0},{"$f":"AG28-'Alternatyva 1'!AG$7+'Alternatyva 1'!AG$115","v":0},{"$f":"AH28-'Alternatyva 1'!AH$7+'Alternatyva 1'!AH$115","v":0},{"$f":"AI28-'Alternatyva 1'!AI$7+'Alternatyva 1'!AI$115","v":0},{"$f":"AJ28-'Alternatyva 1'!AJ$7+'Alternatyva 1'!AJ$115","v":0},{"$f":"AK28-'Alternatyva 1'!AK$7+'Alternatyva 1'!AK$115","v":0},{"$f":"AL28-'Alternatyva 1'!AL$7+'Alternatyva 1'!AL$115","v":0},{"$f":"AM28-'Alternatyva 1'!AM$7+'Alternatyva 1'!AM$115","v":0},{"$f":"AN28-'Alternatyva 1'!AN$7+'Alternatyva 1'!AN$115","v":0},{"$f":"AO28-'Alternatyva 1'!AO$7+'Alternatyva 1'!AO$115","v":0},{"$f":"AP28-'Alternatyva 1'!AP$7+'Alternatyva 1'!AP$115","v":0},{"$f":"AQ28-'Alternatyva 1'!AQ$7+'Alternatyva 1'!AQ$115","v":0},{"$f":"AR28-'Alternatyva 1'!AR$7+'Alternatyva 1'!AR$115","v":0},{"$f":"AS28-'Alternatyva 1'!AS$7+'Alternatyva 1'!AS$115","v":0},{"$f":"AT28-'Alternatyva 1'!AT$7+'Alternatyva 1'!AT$115","v":0},{"$f":"AU28-'Alternatyva 1'!AU$7+'Alternatyva 1'!AU$115","v":0},{"$f":"AV28-'Alternatyva 1'!AV$7+'Alternatyva 1'!AV$115","v":0},{"$f":"AW28-'Alternatyva 1'!AW$7+'Alternatyva 1'!AW$115","v":0},{"$f":"AX28-'Alternatyva 1'!AX$7+'Alternatyva 1'!AX$115","v":0},{"$f":"AY28-'Alternatyva 1'!AY$7+'Alternatyva 1'!AY$115","v":0},{"$f":"AZ28-'Alternatyva 1'!AZ$7+'Alternatyva 1'!AZ$115","v":0},{"$f":"BA28-'Alternatyva 1'!BA$7+'Alternatyva 1'!BA$115","v":0},{"$f":"BB28-'Alternatyva 1'!BB$7+'Alternatyva 1'!BB$115","v":0},{"$f":"BC28-'Alternatyva 1'!BC$7+'Alternatyva 1'!BC$115","v":0},{"$f":"BD28-'Alternatyva 1'!BD$7+'Alternatyva 1'!BD$115","v":0},{"$f":"BE28-'Alternatyva 1'!BE$7+'Alternatyva 1'!BE$115","v":0},{"$f":"BF28-'Alternatyva 1'!BF$7+'Alternatyva 1'!BF$115","v":0},{"$f":"BG28-'Alternatyva 1'!BG$7+'Alternatyva 1'!BG$115","v":0},{"$f":"BH28-'Alternatyva 1'!BH$7+'Alternatyva 1'!BH$115","v":0},{"$f":"BI28-'Alternatyva 1'!BI$7+'Alternatyva 1'!BI$115","v":0},{"$f":"BJ28-'Alternatyva 1'!BJ$7+'Alternatyva 1'!BJ$115","v":0},{"$f":"BK28-'Alternatyva 1'!BK$7+'Alternatyva 1'!BK$115","v":0},{"$f":"BL28-'Alternatyva 1'!BL$7+'Alternatyva 1'!BL$115","v":0},{"$f":"BM28-'Alternatyva 1'!BM$7+'Alternatyva 1'!BM$115","v":0},{"$f":"BN28-'Alternatyva 1'!BN$7+'Alternatyva 1'!BN$115","v":0},{"$f":"BO28-'Alternatyva 1'!BO$7+'Alternatyva 1'!BO$115","v":0},{"$f":"BP28-'Alternatyva 1'!BP$7+'Alternatyva 1'!BP$115","v":0},{"$f":"BQ28-'Alternatyva 1'!BQ$7+'Alternatyva 1'!BQ$115","v":0},{"$f":"BR28-'Alternatyva 1'!BR$7+'Alternatyva 1'!BR$115","v":0},{"$f":"BS28-'Alternatyva 1'!BS$7+'Alternatyva 1'!BS$115","v":0},{"$f":"BT28-'Alternatyva 1'!BT$7+'Alternatyva 1'!BT$115","v":0},{"$f":"BU28-'Alternatyva 1'!BU$7+'Alternatyva 1'!BU$115","v":0},{"$f":"BV28-'Alternatyva 1'!BV$7+'Alternatyva 1'!BV$115","v":0},{"$f":"BW28-'Alternatyva 1'!BW$7+'Alternatyva 1'!BW$115","v":0},{"$f":"BX28-'Alternatyva 1'!BX$7+'Alternatyva 1'!BX$115","v":0},{"$f":"BY28-'Alternatyva 1'!BY$7+'Alternatyva 1'!BY$115","v":0},{"$f":"BZ28-'Alternatyva 1'!BZ$7+'Alternatyva 1'!BZ$115","v":0},{"$f":"CA28-'Alternatyva 1'!CA$7+'Alternatyva 1'!CA$115","v":0},{"$f":"CB28-'Alternatyva 1'!CB$7+'Alternatyva 1'!CB$115","v":0},{"$f":"CC28-'Alternatyva 1'!CC$7+'Alternatyva 1'!CC$115","v":0},{"$f":"CD28-'Alternatyva 1'!CD$7+'Alternatyva 1'!CD$115","v":0},{"$f":"CE28-'Alternatyva 1'!CE$7+'Alternatyva 1'!CE$115","v":0},{"$f":"CF28-'Alternatyva 1'!CF$7+'Alternatyva 1'!CF$115","v":0},{"$f":"CG28-'Alternatyva 1'!CG$7+'Alternatyva 1'!CG$115","v":0},{"$f":"CH28-'Alternatyva 1'!CH$7+'Alternatyva 1'!CH$115","v":0},{"$f":"CI28-'Alternatyva 1'!CI$7+'Alternatyva 1'!CI$115","v":0},{"$f":"CJ28-'Alternatyva 1'!CJ$7+'Alternatyva 1'!CJ$115","v":0},{"$f":"CK28-'Alternatyva 1'!CK$7+'Alternatyva 1'!CK$115","v":0},{"$f":"CL28-'Alternatyva 1'!CL$7+'Alternatyva 1'!CL$115","v":0},{"$f":"CM28-'Alternatyva 1'!CM$7+'Alternatyva 1'!CM$115","v":0},{"$f":"CN28-'Alternatyva 1'!CN$7+'Alternatyva 1'!CN$115","v":0},{"$f":"CO28-'Alternatyva 1'!CO$7+'Alternatyva 1'!CO$115","v":0},{"$f":"CP28-'Alternatyva 1'!CP$7+'Alternatyva 1'!CP$115","v":0},{"$f":"CQ28-'Alternatyva 1'!CQ$7+'Alternatyva 1'!CQ$115","v":0},{"$f":"CR28-'Alternatyva 1'!CR$7+'Alternatyva 1'!CR$115","v":0},{"$f":"CS28-'Alternatyva 1'!CS$7+'Alternatyva 1'!CS$115","v":0},{"$f":"CT28-'Alternatyva 1'!CT$7+'Alternatyva 1'!CT$115","v":0},{"$f":"CU28-'Alternatyva 1'!CU$7+'Alternatyva 1'!CU$115","v":0},{"$f":"CV28-'Alternatyva 1'!CV$7+'Alternatyva 1'!CV$115","v":0},{"$f":"CW28-'Alternatyva 1'!CW$7+'Alternatyva 1'!CW$115","v":0},{"$f":"CX28-'Alternatyva 1'!CX$7+'Alternatyva 1'!CX$115","v":0},{"$f":"CY28-'Alternatyva 1'!CY$7+'Alternatyva 1'!CY$115","v":0},{"$f":"CZ28-'Alternatyva 1'!CZ$7+'Alternatyva 1'!CZ$115","v":0},{"$f":"DA28-'Alternatyva 1'!DA$7+'Alternatyva 1'!DA$115","v":0},{"$f":"DB28-'Alternatyva 1'!DB$7+'Alternatyva 1'!DB$115","v":0},{"$f":"DC28-'Alternatyva 1'!DC$7+'Alternatyva 1'!DC$115","v":0}]
[null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,null,{"$f":"H29+NPV(FD,I29:INDEX(I29:DC29,PAL))","v":-73187740.156348258}]
[null,"Finansinė vidinė grąžos norma (FVGN)",null,null,null,{"$f":"IFERROR(IRR(H29:INDEX(H29:DC29,PAL+1)),\"-\")","v":"-"}]
[null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,null,{"$f":"IFERROR(IF('Alternatyva 1'!H$89<0,SUM('Alternatyva 1'!F$100,-'Alternatyva 1'!H$115,-'Alternatyva 1'!F$89)/SUM('Alternatyva 1'!F$9,'Alternatyva 1'!F$8,-F28),SUM('Alternatyva 1'!F$100,-'Alternatyva 1'!H$115)/SUM('Alternatyva 1'!F$9,'Alternatyva 1'!F$8,-F28,'Alternatyva 1'!F$89)),\"\")","v":0}]
[]
[null,"Alternatyva 2"]
[null,"Finansinės analizės rodikliai",null,null,null,null,"Reali vertė",{"$f":"H9","v":"2022"},{"$f":"I9","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BU9","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,"Likutinė vertė",null,null,null,{"$f":"H36+NPV(FD,I36:INDEX(I36:DC36,PAL))","v":0},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H36:$DC36)","v":0},{"$f":"SUM('Alternatyva 2'!H$21,'Alternatyva 2'!H$32,'Alternatyva 2'!H$43,'Alternatyva 2'!H$55,'Alternatyva 2'!H$66,'Alternatyva 2'!H$77,'Alternatyva 2'!H$88)","v":0},{"$f":"SUM('Alternatyva 2'!I$21,'Alternatyva 2'!I$32,'Alternatyva 2'!I$43,'Alternatyva 2'!I$55,'Alternatyva 2'!I$66,'Alternatyva 2'!I$77,'Alternatyva 2'!I$88)","v":0},{"$f":"SUM('Alternatyva 2'!J$21,'Alternatyva 2'!J$32,'Alternatyva 2'!J$43,'Alternatyva 2'!J$55,'Alternatyva 2'!J$66,'Alternatyva 2'!J$77,'Alternatyva 2'!J$88)","v":0},{"$f":"SUM('Alternatyva 2'!K$21,'Alternatyva 2'!K$32,'Alternatyva 2'!K$43,'Alternatyva 2'!K$55,'Alternatyva 2'!K$66,'Alternatyva 2'!K$77,'Alternatyva 2'!K$88)","v":0},{"$f":"SUM('Alternatyva 2'!L$21,'Alternatyva 2'!L$32,'Alternatyva 2'!L$43,'Alternatyva 2'!L$55,'Alternatyva 2'!L$66,'Alternatyva 2'!L$77,'Alternatyva 2'!L$88)","v":0},{"$f":"SUM('Alternatyva 2'!M$21,'Alternatyva 2'!M$32,'Alternatyva 2'!M$43,'Alternatyva 2'!M$55,'Alternatyva 2'!M$66,'Alternatyva 2'!M$77,'Alternatyva 2'!M$88)","v":0},{"$f":"SUM('Alternatyva 2'!N$21,'Alternatyva 2'!N$32,'Alternatyva 2'!N$43,'Alternatyva 2'!N$55,'Alternatyva 2'!N$66,'Alternatyva 2'!N$77,'Alternatyva 2'!N$88)","v":0},{"$f":"SUM('Alternatyva 2'!O$21,'Alternatyva 2'!O$32,'Alternatyva 2'!O$43,'Alternatyva 2'!O$55,'Alternatyva 2'!O$66,'Alternatyva 2'!O$77,'Alternatyva 2'!O$88)","v":0},{"$f":"SUM('Alternatyva 2'!P$21,'Alternatyva 2'!P$32,'Alternatyva 2'!P$43,'Alternatyva 2'!P$55,'Alternatyva 2'!P$66,'Alternatyva 2'!P$77,'Alternatyva 2'!P$88)","v":0},{"$f":"SUM('Alternatyva 2'!Q$21,'Alternatyva 2'!Q$32,'Alternatyva 2'!Q$43,'Alternatyva 2'!Q$55,'Alternatyva 2'!Q$66,'Alternatyva 2'!Q$77,'Alternatyva 2'!Q$88)","v":0},{"$f":"SUM('Alternatyva 2'!R$21,'Alternatyva 2'!R$32,'Alternatyva 2'!R$43,'Alternatyva 2'!R$55,'Alternatyva 2'!R$66,'Alternatyva 2'!R$77,'Alternatyva 2'!R$88)","v":0},{"$f":"SUM('Alternatyva 2'!S$21,'Alternatyva 2'!S$32,'Alternatyva 2'!S$43,'Alternatyva 2'!S$55,'Alternatyva 2'!S$66,'Alternatyva 2'!S$77,'Alternatyva 2'!S$88)","v":0},{"$f":"SUM('Alternatyva 2'!T$21,'Alternatyva 2'!T$32,'Alternatyva 2'!T$43,'Alternatyva 2'!T$55,'Alternatyva 2'!T$66,'Alternatyva 2'!T$77,'Alternatyva 2'!T$88)","v":0},{"$f":"SUM('Alternatyva 2'!U$21,'Alternatyva 2'!U$32,'Alternatyva 2'!U$43,'Alternatyva 2'!U$55,'Alternatyva 2'!U$66,'Alternatyva 2'!U$77,'Alternatyva 2'!U$88)","v":0},{"$f":"SUM('Alternatyva 2'!V$21,'Alternatyva 2'!V$32,'Alternatyva 2'!V$43,'Alternatyva 2'!V$55,'Alternatyva 2'!V$66,'Alternatyva 2'!V$77,'Alternatyva 2'!V$88)","v":0},{"$f":"SUM('Alternatyva 2'!W$21,'Alternatyva 2'!W$32,'Alternatyva 2'!W$43,'Alternatyva 2'!W$55,'Alternatyva 2'!W$66,'Alternatyva 2'!W$77,'Alternatyva 2'!W$88)","v":0},{"$f":"SUM('Alternatyva 2'!X$21,'Alternatyva 2'!X$32,'Alternatyva 2'!X$43,'Alternatyva 2'!X$55,'Alternatyva 2'!X$66,'Alternatyva 2'!X$77,'Alternatyva 2'!X$88)","v":0},{"$f":"SUM('Alternatyva 2'!Y$21,'Alternatyva 2'!Y$32,'Alternatyva 2'!Y$43,'Alternatyva 2'!Y$55,'Alternatyva 2'!Y$66,'Alternatyva 2'!Y$77,'Alternatyva 2'!Y$88)","v":0},{"$f":"SUM('Alternatyva 2'!Z$21,'Alternatyva 2'!Z$32,'Alternatyva 2'!Z$43,'Alternatyva 2'!Z$55,'Alternatyva 2'!Z$66,'Alternatyva 2'!Z$77,'Alternatyva 2'!Z$88)","v":0},{"$f":"SUM('Alternatyva 2'!AA$21,'Alternatyva 2'!AA$32,'Alternatyva 2'!AA$43,'Alternatyva 2'!AA$55,'Alternatyva 2'!AA$66,'Alternatyva 2'!AA$77,'Alternatyva 2'!AA$88)","v":0},{"$f":"SUM('Alternatyva 2'!AB$21,'Alternatyva 2'!AB$32,'Alternatyva 2'!AB$43,'Alternatyva 2'!AB$55,'Alternatyva 2'!AB$66,'Alternatyva 2'!AB$77,'Alternatyva 2'!AB$88)","v":0},{"$f":"SUM('Alternatyva 2'!AC$21,'Alternatyva 2'!AC$32,'Alternatyva 2'!AC$43,'Alternatyva 2'!AC$55,'Alternatyva 2'!AC$66,'Alternatyva 2'!AC$77,'Alternatyva 2'!AC$88)","v":0},{"$f":"SUM('Alternatyva 2'!AD$21,'Alternatyva 2'!AD$32,'Alternatyva 2'!AD$43,'Alternatyva 2'!AD$55,'Alternatyva 2'!AD$66,'Alternatyva 2'!AD$77,'Alternatyva 2'!AD$88)","v":0},{"$f":"SUM('Alternatyva 2'!AE$21,'Alternatyva 2'!AE$32,'Alternatyva 2'!AE$43,'Alternatyva 2'!AE$55,'Alternatyva 2'!AE$66,'Alternatyva 2'!AE$77,'Alternatyva 2'!AE$88)","v":0},{"$f":"SUM('Alternatyva 2'!AF$21,'Alternatyva 2'!AF$32,'Alternatyva 2'!AF$43,'Alternatyva 2'!AF$55,'Alternatyva 2'!AF$66,'Alternatyva 2'!AF$77,'Alternatyva 2'!AF$88)","v":0},{"$f":"SUM('Alternatyva 2'!AG$21,'Alternatyva 2'!AG$32,'Alternatyva 2'!AG$43,'Alternatyva 2'!AG$55,'Alternatyva 2'!AG$66,'Alternatyva 2'!AG$77,'Alternatyva 2'!AG$88)","v":0},{"$f":"SUM('Alternatyva 2'!AH$21,'Alternatyva 2'!AH$32,'Alternatyva 2'!AH$43,'Alternatyva 2'!AH$55,'Alternatyva 2'!AH$66,'Alternatyva 2'!AH$77,'Alternatyva 2'!AH$88)","v":0},{"$f":"SUM('Alternatyva 2'!AI$21,'Alternatyva 2'!AI$32,'Alternatyva 2'!AI$43,'Alternatyva 2'!AI$55,'Alternatyva 2'!AI$66,'Alternatyva 2'!AI$77,'Alternatyva 2'!AI$88)","v":0},{"$f":"SUM('Alternatyva 2'!AJ$21,'Alternatyva 2'!AJ$32,'Alternatyva 2'!AJ$43,'Alternatyva 2'!AJ$55,'Alternatyva 2'!AJ$66,'Alternatyva 2'!AJ$77,'Alternatyva 2'!AJ$88)","v":0},{"$f":"SUM('Alternatyva 2'!AK$21,'Alternatyva 2'!AK$32,'Alternatyva 2'!AK$43,'Alternatyva 2'!AK$55,'Alternatyva 2'!AK$66,'Alternatyva 2'!AK$77,'Alternatyva 2'!AK$88)","v":0},{"$f":"SUM('Alternatyva 2'!AL$21,'Alternatyva 2'!AL$32,'Alternatyva 2'!AL$43,'Alternatyva 2'!AL$55,'Alternatyva 2'!AL$66,'Alternatyva 2'!AL$77,'Alternatyva 2'!AL$88)","v":0},{"$f":"SUM('Alternatyva 2'!AM$21,'Alternatyva 2'!AM$32,'Alternatyva 2'!AM$43,'Alternatyva 2'!AM$55,'Alternatyva 2'!AM$66,'Alternatyva 2'!AM$77,'Alternatyva 2'!AM$88)","v":0},{"$f":"SUM('Alternatyva 2'!AN$21,'Alternatyva 2'!AN$32,'Alternatyva 2'!AN$43,'Alternatyva 2'!AN$55,'Alternatyva 2'!AN$66,'Alternatyva 2'!AN$77,'Alternatyva 2'!AN$88)","v":0},{"$f":"SUM('Alternatyva 2'!AO$21,'Alternatyva 2'!AO$32,'Alternatyva 2'!AO$43,'Alternatyva 2'!AO$55,'Alternatyva 2'!AO$66,'Alternatyva 2'!AO$77,'Alternatyva 2'!AO$88)","v":0},{"$f":"SUM('Alternatyva 2'!AP$21,'Alternatyva 2'!AP$32,'Alternatyva 2'!AP$43,'Alternatyva 2'!AP$55,'Alternatyva 2'!AP$66,'Alternatyva 2'!AP$77,'Alternatyva 2'!AP$88)","v":0},{"$f":"SUM('Alternatyva 2'!AQ$21,'Alternatyva 2'!AQ$32,'Alternatyva 2'!AQ$43,'Alternatyva 2'!AQ$55,'Alternatyva 2'!AQ$66,'Alternatyva 2'!AQ$77,'Alternatyva 2'!AQ$88)","v":0},{"$f":"SUM('Alternatyva 2'!AR$21,'Alternatyva 2'!AR$32,'Alternatyva 2'!AR$43,'Alternatyva 2'!AR$55,'Alternatyva 2'!AR$66,'Alternatyva 2'!AR$77,'Alternatyva 2'!AR$88)","v":0},{"$f":"SUM('Alternatyva 2'!AS$21,'Alternatyva 2'!AS$32,'Alternatyva 2'!AS$43,'Alternatyva 2'!AS$55,'Alternatyva 2'!AS$66,'Alternatyva 2'!AS$77,'Alternatyva 2'!AS$88)","v":0},{"$f":"SUM('Alternatyva 2'!AT$21,'Alternatyva 2'!AT$32,'Alternatyva 2'!AT$43,'Alternatyva 2'!AT$55,'Alternatyva 2'!AT$66,'Alternatyva 2'!AT$77,'Alternatyva 2'!AT$88)","v":0},{"$f":"SUM('Alternatyva 2'!AU$21,'Alternatyva 2'!AU$32,'Alternatyva 2'!AU$43,'Alternatyva 2'!AU$55,'Alternatyva 2'!AU$66,'Alternatyva 2'!AU$77,'Alternatyva 2'!AU$88)","v":0},{"$f":"SUM('Alternatyva 2'!AV$21,'Alternatyva 2'!AV$32,'Alternatyva 2'!AV$43,'Alternatyva 2'!AV$55,'Alternatyva 2'!AV$66,'Alternatyva 2'!AV$77,'Alternatyva 2'!AV$88)","v":0},{"$f":"SUM('Alternatyva 2'!AW$21,'Alternatyva 2'!AW$32,'Alternatyva 2'!AW$43,'Alternatyva 2'!AW$55,'Alternatyva 2'!AW$66,'Alternatyva 2'!AW$77,'Alternatyva 2'!AW$88)","v":0},{"$f":"SUM('Alternatyva 2'!AX$21,'Alternatyva 2'!AX$32,'Alternatyva 2'!AX$43,'Alternatyva 2'!AX$55,'Alternatyva 2'!AX$66,'Alternatyva 2'!AX$77,'Alternatyva 2'!AX$88)","v":0},{"$f":"SUM('Alternatyva 2'!AY$21,'Alternatyva 2'!AY$32,'Alternatyva 2'!AY$43,'Alternatyva 2'!AY$55,'Alternatyva 2'!AY$66,'Alternatyva 2'!AY$77,'Alternatyva 2'!AY$88)","v":0},{"$f":"SUM('Alternatyva 2'!AZ$21,'Alternatyva 2'!AZ$32,'Alternatyva 2'!AZ$43,'Alternatyva 2'!AZ$55,'Alternatyva 2'!AZ$66,'Alternatyva 2'!AZ$77,'Alternatyva 2'!AZ$88)","v":0},{"$f":"SUM('Alternatyva 2'!BA$21,'Alternatyva 2'!BA$32,'Alternatyva 2'!BA$43,'Alternatyva 2'!BA$55,'Alternatyva 2'!BA$66,'Alternatyva 2'!BA$77,'Alternatyva 2'!BA$88)","v":0},{"$f":"SUM('Alternatyva 2'!BB$21,'Alternatyva 2'!BB$32,'Alternatyva 2'!BB$43,'Alternatyva 2'!BB$55,'Alternatyva 2'!BB$66,'Alternatyva 2'!BB$77,'Alternatyva 2'!BB$88)","v":0},{"$f":"SUM('Alternatyva 2'!BC$21,'Alternatyva 2'!BC$32,'Alternatyva 2'!BC$43,'Alternatyva 2'!BC$55,'Alternatyva 2'!BC$66,'Alternatyva 2'!BC$77,'Alternatyva 2'!BC$88)","v":0},{"$f":"SUM('Alternatyva 2'!BD$21,'Alternatyva 2'!BD$32,'Alternatyva 2'!BD$43,'Alternatyva 2'!BD$55,'Alternatyva 2'!BD$66,'Alternatyva 2'!BD$77,'Alternatyva 2'!BD$88)","v":0},{"$f":"SUM('Alternatyva 2'!BE$21,'Alternatyva 2'!BE$32,'Alternatyva 2'!BE$43,'Alternatyva 2'!BE$55,'Alternatyva 2'!BE$66,'Alternatyva 2'!BE$77,'Alternatyva 2'!BE$88)","v":0},{"$f":"SUM('Alternatyva 2'!BF$21,'Alternatyva 2'!BF$32,'Alternatyva 2'!BF$43,'Alternatyva 2'!BF$55,'Alternatyva 2'!BF$66,'Alternatyva 2'!BF$77,'Alternatyva 2'!BF$88)","v":0},{"$f":"SUM('Alternatyva 2'!BG$21,'Alternatyva 2'!BG$32,'Alternatyva 2'!BG$43,'Alternatyva 2'!BG$55,'Alternatyva 2'!BG$66,'Alternatyva 2'!BG$77,'Alternatyva 2'!BG$88)","v":0},{"$f":"SUM('Alternatyva 2'!BH$21,'Alternatyva 2'!BH$32,'Alternatyva 2'!BH$43,'Alternatyva 2'!BH$55,'Alternatyva 2'!BH$66,'Alternatyva 2'!BH$77,'Alternatyva 2'!BH$88)","v":0},{"$f":"SUM('Alternatyva 2'!BI$21,'Alternatyva 2'!BI$32,'Alternatyva 2'!BI$43,'Alternatyva 2'!BI$55,'Alternatyva 2'!BI$66,'Alternatyva 2'!BI$77,'Alternatyva 2'!BI$88)","v":0},{"$f":"SUM('Alternatyva 2'!BJ$21,'Alternatyva 2'!BJ$32,'Alternatyva 2'!BJ$43,'Alternatyva 2'!BJ$55,'Alternatyva 2'!BJ$66,'Alternatyva 2'!BJ$77,'Alternatyva 2'!BJ$88)","v":0},{"$f":"SUM('Alternatyva 2'!BK$21,'Alternatyva 2'!BK$32,'Alternatyva 2'!BK$43,'Alternatyva 2'!BK$55,'Alternatyva 2'!BK$66,'Alternatyva 2'!BK$77,'Alternatyva 2'!BK$88)","v":0},{"$f":"SUM('Alternatyva 2'!BL$21,'Alternatyva 2'!BL$32,'Alternatyva 2'!BL$43,'Alternatyva 2'!BL$55,'Alternatyva 2'!BL$66,'Alternatyva 2'!BL$77,'Alternatyva 2'!BL$88)","v":0},{"$f":"SUM('Alternatyva 2'!BM$21,'Alternatyva 2'!BM$32,'Alternatyva 2'!BM$43,'Alternatyva 2'!BM$55,'Alternatyva 2'!BM$66,'Alternatyva 2'!BM$77,'Alternatyva 2'!BM$88)","v":0},{"$f":"SUM('Alternatyva 2'!BN$21,'Alternatyva 2'!BN$32,'Alternatyva 2'!BN$43,'Alternatyva 2'!BN$55,'Alternatyva 2'!BN$66,'Alternatyva 2'!BN$77,'Alternatyva 2'!BN$88)","v":0},{"$f":"SUM('Alternatyva 2'!BO$21,'Alternatyva 2'!BO$32,'Alternatyva 2'!BO$43,'Alternatyva 2'!BO$55,'Alternatyva 2'!BO$66,'Alternatyva 2'!BO$77,'Alternatyva 2'!BO$88)","v":0},{"$f":"SUM('Alternatyva 2'!BP$21,'Alternatyva 2'!BP$32,'Alternatyva 2'!BP$43,'Alternatyva 2'!BP$55,'Alternatyva 2'!BP$66,'Alternatyva 2'!BP$77,'Alternatyva 2'!BP$88)","v":0},{"$f":"SUM('Alternatyva 2'!BQ$21,'Alternatyva 2'!BQ$32,'Alternatyva 2'!BQ$43,'Alternatyva 2'!BQ$55,'Alternatyva 2'!BQ$66,'Alternatyva 2'!BQ$77,'Alternatyva 2'!BQ$88)","v":0},{"$f":"SUM('Alternatyva 2'!BR$21,'Alternatyva 2'!BR$32,'Alternatyva 2'!BR$43,'Alternatyva 2'!BR$55,'Alternatyva 2'!BR$66,'Alternatyva 2'!BR$77,'Alternatyva 2'!BR$88)","v":0},{"$f":"SUM('Alternatyva 2'!BS$21,'Alternatyva 2'!BS$32,'Alternatyva 2'!BS$43,'Alternatyva 2'!BS$55,'Alternatyva 2'!BS$66,'Alternatyva 2'!BS$77,'Alternatyva 2'!BS$88)","v":0},{"$f":"SUM('Alternatyva 2'!BT$21,'Alternatyva 2'!BT$32,'Alternatyva 2'!BT$43,'Alternatyva 2'!BT$55,'Alternatyva 2'!BT$66,'Alternatyva 2'!BT$77,'Alternatyva 2'!BT$88)","v":0},{"$f":"SUM('Alternatyva 2'!BU$21,'Alternatyva 2'!BU$32,'Alternatyva 2'!BU$43,'Alternatyva 2'!BU$55,'Alternatyva 2'!BU$66,'Alternatyva 2'!BU$77,'Alternatyva 2'!BU$88)","v":0},{"$f":"SUM('Alternatyva 2'!BV$21,'Alternatyva 2'!BV$32,'Alternatyva 2'!BV$43,'Alternatyva 2'!BV$55,'Alternatyva 2'!BV$66,'Alternatyva 2'!BV$77,'Alternatyva 2'!BV$88)","v":0},{"$f":"SUM('Alternatyva 2'!BW$21,'Alternatyva 2'!BW$32,'Alternatyva 2'!BW$43,'Alternatyva 2'!BW$55,'Alternatyva 2'!BW$66,'Alternatyva 2'!BW$77,'Alternatyva 2'!BW$88)","v":0},{"$f":"SUM('Alternatyva 2'!BX$21,'Alternatyva 2'!BX$32,'Alternatyva 2'!BX$43,'Alternatyva 2'!BX$55,'Alternatyva 2'!BX$66,'Alternatyva 2'!BX$77,'Alternatyva 2'!BX$88)","v":0},{"$f":"SUM('Alternatyva 2'!BY$21,'Alternatyva 2'!BY$32,'Alternatyva 2'!BY$43,'Alternatyva 2'!BY$55,'Alternatyva 2'!BY$66,'Alternatyva 2'!BY$77,'Alternatyva 2'!BY$88)","v":0},{"$f":"SUM('Alternatyva 2'!BZ$21,'Alternatyva 2'!BZ$32,'Alternatyva 2'!BZ$43,'Alternatyva 2'!BZ$55,'Alternatyva 2'!BZ$66,'Alternatyva 2'!BZ$77,'Alternatyva 2'!BZ$88)","v":0},{"$f":"SUM('Alternatyva 2'!CA$21,'Alternatyva 2'!CA$32,'Alternatyva 2'!CA$43,'Alternatyva 2'!CA$55,'Alternatyva 2'!CA$66,'Alternatyva 2'!CA$77,'Alternatyva 2'!CA$88)","v":0},{"$f":"SUM('Alternatyva 2'!CB$21,'Alternatyva 2'!CB$32,'Alternatyva 2'!CB$43,'Alternatyva 2'!CB$55,'Alternatyva 2'!CB$66,'Alternatyva 2'!CB$77,'Alternatyva 2'!CB$88)","v":0},{"$f":"SUM('Alternatyva 2'!CC$21,'Alternatyva 2'!CC$32,'Alternatyva 2'!CC$43,'Alternatyva 2'!CC$55,'Alternatyva 2'!CC$66,'Alternatyva 2'!CC$77,'Alternatyva 2'!CC$88)","v":0},{"$f":"SUM('Alternatyva 2'!CD$21,'Alternatyva 2'!CD$32,'Alternatyva 2'!CD$43,'Alternatyva 2'!CD$55,'Alternatyva 2'!CD$66,'Alternatyva 2'!CD$77,'Alternatyva 2'!CD$88)","v":0},{"$f":"SUM('Alternatyva 2'!CE$21,'Alternatyva 2'!CE$32,'Alternatyva 2'!CE$43,'Alternatyva 2'!CE$55,'Alternatyva 2'!CE$66,'Alternatyva 2'!CE$77,'Alternatyva 2'!CE$88)","v":0},{"$f":"SUM('Alternatyva 2'!CF$21,'Alternatyva 2'!CF$32,'Alternatyva 2'!CF$43,'Alternatyva 2'!CF$55,'Alternatyva 2'!CF$66,'Alternatyva 2'!CF$77,'Alternatyva 2'!CF$88)","v":0},{"$f":"SUM('Alternatyva 2'!CG$21,'Alternatyva 2'!CG$32,'Alternatyva 2'!CG$43,'Alternatyva 2'!CG$55,'Alternatyva 2'!CG$66,'Alternatyva 2'!CG$77,'Alternatyva 2'!CG$88)","v":0},{"$f":"SUM('Alternatyva 2'!CH$21,'Alternatyva 2'!CH$32,'Alternatyva 2'!CH$43,'Alternatyva 2'!CH$55,'Alternatyva 2'!CH$66,'Alternatyva 2'!CH$77,'Alternatyva 2'!CH$88)","v":0},{"$f":"SUM('Alternatyva 2'!CI$21,'Alternatyva 2'!CI$32,'Alternatyva 2'!CI$43,'Alternatyva 2'!CI$55,'Alternatyva 2'!CI$66,'Alternatyva 2'!CI$77,'Alternatyva 2'!CI$88)","v":0},{"$f":"SUM('Alternatyva 2'!CJ$21,'Alternatyva 2'!CJ$32,'Alternatyva 2'!CJ$43,'Alternatyva 2'!CJ$55,'Alternatyva 2'!CJ$66,'Alternatyva 2'!CJ$77,'Alternatyva 2'!CJ$88)","v":0},{"$f":"SUM('Alternatyva 2'!CK$21,'Alternatyva 2'!CK$32,'Alternatyva 2'!CK$43,'Alternatyva 2'!CK$55,'Alternatyva 2'!CK$66,'Alternatyva 2'!CK$77,'Alternatyva 2'!CK$88)","v":0},{"$f":"SUM('Alternatyva 2'!CL$21,'Alternatyva 2'!CL$32,'Alternatyva 2'!CL$43,'Alternatyva 2'!CL$55,'Alternatyva 2'!CL$66,'Alternatyva 2'!CL$77,'Alternatyva 2'!CL$88)","v":0},{"$f":"SUM('Alternatyva 2'!CM$21,'Alternatyva 2'!CM$32,'Alternatyva 2'!CM$43,'Alternatyva 2'!CM$55,'Alternatyva 2'!CM$66,'Alternatyva 2'!CM$77,'Alternatyva 2'!CM$88)","v":0},{"$f":"SUM('Alternatyva 2'!CN$21,'Alternatyva 2'!CN$32,'Alternatyva 2'!CN$43,'Alternatyva 2'!CN$55,'Alternatyva 2'!CN$66,'Alternatyva 2'!CN$77,'Alternatyva 2'!CN$88)","v":0},{"$f":"SUM('Alternatyva 2'!CO$21,'Alternatyva 2'!CO$32,'Alternatyva 2'!CO$43,'Alternatyva 2'!CO$55,'Alternatyva 2'!CO$66,'Alternatyva 2'!CO$77,'Alternatyva 2'!CO$88)","v":0},{"$f":"SUM('Alternatyva 2'!CP$21,'Alternatyva 2'!CP$32,'Alternatyva 2'!CP$43,'Alternatyva 2'!CP$55,'Alternatyva 2'!CP$66,'Alternatyva 2'!CP$77,'Alternatyva 2'!CP$88)","v":0},{"$f":"SUM('Alternatyva 2'!CQ$21,'Alternatyva 2'!CQ$32,'Alternatyva 2'!CQ$43,'Alternatyva 2'!CQ$55,'Alternatyva 2'!CQ$66,'Alternatyva 2'!CQ$77,'Alternatyva 2'!CQ$88)","v":0},{"$f":"SUM('Alternatyva 2'!CR$21,'Alternatyva 2'!CR$32,'Alternatyva 2'!CR$43,'Alternatyva 2'!CR$55,'Alternatyva 2'!CR$66,'Alternatyva 2'!CR$77,'Alternatyva 2'!CR$88)","v":0},{"$f":"SUM('Alternatyva 2'!CS$21,'Alternatyva 2'!CS$32,'Alternatyva 2'!CS$43,'Alternatyva 2'!CS$55,'Alternatyva 2'!CS$66,'Alternatyva 2'!CS$77,'Alternatyva 2'!CS$88)","v":0},{"$f":"SUM('Alternatyva 2'!CT$21,'Alternatyva 2'!CT$32,'Alternatyva 2'!CT$43,'Alternatyva 2'!CT$55,'Alternatyva 2'!CT$66,'Alternatyva 2'!CT$77,'Alternatyva 2'!CT$88)","v":0},{"$f":"SUM('Alternatyva 2'!CU$21,'Alternatyva 2'!CU$32,'Alternatyva 2'!CU$43,'Alternatyva 2'!CU$55,'Alternatyva 2'!CU$66,'Alternatyva 2'!CU$77,'Alternatyva 2'!CU$88)","v":0},{"$f":"SUM('Alternatyva 2'!CV$21,'Alternatyva 2'!CV$32,'Alternatyva 2'!CV$43,'Alternatyva 2'!CV$55,'Alternatyva 2'!CV$66,'Alternatyva 2'!CV$77,'Alternatyva 2'!CV$88)","v":0},{"$f":"SUM('Alternatyva 2'!CW$21,'Alternatyva 2'!CW$32,'Alternatyva 2'!CW$43,'Alternatyva 2'!CW$55,'Alternatyva 2'!CW$66,'Alternatyva 2'!CW$77,'Alternatyva 2'!CW$88)","v":0},{"$f":"SUM('Alternatyva 2'!CX$21,'Alternatyva 2'!CX$32,'Alternatyva 2'!CX$43,'Alternatyva 2'!CX$55,'Alternatyva 2'!CX$66,'Alternatyva 2'!CX$77,'Alternatyva 2'!CX$88)","v":0},{"$f":"SUM('Alternatyva 2'!CY$21,'Alternatyva 2'!CY$32,'Alternatyva 2'!CY$43,'Alternatyva 2'!CY$55,'Alternatyva 2'!CY$66,'Alternatyva 2'!CY$77,'Alternatyva 2'!CY$88)","v":0},{"$f":"SUM('Alternatyva 2'!CZ$21,'Alternatyva 2'!CZ$32,'Alternatyva 2'!CZ$43,'Alternatyva 2'!CZ$55,'Alternatyva 2'!CZ$66,'Alternatyva 2'!CZ$77,'Alternatyva 2'!CZ$88)","v":0},{"$f":"SUM('Alternatyva 2'!DA$21,'Alternatyva 2'!DA$32,'Alternatyva 2'!DA$43,'Alternatyva 2'!DA$55,'Alternatyva 2'!DA$66,'Alternatyva 2'!DA$77,'Alternatyva 2'!DA$88)","v":0},{"$f":"SUM('Alternatyva 2'!DB$21,'Alternatyva 2'!DB$32,'Alternatyva 2'!DB$43,'Alternatyva 2'!DB$55,'Alternatyva 2'!DB$66,'Alternatyva 2'!DB$77,'Alternatyva 2'!DB$88)","v":0},{"$f":"SUM('Alternatyva 2'!DC$21,'Alternatyva 2'!DC$32,'Alternatyva 2'!DC$43,'Alternatyva 2'!DC$55,'Alternatyva 2'!DC$66,'Alternatyva 2'!DC$77,'Alternatyva 2'!DC$88)","v":0}]
[null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,null,{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H37:$DC37)","v":-93463993.440000013},{"$f":"H36-'Alternatyva 2'!H$7+'Alternatyva 2'!H$115","v":0},{"$f":"I36-'Alternatyva 2'!I$7+'Alternatyva 2'!I$115","v":-3000000},{"$f":"J36-'Alternatyva 2'!J$7+'Alternatyva 2'!J$115","v":-13962935.059999999},{"$f":"K36-'Alternatyva 2'!K$7+'Alternatyva 2'!K$115","v":-20043523.18},{"$f":"L36-'Alternatyva 2'!L$7+'Alternatyva 2'!L$115","v":-22496348},{"$f":"M36-'Alternatyva 2'!M$7+'Alternatyva 2'!M$115","v":-16517388.219999999},{"$f":"N36-'Alternatyva 2'!N$7+'Alternatyva 2'!N$115","v":-10143912.76},{"$f":"O36-'Alternatyva 2'!O$7+'Alternatyva 2'!O$115","v":-5022246.18},{"$f":"P36-'Alternatyva 2'!P$7+'Alternatyva 2'!P$115","v":-2277640.04},{"$f":"Q36-'Alternatyva 2'!Q$7+'Alternatyva 2'!Q$115","v":0},{"$f":"R36-'Alternatyva 2'!R$7+'Alternatyva 2'!R$115","v":0},{"$f":"S36-'Alternatyva 2'!S$7+'Alternatyva 2'!S$115","v":0},{"$f":"T36-'Alternatyva 2'!T$7+'Alternatyva 2'!T$115","v":0},{"$f":"U36-'Alternatyva 2'!U$7+'Alternatyva 2'!U$115","v":0},{"$f":"V36-'Alternatyva 2'!V$7+'Alternatyva 2'!V$115","v":0},{"$f":"W36-'Alternatyva 2'!W$7+'Alternatyva 2'!W$115","v":0},{"$f":"X36-'Alternatyva 2'!X$7+'Alternatyva 2'!X$115","v":0},{"$f":"Y36-'Alternatyva 2'!Y$7+'Alternatyva 2'!Y$115","v":0},{"$f":"Z36-'Alternatyva 2'!Z$7+'Alternatyva 2'!Z$115","v":0},{"$f":"AA36-'Alternatyva 2'!AA$7+'Alternatyva 2'!AA$115","v":0},{"$f":"AB36-'Alternatyva 2'!AB$7+'Alternatyva 2'!AB$115","v":0},{"$f":"AC36-'Alternatyva 2'!AC$7+'Alternatyva 2'!AC$115","v":0},{"$f":"AD36-'Alternatyva 2'!AD$7+'Alternatyva 2'!AD$115","v":0},{"$f":"AE36-'Alternatyva 2'!AE$7+'Alternatyva 2'!AE$115","v":0},{"$f":"AF36-'Alternatyva 2'!AF$7+'Alternatyva 2'!AF$115","v":0},{"$f":"AG36-'Alternatyva 2'!AG$7+'Alternatyva 2'!AG$115","v":0},{"$f":"AH36-'Alternatyva 2'!AH$7+'Alternatyva 2'!AH$115","v":0},{"$f":"AI36-'Alternatyva 2'!AI$7+'Alternatyva 2'!AI$115","v":0},{"$f":"AJ36-'Alternatyva 2'!AJ$7+'Alternatyva 2'!AJ$115","v":0},{"$f":"AK36-'Alternatyva 2'!AK$7+'Alternatyva 2'!AK$115","v":0},{"$f":"AL36-'Alternatyva 2'!AL$7+'Alternatyva 2'!AL$115","v":0},{"$f":"AM36-'Alternatyva 2'!AM$7+'Alternatyva 2'!AM$115","v":0},{"$f":"AN36-'Alternatyva 2'!AN$7+'Alternatyva 2'!AN$115","v":0},{"$f":"AO36-'Alternatyva 2'!AO$7+'Alternatyva 2'!AO$115","v":0},{"$f":"AP36-'Alternatyva 2'!AP$7+'Alternatyva 2'!AP$115","v":0},{"$f":"AQ36-'Alternatyva 2'!AQ$7+'Alternatyva 2'!AQ$115","v":0},{"$f":"AR36-'Alternatyva 2'!AR$7+'Alternatyva 2'!AR$115","v":0},{"$f":"AS36-'Alternatyva 2'!AS$7+'Alternatyva 2'!AS$115","v":0},{"$f":"AT36-'Alternatyva 2'!AT$7+'Alternatyva 2'!AT$115","v":0},{"$f":"AU36-'Alternatyva 2'!AU$7+'Alternatyva 2'!AU$115","v":0},{"$f":"AV36-'Alternatyva 2'!AV$7+'Alternatyva 2'!AV$115","v":0},{"$f":"AW36-'Alternatyva 2'!AW$7+'Alternatyva 2'!AW$115","v":0},{"$f":"AX36-'Alternatyva 2'!AX$7+'Alternatyva 2'!AX$115","v":0},{"$f":"AY36-'Alternatyva 2'!AY$7+'Alternatyva 2'!AY$115","v":0},{"$f":"AZ36-'Alternatyva 2'!AZ$7+'Alternatyva 2'!AZ$115","v":0},{"$f":"BA36-'Alternatyva 2'!BA$7+'Alternatyva 2'!BA$115","v":0},{"$f":"BB36-'Alternatyva 2'!BB$7+'Alternatyva 2'!BB$115","v":0},{"$f":"BC36-'Alternatyva 2'!BC$7+'Alternatyva 2'!BC$115","v":0},{"$f":"BD36-'Alternatyva 2'!BD$7+'Alternatyva 2'!BD$115","v":0},{"$f":"BE36-'Alternatyva 2'!BE$7+'Alternatyva 2'!BE$115","v":0},{"$f":"BF36-'Alternatyva 2'!BF$7+'Alternatyva 2'!BF$115","v":0},{"$f":"BG36-'Alternatyva 2'!BG$7+'Alternatyva 2'!BG$115","v":0},{"$f":"BH36-'Alternatyva 2'!BH$7+'Alternatyva 2'!BH$115","v":0},{"$f":"BI36-'Alternatyva 2'!BI$7+'Alternatyva 2'!BI$115","v":0},{"$f":"BJ36-'Alternatyva 2'!BJ$7+'Alternatyva 2'!BJ$115","v":0},{"$f":"BK36-'Alternatyva 2'!BK$7+'Alternatyva 2'!BK$115","v":0},{"$f":"BL36-'Alternatyva 2'!BL$7+'Alternatyva 2'!BL$115","v":0},{"$f":"BM36-'Alternatyva 2'!BM$7+'Alternatyva 2'!BM$115","v":0},{"$f":"BN36-'Alternatyva 2'!BN$7+'Alternatyva 2'!BN$115","v":0},{"$f":"BO36-'Alternatyva 2'!BO$7+'Alternatyva 2'!BO$115","v":0},{"$f":"BP36-'Alternatyva 2'!BP$7+'Alternatyva 2'!BP$115","v":0},{"$f":"BQ36-'Alternatyva 2'!BQ$7+'Alternatyva 2'!BQ$115","v":0},{"$f":"BR36-'Alternatyva 2'!BR$7+'Alternatyva 2'!BR$115","v":0},{"$f":"BS36-'Alternatyva 2'!BS$7+'Alternatyva 2'!BS$115","v":0},{"$f":"BT36-'Alternatyva 2'!BT$7+'Alternatyva 2'!BT$115","v":0},{"$f":"BU36-'Alternatyva 2'!BU$7+'Alternatyva 2'!BU$115","v":0},{"$f":"BV36-'Alternatyva 2'!BV$7+'Alternatyva 2'!BV$115","v":0},{"$f":"BW36-'Alternatyva 2'!BW$7+'Alternatyva 2'!BW$115","v":0},{"$f":"BX36-'Alternatyva 2'!BX$7+'Alternatyva 2'!BX$115","v":0},{"$f":"BY36-'Alternatyva 2'!BY$7+'Alternatyva 2'!BY$115","v":0},{"$f":"BZ36-'Alternatyva 2'!BZ$7+'Alternatyva 2'!BZ$115","v":0},{"$f":"CA36-'Alternatyva 2'!CA$7+'Alternatyva 2'!CA$115","v":0},{"$f":"CB36-'Alternatyva 2'!CB$7+'Alternatyva 2'!CB$115","v":0},{"$f":"CC36-'Alternatyva 2'!CC$7+'Alternatyva 2'!CC$115","v":0},{"$f":"CD36-'Alternatyva 2'!CD$7+'Alternatyva 2'!CD$115","v":0},{"$f":"CE36-'Alternatyva 2'!CE$7+'Alternatyva 2'!CE$115","v":0},{"$f":"CF36-'Alternatyva 2'!CF$7+'Alternatyva 2'!CF$115","v":0},{"$f":"CG36-'Alternatyva 2'!CG$7+'Alternatyva 2'!CG$115","v":0},{"$f":"CH36-'Alternatyva 2'!CH$7+'Alternatyva 2'!CH$115","v":0},{"$f":"CI36-'Alternatyva 2'!CI$7+'Alternatyva 2'!CI$115","v":0},{"$f":"CJ36-'Alternatyva 2'!CJ$7+'Alternatyva 2'!CJ$115","v":0},{"$f":"CK36-'Alternatyva 2'!CK$7+'Alternatyva 2'!CK$115","v":0},{"$f":"CL36-'Alternatyva 2'!CL$7+'Alternatyva 2'!CL$115","v":0},{"$f":"CM36-'Alternatyva 2'!CM$7+'Alternatyva 2'!CM$115","v":0},{"$f":"CN36-'Alternatyva 2'!CN$7+'Alternatyva 2'!CN$115","v":0},{"$f":"CO36-'Alternatyva 2'!CO$7+'Alternatyva 2'!CO$115","v":0},{"$f":"CP36-'Alternatyva 2'!CP$7+'Alternatyva 2'!CP$115","v":0},{"$f":"CQ36-'Alternatyva 2'!CQ$7+'Alternatyva 2'!CQ$115","v":0},{"$f":"CR36-'Alternatyva 2'!CR$7+'Alternatyva 2'!CR$115","v":0},{"$f":"CS36-'Alternatyva 2'!CS$7+'Alternatyva 2'!CS$115","v":0},{"$f":"CT36-'Alternatyva 2'!CT$7+'Alternatyva 2'!CT$115","v":0},{"$f":"CU36-'Alternatyva 2'!CU$7+'Alternatyva 2'!CU$115","v":0},{"$f":"CV36-'Alternatyva 2'!CV$7+'Alternatyva 2'!CV$115","v":0},{"$f":"CW36-'Alternatyva 2'!CW$7+'Alternatyva 2'!CW$115","v":0},{"$f":"CX36-'Alternatyva 2'!CX$7+'Alternatyva 2'!CX$115","v":0},{"$f":"CY36-'Alternatyva 2'!CY$7+'Alternatyva 2'!CY$115","v":0},{"$f":"CZ36-'Alternatyva 2'!CZ$7+'Alternatyva 2'!CZ$115","v":0},{"$f":"DA36-'Alternatyva 2'!DA$7+'Alternatyva 2'!DA$115","v":0},{"$f":"DB36-'Alternatyva 2'!DB$7+'Alternatyva 2'!DB$115","v":0},{"$f":"DC36-'Alternatyva 2'!DC$7+'Alternatyva 2'!DC$115","v":0}]
[null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,null,{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":-79916439.736590341}]
[null,"Finansinė vidinė grąžos norma (FVGN)",null,null,null,{"$f":"IFERROR(IRR(H37:INDEX(H37:DC37,PAL+1)),\"-\")","v":"-"}]
[null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,null,{"$f":"IFERROR(IF('Alternatyva 2'!H$89<0,SUM('Alternatyva 2'!F$100,-'Alternatyva 2'!H$115,-'Alternatyva 2'!F$89)/SUM('Alternatyva 2'!F$9,'Alternatyva 2'!F$8,-F36),SUM('Alternatyva 2'!F$100,-'Alternatyva 2'!H$115)/SUM('Alternatyva 2'!F$9,'Alternatyva 2'!F$8,-F36,'Alternatyva 2'!F$89)),\"\")","v":0}]
[]
[null,"Alternatyva 3"]
[null,"Finansinės analizės rodikliai",null,null,null,null,"Reali vertė",{"$f":"H9","v":"2022"},{"$f":"I9","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BU9","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,"Likutinė vertė",null,null,null,{"$f":"H44+NPV(FD,I44:INDEX(I44:DC44,PAL))","v":0},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H44:$DC44)","v":0},{"$f":"SUM('Alternatyva 3'!H$21,'Alternatyva 3'!H$32,'Alternatyva 3'!H$43,'Alternatyva 3'!H$55,'Alternatyva 3'!H$66,'Alternatyva 3'!H$77,'Alternatyva 3'!H$88)","v":0},{"$f":"SUM('Alternatyva 3'!I$21,'Alternatyva 3'!I$32,'Alternatyva 3'!I$43,'Alternatyva 3'!I$55,'Alternatyva 3'!I$66,'Alternatyva 3'!I$77,'Alternatyva 3'!I$88)","v":0},{"$f":"SUM('Alternatyva 3'!J$21,'Alternatyva 3'!J$32,'Alternatyva 3'!J$43,'Alternatyva 3'!J$55,'Alternatyva 3'!J$66,'Alternatyva 3'!J$77,'Alternatyva 3'!J$88)","v":0},{"$f":"SUM('Alternatyva 3'!K$21,'Alternatyva 3'!K$32,'Alternatyva 3'!K$43,'Alternatyva 3'!K$55,'Alternatyva 3'!K$66,'Alternatyva 3'!K$77,'Alternatyva 3'!K$88)","v":0},{"$f":"SUM('Alternatyva 3'!L$21,'Alternatyva 3'!L$32,'Alternatyva 3'!L$43,'Alternatyva 3'!L$55,'Alternatyva 3'!L$66,'Alternatyva 3'!L$77,'Alternatyva 3'!L$88)","v":0},{"$f":"SUM('Alternatyva 3'!M$21,'Alternatyva 3'!M$32,'Alternatyva 3'!M$43,'Alternatyva 3'!M$55,'Alternatyva 3'!M$66,'Alternatyva 3'!M$77,'Alternatyva 3'!M$88)","v":0},{"$f":"SUM('Alternatyva 3'!N$21,'Alternatyva 3'!N$32,'Alternatyva 3'!N$43,'Alternatyva 3'!N$55,'Alternatyva 3'!N$66,'Alternatyva 3'!N$77,'Alternatyva 3'!N$88)","v":0},{"$f":"SUM('Alternatyva 3'!O$21,'Alternatyva 3'!O$32,'Alternatyva 3'!O$43,'Alternatyva 3'!O$55,'Alternatyva 3'!O$66,'Alternatyva 3'!O$77,'Alternatyva 3'!O$88)","v":0},{"$f":"SUM('Alternatyva 3'!P$21,'Alternatyva 3'!P$32,'Alternatyva 3'!P$43,'Alternatyva 3'!P$55,'Alternatyva 3'!P$66,'Alternatyva 3'!P$77,'Alternatyva 3'!P$88)","v":0},{"$f":"SUM('Alternatyva 3'!Q$21,'Alternatyva 3'!Q$32,'Alternatyva 3'!Q$43,'Alternatyva 3'!Q$55,'Alternatyva 3'!Q$66,'Alternatyva 3'!Q$77,'Alternatyva 3'!Q$88)","v":0},{"$f":"SUM('Alternatyva 3'!R$21,'Alternatyva 3'!R$32,'Alternatyva 3'!R$43,'Alternatyva 3'!R$55,'Alternatyva 3'!R$66,'Alternatyva 3'!R$77,'Alternatyva 3'!R$88)","v":0},{"$f":"SUM('Alternatyva 3'!S$21,'Alternatyva 3'!S$32,'Alternatyva 3'!S$43,'Alternatyva 3'!S$55,'Alternatyva 3'!S$66,'Alternatyva 3'!S$77,'Alternatyva 3'!S$88)","v":0},{"$f":"SUM('Alternatyva 3'!T$21,'Alternatyva 3'!T$32,'Alternatyva 3'!T$43,'Alternatyva 3'!T$55,'Alternatyva 3'!T$66,'Alternatyva 3'!T$77,'Alternatyva 3'!T$88)","v":0},{"$f":"SUM('Alternatyva 3'!U$21,'Alternatyva 3'!U$32,'Alternatyva 3'!U$43,'Alternatyva 3'!U$55,'Alternatyva 3'!U$66,'Alternatyva 3'!U$77,'Alternatyva 3'!U$88)","v":0},{"$f":"SUM('Alternatyva 3'!V$21,'Alternatyva 3'!V$32,'Alternatyva 3'!V$43,'Alternatyva 3'!V$55,'Alternatyva 3'!V$66,'Alternatyva 3'!V$77,'Alternatyva 3'!V$88)","v":0},{"$f":"SUM('Alternatyva 3'!W$21,'Alternatyva 3'!W$32,'Alternatyva 3'!W$43,'Alternatyva 3'!W$55,'Alternatyva 3'!W$66,'Alternatyva 3'!W$77,'Alternatyva 3'!W$88)","v":0},{"$f":"SUM('Alternatyva 3'!X$21,'Alternatyva 3'!X$32,'Alternatyva 3'!X$43,'Alternatyva 3'!X$55,'Alternatyva 3'!X$66,'Alternatyva 3'!X$77,'Alternatyva 3'!X$88)","v":0},{"$f":"SUM('Alternatyva 3'!Y$21,'Alternatyva 3'!Y$32,'Alternatyva 3'!Y$43,'Alternatyva 3'!Y$55,'Alternatyva 3'!Y$66,'Alternatyva 3'!Y$77,'Alternatyva 3'!Y$88)","v":0},{"$f":"SUM('Alternatyva 3'!Z$21,'Alternatyva 3'!Z$32,'Alternatyva 3'!Z$43,'Alternatyva 3'!Z$55,'Alternatyva 3'!Z$66,'Alternatyva 3'!Z$77,'Alternatyva 3'!Z$88)","v":0},{"$f":"SUM('Alternatyva 3'!AA$21,'Alternatyva 3'!AA$32,'Alternatyva 3'!AA$43,'Alternatyva 3'!AA$55,'Alternatyva 3'!AA$66,'Alternatyva 3'!AA$77,'Alternatyva 3'!AA$88)","v":0},{"$f":"SUM('Alternatyva 3'!AB$21,'Alternatyva 3'!AB$32,'Alternatyva 3'!AB$43,'Alternatyva 3'!AB$55,'Alternatyva 3'!AB$66,'Alternatyva 3'!AB$77,'Alternatyva 3'!AB$88)","v":0},{"$f":"SUM('Alternatyva 3'!AC$21,'Alternatyva 3'!AC$32,'Alternatyva 3'!AC$43,'Alternatyva 3'!AC$55,'Alternatyva 3'!AC$66,'Alternatyva 3'!AC$77,'Alternatyva 3'!AC$88)","v":0},{"$f":"SUM('Alternatyva 3'!AD$21,'Alternatyva 3'!AD$32,'Alternatyva 3'!AD$43,'Alternatyva 3'!AD$55,'Alternatyva 3'!AD$66,'Alternatyva 3'!AD$77,'Alternatyva 3'!AD$88)","v":0},{"$f":"SUM('Alternatyva 3'!AE$21,'Alternatyva 3'!AE$32,'Alternatyva 3'!AE$43,'Alternatyva 3'!AE$55,'Alternatyva 3'!AE$66,'Alternatyva 3'!AE$77,'Alternatyva 3'!AE$88)","v":0},{"$f":"SUM('Alternatyva 3'!AF$21,'Alternatyva 3'!AF$32,'Alternatyva 3'!AF$43,'Alternatyva 3'!AF$55,'Alternatyva 3'!AF$66,'Alternatyva 3'!AF$77,'Alternatyva 3'!AF$88)","v":0},{"$f":"SUM('Alternatyva 3'!AG$21,'Alternatyva 3'!AG$32,'Alternatyva 3'!AG$43,'Alternatyva 3'!AG$55,'Alternatyva 3'!AG$66,'Alternatyva 3'!AG$77,'Alternatyva 3'!AG$88)","v":0},{"$f":"SUM('Alternatyva 3'!AH$21,'Alternatyva 3'!AH$32,'Alternatyva 3'!AH$43,'Alternatyva 3'!AH$55,'Alternatyva 3'!AH$66,'Alternatyva 3'!AH$77,'Alternatyva 3'!AH$88)","v":0},{"$f":"SUM('Alternatyva 3'!AI$21,'Alternatyva 3'!AI$32,'Alternatyva 3'!AI$43,'Alternatyva 3'!AI$55,'Alternatyva 3'!AI$66,'Alternatyva 3'!AI$77,'Alternatyva 3'!AI$88)","v":0},{"$f":"SUM('Alternatyva 3'!AJ$21,'Alternatyva 3'!AJ$32,'Alternatyva 3'!AJ$43,'Alternatyva 3'!AJ$55,'Alternatyva 3'!AJ$66,'Alternatyva 3'!AJ$77,'Alternatyva 3'!AJ$88)","v":0},{"$f":"SUM('Alternatyva 3'!AK$21,'Alternatyva 3'!AK$32,'Alternatyva 3'!AK$43,'Alternatyva 3'!AK$55,'Alternatyva 3'!AK$66,'Alternatyva 3'!AK$77,'Alternatyva 3'!AK$88)","v":0},{"$f":"SUM('Alternatyva 3'!AL$21,'Alternatyva 3'!AL$32,'Alternatyva 3'!AL$43,'Alternatyva 3'!AL$55,'Alternatyva 3'!AL$66,'Alternatyva 3'!AL$77,'Alternatyva 3'!AL$88)","v":0},{"$f":"SUM('Alternatyva 3'!AM$21,'Alternatyva 3'!AM$32,'Alternatyva 3'!AM$43,'Alternatyva 3'!AM$55,'Alternatyva 3'!AM$66,'Alternatyva 3'!AM$77,'Alternatyva 3'!AM$88)","v":0},{"$f":"SUM('Alternatyva 3'!AN$21,'Alternatyva 3'!AN$32,'Alternatyva 3'!AN$43,'Alternatyva 3'!AN$55,'Alternatyva 3'!AN$66,'Alternatyva 3'!AN$77,'Alternatyva 3'!AN$88)","v":0},{"$f":"SUM('Alternatyva 3'!AO$21,'Alternatyva 3'!AO$32,'Alternatyva 3'!AO$43,'Alternatyva 3'!AO$55,'Alternatyva 3'!AO$66,'Alternatyva 3'!AO$77,'Alternatyva 3'!AO$88)","v":0},{"$f":"SUM('Alternatyva 3'!AP$21,'Alternatyva 3'!AP$32,'Alternatyva 3'!AP$43,'Alternatyva 3'!AP$55,'Alternatyva 3'!AP$66,'Alternatyva 3'!AP$77,'Alternatyva 3'!AP$88)","v":0},{"$f":"SUM('Alternatyva 3'!AQ$21,'Alternatyva 3'!AQ$32,'Alternatyva 3'!AQ$43,'Alternatyva 3'!AQ$55,'Alternatyva 3'!AQ$66,'Alternatyva 3'!AQ$77,'Alternatyva 3'!AQ$88)","v":0},{"$f":"SUM('Alternatyva 3'!AR$21,'Alternatyva 3'!AR$32,'Alternatyva 3'!AR$43,'Alternatyva 3'!AR$55,'Alternatyva 3'!AR$66,'Alternatyva 3'!AR$77,'Alternatyva 3'!AR$88)","v":0},{"$f":"SUM('Alternatyva 3'!AS$21,'Alternatyva 3'!AS$32,'Alternatyva 3'!AS$43,'Alternatyva 3'!AS$55,'Alternatyva 3'!AS$66,'Alternatyva 3'!AS$77,'Alternatyva 3'!AS$88)","v":0},{"$f":"SUM('Alternatyva 3'!AT$21,'Alternatyva 3'!AT$32,'Alternatyva 3'!AT$43,'Alternatyva 3'!AT$55,'Alternatyva 3'!AT$66,'Alternatyva 3'!AT$77,'Alternatyva 3'!AT$88)","v":0},{"$f":"SUM('Alternatyva 3'!AU$21,'Alternatyva 3'!AU$32,'Alternatyva 3'!AU$43,'Alternatyva 3'!AU$55,'Alternatyva 3'!AU$66,'Alternatyva 3'!AU$77,'Alternatyva 3'!AU$88)","v":0},{"$f":"SUM('Alternatyva 3'!AV$21,'Alternatyva 3'!AV$32,'Alternatyva 3'!AV$43,'Alternatyva 3'!AV$55,'Alternatyva 3'!AV$66,'Alternatyva 3'!AV$77,'Alternatyva 3'!AV$88)","v":0},{"$f":"SUM('Alternatyva 3'!AW$21,'Alternatyva 3'!AW$32,'Alternatyva 3'!AW$43,'Alternatyva 3'!AW$55,'Alternatyva 3'!AW$66,'Alternatyva 3'!AW$77,'Alternatyva 3'!AW$88)","v":0},{"$f":"SUM('Alternatyva 3'!AX$21,'Alternatyva 3'!AX$32,'Alternatyva 3'!AX$43,'Alternatyva 3'!AX$55,'Alternatyva 3'!AX$66,'Alternatyva 3'!AX$77,'Alternatyva 3'!AX$88)","v":0},{"$f":"SUM('Alternatyva 3'!AY$21,'Alternatyva 3'!AY$32,'Alternatyva 3'!AY$43,'Alternatyva 3'!AY$55,'Alternatyva 3'!AY$66,'Alternatyva 3'!AY$77,'Alternatyva 3'!AY$88)","v":0},{"$f":"SUM('Alternatyva 3'!AZ$21,'Alternatyva 3'!AZ$32,'Alternatyva 3'!AZ$43,'Alternatyva 3'!AZ$55,'Alternatyva 3'!AZ$66,'Alternatyva 3'!AZ$77,'Alternatyva 3'!AZ$88)","v":0},{"$f":"SUM('Alternatyva 3'!BA$21,'Alternatyva 3'!BA$32,'Alternatyva 3'!BA$43,'Alternatyva 3'!BA$55,'Alternatyva 3'!BA$66,'Alternatyva 3'!BA$77,'Alternatyva 3'!BA$88)","v":0},{"$f":"SUM('Alternatyva 3'!BB$21,'Alternatyva 3'!BB$32,'Alternatyva 3'!BB$43,'Alternatyva 3'!BB$55,'Alternatyva 3'!BB$66,'Alternatyva 3'!BB$77,'Alternatyva 3'!BB$88)","v":0},{"$f":"SUM('Alternatyva 3'!BC$21,'Alternatyva 3'!BC$32,'Alternatyva 3'!BC$43,'Alternatyva 3'!BC$55,'Alternatyva 3'!BC$66,'Alternatyva 3'!BC$77,'Alternatyva 3'!BC$88)","v":0},{"$f":"SUM('Alternatyva 3'!BD$21,'Alternatyva 3'!BD$32,'Alternatyva 3'!BD$43,'Alternatyva 3'!BD$55,'Alternatyva 3'!BD$66,'Alternatyva 3'!BD$77,'Alternatyva 3'!BD$88)","v":0},{"$f":"SUM('Alternatyva 3'!BE$21,'Alternatyva 3'!BE$32,'Alternatyva 3'!BE$43,'Alternatyva 3'!BE$55,'Alternatyva 3'!BE$66,'Alternatyva 3'!BE$77,'Alternatyva 3'!BE$88)","v":0},{"$f":"SUM('Alternatyva 3'!BF$21,'Alternatyva 3'!BF$32,'Alternatyva 3'!BF$43,'Alternatyva 3'!BF$55,'Alternatyva 3'!BF$66,'Alternatyva 3'!BF$77,'Alternatyva 3'!BF$88)","v":0},{"$f":"SUM('Alternatyva 3'!BG$21,'Alternatyva 3'!BG$32,'Alternatyva 3'!BG$43,'Alternatyva 3'!BG$55,'Alternatyva 3'!BG$66,'Alternatyva 3'!BG$77,'Alternatyva 3'!BG$88)","v":0},{"$f":"SUM('Alternatyva 3'!BH$21,'Alternatyva 3'!BH$32,'Alternatyva 3'!BH$43,'Alternatyva 3'!BH$55,'Alternatyva 3'!BH$66,'Alternatyva 3'!BH$77,'Alternatyva 3'!BH$88)","v":0},{"$f":"SUM('Alternatyva 3'!BI$21,'Alternatyva 3'!BI$32,'Alternatyva 3'!BI$43,'Alternatyva 3'!BI$55,'Alternatyva 3'!BI$66,'Alternatyva 3'!BI$77,'Alternatyva 3'!BI$88)","v":0},{"$f":"SUM('Alternatyva 3'!BJ$21,'Alternatyva 3'!BJ$32,'Alternatyva 3'!BJ$43,'Alternatyva 3'!BJ$55,'Alternatyva 3'!BJ$66,'Alternatyva 3'!BJ$77,'Alternatyva 3'!BJ$88)","v":0},{"$f":"SUM('Alternatyva 3'!BK$21,'Alternatyva 3'!BK$32,'Alternatyva 3'!BK$43,'Alternatyva 3'!BK$55,'Alternatyva 3'!BK$66,'Alternatyva 3'!BK$77,'Alternatyva 3'!BK$88)","v":0},{"$f":"SUM('Alternatyva 3'!BL$21,'Alternatyva 3'!BL$32,'Alternatyva 3'!BL$43,'Alternatyva 3'!BL$55,'Alternatyva 3'!BL$66,'Alternatyva 3'!BL$77,'Alternatyva 3'!BL$88)","v":0},{"$f":"SUM('Alternatyva 3'!BM$21,'Alternatyva 3'!BM$32,'Alternatyva 3'!BM$43,'Alternatyva 3'!BM$55,'Alternatyva 3'!BM$66,'Alternatyva 3'!BM$77,'Alternatyva 3'!BM$88)","v":0},{"$f":"SUM('Alternatyva 3'!BN$21,'Alternatyva 3'!BN$32,'Alternatyva 3'!BN$43,'Alternatyva 3'!BN$55,'Alternatyva 3'!BN$66,'Alternatyva 3'!BN$77,'Alternatyva 3'!BN$88)","v":0},{"$f":"SUM('Alternatyva 3'!BO$21,'Alternatyva 3'!BO$32,'Alternatyva 3'!BO$43,'Alternatyva 3'!BO$55,'Alternatyva 3'!BO$66,'Alternatyva 3'!BO$77,'Alternatyva 3'!BO$88)","v":0},{"$f":"SUM('Alternatyva 3'!BP$21,'Alternatyva 3'!BP$32,'Alternatyva 3'!BP$43,'Alternatyva 3'!BP$55,'Alternatyva 3'!BP$66,'Alternatyva 3'!BP$77,'Alternatyva 3'!BP$88)","v":0},{"$f":"SUM('Alternatyva 3'!BQ$21,'Alternatyva 3'!BQ$32,'Alternatyva 3'!BQ$43,'Alternatyva 3'!BQ$55,'Alternatyva 3'!BQ$66,'Alternatyva 3'!BQ$77,'Alternatyva 3'!BQ$88)","v":0},{"$f":"SUM('Alternatyva 3'!BR$21,'Alternatyva 3'!BR$32,'Alternatyva 3'!BR$43,'Alternatyva 3'!BR$55,'Alternatyva 3'!BR$66,'Alternatyva 3'!BR$77,'Alternatyva 3'!BR$88)","v":0},{"$f":"SUM('Alternatyva 3'!BS$21,'Alternatyva 3'!BS$32,'Alternatyva 3'!BS$43,'Alternatyva 3'!BS$55,'Alternatyva 3'!BS$66,'Alternatyva 3'!BS$77,'Alternatyva 3'!BS$88)","v":0},{"$f":"SUM('Alternatyva 3'!BT$21,'Alternatyva 3'!BT$32,'Alternatyva 3'!BT$43,'Alternatyva 3'!BT$55,'Alternatyva 3'!BT$66,'Alternatyva 3'!BT$77,'Alternatyva 3'!BT$88)","v":0},{"$f":"SUM('Alternatyva 3'!BU$21,'Alternatyva 3'!BU$32,'Alternatyva 3'!BU$43,'Alternatyva 3'!BU$55,'Alternatyva 3'!BU$66,'Alternatyva 3'!BU$77,'Alternatyva 3'!BU$88)","v":0},{"$f":"SUM('Alternatyva 3'!BV$21,'Alternatyva 3'!BV$32,'Alternatyva 3'!BV$43,'Alternatyva 3'!BV$55,'Alternatyva 3'!BV$66,'Alternatyva 3'!BV$77,'Alternatyva 3'!BV$88)","v":0},{"$f":"SUM('Alternatyva 3'!BW$21,'Alternatyva 3'!BW$32,'Alternatyva 3'!BW$43,'Alternatyva 3'!BW$55,'Alternatyva 3'!BW$66,'Alternatyva 3'!BW$77,'Alternatyva 3'!BW$88)","v":0},{"$f":"SUM('Alternatyva 3'!BX$21,'Alternatyva 3'!BX$32,'Alternatyva 3'!BX$43,'Alternatyva 3'!BX$55,'Alternatyva 3'!BX$66,'Alternatyva 3'!BX$77,'Alternatyva 3'!BX$88)","v":0},{"$f":"SUM('Alternatyva 3'!BY$21,'Alternatyva 3'!BY$32,'Alternatyva 3'!BY$43,'Alternatyva 3'!BY$55,'Alternatyva 3'!BY$66,'Alternatyva 3'!BY$77,'Alternatyva 3'!BY$88)","v":0},{"$f":"SUM('Alternatyva 3'!BZ$21,'Alternatyva 3'!BZ$32,'Alternatyva 3'!BZ$43,'Alternatyva 3'!BZ$55,'Alternatyva 3'!BZ$66,'Alternatyva 3'!BZ$77,'Alternatyva 3'!BZ$88)","v":0},{"$f":"SUM('Alternatyva 3'!CA$21,'Alternatyva 3'!CA$32,'Alternatyva 3'!CA$43,'Alternatyva 3'!CA$55,'Alternatyva 3'!CA$66,'Alternatyva 3'!CA$77,'Alternatyva 3'!CA$88)","v":0},{"$f":"SUM('Alternatyva 3'!CB$21,'Alternatyva 3'!CB$32,'Alternatyva 3'!CB$43,'Alternatyva 3'!CB$55,'Alternatyva 3'!CB$66,'Alternatyva 3'!CB$77,'Alternatyva 3'!CB$88)","v":0},{"$f":"SUM('Alternatyva 3'!CC$21,'Alternatyva 3'!CC$32,'Alternatyva 3'!CC$43,'Alternatyva 3'!CC$55,'Alternatyva 3'!CC$66,'Alternatyva 3'!CC$77,'Alternatyva 3'!CC$88)","v":0},{"$f":"SUM('Alternatyva 3'!CD$21,'Alternatyva 3'!CD$32,'Alternatyva 3'!CD$43,'Alternatyva 3'!CD$55,'Alternatyva 3'!CD$66,'Alternatyva 3'!CD$77,'Alternatyva 3'!CD$88)","v":0},{"$f":"SUM('Alternatyva 3'!CE$21,'Alternatyva 3'!CE$32,'Alternatyva 3'!CE$43,'Alternatyva 3'!CE$55,'Alternatyva 3'!CE$66,'Alternatyva 3'!CE$77,'Alternatyva 3'!CE$88)","v":0},{"$f":"SUM('Alternatyva 3'!CF$21,'Alternatyva 3'!CF$32,'Alternatyva 3'!CF$43,'Alternatyva 3'!CF$55,'Alternatyva 3'!CF$66,'Alternatyva 3'!CF$77,'Alternatyva 3'!CF$88)","v":0},{"$f":"SUM('Alternatyva 3'!CG$21,'Alternatyva 3'!CG$32,'Alternatyva 3'!CG$43,'Alternatyva 3'!CG$55,'Alternatyva 3'!CG$66,'Alternatyva 3'!CG$77,'Alternatyva 3'!CG$88)","v":0},{"$f":"SUM('Alternatyva 3'!CH$21,'Alternatyva 3'!CH$32,'Alternatyva 3'!CH$43,'Alternatyva 3'!CH$55,'Alternatyva 3'!CH$66,'Alternatyva 3'!CH$77,'Alternatyva 3'!CH$88)","v":0},{"$f":"SUM('Alternatyva 3'!CI$21,'Alternatyva 3'!CI$32,'Alternatyva 3'!CI$43,'Alternatyva 3'!CI$55,'Alternatyva 3'!CI$66,'Alternatyva 3'!CI$77,'Alternatyva 3'!CI$88)","v":0},{"$f":"SUM('Alternatyva 3'!CJ$21,'Alternatyva 3'!CJ$32,'Alternatyva 3'!CJ$43,'Alternatyva 3'!CJ$55,'Alternatyva 3'!CJ$66,'Alternatyva 3'!CJ$77,'Alternatyva 3'!CJ$88)","v":0},{"$f":"SUM('Alternatyva 3'!CK$21,'Alternatyva 3'!CK$32,'Alternatyva 3'!CK$43,'Alternatyva 3'!CK$55,'Alternatyva 3'!CK$66,'Alternatyva 3'!CK$77,'Alternatyva 3'!CK$88)","v":0},{"$f":"SUM('Alternatyva 3'!CL$21,'Alternatyva 3'!CL$32,'Alternatyva 3'!CL$43,'Alternatyva 3'!CL$55,'Alternatyva 3'!CL$66,'Alternatyva 3'!CL$77,'Alternatyva 3'!CL$88)","v":0},{"$f":"SUM('Alternatyva 3'!CM$21,'Alternatyva 3'!CM$32,'Alternatyva 3'!CM$43,'Alternatyva 3'!CM$55,'Alternatyva 3'!CM$66,'Alternatyva 3'!CM$77,'Alternatyva 3'!CM$88)","v":0},{"$f":"SUM('Alternatyva 3'!CN$21,'Alternatyva 3'!CN$32,'Alternatyva 3'!CN$43,'Alternatyva 3'!CN$55,'Alternatyva 3'!CN$66,'Alternatyva 3'!CN$77,'Alternatyva 3'!CN$88)","v":0},{"$f":"SUM('Alternatyva 3'!CO$21,'Alternatyva 3'!CO$32,'Alternatyva 3'!CO$43,'Alternatyva 3'!CO$55,'Alternatyva 3'!CO$66,'Alternatyva 3'!CO$77,'Alternatyva 3'!CO$88)","v":0},{"$f":"SUM('Alternatyva 3'!CP$21,'Alternatyva 3'!CP$32,'Alternatyva 3'!CP$43,'Alternatyva 3'!CP$55,'Alternatyva 3'!CP$66,'Alternatyva 3'!CP$77,'Alternatyva 3'!CP$88)","v":0},{"$f":"SUM('Alternatyva 3'!CQ$21,'Alternatyva 3'!CQ$32,'Alternatyva 3'!CQ$43,'Alternatyva 3'!CQ$55,'Alternatyva 3'!CQ$66,'Alternatyva 3'!CQ$77,'Alternatyva 3'!CQ$88)","v":0},{"$f":"SUM('Alternatyva 3'!CR$21,'Alternatyva 3'!CR$32,'Alternatyva 3'!CR$43,'Alternatyva 3'!CR$55,'Alternatyva 3'!CR$66,'Alternatyva 3'!CR$77,'Alternatyva 3'!CR$88)","v":0},{"$f":"SUM('Alternatyva 3'!CS$21,'Alternatyva 3'!CS$32,'Alternatyva 3'!CS$43,'Alternatyva 3'!CS$55,'Alternatyva 3'!CS$66,'Alternatyva 3'!CS$77,'Alternatyva 3'!CS$88)","v":0},{"$f":"SUM('Alternatyva 3'!CT$21,'Alternatyva 3'!CT$32,'Alternatyva 3'!CT$43,'Alternatyva 3'!CT$55,'Alternatyva 3'!CT$66,'Alternatyva 3'!CT$77,'Alternatyva 3'!CT$88)","v":0},{"$f":"SUM('Alternatyva 3'!CU$21,'Alternatyva 3'!CU$32,'Alternatyva 3'!CU$43,'Alternatyva 3'!CU$55,'Alternatyva 3'!CU$66,'Alternatyva 3'!CU$77,'Alternatyva 3'!CU$88)","v":0},{"$f":"SUM('Alternatyva 3'!CV$21,'Alternatyva 3'!CV$32,'Alternatyva 3'!CV$43,'Alternatyva 3'!CV$55,'Alternatyva 3'!CV$66,'Alternatyva 3'!CV$77,'Alternatyva 3'!CV$88)","v":0},{"$f":"SUM('Alternatyva 3'!CW$21,'Alternatyva 3'!CW$32,'Alternatyva 3'!CW$43,'Alternatyva 3'!CW$55,'Alternatyva 3'!CW$66,'Alternatyva 3'!CW$77,'Alternatyva 3'!CW$88)","v":0},{"$f":"SUM('Alternatyva 3'!CX$21,'Alternatyva 3'!CX$32,'Alternatyva 3'!CX$43,'Alternatyva 3'!CX$55,'Alternatyva 3'!CX$66,'Alternatyva 3'!CX$77,'Alternatyva 3'!CX$88)","v":0},{"$f":"SUM('Alternatyva 3'!CY$21,'Alternatyva 3'!CY$32,'Alternatyva 3'!CY$43,'Alternatyva 3'!CY$55,'Alternatyva 3'!CY$66,'Alternatyva 3'!CY$77,'Alternatyva 3'!CY$88)","v":0},{"$f":"SUM('Alternatyva 3'!CZ$21,'Alternatyva 3'!CZ$32,'Alternatyva 3'!CZ$43,'Alternatyva 3'!CZ$55,'Alternatyva 3'!CZ$66,'Alternatyva 3'!CZ$77,'Alternatyva 3'!CZ$88)","v":0},{"$f":"SUM('Alternatyva 3'!DA$21,'Alternatyva 3'!DA$32,'Alternatyva 3'!DA$43,'Alternatyva 3'!DA$55,'Alternatyva 3'!DA$66,'Alternatyva 3'!DA$77,'Alternatyva 3'!DA$88)","v":0},{"$f":"SUM('Alternatyva 3'!DB$21,'Alternatyva 3'!DB$32,'Alternatyva 3'!DB$43,'Alternatyva 3'!DB$55,'Alternatyva 3'!DB$66,'Alternatyva 3'!DB$77,'Alternatyva 3'!DB$88)","v":0},{"$f":"SUM('Alternatyva 3'!DC$21,'Alternatyva 3'!DC$32,'Alternatyva 3'!DC$43,'Alternatyva 3'!DC$55,'Alternatyva 3'!DC$66,'Alternatyva 3'!DC$77,'Alternatyva 3'!DC$88)","v":0}]
[null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,null,{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H45:$DC45)","v":-93623643.440000013},{"$f":"H44-'Alternatyva 3'!H$7+'Alternatyva 3'!H$115","v":0},{"$f":"I44-'Alternatyva 3'!I$7+'Alternatyva 3'!I$115","v":-3000000},{"$f":"J44-'Alternatyva 3'!J$7+'Alternatyva 3'!J$115","v":-13962935.059999999},{"$f":"K44-'Alternatyva 3'!K$7+'Alternatyva 3'!K$115","v":-19263298.18},{"$f":"L44-'Alternatyva 3'!L$7+'Alternatyva 3'!L$115","v":-23381913},{"$f":"M44-'Alternatyva 3'!M$7+'Alternatyva 3'!M$115","v":-15227303.219999999},{"$f":"N44-'Alternatyva 3'!N$7+'Alternatyva 3'!N$115","v":-10450329.76},{"$f":"O44-'Alternatyva 3'!O$7+'Alternatyva 3'!O$115","v":-5243949.18},{"$f":"P44-'Alternatyva 3'!P$7+'Alternatyva 3'!P$115","v":-3093915.04},{"$f":"Q44-'Alternatyva 3'!Q$7+'Alternatyva 3'!Q$115","v":0},{"$f":"R44-'Alternatyva 3'!R$7+'Alternatyva 3'!R$115","v":0},{"$f":"S44-'Alternatyva 3'!S$7+'Alternatyva 3'!S$115","v":0},{"$f":"T44-'Alternatyva 3'!T$7+'Alternatyva 3'!T$115","v":0},{"$f":"U44-'Alternatyva 3'!U$7+'Alternatyva 3'!U$115","v":0},{"$f":"V44-'Alternatyva 3'!V$7+'Alternatyva 3'!V$115","v":0},{"$f":"W44-'Alternatyva 3'!W$7+'Alternatyva 3'!W$115","v":0},{"$f":"X44-'Alternatyva 3'!X$7+'Alternatyva 3'!X$115","v":0},{"$f":"Y44-'Alternatyva 3'!Y$7+'Alternatyva 3'!Y$115","v":0},{"$f":"Z44-'Alternatyva 3'!Z$7+'Alternatyva 3'!Z$115","v":0},{"$f":"AA44-'Alternatyva 3'!AA$7+'Alternatyva 3'!AA$115","v":0},{"$f":"AB44-'Alternatyva 3'!AB$7+'Alternatyva 3'!AB$115","v":0},{"$f":"AC44-'Alternatyva 3'!AC$7+'Alternatyva 3'!AC$115","v":0},{"$f":"AD44-'Alternatyva 3'!AD$7+'Alternatyva 3'!AD$115","v":0},{"$f":"AE44-'Alternatyva 3'!AE$7+'Alternatyva 3'!AE$115","v":0},{"$f":"AF44-'Alternatyva 3'!AF$7+'Alternatyva 3'!AF$115","v":0},{"$f":"AG44-'Alternatyva 3'!AG$7+'Alternatyva 3'!AG$115","v":0},{"$f":"AH44-'Alternatyva 3'!AH$7+'Alternatyva 3'!AH$115","v":0},{"$f":"AI44-'Alternatyva 3'!AI$7+'Alternatyva 3'!AI$115","v":0},{"$f":"AJ44-'Alternatyva 3'!AJ$7+'Alternatyva 3'!AJ$115","v":0},{"$f":"AK44-'Alternatyva 3'!AK$7+'Alternatyva 3'!AK$115","v":0},{"$f":"AL44-'Alternatyva 3'!AL$7+'Alternatyva 3'!AL$115","v":0},{"$f":"AM44-'Alternatyva 3'!AM$7+'Alternatyva 3'!AM$115","v":0},{"$f":"AN44-'Alternatyva 3'!AN$7+'Alternatyva 3'!AN$115","v":0},{"$f":"AO44-'Alternatyva 3'!AO$7+'Alternatyva 3'!AO$115","v":0},{"$f":"AP44-'Alternatyva 3'!AP$7+'Alternatyva 3'!AP$115","v":0},{"$f":"AQ44-'Alternatyva 3'!AQ$7+'Alternatyva 3'!AQ$115","v":0},{"$f":"AR44-'Alternatyva 3'!AR$7+'Alternatyva 3'!AR$115","v":0},{"$f":"AS44-'Alternatyva 3'!AS$7+'Alternatyva 3'!AS$115","v":0},{"$f":"AT44-'Alternatyva 3'!AT$7+'Alternatyva 3'!AT$115","v":0},{"$f":"AU44-'Alternatyva 3'!AU$7+'Alternatyva 3'!AU$115","v":0},{"$f":"AV44-'Alternatyva 3'!AV$7+'Alternatyva 3'!AV$115","v":0},{"$f":"AW44-'Alternatyva 3'!AW$7+'Alternatyva 3'!AW$115","v":0},{"$f":"AX44-'Alternatyva 3'!AX$7+'Alternatyva 3'!AX$115","v":0},{"$f":"AY44-'Alternatyva 3'!AY$7+'Alternatyva 3'!AY$115","v":0},{"$f":"AZ44-'Alternatyva 3'!AZ$7+'Alternatyva 3'!AZ$115","v":0},{"$f":"BA44-'Alternatyva 3'!BA$7+'Alternatyva 3'!BA$115","v":0},{"$f":"BB44-'Alternatyva 3'!BB$7+'Alternatyva 3'!BB$115","v":0},{"$f":"BC44-'Alternatyva 3'!BC$7+'Alternatyva 3'!BC$115","v":0},{"$f":"BD44-'Alternatyva 3'!BD$7+'Alternatyva 3'!BD$115","v":0},{"$f":"BE44-'Alternatyva 3'!BE$7+'Alternatyva 3'!BE$115","v":0},{"$f":"BF44-'Alternatyva 3'!BF$7+'Alternatyva 3'!BF$115","v":0},{"$f":"BG44-'Alternatyva 3'!BG$7+'Alternatyva 3'!BG$115","v":0},{"$f":"BH44-'Alternatyva 3'!BH$7+'Alternatyva 3'!BH$115","v":0},{"$f":"BI44-'Alternatyva 3'!BI$7+'Alternatyva 3'!BI$115","v":0},{"$f":"BJ44-'Alternatyva 3'!BJ$7+'Alternatyva 3'!BJ$115","v":0},{"$f":"BK44-'Alternatyva 3'!BK$7+'Alternatyva 3'!BK$115","v":0},{"$f":"BL44-'Alternatyva 3'!BL$7+'Alternatyva 3'!BL$115","v":0},{"$f":"BM44-'Alternatyva 3'!BM$7+'Alternatyva 3'!BM$115","v":0},{"$f":"BN44-'Alternatyva 3'!BN$7+'Alternatyva 3'!BN$115","v":0},{"$f":"BO44-'Alternatyva 3'!BO$7+'Alternatyva 3'!BO$115","v":0},{"$f":"BP44-'Alternatyva 3'!BP$7+'Alternatyva 3'!BP$115","v":0},{"$f":"BQ44-'Alternatyva 3'!BQ$7+'Alternatyva 3'!BQ$115","v":0},{"$f":"BR44-'Alternatyva 3'!BR$7+'Alternatyva 3'!BR$115","v":0},{"$f":"BS44-'Alternatyva 3'!BS$7+'Alternatyva 3'!BS$115","v":0},{"$f":"BT44-'Alternatyva 3'!BT$7+'Alternatyva 3'!BT$115","v":0},{"$f":"BU44-'Alternatyva 3'!BU$7+'Alternatyva 3'!BU$115","v":0},{"$f":"BV44-'Alternatyva 3'!BV$7+'Alternatyva 3'!BV$115","v":0},{"$f":"BW44-'Alternatyva 3'!BW$7+'Alternatyva 3'!BW$115","v":0},{"$f":"BX44-'Alternatyva 3'!BX$7+'Alternatyva 3'!BX$115","v":0},{"$f":"BY44-'Alternatyva 3'!BY$7+'Alternatyva 3'!BY$115","v":0},{"$f":"BZ44-'Alternatyva 3'!BZ$7+'Alternatyva 3'!BZ$115","v":0},{"$f":"CA44-'Alternatyva 3'!CA$7+'Alternatyva 3'!CA$115","v":0},{"$f":"CB44-'Alternatyva 3'!CB$7+'Alternatyva 3'!CB$115","v":0},{"$f":"CC44-'Alternatyva 3'!CC$7+'Alternatyva 3'!CC$115","v":0},{"$f":"CD44-'Alternatyva 3'!CD$7+'Alternatyva 3'!CD$115","v":0},{"$f":"CE44-'Alternatyva 3'!CE$7+'Alternatyva 3'!CE$115","v":0},{"$f":"CF44-'Alternatyva 3'!CF$7+'Alternatyva 3'!CF$115","v":0},{"$f":"CG44-'Alternatyva 3'!CG$7+'Alternatyva 3'!CG$115","v":0},{"$f":"CH44-'Alternatyva 3'!CH$7+'Alternatyva 3'!CH$115","v":0},{"$f":"CI44-'Alternatyva 3'!CI$7+'Alternatyva 3'!CI$115","v":0},{"$f":"CJ44-'Alternatyva 3'!CJ$7+'Alternatyva 3'!CJ$115","v":0},{"$f":"CK44-'Alternatyva 3'!CK$7+'Alternatyva 3'!CK$115","v":0},{"$f":"CL44-'Alternatyva 3'!CL$7+'Alternatyva 3'!CL$115","v":0},{"$f":"CM44-'Alternatyva 3'!CM$7+'Alternatyva 3'!CM$115","v":0},{"$f":"CN44-'Alternatyva 3'!CN$7+'Alternatyva 3'!CN$115","v":0},{"$f":"CO44-'Alternatyva 3'!CO$7+'Alternatyva 3'!CO$115","v":0},{"$f":"CP44-'Alternatyva 3'!CP$7+'Alternatyva 3'!CP$115","v":0},{"$f":"CQ44-'Alternatyva 3'!CQ$7+'Alternatyva 3'!CQ$115","v":0},{"$f":"CR44-'Alternatyva 3'!CR$7+'Alternatyva 3'!CR$115","v":0},{"$f":"CS44-'Alternatyva 3'!CS$7+'Alternatyva 3'!CS$115","v":0},{"$f":"CT44-'Alternatyva 3'!CT$7+'Alternatyva 3'!CT$115","v":0},{"$f":"CU44-'Alternatyva 3'!CU$7+'Alternatyva 3'!CU$115","v":0},{"$f":"CV44-'Alternatyva 3'!CV$7+'Alternatyva 3'!CV$115","v":0},{"$f":"CW44-'Alternatyva 3'!CW$7+'Alternatyva 3'!CW$115","v":0},{"$f":"CX44-'Alternatyva 3'!CX$7+'Alternatyva 3'!CX$115","v":0},{"$f":"CY44-'Alternatyva 3'!CY$7+'Alternatyva 3'!CY$115","v":0},{"$f":"CZ44-'Alternatyva 3'!CZ$7+'Alternatyva 3'!CZ$115","v":0},{"$f":"DA44-'Alternatyva 3'!DA$7+'Alternatyva 3'!DA$115","v":0},{"$f":"DB44-'Alternatyva 3'!DB$7+'Alternatyva 3'!DB$115","v":0},{"$f":"DC44-'Alternatyva 3'!DC$7+'Alternatyva 3'!DC$115","v":0}]
[null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,null,{"$f":"H45+NPV(FD,I45:INDEX(I45:DC45,PAL))","v":-79926537.406610921}]
[null,"Finansinė vidinė grąžos norma (FVGN)",null,null,null,{"$f":"IFERROR(IRR(H45:INDEX(H45:DC45,PAL+1)),\"-\")","v":"-"}]
[null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,null,{"$f":"IFERROR(IF('Alternatyva 3'!H$89<0,SUM('Alternatyva 3'!F$100,-'Alternatyva 3'!H$115,-'Alternatyva 3'!F$89)/SUM('Alternatyva 3'!F$9,'Alternatyva 3'!F$8,-F44),SUM('Alternatyva 3'!F$100,-'Alternatyva 3'!H$115)/SUM('Alternatyva 3'!F$9,'Alternatyva 3'!F$8,-F44,'Alternatyva 3'!F$89)),\"\")","v":0}]
[]
[null,"Alternatyva 4"]
[null,"Finansinės analizės rodikliai",null,null,null,null,"Reali vertė",{"$f":"H9","v":"2022"},{"$f":"I9","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BU9","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,"Likutinė vertė",null,null,null,{"$f":"H52+NPV(FD,I52:INDEX(I52:DC52,PAL))","v":0},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H52:$DC52)","v":0},{"$f":"SUM('Alternatyva 4'!H$21,'Alternatyva 4'!H$32,'Alternatyva 4'!H$43,'Alternatyva 4'!H$55,'Alternatyva 4'!H$66,'Alternatyva 4'!H$77,'Alternatyva 4'!H$88)","v":0},{"$f":"SUM('Alternatyva 4'!I$21,'Alternatyva 4'!I$32,'Alternatyva 4'!I$43,'Alternatyva 4'!I$55,'Alternatyva 4'!I$66,'Alternatyva 4'!I$77,'Alternatyva 4'!I$88)","v":0},{"$f":"SUM('Alternatyva 4'!J$21,'Alternatyva 4'!J$32,'Alternatyva 4'!J$43,'Alternatyva 4'!J$55,'Alternatyva 4'!J$66,'Alternatyva 4'!J$77,'Alternatyva 4'!J$88)","v":0},{"$f":"SUM('Alternatyva 4'!K$21,'Alternatyva 4'!K$32,'Alternatyva 4'!K$43,'Alternatyva 4'!K$55,'Alternatyva 4'!K$66,'Alternatyva 4'!K$77,'Alternatyva 4'!K$88)","v":0},{"$f":"SUM('Alternatyva 4'!L$21,'Alternatyva 4'!L$32,'Alternatyva 4'!L$43,'Alternatyva 4'!L$55,'Alternatyva 4'!L$66,'Alternatyva 4'!L$77,'Alternatyva 4'!L$88)","v":0},{"$f":"SUM('Alternatyva 4'!M$21,'Alternatyva 4'!M$32,'Alternatyva 4'!M$43,'Alternatyva 4'!M$55,'Alternatyva 4'!M$66,'Alternatyva 4'!M$77,'Alternatyva 4'!M$88)","v":0},{"$f":"SUM('Alternatyva 4'!N$21,'Alternatyva 4'!N$32,'Alternatyva 4'!N$43,'Alternatyva 4'!N$55,'Alternatyva 4'!N$66,'Alternatyva 4'!N$77,'Alternatyva 4'!N$88)","v":0},{"$f":"SUM('Alternatyva 4'!O$21,'Alternatyva 4'!O$32,'Alternatyva 4'!O$43,'Alternatyva 4'!O$55,'Alternatyva 4'!O$66,'Alternatyva 4'!O$77,'Alternatyva 4'!O$88)","v":0},{"$f":"SUM('Alternatyva 4'!P$21,'Alternatyva 4'!P$32,'Alternatyva 4'!P$43,'Alternatyva 4'!P$55,'Alternatyva 4'!P$66,'Alternatyva 4'!P$77,'Alternatyva 4'!P$88)","v":0},{"$f":"SUM('Alternatyva 4'!Q$21,'Alternatyva 4'!Q$32,'Alternatyva 4'!Q$43,'Alternatyva 4'!Q$55,'Alternatyva 4'!Q$66,'Alternatyva 4'!Q$77,'Alternatyva 4'!Q$88)","v":0},{"$f":"SUM('Alternatyva 4'!R$21,'Alternatyva 4'!R$32,'Alternatyva 4'!R$43,'Alternatyva 4'!R$55,'Alternatyva 4'!R$66,'Alternatyva 4'!R$77,'Alternatyva 4'!R$88)","v":0},{"$f":"SUM('Alternatyva 4'!S$21,'Alternatyva 4'!S$32,'Alternatyva 4'!S$43,'Alternatyva 4'!S$55,'Alternatyva 4'!S$66,'Alternatyva 4'!S$77,'Alternatyva 4'!S$88)","v":0},{"$f":"SUM('Alternatyva 4'!T$21,'Alternatyva 4'!T$32,'Alternatyva 4'!T$43,'Alternatyva 4'!T$55,'Alternatyva 4'!T$66,'Alternatyva 4'!T$77,'Alternatyva 4'!T$88)","v":0},{"$f":"SUM('Alternatyva 4'!U$21,'Alternatyva 4'!U$32,'Alternatyva 4'!U$43,'Alternatyva 4'!U$55,'Alternatyva 4'!U$66,'Alternatyva 4'!U$77,'Alternatyva 4'!U$88)","v":0},{"$f":"SUM('Alternatyva 4'!V$21,'Alternatyva 4'!V$32,'Alternatyva 4'!V$43,'Alternatyva 4'!V$55,'Alternatyva 4'!V$66,'Alternatyva 4'!V$77,'Alternatyva 4'!V$88)","v":0},{"$f":"SUM('Alternatyva 4'!W$21,'Alternatyva 4'!W$32,'Alternatyva 4'!W$43,'Alternatyva 4'!W$55,'Alternatyva 4'!W$66,'Alternatyva 4'!W$77,'Alternatyva 4'!W$88)","v":0},{"$f":"SUM('Alternatyva 4'!X$21,'Alternatyva 4'!X$32,'Alternatyva 4'!X$43,'Alternatyva 4'!X$55,'Alternatyva 4'!X$66,'Alternatyva 4'!X$77,'Alternatyva 4'!X$88)","v":0},{"$f":"SUM('Alternatyva 4'!Y$21,'Alternatyva 4'!Y$32,'Alternatyva 4'!Y$43,'Alternatyva 4'!Y$55,'Alternatyva 4'!Y$66,'Alternatyva 4'!Y$77,'Alternatyva 4'!Y$88)","v":0},{"$f":"SUM('Alternatyva 4'!Z$21,'Alternatyva 4'!Z$32,'Alternatyva 4'!Z$43,'Alternatyva 4'!Z$55,'Alternatyva 4'!Z$66,'Alternatyva 4'!Z$77,'Alternatyva 4'!Z$88)","v":0},{"$f":"SUM('Alternatyva 4'!AA$21,'Alternatyva 4'!AA$32,'Alternatyva 4'!AA$43,'Alternatyva 4'!AA$55,'Alternatyva 4'!AA$66,'Alternatyva 4'!AA$77,'Alternatyva 4'!AA$88)","v":0},{"$f":"SUM('Alternatyva 4'!AB$21,'Alternatyva 4'!AB$32,'Alternatyva 4'!AB$43,'Alternatyva 4'!AB$55,'Alternatyva 4'!AB$66,'Alternatyva 4'!AB$77,'Alternatyva 4'!AB$88)","v":0},{"$f":"SUM('Alternatyva 4'!AC$21,'Alternatyva 4'!AC$32,'Alternatyva 4'!AC$43,'Alternatyva 4'!AC$55,'Alternatyva 4'!AC$66,'Alternatyva 4'!AC$77,'Alternatyva 4'!AC$88)","v":0},{"$f":"SUM('Alternatyva 4'!AD$21,'Alternatyva 4'!AD$32,'Alternatyva 4'!AD$43,'Alternatyva 4'!AD$55,'Alternatyva 4'!AD$66,'Alternatyva 4'!AD$77,'Alternatyva 4'!AD$88)","v":0},{"$f":"SUM('Alternatyva 4'!AE$21,'Alternatyva 4'!AE$32,'Alternatyva 4'!AE$43,'Alternatyva 4'!AE$55,'Alternatyva 4'!AE$66,'Alternatyva 4'!AE$77,'Alternatyva 4'!AE$88)","v":0},{"$f":"SUM('Alternatyva 4'!AF$21,'Alternatyva 4'!AF$32,'Alternatyva 4'!AF$43,'Alternatyva 4'!AF$55,'Alternatyva 4'!AF$66,'Alternatyva 4'!AF$77,'Alternatyva 4'!AF$88)","v":0},{"$f":"SUM('Alternatyva 4'!AG$21,'Alternatyva 4'!AG$32,'Alternatyva 4'!AG$43,'Alternatyva 4'!AG$55,'Alternatyva 4'!AG$66,'Alternatyva 4'!AG$77,'Alternatyva 4'!AG$88)","v":0},{"$f":"SUM('Alternatyva 4'!AH$21,'Alternatyva 4'!AH$32,'Alternatyva 4'!AH$43,'Alternatyva 4'!AH$55,'Alternatyva 4'!AH$66,'Alternatyva 4'!AH$77,'Alternatyva 4'!AH$88)","v":0},{"$f":"SUM('Alternatyva 4'!AI$21,'Alternatyva 4'!AI$32,'Alternatyva 4'!AI$43,'Alternatyva 4'!AI$55,'Alternatyva 4'!AI$66,'Alternatyva 4'!AI$77,'Alternatyva 4'!AI$88)","v":0},{"$f":"SUM('Alternatyva 4'!AJ$21,'Alternatyva 4'!AJ$32,'Alternatyva 4'!AJ$43,'Alternatyva 4'!AJ$55,'Alternatyva 4'!AJ$66,'Alternatyva 4'!AJ$77,'Alternatyva 4'!AJ$88)","v":0},{"$f":"SUM('Alternatyva 4'!AK$21,'Alternatyva 4'!AK$32,'Alternatyva 4'!AK$43,'Alternatyva 4'!AK$55,'Alternatyva 4'!AK$66,'Alternatyva 4'!AK$77,'Alternatyva 4'!AK$88)","v":0},{"$f":"SUM('Alternatyva 4'!AL$21,'Alternatyva 4'!AL$32,'Alternatyva 4'!AL$43,'Alternatyva 4'!AL$55,'Alternatyva 4'!AL$66,'Alternatyva 4'!AL$77,'Alternatyva 4'!AL$88)","v":0},{"$f":"SUM('Alternatyva 4'!AM$21,'Alternatyva 4'!AM$32,'Alternatyva 4'!AM$43,'Alternatyva 4'!AM$55,'Alternatyva 4'!AM$66,'Alternatyva 4'!AM$77,'Alternatyva 4'!AM$88)","v":0},{"$f":"SUM('Alternatyva 4'!AN$21,'Alternatyva 4'!AN$32,'Alternatyva 4'!AN$43,'Alternatyva 4'!AN$55,'Alternatyva 4'!AN$66,'Alternatyva 4'!AN$77,'Alternatyva 4'!AN$88)","v":0},{"$f":"SUM('Alternatyva 4'!AO$21,'Alternatyva 4'!AO$32,'Alternatyva 4'!AO$43,'Alternatyva 4'!AO$55,'Alternatyva 4'!AO$66,'Alternatyva 4'!AO$77,'Alternatyva 4'!AO$88)","v":0},{"$f":"SUM('Alternatyva 4'!AP$21,'Alternatyva 4'!AP$32,'Alternatyva 4'!AP$43,'Alternatyva 4'!AP$55,'Alternatyva 4'!AP$66,'Alternatyva 4'!AP$77,'Alternatyva 4'!AP$88)","v":0},{"$f":"SUM('Alternatyva 4'!AQ$21,'Alternatyva 4'!AQ$32,'Alternatyva 4'!AQ$43,'Alternatyva 4'!AQ$55,'Alternatyva 4'!AQ$66,'Alternatyva 4'!AQ$77,'Alternatyva 4'!AQ$88)","v":0},{"$f":"SUM('Alternatyva 4'!AR$21,'Alternatyva 4'!AR$32,'Alternatyva 4'!AR$43,'Alternatyva 4'!AR$55,'Alternatyva 4'!AR$66,'Alternatyva 4'!AR$77,'Alternatyva 4'!AR$88)","v":0},{"$f":"SUM('Alternatyva 4'!AS$21,'Alternatyva 4'!AS$32,'Alternatyva 4'!AS$43,'Alternatyva 4'!AS$55,'Alternatyva 4'!AS$66,'Alternatyva 4'!AS$77,'Alternatyva 4'!AS$88)","v":0},{"$f":"SUM('Alternatyva 4'!AT$21,'Alternatyva 4'!AT$32,'Alternatyva 4'!AT$43,'Alternatyva 4'!AT$55,'Alternatyva 4'!AT$66,'Alternatyva 4'!AT$77,'Alternatyva 4'!AT$88)","v":0},{"$f":"SUM('Alternatyva 4'!AU$21,'Alternatyva 4'!AU$32,'Alternatyva 4'!AU$43,'Alternatyva 4'!AU$55,'Alternatyva 4'!AU$66,'Alternatyva 4'!AU$77,'Alternatyva 4'!AU$88)","v":0},{"$f":"SUM('Alternatyva 4'!AV$21,'Alternatyva 4'!AV$32,'Alternatyva 4'!AV$43,'Alternatyva 4'!AV$55,'Alternatyva 4'!AV$66,'Alternatyva 4'!AV$77,'Alternatyva 4'!AV$88)","v":0},{"$f":"SUM('Alternatyva 4'!AW$21,'Alternatyva 4'!AW$32,'Alternatyva 4'!AW$43,'Alternatyva 4'!AW$55,'Alternatyva 4'!AW$66,'Alternatyva 4'!AW$77,'Alternatyva 4'!AW$88)","v":0},{"$f":"SUM('Alternatyva 4'!AX$21,'Alternatyva 4'!AX$32,'Alternatyva 4'!AX$43,'Alternatyva 4'!AX$55,'Alternatyva 4'!AX$66,'Alternatyva 4'!AX$77,'Alternatyva 4'!AX$88)","v":0},{"$f":"SUM('Alternatyva 4'!AY$21,'Alternatyva 4'!AY$32,'Alternatyva 4'!AY$43,'Alternatyva 4'!AY$55,'Alternatyva 4'!AY$66,'Alternatyva 4'!AY$77,'Alternatyva 4'!AY$88)","v":0},{"$f":"SUM('Alternatyva 4'!AZ$21,'Alternatyva 4'!AZ$32,'Alternatyva 4'!AZ$43,'Alternatyva 4'!AZ$55,'Alternatyva 4'!AZ$66,'Alternatyva 4'!AZ$77,'Alternatyva 4'!AZ$88)","v":0},{"$f":"SUM('Alternatyva 4'!BA$21,'Alternatyva 4'!BA$32,'Alternatyva 4'!BA$43,'Alternatyva 4'!BA$55,'Alternatyva 4'!BA$66,'Alternatyva 4'!BA$77,'Alternatyva 4'!BA$88)","v":0},{"$f":"SUM('Alternatyva 4'!BB$21,'Alternatyva 4'!BB$32,'Alternatyva 4'!BB$43,'Alternatyva 4'!BB$55,'Alternatyva 4'!BB$66,'Alternatyva 4'!BB$77,'Alternatyva 4'!BB$88)","v":0},{"$f":"SUM('Alternatyva 4'!BC$21,'Alternatyva 4'!BC$32,'Alternatyva 4'!BC$43,'Alternatyva 4'!BC$55,'Alternatyva 4'!BC$66,'Alternatyva 4'!BC$77,'Alternatyva 4'!BC$88)","v":0},{"$f":"SUM('Alternatyva 4'!BD$21,'Alternatyva 4'!BD$32,'Alternatyva 4'!BD$43,'Alternatyva 4'!BD$55,'Alternatyva 4'!BD$66,'Alternatyva 4'!BD$77,'Alternatyva 4'!BD$88)","v":0},{"$f":"SUM('Alternatyva 4'!BE$21,'Alternatyva 4'!BE$32,'Alternatyva 4'!BE$43,'Alternatyva 4'!BE$55,'Alternatyva 4'!BE$66,'Alternatyva 4'!BE$77,'Alternatyva 4'!BE$88)","v":0},{"$f":"SUM('Alternatyva 4'!BF$21,'Alternatyva 4'!BF$32,'Alternatyva 4'!BF$43,'Alternatyva 4'!BF$55,'Alternatyva 4'!BF$66,'Alternatyva 4'!BF$77,'Alternatyva 4'!BF$88)","v":0},{"$f":"SUM('Alternatyva 4'!BG$21,'Alternatyva 4'!BG$32,'Alternatyva 4'!BG$43,'Alternatyva 4'!BG$55,'Alternatyva 4'!BG$66,'Alternatyva 4'!BG$77,'Alternatyva 4'!BG$88)","v":0},{"$f":"SUM('Alternatyva 4'!BH$21,'Alternatyva 4'!BH$32,'Alternatyva 4'!BH$43,'Alternatyva 4'!BH$55,'Alternatyva 4'!BH$66,'Alternatyva 4'!BH$77,'Alternatyva 4'!BH$88)","v":0},{"$f":"SUM('Alternatyva 4'!BI$21,'Alternatyva 4'!BI$32,'Alternatyva 4'!BI$43,'Alternatyva 4'!BI$55,'Alternatyva 4'!BI$66,'Alternatyva 4'!BI$77,'Alternatyva 4'!BI$88)","v":0},{"$f":"SUM('Alternatyva 4'!BJ$21,'Alternatyva 4'!BJ$32,'Alternatyva 4'!BJ$43,'Alternatyva 4'!BJ$55,'Alternatyva 4'!BJ$66,'Alternatyva 4'!BJ$77,'Alternatyva 4'!BJ$88)","v":0},{"$f":"SUM('Alternatyva 4'!BK$21,'Alternatyva 4'!BK$32,'Alternatyva 4'!BK$43,'Alternatyva 4'!BK$55,'Alternatyva 4'!BK$66,'Alternatyva 4'!BK$77,'Alternatyva 4'!BK$88)","v":0},{"$f":"SUM('Alternatyva 4'!BL$21,'Alternatyva 4'!BL$32,'Alternatyva 4'!BL$43,'Alternatyva 4'!BL$55,'Alternatyva 4'!BL$66,'Alternatyva 4'!BL$77,'Alternatyva 4'!BL$88)","v":0},{"$f":"SUM('Alternatyva 4'!BM$21,'Alternatyva 4'!BM$32,'Alternatyva 4'!BM$43,'Alternatyva 4'!BM$55,'Alternatyva 4'!BM$66,'Alternatyva 4'!BM$77,'Alternatyva 4'!BM$88)","v":0},{"$f":"SUM('Alternatyva 4'!BN$21,'Alternatyva 4'!BN$32,'Alternatyva 4'!BN$43,'Alternatyva 4'!BN$55,'Alternatyva 4'!BN$66,'Alternatyva 4'!BN$77,'Alternatyva 4'!BN$88)","v":0},{"$f":"SUM('Alternatyva 4'!BO$21,'Alternatyva 4'!BO$32,'Alternatyva 4'!BO$43,'Alternatyva 4'!BO$55,'Alternatyva 4'!BO$66,'Alternatyva 4'!BO$77,'Alternatyva 4'!BO$88)","v":0},{"$f":"SUM('Alternatyva 4'!BP$21,'Alternatyva 4'!BP$32,'Alternatyva 4'!BP$43,'Alternatyva 4'!BP$55,'Alternatyva 4'!BP$66,'Alternatyva 4'!BP$77,'Alternatyva 4'!BP$88)","v":0},{"$f":"SUM('Alternatyva 4'!BQ$21,'Alternatyva 4'!BQ$32,'Alternatyva 4'!BQ$43,'Alternatyva 4'!BQ$55,'Alternatyva 4'!BQ$66,'Alternatyva 4'!BQ$77,'Alternatyva 4'!BQ$88)","v":0},{"$f":"SUM('Alternatyva 4'!BR$21,'Alternatyva 4'!BR$32,'Alternatyva 4'!BR$43,'Alternatyva 4'!BR$55,'Alternatyva 4'!BR$66,'Alternatyva 4'!BR$77,'Alternatyva 4'!BR$88)","v":0},{"$f":"SUM('Alternatyva 4'!BS$21,'Alternatyva 4'!BS$32,'Alternatyva 4'!BS$43,'Alternatyva 4'!BS$55,'Alternatyva 4'!BS$66,'Alternatyva 4'!BS$77,'Alternatyva 4'!BS$88)","v":0},{"$f":"SUM('Alternatyva 4'!BT$21,'Alternatyva 4'!BT$32,'Alternatyva 4'!BT$43,'Alternatyva 4'!BT$55,'Alternatyva 4'!BT$66,'Alternatyva 4'!BT$77,'Alternatyva 4'!BT$88)","v":0},{"$f":"SUM('Alternatyva 4'!BU$21,'Alternatyva 4'!BU$32,'Alternatyva 4'!BU$43,'Alternatyva 4'!BU$55,'Alternatyva 4'!BU$66,'Alternatyva 4'!BU$77,'Alternatyva 4'!BU$88)","v":0},{"$f":"SUM('Alternatyva 4'!BV$21,'Alternatyva 4'!BV$32,'Alternatyva 4'!BV$43,'Alternatyva 4'!BV$55,'Alternatyva 4'!BV$66,'Alternatyva 4'!BV$77,'Alternatyva 4'!BV$88)","v":0},{"$f":"SUM('Alternatyva 4'!BW$21,'Alternatyva 4'!BW$32,'Alternatyva 4'!BW$43,'Alternatyva 4'!BW$55,'Alternatyva 4'!BW$66,'Alternatyva 4'!BW$77,'Alternatyva 4'!BW$88)","v":0},{"$f":"SUM('Alternatyva 4'!BX$21,'Alternatyva 4'!BX$32,'Alternatyva 4'!BX$43,'Alternatyva 4'!BX$55,'Alternatyva 4'!BX$66,'Alternatyva 4'!BX$77,'Alternatyva 4'!BX$88)","v":0},{"$f":"SUM('Alternatyva 4'!BY$21,'Alternatyva 4'!BY$32,'Alternatyva 4'!BY$43,'Alternatyva 4'!BY$55,'Alternatyva 4'!BY$66,'Alternatyva 4'!BY$77,'Alternatyva 4'!BY$88)","v":0},{"$f":"SUM('Alternatyva 4'!BZ$21,'Alternatyva 4'!BZ$32,'Alternatyva 4'!BZ$43,'Alternatyva 4'!BZ$55,'Alternatyva 4'!BZ$66,'Alternatyva 4'!BZ$77,'Alternatyva 4'!BZ$88)","v":0},{"$f":"SUM('Alternatyva 4'!CA$21,'Alternatyva 4'!CA$32,'Alternatyva 4'!CA$43,'Alternatyva 4'!CA$55,'Alternatyva 4'!CA$66,'Alternatyva 4'!CA$77,'Alternatyva 4'!CA$88)","v":0},{"$f":"SUM('Alternatyva 4'!CB$21,'Alternatyva 4'!CB$32,'Alternatyva 4'!CB$43,'Alternatyva 4'!CB$55,'Alternatyva 4'!CB$66,'Alternatyva 4'!CB$77,'Alternatyva 4'!CB$88)","v":0},{"$f":"SUM('Alternatyva 4'!CC$21,'Alternatyva 4'!CC$32,'Alternatyva 4'!CC$43,'Alternatyva 4'!CC$55,'Alternatyva 4'!CC$66,'Alternatyva 4'!CC$77,'Alternatyva 4'!CC$88)","v":0},{"$f":"SUM('Alternatyva 4'!CD$21,'Alternatyva 4'!CD$32,'Alternatyva 4'!CD$43,'Alternatyva 4'!CD$55,'Alternatyva 4'!CD$66,'Alternatyva 4'!CD$77,'Alternatyva 4'!CD$88)","v":0},{"$f":"SUM('Alternatyva 4'!CE$21,'Alternatyva 4'!CE$32,'Alternatyva 4'!CE$43,'Alternatyva 4'!CE$55,'Alternatyva 4'!CE$66,'Alternatyva 4'!CE$77,'Alternatyva 4'!CE$88)","v":0},{"$f":"SUM('Alternatyva 4'!CF$21,'Alternatyva 4'!CF$32,'Alternatyva 4'!CF$43,'Alternatyva 4'!CF$55,'Alternatyva 4'!CF$66,'Alternatyva 4'!CF$77,'Alternatyva 4'!CF$88)","v":0},{"$f":"SUM('Alternatyva 4'!CG$21,'Alternatyva 4'!CG$32,'Alternatyva 4'!CG$43,'Alternatyva 4'!CG$55,'Alternatyva 4'!CG$66,'Alternatyva 4'!CG$77,'Alternatyva 4'!CG$88)","v":0},{"$f":"SUM('Alternatyva 4'!CH$21,'Alternatyva 4'!CH$32,'Alternatyva 4'!CH$43,'Alternatyva 4'!CH$55,'Alternatyva 4'!CH$66,'Alternatyva 4'!CH$77,'Alternatyva 4'!CH$88)","v":0},{"$f":"SUM('Alternatyva 4'!CI$21,'Alternatyva 4'!CI$32,'Alternatyva 4'!CI$43,'Alternatyva 4'!CI$55,'Alternatyva 4'!CI$66,'Alternatyva 4'!CI$77,'Alternatyva 4'!CI$88)","v":0},{"$f":"SUM('Alternatyva 4'!CJ$21,'Alternatyva 4'!CJ$32,'Alternatyva 4'!CJ$43,'Alternatyva 4'!CJ$55,'Alternatyva 4'!CJ$66,'Alternatyva 4'!CJ$77,'Alternatyva 4'!CJ$88)","v":0},{"$f":"SUM('Alternatyva 4'!CK$21,'Alternatyva 4'!CK$32,'Alternatyva 4'!CK$43,'Alternatyva 4'!CK$55,'Alternatyva 4'!CK$66,'Alternatyva 4'!CK$77,'Alternatyva 4'!CK$88)","v":0},{"$f":"SUM('Alternatyva 4'!CL$21,'Alternatyva 4'!CL$32,'Alternatyva 4'!CL$43,'Alternatyva 4'!CL$55,'Alternatyva 4'!CL$66,'Alternatyva 4'!CL$77,'Alternatyva 4'!CL$88)","v":0},{"$f":"SUM('Alternatyva 4'!CM$21,'Alternatyva 4'!CM$32,'Alternatyva 4'!CM$43,'Alternatyva 4'!CM$55,'Alternatyva 4'!CM$66,'Alternatyva 4'!CM$77,'Alternatyva 4'!CM$88)","v":0},{"$f":"SUM('Alternatyva 4'!CN$21,'Alternatyva 4'!CN$32,'Alternatyva 4'!CN$43,'Alternatyva 4'!CN$55,'Alternatyva 4'!CN$66,'Alternatyva 4'!CN$77,'Alternatyva 4'!CN$88)","v":0},{"$f":"SUM('Alternatyva 4'!CO$21,'Alternatyva 4'!CO$32,'Alternatyva 4'!CO$43,'Alternatyva 4'!CO$55,'Alternatyva 4'!CO$66,'Alternatyva 4'!CO$77,'Alternatyva 4'!CO$88)","v":0},{"$f":"SUM('Alternatyva 4'!CP$21,'Alternatyva 4'!CP$32,'Alternatyva 4'!CP$43,'Alternatyva 4'!CP$55,'Alternatyva 4'!CP$66,'Alternatyva 4'!CP$77,'Alternatyva 4'!CP$88)","v":0},{"$f":"SUM('Alternatyva 4'!CQ$21,'Alternatyva 4'!CQ$32,'Alternatyva 4'!CQ$43,'Alternatyva 4'!CQ$55,'Alternatyva 4'!CQ$66,'Alternatyva 4'!CQ$77,'Alternatyva 4'!CQ$88)","v":0},{"$f":"SUM('Alternatyva 4'!CR$21,'Alternatyva 4'!CR$32,'Alternatyva 4'!CR$43,'Alternatyva 4'!CR$55,'Alternatyva 4'!CR$66,'Alternatyva 4'!CR$77,'Alternatyva 4'!CR$88)","v":0},{"$f":"SUM('Alternatyva 4'!CS$21,'Alternatyva 4'!CS$32,'Alternatyva 4'!CS$43,'Alternatyva 4'!CS$55,'Alternatyva 4'!CS$66,'Alternatyva 4'!CS$77,'Alternatyva 4'!CS$88)","v":0},{"$f":"SUM('Alternatyva 4'!CT$21,'Alternatyva 4'!CT$32,'Alternatyva 4'!CT$43,'Alternatyva 4'!CT$55,'Alternatyva 4'!CT$66,'Alternatyva 4'!CT$77,'Alternatyva 4'!CT$88)","v":0},{"$f":"SUM('Alternatyva 4'!CU$21,'Alternatyva 4'!CU$32,'Alternatyva 4'!CU$43,'Alternatyva 4'!CU$55,'Alternatyva 4'!CU$66,'Alternatyva 4'!CU$77,'Alternatyva 4'!CU$88)","v":0},{"$f":"SUM('Alternatyva 4'!CV$21,'Alternatyva 4'!CV$32,'Alternatyva 4'!CV$43,'Alternatyva 4'!CV$55,'Alternatyva 4'!CV$66,'Alternatyva 4'!CV$77,'Alternatyva 4'!CV$88)","v":0},{"$f":"SUM('Alternatyva 4'!CW$21,'Alternatyva 4'!CW$32,'Alternatyva 4'!CW$43,'Alternatyva 4'!CW$55,'Alternatyva 4'!CW$66,'Alternatyva 4'!CW$77,'Alternatyva 4'!CW$88)","v":0},{"$f":"SUM('Alternatyva 4'!CX$21,'Alternatyva 4'!CX$32,'Alternatyva 4'!CX$43,'Alternatyva 4'!CX$55,'Alternatyva 4'!CX$66,'Alternatyva 4'!CX$77,'Alternatyva 4'!CX$88)","v":0},{"$f":"SUM('Alternatyva 4'!CY$21,'Alternatyva 4'!CY$32,'Alternatyva 4'!CY$43,'Alternatyva 4'!CY$55,'Alternatyva 4'!CY$66,'Alternatyva 4'!CY$77,'Alternatyva 4'!CY$88)","v":0},{"$f":"SUM('Alternatyva 4'!CZ$21,'Alternatyva 4'!CZ$32,'Alternatyva 4'!CZ$43,'Alternatyva 4'!CZ$55,'Alternatyva 4'!CZ$66,'Alternatyva 4'!CZ$77,'Alternatyva 4'!CZ$88)","v":0},{"$f":"SUM('Alternatyva 4'!DA$21,'Alternatyva 4'!DA$32,'Alternatyva 4'!DA$43,'Alternatyva 4'!DA$55,'Alternatyva 4'!DA$66,'Alternatyva 4'!DA$77,'Alternatyva 4'!DA$88)","v":0},{"$f":"SUM('Alternatyva 4'!DB$21,'Alternatyva 4'!DB$32,'Alternatyva 4'!DB$43,'Alternatyva 4'!DB$55,'Alternatyva 4'!DB$66,'Alternatyva 4'!DB$77,'Alternatyva 4'!DB$88)","v":0},{"$f":"SUM('Alternatyva 4'!DC$21,'Alternatyva 4'!DC$32,'Alternatyva 4'!DC$43,'Alternatyva 4'!DC$55,'Alternatyva 4'!DC$66,'Alternatyva 4'!DC$77,'Alternatyva 4'!DC$88)","v":0}]
[null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,null,{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H53:$DC53)","v":0},{"$f":"H52-'Alternatyva 4'!H$7+'Alternatyva 4'!H$115","v":0},{"$f":"I52-'Alternatyva 4'!I$7+'Alternatyva 4'!I$115","v":0},{"$f":"J52-'Alternatyva 4'!J$7+'Alternatyva 4'!J$115","v":0},{"$f":"K52-'Alternatyva 4'!K$7+'Alternatyva 4'!K$115","v":0},{"$f":"L52-'Alternatyva 4'!L$7+'Alternatyva 4'!L$115","v":0},{"$f":"M52-'Alternatyva 4'!M$7+'Alternatyva 4'!M$115","v":0},{"$f":"N52-'Alternatyva 4'!N$7+'Alternatyva 4'!N$115","v":0},{"$f":"O52-'Alternatyva 4'!O$7+'Alternatyva 4'!O$115","v":0},{"$f":"P52-'Alternatyva 4'!P$7+'Alternatyva 4'!P$115","v":0},{"$f":"Q52-'Alternatyva 4'!Q$7+'Alternatyva 4'!Q$115","v":0},{"$f":"R52-'Alternatyva 4'!R$7+'Alternatyva 4'!R$115","v":0},{"$f":"S52-'Alternatyva 4'!S$7+'Alternatyva 4'!S$115","v":0},{"$f":"T52-'Alternatyva 4'!T$7+'Alternatyva 4'!T$115","v":0},{"$f":"U52-'Alternatyva 4'!U$7+'Alternatyva 4'!U$115","v":0},{"$f":"V52-'Alternatyva 4'!V$7+'Alternatyva 4'!V$115","v":0},{"$f":"W52-'Alternatyva 4'!W$7+'Alternatyva 4'!W$115","v":0},{"$f":"X52-'Alternatyva 4'!X$7+'Alternatyva 4'!X$115","v":0},{"$f":"Y52-'Alternatyva 4'!Y$7+'Alternatyva 4'!Y$115","v":0},{"$f":"Z52-'Alternatyva 4'!Z$7+'Alternatyva 4'!Z$115","v":0},{"$f":"AA52-'Alternatyva 4'!AA$7+'Alternatyva 4'!AA$115","v":0},{"$f":"AB52-'Alternatyva 4'!AB$7+'Alternatyva 4'!AB$115","v":0},{"$f":"AC52-'Alternatyva 4'!AC$7+'Alternatyva 4'!AC$115","v":0},{"$f":"AD52-'Alternatyva 4'!AD$7+'Alternatyva 4'!AD$115","v":0},{"$f":"AE52-'Alternatyva 4'!AE$7+'Alternatyva 4'!AE$115","v":0},{"$f":"AF52-'Alternatyva 4'!AF$7+'Alternatyva 4'!AF$115","v":0},{"$f":"AG52-'Alternatyva 4'!AG$7+'Alternatyva 4'!AG$115","v":0},{"$f":"AH52-'Alternatyva 4'!AH$7+'Alternatyva 4'!AH$115","v":0},{"$f":"AI52-'Alternatyva 4'!AI$7+'Alternatyva 4'!AI$115","v":0},{"$f":"AJ52-'Alternatyva 4'!AJ$7+'Alternatyva 4'!AJ$115","v":0},{"$f":"AK52-'Alternatyva 4'!AK$7+'Alternatyva 4'!AK$115","v":0},{"$f":"AL52-'Alternatyva 4'!AL$7+'Alternatyva 4'!AL$115","v":0},{"$f":"AM52-'Alternatyva 4'!AM$7+'Alternatyva 4'!AM$115","v":0},{"$f":"AN52-'Alternatyva 4'!AN$7+'Alternatyva 4'!AN$115","v":0},{"$f":"AO52-'Alternatyva 4'!AO$7+'Alternatyva 4'!AO$115","v":0},{"$f":"AP52-'Alternatyva 4'!AP$7+'Alternatyva 4'!AP$115","v":0},{"$f":"AQ52-'Alternatyva 4'!AQ$7+'Alternatyva 4'!AQ$115","v":0},{"$f":"AR52-'Alternatyva 4'!AR$7+'Alternatyva 4'!AR$115","v":0},{"$f":"AS52-'Alternatyva 4'!AS$7+'Alternatyva 4'!AS$115","v":0},{"$f":"AT52-'Alternatyva 4'!AT$7+'Alternatyva 4'!AT$115","v":0},{"$f":"AU52-'Alternatyva 4'!AU$7+'Alternatyva 4'!AU$115","v":0},{"$f":"AV52-'Alternatyva 4'!AV$7+'Alternatyva 4'!AV$115","v":0},{"$f":"AW52-'Alternatyva 4'!AW$7+'Alternatyva 4'!AW$115","v":0},{"$f":"AX52-'Alternatyva 4'!AX$7+'Alternatyva 4'!AX$115","v":0},{"$f":"AY52-'Alternatyva 4'!AY$7+'Alternatyva 4'!AY$115","v":0},{"$f":"AZ52-'Alternatyva 4'!AZ$7+'Alternatyva 4'!AZ$115","v":0},{"$f":"BA52-'Alternatyva 4'!BA$7+'Alternatyva 4'!BA$115","v":0},{"$f":"BB52-'Alternatyva 4'!BB$7+'Alternatyva 4'!BB$115","v":0},{"$f":"BC52-'Alternatyva 4'!BC$7+'Alternatyva 4'!BC$115","v":0},{"$f":"BD52-'Alternatyva 4'!BD$7+'Alternatyva 4'!BD$115","v":0},{"$f":"BE52-'Alternatyva 4'!BE$7+'Alternatyva 4'!BE$115","v":0},{"$f":"BF52-'Alternatyva 4'!BF$7+'Alternatyva 4'!BF$115","v":0},{"$f":"BG52-'Alternatyva 4'!BG$7+'Alternatyva 4'!BG$115","v":0},{"$f":"BH52-'Alternatyva 4'!BH$7+'Alternatyva 4'!BH$115","v":0},{"$f":"BI52-'Alternatyva 4'!BI$7+'Alternatyva 4'!BI$115","v":0},{"$f":"BJ52-'Alternatyva 4'!BJ$7+'Alternatyva 4'!BJ$115","v":0},{"$f":"BK52-'Alternatyva 4'!BK$7+'Alternatyva 4'!BK$115","v":0},{"$f":"BL52-'Alternatyva 4'!BL$7+'Alternatyva 4'!BL$115","v":0},{"$f":"BM52-'Alternatyva 4'!BM$7+'Alternatyva 4'!BM$115","v":0},{"$f":"BN52-'Alternatyva 4'!BN$7+'Alternatyva 4'!BN$115","v":0},{"$f":"BO52-'Alternatyva 4'!BO$7+'Alternatyva 4'!BO$115","v":0},{"$f":"BP52-'Alternatyva 4'!BP$7+'Alternatyva 4'!BP$115","v":0},{"$f":"BQ52-'Alternatyva 4'!BQ$7+'Alternatyva 4'!BQ$115","v":0},{"$f":"BR52-'Alternatyva 4'!BR$7+'Alternatyva 4'!BR$115","v":0},{"$f":"BS52-'Alternatyva 4'!BS$7+'Alternatyva 4'!BS$115","v":0},{"$f":"BT52-'Alternatyva 4'!BT$7+'Alternatyva 4'!BT$115","v":0},{"$f":"BU52-'Alternatyva 4'!BU$7+'Alternatyva 4'!BU$115","v":0},{"$f":"BV52-'Alternatyva 4'!BV$7+'Alternatyva 4'!BV$115","v":0},{"$f":"BW52-'Alternatyva 4'!BW$7+'Alternatyva 4'!BW$115","v":0},{"$f":"BX52-'Alternatyva 4'!BX$7+'Alternatyva 4'!BX$115","v":0},{"$f":"BY52-'Alternatyva 4'!BY$7+'Alternatyva 4'!BY$115","v":0},{"$f":"BZ52-'Alternatyva 4'!BZ$7+'Alternatyva 4'!BZ$115","v":0},{"$f":"CA52-'Alternatyva 4'!CA$7+'Alternatyva 4'!CA$115","v":0},{"$f":"CB52-'Alternatyva 4'!CB$7+'Alternatyva 4'!CB$115","v":0},{"$f":"CC52-'Alternatyva 4'!CC$7+'Alternatyva 4'!CC$115","v":0},{"$f":"CD52-'Alternatyva 4'!CD$7+'Alternatyva 4'!CD$115","v":0},{"$f":"CE52-'Alternatyva 4'!CE$7+'Alternatyva 4'!CE$115","v":0},{"$f":"CF52-'Alternatyva 4'!CF$7+'Alternatyva 4'!CF$115","v":0},{"$f":"CG52-'Alternatyva 4'!CG$7+'Alternatyva 4'!CG$115","v":0},{"$f":"CH52-'Alternatyva 4'!CH$7+'Alternatyva 4'!CH$115","v":0},{"$f":"CI52-'Alternatyva 4'!CI$7+'Alternatyva 4'!CI$115","v":0},{"$f":"CJ52-'Alternatyva 4'!CJ$7+'Alternatyva 4'!CJ$115","v":0},{"$f":"CK52-'Alternatyva 4'!CK$7+'Alternatyva 4'!CK$115","v":0},{"$f":"CL52-'Alternatyva 4'!CL$7+'Alternatyva 4'!CL$115","v":0},{"$f":"CM52-'Alternatyva 4'!CM$7+'Alternatyva 4'!CM$115","v":0},{"$f":"CN52-'Alternatyva 4'!CN$7+'Alternatyva 4'!CN$115","v":0},{"$f":"CO52-'Alternatyva 4'!CO$7+'Alternatyva 4'!CO$115","v":0},{"$f":"CP52-'Alternatyva 4'!CP$7+'Alternatyva 4'!CP$115","v":0},{"$f":"CQ52-'Alternatyva 4'!CQ$7+'Alternatyva 4'!CQ$115","v":0},{"$f":"CR52-'Alternatyva 4'!CR$7+'Alternatyva 4'!CR$115","v":0},{"$f":"CS52-'Alternatyva 4'!CS$7+'Alternatyva 4'!CS$115","v":0},{"$f":"CT52-'Alternatyva 4'!CT$7+'Alternatyva 4'!CT$115","v":0},{"$f":"CU52-'Alternatyva 4'!CU$7+'Alternatyva 4'!CU$115","v":0},{"$f":"CV52-'Alternatyva 4'!CV$7+'Alternatyva 4'!CV$115","v":0},{"$f":"CW52-'Alternatyva 4'!CW$7+'Alternatyva 4'!CW$115","v":0},{"$f":"CX52-'Alternatyva 4'!CX$7+'Alternatyva 4'!CX$115","v":0},{"$f":"CY52-'Alternatyva 4'!CY$7+'Alternatyva 4'!CY$115","v":0},{"$f":"CZ52-'Alternatyva 4'!CZ$7+'Alternatyva 4'!CZ$115","v":0},{"$f":"DA52-'Alternatyva 4'!DA$7+'Alternatyva 4'!DA$115","v":0},{"$f":"DB52-'Alternatyva 4'!DB$7+'Alternatyva 4'!DB$115","v":0},{"$f":"DC52-'Alternatyva 4'!DC$7+'Alternatyva 4'!DC$115","v":0}]
[null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,null,{"$f":"H53+NPV(FD,I53:INDEX(I53:DC53,PAL))","v":0}]
[null,"Finansinė vidinė grąžos norma (FVGN)",null,null,null,{"$f":"IFERROR(IRR(H53:INDEX(H53:DC53,PAL+1)),\"-\")","v":"-"}]
[null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,null,{"$f":"IFERROR(IF('Alternatyva 4'!H$89<0,SUM('Alternatyva 4'!F$100,-'Alternatyva 4'!H$115,-'Alternatyva 4'!F$89)/SUM('Alternatyva 4'!F$9,'Alternatyva 4'!F$8,-F52),SUM('Alternatyva 4'!F$100,-'Alternatyva 4'!H$115)/SUM('Alternatyva 4'!F$9,'Alternatyva 4'!F$8,-F52,'Alternatyva 4'!F$89)),\"\")","v":""}]
[]
[null,"Alternatyva 5"]
[null,"Finansinės analizės rodikliai",null,null,null,null,"Reali vertė",{"$f":"H9","v":"2022"},{"$f":"I9","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BU9","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,"Likutinė vertė",null,null,null,{"$f":"H60+NPV(FD,I60:INDEX(I60:DC60,PAL))","v":0},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H60:$DC60)","v":0},{"$f":"SUM('Alternatyva 5'!H$21,'Alternatyva 5'!H$32,'Alternatyva 5'!H$43,'Alternatyva 5'!H$55,'Alternatyva 5'!H$66,'Alternatyva 5'!H$77,'Alternatyva 5'!H$88)","v":0},{"$f":"SUM('Alternatyva 5'!I$21,'Alternatyva 5'!I$32,'Alternatyva 5'!I$43,'Alternatyva 5'!I$55,'Alternatyva 5'!I$66,'Alternatyva 5'!I$77,'Alternatyva 5'!I$88)","v":0},{"$f":"SUM('Alternatyva 5'!J$21,'Alternatyva 5'!J$32,'Alternatyva 5'!J$43,'Alternatyva 5'!J$55,'Alternatyva 5'!J$66,'Alternatyva 5'!J$77,'Alternatyva 5'!J$88)","v":0},{"$f":"SUM('Alternatyva 5'!K$21,'Alternatyva 5'!K$32,'Alternatyva 5'!K$43,'Alternatyva 5'!K$55,'Alternatyva 5'!K$66,'Alternatyva 5'!K$77,'Alternatyva 5'!K$88)","v":0},{"$f":"SUM('Alternatyva 5'!L$21,'Alternatyva 5'!L$32,'Alternatyva 5'!L$43,'Alternatyva 5'!L$55,'Alternatyva 5'!L$66,'Alternatyva 5'!L$77,'Alternatyva 5'!L$88)","v":0},{"$f":"SUM('Alternatyva 5'!M$21,'Alternatyva 5'!M$32,'Alternatyva 5'!M$43,'Alternatyva 5'!M$55,'Alternatyva 5'!M$66,'Alternatyva 5'!M$77,'Alternatyva 5'!M$88)","v":0},{"$f":"SUM('Alternatyva 5'!N$21,'Alternatyva 5'!N$32,'Alternatyva 5'!N$43,'Alternatyva 5'!N$55,'Alternatyva 5'!N$66,'Alternatyva 5'!N$77,'Alternatyva 5'!N$88)","v":0},{"$f":"SUM('Alternatyva 5'!O$21,'Alternatyva 5'!O$32,'Alternatyva 5'!O$43,'Alternatyva 5'!O$55,'Alternatyva 5'!O$66,'Alternatyva 5'!O$77,'Alternatyva 5'!O$88)","v":0},{"$f":"SUM('Alternatyva 5'!P$21,'Alternatyva 5'!P$32,'Alternatyva 5'!P$43,'Alternatyva 5'!P$55,'Alternatyva 5'!P$66,'Alternatyva 5'!P$77,'Alternatyva 5'!P$88)","v":0},{"$f":"SUM('Alternatyva 5'!Q$21,'Alternatyva 5'!Q$32,'Alternatyva 5'!Q$43,'Alternatyva 5'!Q$55,'Alternatyva 5'!Q$66,'Alternatyva 5'!Q$77,'Alternatyva 5'!Q$88)","v":0},{"$f":"SUM('Alternatyva 5'!R$21,'Alternatyva 5'!R$32,'Alternatyva 5'!R$43,'Alternatyva 5'!R$55,'Alternatyva 5'!R$66,'Alternatyva 5'!R$77,'Alternatyva 5'!R$88)","v":0},{"$f":"SUM('Alternatyva 5'!S$21,'Alternatyva 5'!S$32,'Alternatyva 5'!S$43,'Alternatyva 5'!S$55,'Alternatyva 5'!S$66,'Alternatyva 5'!S$77,'Alternatyva 5'!S$88)","v":0},{"$f":"SUM('Alternatyva 5'!T$21,'Alternatyva 5'!T$32,'Alternatyva 5'!T$43,'Alternatyva 5'!T$55,'Alternatyva 5'!T$66,'Alternatyva 5'!T$77,'Alternatyva 5'!T$88)","v":0},{"$f":"SUM('Alternatyva 5'!U$21,'Alternatyva 5'!U$32,'Alternatyva 5'!U$43,'Alternatyva 5'!U$55,'Alternatyva 5'!U$66,'Alternatyva 5'!U$77,'Alternatyva 5'!U$88)","v":0},{"$f":"SUM('Alternatyva 5'!V$21,'Alternatyva 5'!V$32,'Alternatyva 5'!V$43,'Alternatyva 5'!V$55,'Alternatyva 5'!V$66,'Alternatyva 5'!V$77,'Alternatyva 5'!V$88)","v":0},{"$f":"SUM('Alternatyva 5'!W$21,'Alternatyva 5'!W$32,'Alternatyva 5'!W$43,'Alternatyva 5'!W$55,'Alternatyva 5'!W$66,'Alternatyva 5'!W$77,'Alternatyva 5'!W$88)","v":0},{"$f":"SUM('Alternatyva 5'!X$21,'Alternatyva 5'!X$32,'Alternatyva 5'!X$43,'Alternatyva 5'!X$55,'Alternatyva 5'!X$66,'Alternatyva 5'!X$77,'Alternatyva 5'!X$88)","v":0},{"$f":"SUM('Alternatyva 5'!Y$21,'Alternatyva 5'!Y$32,'Alternatyva 5'!Y$43,'Alternatyva 5'!Y$55,'Alternatyva 5'!Y$66,'Alternatyva 5'!Y$77,'Alternatyva 5'!Y$88)","v":0},{"$f":"SUM('Alternatyva 5'!Z$21,'Alternatyva 5'!Z$32,'Alternatyva 5'!Z$43,'Alternatyva 5'!Z$55,'Alternatyva 5'!Z$66,'Alternatyva 5'!Z$77,'Alternatyva 5'!Z$88)","v":0},{"$f":"SUM('Alternatyva 5'!AA$21,'Alternatyva 5'!AA$32,'Alternatyva 5'!AA$43,'Alternatyva 5'!AA$55,'Alternatyva 5'!AA$66,'Alternatyva 5'!AA$77,'Alternatyva 5'!AA$88)","v":0},{"$f":"SUM('Alternatyva 5'!AB$21,'Alternatyva 5'!AB$32,'Alternatyva 5'!AB$43,'Alternatyva 5'!AB$55,'Alternatyva 5'!AB$66,'Alternatyva 5'!AB$77,'Alternatyva 5'!AB$88)","v":0},{"$f":"SUM('Alternatyva 5'!AC$21,'Alternatyva 5'!AC$32,'Alternatyva 5'!AC$43,'Alternatyva 5'!AC$55,'Alternatyva 5'!AC$66,'Alternatyva 5'!AC$77,'Alternatyva 5'!AC$88)","v":0},{"$f":"SUM('Alternatyva 5'!AD$21,'Alternatyva 5'!AD$32,'Alternatyva 5'!AD$43,'Alternatyva 5'!AD$55,'Alternatyva 5'!AD$66,'Alternatyva 5'!AD$77,'Alternatyva 5'!AD$88)","v":0},{"$f":"SUM('Alternatyva 5'!AE$21,'Alternatyva 5'!AE$32,'Alternatyva 5'!AE$43,'Alternatyva 5'!AE$55,'Alternatyva 5'!AE$66,'Alternatyva 5'!AE$77,'Alternatyva 5'!AE$88)","v":0},{"$f":"SUM('Alternatyva 5'!AF$21,'Alternatyva 5'!AF$32,'Alternatyva 5'!AF$43,'Alternatyva 5'!AF$55,'Alternatyva 5'!AF$66,'Alternatyva 5'!AF$77,'Alternatyva 5'!AF$88)","v":0},{"$f":"SUM('Alternatyva 5'!AG$21,'Alternatyva 5'!AG$32,'Alternatyva 5'!AG$43,'Alternatyva 5'!AG$55,'Alternatyva 5'!AG$66,'Alternatyva 5'!AG$77,'Alternatyva 5'!AG$88)","v":0},{"$f":"SUM('Alternatyva 5'!AH$21,'Alternatyva 5'!AH$32,'Alternatyva 5'!AH$43,'Alternatyva 5'!AH$55,'Alternatyva 5'!AH$66,'Alternatyva 5'!AH$77,'Alternatyva 5'!AH$88)","v":0},{"$f":"SUM('Alternatyva 5'!AI$21,'Alternatyva 5'!AI$32,'Alternatyva 5'!AI$43,'Alternatyva 5'!AI$55,'Alternatyva 5'!AI$66,'Alternatyva 5'!AI$77,'Alternatyva 5'!AI$88)","v":0},{"$f":"SUM('Alternatyva 5'!AJ$21,'Alternatyva 5'!AJ$32,'Alternatyva 5'!AJ$43,'Alternatyva 5'!AJ$55,'Alternatyva 5'!AJ$66,'Alternatyva 5'!AJ$77,'Alternatyva 5'!AJ$88)","v":0},{"$f":"SUM('Alternatyva 5'!AK$21,'Alternatyva 5'!AK$32,'Alternatyva 5'!AK$43,'Alternatyva 5'!AK$55,'Alternatyva 5'!AK$66,'Alternatyva 5'!AK$77,'Alternatyva 5'!AK$88)","v":0},{"$f":"SUM('Alternatyva 5'!AL$21,'Alternatyva 5'!AL$32,'Alternatyva 5'!AL$43,'Alternatyva 5'!AL$55,'Alternatyva 5'!AL$66,'Alternatyva 5'!AL$77,'Alternatyva 5'!AL$88)","v":0},{"$f":"SUM('Alternatyva 5'!AM$21,'Alternatyva 5'!AM$32,'Alternatyva 5'!AM$43,'Alternatyva 5'!AM$55,'Alternatyva 5'!AM$66,'Alternatyva 5'!AM$77,'Alternatyva 5'!AM$88)","v":0},{"$f":"SUM('Alternatyva 5'!AN$21,'Alternatyva 5'!AN$32,'Alternatyva 5'!AN$43,'Alternatyva 5'!AN$55,'Alternatyva 5'!AN$66,'Alternatyva 5'!AN$77,'Alternatyva 5'!AN$88)","v":0},{"$f":"SUM('Alternatyva 5'!AO$21,'Alternatyva 5'!AO$32,'Alternatyva 5'!AO$43,'Alternatyva 5'!AO$55,'Alternatyva 5'!AO$66,'Alternatyva 5'!AO$77,'Alternatyva 5'!AO$88)","v":0},{"$f":"SUM('Alternatyva 5'!AP$21,'Alternatyva 5'!AP$32,'Alternatyva 5'!AP$43,'Alternatyva 5'!AP$55,'Alternatyva 5'!AP$66,'Alternatyva 5'!AP$77,'Alternatyva 5'!AP$88)","v":0},{"$f":"SUM('Alternatyva 5'!AQ$21,'Alternatyva 5'!AQ$32,'Alternatyva 5'!AQ$43,'Alternatyva 5'!AQ$55,'Alternatyva 5'!AQ$66,'Alternatyva 5'!AQ$77,'Alternatyva 5'!AQ$88)","v":0},{"$f":"SUM('Alternatyva 5'!AR$21,'Alternatyva 5'!AR$32,'Alternatyva 5'!AR$43,'Alternatyva 5'!AR$55,'Alternatyva 5'!AR$66,'Alternatyva 5'!AR$77,'Alternatyva 5'!AR$88)","v":0},{"$f":"SUM('Alternatyva 5'!AS$21,'Alternatyva 5'!AS$32,'Alternatyva 5'!AS$43,'Alternatyva 5'!AS$55,'Alternatyva 5'!AS$66,'Alternatyva 5'!AS$77,'Alternatyva 5'!AS$88)","v":0},{"$f":"SUM('Alternatyva 5'!AT$21,'Alternatyva 5'!AT$32,'Alternatyva 5'!AT$43,'Alternatyva 5'!AT$55,'Alternatyva 5'!AT$66,'Alternatyva 5'!AT$77,'Alternatyva 5'!AT$88)","v":0},{"$f":"SUM('Alternatyva 5'!AU$21,'Alternatyva 5'!AU$32,'Alternatyva 5'!AU$43,'Alternatyva 5'!AU$55,'Alternatyva 5'!AU$66,'Alternatyva 5'!AU$77,'Alternatyva 5'!AU$88)","v":0},{"$f":"SUM('Alternatyva 5'!AV$21,'Alternatyva 5'!AV$32,'Alternatyva 5'!AV$43,'Alternatyva 5'!AV$55,'Alternatyva 5'!AV$66,'Alternatyva 5'!AV$77,'Alternatyva 5'!AV$88)","v":0},{"$f":"SUM('Alternatyva 5'!AW$21,'Alternatyva 5'!AW$32,'Alternatyva 5'!AW$43,'Alternatyva 5'!AW$55,'Alternatyva 5'!AW$66,'Alternatyva 5'!AW$77,'Alternatyva 5'!AW$88)","v":0},{"$f":"SUM('Alternatyva 5'!AX$21,'Alternatyva 5'!AX$32,'Alternatyva 5'!AX$43,'Alternatyva 5'!AX$55,'Alternatyva 5'!AX$66,'Alternatyva 5'!AX$77,'Alternatyva 5'!AX$88)","v":0},{"$f":"SUM('Alternatyva 5'!AY$21,'Alternatyva 5'!AY$32,'Alternatyva 5'!AY$43,'Alternatyva 5'!AY$55,'Alternatyva 5'!AY$66,'Alternatyva 5'!AY$77,'Alternatyva 5'!AY$88)","v":0},{"$f":"SUM('Alternatyva 5'!AZ$21,'Alternatyva 5'!AZ$32,'Alternatyva 5'!AZ$43,'Alternatyva 5'!AZ$55,'Alternatyva 5'!AZ$66,'Alternatyva 5'!AZ$77,'Alternatyva 5'!AZ$88)","v":0},{"$f":"SUM('Alternatyva 5'!BA$21,'Alternatyva 5'!BA$32,'Alternatyva 5'!BA$43,'Alternatyva 5'!BA$55,'Alternatyva 5'!BA$66,'Alternatyva 5'!BA$77,'Alternatyva 5'!BA$88)","v":0},{"$f":"SUM('Alternatyva 5'!BB$21,'Alternatyva 5'!BB$32,'Alternatyva 5'!BB$43,'Alternatyva 5'!BB$55,'Alternatyva 5'!BB$66,'Alternatyva 5'!BB$77,'Alternatyva 5'!BB$88)","v":0},{"$f":"SUM('Alternatyva 5'!BC$21,'Alternatyva 5'!BC$32,'Alternatyva 5'!BC$43,'Alternatyva 5'!BC$55,'Alternatyva 5'!BC$66,'Alternatyva 5'!BC$77,'Alternatyva 5'!BC$88)","v":0},{"$f":"SUM('Alternatyva 5'!BD$21,'Alternatyva 5'!BD$32,'Alternatyva 5'!BD$43,'Alternatyva 5'!BD$55,'Alternatyva 5'!BD$66,'Alternatyva 5'!BD$77,'Alternatyva 5'!BD$88)","v":0},{"$f":"SUM('Alternatyva 5'!BE$21,'Alternatyva 5'!BE$32,'Alternatyva 5'!BE$43,'Alternatyva 5'!BE$55,'Alternatyva 5'!BE$66,'Alternatyva 5'!BE$77,'Alternatyva 5'!BE$88)","v":0},{"$f":"SUM('Alternatyva 5'!BF$21,'Alternatyva 5'!BF$32,'Alternatyva 5'!BF$43,'Alternatyva 5'!BF$55,'Alternatyva 5'!BF$66,'Alternatyva 5'!BF$77,'Alternatyva 5'!BF$88)","v":0},{"$f":"SUM('Alternatyva 5'!BG$21,'Alternatyva 5'!BG$32,'Alternatyva 5'!BG$43,'Alternatyva 5'!BG$55,'Alternatyva 5'!BG$66,'Alternatyva 5'!BG$77,'Alternatyva 5'!BG$88)","v":0},{"$f":"SUM('Alternatyva 5'!BH$21,'Alternatyva 5'!BH$32,'Alternatyva 5'!BH$43,'Alternatyva 5'!BH$55,'Alternatyva 5'!BH$66,'Alternatyva 5'!BH$77,'Alternatyva 5'!BH$88)","v":0},{"$f":"SUM('Alternatyva 5'!BI$21,'Alternatyva 5'!BI$32,'Alternatyva 5'!BI$43,'Alternatyva 5'!BI$55,'Alternatyva 5'!BI$66,'Alternatyva 5'!BI$77,'Alternatyva 5'!BI$88)","v":0},{"$f":"SUM('Alternatyva 5'!BJ$21,'Alternatyva 5'!BJ$32,'Alternatyva 5'!BJ$43,'Alternatyva 5'!BJ$55,'Alternatyva 5'!BJ$66,'Alternatyva 5'!BJ$77,'Alternatyva 5'!BJ$88)","v":0},{"$f":"SUM('Alternatyva 5'!BK$21,'Alternatyva 5'!BK$32,'Alternatyva 5'!BK$43,'Alternatyva 5'!BK$55,'Alternatyva 5'!BK$66,'Alternatyva 5'!BK$77,'Alternatyva 5'!BK$88)","v":0},{"$f":"SUM('Alternatyva 5'!BL$21,'Alternatyva 5'!BL$32,'Alternatyva 5'!BL$43,'Alternatyva 5'!BL$55,'Alternatyva 5'!BL$66,'Alternatyva 5'!BL$77,'Alternatyva 5'!BL$88)","v":0},{"$f":"SUM('Alternatyva 5'!BM$21,'Alternatyva 5'!BM$32,'Alternatyva 5'!BM$43,'Alternatyva 5'!BM$55,'Alternatyva 5'!BM$66,'Alternatyva 5'!BM$77,'Alternatyva 5'!BM$88)","v":0},{"$f":"SUM('Alternatyva 5'!BN$21,'Alternatyva 5'!BN$32,'Alternatyva 5'!BN$43,'Alternatyva 5'!BN$55,'Alternatyva 5'!BN$66,'Alternatyva 5'!BN$77,'Alternatyva 5'!BN$88)","v":0},{"$f":"SUM('Alternatyva 5'!BO$21,'Alternatyva 5'!BO$32,'Alternatyva 5'!BO$43,'Alternatyva 5'!BO$55,'Alternatyva 5'!BO$66,'Alternatyva 5'!BO$77,'Alternatyva 5'!BO$88)","v":0},{"$f":"SUM('Alternatyva 5'!BP$21,'Alternatyva 5'!BP$32,'Alternatyva 5'!BP$43,'Alternatyva 5'!BP$55,'Alternatyva 5'!BP$66,'Alternatyva 5'!BP$77,'Alternatyva 5'!BP$88)","v":0},{"$f":"SUM('Alternatyva 5'!BQ$21,'Alternatyva 5'!BQ$32,'Alternatyva 5'!BQ$43,'Alternatyva 5'!BQ$55,'Alternatyva 5'!BQ$66,'Alternatyva 5'!BQ$77,'Alternatyva 5'!BQ$88)","v":0},{"$f":"SUM('Alternatyva 5'!BR$21,'Alternatyva 5'!BR$32,'Alternatyva 5'!BR$43,'Alternatyva 5'!BR$55,'Alternatyva 5'!BR$66,'Alternatyva 5'!BR$77,'Alternatyva 5'!BR$88)","v":0},{"$f":"SUM('Alternatyva 5'!BS$21,'Alternatyva 5'!BS$32,'Alternatyva 5'!BS$43,'Alternatyva 5'!BS$55,'Alternatyva 5'!BS$66,'Alternatyva 5'!BS$77,'Alternatyva 5'!BS$88)","v":0},{"$f":"SUM('Alternatyva 5'!BT$21,'Alternatyva 5'!BT$32,'Alternatyva 5'!BT$43,'Alternatyva 5'!BT$55,'Alternatyva 5'!BT$66,'Alternatyva 5'!BT$77,'Alternatyva 5'!BT$88)","v":0},{"$f":"SUM('Alternatyva 5'!BU$21,'Alternatyva 5'!BU$32,'Alternatyva 5'!BU$43,'Alternatyva 5'!BU$55,'Alternatyva 5'!BU$66,'Alternatyva 5'!BU$77,'Alternatyva 5'!BU$88)","v":0},{"$f":"SUM('Alternatyva 5'!BV$21,'Alternatyva 5'!BV$32,'Alternatyva 5'!BV$43,'Alternatyva 5'!BV$55,'Alternatyva 5'!BV$66,'Alternatyva 5'!BV$77,'Alternatyva 5'!BV$88)","v":0},{"$f":"SUM('Alternatyva 5'!BW$21,'Alternatyva 5'!BW$32,'Alternatyva 5'!BW$43,'Alternatyva 5'!BW$55,'Alternatyva 5'!BW$66,'Alternatyva 5'!BW$77,'Alternatyva 5'!BW$88)","v":0},{"$f":"SUM('Alternatyva 5'!BX$21,'Alternatyva 5'!BX$32,'Alternatyva 5'!BX$43,'Alternatyva 5'!BX$55,'Alternatyva 5'!BX$66,'Alternatyva 5'!BX$77,'Alternatyva 5'!BX$88)","v":0},{"$f":"SUM('Alternatyva 5'!BY$21,'Alternatyva 5'!BY$32,'Alternatyva 5'!BY$43,'Alternatyva 5'!BY$55,'Alternatyva 5'!BY$66,'Alternatyva 5'!BY$77,'Alternatyva 5'!BY$88)","v":0},{"$f":"SUM('Alternatyva 5'!BZ$21,'Alternatyva 5'!BZ$32,'Alternatyva 5'!BZ$43,'Alternatyva 5'!BZ$55,'Alternatyva 5'!BZ$66,'Alternatyva 5'!BZ$77,'Alternatyva 5'!BZ$88)","v":0},{"$f":"SUM('Alternatyva 5'!CA$21,'Alternatyva 5'!CA$32,'Alternatyva 5'!CA$43,'Alternatyva 5'!CA$55,'Alternatyva 5'!CA$66,'Alternatyva 5'!CA$77,'Alternatyva 5'!CA$88)","v":0},{"$f":"SUM('Alternatyva 5'!CB$21,'Alternatyva 5'!CB$32,'Alternatyva 5'!CB$43,'Alternatyva 5'!CB$55,'Alternatyva 5'!CB$66,'Alternatyva 5'!CB$77,'Alternatyva 5'!CB$88)","v":0},{"$f":"SUM('Alternatyva 5'!CC$21,'Alternatyva 5'!CC$32,'Alternatyva 5'!CC$43,'Alternatyva 5'!CC$55,'Alternatyva 5'!CC$66,'Alternatyva 5'!CC$77,'Alternatyva 5'!CC$88)","v":0},{"$f":"SUM('Alternatyva 5'!CD$21,'Alternatyva 5'!CD$32,'Alternatyva 5'!CD$43,'Alternatyva 5'!CD$55,'Alternatyva 5'!CD$66,'Alternatyva 5'!CD$77,'Alternatyva 5'!CD$88)","v":0},{"$f":"SUM('Alternatyva 5'!CE$21,'Alternatyva 5'!CE$32,'Alternatyva 5'!CE$43,'Alternatyva 5'!CE$55,'Alternatyva 5'!CE$66,'Alternatyva 5'!CE$77,'Alternatyva 5'!CE$88)","v":0},{"$f":"SUM('Alternatyva 5'!CF$21,'Alternatyva 5'!CF$32,'Alternatyva 5'!CF$43,'Alternatyva 5'!CF$55,'Alternatyva 5'!CF$66,'Alternatyva 5'!CF$77,'Alternatyva 5'!CF$88)","v":0},{"$f":"SUM('Alternatyva 5'!CG$21,'Alternatyva 5'!CG$32,'Alternatyva 5'!CG$43,'Alternatyva 5'!CG$55,'Alternatyva 5'!CG$66,'Alternatyva 5'!CG$77,'Alternatyva 5'!CG$88)","v":0},{"$f":"SUM('Alternatyva 5'!CH$21,'Alternatyva 5'!CH$32,'Alternatyva 5'!CH$43,'Alternatyva 5'!CH$55,'Alternatyva 5'!CH$66,'Alternatyva 5'!CH$77,'Alternatyva 5'!CH$88)","v":0},{"$f":"SUM('Alternatyva 5'!CI$21,'Alternatyva 5'!CI$32,'Alternatyva 5'!CI$43,'Alternatyva 5'!CI$55,'Alternatyva 5'!CI$66,'Alternatyva 5'!CI$77,'Alternatyva 5'!CI$88)","v":0},{"$f":"SUM('Alternatyva 5'!CJ$21,'Alternatyva 5'!CJ$32,'Alternatyva 5'!CJ$43,'Alternatyva 5'!CJ$55,'Alternatyva 5'!CJ$66,'Alternatyva 5'!CJ$77,'Alternatyva 5'!CJ$88)","v":0},{"$f":"SUM('Alternatyva 5'!CK$21,'Alternatyva 5'!CK$32,'Alternatyva 5'!CK$43,'Alternatyva 5'!CK$55,'Alternatyva 5'!CK$66,'Alternatyva 5'!CK$77,'Alternatyva 5'!CK$88)","v":0},{"$f":"SUM('Alternatyva 5'!CL$21,'Alternatyva 5'!CL$32,'Alternatyva 5'!CL$43,'Alternatyva 5'!CL$55,'Alternatyva 5'!CL$66,'Alternatyva 5'!CL$77,'Alternatyva 5'!CL$88)","v":0},{"$f":"SUM('Alternatyva 5'!CM$21,'Alternatyva 5'!CM$32,'Alternatyva 5'!CM$43,'Alternatyva 5'!CM$55,'Alternatyva 5'!CM$66,'Alternatyva 5'!CM$77,'Alternatyva 5'!CM$88)","v":0},{"$f":"SUM('Alternatyva 5'!CN$21,'Alternatyva 5'!CN$32,'Alternatyva 5'!CN$43,'Alternatyva 5'!CN$55,'Alternatyva 5'!CN$66,'Alternatyva 5'!CN$77,'Alternatyva 5'!CN$88)","v":0},{"$f":"SUM('Alternatyva 5'!CO$21,'Alternatyva 5'!CO$32,'Alternatyva 5'!CO$43,'Alternatyva 5'!CO$55,'Alternatyva 5'!CO$66,'Alternatyva 5'!CO$77,'Alternatyva 5'!CO$88)","v":0},{"$f":"SUM('Alternatyva 5'!CP$21,'Alternatyva 5'!CP$32,'Alternatyva 5'!CP$43,'Alternatyva 5'!CP$55,'Alternatyva 5'!CP$66,'Alternatyva 5'!CP$77,'Alternatyva 5'!CP$88)","v":0},{"$f":"SUM('Alternatyva 5'!CQ$21,'Alternatyva 5'!CQ$32,'Alternatyva 5'!CQ$43,'Alternatyva 5'!CQ$55,'Alternatyva 5'!CQ$66,'Alternatyva 5'!CQ$77,'Alternatyva 5'!CQ$88)","v":0},{"$f":"SUM('Alternatyva 5'!CR$21,'Alternatyva 5'!CR$32,'Alternatyva 5'!CR$43,'Alternatyva 5'!CR$55,'Alternatyva 5'!CR$66,'Alternatyva 5'!CR$77,'Alternatyva 5'!CR$88)","v":0},{"$f":"SUM('Alternatyva 5'!CS$21,'Alternatyva 5'!CS$32,'Alternatyva 5'!CS$43,'Alternatyva 5'!CS$55,'Alternatyva 5'!CS$66,'Alternatyva 5'!CS$77,'Alternatyva 5'!CS$88)","v":0},{"$f":"SUM('Alternatyva 5'!CT$21,'Alternatyva 5'!CT$32,'Alternatyva 5'!CT$43,'Alternatyva 5'!CT$55,'Alternatyva 5'!CT$66,'Alternatyva 5'!CT$77,'Alternatyva 5'!CT$88)","v":0},{"$f":"SUM('Alternatyva 5'!CU$21,'Alternatyva 5'!CU$32,'Alternatyva 5'!CU$43,'Alternatyva 5'!CU$55,'Alternatyva 5'!CU$66,'Alternatyva 5'!CU$77,'Alternatyva 5'!CU$88)","v":0},{"$f":"SUM('Alternatyva 5'!CV$21,'Alternatyva 5'!CV$32,'Alternatyva 5'!CV$43,'Alternatyva 5'!CV$55,'Alternatyva 5'!CV$66,'Alternatyva 5'!CV$77,'Alternatyva 5'!CV$88)","v":0},{"$f":"SUM('Alternatyva 5'!CW$21,'Alternatyva 5'!CW$32,'Alternatyva 5'!CW$43,'Alternatyva 5'!CW$55,'Alternatyva 5'!CW$66,'Alternatyva 5'!CW$77,'Alternatyva 5'!CW$88)","v":0},{"$f":"SUM('Alternatyva 5'!CX$21,'Alternatyva 5'!CX$32,'Alternatyva 5'!CX$43,'Alternatyva 5'!CX$55,'Alternatyva 5'!CX$66,'Alternatyva 5'!CX$77,'Alternatyva 5'!CX$88)","v":0},{"$f":"SUM('Alternatyva 5'!CY$21,'Alternatyva 5'!CY$32,'Alternatyva 5'!CY$43,'Alternatyva 5'!CY$55,'Alternatyva 5'!CY$66,'Alternatyva 5'!CY$77,'Alternatyva 5'!CY$88)","v":0},{"$f":"SUM('Alternatyva 5'!CZ$21,'Alternatyva 5'!CZ$32,'Alternatyva 5'!CZ$43,'Alternatyva 5'!CZ$55,'Alternatyva 5'!CZ$66,'Alternatyva 5'!CZ$77,'Alternatyva 5'!CZ$88)","v":0},{"$f":"SUM('Alternatyva 5'!DA$21,'Alternatyva 5'!DA$32,'Alternatyva 5'!DA$43,'Alternatyva 5'!DA$55,'Alternatyva 5'!DA$66,'Alternatyva 5'!DA$77,'Alternatyva 5'!DA$88)","v":0},{"$f":"SUM('Alternatyva 5'!DB$21,'Alternatyva 5'!DB$32,'Alternatyva 5'!DB$43,'Alternatyva 5'!DB$55,'Alternatyva 5'!DB$66,'Alternatyva 5'!DB$77,'Alternatyva 5'!DB$88)","v":0},{"$f":"SUM('Alternatyva 5'!DC$21,'Alternatyva 5'!DC$32,'Alternatyva 5'!DC$43,'Alternatyva 5'!DC$55,'Alternatyva 5'!DC$66,'Alternatyva 5'!DC$77,'Alternatyva 5'!DC$88)","v":0}]
[null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,null,{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H61:$DC61)","v":0},{"$f":"H60-'Alternatyva 5'!H$7+'Alternatyva 5'!H$115","v":0},{"$f":"I60-'Alternatyva 5'!I$7+'Alternatyva 5'!I$115","v":0},{"$f":"J60-'Alternatyva 5'!J$7+'Alternatyva 5'!J$115","v":0},{"$f":"K60-'Alternatyva 5'!K$7+'Alternatyva 5'!K$115","v":0},{"$f":"L60-'Alternatyva 5'!L$7+'Alternatyva 5'!L$115","v":0},{"$f":"M60-'Alternatyva 5'!M$7+'Alternatyva 5'!M$115","v":0},{"$f":"N60-'Alternatyva 5'!N$7+'Alternatyva 5'!N$115","v":0},{"$f":"O60-'Alternatyva 5'!O$7+'Alternatyva 5'!O$115","v":0},{"$f":"P60-'Alternatyva 5'!P$7+'Alternatyva 5'!P$115","v":0},{"$f":"Q60-'Alternatyva 5'!Q$7+'Alternatyva 5'!Q$115","v":0},{"$f":"R60-'Alternatyva 5'!R$7+'Alternatyva 5'!R$115","v":0},{"$f":"S60-'Alternatyva 5'!S$7+'Alternatyva 5'!S$115","v":0},{"$f":"T60-'Alternatyva 5'!T$7+'Alternatyva 5'!T$115","v":0},{"$f":"U60-'Alternatyva 5'!U$7+'Alternatyva 5'!U$115","v":0},{"$f":"V60-'Alternatyva 5'!V$7+'Alternatyva 5'!V$115","v":0},{"$f":"W60-'Alternatyva 5'!W$7+'Alternatyva 5'!W$115","v":0},{"$f":"X60-'Alternatyva 5'!X$7+'Alternatyva 5'!X$115","v":0},{"$f":"Y60-'Alternatyva 5'!Y$7+'Alternatyva 5'!Y$115","v":0},{"$f":"Z60-'Alternatyva 5'!Z$7+'Alternatyva 5'!Z$115","v":0},{"$f":"AA60-'Alternatyva 5'!AA$7+'Alternatyva 5'!AA$115","v":0},{"$f":"AB60-'Alternatyva 5'!AB$7+'Alternatyva 5'!AB$115","v":0},{"$f":"AC60-'Alternatyva 5'!AC$7+'Alternatyva 5'!AC$115","v":0},{"$f":"AD60-'Alternatyva 5'!AD$7+'Alternatyva 5'!AD$115","v":0},{"$f":"AE60-'Alternatyva 5'!AE$7+'Alternatyva 5'!AE$115","v":0},{"$f":"AF60-'Alternatyva 5'!AF$7+'Alternatyva 5'!AF$115","v":0},{"$f":"AG60-'Alternatyva 5'!AG$7+'Alternatyva 5'!AG$115","v":0},{"$f":"AH60-'Alternatyva 5'!AH$7+'Alternatyva 5'!AH$115","v":0},{"$f":"AI60-'Alternatyva 5'!AI$7+'Alternatyva 5'!AI$115","v":0},{"$f":"AJ60-'Alternatyva 5'!AJ$7+'Alternatyva 5'!AJ$115","v":0},{"$f":"AK60-'Alternatyva 5'!AK$7+'Alternatyva 5'!AK$115","v":0},{"$f":"AL60-'Alternatyva 5'!AL$7+'Alternatyva 5'!AL$115","v":0},{"$f":"AM60-'Alternatyva 5'!AM$7+'Alternatyva 5'!AM$115","v":0},{"$f":"AN60-'Alternatyva 5'!AN$7+'Alternatyva 5'!AN$115","v":0},{"$f":"AO60-'Alternatyva 5'!AO$7+'Alternatyva 5'!AO$115","v":0},{"$f":"AP60-'Alternatyva 5'!AP$7+'Alternatyva 5'!AP$115","v":0},{"$f":"AQ60-'Alternatyva 5'!AQ$7+'Alternatyva 5'!AQ$115","v":0},{"$f":"AR60-'Alternatyva 5'!AR$7+'Alternatyva 5'!AR$115","v":0},{"$f":"AS60-'Alternatyva 5'!AS$7+'Alternatyva 5'!AS$115","v":0},{"$f":"AT60-'Alternatyva 5'!AT$7+'Alternatyva 5'!AT$115","v":0},{"$f":"AU60-'Alternatyva 5'!AU$7+'Alternatyva 5'!AU$115","v":0},{"$f":"AV60-'Alternatyva 5'!AV$7+'Alternatyva 5'!AV$115","v":0},{"$f":"AW60-'Alternatyva 5'!AW$7+'Alternatyva 5'!AW$115","v":0},{"$f":"AX60-'Alternatyva 5'!AX$7+'Alternatyva 5'!AX$115","v":0},{"$f":"AY60-'Alternatyva 5'!AY$7+'Alternatyva 5'!AY$115","v":0},{"$f":"AZ60-'Alternatyva 5'!AZ$7+'Alternatyva 5'!AZ$115","v":0},{"$f":"BA60-'Alternatyva 5'!BA$7+'Alternatyva 5'!BA$115","v":0},{"$f":"BB60-'Alternatyva 5'!BB$7+'Alternatyva 5'!BB$115","v":0},{"$f":"BC60-'Alternatyva 5'!BC$7+'Alternatyva 5'!BC$115","v":0},{"$f":"BD60-'Alternatyva 5'!BD$7+'Alternatyva 5'!BD$115","v":0},{"$f":"BE60-'Alternatyva 5'!BE$7+'Alternatyva 5'!BE$115","v":0},{"$f":"BF60-'Alternatyva 5'!BF$7+'Alternatyva 5'!BF$115","v":0},{"$f":"BG60-'Alternatyva 5'!BG$7+'Alternatyva 5'!BG$115","v":0},{"$f":"BH60-'Alternatyva 5'!BH$7+'Alternatyva 5'!BH$115","v":0},{"$f":"BI60-'Alternatyva 5'!BI$7+'Alternatyva 5'!BI$115","v":0},{"$f":"BJ60-'Alternatyva 5'!BJ$7+'Alternatyva 5'!BJ$115","v":0},{"$f":"BK60-'Alternatyva 5'!BK$7+'Alternatyva 5'!BK$115","v":0},{"$f":"BL60-'Alternatyva 5'!BL$7+'Alternatyva 5'!BL$115","v":0},{"$f":"BM60-'Alternatyva 5'!BM$7+'Alternatyva 5'!BM$115","v":0},{"$f":"BN60-'Alternatyva 5'!BN$7+'Alternatyva 5'!BN$115","v":0},{"$f":"BO60-'Alternatyva 5'!BO$7+'Alternatyva 5'!BO$115","v":0},{"$f":"BP60-'Alternatyva 5'!BP$7+'Alternatyva 5'!BP$115","v":0},{"$f":"BQ60-'Alternatyva 5'!BQ$7+'Alternatyva 5'!BQ$115","v":0},{"$f":"BR60-'Alternatyva 5'!BR$7+'Alternatyva 5'!BR$115","v":0},{"$f":"BS60-'Alternatyva 5'!BS$7+'Alternatyva 5'!BS$115","v":0},{"$f":"BT60-'Alternatyva 5'!BT$7+'Alternatyva 5'!BT$115","v":0},{"$f":"BU60-'Alternatyva 5'!BU$7+'Alternatyva 5'!BU$115","v":0},{"$f":"BV60-'Alternatyva 5'!BV$7+'Alternatyva 5'!BV$115","v":0},{"$f":"BW60-'Alternatyva 5'!BW$7+'Alternatyva 5'!BW$115","v":0},{"$f":"BX60-'Alternatyva 5'!BX$7+'Alternatyva 5'!BX$115","v":0},{"$f":"BY60-'Alternatyva 5'!BY$7+'Alternatyva 5'!BY$115","v":0},{"$f":"BZ60-'Alternatyva 5'!BZ$7+'Alternatyva 5'!BZ$115","v":0},{"$f":"CA60-'Alternatyva 5'!CA$7+'Alternatyva 5'!CA$115","v":0},{"$f":"CB60-'Alternatyva 5'!CB$7+'Alternatyva 5'!CB$115","v":0},{"$f":"CC60-'Alternatyva 5'!CC$7+'Alternatyva 5'!CC$115","v":0},{"$f":"CD60-'Alternatyva 5'!CD$7+'Alternatyva 5'!CD$115","v":0},{"$f":"CE60-'Alternatyva 5'!CE$7+'Alternatyva 5'!CE$115","v":0},{"$f":"CF60-'Alternatyva 5'!CF$7+'Alternatyva 5'!CF$115","v":0},{"$f":"CG60-'Alternatyva 5'!CG$7+'Alternatyva 5'!CG$115","v":0},{"$f":"CH60-'Alternatyva 5'!CH$7+'Alternatyva 5'!CH$115","v":0},{"$f":"CI60-'Alternatyva 5'!CI$7+'Alternatyva 5'!CI$115","v":0},{"$f":"CJ60-'Alternatyva 5'!CJ$7+'Alternatyva 5'!CJ$115","v":0},{"$f":"CK60-'Alternatyva 5'!CK$7+'Alternatyva 5'!CK$115","v":0},{"$f":"CL60-'Alternatyva 5'!CL$7+'Alternatyva 5'!CL$115","v":0},{"$f":"CM60-'Alternatyva 5'!CM$7+'Alternatyva 5'!CM$115","v":0},{"$f":"CN60-'Alternatyva 5'!CN$7+'Alternatyva 5'!CN$115","v":0},{"$f":"CO60-'Alternatyva 5'!CO$7+'Alternatyva 5'!CO$115","v":0},{"$f":"CP60-'Alternatyva 5'!CP$7+'Alternatyva 5'!CP$115","v":0},{"$f":"CQ60-'Alternatyva 5'!CQ$7+'Alternatyva 5'!CQ$115","v":0},{"$f":"CR60-'Alternatyva 5'!CR$7+'Alternatyva 5'!CR$115","v":0},{"$f":"CS60-'Alternatyva 5'!CS$7+'Alternatyva 5'!CS$115","v":0},{"$f":"CT60-'Alternatyva 5'!CT$7+'Alternatyva 5'!CT$115","v":0},{"$f":"CU60-'Alternatyva 5'!CU$7+'Alternatyva 5'!CU$115","v":0},{"$f":"CV60-'Alternatyva 5'!CV$7+'Alternatyva 5'!CV$115","v":0},{"$f":"CW60-'Alternatyva 5'!CW$7+'Alternatyva 5'!CW$115","v":0},{"$f":"CX60-'Alternatyva 5'!CX$7+'Alternatyva 5'!CX$115","v":0},{"$f":"CY60-'Alternatyva 5'!CY$7+'Alternatyva 5'!CY$115","v":0},{"$f":"CZ60-'Alternatyva 5'!CZ$7+'Alternatyva 5'!CZ$115","v":0},{"$f":"DA60-'Alternatyva 5'!DA$7+'Alternatyva 5'!DA$115","v":0},{"$f":"DB60-'Alternatyva 5'!DB$7+'Alternatyva 5'!DB$115","v":0},{"$f":"DC60-'Alternatyva 5'!DC$7+'Alternatyva 5'!DC$115","v":0}]
[null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,null,{"$f":"H61+NPV(FD,I61:INDEX(I61:DC61,PAL))","v":0}]
[null,"Finansinė vidinė grąžos norma (FVGN)",null,null,null,{"$f":"IFERROR(IRR(H61:INDEX(H61:DC61,PAL+1)),\"-\")","v":"-"}]
[null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,null,{"$f":"IFERROR(IF('Alternatyva 5'!H$89<0,SUM('Alternatyva 5'!F$100,-'Alternatyva 5'!H$115,-'Alternatyva 5'!F$89)/SUM('Alternatyva 5'!F$9,'Alternatyva 5'!F$8,-F60),SUM('Alternatyva 5'!F$100,-'Alternatyva 5'!H$115)/SUM('Alternatyva 5'!F$9,'Alternatyva 5'!F$8,-F60,'Alternatyva 5'!F$89)),\"\")","v":""}]

{"sheet":"DA","index":11,"n_rows":84,"n_cols":8,"rows_kept":84,"cut":false,"hidden":true,"merged":[[70,2,70,3],[83,2,83,3],[20,4,20,5],[12,5,12,6],[0,1,0,2],[31,2,31,3],[44,2,44,3],[57,2,57,3],[7,5,7,6],[8,5,8,6],[9,5,9,6],[10,5,10,6],[11,5,11,6]]}
[]
[null,"DAUGIAKRITERINĖ ANALIZĖ"]
[null,"Veiksmingumo principas"]
[null,"Sąnaudų ir naudos analizė"]
[]
[null,"Nurodykite kriterijus pagal kuriuos lyginsite alternatyvas ir jų lyginamuosius svorius"]
[null,"Kriterijaus Nr.","Kriterijaus pavadinimas","Kriterijaus svoris analizėje"]
[null,{"$f":"IF(OR(C8=\"\",C8=\"Nurodykite\"),\"-\",ROW(B8)-ROW($B$8)+1 &\".\")","v":"1."},{"$f":"IF(B4=Data1!G2,\"Ekonominės naudos ir išlaidų santykis (ENIS)\",SVA!F17)","v":"Ekonominės naudos ir išlaidų santykis (ENIS)"},0.6,null,"Alternatyva",null,{"$f":"IF(B4=Data1!G2,\"Ekonominės naudos ir išlaidų santykis (ENIS)\",SVA!F17)","v":"Ekonominės naudos ir išlaidų santykis (ENIS)"}]
[null,{"$f":"IF(OR(C9=\"\",C9=\"Nurodykite\"),\"-\",ROW(B9)-ROW($B$8)+1 &\".\")","v":"-"},"Nurodykite",0,null,{"$f":"IF(Pradžia!$I$29=TRUE,IF(A1_pav=\"\",\"\",A1_pav),\"\")","v":"Subalansuotas eksporto skatinimas"},null,{"$f":"IF(Pradžia!$I$29=TRUE,IF($B$4=Data1!$G$2,SNA!F16,SVA!F18),\"\")","v":2.1349353721121886}]
[null,"-","Nurodykite",0,null,{"$f":"IF(Pradžia!$I$31=TRUE,IF(A2_pav=\"\",\"\",A2_pav),\"\")","v":"Eksporto konkurencingumo didinimas ilgalaikio poveikio priemonėmis"},null,{"$f":"IF(Pradžia!$I$31=TRUE,IF($B$4=Data1!$G$2,SNA!F34,SVA!F19),\"\")","v":1.8916073253606858}]
[null,"-","Nurodykite",0,null,{"$f":"IF(Pradžia!$I$33=TRUE,IF(A3_pav=\"\",\"\",A3_pav),\"\")","v":"Eksporto spurtas - eksporto konkurencingumo didinimas greito poveikio priemonėmis"},null,{"$f":"IF(Pradžia!$I$33=TRUE,IF($B$4=Data1!$G$2,SNA!F52,SVA!F20),\"\")","v":1.5876567652676032}]
[null,"-","Nurodykite",0,null,{"$f":"IF(Pradžia!$I$35=TRUE,IF(A4_pav=\"\",\"\",A4_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$35=TRUE,IF($B$4=Data1!$G$2,SNA!F70,SVA!F21),\"\")","v":""}]
[null,"-","Nurodykite",0,null,{"$f":"IF(Pradžia!$I$37=TRUE,IF(A5_pav=\"\",\"\",A5_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$37=TRUE,IF($B$4=Data1!$G$2,SNA!F88,SVA!F22),\"\")","v":""}]
[null,"-","Nurodykite",0]
[null,"-","Nurodykite",0]
[null,"-","Nurodykite",0]
[null,null,"Visų kriterijų svoris",{"$f":"SUM(D8:D16)","v":0.6}]
[]
[]
[]
[null,"Alternatyva 1"]
[null,"Kriterijaus Nr.","Kriterijaus pavadinimas","Kriterijaus įvertinimas (blogiausias - 0, geriausias - 10)","Kriterijaus rezultatas"]
[null,{"$f":"IF(OR(C23=\"\",C23=\"Nurodykite\"),\"-\",ROW(B23)-ROW($B$23)+1 & \".\")","v":"1."},{"$f":"C8","v":"Ekonominės naudos ir išlaidų santykis (ENIS)"},{"$f":"IF($B$4=Data1!$G$2,IFERROR(10*DA!H9/MAX(Rodikliai),\"-\"),IFERROR(10*MIN(Rodikliai)/DA!H9,\"-\"))","v":10},{"$f":"IFERROR(D23*VLOOKUP(B23,Svoris,3,0),\"\")","v":6}]
[null,{"$f":"IF(OR(C24=\"\",C24=\"Nurodykite\"),\"-\",ROW(B24)-ROW($B$23)+1 & \".\")","v":"-"},{"$f":"IF($C$9=0,\"Nurodykite\",$C$9)","v":"Nurodykite"},"Nurodykite įvertinimą",{"$f":"IF(AND(B24<>\"-\",D24<>\"Nurodykite įvertinimą\"),IFERROR(D24*VLOOKUP(B24,Svoris,3,0),\"\"),IF(AND(B24<>\"-\",D24=\"Nurodykite įvertinimą\"),\"Įveskite kriterijaus įvertinimą žaliame langelyje\",\"\"))","v":""}]
[null,"-",{"$f":"IF($C$10=0,\"Nurodykite\",$C$10)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$11=0,\"Nurodykite\",$C$11)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$12=0,\"Nurodykite\",$C$12)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$13=0,\"Nurodykite\",$C$13)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$14=0,\"Nurodykite\",$C$14)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$15=0,\"Nurodykite\",$C$15)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$16=0,\"Nurodykite\",$C$16)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,null,"Daugiakriterinės analizės rodiklis",null,{"$f":"SUM(E23:E31)","v":6}]
[]
[null,"Alternatyva 2"]
[null,"Kriterijaus Nr.","Kriterijaus pavadinimas","Kriterijaus įvertinimas (blogiausias - 0, geriausias - 10)","Kriterijaus rezultatas"]
[null,{"$f":"IF(OR(C36=\"\",C36=\"Nurodykite\"),\"-\",ROW(B36)-ROW($B$36)+1 & \".\")","v":"1."},{"$f":"C8","v":"Ekonominės naudos ir išlaidų santykis (ENIS)"},{"$f":"IF($B$4=Data1!$G$2,IFERROR(10*DA!H10/MAX(Rodikliai),\"-\"),IFERROR(10*MIN(Rodikliai)/DA!H10,\"-\"))","v":8.8602556783216944},{"$f":"IFERROR(D36*VLOOKUP(B36,Svoris,3,0),\"\")","v":5.3161534069930161}]
[null,{"$f":"IF(OR(C37=\"\",C37=\"Nurodykite\"),\"-\",ROW(B37)-ROW($B$36)+1 & \".\")","v":"-"},{"$f":"IF($C$9=0,\"Nurodykite\",$C$9)","v":"Nurodykite"},"Nurodykite įvertinimą",{"$f":"IF(AND(B37<>\"-\",D37<>\"Nurodykite įvertinimą\"),IFERROR(D37*VLOOKUP(B37,Svoris,3,0),\"\"),IF(AND(B37<>\"-\",D37=\"Nurodykite įvertinimą\"),\"Įveskite kriterijaus įvertinimą žaliame laukelyje\",\"\"))","v":""}]
[null,"-",{"$f":"IF($C$10=0,\"Nurodykite\",$C$10)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$11=0,\"Nurodykite\",$C$11)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$12=0,\"Nurodykite\",$C$12)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$13=0,\"Nurodykite\",$C$13)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$14=0,\"Nurodykite\",$C$14)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$15=0,\"Nurodykite\",$C$15)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$16=0,\"Nurodykite\",$C$16)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,null,"Daugiakriterinės analizės rodiklis",null,{"$f":"SUM(E36:E44)","v":5.3161534069930161}]
[]
[null,"Alternatyva 3"]
[null,"Kriterijaus Nr.","Kriterijaus pavadinimas","Kriterijaus įvertinimas (blogiausias - 0, geriausias - 10)","Kriterijaus rezultatas"]
[null,{"$f":"IF(OR(C49=\"\",C49=\"Nurodykite\"),\"-\",ROW(B49)-ROW($B$49)+1 & \".\")","v":"1."},{"$f":"C8","v":"Ekonominės naudos ir išlaidų santykis (ENIS)"},{"$f":"IF($B$4=Data1!$G$2,IFERROR(10*DA!H11/MAX(Rodikliai),\"-\"),IFERROR(10*MIN(Rodikliai)/DA!H11,\"-\"))","v":7.4365565628193337},{"$f":"IFERROR(D49*VLOOKUP(B49,Svoris,3,0),\"\")","v":4.4619339376916001}]
[null,{"$f":"IF(OR(C50=\"\",C50=\"Nurodykite\"),\"-\",ROW(B50)-ROW($B$49)+1 & \".\")","v":"-"},{"$f":"IF($C$9=0,\"Nurodykite\",$C$9)","v":"Nurodykite"},"Nurodykite įvertinimą",{"$f":"IF(AND(B50<>\"-\",D50<>\"Nurodykite įvertinimą\"),IFERROR(D50*VLOOKUP(B50,Svoris,3,0),\"\"),IF(AND(B50<>\"-\",D50=\"Nurodykite įvertinimą\"),\"Įveskite kriterijaus įvertinimą žaliame laukelyje\",\"\"))","v":""}]
[null,"-",{"$f":"IF($C$10=0,\"Nurodykite\",$C$10)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$11=0,\"Nurodykite\",$C$11)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$12=0,\"Nurodykite\",$C$12)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$13=0,\"Nurodykite\",$C$13)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$14=0,\"Nurodykite\",$C$14)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$15=0,\"Nurodykite\",$C$15)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$16=0,\"Nurodykite\",$C$16)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,null,"Daugiakriterinės analizės rodiklis",null,{"$f":"SUM(E49:E57)","v":4.4619339376916001}]
[]
[null,"Alternatyva 4"]
[null,"Kriterijaus Nr.","Kriterijaus pavadinimas","Kriterijaus įvertinimas (blogiausias - 0, geriausias - 10)","Kriterijaus rezultatas"]
[null,{"$f":"IF(OR(C62=\"\",C62=\"Nurodykite\"),\"-\",ROW(B62)-ROW($B$62)+1 & \".\")","v":"1."},{"$f":"C8","v":"Ekonominės naudos ir išlaidų santykis (ENIS)"},{"$f":"IF($B$4=Data1!$G$2,IFERROR(10*DA!H12/MAX(Rodikliai),\"-\"),IFERROR(10*MIN(Rodikliai)/DA!H12,\"-\"))","v":"-"},{"$f":"IFERROR(D62*VLOOKUP(B62,Svoris,3,0),\"\")","v":""}]
[null,{"$f":"IF(OR(C63=\"\",C63=\"Nurodykite\"),\"-\",ROW(B63)-ROW($B$49)+1 & \".\")","v":"-"},{"$f":"IF($C$9=0,\"Nurodykite\",$C$9)","v":"Nurodykite"},"Nurodykite įvertinimą",{"$f":"IF(AND(B63<>\"-\",D63<>\"Nurodykite įvertinimą\"),IFERROR(D63*VLOOKUP(B63,Svoris,3,0),\"\"),IF(AND(B63<>\"-\",D63=\"Nurodykite įvertinimą\"),\"Įveskite kriterijaus įvertinimą žaliame laukelyje\",\"\"))","v":""}]
[null,"-",{"$f":"IF($C$10=0,\"Nurodykite\",$C$10)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$11=0,\"Nurodykite\",$C$11)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$12=0,\"Nurodykite\",$C$12)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$13=0,\"Nurodykite\",$C$13)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$14=0,\"Nurodykite\",$C$14)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$15=0,\"Nurodykite\",$C$15)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$16=0,\"Nurodykite\",$C$16)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,null,"Daugiakriterinės analizės rodiklis",null,{"$f":"SUM(E62:E70)","v":0}]
[]
[null,"Alternatyva 5"]
[null,"Kriterijaus Nr.","Kriterijaus pavadinimas","Kriterijaus įvertinimas (blogiausias - 0, geriausias - 10)","Kriterijaus rezultatas"]
[null,{"$f":"IF(OR(C75=\"\",C75=\"Nurodykite\"),\"-\",ROW(B75)-ROW($B$75)+1 & \".\")","v":"1."},{"$f":"C8","v":"Ekonominės naudos ir išlaidų santykis (ENIS)"},{"$f":"IF($B$4=Data1!$G$2,IFERROR(10*DA!H13/MAX(Rodikliai),\"-\"),IFERROR(10*MIN(Rodikliai)/DA!H13,\"-\"))","v":"-"},{"$f":"IFERROR(D75*VLOOKUP(B75,Svoris,3,0),\"\")","v":""}]
[null,{"$f":"IF(OR(C76=\"\",C76=\"Nurodykite\"),\"-\",ROW(B76)-ROW($B$75)+1 & \".\")","v":"-"},{"$f":"IF($C$9=0,\"Nurodykite\",$C$9)","v":"Nurodykite"},"Nurodykite įvertinimą",{"$f":"IF(AND(B76<>\"-\",D76<>\"Nurodykite įvertinimą\"),IFERROR(D76*VLOOKUP(B76,Svoris,3,0),\"\"),IF(AND(B76<>\"-\",D76=\"Nurodykite įvertinimą\"),\"Įveskite kriterijaus įvertinimą žaliame laukelyje\",\"\"))","v":""}]
[null,"-",{"$f":"IF($C$10=0,\"Nurodykite\",$C$10)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$11=0,\"Nurodykite\",$C$11)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$12=0,\"Nurodykite\",$C$12)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$13=0,\"Nurodykite\",$C$13)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$14=0,\"Nurodykite\",$C$14)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$15=0,\"Nurodykite\",$C$15)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,"-",{"$f":"IF($C$16=0,\"Nurodykite\",$C$16)","v":"Nurodykite"},"Nurodykite įvertinimą",""]
[null,null,"Daugiakriterinės analizės rodiklis",null,{"$f":"SUM(E75:E83)","v":0}]

{"sheet":"Poveikis VF","index":12,"n_rows":39,"n_cols":107,"rows_kept":39,"cut":false,"hidden":false,"merged":[[14,2,14,4],[15,2,15,4],[17,2,17,4],[36,2,36,4],[16,2,16,4],[38,2,38,4],[20,2,20,4],[21,2,21,4],[22,2,22,4],[24,2,24,4],[27,2,27,4],[28,2,28,4],[29,2,29,4],[31,2,31,4],[34,2,34,4],[35,2,35,4],[23,2,23,4],[30,2,30,4],[37,2,37,4],[6,2,6,4],[8,2,8,4],[7,2,7,4],[10,2,10,4],[13,2,13,4],[9,2,9,4],[5,5,5,6],[12,5,12,6],[19,5,19,6],[26,5,26,6],[33,5,33,6]]}
[]
[null,"POVEIKIS VIEŠIESIEMS FINANSAMS"]
[]
[]
[null,"EUR"]
[null,"Alternatyva 1",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Viešųjų finansų srautas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$7+I6","v":2023},{"$f":"$H$7+J6","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$7+BV6","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$f":"H8+NPV(FD,I8:INDEX(I8:DC8,PAL))","v":68862692.402132764},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H8:$DC8)","v":80199606.433884293},{"$f":"'Alternatyva 1'!H$7-'Alternatyva 1'!H$112","v":0},{"$f":"'Alternatyva 1'!I$7-'Alternatyva 1'!I$112","v":2479338.8429752067},{"$f":"'Alternatyva 1'!J$7-'Alternatyva 1'!J$112","v":13685249.109586775},{"$f":"'Alternatyva 1'!K$7-'Alternatyva 1'!K$112","v":19948848.18},{"$f":"'Alternatyva 1'!L$7-'Alternatyva 1'!L$112","v":17853808.227768593},{"$f":"'Alternatyva 1'!M$7-'Alternatyva 1'!M$112","v":11916536.850413222},{"$f":"'Alternatyva 1'!N$7-'Alternatyva 1'!N$112","v":7210371.867768595},{"$f":"'Alternatyva 1'!O$7-'Alternatyva 1'!O$112","v":4964337.6528925616},{"$f":"'Alternatyva 1'!P$7-'Alternatyva 1'!P$112","v":2141115.7024793387},{"$f":"'Alternatyva 1'!Q$7-'Alternatyva 1'!Q$112","v":0},{"$f":"'Alternatyva 1'!R$7-'Alternatyva 1'!R$112","v":0},{"$f":"'Alternatyva 1'!S$7-'Alternatyva 1'!S$112","v":0},{"$f":"'Alternatyva 1'!T$7-'Alternatyva 1'!T$112","v":0},{"$f":"'Alternatyva 1'!U$7-'Alternatyva 1'!U$112","v":0},{"$f":"'Alternatyva 1'!V$7-'Alternatyva 1'!V$112","v":0},{"$f":"'Alternatyva 1'!W$7-'Alternatyva 1'!W$112","v":0},{"$f":"'Alternatyva 1'!X$7-'Alternatyva 1'!X$112","v":0},{"$f":"'Alternatyva 1'!Y$7-'Alternatyva 1'!Y$112","v":0},{"$f":"'Alternatyva 1'!Z$7-'Alternatyva 1'!Z$112","v":0},{"$f":"'Alternatyva 1'!AA$7-'Alternatyva 1'!AA$112","v":0},{"$f":"'Alternatyva 1'!AB$7-'Alternatyva 1'!AB$112","v":0},{"$f":"'Alternatyva 1'!AC$7-'Alternatyva 1'!AC$112","v":0},{"$f":"'Alternatyva 1'!AD$7-'Alternatyva 1'!AD$112","v":0},{"$f":"'Alternatyva 1'!AE$7-'Alternatyva 1'!AE$112","v":0},{"$f":"'Alternatyva 1'!AF$7-'Alternatyva 1'!AF$112","v":0},{"$f":"'Alternatyva 1'!AG$7-'Alternatyva 1'!AG$112","v":0},{"$f":"'Alternatyva 1'!AH$7-'Alternatyva 1'!AH$112","v":0},{"$f":"'Alternatyva 1'!AI$7-'Alternatyva 1'!AI$112","v":0},{"$f":"'Alternatyva 1'!AJ$7-'Alternatyva 1'!AJ$112","v":0},{"$f":"'Alternatyva 1'!AK$7-'Alternatyva 1'!AK$112","v":0},{"$f":"'Alternatyva 1'!AL$7-'Alternatyva 1'!AL$112","v":0},{"$f":"'Alternatyva 1'!AM$7-'Alternatyva 1'!AM$112","v":0},{"$f":"'Alternatyva 1'!AN$7-'Alternatyva 1'!AN$112","v":0},{"$f":"'Alternatyva 1'!AO$7-'Alternatyva 1'!AO$112","v":0},{"$f":"'Alternatyva 1'!AP$7-'Alternatyva 1'!AP$112","v":0},{"$f":"'Alternatyva 1'!AQ$7-'Alternatyva 1'!AQ$112","v":0},{"$f":"'Alternatyva 1'!AR$7-'Alternatyva 1'!AR$112","v":0},{"$f":"'Alternatyva 1'!AS$7-'Alternatyva 1'!AS$112","v":0},{"$f":"'Alternatyva 1'!AT$7-'Alternatyva 1'!AT$112","v":0},{"$f":"'Alternatyva 1'!AU$7-'Alternatyva 1'!AU$112","v":0},{"$f":"'Alternatyva 1'!AV$7-'Alternatyva 1'!AV$112","v":0},{"$f":"'Alternatyva 1'!AW$7-'Alternatyva 1'!AW$112","v":0},{"$f":"'Alternatyva 1'!AX$7-'Alternatyva 1'!AX$112","v":0},{"$f":"'Alternatyva 1'!AY$7-'Alternatyva 1'!AY$112","v":0},{"$f":"'Alternatyva 1'!AZ$7-'Alternatyva 1'!AZ$112","v":0},{"$f":"'Alternatyva 1'!BA$7-'Alternatyva 1'!BA$112","v":0},{"$f":"'Alternatyva 1'!BB$7-'Alternatyva 1'!BB$112","v":0},{"$f":"'Alternatyva 1'!BC$7-'Alternatyva 1'!BC$112","v":0},{"$f":"'Alternatyva 1'!BD$7-'Alternatyva 1'!BD$112","v":0},{"$f":"'Alternatyva 1'!BE$7-'Alternatyva 1'!BE$112","v":0},{"$f":"'Alternatyva 1'!BF$7-'Alternatyva 1'!BF$112","v":0},{"$f":"'Alternatyva 1'!BG$7-'Alternatyva 1'!BG$112","v":0},{"$f":"'Alternatyva 1'!BH$7-'Alternatyva 1'!BH$112","v":0},{"$f":"'Alternatyva 1'!BI$7-'Alternatyva 1'!BI$112","v":0},{"$f":"'Alternatyva 1'!BJ$7-'Alternatyva 1'!BJ$112","v":0},{"$f":"'Alternatyva 1'!BK$7-'Alternatyva 1'!BK$112","v":0},{"$f":"'Alternatyva 1'!BL$7-'Alternatyva 1'!BL$112","v":0},{"$f":"'Alternatyva 1'!BM$7-'Alternatyva 1'!BM$112","v":0},{"$f":"'Alternatyva 1'!BN$7-'Alternatyva 1'!BN$112","v":0},{"$f":"'Alternatyva 1'!BO$7-'Alternatyva 1'!BO$112","v":0},{"$f":"'Alternatyva 1'!BP$7-'Alternatyva 1'!BP$112","v":0},{"$f":"'Alternatyva 1'!BQ$7-'Alternatyva 1'!BQ$112","v":0},{"$f":"'Alternatyva 1'!BR$7-'Alternatyva 1'!BR$112","v":0},{"$f":"'Alternatyva 1'!BS$7-'Alternatyva 1'!BS$112","v":0},{"$f":"'Alternatyva 1'!BT$7-'Alternatyva 1'!BT$112","v":0},{"$f":"'Alternatyva 1'!BU$7-'Alternatyva 1'!BU$112","v":0},{"$f":"'Alternatyva 1'!BV$7-'Alternatyva 1'!BV$112","v":0},{"$f":"'Alternatyva 1'!BW$7-'Alternatyva 1'!BW$112","v":0},{"$f":"'Alternatyva 1'!BX$7-'Alternatyva 1'!BX$112","v":0},{"$f":"'Alternatyva 1'!BY$7-'Alternatyva 1'!BY$112","v":0},{"$f":"'Alternatyva 1'!BZ$7-'Alternatyva 1'!BZ$112","v":0},{"$f":"'Alternatyva 1'!CA$7-'Alternatyva 1'!CA$112","v":0},{"$f":"'Alternatyva 1'!CB$7-'Alternatyva 1'!CB$112","v":0},{"$f":"'Alternatyva 1'!CC$7-'Alternatyva 1'!CC$112","v":0},{"$f":"'Alternatyva 1'!CD$7-'Alternatyva 1'!CD$112","v":0},{"$f":"'Alternatyva 1'!CE$7-'Alternatyva 1'!CE$112","v":0},{"$f":"'Alternatyva 1'!CF$7-'Alternatyva 1'!CF$112","v":0},{"$f":"'Alternatyva 1'!CG$7-'Alternatyva 1'!CG$112","v":0},{"$f":"'Alternatyva 1'!CH$7-'Alternatyva 1'!CH$112","v":0},{"$f":"'Alternatyva 1'!CI$7-'Alternatyva 1'!CI$112","v":0},{"$f":"'Alternatyva 1'!CJ$7-'Alternatyva 1'!CJ$112","v":0},{"$f":"'Alternatyva 1'!CK$7-'Alternatyva 1'!CK$112","v":0},{"$f":"'Alternatyva 1'!CL$7-'Alternatyva 1'!CL$112","v":0},{"$f":"'Alternatyva 1'!CM$7-'Alternatyva 1'!CM$112","v":0},{"$f":"'Alternatyva 1'!CN$7-'Alternatyva 1'!CN$112","v":0},{"$f":"'Alternatyva 1'!CO$7-'Alternatyva 1'!CO$112","v":0},{"$f":"'Alternatyva 1'!CP$7-'Alternatyva 1'!CP$112","v":0},{"$f":"'Alternatyva 1'!CQ$7-'Alternatyva 1'!CQ$112","v":0},{"$f":"'Alternatyva 1'!CR$7-'Alternatyva 1'!CR$112","v":0},{"$f":"'Alternatyva 1'!CS$7-'Alternatyva 1'!CS$112","v":0},{"$f":"'Alternatyva 1'!CT$7-'Alternatyva 1'!CT$112","v":0},{"$f":"'Alternatyva 1'!CU$7-'Alternatyva 1'!CU$112","v":0},{"$f":"'Alternatyva 1'!CV$7-'Alternatyva 1'!CV$112","v":0},{"$f":"'Alternatyva 1'!CW$7-'Alternatyva 1'!CW$112","v":0},{"$f":"'Alternatyva 1'!CX$7-'Alternatyva 1'!CX$112","v":0},{"$f":"'Alternatyva 1'!CY$7-'Alternatyva 1'!CY$112","v":0},{"$f":"'Alternatyva 1'!CZ$7-'Alternatyva 1'!CZ$112","v":0},{"$f":"'Alternatyva 1'!DA$7-'Alternatyva 1'!DA$112","v":0},{"$f":"'Alternatyva 1'!DB$7-'Alternatyva 1'!DB$112","v":0},{"$f":"'Alternatyva 1'!DC$7-'Alternatyva 1'!DC$112","v":0}]
[null,"T.","Privataus ir NVO sektoriaus grynasis veiklos srautas (be PVM)",null,null,{"$f":"H9+NPV(FD,I9:INDEX(I9:DC9,PAL))","v":19595940.040034994},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H9:$DC9)","v":22333803.749999996},{"$f":"SUMPRODUCT('Alternatyva 1'!H$95:H$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!H$106:H$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!I$95:I$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!I$106:I$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!J$95:J$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!J$106:J$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":6181467.5299999993},{"$f":"SUMPRODUCT('Alternatyva 1'!K$95:K$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!K$106:K$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":6483674.0899999999},{"$f":"SUMPRODUCT('Alternatyva 1'!L$95:L$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!L$106:L$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":6299656.1799999997},{"$f":"SUMPRODUCT('Alternatyva 1'!M$95:M$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!M$106:M$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":2329250.9500000002},{"$f":"SUMPRODUCT('Alternatyva 1'!N$95:N$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!N$106:N$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":897723},{"$f":"SUMPRODUCT('Alternatyva 1'!O$95:O$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!O$106:O$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":142032},{"$f":"SUMPRODUCT('Alternatyva 1'!P$95:P$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!P$106:P$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!Q$95:Q$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!Q$106:Q$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!R$95:R$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!R$106:R$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!S$95:S$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!S$106:S$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!T$95:T$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!T$106:T$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!U$95:U$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!U$106:U$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!V$95:V$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!V$106:V$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!W$95:W$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!W$106:W$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!X$95:X$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!X$106:X$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!Y$95:Y$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!Y$106:Y$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!Z$95:Z$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!Z$106:Z$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AA$95:AA$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AA$106:AA$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AB$95:AB$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AB$106:AB$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AC$95:AC$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AC$106:AC$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AD$95:AD$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AD$106:AD$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AE$95:AE$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AE$106:AE$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AF$95:AF$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AF$106:AF$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AG$95:AG$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AG$106:AG$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AH$95:AH$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AH$106:AH$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AI$95:AI$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AI$106:AI$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AJ$95:AJ$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AJ$106:AJ$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AK$95:AK$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AK$106:AK$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AL$95:AL$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AL$106:AL$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AM$95:AM$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AM$106:AM$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AN$95:AN$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AN$106:AN$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AO$95:AO$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AO$106:AO$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AP$95:AP$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AP$106:AP$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AQ$95:AQ$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AQ$106:AQ$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AR$95:AR$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AR$106:AR$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AS$95:AS$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AS$106:AS$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AT$95:AT$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AT$106:AT$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AU$95:AU$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AU$106:AU$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AV$95:AV$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AV$106:AV$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AW$95:AW$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AW$106:AW$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AX$95:AX$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AX$106:AX$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AY$95:AY$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AY$106:AY$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AZ$95:AZ$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!AZ$106:AZ$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BA$95:BA$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BA$106:BA$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BB$95:BB$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BB$106:BB$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BC$95:BC$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BC$106:BC$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BD$95:BD$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BD$106:BD$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BE$95:BE$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BE$106:BE$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BF$95:BF$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BF$106:BF$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BG$95:BG$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BG$106:BG$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BH$95:BH$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BH$106:BH$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BI$95:BI$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BI$106:BI$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BJ$95:BJ$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BJ$106:BJ$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BK$95:BK$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BK$106:BK$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BL$95:BL$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BL$106:BL$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BM$95:BM$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BM$106:BM$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BN$95:BN$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BN$106:BN$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BO$95:BO$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BO$106:BO$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BP$95:BP$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BP$106:BP$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BQ$95:BQ$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BQ$106:BQ$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BR$95:BR$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BR$106:BR$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BS$95:BS$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BS$106:BS$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BT$95:BT$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BT$106:BT$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BU$95:BU$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BU$106:BU$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BV$95:BV$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BV$106:BV$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BW$95:BW$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BW$106:BW$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BX$95:BX$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BX$106:BX$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BY$95:BY$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BY$106:BY$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BZ$95:BZ$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!BZ$106:BZ$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CA$95:CA$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CA$106:CA$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CB$95:CB$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CB$106:CB$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CC$95:CC$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CC$106:CC$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CD$95:CD$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CD$106:CD$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CE$95:CE$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CE$106:CE$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CF$95:CF$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CF$106:CF$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CG$95:CG$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CG$106:CG$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CH$95:CH$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CH$106:CH$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CI$95:CI$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CI$106:CI$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CJ$95:CJ$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CJ$106:CJ$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CK$95:CK$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CK$106:CK$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CL$95:CL$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CL$106:CL$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CM$95:CM$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CM$106:CM$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CN$95:CN$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CN$106:CN$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CO$95:CO$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CO$106:CO$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CP$95:CP$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CP$106:CP$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CQ$95:CQ$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CQ$106:CQ$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CR$95:CR$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CR$106:CR$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CS$95:CS$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CS$106:CS$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CT$95:CT$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CT$106:CT$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CU$95:CU$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CU$106:CU$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CV$95:CV$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CV$106:CV$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CW$95:CW$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CW$106:CW$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CX$95:CX$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CX$106:CX$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CY$95:CY$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CY$106:CY$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CZ$95:CZ$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!CZ$106:CZ$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!DA$95:DA$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!DA$106:DA$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!DB$95:DB$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!DB$106:DB$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!DC$95:DC$99,100/('Alternatyva 1'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 1'!DC$106:DC$110,100/('Alternatyva 1'!$DG$106:$DG$110+100))","v":0}]
[null,"U.","PVM dalis, sumokėta privataus ir NVO sektoriaus",null,null,{"$f":"H10+NPV(FD,I10:INDEX(I10:DC10,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H10:$DC10)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!H$106:H$110,100*'Alternatyva 1'!$D$106:$D$110,1/('Alternatyva 1'!$DG$106:$DG$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!I$106:I$110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!J106:J110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!K106:K110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!L106:L110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!M106:M110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!N106:N110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!O106:O110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!P106:P110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!Q106:Q110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!R106:R110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!S106:S110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!T106:T110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!U106:U110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!V106:V110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!W106:W110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!X106:X110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!Y106:Y110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!Z106:Z110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AA106:AA110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AB106:AB110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AC106:AC110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AD106:AD110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AE106:AE110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AF106:AF110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AG106:AG110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AH106:AH110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AI106:AI110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AJ106:AJ110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AK106:AK110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AL106:AL110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AM106:AM110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AN106:AN110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AO106:AO110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AP106:AP110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AQ106:AQ110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AR106:AR110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AS106:AS110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AT106:AT110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AU106:AU110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AV106:AV110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AW106:AW110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AX106:AX110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AY106:AY110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!AZ106:AZ110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BA106:BA110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BB106:BB110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BC106:BC110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BD106:BD110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BE106:BE110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BF106:BF110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BG106:BG110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BH106:BH110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BI106:BI110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BJ106:BJ110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BK106:BK110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BL106:BL110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BM106:BM110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BN106:BN110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BO106:BO110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BP106:BP110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BQ106:BQ110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BR106:BR110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BS106:BS110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BT106:BT110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BU106:BU110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BV106:BV110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BW106:BW110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BX106:BX110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BY106:BY110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!BZ106:BZ110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CA106:CA110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CB106:CB110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CC106:CC110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CD106:CD110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CE106:CE110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CF106:CF110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CG106:CG110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CH106:CH110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CI106:CI110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CJ106:CJ110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CK106:CK110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CL106:CL110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CM106:CM110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CN106:CN110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CO106:CO110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CP106:CP110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CQ106:CQ110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CR106:CR110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CS106:CS110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CT106:CT110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CU106:CU110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CV106:CV110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CW106:CW110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CX106:CX110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CY106:CY110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!CZ106:CZ110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!DA106:DA110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!DB106:DB110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 1'!DC106:DC110,'Alternatyva 1'!$D$106:$D$110,1/100*('Alternatyva 1'!$D$106:$D$110+100),'Alternatyva 1'!$DH$106:$DH$110)","v":0}]
[null,null,"POVEIKIS VIEŠIESIEMS FINANSAMS",null,null,{"$f":"H11+NPV(FD,I11:INDEX(I11:DC11,PAL))","v":-49266752.36209777},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H11:$DC11)","v":-57865802.683884293},{"$f":"-H8+H9+H10","v":0},{"$f":"-I8+I9+I10","v":-2479338.8429752067},-7503781.579586776,-13465174.09,-11554152.047768593,-9587285.9004132226,-6312648.867768595,-4822305.6528925616,-2141115.7024793387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU8+BU9+BU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Alternatyva 2",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Viešųjų finansų srautas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$7+I13","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"$H$7+AO13","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"$H$7+BU13","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,{"$f":"$H$7+DA13","v":2119},{"$f":"$H$7+DB13","v":2120},{"$f":"$H$7+DC13","v":2121}]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$f":"H15+NPV(FD,I15:INDEX(I15:DC15,PAL))","v":75546855.992928118},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H15:$DC15)","v":88263456.249917358},{"$f":"'Alternatyva 2'!H$7-'Alternatyva 2'!H$112","v":0},{"$f":"'Alternatyva 2'!I$7-'Alternatyva 2'!I$112","v":2479338.8429752067},{"$f":"'Alternatyva 2'!J$7-'Alternatyva 2'!J$112","v":13685249.109586775},{"$f":"'Alternatyva 2'!K$7-'Alternatyva 2'!K$112","v":19154494.254380167},{"$f":"'Alternatyva 2'!L$7-'Alternatyva 2'!L$112","v":21607319.074380167},{"$f":"'Alternatyva 2'!M$7-'Alternatyva 2'!M$112","v":15541582.434876032},{"$f":"'Alternatyva 2'!N$7-'Alternatyva 2'!N$112","v":9549925.1566942148},{"$f":"'Alternatyva 2'!O$7-'Alternatyva 2'!O$112","v":4336275.1056198347},{"$f":"'Alternatyva 2'!P$7-'Alternatyva 2'!P$112","v":1909272.2714049588},{"$f":"'Alternatyva 2'!Q$7-'Alternatyva 2'!Q$112","v":0},{"$f":"'Alternatyva 2'!R$7-'Alternatyva 2'!R$112","v":0},{"$f":"'Alternatyva 2'!S$7-'Alternatyva 2'!S$112","v":0},{"$f":"'Alternatyva 2'!T$7-'Alternatyva 2'!T$112","v":0},{"$f":"'Alternatyva 2'!U$7-'Alternatyva 2'!U$112","v":0},{"$f":"'Alternatyva 2'!V$7-'Alternatyva 2'!V$112","v":0},{"$f":"'Alternatyva 2'!W$7-'Alternatyva 2'!W$112","v":0},{"$f":"'Alternatyva 2'!X$7-'Alternatyva 2'!X$112","v":0},{"$f":"'Alternatyva 2'!Y$7-'Alternatyva 2'!Y$112","v":0},{"$f":"'Alternatyva 2'!Z$7-'Alternatyva 2'!Z$112","v":0},{"$f":"'Alternatyva 2'!AA$7-'Alternatyva 2'!AA$112","v":0},{"$f":"'Alternatyva 2'!AB$7-'Alternatyva 2'!AB$112","v":0},{"$f":"'Alternatyva 2'!AC$7-'Alternatyva 2'!AC$112","v":0},{"$f":"'Alternatyva 2'!AD$7-'Alternatyva 2'!AD$112","v":0},{"$f":"'Alternatyva 2'!AE$7-'Alternatyva 2'!AE$112","v":0},{"$f":"'Alternatyva 2'!AF$7-'Alternatyva 2'!AF$112","v":0},{"$f":"'Alternatyva 2'!AG$7-'Alternatyva 2'!AG$112","v":0},{"$f":"'Alternatyva 2'!AH$7-'Alternatyva 2'!AH$112","v":0},{"$f":"'Alternatyva 2'!AI$7-'Alternatyva 2'!AI$112","v":0},{"$f":"'Alternatyva 2'!AJ$7-'Alternatyva 2'!AJ$112","v":0},{"$f":"'Alternatyva 2'!AK$7-'Alternatyva 2'!AK$112","v":0},{"$f":"'Alternatyva 2'!AL$7-'Alternatyva 2'!AL$112","v":0},{"$f":"'Alternatyva 2'!AM$7-'Alternatyva 2'!AM$112","v":0},{"$f":"'Alternatyva 2'!AN$7-'Alternatyva 2'!AN$112","v":0},{"$f":"'Alternatyva 2'!AO$7-'Alternatyva 2'!AO$112","v":0},{"$f":"'Alternatyva 2'!AP$7-'Alternatyva 2'!AP$112","v":0},{"$f":"'Alternatyva 2'!AQ$7-'Alternatyva 2'!AQ$112","v":0},{"$f":"'Alternatyva 2'!AR$7-'Alternatyva 2'!AR$112","v":0},{"$f":"'Alternatyva 2'!AS$7-'Alternatyva 2'!AS$112","v":0},{"$f":"'Alternatyva 2'!AT$7-'Alternatyva 2'!AT$112","v":0},{"$f":"'Alternatyva 2'!AU$7-'Alternatyva 2'!AU$112","v":0},{"$f":"'Alternatyva 2'!AV$7-'Alternatyva 2'!AV$112","v":0},{"$f":"'Alternatyva 2'!AW$7-'Alternatyva 2'!AW$112","v":0},{"$f":"'Alternatyva 2'!AX$7-'Alternatyva 2'!AX$112","v":0},{"$f":"'Alternatyva 2'!AY$7-'Alternatyva 2'!AY$112","v":0},{"$f":"'Alternatyva 2'!AZ$7-'Alternatyva 2'!AZ$112","v":0},{"$f":"'Alternatyva 2'!BA$7-'Alternatyva 2'!BA$112","v":0},{"$f":"'Alternatyva 2'!BB$7-'Alternatyva 2'!BB$112","v":0},{"$f":"'Alternatyva 2'!BC$7-'Alternatyva 2'!BC$112","v":0},{"$f":"'Alternatyva 2'!BD$7-'Alternatyva 2'!BD$112","v":0},{"$f":"'Alternatyva 2'!BE$7-'Alternatyva 2'!BE$112","v":0},{"$f":"'Alternatyva 2'!BF$7-'Alternatyva 2'!BF$112","v":0},{"$f":"'Alternatyva 2'!BG$7-'Alternatyva 2'!BG$112","v":0},{"$f":"'Alternatyva 2'!BH$7-'Alternatyva 2'!BH$112","v":0},{"$f":"'Alternatyva 2'!BI$7-'Alternatyva 2'!BI$112","v":0},{"$f":"'Alternatyva 2'!BJ$7-'Alternatyva 2'!BJ$112","v":0},{"$f":"'Alternatyva 2'!BK$7-'Alternatyva 2'!BK$112","v":0},{"$f":"'Alternatyva 2'!BL$7-'Alternatyva 2'!BL$112","v":0},{"$f":"'Alternatyva 2'!BM$7-'Alternatyva 2'!BM$112","v":0},{"$f":"'Alternatyva 2'!BN$7-'Alternatyva 2'!BN$112","v":0},{"$f":"'Alternatyva 2'!BO$7-'Alternatyva 2'!BO$112","v":0},{"$f":"'Alternatyva 2'!BP$7-'Alternatyva 2'!BP$112","v":0},{"$f":"'Alternatyva 2'!BQ$7-'Alternatyva 2'!BQ$112","v":0},{"$f":"'Alternatyva 2'!BR$7-'Alternatyva 2'!BR$112","v":0},{"$f":"'Alternatyva 2'!BS$7-'Alternatyva 2'!BS$112","v":0},{"$f":"'Alternatyva 2'!BT$7-'Alternatyva 2'!BT$112","v":0},{"$f":"'Alternatyva 2'!BU$7-'Alternatyva 2'!BU$112","v":0},{"$f":"'Alternatyva 2'!BV$7-'Alternatyva 2'!BV$112","v":0},{"$f":"'Alternatyva 2'!BW$7-'Alternatyva 2'!BW$112","v":0},{"$f":"'Alternatyva 2'!BX$7-'Alternatyva 2'!BX$112","v":0},{"$f":"'Alternatyva 2'!BY$7-'Alternatyva 2'!BY$112","v":0},{"$f":"'Alternatyva 2'!BZ$7-'Alternatyva 2'!BZ$112","v":0},{"$f":"'Alternatyva 2'!CA$7-'Alternatyva 2'!CA$112","v":0},{"$f":"'Alternatyva 2'!CB$7-'Alternatyva 2'!CB$112","v":0},{"$f":"'Alternatyva 2'!CC$7-'Alternatyva 2'!CC$112","v":0},{"$f":"'Alternatyva 2'!CD$7-'Alternatyva 2'!CD$112","v":0},{"$f":"'Alternatyva 2'!CE$7-'Alternatyva 2'!CE$112","v":0},{"$f":"'Alternatyva 2'!CF$7-'Alternatyva 2'!CF$112","v":0},{"$f":"'Alternatyva 2'!CG$7-'Alternatyva 2'!CG$112","v":0},{"$f":"'Alternatyva 2'!CH$7-'Alternatyva 2'!CH$112","v":0},{"$f":"'Alternatyva 2'!CI$7-'Alternatyva 2'!CI$112","v":0},{"$f":"'Alternatyva 2'!CJ$7-'Alternatyva 2'!CJ$112","v":0},{"$f":"'Alternatyva 2'!CK$7-'Alternatyva 2'!CK$112","v":0},{"$f":"'Alternatyva 2'!CL$7-'Alternatyva 2'!CL$112","v":0},{"$f":"'Alternatyva 2'!CM$7-'Alternatyva 2'!CM$112","v":0},{"$f":"'Alternatyva 2'!CN$7-'Alternatyva 2'!CN$112","v":0},{"$f":"'Alternatyva 2'!CO$7-'Alternatyva 2'!CO$112","v":0},{"$f":"'Alternatyva 2'!CP$7-'Alternatyva 2'!CP$112","v":0},{"$f":"'Alternatyva 2'!CQ$7-'Alternatyva 2'!CQ$112","v":0},{"$f":"'Alternatyva 2'!CR$7-'Alternatyva 2'!CR$112","v":0},{"$f":"'Alternatyva 2'!CS$7-'Alternatyva 2'!CS$112","v":0},{"$f":"'Alternatyva 2'!CT$7-'Alternatyva 2'!CT$112","v":0},{"$f":"'Alternatyva 2'!CU$7-'Alternatyva 2'!CU$112","v":0},{"$f":"'Alternatyva 2'!CV$7-'Alternatyva 2'!CV$112","v":0},{"$f":"'Alternatyva 2'!CW$7-'Alternatyva 2'!CW$112","v":0},{"$f":"'Alternatyva 2'!CX$7-'Alternatyva 2'!CX$112","v":0},{"$f":"'Alternatyva 2'!CY$7-'Alternatyva 2'!CY$112","v":0},{"$f":"'Alternatyva 2'!CZ$7-'Alternatyva 2'!CZ$112","v":0},{"$f":"'Alternatyva 2'!DA$7-'Alternatyva 2'!DA$112","v":0},{"$f":"'Alternatyva 2'!DB$7-'Alternatyva 2'!DB$112","v":0},{"$f":"'Alternatyva 2'!DC$7-'Alternatyva 2'!DC$112","v":0}]
[null,"T.","Privataus ir NVO sektoriaus grynasis veiklos srautas (be PVM)",null,null,{"$f":"H16+NPV(FD,I16:INDEX(I16:DC16,PAL))","v":22828134.583376344},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H16:$DC16)","v":26265096.219999995},{"$f":"SUMPRODUCT('Alternatyva 2'!H$95:H$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!H$106:H$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!I$95:I$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!I$106:I$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!J$95:J$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!J$106:J$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":6181467.5299999993},{"$f":"SUMPRODUCT('Alternatyva 2'!K$95:K$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!K$106:K$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":6483674.0899999999},{"$f":"SUMPRODUCT('Alternatyva 2'!L$95:L$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!L$106:L$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":7610086.5},{"$f":"SUMPRODUCT('Alternatyva 2'!M$95:M$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!M$106:M$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":3639682.1100000003},{"$f":"SUMPRODUCT('Alternatyva 2'!N$95:N$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!N$106:N$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":2229153.88},{"$f":"SUMPRODUCT('Alternatyva 2'!O$95:O$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!O$106:O$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":75299.59},{"$f":"SUMPRODUCT('Alternatyva 2'!P$95:P$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!P$106:P$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":45732.52},{"$f":"SUMPRODUCT('Alternatyva 2'!Q$95:Q$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!Q$106:Q$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!R$95:R$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!R$106:R$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!S$95:S$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!S$106:S$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!T$95:T$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!T$106:T$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!U$95:U$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!U$106:U$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!V$95:V$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!V$106:V$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!W$95:W$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!W$106:W$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!X$95:X$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!X$106:X$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!Y$95:Y$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!Y$106:Y$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!Z$95:Z$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!Z$106:Z$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AA$95:AA$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AA$106:AA$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AB$95:AB$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AB$106:AB$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AC$95:AC$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AC$106:AC$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AD$95:AD$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AD$106:AD$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AE$95:AE$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AE$106:AE$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AF$95:AF$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AF$106:AF$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AG$95:AG$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AG$106:AG$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AH$95:AH$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AH$106:AH$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AI$95:AI$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AI$106:AI$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AJ$95:AJ$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AJ$106:AJ$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AK$95:AK$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AK$106:AK$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AL$95:AL$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AL$106:AL$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AM$95:AM$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AM$106:AM$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AN$95:AN$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AN$106:AN$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AO$95:AO$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AO$106:AO$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AP$95:AP$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AP$106:AP$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AQ$95:AQ$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AQ$106:AQ$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AR$95:AR$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AR$106:AR$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AS$95:AS$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AS$106:AS$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AT$95:AT$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AT$106:AT$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AU$95:AU$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AU$106:AU$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AV$95:AV$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AV$106:AV$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AW$95:AW$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AW$106:AW$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AX$95:AX$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AX$106:AX$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AY$95:AY$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AY$106:AY$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AZ$95:AZ$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!AZ$106:AZ$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BA$95:BA$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BA$106:BA$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BB$95:BB$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BB$106:BB$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BC$95:BC$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BC$106:BC$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BD$95:BD$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BD$106:BD$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BE$95:BE$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BE$106:BE$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BF$95:BF$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BF$106:BF$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BG$95:BG$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BG$106:BG$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BH$95:BH$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BH$106:BH$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BI$95:BI$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BI$106:BI$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BJ$95:BJ$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BJ$106:BJ$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BK$95:BK$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BK$106:BK$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BL$95:BL$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BL$106:BL$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BM$95:BM$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BM$106:BM$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BN$95:BN$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BN$106:BN$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BO$95:BO$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BO$106:BO$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BP$95:BP$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BP$106:BP$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BQ$95:BQ$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BQ$106:BQ$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BR$95:BR$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BR$106:BR$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BS$95:BS$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BS$106:BS$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BT$95:BT$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BT$106:BT$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BU$95:BU$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BU$106:BU$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BV$95:BV$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BV$106:BV$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BW$95:BW$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BW$106:BW$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BX$95:BX$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BX$106:BX$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BY$95:BY$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BY$106:BY$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BZ$95:BZ$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!BZ$106:BZ$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CA$95:CA$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CA$106:CA$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CB$95:CB$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CB$106:CB$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CC$95:CC$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CC$106:CC$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CD$95:CD$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CD$106:CD$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CE$95:CE$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CE$106:CE$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CF$95:CF$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CF$106:CF$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CG$95:CG$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CG$106:CG$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CH$95:CH$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CH$106:CH$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CI$95:CI$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CI$106:CI$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CJ$95:CJ$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CJ$106:CJ$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CK$95:CK$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CK$106:CK$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CL$95:CL$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CL$106:CL$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CM$95:CM$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CM$106:CM$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CN$95:CN$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CN$106:CN$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CO$95:CO$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CO$106:CO$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CP$95:CP$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CP$106:CP$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CQ$95:CQ$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CQ$106:CQ$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CR$95:CR$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CR$106:CR$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CS$95:CS$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CS$106:CS$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CT$95:CT$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CT$106:CT$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CU$95:CU$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CU$106:CU$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CV$95:CV$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CV$106:CV$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CW$95:CW$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CW$106:CW$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CX$95:CX$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CX$106:CX$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CY$95:CY$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CY$106:CY$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CZ$95:CZ$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!CZ$106:CZ$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!DA$95:DA$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!DA$106:DA$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!DB$95:DB$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!DB$106:DB$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!DC$95:DC$99,100/('Alternatyva 2'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 2'!DC$106:DC$110,100/('Alternatyva 2'!$DG$106:$DG$110+100))","v":0}]
[null,"U.","PVM dalis, sumokėta privataus ir NVO sektoriaus",null,null,{"$f":"H17+NPV(FD,I17:INDEX(I17:DC17,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H17:$DC17)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!H$106:H$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!I$106:I$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!J$106:J$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!K$106:K$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!L$106:L$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!M$106:M$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!N$106:N$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!O$106:O$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!P$106:P$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!Q$106:Q$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!R$106:R$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!S$106:S$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!T$106:T$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!U$106:U$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!V$106:V$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!W$106:W$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!X$106:X$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!Y$106:Y$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!Z$106:Z$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AA$106:AA$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AB$106:AB$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AC$106:AC$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AD$106:AD$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AE$106:AE$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AF$106:AF$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AG$106:AG$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AH$106:AH$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AI$106:AI$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AJ$106:AJ$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AK$106:AK$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AL$106:AL$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AM$106:AM$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AN$106:AN$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AO$106:AO$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AP$106:AP$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AQ$106:AQ$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AR$106:AR$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AS$106:AS$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AT$106:AT$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AU$106:AU$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AV$106:AV$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AW$106:AW$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AX$106:AX$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AY$106:AY$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!AZ$106:AZ$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BA$106:BA$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BB$106:BB$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BC$106:BC$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BD$106:BD$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BE$106:BE$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BF$106:BF$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BG$106:BG$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BH$106:BH$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BI$106:BI$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BJ$106:BJ$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BK$106:BK$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BL$106:BL$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BM$106:BM$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BN$106:BN$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BO$106:BO$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BP$106:BP$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BQ$106:BQ$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BR$106:BR$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BS$106:BS$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BT$106:BT$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BU$106:BU$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BV$106:BV$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BW$106:BW$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BX$106:BX$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BY$106:BY$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!BZ$106:BZ$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CA$106:CA$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CB$106:CB$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CC$106:CC$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CD$106:CD$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CE$106:CE$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CF$106:CF$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CG$106:CG$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CH$106:CH$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CI$106:CI$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CJ$106:CJ$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CK$106:CK$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CL$106:CL$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CM$106:CM$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CN$106:CN$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CO$106:CO$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CP$106:CP$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CQ$106:CQ$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CR$106:CR$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CS$106:CS$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CT$106:CT$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CU$106:CU$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CV$106:CV$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CW$106:CW$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CX$106:CX$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CY$106:CY$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!CZ$106:CZ$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!DA$106:DA$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!DB$106:DB$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 2'!DC$106:DC$110,100*'Alternatyva 2'!$D$106:$D$110,1/('Alternatyva 2'!$DG$106:$DG$110+100),'Alternatyva 2'!$DH$106:$DH$110)","v":0}]
[null,null,"POVEIKIS VIEŠIESIEMS FINANSAMS",null,null,{"$f":"H18+NPV(FD,I18:INDEX(I18:DC18,PAL))","v":-52718721.409551777},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H18:$DC18)","v":-61998360.029917359},{"$f":"-H15+H16+H17","v":0},{"$f":"-I15+I16+I17","v":-2479338.8429752067},-7503781.579586776,-12670820.164380167,-13997232.574380167,-11901900.324876033,-7320771.2766942149,-4260975.5156198349,-1863539.7514049588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU15+BU16+BU17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Alternatyva 3",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Viešųjų finansų srautas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$7+I20","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"$H$7+AO20","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"$H$7+BU20","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,{"$f":"$H$7+DA20","v":2119},{"$f":"$H$7+DB20","v":2120},{"$f":"$H$7+DC20","v":2121}]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$f":"H22+NPV(FD,I22:INDEX(I22:DC22,PAL))","v":75576416.783973545},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H22:$DC22)","v":88396205.423471078},{"$f":"'Alternatyva 3'!H$7-'Alternatyva 3'!H$112","v":0},{"$f":"'Alternatyva 3'!I$7-'Alternatyva 3'!I$112","v":2479338.8429752067},{"$f":"'Alternatyva 3'!J$7-'Alternatyva 3'!J$112","v":13685249.109586775},{"$f":"'Alternatyva 3'!K$7-'Alternatyva 3'!K$112","v":18505736.196528926},{"$f":"'Alternatyva 3'!L$7-'Alternatyva 3'!L$112","v":22650384.074380167},{"$f":"'Alternatyva 3'!M$7-'Alternatyva 3'!M$112","v":14382964.377024792},{"$f":"'Alternatyva 3'!N$7-'Alternatyva 3'!N$112","v":9718800.8343801647},{"$f":"'Alternatyva 3'!O$7-'Alternatyva 3'!O$112","v":4385726.0395041313},{"$f":"'Alternatyva 3'!P$7-'Alternatyva 3'!P$112","v":2588005.9490909092},{"$f":"'Alternatyva 3'!Q$7-'Alternatyva 3'!Q$112","v":0},{"$f":"'Alternatyva 3'!R$7-'Alternatyva 3'!R$112","v":0},{"$f":"'Alternatyva 3'!S$7-'Alternatyva 3'!S$112","v":0},{"$f":"'Alternatyva 3'!T$7-'Alternatyva 3'!T$112","v":0},{"$f":"'Alternatyva 3'!U$7-'Alternatyva 3'!U$112","v":0},{"$f":"'Alternatyva 3'!V$7-'Alternatyva 3'!V$112","v":0},{"$f":"'Alternatyva 3'!W$7-'Alternatyva 3'!W$112","v":0},{"$f":"'Alternatyva 3'!X$7-'Alternatyva 3'!X$112","v":0},{"$f":"'Alternatyva 3'!Y$7-'Alternatyva 3'!Y$112","v":0},{"$f":"'Alternatyva 3'!Z$7-'Alternatyva 3'!Z$112","v":0},{"$f":"'Alternatyva 3'!AA$7-'Alternatyva 3'!AA$112","v":0},{"$f":"'Alternatyva 3'!AB$7-'Alternatyva 3'!AB$112","v":0},{"$f":"'Alternatyva 3'!AC$7-'Alternatyva 3'!AC$112","v":0},{"$f":"'Alternatyva 3'!AD$7-'Alternatyva 3'!AD$112","v":0},{"$f":"'Alternatyva 3'!AE$7-'Alternatyva 3'!AE$112","v":0},{"$f":"'Alternatyva 3'!AF$7-'Alternatyva 3'!AF$112","v":0},{"$f":"'Alternatyva 3'!AG$7-'Alternatyva 3'!AG$112","v":0},{"$f":"'Alternatyva 3'!AH$7-'Alternatyva 3'!AH$112","v":0},{"$f":"'Alternatyva 3'!AI$7-'Alternatyva 3'!AI$112","v":0},{"$f":"'Alternatyva 3'!AJ$7-'Alternatyva 3'!AJ$112","v":0},{"$f":"'Alternatyva 3'!AK$7-'Alternatyva 3'!AK$112","v":0},{"$f":"'Alternatyva 3'!AL$7-'Alternatyva 3'!AL$112","v":0},{"$f":"'Alternatyva 3'!AM$7-'Alternatyva 3'!AM$112","v":0},{"$f":"'Alternatyva 3'!AN$7-'Alternatyva 3'!AN$112","v":0},{"$f":"'Alternatyva 3'!AO$7-'Alternatyva 3'!AO$112","v":0},{"$f":"'Alternatyva 3'!AP$7-'Alternatyva 3'!AP$112","v":0},{"$f":"'Alternatyva 3'!AQ$7-'Alternatyva 3'!AQ$112","v":0},{"$f":"'Alternatyva 3'!AR$7-'Alternatyva 3'!AR$112","v":0},{"$f":"'Alternatyva 3'!AS$7-'Alternatyva 3'!AS$112","v":0},{"$f":"'Alternatyva 3'!AT$7-'Alternatyva 3'!AT$112","v":0},{"$f":"'Alternatyva 3'!AU$7-'Alternatyva 3'!AU$112","v":0},{"$f":"'Alternatyva 3'!AV$7-'Alternatyva 3'!AV$112","v":0},{"$f":"'Alternatyva 3'!AW$7-'Alternatyva 3'!AW$112","v":0},{"$f":"'Alternatyva 3'!AX$7-'Alternatyva 3'!AX$112","v":0},{"$f":"'Alternatyva 3'!AY$7-'Alternatyva 3'!AY$112","v":0},{"$f":"'Alternatyva 3'!AZ$7-'Alternatyva 3'!AZ$112","v":0},{"$f":"'Alternatyva 3'!BA$7-'Alternatyva 3'!BA$112","v":0},{"$f":"'Alternatyva 3'!BB$7-'Alternatyva 3'!BB$112","v":0},{"$f":"'Alternatyva 3'!BC$7-'Alternatyva 3'!BC$112","v":0},{"$f":"'Alternatyva 3'!BD$7-'Alternatyva 3'!BD$112","v":0},{"$f":"'Alternatyva 3'!BE$7-'Alternatyva 3'!BE$112","v":0},{"$f":"'Alternatyva 3'!BF$7-'Alternatyva 3'!BF$112","v":0},{"$f":"'Alternatyva 3'!BG$7-'Alternatyva 3'!BG$112","v":0},{"$f":"'Alternatyva 3'!BH$7-'Alternatyva 3'!BH$112","v":0},{"$f":"'Alternatyva 3'!BI$7-'Alternatyva 3'!BI$112","v":0},{"$f":"'Alternatyva 3'!BJ$7-'Alternatyva 3'!BJ$112","v":0},{"$f":"'Alternatyva 3'!BK$7-'Alternatyva 3'!BK$112","v":0},{"$f":"'Alternatyva 3'!BL$7-'Alternatyva 3'!BL$112","v":0},{"$f":"'Alternatyva 3'!BM$7-'Alternatyva 3'!BM$112","v":0},{"$f":"'Alternatyva 3'!BN$7-'Alternatyva 3'!BN$112","v":0},{"$f":"'Alternatyva 3'!BO$7-'Alternatyva 3'!BO$112","v":0},{"$f":"'Alternatyva 3'!BP$7-'Alternatyva 3'!BP$112","v":0},{"$f":"'Alternatyva 3'!BQ$7-'Alternatyva 3'!BQ$112","v":0},{"$f":"'Alternatyva 3'!BR$7-'Alternatyva 3'!BR$112","v":0},{"$f":"'Alternatyva 3'!BS$7-'Alternatyva 3'!BS$112","v":0},{"$f":"'Alternatyva 3'!BT$7-'Alternatyva 3'!BT$112","v":0},{"$f":"'Alternatyva 3'!BU$7-'Alternatyva 3'!BU$112","v":0},{"$f":"'Alternatyva 3'!BV$7-'Alternatyva 3'!BV$112","v":0},{"$f":"'Alternatyva 3'!BW$7-'Alternatyva 3'!BW$112","v":0},{"$f":"'Alternatyva 3'!BX$7-'Alternatyva 3'!BX$112","v":0},{"$f":"'Alternatyva 3'!BY$7-'Alternatyva 3'!BY$112","v":0},{"$f":"'Alternatyva 3'!BZ$7-'Alternatyva 3'!BZ$112","v":0},{"$f":"'Alternatyva 3'!CA$7-'Alternatyva 3'!CA$112","v":0},{"$f":"'Alternatyva 3'!CB$7-'Alternatyva 3'!CB$112","v":0},{"$f":"'Alternatyva 3'!CC$7-'Alternatyva 3'!CC$112","v":0},{"$f":"'Alternatyva 3'!CD$7-'Alternatyva 3'!CD$112","v":0},{"$f":"'Alternatyva 3'!CE$7-'Alternatyva 3'!CE$112","v":0},{"$f":"'Alternatyva 3'!CF$7-'Alternatyva 3'!CF$112","v":0},{"$f":"'Alternatyva 3'!CG$7-'Alternatyva 3'!CG$112","v":0},{"$f":"'Alternatyva 3'!CH$7-'Alternatyva 3'!CH$112","v":0},{"$f":"'Alternatyva 3'!CI$7-'Alternatyva 3'!CI$112","v":0},{"$f":"'Alternatyva 3'!CJ$7-'Alternatyva 3'!CJ$112","v":0},{"$f":"'Alternatyva 3'!CK$7-'Alternatyva 3'!CK$112","v":0},{"$f":"'Alternatyva 3'!CL$7-'Alternatyva 3'!CL$112","v":0},{"$f":"'Alternatyva 3'!CM$7-'Alternatyva 3'!CM$112","v":0},{"$f":"'Alternatyva 3'!CN$7-'Alternatyva 3'!CN$112","v":0},{"$f":"'Alternatyva 3'!CO$7-'Alternatyva 3'!CO$112","v":0},{"$f":"'Alternatyva 3'!CP$7-'Alternatyva 3'!CP$112","v":0},{"$f":"'Alternatyva 3'!CQ$7-'Alternatyva 3'!CQ$112","v":0},{"$f":"'Alternatyva 3'!CR$7-'Alternatyva 3'!CR$112","v":0},{"$f":"'Alternatyva 3'!CS$7-'Alternatyva 3'!CS$112","v":0},{"$f":"'Alternatyva 3'!CT$7-'Alternatyva 3'!CT$112","v":0},{"$f":"'Alternatyva 3'!CU$7-'Alternatyva 3'!CU$112","v":0},{"$f":"'Alternatyva 3'!CV$7-'Alternatyva 3'!CV$112","v":0},{"$f":"'Alternatyva 3'!CW$7-'Alternatyva 3'!CW$112","v":0},{"$f":"'Alternatyva 3'!CX$7-'Alternatyva 3'!CX$112","v":0},{"$f":"'Alternatyva 3'!CY$7-'Alternatyva 3'!CY$112","v":0},{"$f":"'Alternatyva 3'!CZ$7-'Alternatyva 3'!CZ$112","v":0},{"$f":"'Alternatyva 3'!DA$7-'Alternatyva 3'!DA$112","v":0},{"$f":"'Alternatyva 3'!DB$7-'Alternatyva 3'!DB$112","v":0},{"$f":"'Alternatyva 3'!DC$7-'Alternatyva 3'!DC$112","v":0}]
[null,"T.","Privataus ir NVO sektoriaus grynasis veiklos srautas (be PVM)",null,null,{"$f":"H23+NPV(FD,I23:INDEX(I23:DC23,PAL))","v":22828134.583376344},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H23:$DC23)","v":26265096.219999995},{"$f":"SUMPRODUCT('Alternatyva 3'!H$95:H$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!H$106:H$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!I$95:I$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!I$106:I$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!J$95:J$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!J$106:J$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":6181467.5299999993},{"$f":"SUMPRODUCT('Alternatyva 3'!K$95:K$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!K$106:K$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":6483674.0899999999},{"$f":"SUMPRODUCT('Alternatyva 3'!L$95:L$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!L$106:L$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":7610086.5},{"$f":"SUMPRODUCT('Alternatyva 3'!M$95:M$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!M$106:M$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":3639682.1100000003},{"$f":"SUMPRODUCT('Alternatyva 3'!N$95:N$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!N$106:N$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":2229153.88},{"$f":"SUMPRODUCT('Alternatyva 3'!O$95:O$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!O$106:O$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":75299.59},{"$f":"SUMPRODUCT('Alternatyva 3'!P$95:P$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!P$106:P$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":45732.52},{"$f":"SUMPRODUCT('Alternatyva 3'!Q$95:Q$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!Q$106:Q$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!R$95:R$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!R$106:R$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!S$95:S$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!S$106:S$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!T$95:T$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!T$106:T$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!U$95:U$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!U$106:U$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!V$95:V$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!V$106:V$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!W$95:W$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!W$106:W$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!X$95:X$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!X$106:X$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!Y$95:Y$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!Y$106:Y$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!Z$95:Z$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!Z$106:Z$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AA$95:AA$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AA$106:AA$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AB$95:AB$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AB$106:AB$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AC$95:AC$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AC$106:AC$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AD$95:AD$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AD$106:AD$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AE$95:AE$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AE$106:AE$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AF$95:AF$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AF$106:AF$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AG$95:AG$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AG$106:AG$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AH$95:AH$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AH$106:AH$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AI$95:AI$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AI$106:AI$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AJ$95:AJ$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AJ$106:AJ$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AK$95:AK$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AK$106:AK$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AL$95:AL$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AL$106:AL$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AM$95:AM$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AM$106:AM$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AN$95:AN$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AN$106:AN$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AO$95:AO$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AO$106:AO$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AP$95:AP$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AP$106:AP$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AQ$95:AQ$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AQ$106:AQ$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AR$95:AR$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AR$106:AR$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AS$95:AS$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AS$106:AS$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AT$95:AT$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AT$106:AT$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AU$95:AU$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AU$106:AU$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AV$95:AV$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AV$106:AV$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AW$95:AW$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AW$106:AW$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AX$95:AX$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AX$106:AX$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AY$95:AY$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AY$106:AY$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AZ$95:AZ$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!AZ$106:AZ$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BA$95:BA$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BA$106:BA$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BB$95:BB$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BB$106:BB$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BC$95:BC$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BC$106:BC$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BD$95:BD$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BD$106:BD$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BE$95:BE$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BE$106:BE$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BF$95:BF$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BF$106:BF$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BG$95:BG$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BG$106:BG$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BH$95:BH$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BH$106:BH$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BI$95:BI$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BI$106:BI$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BJ$95:BJ$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BJ$106:BJ$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BK$95:BK$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BK$106:BK$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BL$95:BL$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BL$106:BL$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BM$95:BM$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BM$106:BM$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BN$95:BN$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BN$106:BN$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BO$95:BO$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BO$106:BO$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BP$95:BP$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BP$106:BP$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BQ$95:BQ$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BQ$106:BQ$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BR$95:BR$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BR$106:BR$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BS$95:BS$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BS$106:BS$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BT$95:BT$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BT$106:BT$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BU$95:BU$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BU$106:BU$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BV$95:BV$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BV$106:BV$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BW$95:BW$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BW$106:BW$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BX$95:BX$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BX$106:BX$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BY$95:BY$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BY$106:BY$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BZ$95:BZ$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!BZ$106:BZ$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CA$95:CA$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CA$106:CA$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CB$95:CB$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CB$106:CB$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CC$95:CC$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CC$106:CC$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CD$95:CD$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CD$106:CD$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CE$95:CE$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CE$106:CE$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CF$95:CF$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CF$106:CF$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CG$95:CG$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CG$106:CG$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CH$95:CH$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CH$106:CH$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CI$95:CI$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CI$106:CI$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CJ$95:CJ$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CJ$106:CJ$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CK$95:CK$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CK$106:CK$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CL$95:CL$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CL$106:CL$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CM$95:CM$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CM$106:CM$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CN$95:CN$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CN$106:CN$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CO$95:CO$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CO$106:CO$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CP$95:CP$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CP$106:CP$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CQ$95:CQ$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CQ$106:CQ$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CR$95:CR$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CR$106:CR$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CS$95:CS$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CS$106:CS$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CT$95:CT$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CT$106:CT$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CU$95:CU$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CU$106:CU$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CV$95:CV$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CV$106:CV$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CW$95:CW$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CW$106:CW$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CX$95:CX$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CX$106:CX$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CY$95:CY$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CY$106:CY$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CZ$95:CZ$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!CZ$106:CZ$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!DA$95:DA$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!DA$106:DA$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!DB$95:DB$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!DB$106:DB$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!DC$95:DC$99,100/('Alternatyva 3'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 3'!DC$106:DC$110,100/('Alternatyva 3'!$DG$106:$DG$110+100))","v":0}]
[null,"U.","PVM dalis, sumokėta privataus ir NVO sektoriaus",null,null,{"$f":"H24+NPV(FD,I24:INDEX(I24:DC24,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H24:$DC24)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!H$106:H$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!I$106:I$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!J$106:J$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!K$106:K$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!L$106:L$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!M$106:M$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!N$106:N$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!O$106:O$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!P$106:P$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!Q$106:Q$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!R$106:R$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!S$106:S$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!T$106:T$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!U$106:U$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!V$106:V$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!W$106:W$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!X$106:X$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!Y$106:Y$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!Z$106:Z$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AA$106:AA$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AB$106:AB$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AC$106:AC$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AD$106:AD$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AE$106:AE$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AF$106:AF$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AG$106:AG$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AH$106:AH$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AI$106:AI$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AJ$106:AJ$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AK$106:AK$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AL$106:AL$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AM$106:AM$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AN$106:AN$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AO$106:AO$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AP$106:AP$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AQ$106:AQ$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AR$106:AR$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AS$106:AS$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AT$106:AT$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AU$106:AU$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AV$106:AV$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AW$106:AW$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AX$106:AX$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AY$106:AY$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!AZ$106:AZ$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BA$106:BA$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BB$106:BB$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BC$106:BC$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BD$106:BD$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BE$106:BE$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BF$106:BF$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BG$106:BG$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BH$106:BH$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BI$106:BI$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BJ$106:BJ$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BK$106:BK$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BL$106:BL$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BM$106:BM$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BN$106:BN$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BO$106:BO$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BP$106:BP$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BQ$106:BQ$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BR$106:BR$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BS$106:BS$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BT$106:BT$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BU$106:BU$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BV$106:BV$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BW$106:BW$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BX$106:BX$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BY$106:BY$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!BZ$106:BZ$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CA$106:CA$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CB$106:CB$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CC$106:CC$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CD$106:CD$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CE$106:CE$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CF$106:CF$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CG$106:CG$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CH$106:CH$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CI$106:CI$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CJ$106:CJ$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CK$106:CK$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CL$106:CL$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CM$106:CM$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CN$106:CN$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CO$106:CO$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CP$106:CP$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CQ$106:CQ$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CR$106:CR$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CS$106:CS$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CT$106:CT$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CU$106:CU$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CV$106:CV$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CW$106:CW$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CX$106:CX$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CY$106:CY$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!CZ$106:CZ$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!DA$106:DA$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!DB$106:DB$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 3'!DC$106:DC$110,100*'Alternatyva 3'!$D$106:$D$110,1/('Alternatyva 3'!$DG$106:$DG$110+100),'Alternatyva 3'!$DH$106:$DH$110)","v":0}]
[null,null,"POVEIKIS VIEŠIESIEMS FINANSAMS",null,null,{"$f":"H25+NPV(FD,I25:INDEX(I25:DC25,PAL))","v":-52748282.200597204},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H25:$DC25)","v":-62131109.203471072},{"$f":"-H22+H23+H24","v":0},{"$f":"-I22+I23+I24","v":-2479338.8429752067},-7503781.579586776,-12022062.106528927,-15040297.574380167,-10743282.267024793,-7489646.9543801649,-4310426.4495041315,-2542273.4290909092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU22+BU23+BU24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Alternatyva 4",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Viešųjų finansų srautas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$7+I27","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"$H$7+AO27","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"$H$7+BU27","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,{"$f":"$H$7+DA27","v":2119},{"$f":"$H$7+DB27","v":2120},{"$f":"$H$7+DC27","v":2121}]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$f":"H29+NPV(FD,I29:INDEX(I29:DC29,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H29:$DC29)","v":0},{"$f":"'Alternatyva 4'!H$7-'Alternatyva 4'!H$112","v":0},{"$f":"'Alternatyva 4'!I$7-'Alternatyva 4'!I$112","v":0},{"$f":"'Alternatyva 4'!J$7-'Alternatyva 4'!J$112","v":0},{"$f":"'Alternatyva 4'!K$7-'Alternatyva 4'!K$112","v":0},{"$f":"'Alternatyva 4'!L$7-'Alternatyva 4'!L$112","v":0},{"$f":"'Alternatyva 4'!M$7-'Alternatyva 4'!M$112","v":0},{"$f":"'Alternatyva 4'!N$7-'Alternatyva 4'!N$112","v":0},{"$f":"'Alternatyva 4'!O$7-'Alternatyva 4'!O$112","v":0},{"$f":"'Alternatyva 4'!P$7-'Alternatyva 4'!P$112","v":0},{"$f":"'Alternatyva 4'!Q$7-'Alternatyva 4'!Q$112","v":0},{"$f":"'Alternatyva 4'!R$7-'Alternatyva 4'!R$112","v":0},{"$f":"'Alternatyva 4'!S$7-'Alternatyva 4'!S$112","v":0},{"$f":"'Alternatyva 4'!T$7-'Alternatyva 4'!T$112","v":0},{"$f":"'Alternatyva 4'!U$7-'Alternatyva 4'!U$112","v":0},{"$f":"'Alternatyva 4'!V$7-'Alternatyva 4'!V$112","v":0},{"$f":"'Alternatyva 4'!W$7-'Alternatyva 4'!W$112","v":0},{"$f":"'Alternatyva 4'!X$7-'Alternatyva 4'!X$112","v":0},{"$f":"'Alternatyva 4'!Y$7-'Alternatyva 4'!Y$112","v":0},{"$f":"'Alternatyva 4'!Z$7-'Alternatyva 4'!Z$112","v":0},{"$f":"'Alternatyva 4'!AA$7-'Alternatyva 4'!AA$112","v":0},{"$f":"'Alternatyva 4'!AB$7-'Alternatyva 4'!AB$112","v":0},{"$f":"'Alternatyva 4'!AC$7-'Alternatyva 4'!AC$112","v":0},{"$f":"'Alternatyva 4'!AD$7-'Alternatyva 4'!AD$112","v":0},{"$f":"'Alternatyva 4'!AE$7-'Alternatyva 4'!AE$112","v":0},{"$f":"'Alternatyva 4'!AF$7-'Alternatyva 4'!AF$112","v":0},{"$f":"'Alternatyva 4'!AG$7-'Alternatyva 4'!AG$112","v":0},{"$f":"'Alternatyva 4'!AH$7-'Alternatyva 4'!AH$112","v":0},{"$f":"'Alternatyva 4'!AI$7-'Alternatyva 4'!AI$112","v":0},{"$f":"'Alternatyva 4'!AJ$7-'Alternatyva 4'!AJ$112","v":0},{"$f":"'Alternatyva 4'!AK$7-'Alternatyva 4'!AK$112","v":0},{"$f":"'Alternatyva 4'!AL$7-'Alternatyva 4'!AL$112","v":0},{"$f":"'Alternatyva 4'!AM$7-'Alternatyva 4'!AM$112","v":0},{"$f":"'Alternatyva 4'!AN$7-'Alternatyva 4'!AN$112","v":0},{"$f":"'Alternatyva 4'!AO$7-'Alternatyva 4'!AO$112","v":0},{"$f":"'Alternatyva 4'!AP$7-'Alternatyva 4'!AP$112","v":0},{"$f":"'Alternatyva 4'!AQ$7-'Alternatyva 4'!AQ$112","v":0},{"$f":"'Alternatyva 4'!AR$7-'Alternatyva 4'!AR$112","v":0},{"$f":"'Alternatyva 4'!AS$7-'Alternatyva 4'!AS$112","v":0},{"$f":"'Alternatyva 4'!AT$7-'Alternatyva 4'!AT$112","v":0},{"$f":"'Alternatyva 4'!AU$7-'Alternatyva 4'!AU$112","v":0},{"$f":"'Alternatyva 4'!AV$7-'Alternatyva 4'!AV$112","v":0},{"$f":"'Alternatyva 4'!AW$7-'Alternatyva 4'!AW$112","v":0},{"$f":"'Alternatyva 4'!AX$7-'Alternatyva 4'!AX$112","v":0},{"$f":"'Alternatyva 4'!AY$7-'Alternatyva 4'!AY$112","v":0},{"$f":"'Alternatyva 4'!AZ$7-'Alternatyva 4'!AZ$112","v":0},{"$f":"'Alternatyva 4'!BA$7-'Alternatyva 4'!BA$112","v":0},{"$f":"'Alternatyva 4'!BB$7-'Alternatyva 4'!BB$112","v":0},{"$f":"'Alternatyva 4'!BC$7-'Alternatyva 4'!BC$112","v":0},{"$f":"'Alternatyva 4'!BD$7-'Alternatyva 4'!BD$112","v":0},{"$f":"'Alternatyva 4'!BE$7-'Alternatyva 4'!BE$112","v":0},{"$f":"'Alternatyva 4'!BF$7-'Alternatyva 4'!BF$112","v":0},{"$f":"'Alternatyva 4'!BG$7-'Alternatyva 4'!BG$112","v":0},{"$f":"'Alternatyva 4'!BH$7-'Alternatyva 4'!BH$112","v":0},{"$f":"'Alternatyva 4'!BI$7-'Alternatyva 4'!BI$112","v":0},{"$f":"'Alternatyva 4'!BJ$7-'Alternatyva 4'!BJ$112","v":0},{"$f":"'Alternatyva 4'!BK$7-'Alternatyva 4'!BK$112","v":0},{"$f":"'Alternatyva 4'!BL$7-'Alternatyva 4'!BL$112","v":0},{"$f":"'Alternatyva 4'!BM$7-'Alternatyva 4'!BM$112","v":0},{"$f":"'Alternatyva 4'!BN$7-'Alternatyva 4'!BN$112","v":0},{"$f":"'Alternatyva 4'!BO$7-'Alternatyva 4'!BO$112","v":0},{"$f":"'Alternatyva 4'!BP$7-'Alternatyva 4'!BP$112","v":0},{"$f":"'Alternatyva 4'!BQ$7-'Alternatyva 4'!BQ$112","v":0},{"$f":"'Alternatyva 4'!BR$7-'Alternatyva 4'!BR$112","v":0},{"$f":"'Alternatyva 4'!BS$7-'Alternatyva 4'!BS$112","v":0},{"$f":"'Alternatyva 4'!BT$7-'Alternatyva 4'!BT$112","v":0},{"$f":"'Alternatyva 4'!BU$7-'Alternatyva 4'!BU$112","v":0},{"$f":"'Alternatyva 4'!BV$7-'Alternatyva 4'!BV$112","v":0},{"$f":"'Alternatyva 4'!BW$7-'Alternatyva 4'!BW$112","v":0},{"$f":"'Alternatyva 4'!BX$7-'Alternatyva 4'!BX$112","v":0},{"$f":"'Alternatyva 4'!BY$7-'Alternatyva 4'!BY$112","v":0},{"$f":"'Alternatyva 4'!BZ$7-'Alternatyva 4'!BZ$112","v":0},{"$f":"'Alternatyva 4'!CA$7-'Alternatyva 4'!CA$112","v":0},{"$f":"'Alternatyva 4'!CB$7-'Alternatyva 4'!CB$112","v":0},{"$f":"'Alternatyva 4'!CC$7-'Alternatyva 4'!CC$112","v":0},{"$f":"'Alternatyva 4'!CD$7-'Alternatyva 4'!CD$112","v":0},{"$f":"'Alternatyva 4'!CE$7-'Alternatyva 4'!CE$112","v":0},{"$f":"'Alternatyva 4'!CF$7-'Alternatyva 4'!CF$112","v":0},{"$f":"'Alternatyva 4'!CG$7-'Alternatyva 4'!CG$112","v":0},{"$f":"'Alternatyva 4'!CH$7-'Alternatyva 4'!CH$112","v":0},{"$f":"'Alternatyva 4'!CI$7-'Alternatyva 4'!CI$112","v":0},{"$f":"'Alternatyva 4'!CJ$7-'Alternatyva 4'!CJ$112","v":0},{"$f":"'Alternatyva 4'!CK$7-'Alternatyva 4'!CK$112","v":0},{"$f":"'Alternatyva 4'!CL$7-'Alternatyva 4'!CL$112","v":0},{"$f":"'Alternatyva 4'!CM$7-'Alternatyva 4'!CM$112","v":0},{"$f":"'Alternatyva 4'!CN$7-'Alternatyva 4'!CN$112","v":0},{"$f":"'Alternatyva 4'!CO$7-'Alternatyva 4'!CO$112","v":0},{"$f":"'Alternatyva 4'!CP$7-'Alternatyva 4'!CP$112","v":0},{"$f":"'Alternatyva 4'!CQ$7-'Alternatyva 4'!CQ$112","v":0},{"$f":"'Alternatyva 4'!CR$7-'Alternatyva 4'!CR$112","v":0},{"$f":"'Alternatyva 4'!CS$7-'Alternatyva 4'!CS$112","v":0},{"$f":"'Alternatyva 4'!CT$7-'Alternatyva 4'!CT$112","v":0},{"$f":"'Alternatyva 4'!CU$7-'Alternatyva 4'!CU$112","v":0},{"$f":"'Alternatyva 4'!CV$7-'Alternatyva 4'!CV$112","v":0},{"$f":"'Alternatyva 4'!CW$7-'Alternatyva 4'!CW$112","v":0},{"$f":"'Alternatyva 4'!CX$7-'Alternatyva 4'!CX$112","v":0},{"$f":"'Alternatyva 4'!CY$7-'Alternatyva 4'!CY$112","v":0},{"$f":"'Alternatyva 4'!CZ$7-'Alternatyva 4'!CZ$112","v":0},{"$f":"'Alternatyva 4'!DA$7-'Alternatyva 4'!DA$112","v":0},{"$f":"'Alternatyva 4'!DB$7-'Alternatyva 4'!DB$112","v":0},{"$f":"'Alternatyva 4'!DC$7-'Alternatyva 4'!DC$112","v":0}]
[null,"T.","Privataus ir NVO sektoriaus grynasis veiklos srautas (be PVM)",null,null,{"$f":"H30+NPV(FD,I30:INDEX(I30:DC30,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H30:$DC30)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!H$95:H$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!H$106:H$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!I$95:I$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!I$106:I$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!J$95:J$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!J$106:J$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!K$95:K$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!K$106:K$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!L$95:L$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!L$106:L$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!M$95:M$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!M$106:M$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!N$95:N$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!N$106:N$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!O$95:O$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!O$106:O$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!P$95:P$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!P$106:P$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!Q$95:Q$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!Q$106:Q$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!R$95:R$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!R$106:R$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!S$95:S$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!S$106:S$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!T$95:T$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!T$106:T$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!U$95:U$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!U$106:U$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!V$95:V$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!V$106:V$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!W$95:W$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!W$106:W$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!X$95:X$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!X$106:X$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!Y$95:Y$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!Y$106:Y$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!Z$95:Z$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!Z$106:Z$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AA$95:AA$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AA$106:AA$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AB$95:AB$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AB$106:AB$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AC$95:AC$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AC$106:AC$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AD$95:AD$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AD$106:AD$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AE$95:AE$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AE$106:AE$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AF$95:AF$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AF$106:AF$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AG$95:AG$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AG$106:AG$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AH$95:AH$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AH$106:AH$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AI$95:AI$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AI$106:AI$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AJ$95:AJ$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AJ$106:AJ$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AK$95:AK$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AK$106:AK$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AL$95:AL$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AL$106:AL$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AM$95:AM$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AM$106:AM$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AN$95:AN$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AN$106:AN$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AO$95:AO$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AO$106:AO$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AP$95:AP$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AP$106:AP$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AQ$95:AQ$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AQ$106:AQ$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AR$95:AR$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AR$106:AR$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AS$95:AS$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AS$106:AS$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AT$95:AT$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AT$106:AT$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AU$95:AU$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AU$106:AU$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AV$95:AV$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AV$106:AV$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AW$95:AW$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AW$106:AW$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AX$95:AX$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AX$106:AX$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AY$95:AY$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AY$106:AY$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AZ$95:AZ$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!AZ$106:AZ$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BA$95:BA$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BA$106:BA$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BB$95:BB$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BB$106:BB$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BC$95:BC$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BC$106:BC$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BD$95:BD$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BD$106:BD$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BE$95:BE$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BE$106:BE$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BF$95:BF$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BF$106:BF$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BG$95:BG$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BG$106:BG$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BH$95:BH$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BH$106:BH$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BI$95:BI$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BI$106:BI$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BJ$95:BJ$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BJ$106:BJ$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BK$95:BK$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BK$106:BK$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BL$95:BL$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BL$106:BL$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BM$95:BM$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BM$106:BM$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BN$95:BN$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BN$106:BN$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BO$95:BO$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BO$106:BO$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BP$95:BP$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BP$106:BP$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BQ$95:BQ$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BQ$106:BQ$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BR$95:BR$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BR$106:BR$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BS$95:BS$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BS$106:BS$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BT$95:BT$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BT$106:BT$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BU$95:BU$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BU$106:BU$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BV$95:BV$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BV$106:BV$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BW$95:BW$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BW$106:BW$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BX$95:BX$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BX$106:BX$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BY$95:BY$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BY$106:BY$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BZ$95:BZ$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!BZ$106:BZ$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CA$95:CA$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CA$106:CA$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CB$95:CB$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CB$106:CB$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CC$95:CC$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CC$106:CC$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CD$95:CD$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CD$106:CD$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CE$95:CE$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CE$106:CE$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CF$95:CF$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CF$106:CF$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CG$95:CG$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CG$106:CG$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CH$95:CH$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CH$106:CH$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CI$95:CI$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CI$106:CI$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CJ$95:CJ$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CJ$106:CJ$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CK$95:CK$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CK$106:CK$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CL$95:CL$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CL$106:CL$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CM$95:CM$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CM$106:CM$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CN$95:CN$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CN$106:CN$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CO$95:CO$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CO$106:CO$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CP$95:CP$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CP$106:CP$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CQ$95:CQ$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CQ$106:CQ$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CR$95:CR$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CR$106:CR$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CS$95:CS$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CS$106:CS$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CT$95:CT$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CT$106:CT$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CU$95:CU$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CU$106:CU$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CV$95:CV$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CV$106:CV$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CW$95:CW$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CW$106:CW$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CX$95:CX$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CX$106:CX$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CY$95:CY$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CY$106:CY$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CZ$95:CZ$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!CZ$106:CZ$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!DA$95:DA$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!DA$106:DA$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!DB$95:DB$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!DB$106:DB$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!DC$95:DC$99,100/('Alternatyva 4'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 4'!DC$106:DC$110,100/('Alternatyva 4'!$DG$106:$DG$110+100))","v":0}]
[null,"U.","PVM dalis, sumokėta privataus ir NVO sektoriaus",null,null,{"$f":"H31+NPV(FD,I31:INDEX(I31:DC31,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H31:$DC31)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!H$106:H$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!I$106:I$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!J$106:J$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!K$106:K$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!L$106:L$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!M$106:M$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!N$106:N$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!O$106:O$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!P$106:P$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!Q$106:Q$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!R$106:R$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!S$106:S$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!T$106:T$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!U$106:U$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!V$106:V$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!W$106:W$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!X$106:X$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!Y$106:Y$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!Z$106:Z$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AA$106:AA$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AB$106:AB$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AC$106:AC$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AD$106:AD$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AE$106:AE$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AF$106:AF$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AG$106:AG$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AH$106:AH$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AI$106:AI$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AJ$106:AJ$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AK$106:AK$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AL$106:AL$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AM$106:AM$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AN$106:AN$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AO$106:AO$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AP$106:AP$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AQ$106:AQ$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AR$106:AR$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AS$106:AS$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AT$106:AT$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AU$106:AU$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AV$106:AV$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AW$106:AW$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AX$106:AX$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AY$106:AY$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!AZ$106:AZ$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BA$106:BA$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BB$106:BB$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BC$106:BC$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BD$106:BD$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BE$106:BE$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BF$106:BF$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BG$106:BG$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BH$106:BH$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BI$106:BI$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BJ$106:BJ$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BK$106:BK$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BL$106:BL$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BM$106:BM$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BN$106:BN$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BO$106:BO$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BP$106:BP$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BQ$106:BQ$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BR$106:BR$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BS$106:BS$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BT$106:BT$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BU$106:BU$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BV$106:BV$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BW$106:BW$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BX$106:BX$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BY$106:BY$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!BZ$106:BZ$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CA$106:CA$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CB$106:CB$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CC$106:CC$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CD$106:CD$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CE$106:CE$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CF$106:CF$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CG$106:CG$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CH$106:CH$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CI$106:CI$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CJ$106:CJ$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CK$106:CK$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CL$106:CL$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CM$106:CM$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CN$106:CN$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CO$106:CO$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CP$106:CP$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CQ$106:CQ$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CR$106:CR$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CS$106:CS$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CT$106:CT$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CU$106:CU$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CV$106:CV$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CW$106:CW$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CX$106:CX$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CY$106:CY$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!CZ$106:CZ$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!DA$106:DA$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!DB$106:DB$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 4'!DC$106:DC$110,100*'Alternatyva 4'!$D$106:$D$110,1/('Alternatyva 4'!$DG$106:$DG$110+100),'Alternatyva 4'!$DH$106:$DH$110)","v":0}]
[null,null,"POVEIKIS VIEŠIESIEMS FINANSAMS",null,null,{"$f":"H32+NPV(FD,I32:INDEX(I32:DC32,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H32:$DC32)","v":0},{"$f":"-H29+H30+H31","v":0},{"$f":"-I29+I30+I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU29+BU30+BU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Alternatyva 5",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Viešųjų finansų srautas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$7+I34","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"$H$7+AO34","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"$H$7+BU34","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,{"$f":"$H$7+DA34","v":2119},{"$f":"$H$7+DB34","v":2120},{"$f":"$H$7+DC34","v":2121}]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$f":"H36+NPV(FD,I36:INDEX(I36:DC36,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H36:$DC36)","v":0},{"$f":"'Alternatyva 5'!H$7-'Alternatyva 5'!H$112","v":0},{"$f":"'Alternatyva 5'!I$7-'Alternatyva 5'!I$112","v":0},{"$f":"'Alternatyva 5'!J$7-'Alternatyva 5'!J$112","v":0},{"$f":"'Alternatyva 5'!K$7-'Alternatyva 5'!K$112","v":0},{"$f":"'Alternatyva 5'!L$7-'Alternatyva 5'!L$112","v":0},{"$f":"'Alternatyva 5'!M$7-'Alternatyva 5'!M$112","v":0},{"$f":"'Alternatyva 5'!N$7-'Alternatyva 5'!N$112","v":0},{"$f":"'Alternatyva 5'!O$7-'Alternatyva 5'!O$112","v":0},{"$f":"'Alternatyva 5'!P$7-'Alternatyva 5'!P$112","v":0},{"$f":"'Alternatyva 5'!Q$7-'Alternatyva 5'!Q$112","v":0},{"$f":"'Alternatyva 5'!R$7-'Alternatyva 5'!R$112","v":0},{"$f":"'Alternatyva 5'!S$7-'Alternatyva 5'!S$112","v":0},{"$f":"'Alternatyva 5'!T$7-'Alternatyva 5'!T$112","v":0},{"$f":"'Alternatyva 5'!U$7-'Alternatyva 5'!U$112","v":0},{"$f":"'Alternatyva 5'!V$7-'Alternatyva 5'!V$112","v":0},{"$f":"'Alternatyva 5'!W$7-'Alternatyva 5'!W$112","v":0},{"$f":"'Alternatyva 5'!X$7-'Alternatyva 5'!X$112","v":0},{"$f":"'Alternatyva 5'!Y$7-'Alternatyva 5'!Y$112","v":0},{"$f":"'Alternatyva 5'!Z$7-'Alternatyva 5'!Z$112","v":0},{"$f":"'Alternatyva 5'!AA$7-'Alternatyva 5'!AA$112","v":0},{"$f":"'Alternatyva 5'!AB$7-'Alternatyva 5'!AB$112","v":0},{"$f":"'Alternatyva 5'!AC$7-'Alternatyva 5'!AC$112","v":0},{"$f":"'Alternatyva 5'!AD$7-'Alternatyva 5'!AD$112","v":0},{"$f":"'Alternatyva 5'!AE$7-'Alternatyva 5'!AE$112","v":0},{"$f":"'Alternatyva 5'!AF$7-'Alternatyva 5'!AF$112","v":0},{"$f":"'Alternatyva 5'!AG$7-'Alternatyva 5'!AG$112","v":0},{"$f":"'Alternatyva 5'!AH$7-'Alternatyva 5'!AH$112","v":0},{"$f":"'Alternatyva 5'!AI$7-'Alternatyva 5'!AI$112","v":0},{"$f":"'Alternatyva 5'!AJ$7-'Alternatyva 5'!AJ$112","v":0},{"$f":"'Alternatyva 5'!AK$7-'Alternatyva 5'!AK$112","v":0},{"$f":"'Alternatyva 5'!AL$7-'Alternatyva 5'!AL$112","v":0},{"$f":"'Alternatyva 5'!AM$7-'Alternatyva 5'!AM$112","v":0},{"$f":"'Alternatyva 5'!AN$7-'Alternatyva 5'!AN$112","v":0},{"$f":"'Alternatyva 5'!AO$7-'Alternatyva 5'!AO$112","v":0},{"$f":"'Alternatyva 5'!AP$7-'Alternatyva 5'!AP$112","v":0},{"$f":"'Alternatyva 5'!AQ$7-'Alternatyva 5'!AQ$112","v":0},{"$f":"'Alternatyva 5'!AR$7-'Alternatyva 5'!AR$112","v":0},{"$f":"'Alternatyva 5'!AS$7-'Alternatyva 5'!AS$112","v":0},{"$f":"'Alternatyva 5'!AT$7-'Alternatyva 5'!AT$112","v":0},{"$f":"'Alternatyva 5'!AU$7-'Alternatyva 5'!AU$112","v":0},{"$f":"'Alternatyva 5'!AV$7-'Alternatyva 5'!AV$112","v":0},{"$f":"'Alternatyva 5'!AW$7-'Alternatyva 5'!AW$112","v":0},{"$f":"'Alternatyva 5'!AX$7-'Alternatyva 5'!AX$112","v":0},{"$f":"'Alternatyva 5'!AY$7-'Alternatyva 5'!AY$112","v":0},{"$f":"'Alternatyva 5'!AZ$7-'Alternatyva 5'!AZ$112","v":0},{"$f":"'Alternatyva 5'!BA$7-'Alternatyva 5'!BA$112","v":0},{"$f":"'Alternatyva 5'!BB$7-'Alternatyva 5'!BB$112","v":0},{"$f":"'Alternatyva 5'!BC$7-'Alternatyva 5'!BC$112","v":0},{"$f":"'Alternatyva 5'!BD$7-'Alternatyva 5'!BD$112","v":0},{"$f":"'Alternatyva 5'!BE$7-'Alternatyva 5'!BE$112","v":0},{"$f":"'Alternatyva 5'!BF$7-'Alternatyva 5'!BF$112","v":0},{"$f":"'Alternatyva 5'!BG$7-'Alternatyva 5'!BG$112","v":0},{"$f":"'Alternatyva 5'!BH$7-'Alternatyva 5'!BH$112","v":0},{"$f":"'Alternatyva 5'!BI$7-'Alternatyva 5'!BI$112","v":0},{"$f":"'Alternatyva 5'!BJ$7-'Alternatyva 5'!BJ$112","v":0},{"$f":"'Alternatyva 5'!BK$7-'Alternatyva 5'!BK$112","v":0},{"$f":"'Alternatyva 5'!BL$7-'Alternatyva 5'!BL$112","v":0},{"$f":"'Alternatyva 5'!BM$7-'Alternatyva 5'!BM$112","v":0},{"$f":"'Alternatyva 5'!BN$7-'Alternatyva 5'!BN$112","v":0},{"$f":"'Alternatyva 5'!BO$7-'Alternatyva 5'!BO$112","v":0},{"$f":"'Alternatyva 5'!BP$7-'Alternatyva 5'!BP$112","v":0},{"$f":"'Alternatyva 5'!BQ$7-'Alternatyva 5'!BQ$112","v":0},{"$f":"'Alternatyva 5'!BR$7-'Alternatyva 5'!BR$112","v":0},{"$f":"'Alternatyva 5'!BS$7-'Alternatyva 5'!BS$112","v":0},{"$f":"'Alternatyva 5'!BT$7-'Alternatyva 5'!BT$112","v":0},{"$f":"'Alternatyva 5'!BU$7-'Alternatyva 5'!BU$112","v":0},{"$f":"'Alternatyva 5'!BV$7-'Alternatyva 5'!BV$112","v":0},{"$f":"'Alternatyva 5'!BW$7-'Alternatyva 5'!BW$112","v":0},{"$f":"'Alternatyva 5'!BX$7-'Alternatyva 5'!BX$112","v":0},{"$f":"'Alternatyva 5'!BY$7-'Alternatyva 5'!BY$112","v":0},{"$f":"'Alternatyva 5'!BZ$7-'Alternatyva 5'!BZ$112","v":0},{"$f":"'Alternatyva 5'!CA$7-'Alternatyva 5'!CA$112","v":0},{"$f":"'Alternatyva 5'!CB$7-'Alternatyva 5'!CB$112","v":0},{"$f":"'Alternatyva 5'!CC$7-'Alternatyva 5'!CC$112","v":0},{"$f":"'Alternatyva 5'!CD$7-'Alternatyva 5'!CD$112","v":0},{"$f":"'Alternatyva 5'!CE$7-'Alternatyva 5'!CE$112","v":0},{"$f":"'Alternatyva 5'!CF$7-'Alternatyva 5'!CF$112","v":0},{"$f":"'Alternatyva 5'!CG$7-'Alternatyva 5'!CG$112","v":0},{"$f":"'Alternatyva 5'!CH$7-'Alternatyva 5'!CH$112","v":0},{"$f":"'Alternatyva 5'!CI$7-'Alternatyva 5'!CI$112","v":0},{"$f":"'Alternatyva 5'!CJ$7-'Alternatyva 5'!CJ$112","v":0},{"$f":"'Alternatyva 5'!CK$7-'Alternatyva 5'!CK$112","v":0},{"$f":"'Alternatyva 5'!CL$7-'Alternatyva 5'!CL$112","v":0},{"$f":"'Alternatyva 5'!CM$7-'Alternatyva 5'!CM$112","v":0},{"$f":"'Alternatyva 5'!CN$7-'Alternatyva 5'!CN$112","v":0},{"$f":"'Alternatyva 5'!CO$7-'Alternatyva 5'!CO$112","v":0},{"$f":"'Alternatyva 5'!CP$7-'Alternatyva 5'!CP$112","v":0},{"$f":"'Alternatyva 5'!CQ$7-'Alternatyva 5'!CQ$112","v":0},{"$f":"'Alternatyva 5'!CR$7-'Alternatyva 5'!CR$112","v":0},{"$f":"'Alternatyva 5'!CS$7-'Alternatyva 5'!CS$112","v":0},{"$f":"'Alternatyva 5'!CT$7-'Alternatyva 5'!CT$112","v":0},{"$f":"'Alternatyva 5'!CU$7-'Alternatyva 5'!CU$112","v":0},{"$f":"'Alternatyva 5'!CV$7-'Alternatyva 5'!CV$112","v":0},{"$f":"'Alternatyva 5'!CW$7-'Alternatyva 5'!CW$112","v":0},{"$f":"'Alternatyva 5'!CX$7-'Alternatyva 5'!CX$112","v":0},{"$f":"'Alternatyva 5'!CY$7-'Alternatyva 5'!CY$112","v":0},{"$f":"'Alternatyva 5'!CZ$7-'Alternatyva 5'!CZ$112","v":0},{"$f":"'Alternatyva 5'!DA$7-'Alternatyva 5'!DA$112","v":0},{"$f":"'Alternatyva 5'!DB$7-'Alternatyva 5'!DB$112","v":0},{"$f":"'Alternatyva 5'!DC$7-'Alternatyva 5'!DC$112","v":0}]
[null,"T.","Privataus ir NVO sektoriaus grynasis veiklos srautas (be PVM)",null,null,{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H37:$DC37)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!H$95:H$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!H$106:H$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!I$95:I$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!I$106:I$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!J$95:J$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!J$106:J$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!K$95:K$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!K$106:K$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!L$95:L$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!L$106:L$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!M$95:M$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!M$106:M$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!N$95:N$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!N$106:N$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!O$95:O$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!O$106:O$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!P$95:P$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!P$106:P$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!Q$95:Q$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!Q$106:Q$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!R$95:R$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!R$106:R$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!S$95:S$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!S$106:S$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!T$95:T$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!T$106:T$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!U$95:U$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!U$106:U$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!V$95:V$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!V$106:V$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!W$95:W$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!W$106:W$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!X$95:X$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!X$106:X$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!Y$95:Y$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!Y$106:Y$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!Z$95:Z$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!Z$106:Z$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AA$95:AA$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AA$106:AA$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AB$95:AB$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AB$106:AB$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AC$95:AC$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AC$106:AC$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AD$95:AD$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AD$106:AD$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AE$95:AE$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AE$106:AE$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AF$95:AF$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AF$106:AF$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AG$95:AG$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AG$106:AG$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AH$95:AH$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AH$106:AH$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AI$95:AI$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AI$106:AI$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AJ$95:AJ$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AJ$106:AJ$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AK$95:AK$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AK$106:AK$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AL$95:AL$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AL$106:AL$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AM$95:AM$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AM$106:AM$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AN$95:AN$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AN$106:AN$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AO$95:AO$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AO$106:AO$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AP$95:AP$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AP$106:AP$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AQ$95:AQ$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AQ$106:AQ$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AR$95:AR$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AR$106:AR$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AS$95:AS$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AS$106:AS$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AT$95:AT$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AT$106:AT$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AU$95:AU$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AU$106:AU$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AV$95:AV$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AV$106:AV$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AW$95:AW$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AW$106:AW$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AX$95:AX$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AX$106:AX$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AY$95:AY$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AY$106:AY$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AZ$95:AZ$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!AZ$106:AZ$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BA$95:BA$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BA$106:BA$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BB$95:BB$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BB$106:BB$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BC$95:BC$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BC$106:BC$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BD$95:BD$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BD$106:BD$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BE$95:BE$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BE$106:BE$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BF$95:BF$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BF$106:BF$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BG$95:BG$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BG$106:BG$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BH$95:BH$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BH$106:BH$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BI$95:BI$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BI$106:BI$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BJ$95:BJ$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BJ$106:BJ$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BK$95:BK$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BK$106:BK$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BL$95:BL$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BL$106:BL$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BM$95:BM$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BM$106:BM$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BN$95:BN$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BN$106:BN$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BO$95:BO$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BO$106:BO$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BP$95:BP$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BP$106:BP$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BQ$95:BQ$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BQ$106:BQ$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BR$95:BR$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BR$106:BR$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BS$95:BS$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BS$106:BS$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BT$95:BT$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BT$106:BT$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BU$95:BU$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BU$106:BU$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BV$95:BV$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BV$106:BV$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BW$95:BW$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BW$106:BW$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BX$95:BX$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BX$106:BX$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BY$95:BY$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BY$106:BY$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BZ$95:BZ$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!BZ$106:BZ$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CA$95:CA$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CA$106:CA$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CB$95:CB$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CB$106:CB$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CC$95:CC$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CC$106:CC$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CD$95:CD$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CD$106:CD$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CE$95:CE$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CE$106:CE$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CF$95:CF$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CF$106:CF$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CG$95:CG$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CG$106:CG$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CH$95:CH$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CH$106:CH$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CI$95:CI$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CI$106:CI$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CJ$95:CJ$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CJ$106:CJ$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CK$95:CK$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CK$106:CK$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CL$95:CL$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CL$106:CL$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CM$95:CM$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CM$106:CM$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CN$95:CN$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CN$106:CN$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CO$95:CO$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CO$106:CO$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CP$95:CP$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CP$106:CP$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CQ$95:CQ$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CQ$106:CQ$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CR$95:CR$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CR$106:CR$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CS$95:CS$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CS$106:CS$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CT$95:CT$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CT$106:CT$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CU$95:CU$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CU$106:CU$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CV$95:CV$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CV$106:CV$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CW$95:CW$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CW$106:CW$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CX$95:CX$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CX$106:CX$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CY$95:CY$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CY$106:CY$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CZ$95:CZ$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!CZ$106:CZ$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!DA$95:DA$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!DA$106:DA$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!DB$95:DB$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!DB$106:DB$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!DC$95:DC$99,100/('Alternatyva 5'!$DG$95:$DG$99+100))-SUMPRODUCT('Alternatyva 5'!DC$106:DC$110,100/('Alternatyva 5'!$DG$106:$DG$110+100))","v":0}]
[null,"U.","PVM dalis, sumokėta privataus ir NVO sektoriaus",null,null,{"$f":"H38+NPV(FD,I38:INDEX(I38:DC38,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H38:$DC38)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!H$106:H$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!I$106:I$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!J$106:J$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!K$106:K$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!L$106:L$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!M$106:M$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!N$106:N$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!O$106:O$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!P$106:P$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!Q$106:Q$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!R$106:R$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!S$106:S$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!T$106:T$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!U$106:U$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!V$106:V$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!W$106:W$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!X$106:X$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!Y$106:Y$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!Z$106:Z$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AA$106:AA$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AB$106:AB$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AC$106:AC$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AD$106:AD$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AE$106:AE$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AF$106:AF$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AG$106:AG$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AH$106:AH$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AI$106:AI$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AJ$106:AJ$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AK$106:AK$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AL$106:AL$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AM$106:AM$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AN$106:AN$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AO$106:AO$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AP$106:AP$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AQ$106:AQ$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AR$106:AR$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AS$106:AS$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AT$106:AT$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AU$106:AU$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AV$106:AV$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AW$106:AW$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AX$106:AX$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AY$106:AY$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!AZ$106:AZ$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BA$106:BA$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BB$106:BB$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BC$106:BC$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BD$106:BD$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BE$106:BE$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BF$106:BF$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BG$106:BG$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BH$106:BH$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BI$106:BI$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BJ$106:BJ$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BK$106:BK$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BL$106:BL$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BM$106:BM$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BN$106:BN$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BO$106:BO$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BP$106:BP$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BQ$106:BQ$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BR$106:BR$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BS$106:BS$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BT$106:BT$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BU$106:BU$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BV$106:BV$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BW$106:BW$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BX$106:BX$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BY$106:BY$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!BZ$106:BZ$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CA$106:CA$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CB$106:CB$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CC$106:CC$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CD$106:CD$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CE$106:CE$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CF$106:CF$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CG$106:CG$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CH$106:CH$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CI$106:CI$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CJ$106:CJ$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CK$106:CK$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CL$106:CL$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CM$106:CM$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CN$106:CN$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CO$106:CO$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CP$106:CP$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CQ$106:CQ$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CR$106:CR$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CS$106:CS$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CT$106:CT$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CU$106:CU$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CV$106:CV$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CW$106:CW$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CX$106:CX$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CY$106:CY$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!CZ$106:CZ$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!DA$106:DA$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!DB$106:DB$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT('Alternatyva 5'!DC$106:DC$110,100*'Alternatyva 5'!$D$106:$D$110,1/('Alternatyva 5'!$DG$106:$DG$110+100),'Alternatyva 5'!$DH$106:$DH$110)","v":0}]
[null,null,"POVEIKIS VIEŠIESIEMS FINANSAMS",null,null,{"$f":"H39+NPV(FD,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H39:$DC39)","v":0},{"$f":"-H36+H37+H38","v":0},{"$f":"-I36+I37+I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU36+BU37+BU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DC36+DC37+DC38","v":0}]

{"sheet":"Rezultatai","index":13,"n_rows":118,"n_cols":107,"rows_kept":118,"cut":false,"hidden":false,"merged":[[2,6,2,10],[16,6,16,7],[16,8,16,9],[16,10,16,11],[3,6,4,10],[5,6,6,10],[9,6,9,10],[16,14,17,14],[16,4,16,5],[13,6,13,10],[14,6,14,10],[16,12,16,13],[22,2,22,3],[21,2,21,3],[20,2,20,3],[3,4,4,4],[3,5,4,5],[5,4,6,4],[5,5,6,5],[29,2,29,3],[28,2,28,3],[27,2,27,3],[26,2,26,3],[25,2,25,3],[117,2,117,5],[10,2,10,3],[9,2,9,3],[10,6,10,10],[11,6,11,10],[12,6,12,10],[18,2,18,3],[17,2,17,3],[115,2,115,5],[14,2,14,3],[13,2,13,3],[12,2,12,3],[11,2,11,3],[19,2,19,3],[33,2,33,5],[30,2,30,3]]}
[]
[null,"REZULTATAI",null,null,"Pasirinkite geriausią priemonės alternatyvą"]
[null,"Veiksmingumo principas",null,null,null,"Alternatyva","Alternatyvos pavadinimas"]
[null,"Sąnaudų ir naudos analizė",null,null,"Siūloma geriausia alternatyva",{"$f":"IFERROR(Q10,\"\")","v":"Alternatyva 1"},{"$f":"IFERROR(IF(COUNTBLANK($G$11:$G$15)<5,\"Patikslinkite alternatyvų siekiamą rezultatą arba investicijas, kad skirtumas tarp alternatyvų būtų < 1%\",INDIRECT(\"'\" & $F4 &\"'!B3\")),\"\")","v":"Patikslinkite alternatyvų siekiamą rezultatą arba investicijas, kad skirtumas tarp alternatyvų būtų < 1%"}]
[]
[null,null,null,null,"Pasirinkta alternatyva","Alternatyva 1",{"$f":"IF(Opt_alt=\"\",\"\",INDIRECT(\"'\" & Opt_alt &\"'!B3\"))","v":"Subalansuotas eksporto skatinimas"}]
[]
[]
[null,"Rodiklių, pagal kuriuos lyginamos alternatyvos, reikšmės",null,null,{"$f":"IF(B5=\"\",IF(B4=Data1!G2,\"\",\"eur/\" & Result_mat),\"\")","v":""},null,null,null,null,null,null,"Rodikliu skirtumas nuo geriauso rodiklio","Jei vienodas rodiklis, geriausia alternatyva pagal VF","Rodikliai, kurie skiriasi <0,1 arba 0,05","VF skirtumas nuo geriausios alt VF","Ar VF skiriasi >0,1"]
[null,"Alternatyva","Alternatyvos pavadinimas",null,{"$f":"IF(B5=\"\",IF(B4=Data1!G2,SNA!C16,SVA!F17),DA!C32)","v":"Ekonominės naudos ir išlaidų santykis (ENIS)"},"Poveikis viešiesiems finansams (GDV), tūkst. EUR","Priemonės investicijų/siekiamo rezultato ribos",null,null,null,null,{"$f":"IF(B4=\"Sąnaudų ir naudos analizė\",COUNTIF(L11:L15,\"<0,1\"),COUNTIF(L11:L15,\"<0,05\"))","v":1},{"$f":"INDEX(B11:B15,MATCH(MAX(M11:M15),M11:M15,0),0)","v":"Alternatyva 1"},{"$f":"COUNTIF(N11:N15,\"<>0\")","v":3},null,{"$f":"COUNTIF(P11:P15,\">0,1\")","v":0},{"$f":"INDEX(B11:B15,MATCH(MAX(Q11:Q15),Q11:Q15,0),0)","v":"Alternatyva 1"}]
[null,"Alternatyva 1",{"$f":"IF(Pradžia!$I$29=TRUE,IF(A1_pav=\"\",\"\",A1_pav),\"\")","v":"Subalansuotas eksporto skatinimas"},null,{"$f":"IF(Pradžia!$I$29=TRUE,IF($B$5=\"\",IF($B$4=Data1!$G$2,ENIS1,INDEX(SVA_rodiklis,1)),DA1_rodiklis),\"\")","v":2.1349353721121886},{"$f":"IF(AND(Pradžia!$I$29=TRUE,$P$10>0),M19,\"\")","v":""},{"$f":"IFERROR(IF(Pradžia!$I$29=TRUE,IF($B$3=\"Veiksmingumo principas\",IF(ABS((MAX(Rezultatai!$F$19:$F$23)-Rezultatai!F19)/MAX(Rezultatai!$F$19:$F$23))<0.01,\"\",\"Alternatyvos investicijų suma skiriasi nuo kitų alternatyvų daugiau nei 1%\"),IF($B$4=Data1!$G$3,IF(ABS((MAX($O$19:$O$23)-O19)/MAX($O$19:$O$23))<0.01,\"\",\"Alternatyvos siekiamas rezultatas skiriasi nuo kitų alternatyvų rezultato daugiau nei 1%\"),\"\")),\"\"),\"\")","v":"Alternatyvos investicijų suma skiriasi nuo kitų alternatyvų daugiau nei 1%"},null,null,null,null,{"$f":"IFERROR(IF(OR($B$4=Data1!$G$2,$B$5=\"Daugiakriterinė analizė\"),(MAX(Rezultatai!$E$11:$E$15)-E11)/MAX(Rezultatai!$E$11:$E$15),(E11-MIN(Rezultatai!$E$11:$E$15))/MIN(Rezultatai!$E$11:$E$15)),\"\")","v":0},{"$f":"IFERROR(IF(MATCH(0,$L11:$L11,0)=1,M19,\"N\"),\"N\")","v":-49266752.36209777},{"$f":"IF(IF($B$4=\"Sąnaudų ir naudos analizė\",ABS(L11)<0.1,ABS(L11)<0.05),1,0)","v":1},{"$f":"IFERROR(IF(AND(N11=1,M19>INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1)),M19-INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1),0),0)","v":0},{"$f":"IFERROR(O11/INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1),0)","v":0},{"$f":"IFERROR(IF(OR(ABS(P11)>0.1,M11<>\"N\"),M19,\"Nera\"),\"Nera\")","v":-49266752.36209777}]
[null,"Alternatyva 2",{"$f":"IF(Pradžia!$I$31=TRUE,IF(A2_pav=\"\",\"\",A2_pav),\"\")","v":"Eksporto konkurencingumo didinimas ilgalaikio poveikio priemonėmis"},null,{"$f":"IF(Pradžia!$I$31=TRUE,IF($B$5=\"\",IF($B$4=Data1!$G$2,ENIS2,INDEX(SVA_rodiklis,2)),DA2_rodiklis),\"\")","v":1.8916073253606858},{"$f":"IF(AND(Pradžia!$I$31=TRUE,$P$10>0),M20,\"\")","v":""},{"$f":"IFERROR(IF(Pradžia!$I$31=TRUE,IF($B$3=\"Veiksmingumo principas\",IF(ABS((MAX(Rezultatai!$F$19:$F$23)-Rezultatai!F20)/MAX(Rezultatai!$F$19:$F$23))<0.01,\"\",\"Alternatyvos investicijų suma skiriasi nuo kitų alternatyvų daugiau nei 1%\"),IF($B$4=Data1!$G$3,IF(ABS((MAX($O$19:$O$23)-O20)/MAX($O$19:$O$23))<0.01,\"\",\"Alternatyvos siekiamas rezultatas skiriasi nuo kitų alternatyvų rezultato daugiau nei 1%\"),\"\")),\"\"),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(IF(OR($B$4=Data1!$G$2,$B$5=\"Daugiakriterinė analizė\"),(MAX(Rezultatai!$E$11:$E$15)-E12)/MAX(Rezultatai!$E$11:$E$15),(E12-MIN(Rezultatai!$E$11:$E$15))/MIN(Rezultatai!$E$11:$E$15)),\"\")","v":0.11397443216783062},{"$f":"IFERROR(IF(MATCH(0,$L12:$L12,0)=1,M20,\"N\"),\"N\")","v":"N"},{"$f":"IF(IF($B$4=\"Sąnaudų ir naudos analizė\",ABS(L12)<0.1,ABS(L12)<0.05),1,0)","v":0},{"$f":"IFERROR(IF(AND(N12=1,M20>INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1)),M20-INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1),0),0)","v":0},{"$f":"IFERROR(O12/INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1),0)","v":0},{"$f":"IFERROR(IF(OR(ABS(P12)>0.1,M12<>\"N\"),M20,\"Nera\"),\"Nera\")","v":"Nera"}]
[null,"Alternatyva 3",{"$f":"IF(Pradžia!$I$33=TRUE,IF(A3_pav=\"\",\"\",A3_pav),\"\")","v":"Eksporto spurtas - eksporto konkurencingumo didinimas greito poveikio priemonėmis"},null,{"$f":"IF(Pradžia!$I$33=TRUE,IF($B$5=\"\",IF($B$4=Data1!$G$2,ENIS3,INDEX(SVA_rodiklis,3)),DA3_rodiklis),\"\")","v":1.5876567652676032},{"$f":"IF(AND(Pradžia!$I$33=TRUE,$P$10>0),M21,\"\")","v":""},{"$f":"IFERROR(IF(Pradžia!$I$33=TRUE,IF($B$3=\"Veiksmingumo principas\",IF(ABS((MAX(Rezultatai!$F$19:$F$23)-Rezultatai!F21)/MAX(Rezultatai!$F$19:$F$23))<0.01,\"\",\"Alternatyvos investicijų suma skiriasi nuo kitų alternatyvų daugiau nei 1%\"),IF($B$4=Data1!$G$3,IF(ABS((MAX($O$19:$O$23)-O21)/MAX($O$19:$O$23))<0.01,\"\",\"Alternatyvos siekiamas rezultatas skiriasi nuo kitų alternatyvų rezultato daugiau nei 1%\"),\"\")),\"\"),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(IF(OR($B$4=Data1!$G$2,$B$5=\"Daugiakriterinė analizė\"),(MAX(Rezultatai!$E$11:$E$15)-E13)/MAX(Rezultatai!$E$11:$E$15),(E13-MIN(Rezultatai!$E$11:$E$15))/MIN(Rezultatai!$E$11:$E$15)),\"\")","v":0.25634434371806664},{"$f":"IFERROR(IF(MATCH(0,$L13:$L13,0)=1,M21,\"N\"),\"N\")","v":"N"},{"$f":"IF(IF($B$4=\"Sąnaudų ir naudos analizė\",ABS(L13)<0.1,ABS(L13)<0.05),1,0)","v":0},{"$f":"IFERROR(IF(AND(N13=1,M21>INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1)),M21-INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1),0),0)","v":0},{"$f":"IFERROR(O13/INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1),0)","v":0},{"$f":"IFERROR(IF(OR(ABS(P13)>0.1,M13<>\"N\"),M21,\"Nera\"),\"Nera\")","v":"Nera"}]
[null,"Alternatyva 4",{"$f":"IF(Pradžia!$I$35=TRUE,IF(A4_pav=\"\",\"\",A4_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$35=TRUE,IF($B$5=\"\",IF($B$4=Data1!$G$2,ENIS4,INDEX(SVA_rodiklis,4)),DA4_rodiklis),\"\")","v":""},{"$f":"IF(AND(Pradžia!$I$35=TRUE,$P$10>0),M22,\"\")","v":""},{"$f":"IFERROR(IF(Pradžia!$I$35=TRUE,IF($B$3=\"Veiksmingumo principas\",IF(ABS((MAX(Rezultatai!$F$19:$F$23)-Rezultatai!F22)/MAX(Rezultatai!$F$19:$F$23))<0.01,\"\",\"Alternatyvos investicijų suma skiriasi nuo kitų alternatyvų daugiau nei 1%\"),IF($B$4=Data1!$G$3,IF(ABS((MAX($O$19:$O$23)-O22)/MAX($O$19:$O$23))<0.01,\"\",\"Alternatyvos siekiamas rezultatas skiriasi nuo kitų alternatyvų rezultato daugiau nei 1%\"),\"\")),\"\"),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(IF(OR($B$4=Data1!$G$2,$B$5=\"Daugiakriterinė analizė\"),(MAX(Rezultatai!$E$11:$E$15)-E14)/MAX(Rezultatai!$E$11:$E$15),(E14-MIN(Rezultatai!$E$11:$E$15))/MIN(Rezultatai!$E$11:$E$15)),\"\")","v":""},{"$f":"IFERROR(IF(MATCH(0,$L14:$L14,0)=1,M22,\"N\"),\"N\")","v":"N"},{"$f":"IF(IF($B$4=\"Sąnaudų ir naudos analizė\",ABS(L14)<0.1,ABS(L14)<0.05),1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(N14=1,M22>INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1)),M22-INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1),0),0)","v":0},{"$f":"IFERROR(O14/INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1),0)","v":0},{"$f":"IFERROR(IF(OR(ABS(P14)>0.1,M14<>\"N\"),M22,\"Nera\"),\"Nera\")","v":"Nera"}]
[null,"Alternatyva 5",{"$f":"IF(Pradžia!$I$37=TRUE,IF(A5_pav=\"\",\"\",A5_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$37=TRUE,IF($B$5=\"\",IF($B$4=Data1!$G$2,ENIS5,INDEX(SVA_rodiklis,5)),DA5_rodiklis),\"\")","v":""},{"$f":"IF(AND(Pradžia!$I$37=TRUE,$P$10>0),M23,\"\")","v":""},{"$f":"IFERROR(IF(Pradžia!$I$37=TRUE,IF($B$3=\"Veiksmingumo principas\",IF(ABS((MAX(Rezultatai!$F$19:$F$23)-Rezultatai!F23)/MAX(Rezultatai!$F$19:$F$23))<0.01,\"\",\"Alternatyvos investicijų suma skiriasi nuo kitų alternatyvų daugiau nei 1%\"),IF($B$4=Data1!$G$3,IF(ABS((MAX($O$19:$O$23)-O23)/MAX($O$19:$O$23))<0.01,\"\",\"Alternatyvos siekiamas rezultatas skiriasi nuo kitų alternatyvų rezultato daugiau nei 1%\"),\"\")),\"\"),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(IF(OR($B$4=Data1!$G$2,$B$5=\"Daugiakriterinė analizė\"),(MAX(Rezultatai!$E$11:$E$15)-E15)/MAX(Rezultatai!$E$11:$E$15),(E15-MIN(Rezultatai!$E$11:$E$15))/MIN(Rezultatai!$E$11:$E$15)),\"\")","v":""},{"$f":"IFERROR(IF(MATCH(0,$L15:$L15,0)=1,M23,\"N\"),\"N\")","v":"N"},{"$f":"IF(IF($B$4=\"Sąnaudų ir naudos analizė\",ABS(L15)<0.1,ABS(L15)<0.05),1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(N15=1,M23>INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1)),M23-INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1),0),0)","v":0},{"$f":"IFERROR(O15/INDEX($M$19:$M$23,MATCH($M$10,$B$11:$B$15,0),1),0)","v":0},{"$f":"IFERROR(IF(OR(ABS(P15)>0.1,M15<>\"N\"),M23,\"Nera\"),\"Nera\")","v":"Nera"}]
[]
[null,"Kiti alternatyvų rodikliai",null,null,"Priemonės investicijos",null,"Reinvesticijos (po priemonės įgyvendinimo)",null,"Grynasis veiklos srautas",null,"Investicijos, reinvesticijos ir grynasis veiklos srautas",null,"Poveikis viešiesiems finansams",null,{"$f":"IF(B4=Data1!G2,\"Ekonominė grynoji dabartinė vertė (EGDV)\",CONCATENATE('Alternatyva 1'!C116,\" (reali vertė)\"))","v":"Ekonominė grynoji dabartinė vertė (EGDV)"}]
[null,"Alternatyva","Alternatyvos pavadinimas",null,"Grynoji dabartinė vertė","Reali vertė","Grynoji dabartinė vertė","Reali vertė","Grynoji dabartinė vertė","Reali vertė","Grynoji dabartinė vertė","Reali vertė","Grynoji dabartinė vertė","Reali vertė"]
[null,"Alternatyva 1",{"$f":"IF(Pradžia!$I$29=TRUE,IF(A1_pav=\"\",\"\",A1_pav),\"\")","v":"Subalansuotas eksporto skatinimas"},null,{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!F9\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!F9\")),\"\")","v":52975101.878562197},{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!G9\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!G9\")),\"\")","v":62271654.75},{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!F8\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!F8\")),\"\")","v":0},{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!G8\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!G8\")),\"\")","v":0},{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!F89\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!F89\")-INDIRECT(\"'\" & $B19 &\"'!F100\")),\"\")","v":20212638.277786072},{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!G89\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!G89\")-INDIRECT(\"'\" & $B19 &\"'!G100\")),\"\")","v":23087703.749999996},{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!F7\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!F7\")),\"\")","v":73187740.156348273},{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!G7\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!G7\")),\"\")","v":85359358.5},{"$f":"IF(Pradžia!$I$29=TRUE,'Poveikis VF'!F11,\"\")","v":-49266752.36209777},{"$f":"IF(Pradžia!$I$29=TRUE,'Poveikis VF'!G11,\"\")","v":-57865802.683884293},{"$f":"IF(Pradžia!$I$29=TRUE,IF($B$4=Data1!$G$2,SNA!F15,SVA!G10),\"\")","v":75348131.43835856}]
[null,"Alternatyva 2",{"$f":"IF(Pradžia!$I$31=TRUE,IF(A2_pav=\"\",\"\",A2_pav),\"\")","v":"Eksporto konkurencingumo didinimas ilgalaikio poveikio priemonėmis"},null,{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!F9\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!F9\")),\"\")","v":56463908.551572837},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!G9\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!G9\")),\"\")","v":66437947.220000006},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!F8\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!F8\")),\"\")","v":0},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!G8\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!G8\")),\"\")","v":0},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!F89\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!F89\")-INDIRECT(\"'\" & $B20 &\"'!F100\")),\"\")","v":23452531.185017504},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!G89\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!G89\")-INDIRECT(\"'\" & $B20 &\"'!G100\")),\"\")","v":27026046.219999995},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!F7\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!F7\")),\"\")","v":79916439.736590341},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!G7\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!G7\")),\"\")","v":93463993.440000013},{"$f":"IF(Pradžia!$I$31=TRUE,'Poveikis VF'!F18,\"\")","v":-52718721.409551777},{"$f":"IF(Pradžia!$I$31=TRUE,'Poveikis VF'!G18,\"\")","v":-61998360.029917359},{"$f":"IF(Pradžia!$I$31=TRUE,IF($B$4=Data1!$G$2,SNA!F33,SVA!G11),\"\")","v":64886263.680674136}]
[null,"Alternatyva 3",{"$f":"IF(Pradžia!$I$33=TRUE,IF(A3_pav=\"\",\"\",A3_pav),\"\")","v":"Eksporto spurtas - eksporto konkurencingumo didinimas greito poveikio priemonėmis"},null,{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!F9\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!F9\")),\"\")","v":56477370.561084852},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!G9\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!G9\")),\"\")","v":66592947.220000006},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!F8\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!F8\")),\"\")","v":0},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!G8\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!G8\")),\"\")","v":0},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!F89\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!F89\")-INDIRECT(\"'\" & $B21 &\"'!F100\")),\"\")","v":23449166.845526062},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!G89\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!G89\")-INDIRECT(\"'\" & $B21 &\"'!G100\")),\"\")","v":27030696.219999995},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!F7\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!F7\")),\"\")","v":79926537.406610906},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!G7\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!G7\")),\"\")","v":93623643.440000013},{"$f":"IF(Pradžia!$I$33=TRUE,'Poveikis VF'!F25,\"\")","v":-52748282.200597204},{"$f":"IF(Pradžia!$I$33=TRUE,'Poveikis VF'!G25,\"\")","v":-62131109.203471072},{"$f":"IF(Pradžia!$I$33=TRUE,IF($B$4=Data1!$G$2,SNA!F51,SVA!G12),\"\")","v":42772564.087243661}]
[null,"Alternatyva 4",{"$f":"IF(Pradžia!$I$35=TRUE,IF(A4_pav=\"\",\"\",A4_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$35=TRUE,IF(INDIRECT(\"'\" & $B22 &\"'!F9\")=\"\",\"\",INDIRECT(\"'\" & $B22 &\"'!F9\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,IF(INDIRECT(\"'\" & $B22 &\"'!G9\")=\"\",\"\",INDIRECT(\"'\" & $B22 &\"'!G9\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,IF(INDIRECT(\"'\" & $B22 &\"'!F8\")=\"\",\"\",INDIRECT(\"'\" & $B22 &\"'!F8\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,IF(INDIRECT(\"'\" & $B22 &\"'!G8\")=\"\",\"\",INDIRECT(\"'\" & $B22 &\"'!G8\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,IF(INDIRECT(\"'\" & $B22 &\"'!F89\")=\"\",\"\",INDIRECT(\"'\" & $B22 &\"'!F89\")-INDIRECT(\"'\" & $B22 &\"'!F100\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,IF(INDIRECT(\"'\" & $B22 &\"'!G89\")=\"\",\"\",INDIRECT(\"'\" & $B22 &\"'!G89\")-INDIRECT(\"'\" & $B22 &\"'!G100\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,IF(INDIRECT(\"'\" & $B22 &\"'!F7\")=\"\",\"\",INDIRECT(\"'\" & $B22 &\"'!F7\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,IF(INDIRECT(\"'\" & $B22 &\"'!G7\")=\"\",\"\",INDIRECT(\"'\" & $B22 &\"'!G7\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,'Poveikis VF'!F32,\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,'Poveikis VF'!G32,\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,IF($B$4=Data1!$G$2,SNA!F69,SVA!G13),\"\")","v":""}]
[null,"Alternatyva 5",{"$f":"IF(Pradžia!$I$37=TRUE,IF(A5_pav=\"\",\"\",A5_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$37=TRUE,IF(INDIRECT(\"'\" & $B23 &\"'!F9\")=\"\",\"\",INDIRECT(\"'\" & $B23 &\"'!F9\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,IF(INDIRECT(\"'\" & $B23 &\"'!G9\")=\"\",\"\",INDIRECT(\"'\" & $B23 &\"'!G9\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,IF(INDIRECT(\"'\" & $B23 &\"'!F8\")=\"\",\"\",INDIRECT(\"'\" & $B23 &\"'!F8\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,IF(INDIRECT(\"'\" & $B23 &\"'!G8\")=\"\",\"\",INDIRECT(\"'\" & $B23 &\"'!G8\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,IF(INDIRECT(\"'\" & $B23 &\"'!F89\")=\"\",\"\",INDIRECT(\"'\" & $B23 &\"'!F89\")-INDIRECT(\"'\" & $B23 &\"'!F100\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,IF(INDIRECT(\"'\" & $B23 &\"'!G89\")=\"\",\"\",INDIRECT(\"'\" & $B23 &\"'!G89\")-INDIRECT(\"'\" & $B23 &\"'!G100\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,IF(INDIRECT(\"'\" & $B23 &\"'!F7\")=\"\",\"\",INDIRECT(\"'\" & $B23 &\"'!F7\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,IF(INDIRECT(\"'\" & $B23 &\"'!G7\")=\"\",\"\",INDIRECT(\"'\" & $B23 &\"'!G7\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,'Poveikis VF'!F39,\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,'Poveikis VF'!G39,\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,IF($B$4=Data1!$G$2,SNA!F87,SVA!G14),\"\")","v":""}]
[]
[null,"Finansinės analizės rodikliai"]
[null,"Alternatyva","Alternatyvos pavadinimas",null,"Finansinė grynoji dabartinė vertė investicijoms (FGDV)","Finansinė vidinė grąžos norma investicijoms (FVGN)","Finansinis naudos ir išlaidų santykis (FNIS)"]
[null,"Alternatyva 1",{"$f":"IF(Pradžia!$I$29=TRUE,IF(A1_pav=\"\",\"\",A1_pav),\"\")","v":"Subalansuotas eksporto skatinimas"},null,{"$f":"IF(Pradžia!$I$29=TRUE,SNA!$F20,\"\")","v":-73187740.156348258},{"$f":"IF(Pradžia!$I$29=TRUE,SNA!$F21,\"\")","v":"-"},{"$f":"IF(Pradžia!$I$29=TRUE,SNA!$F22,\"\")","v":0}]
[null,"Alternatyva 2",{"$f":"IF(Pradžia!$I$31=TRUE,IF(A2_pav=\"\",\"\",A2_pav),\"\")","v":"Eksporto konkurencingumo didinimas ilgalaikio poveikio priemonėmis"},null,{"$f":"IF(Pradžia!$I$31=TRUE,SNA!$F38,\"\")","v":-79916439.736590341},{"$f":"IF(Pradžia!$I$31=TRUE,SNA!$F39,\"\")","v":"-"},{"$f":"IF(Pradžia!$I$31=TRUE,SNA!$F40,\"\")","v":0}]
[null,"Alternatyva 3",{"$f":"IF(Pradžia!$I$33=TRUE,IF(A3_pav=\"\",\"\",A3_pav),\"\")","v":"Eksporto spurtas - eksporto konkurencingumo didinimas greito poveikio priemonėmis"},null,{"$f":"IF(Pradžia!$I$33=TRUE,SNA!$F56,\"\")","v":-79926537.406610921},{"$f":"IF(Pradžia!$I$33=TRUE,SNA!$F57,\"\")","v":"-"},{"$f":"IF(Pradžia!$I$33=TRUE,SNA!$F58,\"\")","v":0}]
[null,"Alternatyva 4",{"$f":"IF(Pradžia!$I$35=TRUE,IF(A4_pav=\"\",\"\",A4_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$35=TRUE,SNA!$F74,\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,SNA!$F75,\"\")","v":""},{"$f":"IF(Pradžia!$I$35=TRUE,SNA!$F76,\"\")","v":""}]
[null,"Alternatyva 5",{"$f":"IF(Pradžia!$I$37=TRUE,IF(A5_pav=\"\",\"\",A5_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$37=TRUE,SNA!$F92,\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,SNA!$F93,\"\")","v":""},{"$f":"IF(Pradžia!$I$37=TRUE,SNA!$F94,\"\")","v":""}]
[]
[null,"Pasirinktos alternatyvos rezultatai",null,null,null,null,"Iš viso",{"$f":"H40","v":2022},{"$f":"I40","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BU40","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[104,"K.",{"$f":"CONCATENATE(\"SIEKIAMAS REZULTATAS: \",IF(Result=0,\"\",Result),\", matavimo vnt. \",IF(Result_mat=0,\"\",Result_mat) )","v":"SIEKIAMAS REZULTATAS: Eksporto konkurencingumą padidinusių įmonių skaičius, matavimo vnt. vnt."},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H34:$DC34)","v":5974.5294117647054},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,H$39),\"\")","v":0},263.27272727272731,369.55972455978991,400.79195818304004,843.4989858907843,967.17771189150938,950.31719352698985,774.32818358804855,694.23667621662423,489.07782984102676,222.26842079416551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,AN$39),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,BT$39),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"ALTERNATYVOS BIUDŽETAS NOMINALIA VERTE"]
[null,"EUR",null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Nr. ","A","Priemonės pinigų srautai","B","C","Iš viso",{"$f":"I40-1","v":2022},{"$f":"'Alternatyva 1'!I6","v":2023},{"$f":"'Alternatyva 1'!J6","v":2024},{"$f":"'Alternatyva 1'!K6","v":2025},{"$f":"'Alternatyva 1'!L6","v":2026},{"$f":"'Alternatyva 1'!M6","v":2027},{"$f":"'Alternatyva 1'!N6","v":2028},{"$f":"'Alternatyva 1'!O6","v":2029},{"$f":"'Alternatyva 1'!P6","v":2030},{"$f":"'Alternatyva 1'!Q6","v":2031},{"$f":"'Alternatyva 1'!R6","v":2032},{"$f":"'Alternatyva 1'!S6","v":2033},{"$f":"'Alternatyva 1'!T6","v":2034},{"$f":"'Alternatyva 1'!U6","v":2035},{"$f":"'Alternatyva 1'!V6","v":2036},{"$f":"'Alternatyva 1'!W6","v":2037},{"$f":"'Alternatyva 1'!X6","v":2038},{"$f":"'Alternatyva 1'!Y6","v":2039},{"$f":"'Alternatyva 1'!Z6","v":2040},{"$f":"'Alternatyva 1'!AA6","v":2041},{"$f":"'Alternatyva 1'!AB6","v":2042},{"$f":"'Alternatyva 1'!AC6","v":2043},{"$f":"'Alternatyva 1'!AD6","v":2044},{"$f":"'Alternatyva 1'!AE6","v":2045},{"$f":"'Alternatyva 1'!AF6","v":2046},{"$f":"'Alternatyva 1'!AG6","v":2047},{"$f":"'Alternatyva 1'!AH6","v":2048},{"$f":"'Alternatyva 1'!AI6","v":2049},{"$f":"'Alternatyva 1'!AJ6","v":2050},{"$f":"'Alternatyva 1'!AK6","v":2051},{"$f":"'Alternatyva 1'!AL6","v":2052},{"$f":"'Alternatyva 1'!AM6","v":2053},{"$f":"'Alternatyva 1'!AN6","v":2054},{"$f":"'Alternatyva 1'!AO6","v":2055},{"$f":"'Alternatyva 1'!AP6","v":2056},{"$f":"'Alternatyva 1'!AQ6","v":2057},{"$f":"'Alternatyva 1'!AR6","v":2058},{"$f":"'Alternatyva 1'!AS6","v":2059},{"$f":"'Alternatyva 1'!AT6","v":2060},{"$f":"'Alternatyva 1'!AU6","v":2061},{"$f":"'Alternatyva 1'!AV6","v":2062},{"$f":"'Alternatyva 1'!AW6","v":2063},{"$f":"'Alternatyva 1'!AX6","v":2064},{"$f":"'Alternatyva 1'!AY6","v":2065},{"$f":"'Alternatyva 1'!AZ6","v":2066},{"$f":"'Alternatyva 1'!BA6","v":2067},{"$f":"'Alternatyva 1'!BB6","v":2068},{"$f":"'Alternatyva 1'!BC6","v":2069},{"$f":"'Alternatyva 1'!BD6","v":2070},{"$f":"'Alternatyva 1'!BE6","v":2071},{"$f":"'Alternatyva 1'!BF6","v":2072},{"$f":"'Alternatyva 1'!BG6","v":2073},{"$f":"'Alternatyva 1'!BH6","v":2074},{"$f":"'Alternatyva 1'!BI6","v":2075},{"$f":"'Alternatyva 1'!BJ6","v":2076},{"$f":"'Alternatyva 1'!BK6","v":2077},{"$f":"'Alternatyva 1'!BL6","v":2078},{"$f":"'Alternatyva 1'!BM6","v":2079},{"$f":"'Alternatyva 1'!BN6","v":2080},{"$f":"'Alternatyva 1'!BO6","v":2081},{"$f":"'Alternatyva 1'!BP6","v":2082},{"$f":"'Alternatyva 1'!BQ6","v":2083},{"$f":"'Alternatyva 1'!BR6","v":2084},{"$f":"'Alternatyva 1'!BS6","v":2085},{"$f":"'Alternatyva 1'!BT6","v":2086},{"$f":"'Alternatyva 1'!BU6","v":2087},{"$f":"'Alternatyva 1'!BV6","v":2088},{"$f":"'Alternatyva 1'!BW6","v":2089},{"$f":"'Alternatyva 1'!BX6","v":2090},{"$f":"'Alternatyva 1'!BY6","v":2091},{"$f":"'Alternatyva 1'!BZ6","v":2092},{"$f":"'Alternatyva 1'!CA6","v":2093},{"$f":"'Alternatyva 1'!CB6","v":2094},{"$f":"'Alternatyva 1'!CC6","v":2095},{"$f":"'Alternatyva 1'!CD6","v":2096},{"$f":"'Alternatyva 1'!CE6","v":2097},{"$f":"'Alternatyva 1'!CF6","v":2098},{"$f":"'Alternatyva 1'!CG6","v":2099},{"$f":"'Alternatyva 1'!CH6","v":2100},{"$f":"'Alternatyva 1'!CI6","v":2101},{"$f":"'Alternatyva 1'!CJ6","v":2102},{"$f":"'Alternatyva 1'!CK6","v":2103},{"$f":"'Alternatyva 1'!CL6","v":2104},{"$f":"'Alternatyva 1'!CM6","v":2105},{"$f":"'Alternatyva 1'!CN6","v":2106},{"$f":"'Alternatyva 1'!CO6","v":2107},{"$f":"'Alternatyva 1'!CP6","v":2108},{"$f":"'Alternatyva 1'!CQ6","v":2109},{"$f":"'Alternatyva 1'!CR6","v":2110},{"$f":"'Alternatyva 1'!CS6","v":2111},{"$f":"'Alternatyva 1'!CT6","v":2112},{"$f":"'Alternatyva 1'!CU6","v":2113},{"$f":"'Alternatyva 1'!CV6","v":2114},{"$f":"'Alternatyva 1'!CW6","v":2115},{"$f":"'Alternatyva 1'!CX6","v":2116},{"$f":"'Alternatyva 1'!CY6","v":2117},{"$f":"'Alternatyva 1'!CZ6","v":2118},{"$f":"'Alternatyva 1'!DA6","v":2119},{"$f":"'Alternatyva 1'!DB6","v":2120},{"$f":"'Alternatyva 1'!DC6","v":2121}]
[null,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B9\"),0,0),\"\")","v":"C."},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C9\"),0,0),\"\")","v":"PRIEMONĖS INVESTICIJOS"},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H41:$DC41)","v":62271654.75},{"$f":"H42+H70+H98","v":0},{"$f":"I42+I70+I98","v":3000000},7781467.5299999993,14333674.09,12099656.18,10226099.949999999,6858153,5472604,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU42+BU70+BU98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B10\"),0,0),\"\")","v":"D."},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C10\"),0,0),\"\")","v":"REGULIACINĖS VEIKLOS"},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H42:$DC42)","v":32541654.749999996},{"$f":"H43+H52+H61","v":0},0,6181467.5299999993,8283674.0899999999,8299656.1799999997,5776099.9500000002,3058153,942604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT43+BT52+BT61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B11\"),0,0),\"\")","v":"D.1."},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C11\"),0,0),\"\")","v":"Norminės"},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H43:$DC43)","v":0},{"$f":"SUM(H44:H51)","v":0},{"$f":"SUM(I44:I51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BJ44:BJ51)","v":0},{"$f":"SUM(BK44:BK51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A44,H$39),\"\")","v":"D.1.1."},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A44,H$39),\"\")","v":"Veikla (nurodykite pavadinimą; suplanuotas investicijas pagrįskite prielaidų lape)"},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H44:$DC44)","v":0},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A44,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A44,R$39)*(1+VMI)^R$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A44,AB$39)*(1+VMI)^AB$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A44,AL$39)*(1+VMI)^AL$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A44,AV$39)*(1+VMI)^AV$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A44,BF$39)*(1+VMI)^BF$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A44,BP$39)*(1+VMI)^BP$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A44,BZ$39)*(1+VMI)^BZ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A44,CJ$39)*(1+VMI)^CJ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A44,CT$39)*(1+VMI)^CT$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[1,"D.1.2.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H45:$DC45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,"D.1.3.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H46:$DC46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,"D.1.4.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H47:$DC47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,"D.1.5.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H48:$DC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,"D.1.6.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H49:$DC49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,"D.1.7.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H50:$DC50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,"D.1.8.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H51:$DC51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"D.2.","Mokestinės",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H52:$DC52)","v":0},{"$f":"SUM(H53:H60)","v":0},{"$f":"SUM(I53:I60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU53:BU60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DC53:DC60)","v":0}]
[11,"D.2.1.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H53:$DC53)","v":0},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A53,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A53,R$39)*(1+VMI)^R$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A53,AB$39)*(1+VMI)^AB$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A53,AL$39)*(1+VMI)^AL$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A53,AV$39)*(1+VMI)^AV$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A53,BF$39)*(1+VMI)^BF$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A53,BP$39)*(1+VMI)^BP$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A53,BZ$39)*(1+VMI)^BZ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A53,CJ$39)*(1+VMI)^CJ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A53,CT$39)*(1+VMI)^CT$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[12,"D.2.2.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H54:$DC54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,"D.2.3.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H55:$DC55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,"D.2.4.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H56:$DC56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,"D.2.5.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H57:$DC57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,"D.2.6.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H58:$DC58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,"D.2.7.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H59:$DC59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,"D.2.8.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H60:$DC60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"D.3.","Finansinės paskatos ir kitos išmokos",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H61:$DC61)","v":32541654.749999996},{"$f":"SUM(H62:H69)","v":0},{"$f":"SUM(I62:I69)","v":0},6181467.5299999993,8283674.0899999999,8299656.1799999997,5776099.9500000002,3058153,942604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU62:BU69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DC62:DC69)","v":0}]
[22,"D.3.1.","\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H62:$DC62)","v":3723441.0100000002},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A62,H$39)*(1+VMI)^H$39,\"\")","v":0},0,1372674.96,1500000.57,795765.32,55000.160000000003,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A62,R$39)*(1+VMI)^R$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A62,AB$39)*(1+VMI)^AB$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A62,AL$39)*(1+VMI)^AL$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A62,AV$39)*(1+VMI)^AV$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A62,BF$39)*(1+VMI)^BF$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A62,BP$39)*(1+VMI)^BP$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A62,BZ$39)*(1+VMI)^BZ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A62,CJ$39)*(1+VMI)^CJ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A62,CT$39)*(1+VMI)^CT$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[23,"D.3.2.","„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ ",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H63:$DC63)","v":5540514.7800000003},0,0,2139309.61,2083673.52,814320.86,503210.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"D.3.3.","„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H64:$DC64)","v":13069847.960000001},0,0,2669482.96,2900000,4689570,1771040,897723,142032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"D.3.4.","\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H65:$DC65)","v":6276559},0,0,0,1800000,2000000,1626559,850000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"D.3.5."," \"Konferencinio turizmo plėtros skatinimas\"\n",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H66:$DC66)","v":3931292},0,0,0,0,0,1820290,1310430,800572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"D.3.6.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H67:$DC67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"D.3.7.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H68:$DC68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"D.3.8.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H69:$DC69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,"E.","INVESTICINĖS VEIKLOS",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H70:$DC70)","v":19610000},{"$f":"SUM(H71,H80,H89)","v":0},{"$f":"SUM(I71,I80,I89)","v":980000},1080000,4470000,2870000,2870000,2870000,2900000,1570000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU71,BU80,BU89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"E.1.","Infrastruktūros vystymas",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H71:$DC71)","v":0},{"$f":"SUM(H72:H79)","v":0},{"$f":"SUM(I72:I79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU72:BU79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DC72:DC79)","v":0}]
[34,"E.1.1.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H72:$DC72)","v":0},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A72,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A72,R$39)*(1+VMI)^R$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A72,AB$39)*(1+VMI)^AB$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A72,AL$39)*(1+VMI)^AL$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A72,AV$39)*(1+VMI)^AV$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A72,BF$39)*(1+VMI)^BF$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A72,BP$39)*(1+VMI)^BP$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A72,BZ$39)*(1+VMI)^BZ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A72,CJ$39)*(1+VMI)^CJ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A72,CT$39)*(1+VMI)^CT$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[35,"E.1.2.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H73:$DC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"E.1.3.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H74:$DC74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,"E.1.4.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H75:$DC75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A76,H$39),\"\")","v":"E.1.5."},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A76,H$39),\"\")","v":"Veikla"},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H76:$DC76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,"E.1.6.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H77:$DC77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,"E.1.7.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H78:$DC78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,"E.1.8.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H79:$DC79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[44,"E.2.","Paslaugų teikimas",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H80:$DC80)","v":17460000},{"$f":"SUM(H81:H88)","v":0},{"$f":"SUM(I81:I88)","v":920000},1000000,4135000,2535000,2535000,2535000,2565000,1235000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU81:BU88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DC81:DC88)","v":0}]
[45,"E.2.1.","Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas ",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H81:$DC81)","v":3000000},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A81,H$39)*(1+VMI)^H$39,\"\")","v":0},500000,400000,2100000,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A81,R$39)*(1+VMI)^R$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A81,AB$39)*(1+VMI)^AB$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A81,AL$39)*(1+VMI)^AL$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A81,AV$39)*(1+VMI)^AV$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A81,BF$39)*(1+VMI)^BF$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A81,BP$39)*(1+VMI)^BP$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A81,BZ$39)*(1+VMI)^BZ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A81,CJ$39)*(1+VMI)^CJ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A81,CT$39)*(1+VMI)^CT$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[46,"E.2.2.","Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H82:$DC82)","v":2400000},0,0,0,400000,400000,400000,400000,400000,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"E.2.3.","Sektorinių konsultantų paslaugos (ES rinkos)",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H83:$DC83)","v":3600000},0,0,0,600000,600000,600000,600000,600000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"E.2.4.","Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H84:$DC84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"E.2.5.","Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H85:$DC85)","v":150000},0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"E.2.6.","Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H86:$DC86)","v":900000},0,0,0,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"E.2.7.","Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą ",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H87:$DC87)","v":510000},0,0,0,85000,85000,85000,85000,85000,85000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"E.2.8.","Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H88:$DC88)","v":6900000},0,270000,600000,800000,1300000,1300000,1300000,1330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"E.3.","Investicijos į žinias ir žmogiškuosius išteklius",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H89:$DC89)","v":2150000},{"$f":"SUM(H90:H97)","v":0},{"$f":"SUM(I90:I97)","v":60000},80000,335000,335000,335000,335000,335000,335000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU90:BU97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DC90:DC97)","v":0}]
[56,"E.3.1.","Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas ",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H90:$DC90)","v":960000},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,160000,160000,160000,160000,160000,160000,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,R$39)*(1+VMI)^R$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,AB$39)*(1+VMI)^AB$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,AL$39)*(1+VMI)^AL$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,AV$39)*(1+VMI)^AV$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,BF$39)*(1+VMI)^BF$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,BP$39)*(1+VMI)^BP$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,BZ$39)*(1+VMI)^BZ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,CJ$39)*(1+VMI)^CJ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,CT$39)*(1+VMI)^CT$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[57,"E.3.2.","Eksporto kompetencijų didinimo mokymai ir programos ",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H91:$DC91)","v":1190000},0,60000,80000,175000,175000,175000,175000,175000,175000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"E.3.3.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H92:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"E.3.4.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H93:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"E.3.5.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H94:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"E.3.6.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H95:$DC95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"E.3.7.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"E.3.8.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H97:$DC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[66,"F.","KOMUNIKACINĖS VEIKLOS",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H98:$DC98)","v":10120000},{"$f":"SUM(H99:H106)","v":0},{"$f":"SUM(I99:I106)","v":2020000},520000,1580000,930000,1580000,930000,1630000,930000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU99:BU106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DC99:DC106)","v":0}]
[67,"F.1.","Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose ",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H99:$DC99)","v":600000},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A99,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,100000,100000,100000,100000,100000,100000,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A99,R$39)*(1+VMI)^R$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A99,AB$39)*(1+VMI)^AB$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A99,AL$39)*(1+VMI)^AL$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A99,AV$39)*(1+VMI)^AV$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A99,BF$39)*(1+VMI)^BF$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A99,BP$39)*(1+VMI)^BP$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A99,BZ$39)*(1+VMI)^BZ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A99,CJ$39)*(1+VMI)^CJ$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A99,CT$39)*(1+VMI)^CT$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[68,"F.2.","Lietuvos pristatymo užsienyje strategijos įgyvendinimas  ",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H100:$DC100)","v":3200000},0,200000,0,500000,500000,500000,500000,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"F.3.","Proveržio sričių tarptautinių renginių Lietuvoje organizavimas ",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H101:$DC101)","v":4000000},0,700000,400000,800000,150000,800000,150000,850000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"F.4.","Nacionalinių stendų tarptautinėse parodose organizavimas ",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H102:$DC102)","v":1000000},0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"F.5.","Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H103:$DC103)","v":1320000},0,120000,120000,180000,180000,180000,180000,180000,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"F.6.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H104:$DC104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"F.7.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H105:$DC105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[74,"F.8.",{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A106,H$39),\"\")","v":0},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H106:$DC106)","v":0},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A106,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,"L.1.1.","Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H107:$DC107)","v":186856404.97115776},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,H$39),\"\")","v":0},7235961.3963636374,10440975.031333728,11621608.102569921,25040718.214423664,29572793.24632531,29928044.777415495,25116465.153826393,23193419.882116612,16829026.292259075,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,R$39),\"\")","v":7877392.8745239405},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,AB$39),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,AL$39),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,AV$39),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,BF$39),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,BP$39),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,BZ$39),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,CJ$39),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,CT$39),\"\")","v":0},0,0,0,0,0,0,0,0,0]
[108,"L.1.2.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H108:$DC108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,"L.1.3.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H109:$DC109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,"L.1.4.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H110:$DC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,"L.1.5.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H111:$DC111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[112,"L.1.6.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H112:$DC112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[113,"L.1.7.",0,null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H113:$DC113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B8\"),0,0),\"\")","v":"B."},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C8\"),0,0),\"\")","v":"REINVESTICIJOS (PO PRIEMONĖS ĮGYVENDINIMO)"},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H116:$DC116)","v":0},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H8\"),0,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H8\"),0,S$39)*(1+VMI)^S$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H8\"),0,AN$39)*(1+VMI)^AN$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H8\"),0,BT$39)*(1+VMI)^BT$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GRYNASIS VEIKLOS SRAUTAS",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H117:$DC117)","v":23087703.749999996},{"$f":"IFERROR((OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H89\"),0,H$39)-OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H100\"),0,H$39))*(1+VMI)^H$39,\"\")","v":0},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H89\"),0,I$39)*(1+VMI)^I$39-OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H100\"),0,I$39)*(1+VMI)^I$39,\"\")","v":0},6181467.5299999993,6665174.0899999999,6413656.1799999997,2462750.9500000002,1011723,277932,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H89\"),0,AO$39)*(1+VMI)^AO$39-OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H100\"),0,AO$39)*(1+VMI)^AO$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H89\"),0,BU$39)*(1+VMI)^BU$39-OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H100\"),0,BU$39)*(1+VMI)^BU$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B9\"),0,0),\"\")","v":"C."},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C9\"),0,0),\"\")","v":"PRIEMONĖS INVESTICIJOS"},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H118:$DC118)","v":62271654.75},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H9\"),0,H$39),\"\")","v":0},3000000,7781467.5299999993,14333674.09,12099656.18,10226099.949999999,6858153,5472604,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H9\"),0,AN$39),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H9\"),0,BT$39),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Jautrumo analizė","index":14,"n_rows":378,"n_cols":112,"rows_kept":378,"cut":false,"hidden":false,"merged":[[162,20,162,21],[162,52,162,54],[162,55,162,57],[162,49,162,51],[143,2,143,4],[162,25,162,27],[162,28,162,30],[162,43,162,45],[162,46,162,48],[150,2,150,5],[144,2,144,4],[162,22,162,24],[162,31,162,33],[162,34,162,36],[162,37,162,39],[162,40,162,42],[162,12,162,13],[162,14,162,15],[162,16,162,17],[162,18,162,19],[271,5,271,10],[162,4,162,5],[162,6,162,7],[162,8,162,9],[162,10,162,11],[138,2,138,5],[140,2,140,4],[4,5,4,6],[148,2,148,4],[149,2,149,4],[142,2,142,4],[139,2,139,4],[141,2,141,4],[145,2,145,5],[146,2,146,4],[147,2,147,4]]}
[]
[null,"JAUTRUMO ANALIZĖ"]
[null,{"$f":"IF(Opt_alt=\"\",\"\",INDIRECT(\"'\" & Opt_alt &\"'!B3\"))","v":"Subalansuotas eksporto skatinimas"}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,null,"Kodas","%",103]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$6+I5","v":2023},{"$f":"$H$6+J5","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$6+BV5","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,null,null,null,"PVM","Likutines PVM"]
[null,"A.","INVESTICIJOS, REINVESTICIJOS IR GRYNASIS VEIKLOS SRAUTAS",null,null,{"$f":"F8+F9+F89-F100","v":73187740.156348273},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H7:$DC7)","v":85359358.5},{"$f":"H8+H9+H89-H100","v":0},{"$f":"I8+I9+I89-I100","v":3000000},{"$f":"J8+J9+J89-J100","v":13962935.059999999},20998848.18,18513312.359999999,12688850.899999999,7869876,5750536,2575000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV8+BV9+BV89-BV100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","REINVESTICIJOS (PO PRIEMONĖS ĮGYVENDINIMO)",null,null,{"$f":"SUM(H20,H31,H42,H54,H65,H76,H87)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H8:$DC8)","v":0},{"$f":"SUM(H20,H31,H42,H54,H65,H76,H87)","v":0},{"$f":"SUM(I20,I31,I42,I54,I65,I76,I87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU20,BU31,BU42,BU54,BU65,BU76,BU87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.","PRIEMONĖS INVESTICIJOS",null,null,{"$f":"F10+F44+F78-F8","v":52975101.878562197},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H9:$DC9)","v":62271654.75},{"$f":"H10+H44+H78-H8","v":0},{"$f":"I10+I44+I78-I8","v":3000000},7781467.5299999993,14333674.09,12099656.18,10226099.949999999,6858153,5472604,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU10+BU44+BU78-BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.","REGULIACINĖS VEIKLOS",null,null,{"$f":"F11+F22+F33","v":28054588.628082436},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H10:$DC10)","v":32541654.749999996},{"$f":"H11+H22+H33","v":0},{"$f":"I11+I22+I33","v":0},6181467.5299999993,8283674.0899999999,8299656.1799999997,5776099.9500000002,3058153,942604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU11+BU22+BU33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.","Norminės",null,null,{"$f":"SUM(F12:F19)+F20","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H11:$DC11)","v":0},{"$f":"SUM(H12:H19)+H20","v":0},{"$f":"SUM(I12:I19)+I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL12:AL19)+AL20","v":0},{"$f":"SUM(AM12:AM19)+AM20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY12:CY19)+CY20","v":0},{"$f":"SUM(CZ12:CZ19)+CZ20","v":0},{"$f":"SUM(DA12:DA19)+DA20","v":0},{"$f":"SUM(DB12:DB19)+DB20","v":0},{"$f":"SUM(DC12:DC19)+DC20","v":0}]
[0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A12,0)","v":"D.1.1."},{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A12,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A12,0))","v":"Veikla (nurodykite pavadinimą; suplanuotas investicijas pagrįskite prielaidų lape)"},null,{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A12,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A12,0))","v":0.21},{"$f":"H12+NPV(FD,I12:INDEX(I12:DC12,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H12:$DC12)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,H$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,R$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,AB$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,AL$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,AV$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,BF$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,BP$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,BZ$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,CJ$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,CT$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A12,0)","v":"D.1.1."},1,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,DG$5)","v":21},0]
[1,"D.1.2.","Veikla",null,0.21,{"$f":"H13+NPV(FD,I13:INDEX(I13:DC13,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H13:$DC13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.2.",1,21,0]
[2,"D.1.3.","Veikla",null,0.21,{"$f":"H14+NPV(FD,I14:INDEX(I14:DC14,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H14:$DC14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.3.",1,21,0]
[3,"D.1.4.","Veikla",null,0.21,{"$f":"H15+NPV(FD,I15:INDEX(I15:DC15,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H15:$DC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.4.",1,21,0]
[4,"D.1.5.","Veikla",null,0.21,{"$f":"H16+NPV(FD,I16:INDEX(I16:DC16,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H16:$DC16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.5.",1,21,0]
[5,"D.1.6.","Veikla",null,0.21,{"$f":"H17+NPV(FD,I17:INDEX(I17:DC17,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H17:$DC17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.6.",1,21,0]
[6,"D.1.7.","Veikla",null,0.21,{"$f":"H18+NPV(FD,I18:INDEX(I18:DC18,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H18:$DC18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.7.",1,21,0]
[7,"D.1.8.","Veikla",null,0.21,{"$f":"H19+NPV(FD,I19:INDEX(I19:DC19,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H19:$DC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.8.",1,21,0]
[8,"D.1.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H20+NPV(FD,I20:INDEX(I20:DC20,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H20:$DC20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.9.",1,21,0]
[9,"D.1.L.","Likutinė vertė",null,0.21,{"$f":"H21+NPV(FD,I21:INDEX(I21:DC21,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H21:$DC21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.L.",1,21,{"$f":"DG21/(100+DG21)","v":0.17355371900826447}]
[10,"D.2.","Mokestinės",null,"",{"$f":"SUM(F23:F30)+F31","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H22:$DC22)","v":0},{"$f":"SUM(H23:H31)","v":0},{"$f":"SUM(I23:I31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU23:BU31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1]
[11,"D.2.1.","Veikla",null,0.21,{"$f":"H23+NPV(FD,I23:INDEX(I23:DC23,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H23:$DC23)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,H$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,R$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,AB$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,AL$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,AV$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,BF$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,BP$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,BZ$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,CJ$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,CT$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,null,"D.2.1.",1,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,DG$5)","v":21},0]
[12,"D.2.2.","Veikla",null,0.21,{"$f":"H24+NPV(FD,I24:INDEX(I24:DC24,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H24:$DC24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.2.",1,21,0]
[13,"D.2.3.","Veikla",null,0.21,{"$f":"H25+NPV(FD,I25:INDEX(I25:DC25,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H25:$DC25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.3.",1,21,0]
[14,"D.2.4.","Veikla",null,0.21,{"$f":"H26+NPV(FD,I26:INDEX(I26:DC26,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H26:$DC26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.4.",1,21,0]
[15,"D.2.5.","Veikla",null,0.21,{"$f":"H27+NPV(FD,I27:INDEX(I27:DC27,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H27:$DC27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.5.",1,21,0]
[16,"D.2.6.","Veikla",null,0.21,{"$f":"H28+NPV(FD,I28:INDEX(I28:DC28,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H28:$DC28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.6.",1,21,0]
[17,"D.2.7.","Veikla",null,0.21,{"$f":"H29+NPV(FD,I29:INDEX(I29:DC29,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H29:$DC29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.7.",1,21,0]
[18,"D.2.8.","Veikla",null,0.21,{"$f":"H30+NPV(FD,I30:INDEX(I30:DC30,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H30:$DC30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.8.",1,21,0]
[19,"D.2.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H31+NPV(FD,I31:INDEX(I31:DC31,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H31:$DC31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.9.",1,21,0]
[20,"D.2.L.","Likutinė vertė",null,0.21,{"$f":"H32+NPV(FD,I32:INDEX(I32:DC32,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H32:$DC32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.L.",1,21,{"$f":"DG32/(100+DG32)","v":0.17355371900826447}]
[21,"D.3.","Finansinės paskatos ir kitos išmokos",null,"",{"$f":"SUM(F34:F41)+F42","v":28054588.628082436},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H33:$DC33)","v":32541654.749999996},{"$f":"SUM(H34:H42)","v":0},{"$f":"SUM(I34:I42)","v":0},6181467.5299999993,8283674.0899999999,8299656.1799999997,5776099.9500000002,3058153,942604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU34:BU42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1]
[22,"D.3.1.","\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H34+NPV(FD,I34:INDEX(I34:DC34,PAL))","v":3328039.8604484024},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H34:$DC34)","v":3723441.0100000002},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,H$5)*$DF34","v":0},0,1372674.96,1500000.57,795765.32,55000.160000000003,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,R$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,AB$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,AL$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,AV$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,BF$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,BP$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,BZ$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,CJ$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,CT$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,null,"D.3.1.",1,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,DG$5)","v":0},0]
[23,"D.3.2.","„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ ",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H35+NPV(FD,I35:INDEX(I35:DC35,PAL))","v":4939977.6361188078},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H35:$DC35)","v":5540514.7800000003},0,0,2139309.61,2083673.52,814320.86,503210.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.2.",1,0,0]
[24,"D.3.3.","„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H36+NPV(FD,I36:INDEX(I36:DC36,PAL))","v":11327922.543467782},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H36:$DC36)","v":13069847.960000001},0,0,2669482.96,2900000,4689570,1771040,897723,142032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.3.",1,0,0]
[25,"D.3.4.","\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":5318482.1073811073},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H37:$DC37)","v":6276559},0,0,0,1800000,2000000,1626559,850000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.4.",1,0,0]
[26,"D.3.5."," \"Konferencinio turizmo plėtros skatinimas\"\n",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H38+NPV(FD,I38:INDEX(I38:DC38,PAL))","v":3140166.4806663371},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H38:$DC38)","v":3931292},0,0,0,0,0,1820290,1310430,800572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.5.",1,0,0]
[27,"D.3.6.","",null,0.21,{"$f":"H39+NPV(FD,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H39:$DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.6.",1,21,0]
[28,"D.3.7.","",null,0.21,{"$f":"H40+NPV(FD,I40:INDEX(I40:DC40,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H40:$DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.7.",1,21,0]
[29,"D.3.8.","",null,0.21,{"$f":"H41+NPV(FD,I41:INDEX(I41:DC41,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H41:$DC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.8.",1,21,0]
[30,"D.3.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H42+NPV(FD,I42:INDEX(I42:DC42,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H42:$DC42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.9.",1,21,0]
[31,"D.3.L.","Likutinė vertė",null,0.21,{"$f":"H43+NPV(FD,I43:INDEX(I43:DC43,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H43:$DC43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.L.",1,21,{"$f":"DG43/(100+DG43)","v":0.17355371900826447}]
[32,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A44,0)","v":"E."},{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A44,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A44,0))","v":"INVESTICINĖS VEIKLOS"},null,{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A44,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A44,0))","v":""},{"$f":"F45+F56+F67","v":16346008.919265121},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H44:$DC44)","v":19610000},{"$f":"H45+H56+H67","v":0},{"$f":"I45+I56+I67","v":980000},1080000,4470000,2870000,2870000,2870000,2900000,1570000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU45+BU56+BU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1]
[33,"E.1.","Infrastruktūros vystymas",null,"",{"$f":"SUM(F46:F53)+F54","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":0},{"$f":"SUM(H46:H54)","v":0},{"$f":"SUM(I46:I54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1]
[34,"E.1.1.","Veikla",null,0.21,{"$f":"H46+NPV(FD,I46:INDEX(I46:DC46,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,H$5)*$DF46","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,I$5)*$DF46","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,R$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,AB$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,AL$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,AV$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,BF$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,BP$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,BZ$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,CJ$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,CT$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,null,"E.1.1.",1,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,DG$5)","v":21},0]
[35,"E.1.2.","Veikla",null,0.21,{"$f":"H47+NPV(FD,I47:INDEX(I47:DC47,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H47:$DC47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.2.",1,21,0]
[36,"E.1.3.","Veikla",null,0.21,{"$f":"H48+NPV(FD,I48:INDEX(I48:DC48,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H48:$DC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.3.",1,21,0]
[37,"E.1.4.","Veikla",null,0.21,{"$f":"H49+NPV(FD,I49:INDEX(I49:DC49,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H49:$DC49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.4.",1,21,0]
[38,"E.1.5.","Veikla",null,0.21,{"$f":"H50+NPV(FD,I50:INDEX(I50:DC50,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H50:$DC50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.5.",1,21,0]
[39,"E.1.6.","Veikla",null,0.21,{"$f":"H51+NPV(FD,I51:INDEX(I51:DC51,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H51:$DC51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.6.",1,21,0]
[40,"E.1.7.","Veikla",null,0.21,{"$f":"H52+NPV(FD,I52:INDEX(I52:DC52,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H52:$DC52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.7.",1,21,0]
[41,"E.1.8.","Veikla",null,0.21,{"$f":"H53+NPV(FD,I53:INDEX(I53:DC53,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H53:$DC53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.8.",1,21,0]
[42,"E.1.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H54+NPV(FD,I54:INDEX(I54:DC54,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H54:$DC54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.9.",1,21,0]
[43,"E.1.L.","Likutinė vertė",null,0.21,{"$f":"H55+NPV(FD,I55:INDEX(I55:DC55,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H55:$DC55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.L.",1,21,{"$f":"DG55/(100+DG55)","v":0.17355371900826447}]
[44,"E.2.","Paslaugų teikimas",null,"",{"$f":"SUM(F57:F64)+F65","v":14590724.297399342},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H56:$DC56)","v":17460000},{"$f":"SUM(H57:H65)","v":0},{"$f":"SUM(I57:I65)","v":920000},1000000,4135000,2535000,2535000,2535000,2565000,1235000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU57:BU65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1]
[45,"E.2.1.","Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas ",null,0.21,{"$f":"H57+NPV(FD,I57:INDEX(I57:DC57,PAL))","v":2717484.0691852523},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H57:$DC57)","v":3000000},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,H$5)*$DF57","v":0},500000,400000,2100000,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,R$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,AB$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,AL$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,AV$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,BF$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,BP$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,BZ$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,CJ$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,CT$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,null,"E.2.1.",1,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,DG$5)","v":21},0]
[46,"E.2.2.","Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)",null,0.21,{"$f":"H58+NPV(FD,I58:INDEX(I58:DC58,PAL))","v":1938660.0801576737},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H58:$DC58)","v":2400000},0,0,0,400000,400000,400000,400000,400000,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.2.",1,21,0]
[47,"E.2.3.","Sektorinių konsultantų paslaugos (ES rinkos)",null,0.21,{"$f":"H59+NPV(FD,I59:INDEX(I59:DC59,PAL))","v":2907990.1202365109},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H59:$DC59)","v":3600000},0,0,0,600000,600000,600000,600000,600000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.3.",1,21,0]
[48,"E.2.4.","Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai",null,0.21,{"$f":"H60+NPV(FD,I60:INDEX(I60:DC60,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H60:$DC60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.4.",1,21,0]
[49,"E.2.5.","Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje",null,0.21,{"$f":"H61+NPV(FD,I61:INDEX(I61:DC61,PAL))","v":144230.76923076922},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H61:$DC61)","v":150000},0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.5.",1,21,0]
[50,"E.2.6.","Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje",null,0.21,{"$f":"H62+NPV(FD,I62:INDEX(I62:DC62,PAL))","v":726997.53005912772},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H62:$DC62)","v":900000},0,0,0,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.6.",1,21,0]
[51,"E.2.7.","Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą ",null,0.21,{"$f":"H63+NPV(FD,I63:INDEX(I63:DC63,PAL))","v":411965.26703350572},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H63:$DC63)","v":510000},0,0,0,85000,85000,85000,85000,85000,85000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.7.",1,21,0]
[52,"E.2.8.","Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus",null,0.21,{"$f":"H64+NPV(FD,I64:INDEX(I64:DC64,PAL))","v":5743396.4614965022},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H64:$DC64)","v":6900000},0,270000,600000,800000,1300000,1300000,1300000,1330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.8.",1,21,0]
[53,"E.2.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H65+NPV(FD,I65:INDEX(I65:DC65,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H65:$DC65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.9.",1,21,0]
[54,"E.2.L.","Likutinė vertė",null,0.21,{"$f":"H66+NPV(FD,I66:INDEX(I66:DC66,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H66:$DC66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.L.",1,21,{"$f":"DG66/(100+DG66)","v":0.17355371900826447}]
[55,"E.3.","Investicijos į žinias ir žmogiškuosius išteklius",null,"",{"$f":"SUM(F68:F75)+F76","v":1755284.6218657796},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H67:$DC67)","v":2150000},{"$f":"SUM(H68:H76)","v":0},{"$f":"SUM(I68:I76)","v":60000},80000,335000,335000,335000,335000,335000,335000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU68:BU76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1]
[56,"E.3.1.","Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas ",null,0.21,{"$f":"H68+NPV(FD,I68:INDEX(I68:DC68,PAL))","v":775464.0320630694},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H68:$DC68)","v":960000},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,H$5)*$DF68","v":0},0,0,160000,160000,160000,160000,160000,160000,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,R$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,AB$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,AL$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,AV$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,BF$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,BP$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,BZ$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,CJ$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,CT$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,null,"E.3.1.",1,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,DG$5)","v":21},0]
[57,"E.3.2.","Eksporto kompetencijų didinimo mokymai ir programos ",null,0.21,{"$f":"H69+NPV(FD,I69:INDEX(I69:DC69,PAL))","v":979820.58980271011},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H69:$DC69)","v":1190000},0,60000,80000,175000,175000,175000,175000,175000,175000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.2.",1,21,0]
[58,"E.3.3.","",null,0.21,{"$f":"H70+NPV(FD,I70:INDEX(I70:DC70,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H70:$DC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.3.",1,21,0]
[59,"E.3.4.","",null,0.21,{"$f":"H71+NPV(FD,I71:INDEX(I71:DC71,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H71:$DC71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.4.",1,21,0]
[60,"E.3.5.","",null,0.21,{"$f":"H72+NPV(FD,I72:INDEX(I72:DC72,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H72:$DC72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.5.",1,21,0]
[61,"E.3.6.","",null,0.21,{"$f":"H73+NPV(FD,I73:INDEX(I73:DC73,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H73:$DC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.6.",1,21,0]
[62,"E.3.7.","",null,0.21,{"$f":"H74+NPV(FD,I74:INDEX(I74:DC74,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H74:$DC74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.7.",1,21,0]
[63,"E.3.8.","",null,0.21,{"$f":"H75+NPV(FD,I75:INDEX(I75:DC75,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H75:$DC75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.8.",1,21,0]
[64,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A76,0)","v":"E.3.9."},{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A76,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A76,0))","v":"Reinvesticijos (po priemonės įgyvendinimo)"},null,{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A76,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A76,0))","v":0.21},{"$f":"H76+NPV(FD,I76:INDEX(I76:DC76,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H76:$DC76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A76,0)","v":"E.3.9."},1,21,0]
[65,"E.3.L.","Likutinė vertė",null,0.21,{"$f":"H77+NPV(FD,I77:INDEX(I77:DC77,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H77:$DC77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.L.",1,21,{"$f":"DG77/(100+DG77)","v":0.17355371900826447}]
[66,"F.","KOMUNIKACINĖS VEIKLOS",null,"",{"$f":"SUM(F79:F87)","v":8574504.3312146328},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H78:$DC78)","v":10120000},{"$f":"SUM(H79:H87)","v":0},{"$f":"SUM(I79:I87)","v":2020000},520000,1580000,930000,1580000,930000,1630000,930000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU79:BU87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1]
[67,"F.1.","Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose ",null,0.21,{"$f":"H79+NPV(FD,I79:INDEX(I79:DC79,PAL))","v":484665.02003941842},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H79:$DC79)","v":600000},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,H$5)*$DF79","v":0},0,0,100000,100000,100000,100000,100000,100000,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,R$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,AB$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,AL$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,AV$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,BF$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,BP$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,BZ$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,CJ$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,CT$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,null,"F.1.",1,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,DG$5)","v":21},0]
[68,"F.2.","Lietuvos pristatymo užsienyje strategijos įgyvendinimas  ",null,0.21,{"$f":"H80+NPV(FD,I80:INDEX(I80:DC80,PAL))","v":2615632.7925047847},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H80:$DC80)","v":3200000},0,200000,0,500000,500000,500000,500000,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.2.",1,21,0]
[69,"F.3.","Proveržio sričių tarptautinių renginių Lietuvoje organizavimas ",null,0.21,{"$f":"H81+NPV(FD,I81:INDEX(I81:DC81,PAL))","v":3413939.6601142688},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H81:$DC81)","v":4000000},0,700000,400000,800000,150000,800000,150000,850000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.3.",1,21,0]
[70,"F.4.","Nacionalinių stendų tarptautinėse parodose organizavimas ",null,0.21,{"$f":"H82+NPV(FD,I82:INDEX(I82:DC82,PAL))","v":961538.4615384615},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H82:$DC82)","v":1000000},0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.4.",1,21,0]
[71,"F.5.","Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose",null,0.21,{"$f":"H83+NPV(FD,I83:INDEX(I83:DC83,PAL))","v":1098728.397017699},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H83:$DC83)","v":1320000},0,120000,120000,180000,180000,180000,180000,180000,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.5.",1,21,0]
[72,"F.6.","",null,0.21,{"$f":"H84+NPV(FD,I84:INDEX(I84:DC84,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H84:$DC84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.6.",1,21,0]
[73,"F.7.","",null,0.21,{"$f":"H85+NPV(FD,I85:INDEX(I85:DC85,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H85:$DC85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.7.",1,21,0]
[74,"F.8.","",null,0.21,{"$f":"H86+NPV(FD,I86:INDEX(I86:DC86,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H86:$DC86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.8.",1,21,0]
[75,"F.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H87+NPV(FD,I87:INDEX(I87:DC87,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H87:$DC87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.9.",1,21,0]
[76,"F.L.","Likutinė vertė",null,0.21,{"$f":"H88+NPV(FD,I88:INDEX(I88:DC88,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H88:$DC88)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A88,H$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A88,X$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A88,CJ$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.L.",1,21,{"$f":"DG88/(100+DG88)","v":0.17355371900826447}]
[77,"G.","VEIKLOS IR PALAIKYMO (ATNAUJINIMO) SĄNAUDOS, IŠ VISO",null,"",{"$f":"SUM(F90:F99)","v":20212638.277786072},{"$f":"SUM(G90:G99)","v":23087703.749999996},{"$f":"SUM(H90:H99)","v":0},{"$f":"SUM(I90:I99)","v":0},6181467.5299999993,6665174.0899999999,6413656.1799999997,2462750.9500000002,1011723,277932,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU90:BU99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1]
[78,"G.1.","Darbo užmokesčio ir su juo susijusios išlaidos",null,0,{"$f":"H90+NPV(FD,I90:INDEX(I90:DC90,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H90:$DC90)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,H$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,R$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,AB$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,AL$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,AV$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,BF$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,BP$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,BZ$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,CJ$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,CT$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,null,"G.1.",1,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,DG$5)","v":0}]
[79,"G.2.","Pridėtinės priemonės įgyvendinimo išlaidos, 3% norma",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H91+NPV(FD,I91:INDEX(I91:DC91,PAL))","v":616698.23775107902},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H91:$DC91)","v":753900},0,0,0,181500,114000,133500,114000,135900,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.2.",1,0]
[80,"G.3.","",null,0.21,{"$f":"H92+NPV(FD,I92:INDEX(I92:DC92,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H92:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.3.",1,21]
[81,"G.4.","",null,0.21,{"$f":"H93+NPV(FD,I93:INDEX(I93:DC93,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H93:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.4.",1,21]
[82,"G.5.","",null,0.21,{"$f":"H94+NPV(FD,I94:INDEX(I94:DC94,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H94:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.5.",1,21]
[83,"G.6.","Privatus kofinansavimas (ES finansuojamų projektų)",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H95+NPV(FD,I95:INDEX(I95:DC95,PAL))","v":19595940.040034994},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H95:$DC95)","v":22333803.749999996},0,0,6181467.5299999993,6483674.0899999999,6299656.1799999997,2329250.9500000002,897723,142032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.6.",1,0]
[84,"G.7.","",null,0.21,{"$f":"H96+NPV(FD,I96:INDEX(I96:DC96,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.7.",1,21]
[85,"G.8.","",null,0.21,{"$f":"H97+NPV(FD,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.8.",1,21]
[86,"G.9.","",null,0.21,{"$f":"H98+NPV(FD,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.9.",1,21]
[87,"G.10.","",null,0.21,{"$f":"H99+NPV(FD,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.10.",1,21]
[88,"H.","VEIKLOS PAJAMOS, IŠ VISO (išskyrus mokestines pajamas)",null,"",{"$f":"SUM(F101:F110)","v":0},{"$f":"SUM(G101:G110)","v":0},{"$f":"SUM(H101:H110)","v":0},{"$f":"SUM(I101:I110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU101:BU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1]
[89,"H.1.","Veiklos pajamos 1 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H101+NPV(FD,I101:INDEX(I101:DC101,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H101:$DC101)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,H$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,R$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,AB$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,AL$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,AV$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,BF$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,BP$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,BZ$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,CJ$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,CT$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,null,"H.1.",1,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,DG$5)","v":0}]
[90,"H.2.","Veiklos pajamos 2 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H102+NPV(FD,I102:INDEX(I102:DC102,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H102:$DC102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.2.",1,0]
[91,"H.3.","Veiklos pajamos 3 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H103+NPV(FD,I103:INDEX(I103:DC103,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H103:$DC103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.3.",1,0]
[92,"H.4.","Veiklos pajamos 4 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H104+NPV(FD,I104:INDEX(I104:DC104,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H104:$DC104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.4.",1,0]
[93,"H.5.","Veiklos pajamos 5 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H105+NPV(FD,I105:INDEX(I105:DC105,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H105:$DC105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.5.",1,0]
[94,"H.6.","Veiklos pajamos 1 (privataus ir NVO sektoriaus)",null,"",{"$f":"H106+NPV(FD,I106:INDEX(I106:DC106,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H106:$DC106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.6.",1,0]
[95,"H.7.","Veiklos pajamos 2 (privataus ir NVO sektoriaus)",null,"",{"$f":"H107+NPV(FD,I107:INDEX(I107:DC107,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H107:$DC107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.7.",1,0]
[96,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A108,0)","v":"H.8."},{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A108,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A108,0))","v":"Veiklos pajamos 3 (privataus ir NVO sektoriaus)"},null,{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A108,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A108,0))","v":""},{"$f":"H108+NPV(FD,I108:INDEX(I108:DC108,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H108:$DC108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.8.",1,0]
[97,"H.9.","Veiklos pajamos 4 (privataus ir NVO sektoriaus)",null,"",{"$f":"H109+NPV(FD,I109:INDEX(I109:DC109,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H109:$DC109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.9.",1,0]
[98,"H.10.","Veiklos pajamos 5 (privataus ir NVO sektoriaus)",null,"",{"$f":"H110+NPV(FD,I110:INDEX(I110:DC110,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H110:$DC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.10.",1,0]
[99,"I.","MOKESTINĖS PAJAMOS",null,"",{"$f":"H111+NPV(FD,I111:INDEX(I111:DC111,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H111:$DC111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"I.",1]
[100,"J.","PVM (kuris įskaičiuotas į investicijas, veiklos sąnaudas ir pajamas) BALANSAS",null,"",{"$f":"H112+NPV(FD,I112:INDEX(I112:DC112,PAL))","v":4325047.7542154947},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H112:$DC112)","v":5159752.0661157025},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,H$5)","v":0},520661.15702479344,277685.95041322312,1050000,659504.132231405,772314.04958677688,659504.132231405,786198.34710743802,433884.29752066114,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,R$5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,AB$5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,AL$5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,AV$5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,BF$5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,BP$5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,BZ$5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,CJ$5)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,CT$5)","v":0},0,0,0,0,0,0,0,0,0,null,"J.",1]
[101,"J.1.","Bendra pirkimo PVM suma (investicijoms ir reinvesticijoms)",null,"",{"$f":"H113+NPV(FD,I113:INDEX(I113:DC113,PAL))","v":4325047.7542154947},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H113:$DC113)","v":5159752.0661157025},{"$f":"SUMPRODUCT($DG12:$DG20,H12:H20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,H23:H31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,H34:H42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,H46:H54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,H57:H65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,H68:H76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,H79:H87,1/($DG79:$DG87+100))","v":0},{"$f":"SUMPRODUCT($DG12:$DG20,I12:I20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,I23:I31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,I34:I42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,I46:I54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,I57:I65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,I68:I76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,I79:I87,1/($DG79:$DG87+100))","v":520661.15702479344},277685.95041322312,1050000,659504.132231405,772314.04958677688,659504.132231405,786198.34710743802,433884.29752066114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,BU12:BU20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,BU23:BU31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,BU34:BU42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,BU46:BU54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,BU57:BU65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,BU68:BU76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,BU79:BU87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,DC12:DC20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,DC23:DC31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,DC34:DC42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,DC46:DC54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,DC57:DC65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,DC68:DC76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,DC79:DC87,1/($DG79:$DG87+100))","v":0},null,"J.1.",1]
[102,"J.2.","Bendra pirkimo PVM suma (veiklos sąnaudoms)",null,"",{"$f":"H114+NPV(FD,I114:INDEX(I114:DC114,PAL))","v":0},{"$f":"G115+G116-G117","v":-186850430.441746},{"$f":"SUMPRODUCT($DG90:$DG99,H90:H99,1/($DG90:$DG99+100))","v":0},{"$f":"SUMPRODUCT($DG90:$DG99,I90:I99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG90:$DG99,BU90:BU99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"J.2.",1]
[103,"J.3.","Bendra pardavimo PVM suma",null,"",{"$f":"H115+NPV(FD,I115:INDEX(I115:DC115,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H115:$DC115)","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,H101:H110,1/($DG101:$DG110+100))","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,I101:I110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG101:$DG110,BU101:BU110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"J.3.",1]
[104,"K.","SIEKIAMAS REZULTATAS: Eksporto konkurencingumą padidinusių įmonių skaičius, matavimo vienetas: vnt.",null,"",{"$f":"H116+NPV(FD,I116:INDEX(I116:DC116,PAL))","v":4807.6276089000103},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":5974.5294117647054},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A116,H$5)*$DF116","v":0},263.27272727272731,369.55972455978991,400.79195818304004,843.4989858907843,967.17771189150938,950.31719352698985,774.32818358804855,694.23667621662423,489.07782984102676,222.26842079416551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A116,AN$5)*$DF116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A116,BT$5)*$DF116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"K.",1]
[105,"L.","SOCIALINIS - EKONOMINIS POVEIKIS",null,"",{"$f":"H117+NPV(SD,I117:INDEX(I117:DC117,PAL))","v":141737930.61972579},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":186856404.97115776},{"$f":"H118-H126","v":0},{"$f":"I118-I126","v":7235961.3963636374},10440975.031333728,11621608.102569921,25040718.214423664,29572793.24632531,29928044.777415495,25116465.153826393,23193419.882116612,16829026.292259075,7877392.8745239405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU118-BU126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.",1]
[106,"L.1.","Socialinio - ekonominio poveikio nauda",{"$f":"IF(Result_mat=0,\"\",Result_mat)","v":"vnt."},"",{"$f":"H118+NPV(SD,I118:INDEX(I118:DC118,PAL))","v":141737930.61972579},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":186856404.97115776},{"$f":"SUM(H119:H125)","v":0},{"$f":"SUM(I119:I125)","v":7235961.3963636374},10440975.031333728,11621608.102569921,25040718.214423664,29572793.24632531,29928044.777415495,25116465.153826393,23193419.882116612,16829026.292259075,7877392.8745239405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU119:BU125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.",1]
[107,"L.1.1.","Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis",null,"",{"$f":"H119+NPV(SD,I119:INDEX(I119:DC119,PAL))","v":141737930.61972579},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":186856404.97115776},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,H$5)*$DF119","v":0},7235961.3963636374,10440975.031333728,11621608.102569921,25040718.214423664,29572793.24632531,29928044.777415495,25116465.153826393,23193419.882116612,16829026.292259075,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,R$5)*$DF119","v":7877392.8745239405},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,AB$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,AL$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,AV$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,BF$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,BP$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,BZ$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,CJ$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,CT$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,null,"L.1.1.",1]
[108,"L.1.2.","",null,"",{"$f":"H120+NPV(SD,I120:INDEX(I120:DC120,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H120:$DC120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.2.",1]
[109,"L.1.3.","",null,"",{"$f":"H121+NPV(SD,I121:INDEX(I121:DC121,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.3.",1]
[110,"L.1.4.","",null,"",{"$f":"H122+NPV(SD,I122:INDEX(I122:DC122,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.4.",1]
[111,"L.1.5.","",null,"",{"$f":"H123+NPV(SD,I123:INDEX(I123:DC123,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H123:$DC123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.5.",1]
[112,"L.1.6.","",null,"",{"$f":"H124+NPV(SD,I124:INDEX(I124:DC124,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H124:$DC124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.6.",1]
[113,"L.1.7.","",null,"",{"$f":"H125+NPV(SD,I125:INDEX(I125:DC125,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H125:$DC125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.7.",1]
[114,"L.2.","Socialinio - ekonominio poveikio žala",null,"",{"$f":"H126+NPV(SD,I126:INDEX(I126:DC126,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H126:$DC126)","v":0},{"$f":"SUM(H127:H129)","v":0},{"$f":"SUM(I127:I129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU127:BU129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.2.",1]
[115,"L.2.1.","",null,"",{"$f":"H127+NPV(SD,I127:INDEX(I127:DC127,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H127:$DC127)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,H$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,R$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,AB$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,AL$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,AV$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,BF$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,BP$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,BZ$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,CJ$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,CT$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,null,"L.2.1.",1]
[116,"L.2.2.","",null,"",{"$f":"H128+NPV(SD,I128:INDEX(I128:DC128,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H128:$DC128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.2.2.",1]
[117,"L.2.3.","",null,"",{"$f":"H129+NPV(SD,I129:INDEX(I129:DC129,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H129:$DC129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.2.3.",1]
[null,"M.","Investicijų ir reinvesticijų srautas (be PVM)",null,null,{"$f":"H130+NPV(SD,I130:INDEX(I130:DC130,PAL))","v":46815989.9939266},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H130:$DC130)","v":57111902.683884293},{"$f":"H$8+H$9-H$113","v":0},{"$f":"I$8+I$9-I$113","v":2479338.8429752067},7503781.579586776,13283674.09,11440152.047768595,9453785.9004132226,6198648.867768595,4686405.6528925616,2066115.7024793387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$8+AN$9-AN$113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$8+BT$9-BT$113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"N.","Veiklos ir palaikymo (atnaujinimo) sąnaudos (be PVM)",null,null,{"$f":"H131+NPV(SD,I131:INDEX(I131:DC131,PAL))","v":19573809.187440664},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H131:$DC131)","v":23087703.749999996},{"$f":"H$89-H$114","v":0},0,6181467.5299999993,6665174.0899999999,6413656.1799999997,2462750.9500000002,1011723,277932,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN$89-AN$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$89-BT$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O.","Likutinė vertė",null,null,{"$f":"H132+NPV(FD,I132:INDEX(I132:DC132,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H132:$DC132)","v":0},{"$f":"SUM(H$21,H$32,H$43,H$55,H$66,H$77,H$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN$21,AN$32,AN$43,AN$55,AN$66,AN$77,AN$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT$21,BT$32,BT$43,BT$55,BT$66,BT$77,BT$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P.","Likutinė vertė (be PVM)",null,null,{"$f":"H133+NPV(SD,I133:INDEX(I133:DC133,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H133:$DC133)","v":0},{"$f":"H132-SUMPRODUCT(H$21:H$88,$DH$21:$DH$88)","v":0},{"$f":"I132-SUMPRODUCT(I$21:I$88,$DI$21:$DI$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W132-SUMPRODUCT(W$21:W$88,$DH$21:$DH$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN132-SUMPRODUCT(AN$21:AN$88,$DI$21:$DI$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT132-SUMPRODUCT(BT$21:BT$88,$DI$21:$DI$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ132-SUMPRODUCT(CZ$21:CZ$88,$DI$21:$DI$88)","v":0},{"$f":"DA132-SUMPRODUCT(DA$21:DA$88,$DI$21:$DI$88)","v":0},{"$f":"DB132-SUMPRODUCT(DB$21:DB$88,$DI$21:$DI$88)","v":0},{"$f":"DC132-SUMPRODUCT(DC$21:DC$88,$DI$21:$DI$88)","v":0}]
[null,"R.","Pinigų srautas ekonominės grynosios dabartinės vertės skaičiavimui",null,null,{"$f":"H134+NPV(SD,I134:INDEX(I134:DC134,PAL))","v":75348131.43835856},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H134:$DC134)","v":106656798.53727347},{"$f":"H117-H130-H131+H133","v":0},{"$f":"I117-I130-I131+I133","v":4756622.5533884307},-3244274.0782530475,-8327240.0774300788,7186909.9866550695,17656256.395912088,22717672.909646899,20152127.500933833,21052304.179637272,16829026.292259075,7877392.8745239405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL117-AL130-AL131+AL133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR117-BR130-BR131+BR133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX117-CX130-CX131+CX133","v":0},0,0,0,0,0]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$f":"H135+NPV(FD,I135:INDEX(I135:DC135,PAL))","v":68862692.402132764},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H135:$DC135)","v":80199606.433884293},{"$f":"H$7-H$112","v":0},{"$f":"I$7-I$112","v":2479338.8429752067},13685249.109586775,19948848.18,17853808.227768593,11916536.850413222,7210371.867768595,4964337.6528925616,2141115.7024793387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$7-BU$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T.","Privataus ir NVO sektoriaus grynasis veiklos srautas (be PVM)",null,null,{"$f":"H136+NPV(FD,I136:INDEX(I136:DC136,PAL))","v":19595940.040034994},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H136:$DC136)","v":22333803.749999996},{"$f":"SUMPRODUCT(H$95:H$99,100/($DG$95:$DG$99+100))-SUMPRODUCT(H$106:H$110,100/($DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT(I$95:I$99,100/($DG$95:$DG$99+100))-SUMPRODUCT(I$106:I$110,100/($DG$106:$DG$110+100))","v":0},6181467.5299999993,6483674.0899999999,6299656.1799999997,2329250.9500000002,897723,142032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BU$95:BU$99,100/($DG$95:$DG$99+100))-SUMPRODUCT(BU$106:BU$110,100/($DG$106:$DG$110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"U.","PVM dalis, sumokėta privataus sektoriaus",null,null,{"$f":"H137+NPV(FD,I137:INDEX(I137:DC137,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H137:$DC137)","v":0},{"$f":"SUMPRODUCT(H$106:H$110,100*$D$106:$D$110,1/($DG$106:$DG$110+100),$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT(I$106:I$110,100*$D$106:$D$110,1/($DG$106:$DG$110+100),$DH$106:$DH$110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BU$106:BU$110,100*$D$106:$D$110,1/($DG$106:$DG$110+100),$DH$106:$DH$110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.","Pinigų srautas poveikio viešiesiems finansams skaičiavimui",null,null,{"$f":"H138+NPV(FD,I138:INDEX(I138:DC138,PAL))","v":-49266752.36209777},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H138:$DC138)","v":-57865802.683884293},{"$f":"-H135+H136+H137","v":0},{"$f":"-I135+I136+I137","v":-2479338.8429752067},-7503781.579586776,-13465174.09,-11554152.047768593,-9587285.9004132226,-6312648.867768595,-4822305.6528925616,-2141115.7024793387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU135+BU136+BU137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pagrindiniai SVA ir SNA rodikliai"]
[null,null,"Ekonominės naudos ir išlaidų santykis (ENIS)",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$2,'Jautrumo analizė'!G140,\"\")","v":2.1349353721121886},{"$f":"IFERROR(IF(F131<0,(F117-F131)/(F130-F133),(F117)/(F130+F131-F133)),\"\")","v":2.1349353721121886}]
[null,null,"Ekonominė grynoji dabartinė vertė (EGDV)",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$2,'Jautrumo analizė'!G141,\"\")","v":75348131.43835856},{"$f":"IFERROR(F134,\"\")","v":75348131.43835856}]
[null,null,"Ekonominė vidinė grąžos norma (EVGN)",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$2,'Jautrumo analizė'!G142,\"\")","v":""},{"$f":"IFERROR(IRR(H134:INDEX(H134:DC134,PAL+1)),\"\")","v":""}]
[null,null,"SVA rodiklis",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$3,'Jautrumo analizė'!G143,\"\")","v":""},{"$f":"IFERROR((F7+F115-F132)/F116,\"\")","v":15223.254817170355}]
[null,null,"DA rodiklis",null,null,{"$f":"IF(Rezultatai!B$5<>\"\",'Jautrumo analizė'!G144,\"\")","v":""},{"$f":"IFERROR(SUM(F152:F160),\"\")","v":6}]
[null,null,"Poveikis viešiesiems finansams",null,null,{"$f":"IFERROR(F138,\"\")","v":-49266752.36209777}]
[null,null,"Finansinės analizės rodikliai",null,null,null,"Reali vertė",{"$f":"H6","v":"2022"},{"$f":"I6","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BU6","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,{"$f":"SUMIF($H$4:$DC$4,\"<=\"&PAL,$H147:$DC147)","v":0},{"$f":"H132-H$7+H$115","v":0},{"$f":"I132-I$7+I$115","v":-3000000},{"$f":"J132-J$7+J$115","v":-13962935.059999999},-20998848.18,-18513312.359999999,-12688850.899999999,-7869876,-5750536,-2575000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU132-BU$7+BU$115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,{"$f":"IFERROR(H147+NPV(FD,I147:INDEX(I147:DC147,PAL)),\"\")","v":-73187740.156348258}]
[null,null,"Finansinė vidinė grąžos norma (FVGN)",null,null,{"$f":"IFERROR(IRR(H147:INDEX(H147:DC147,PAL+1)),\"\")","v":""}]
[null,null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,{"$f":"IFERROR(IF(F$89<0,SUM(F$100,-F$115,-F$89)/SUM(F$9,F$8,-SNA!F136),SUM(F$100,-F$115)/SUM(F$9,F$8,-SNA!F136,F$89)),\"\")","v":0}]
[null,null,"DA rodikliai"]
[null,null,{"$f":"DA!C8","v":"Ekonominės naudos ir išlaidų santykis (ENIS)"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-9))","v":10},{"$f":"IF(DA!$B$4=Data1!$G$2,IFERROR(10*F140/MAX(Rodikliai),\"-\"),IFERROR(10*MIN(Rodikliai)/F143,\"-\"))*DA!D8","v":6}]
[null,null,{"$f":"DA!C9","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-8))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-8))","v":""}]
[null,null,{"$f":"DA!C10","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-7))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-7))","v":""}]
[null,null,{"$f":"DA!C11","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-6))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-6))","v":""}]
[null,null,{"$f":"DA!C12","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-5))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-5))","v":""}]
[null,null,{"$f":"DA!C13","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-4))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-4))","v":""}]
[null,null,{"$f":"DA!C14","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-3))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-3))","v":""}]
[null,null,{"$f":"DA!C15","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-2))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-2))","v":""}]
[null,null,{"$f":"DA!C16","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-1))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-1))","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reikšmės"]
[null,null,null,null,"ENIS",null,"EGDV",null,"EVGN",null,"SVA rodiklis",null,"DA rodiklis",null,"Poveikis viešiesiems finansams",null,"FGDV",null,"FVGN",null,"FNIS",null,null,null,null,null,null,null,null,null,null,"ENIS",null,null,"EGDV",null,null,"EVGN",null,null,"SVA rodiklis",null,null,"DA rodiklis",null,null,"Poveikis viešiesiems finansams",null,null,"FGDV",null,null,"FVGN",null,null,"FNIS"]
[null,null,"JAUTRUMO ANALIZĖ",null,-0.01,0.01,-0.01,0.01,-0.01,0.01,-0.01,0.01,-0.01,0.01,-0.01,0.01,-0.01,0.01,-0.01,0.01,-0.01,0.01,null,null,null,null,null,null,null,null,null,-0.01,0,0.01,-0.01,0,0.01,-0.01,0,0.01,-0.01,0,0.01,-0.01,0,0.01,-0.01,0,0.01,-0.01,0,0.01,-0.01,0,0.01,-0.01,0,0.01]
[null,null,"Priemonės ataskaitinis laikotarpis",null,{"$f":"IFERROR((AF165-$AG165)/$AG165,\"-\")","v":0},{"$f":"IFERROR((AH165-$AG165)/$AG165,\"-\")","v":0},{"$f":"IFERROR((AI165-$AJ165)/$AJ165,\"-\")","v":0},{"$f":"IFERROR((AK165-$AJ165)/$AJ165,\"-\")","v":0},{"$f":"IFERROR((AL165-$AM165)/$AM165,\"-\")","v":"-"},{"$f":"IFERROR((AN165-$AM165)/$AM165,\"-\")","v":"-"},{"$f":"IFERROR((AO165-$AP165)/$AP165,\"-\")","v":"-"},{"$f":"IFERROR((AQ165-$AP165)/$AP165,\"-\")","v":"-"},{"$f":"IFERROR((AR165-$AS165)/$AS165,\"-\")","v":"-"},{"$f":"IFERROR((AT165-$AS165)/$AS165,\"-\")","v":"-"},{"$f":"IFERROR((AU165-$AV165)/$AV165,\"-\")","v":0},{"$f":"IFERROR((AW165-$AV165)/$AV165,\"-\")","v":0},{"$f":"IFERROR((AX165-$AY165)/$AY165,\"-\")","v":0},{"$f":"IFERROR((AZ165-$AY165)/$AY165,\"-\")","v":0},{"$f":"IFERROR((BA165-$BB165)/$BB165,\"-\")","v":"-"},{"$f":"IFERROR((BC165-$BB165)/$BB165,\"-\")","v":"-"},{"$f":"IFERROR((BD165-$BE165)/$BE165,\"-\")","v":"-"},{"$f":"IFERROR((BF165-$BE165)/$BE165,\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,2.0359542547827303,2.0359542547827303,2.0359542547827303,72082284.525792003,72082284.525792003,72082284.525792003,"","","","","","","","","",-49358780.424772784,-49358780.424772784,-49358780.424772784,-76511962.762364626,-76511962.762364626,-76511962.762364626,"","","",0,0,0]
[null,null,"Finansinė diskonto norma",null,{"$f":"IFERROR((AF166-$AG166)/$AG166,\"-\")","v":0},{"$f":"IFERROR((AH166-$AG166)/$AG166,\"-\")","v":0},{"$f":"IFERROR((AI166-$AJ166)/$AJ166,\"-\")","v":0},{"$f":"IFERROR((AK166-$AJ166)/$AJ166,\"-\")","v":0},{"$f":"IFERROR((AL166-$AM166)/$AM166,\"-\")","v":"-"},{"$f":"IFERROR((AN166-$AM166)/$AM166,\"-\")","v":"-"},{"$f":"IFERROR((AO166-$AP166)/$AP166,\"-\")","v":"-"},{"$f":"IFERROR((AQ166-$AP166)/$AP166,\"-\")","v":"-"},{"$f":"IFERROR((AR166-$AS166)/$AS166,\"-\")","v":"-"},{"$f":"IFERROR((AT166-$AS166)/$AS166,\"-\")","v":"-"},{"$f":"IFERROR((AU166-$AV166)/$AV166,\"-\")","v":1.5392363815635078E-3},{"$f":"IFERROR((AW166-$AV166)/$AV166,\"-\")","v":-1.5358575638000501E-3},{"$f":"IFERROR((AX166-$AY166)/$AY166,\"-\")","v":1.4963139879189012E-3},{"$f":"IFERROR((AZ166-$AY166)/$AY166,\"-\")","v":-1.4931189475308646E-3},{"$f":"IFERROR((BA166-$BB166)/$BB166,\"-\")","v":"-"},{"$f":"IFERROR((BC166-$BB166)/$BB166,\"-\")","v":"-"},{"$f":"IFERROR((BD166-$BE166)/$BE166,\"-\")","v":"-"},{"$f":"IFERROR((BF166-$BE166)/$BE166,\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,2.0359542547827303,2.0359542547827303,2.0359542547827303,72082284.525792003,72082284.525792003,72082284.525792003,"","","","","","","","","",-49434755.255352199,-49358780.424772784,-49282972.368517451,-76626448.682489082,-76511962.762364626,-76397721.301051363,"","","",0,0,0]
[null,null,"Socialinė diskonto norma",null,8.2530673903451408E-4,-8.2361318626447829E-4,3.451582915754169E-3,-3.4375868408628666E-3,"-","-","-","-","-","-",0,0,0,0,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0376345415495685,2.0359542547827303,2.03427741601186,72331082.507589757,72082284.525792003,71834495.413046807,"","","","","","","","","",-49358780.424772784,-49358780.424772784,-49358780.424772784,-76511962.762364626,-76511962.762364626,-76511962.762364626,"","","",0,0,0]
[null,"D.1.1.",{"$f":"VLOOKUP(B168,$B$12:$C$129,2,FALSE)","v":"Veikla (nurodykite pavadinimą; suplanuotas investicijas pagrįskite prielaidų lape)"},{"$f":"IF(COUNTIF(E168:BF168,\"-\")<18,\"True\",\"False\")","v":"False"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.2.",{"$f":"VLOOKUP(B169,$B$12:$C$129,2,FALSE)","v":"Veikla"},{"$f":"IF(COUNTIF(E169:BF169,\"-\")<18,\"True\",\"False\")","v":"False"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.3.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.4.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.5.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.6.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.7.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.8.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.1.L.","Likutinė vertė","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.1.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.2.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.3.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.4.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.5.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.6.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.7.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.8.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.2.L.","Likutinė vertė","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.1.","\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ","True",4.6566073310989393E-4,-4.6522745679321558E-4,4.4929010327426455E-4,-4.4929010327426455E-4,"-","-","-","-","-","-",-6.7425488065314297E-4,6.7425488065284112E-4,-4.3496987141516339E-4,4.3496987141555289E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0369023187335906,2.0359542547827303,2.0350070729626304,72114670.382850841,72082284.525792003,72049898.668733165,"","","","","","","","","",-49325500.026168294,-49358780.424772784,-49392060.823377259,-76478682.363760158,-76511962.762364626,-76545243.160969123,"","","",0,0,0]
[null,"D.3.2.","„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ ","True",6.9098530281860447E-4,-6.9003169929353304E-4,6.6654311098467904E-4,-6.6654311098447239E-4,"-","-","-","-","-","-",-1.0008305702867198E-3,1.0008305702868708E-3,-6.4564774680543851E-4,6.4564774680563324E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0373610692499962,2.0359542547827303,2.0345493818086187,72130330.475966707,72082284.525792003,72034238.575617313,"","","","","","","","","",-49309380.648411602,-49358780.424772784,-49408180.201133974,-76462562.986003444,-76511962.762364626,-76561362.538725823,"","","",0,0,0]
[null,"D.3.3.","„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“","True",2.0197133586706056E-3,-2.0115876975812345E-3,1.945686626226114E-3,-1.9456866262259074E-3,"-","-","-","-","-","-",-2.9498534934426328E-3,2.9498534934426328E-3,-1.9029856980709063E-3,1.9029856980705168E-3,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0400662987887572,2.0359542547827303,2.0318587542509712,72222534.062781662,72082284.525792003,71942034.988802359,"","","","","","","","","",-49213179.2539047,-49358780.424772784,-49504381.595640868,-76366361.591496512,-76511962.762364626,-76657563.93323271,"","","",0,0,0]
[null,"D.3.4.","\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ","True",7.3480306490487273E-4,-7.3372477847348126E-4,7.08779873653912E-4,-7.0877987365370535E-4,"-","-","-","-","-","-",-1.0775148943332113E-3,1.0775148943330604E-3,-6.9511771955190567E-4,6.9511771955190567E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0374502802091508,2.0359542547827303,2.0344604246981577,72133374.998310879,72082284.525792003,72031194.053273141,"","","","","","","","","",-49305595.603698969,-49358780.424772784,-49411965.245846592,-76458777.941290811,-76511962.762364626,-76565147.583438441,"","","",0,0,0]
[null,"D.3.5."," \"Konferencinio turizmo plėtros skatinimas\"\n","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.6.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.7.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.8.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.L.","Likutinė vertė","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.1.1.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.1.2.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.1.3.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.1.4.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.1.5.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.1.6.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.1.7.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.1.8.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.1.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.1.L.","Likutinė vertė","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.2.1.","Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas ","True",3.1521785817966602E-4,-3.1501925878786862E-4,3.0418189387970511E-4,-3.0418189387970511E-4,"-","-","-","-","-","-",-5.5055737718791363E-4,5.5055737718761179E-4,-3.551711354765635E-4,3.5517113547675828E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0365960239222747,2.0359542547827303,2.0353128899824626,72104210.651614234,72082284.525792003,72060358.399969772,"","","","","","","","","",-49331605.584080927,-49358780.424772784,-49385955.265464626,-76484787.921672776,-76511962.762364626,-76539137.60305649,"","","",0,0,0]
[null,"E.2.2.","Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)","True",2.1877532003084941E-4,-2.1867963661631581E-4,2.1113622232790297E-4,-2.1113622232748951E-4,"-","-","-","-","-","-",-3.9276903997089482E-4,3.9276903997089482E-4,-2.5337999577640234E-4,2.5337999577640234E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0363996713263885,2.0359542547827303,2.035509033046127,72097503.707043543,72082284.525792003,72067065.344540492,"","","","","","","","","",-49339393.823971212,-49358780.424772784,-49378167.025574356,-76492576.161563054,-76511962.762364626,-76531349.363166198,"","","",0,0,0]
[null,"E.2.3.","Sektorinių konsultantų paslaugos (ES rinkos)","True",3.28198880953738E-4,-3.2798359325762283E-4,3.167043334917511E-4,-3.1670433349154439E-4,"-","-","-","-","-","-",-5.8915355995664412E-4,5.891535599564932E-4,-3.8006999366470095E-4,3.8006999366450617E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.036622452690823,2.0359542547827303,2.0352864951905385,72105113.297669306,72082284.525792003,72059455.753914714,"","","","","","","","","",-49329700.523570411,-49358780.424772784,-49387860.32597515,-76482882.86116226,-76511962.762364626,-76541042.663566977,"","","",0,0,0]
[null,"E.2.4.","Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.2.5.","Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje","True",1.6968208610165855E-5,-1.6967632789762767E-5,1.6379025055065817E-5,-1.6379025055065817E-5,"-","-","-","-","-","-",-2.9220894031405631E-5,2.9220894031254683E-5,-1.8850747520147379E-5,1.8850747520147379E-5,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0359888012792462,2.0359542547827303,2.0359197094585584,72083465.163336277,72082284.525792003,72081103.888247728,"","","","","","","","","",-49357338.117080472,-49358780.424772784,-49360222.732465088,-76510520.454672322,-76511962.762364626,-76513405.07005693,"","","",0,0,0]
[null,"E.2.6.","Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje","True",8.2029528738596373E-5,-8.2016073259552283E-5,7.9176083373092815E-5,-7.9176083372679368E-5,"-","-","-","-","-","-",-1.4728838998934974E-4,1.4728838998934974E-4,-9.5017498416223917E-5,9.5017498415834404E-5,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0361212631507835,2.0359542547827303,2.0357872738094169,72087991.71876134,72082284.525792003,72076577.332822695,"","","","","","","","","",-49351510.449472181,-49358780.424772784,-49366050.400073387,-76504692.787064031,-76511962.762364626,-76519232.737665191,"","","",0,0,0]
[null,"E.2.7.","Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą ","True",4.6481747372433408E-5,-4.6477426668832422E-5,4.4866447244842175E-5,-4.4866447244635451E-5,"-","-","-","-","-","-",-8.3463420993758555E-5,8.3463420993909503E-5,-5.3843249102546363E-5,5.3843249102351606E-5,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0360488894940629,2.0359542547827303,2.0358596288681525,72085518.601807967,72082284.525792003,72079050.449776053,"","","","","","","","","",-49354660.772102453,-49358780.424772784,-49362900.077443123,-76507843.109694287,-76511962.762364626,-76516082.41503495,"","","",0,0,0]
[null,"E.2.8.","Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus","True",6.5319414173481004E-4,-6.5234192988110438E-4,6.3011253117243628E-4,-6.3011253117222952E-4,"-","-","-","-","-","-",-1.1636017770436406E-3,1.1636017770433387E-3,-7.5065339512141746E-4,7.5065339512141746E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0372841281747944,2.0359542547827303,2.0346261164550157,72127704.476547241,72082284.525792003,72036864.575036779,"","","","","","","","","",-49301346.460157812,-49358780.424772784,-49416214.389387742,-76454528.797749653,-76511962.762364626,-76569396.726979598,"","","",0,0,0]
[null,"E.2.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.2.L.","Likutinė vertė","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.1.","Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas ","True",8.7498642486228832E-5,-8.7483333140863205E-5,8.44544889310785E-5,-8.445448893087177E-5,"-","-","-","-","-","-",-1.571076159885089E-4,1.571076159885089E-4,-1.0135199831056094E-4,1.0135199831036619E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0361323980161878,2.0359542547827303,2.0357761427183996,72088372.198292613,72082284.525792003,72076196.853291407,"","","","","","","","","",-49351025.784452148,-49358780.424772784,-49366535.06509342,-76504208.122043997,-76511962.762364626,-76519717.40268524,"","","",0,0,0]
[null,"E.3.2.","Eksporto kompetencijų didinimo mokymai ir programos ","True",1.111114062239539E-4,-1.1108672022090159E-4,1.072432120803226E-4,-1.0724321208011588E-4,"-","-","-","-","-","-",-1.9850988646214504E-4,1.9850988646184315E-4,-1.2806109717069264E-4,1.2806109717049786E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0361804725229868,2.0359542547827303,2.0357280873020467,72090014.861518636,72082284.525792003,72074554.190065384,"","","","","","","","","",-49348982.218874753,-49358780.424772784,-49368578.630670801,-76502164.556466594,-76511962.762364626,-76521760.968262643,"","","",0,0,0]
[null,"E.3.3.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.4.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.5.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.6.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.7.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.8.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.L.","Likutinė vertė","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.1.","Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose ","True",5.4684857234570743E-5,-5.4678877021953088E-5,5.2784055582130784E-5,-5.2784055581717338E-5,"-","-","-","-","-","-",-9.8192259992648231E-5,9.8192259992648231E-5,-6.3344998944344041E-5,6.3344998943954528E-5,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0360655906504892,2.0359542547827303,2.0358429310904107,72086089.321104899,72082284.525792003,72078479.730479136,"","","","","","","","","",-49353933.774572395,-49358780.424772784,-49363627.074973173,-76507116.112164214,-76511962.762364626,-76516809.412565008,"","","",0,0,0]
[null,"F.2.","Lietuvos pristatymo užsienyje strategijos įgyvendinimas  ","True",2.9612089070713124E-4,-2.959456193466106E-4,2.8575897798297249E-4,-2.8575897798297249E-4,"-","-","-","-","-","-",-5.2992249200551787E-4,5.2992249200551787E-4,-3.4185932474760958E-4,3.418593247478043E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0365571433700955,2.0359542547827303,2.0353517230398372,72102882.685748771,72082284.525792003,72061686.365835235,"","","","","","","","","",-49332624.096847735,-49358780.424772784,-49384936.752697833,-76485806.43443957,-76511962.762364626,-76538119.090289697,"","","",0,0,0]
[null,"F.3.","Proveržio sričių tarptautinių renginių Lietuvoje organizavimas ","True",{"$f":"IFERROR((AF230-$AG230)/$AG230,\"-\")","v":3.9072334781664256E-4},{"$f":"IFERROR((AH230-$AG230)/$AG230,\"-\")","v":-3.9041825676028471E-4},{"$f":"IFERROR((AI230-$AJ230)/$AJ230,\"-\")","v":3.7701543374678721E-4},{"$f":"IFERROR((AK230-$AJ230)/$AJ230,\"-\")","v":-3.7701543374658045E-4},{"$f":"IFERROR((AL230-$AM230)/$AM230,\"-\")","v":"-"},{"$f":"IFERROR((AN230-$AM230)/$AM230,\"-\")","v":"-"},{"$f":"IFERROR((AO230-$AP230)/$AP230,\"-\")","v":"-"},{"$f":"IFERROR((AQ230-$AP230)/$AP230,\"-\")","v":"-"},{"$f":"IFERROR((AR230-$AS230)/$AS230,\"-\")","v":"-"},{"$f":"IFERROR((AT230-$AS230)/$AS230,\"-\")","v":"-"},{"$f":"IFERROR((AU230-$AV230)/$AV230,\"-\")","v":-6.9165802532686164E-4},{"$f":"IFERROR((AW230-$AV230)/$AV230,\"-\")","v":6.9165802532716359E-4},{"$f":"IFERROR((AX230-$AY230)/$AY230,\"-\")","v":-4.4619684776840262E-4},{"$f":"IFERROR((AZ230-$AY230)/$AY230,\"-\")","v":4.4619684776820784E-4},{"$f":"IFERROR((BA230-$BB230)/$BB230,\"-\")","v":"-"},{"$f":"IFERROR((BC230-$BB230)/$BB230,\"-\")","v":"-"},{"$f":"IFERROR((BD230-$BE230)/$BE230,\"-\")","v":"-"},{"$f":"IFERROR((BF230-$BE230)/$BE230,\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,2.0367497496451605,2.0359542547827303,2.0351593810717343,72109460.659557953,72082284.525792003,72055108.392026067,"","","","","","","","","",-49324641.028171644,-49358780.424772784,-49392919.82137394,-76477823.365763485,-76511962.762364626,-76546102.158965752,"","","",0,0,0]
[null,"F.4.","Nacionalinių stendų tarptautinėse parodose organizavimas ","True",1.1313226876220571E-4,-1.1310667673268172E-4,1.0919350036696762E-4,-1.0919350036696762E-4,"-","-","-","-","-","-",-1.9480596020881739E-4,1.9480596020881739E-4,-1.2567165013451062E-4,1.2567165013470537E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0361845869066699,2.0359542547827303,2.0357239747629921,72090155.442753822,72082284.525792003,72074413.608830184,"","","","","","","","","",-49349165.0401574,-49358780.424772784,-49368395.809388168,-76502347.377749249,-76511962.762364626,-76521578.146980017,"","","",0,0,0]
[null,"F.5.","Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose","True",1.2494524603372194E-4,-1.2491403120526787E-4,1.205937772764304E-4,-1.2059377727622367E-4,"-","-","-","-","-","-",-2.2260039400533369E-4,2.2260039400533369E-4,-1.4360217113109657E-4,1.4360217113109657E-4,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0362086375880075,2.0359542547827303,2.0356999355294159,72090977.200757682,72082284.525792003,72073591.850826338,"","","","","","","","","",-49347793.140802607,-49358780.424772784,-49369767.708742961,-76500975.478394449,-76511962.762364626,-76522950.046334803,"","","",0,0,0]
[null,"F.6.",{"$f":"VLOOKUP(B233,$B$12:$C$129,2,FALSE)","v":""},{"$f":"IF(COUNTIF(E233:BF233,\"-\")<18,\"True\",\"False\")","v":"False"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.7.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.8.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.L.","Likutinė vertė","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.1.","Darbo užmokesčio ir su juo susijusios išlaidos","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.2.","Pridėtinės priemonės įgyvendinimo išlaidos, 3% norma","True",8.4454338128627218E-5,-8.4440075467463019E-5,8.1516346697708123E-5,-8.1516346697708123E-5,"-","-","-","-","-","-",-1.2494195205882928E-4,1.2494195205882928E-4,-8.0601544580264153E-5,8.0601544580264153E-5,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0361261999517781,2.0359542547827303,2.0357823386518081,72088160.41028817,72082284.525792003,72076408.641295835,"","","","","","","","","",-49352613.44239527,-49358780.424772784,-49364947.407150298,-76505795.779987112,-76511962.762364626,-76518129.74474214,"","","",0,0,0]
[null,"G.3.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.4.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.5.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.6.","Privatus kofinansavimas (ES finansuojamų projektų)","True",3.1816855211671247E-3,-3.1615672953914159E-3,3.0615198404848509E-3,-3.0615198404848509E-3,"-","-","-","-","-","-",0,0,-2.9836033162917029E-3,2.9836033162915082E-3,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0424320209569311,2.0359542547827303,2.0295174483958962,72302965.870015189,72082284.525792003,71861603.181568816,"","","","","","","","","",-49358780.424772784,-49358780.424772784,-49358780.424772784,-76283681.416530848,-76511962.762364626,-76740244.108198389,"","","",0,0,0]
[null,"G.7.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.8.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.9.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.10.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.1.","Veiklos pajamos 1 (viešojo sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.2.","Veiklos pajamos 2 (viešojo sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.3.","Veiklos pajamos 3 (viešojo sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.4.","Veiklos pajamos 4 (viešojo sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.5.","Veiklos pajamos 5 (viešojo sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.6.","Veiklos pajamos 1 (privataus ir NVO sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.7.","Veiklos pajamos 2 (privataus ir NVO sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.8.","Veiklos pajamos 3 (privataus ir NVO sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.9.","Veiklos pajamos 4 (privataus ir NVO sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"H.10.","Veiklos pajamos 5 (privataus ir NVO sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"I.","MOKESTINĖS PAJAMOS","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"K.","SIEKIAMAS REZULTATAS: Eksporto konkurencingumą padidinusių įmonių skaičius, matavimo vienetas: vnt.","True",0,0,0,0,"-","-","-","-","-","-",0,0,0,0,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0359542547827303,2.0359542547827303,2.0359542547827303,72082284.525792003,72082284.525792003,72082284.525792003,"","","","","","","","","",-49358780.424772784,-49358780.424772784,-49358780.424772784,-76511962.762364626,-76511962.762364626,-76511962.762364626,"","","",0,0,0]
[null,"L.1.1.","Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis","True",-9.9999999999999135E-3,9.9999999999999135E-3,-1.9652935883831404E-2,1.9652935883831404E-2,"-","-","-","-","-","-",0,0,0,0,"-","-","-","-",null,null,null,null,null,null,null,null,null,2.0155947122349032,2.0359542547827303,2.0563137973305574,70665656.00964652,72082284.525792003,73498913.041937485,"","","","","","","","","",-49358780.424772784,-49358780.424772784,-49358780.424772784,-76511962.762364626,-76511962.762364626,-76511962.762364626,"","","",0,0,0]
[null,"L.1.2.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"L.1.3.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"L.1.4.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"L.1.5.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"L.1.6.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"L.1.7.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"L.2.1.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"L.2.2.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"L.2.3.","","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[]
[]
[null,null,"JAUTRUMO ANALIZĖS REZULTATAI",null,null,"Rodiklis kritinio kintamojo įvertinimui"]
[null,null,"Pasirinktas kintamasis bei pokytis",null,"Kritinis kintamasis","ENIS","EGDV","EVGN","SVA rodiklis","DA rodiklis","Viešųjų finansų poveikis","FGDV","FVGN","FNIS"]
[null,null,"Priemonės ataskaitinis laikotarpis",null,{"$f":"IF(COUNTIFS(F274:K274,\"Taip\"),\"Taip\",\"Ne\")","v":"Ne"},{"$f":"IFERROR(IF(OR(ABS(E165)>0.01,ABS(F165)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(G165)>0.01,ABS(H165)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(I165)>0.01,ABS(J165)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(K165)>0.01,ABS(L165)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(M165)>0.01,ABS(N165)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(O165)>0.01,ABS(P165)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(Q165)>0.01,ABS(R165)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(S165)>0.01,ABS(T165)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(U165)>0.01,ABS(V165)>0.01),\"Taip\",\"\"),\"\")","v":""}]
[null,null,"Finansinė diskonto norma",null,{"$f":"IF(COUNTIFS(F275:K275,\"Taip\"),\"Taip\",\"Ne\")","v":"Ne"},{"$f":"IFERROR(IF(OR(ABS(E166)>0.01,ABS(F166)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(G166)>0.01,ABS(H166)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(I166)>0.01,ABS(J166)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(K166)>0.01,ABS(L166)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(M166)>0.01,ABS(N166)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(O166)>0.01,ABS(P166)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(Q166)>0.01,ABS(R166)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(S166)>0.01,ABS(T166)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(U166)>0.01,ABS(V166)>0.01),\"Taip\",\"\"),\"\")","v":""}]
[null,null,"Socialinė diskonto norma",null,"Ne","","","","","","","","",""]
[null,"D.1.1.",{"$f":"VLOOKUP(B277,$B$12:$C$129,2,FALSE)","v":"Veikla (nurodykite pavadinimą; suplanuotas investicijas pagrįskite prielaidų lape)"},{"$f":"VLOOKUP(B277,$B$168:$D$269,3,FALSE)","v":"False"},"Ne","","","","","","","","",""]
[null,"D.1.2.","Veikla",{"$f":"VLOOKUP(B278,$B$168:$D$269,3,FALSE)","v":"False"},"Ne","","","","","","","","",""]
[null,"D.1.3.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.1.4.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.1.5.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.1.6.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.1.7.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.1.8.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.1.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","Ne","","","","","","","","",""]
[null,"D.1.L.","Likutinė vertė","False","Ne","","","","","","","","",""]
[null,"D.2.1.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.2.2.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.2.3.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.2.4.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.2.5.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.2.6.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.2.7.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.2.8.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.2.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","Ne","","","","","","","","",""]
[null,"D.2.L.","Likutinė vertė","False","Ne","","","","","","","","",""]
[null,"D.3.1.","\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ","True","Ne","","","","","","","","",""]
[null,"D.3.2.","„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ ","True","Ne","","","","","","","","",""]
[null,"D.3.3.","„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“","True","Ne","","","","","","","","",""]
[null,"D.3.4.","\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ","True","Ne","","","","","","","","",""]
[null,"D.3.5."," \"Konferencinio turizmo plėtros skatinimas\"\n","False","Ne","","","","","","","","",""]
[null,"D.3.6.","","False","Ne","","","","","","","","",""]
[null,"D.3.7.","","False","Ne","","","","","","","","",""]
[null,"D.3.8.","","False","Ne","","","","","","","","",""]
[null,"D.3.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","Ne","","","","","","","","",""]
[null,"D.3.L.","Likutinė vertė","False","Ne","","","","","","","","",""]
[null,"E.1.1.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.1.2.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.1.3.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.1.4.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.1.5.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.1.6.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.1.7.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.1.8.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.1.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","Ne","","","","","","","","",""]
[null,"E.1.L.","Likutinė vertė","False","Ne","","","","","","","","",""]
[null,"E.2.1.","Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas ","True","Ne","","","","","","","","",""]
[null,"E.2.2.","Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)","True","Ne","","","","","","","","",""]
[null,"E.2.3.","Sektorinių konsultantų paslaugos (ES rinkos)","True","Ne","","","","","","","","",""]
[null,"E.2.4.","Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai","False","Ne","","","","","","","","",""]
[null,"E.2.5.","Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje","True","Ne","","","","","","","","",""]
[null,"E.2.6.","Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje","True","Ne","","","","","","","","",""]
[null,"E.2.7.","Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą ","True","Ne","","","","","","","","",""]
[null,"E.2.8.","Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus","True","Ne","","","","","","","","",""]
[null,"E.2.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","Ne","","","","","","","","",""]
[null,"E.2.L.","Likutinė vertė","False","Ne","","","","","","","","",""]
[null,"E.3.1.","Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas ","True","Ne","","","","","","","","",""]
[null,"E.3.2.","Eksporto kompetencijų didinimo mokymai ir programos ","True","Ne","","","","","","","","",""]
[null,"E.3.3.","","False","Ne","","","","","","","","",""]
[null,"E.3.4.","","False","Ne","","","","","","","","",""]
[null,"E.3.5.","","False","Ne","","","","","","","","",""]
[null,"E.3.6.","","False","Ne","","","","","","","","",""]
[null,"E.3.7.","","False","Ne","","","","","","","","",""]
[null,"E.3.8.","","False","Ne","","","","","","","","",""]
[null,"E.3.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","Ne","","","","","","","","",""]
[null,"E.3.L.","Likutinė vertė","False","Ne","","","","","","","","",""]
[null,"F.1.","Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose ","True","Ne","","","","","","","","",""]
[null,"F.2.","Lietuvos pristatymo užsienyje strategijos įgyvendinimas  ","True","Ne","","","","","","","","",""]
[null,"F.3.","Proveržio sričių tarptautinių renginių Lietuvoje organizavimas ","True",{"$f":"IF(COUNTIFS(F339:K339,\"Taip\"),\"Taip\",\"Ne\")","v":"Ne"},{"$f":"IFERROR(IF(OR(ABS(E230)>0.01,ABS(F230)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(G230)>0.01,ABS(H230)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(I230)>0.01,ABS(J230)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(K230)>0.01,ABS(L230)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(M230)>0.01,ABS(N230)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(O230)>0.01,ABS(P230)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(Q230)>0.01,ABS(R230)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(S230)>0.01,ABS(T230)>0.01),\"Taip\",\"\"),\"\")","v":""},{"$f":"IFERROR(IF(OR(ABS(U230)>0.01,ABS(V230)>0.01),\"Taip\",\"\"),\"\")","v":""}]
[null,"F.4.","Nacionalinių stendų tarptautinėse parodose organizavimas ","True","Ne","","","","","","","","",""]
[null,"F.5.",{"$f":"VLOOKUP(B341,$B$12:$C$129,2,FALSE)","v":"Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose"},"True","Ne","","","","","","","","",""]
[null,"F.6.","",{"$f":"VLOOKUP(B342,$B$168:$D$269,3,FALSE)","v":"False"},"Ne","","","","","","","","",""]
[null,"F.7.","","False","Ne","","","","","","","","",""]
[null,"F.8.","","False","Ne","","","","","","","","",""]
[null,"F.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","Ne","","","","","","","","",""]
[null,"F.L.","Likutinė vertė","False","Ne","","","","","","","","",""]
[null,"G.1.","Darbo užmokesčio ir su juo susijusios išlaidos","False","Ne","","","","","","","","",""]
[null,"G.2.","Pridėtinės priemonės įgyvendinimo išlaidos, 3% norma","True","Ne","","","","","","","","",""]
[null,"G.3.","","False","Ne","","","","","","","","",""]
[null,"G.4.","","False","Ne","","","","","","","","",""]
[null,"G.5.","","False","Ne","","","","","","","","",""]
[null,"G.6.","Privatus kofinansavimas (ES finansuojamų projektų)","True","Ne","","","","","","","","",""]
[null,"G.7.","","False","Ne","","","","","","","","",""]
[null,"G.8.","","False","Ne","","","","","","","","",""]
[null,"G.9.","","False","Ne","","","","","","","","",""]
[null,"G.10.","","False","Ne","","","","","","","","",""]
[null,"H.1.","Veiklos pajamos 1 (viešojo sektoriaus)","False","Ne","","","","","","","","",""]
[null,"H.2.","Veiklos pajamos 2 (viešojo sektoriaus)","False","Ne","","","","","","","","",""]
[null,"H.3.","Veiklos pajamos 3 (viešojo sektoriaus)","False","Ne","","","","","","","","",""]
[null,"H.4.","Veiklos pajamos 4 (viešojo sektoriaus)","False","Ne","","","","","","","","",""]
[null,"H.5.","Veiklos pajamos 5 (viešojo sektoriaus)","False","Ne","","","","","","","","",""]
[null,"H.6.","Veiklos pajamos 1 (privataus ir NVO sektoriaus)","False","Ne","","","","","","","","",""]
[null,"H.7.","Veiklos pajamos 2 (privataus ir NVO sektoriaus)","False","Ne","","","","","","","","",""]
[null,"H.8.","Veiklos pajamos 3 (privataus ir NVO sektoriaus)","False","Ne","","","","","","","","",""]
[null,"H.9.","Veiklos pajamos 4 (privataus ir NVO sektoriaus)","False","Ne","","","","","","","","",""]
[null,"H.10.","Veiklos pajamos 5 (privataus ir NVO sektoriaus)","False","Ne","","","","","","","","",""]
[null,"I.","MOKESTINĖS PAJAMOS","False","Ne","","","","","","","","",""]
[null,"K.","SIEKIAMAS REZULTATAS: Eksporto konkurencingumą padidinusių įmonių skaičius, matavimo vienetas: vnt.","True","Ne","","","","","","","","",""]
[null,"L.1.1.","Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis","True","Taip","","Taip","","","","","","",""]
[null,"L.1.2.","","False","Ne","","","","","","","","",""]
[null,"L.1.3.","","False","Ne","","","","","","","","",""]
[null,"L.1.4.","","False","Ne","","","","","","","","",""]
[null,"L.1.5.","","False","Ne","","","","","","","","",""]
[null,"L.1.6.","","False","Ne","","","","","","","","",""]
[null,"L.1.7.","","False","Ne","","","","","","","","",""]
[null,"L.2.1.","","False","Ne","","","","","","","","",""]
[null,"L.2.2.","","False","Ne","","","","","","","","",""]
[null,"L.2.3.","","False","Ne","","","","","","","","",""]

{"sheet":"Scenarijų analizė","index":15,"n_rows":279,"n_cols":112,"rows_kept":279,"cut":false,"hidden":false,"merged":[[142,2,142,4],[4,5,4,6],[138,2,138,5],[139,2,139,4],[140,2,140,4],[141,2,141,4],[149,2,149,4],[150,2,150,5],[143,2,143,4],[144,2,144,4],[145,2,145,5],[146,2,146,4],[147,2,147,4],[148,2,148,4]]}
[]
[null,"SCENARIJŲ ANALIZĖ"]
[null,{"$f":"IF(Opt_alt=\"\",\"\",INDIRECT(\"'\" & Opt_alt &\"'!B3\"))","v":"Subalansuotas eksporto skatinimas"}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,null,"Kodas","Dalis",103]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2022"},{"$f":"$H$6+I5","v":2023},{"$f":"$H$6+J5","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"$H$6+BV5","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,null,null,6,"PVM","Likutines PVM"]
[null,"A.","INVESTICIJOS, REINVESTICIJOS IR GRYNASIS VEIKLOS SRAUTAS",null,null,{"$f":"F8+F9+F89-F100","v":73187740.156348273},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H7:$DC7)","v":85359358.5},{"$f":"H8+H9+H89-H100","v":0},{"$f":"I8+I9+I89-I100","v":3000000},{"$f":"J8+J9+J89-J100","v":13962935.059999999},20998848.18,18513312.359999999,12688850.899999999,7869876,5750536,2575000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV8+BV9+BV89-BV100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","REINVESTICIJOS (PO PRIEMONĖS ĮGYVENDINIMO)",null,null,{"$f":"SUM(H20,H31,H42,H54,H65,H76,H87)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H8:$DC8)","v":0},{"$f":"SUM(H20,H31,H42,H54,H65,H76,H87)","v":0},{"$f":"SUM(I20,I31,I42,I54,I65,I76,I87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU20,BU31,BU42,BU54,BU65,BU76,BU87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"C.","PRIEMONĖS INVESTICIJOS",null,null,{"$f":"F10+F44+F78-F8","v":52975101.878562197},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H9:$DC9)","v":62271654.75},{"$f":"H10+H44+H78-H8","v":0},{"$f":"I10+I44+I78-I8","v":3000000},7781467.5299999993,14333674.09,12099656.18,10226099.949999999,6858153,5472604,2500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU10+BU44+BU78-BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.","REGULIACINĖS VEIKLOS",null,null,{"$f":"F11+F22+F33","v":28054588.628082436},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H10:$DC10)","v":32541654.749999996},{"$f":"H11+H22+H33","v":0},{"$f":"I11+I22+I33","v":0},6181467.5299999993,8283674.0899999999,8299656.1799999997,5776099.9500000002,3058153,942604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU11+BU22+BU33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"D.1.","Norminės",null,null,{"$f":"SUM(F12:F19)+F20","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H11:$DC11)","v":0},{"$f":"SUM(H12:H19)+H20","v":0},{"$f":"SUM(I12:I19)+I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL12:AL19)+AL20","v":0},{"$f":"SUM(AM12:AM19)+AM20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY12:CY19)+CY20","v":0},{"$f":"SUM(CZ12:CZ19)+CZ20","v":0},{"$f":"SUM(DA12:DA19)+DA20","v":0},{"$f":"SUM(DB12:DB19)+DB20","v":0},{"$f":"SUM(DC12:DC19)+DC20","v":0}]
[0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A12,0)","v":"D.1.1."},{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A12,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A12,0))","v":"Veikla (nurodykite pavadinimą; suplanuotas investicijas pagrįskite prielaidų lape)"},null,{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A12,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A12,0))","v":0.21},{"$f":"H12+NPV(FD,I12:INDEX(I12:DC12,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H12:$DC12)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,H$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,X$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,AN$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,BD$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,BT$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,CJ$5)*$DF12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,CZ$5)*$DF12","v":0},0,0,0,null,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A12,0)","v":"D.1.1."},{"$f":"VLOOKUP(DE12,scenarijai,$DF$6,FALSE)","v":1},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A12,DG$5)","v":21},0]
[1,"D.1.2.","Veikla",null,0.21,{"$f":"H13+NPV(FD,I13:INDEX(I13:DC13,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H13:$DC13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A13,0)","v":"D.1.2."},1,21,0]
[2,"D.1.3.","Veikla",null,0.21,{"$f":"H14+NPV(FD,I14:INDEX(I14:DC14,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H14:$DC14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A14,0)","v":"D.1.3."},1,21,0]
[3,"D.1.4.","Veikla",null,0.21,{"$f":"H15+NPV(FD,I15:INDEX(I15:DC15,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H15:$DC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.4.",1,21,0]
[4,"D.1.5.","Veikla",null,0.21,{"$f":"H16+NPV(FD,I16:INDEX(I16:DC16,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H16:$DC16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.5.",1,21,0]
[5,"D.1.6.","Veikla",null,0.21,{"$f":"H17+NPV(FD,I17:INDEX(I17:DC17,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H17:$DC17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.6.",1,21,0]
[6,"D.1.7.","Veikla",null,0.21,{"$f":"H18+NPV(FD,I18:INDEX(I18:DC18,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H18:$DC18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.7.",1,21,0]
[7,"D.1.8.","Veikla",null,0.21,{"$f":"H19+NPV(FD,I19:INDEX(I19:DC19,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H19:$DC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.8.",1,21,0]
[8,"D.1.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H20+NPV(FD,I20:INDEX(I20:DC20,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H20:$DC20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.9.",1,21,0]
[9,"D.1.L.","Likutinė vertė",null,0.21,{"$f":"H21+NPV(FD,I21:INDEX(I21:DC21,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H21:$DC21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.1.L.",1,21,{"$f":"DG21/(100+DG21)","v":0.17355371900826447}]
[10,"D.2.","Mokestinės",null,"",{"$f":"SUM(F23:F30)+F31","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H22:$DC22)","v":0},{"$f":"SUM(H23:H31)","v":0},{"$f":"SUM(I23:I31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU23:BU31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"D.2.1.","Veikla",null,0.21,{"$f":"H23+NPV(FD,I23:INDEX(I23:DC23,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H23:$DC23)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,H$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,X$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,AN$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,BD$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,BT$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,CJ$5)*$DF23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,CZ$5)*$DF23","v":0},0,0,0,null,"D.2.1.",{"$f":"VLOOKUP(DE23,scenarijai,$DF$6,FALSE)","v":1},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A23,DG$5)","v":21},0]
[12,"D.2.2.","Veikla",null,0.21,{"$f":"H24+NPV(FD,I24:INDEX(I24:DC24,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H24:$DC24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.2.",1,21,0]
[13,"D.2.3.","Veikla",null,0.21,{"$f":"H25+NPV(FD,I25:INDEX(I25:DC25,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H25:$DC25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.3.",1,21,0]
[14,"D.2.4.","Veikla",null,0.21,{"$f":"H26+NPV(FD,I26:INDEX(I26:DC26,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H26:$DC26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.4.",1,21,0]
[15,"D.2.5.","Veikla",null,0.21,{"$f":"H27+NPV(FD,I27:INDEX(I27:DC27,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H27:$DC27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.5.",1,21,0]
[16,"D.2.6.","Veikla",null,0.21,{"$f":"H28+NPV(FD,I28:INDEX(I28:DC28,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H28:$DC28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.6.",1,21,0]
[17,"D.2.7.","Veikla",null,0.21,{"$f":"H29+NPV(FD,I29:INDEX(I29:DC29,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H29:$DC29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.7.",1,21,0]
[18,"D.2.8.","Veikla",null,0.21,{"$f":"H30+NPV(FD,I30:INDEX(I30:DC30,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H30:$DC30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.8.",1,21,0]
[19,"D.2.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H31+NPV(FD,I31:INDEX(I31:DC31,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H31:$DC31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.9.",1,21,0]
[20,"D.2.L.","Likutinė vertė",null,0.21,{"$f":"H32+NPV(FD,I32:INDEX(I32:DC32,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H32:$DC32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.2.L.",1,21,{"$f":"DG32/(100+DG32)","v":0.17355371900826447}]
[21,"D.3.","Finansinės paskatos ir kitos išmokos",null,"",{"$f":"SUM(F34:F41)+F42","v":28054588.628082436},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H33:$DC33)","v":32541654.749999996},{"$f":"SUM(H34:H42)","v":0},{"$f":"SUM(I34:I42)","v":0},6181467.5299999993,8283674.0899999999,8299656.1799999997,5776099.9500000002,3058153,942604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU34:BU42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,"D.3.1.","\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H34+NPV(FD,I34:INDEX(I34:DC34,PAL))","v":3328039.8604484024},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H34:$DC34)","v":3723441.0100000002},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,H$5)*$DF34","v":0},0,1372674.96,1500000.57,795765.32,55000.160000000003,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,X$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,AN$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,BD$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,BT$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,CJ$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,CZ$5)*$DF34","v":0},0,0,0,null,"D.3.1.",{"$f":"VLOOKUP(DE34,scenarijai,$DF$6,FALSE)","v":1},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,DG$5)","v":0},0]
[23,"D.3.2.","„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ ",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H35+NPV(FD,I35:INDEX(I35:DC35,PAL))","v":4939977.6361188078},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H35:$DC35)","v":5540514.7800000003},0,0,2139309.61,2083673.52,814320.86,503210.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.2.",1,0,0]
[24,"D.3.3.","„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H36+NPV(FD,I36:INDEX(I36:DC36,PAL))","v":11327922.543467782},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H36:$DC36)","v":13069847.960000001},0,0,2669482.96,2900000,4689570,1771040,897723,142032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.3.",1,0,0]
[25,"D.3.4.","\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":5318482.1073811073},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H37:$DC37)","v":6276559},0,0,0,1800000,2000000,1626559,850000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.4.",1,0,0]
[26,"D.3.5."," \"Konferencinio turizmo plėtros skatinimas\"\n",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H38+NPV(FD,I38:INDEX(I38:DC38,PAL))","v":3140166.4806663371},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H38:$DC38)","v":3931292},0,0,0,0,0,1820290,1310430,800572,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.5.",1,0,0]
[27,"D.3.6.","",null,0.21,{"$f":"H39+NPV(FD,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H39:$DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.6.",1,21,0]
[28,"D.3.7.","",null,0.21,{"$f":"H40+NPV(FD,I40:INDEX(I40:DC40,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H40:$DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.7.",1,21,0]
[29,"D.3.8.","",null,0.21,{"$f":"H41+NPV(FD,I41:INDEX(I41:DC41,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H41:$DC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.8.",1,21,0]
[30,"D.3.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H42+NPV(FD,I42:INDEX(I42:DC42,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H42:$DC42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.9.",1,21,0]
[31,"D.3.L.","Likutinė vertė",null,0.21,{"$f":"H43+NPV(FD,I43:INDEX(I43:DC43,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H43:$DC43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.L.",1,21,{"$f":"DG43/(100+DG43)","v":0.17355371900826447}]
[32,"E.","INVESTICINĖS VEIKLOS",null,"",{"$f":"F45+F56+F67","v":16346008.919265121},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H44:$DC44)","v":19610000},{"$f":"H45+H56+H67","v":0},{"$f":"I45+I56+I67","v":980000},1080000,4470000,2870000,2870000,2870000,2900000,1570000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU45+BU56+BU67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,"E.1.","Infrastruktūros vystymas",null,"",{"$f":"SUM(F46:F53)+F54","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":0},{"$f":"SUM(H46:H54)","v":0},{"$f":"SUM(I46:I54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU46:BU54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,"E.1.1.","Veikla",null,0.21,{"$f":"H46+NPV(FD,I46:INDEX(I46:DC46,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,H$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,Y$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,AO$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,BE$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,BU$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,CK$5)*$DF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,DA$5)*$DF46","v":0},0,0,null,"E.1.1.",{"$f":"VLOOKUP(DE46,scenarijai,$DF$6,FALSE)","v":1},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,DG$5)","v":21},0]
[35,"E.1.2.","Veikla",null,0.21,{"$f":"H47+NPV(FD,I47:INDEX(I47:DC47,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H47:$DC47)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A47,H$5)*$DF47","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A47,R$5)*$DF47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.2.",1,21,0]
[36,"E.1.3.","Veikla",null,0.21,{"$f":"H48+NPV(FD,I48:INDEX(I48:DC48,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H48:$DC48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.3.",1,21,0]
[37,"E.1.4.","Veikla",null,0.21,{"$f":"H49+NPV(FD,I49:INDEX(I49:DC49,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H49:$DC49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.4.",1,21,0]
[38,"E.1.5.","Veikla",null,0.21,{"$f":"H50+NPV(FD,I50:INDEX(I50:DC50,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H50:$DC50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.5.",1,21,0]
[39,"E.1.6.","Veikla",null,0.21,{"$f":"H51+NPV(FD,I51:INDEX(I51:DC51,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H51:$DC51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.6.",1,21,0]
[40,"E.1.7.","Veikla",null,0.21,{"$f":"H52+NPV(FD,I52:INDEX(I52:DC52,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H52:$DC52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.7.",1,21,0]
[41,"E.1.8.","Veikla",null,0.21,{"$f":"H53+NPV(FD,I53:INDEX(I53:DC53,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H53:$DC53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.8.",1,21,0]
[42,"E.1.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H54+NPV(FD,I54:INDEX(I54:DC54,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H54:$DC54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.9.",1,21,0]
[43,"E.1.L.","Likutinė vertė",null,0.21,{"$f":"H55+NPV(FD,I55:INDEX(I55:DC55,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H55:$DC55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.L.",1,21,{"$f":"DG55/(100+DG55)","v":0.17355371900826447}]
[44,"E.2.","Paslaugų teikimas",null,"",{"$f":"SUM(F57:F64)+F65","v":14590724.297399342},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H56:$DC56)","v":17460000},{"$f":"SUM(H57:H65)","v":0},{"$f":"SUM(I57:I65)","v":920000},1000000,4135000,2535000,2535000,2535000,2565000,1235000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU57:BU65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[45,"E.2.1.","Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas ",null,0.21,{"$f":"H57+NPV(FD,I57:INDEX(I57:DC57,PAL))","v":2717484.0691852523},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H57:$DC57)","v":3000000},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,H$5)*$DF57","v":0},500000,400000,2100000,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,X$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,AN$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,BD$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,BT$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,CJ$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,CZ$5)*$DF57","v":0},0,0,0,null,"E.2.1.",{"$f":"VLOOKUP(DE57,scenarijai,$DF$6,FALSE)","v":1},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,DG$5)","v":21},0]
[46,"E.2.2.","Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)",null,0.21,{"$f":"H58+NPV(FD,I58:INDEX(I58:DC58,PAL))","v":1938660.0801576737},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H58:$DC58)","v":2400000},0,0,0,400000,400000,400000,400000,400000,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.2.",1,21,0]
[47,"E.2.3.","Sektorinių konsultantų paslaugos (ES rinkos)",null,0.21,{"$f":"H59+NPV(FD,I59:INDEX(I59:DC59,PAL))","v":2907990.1202365109},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H59:$DC59)","v":3600000},0,0,0,600000,600000,600000,600000,600000,600000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.3.",1,21,0]
[48,"E.2.4.","Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai",null,0.21,{"$f":"H60+NPV(FD,I60:INDEX(I60:DC60,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H60:$DC60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.4.",1,21,0]
[49,"E.2.5.","Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje",null,0.21,{"$f":"H61+NPV(FD,I61:INDEX(I61:DC61,PAL))","v":144230.76923076922},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H61:$DC61)","v":150000},0,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.5.",1,21,0]
[50,"E.2.6.","Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje",null,0.21,{"$f":"H62+NPV(FD,I62:INDEX(I62:DC62,PAL))","v":726997.53005912772},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H62:$DC62)","v":900000},0,0,0,150000,150000,150000,150000,150000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.6.",1,21,0]
[51,"E.2.7.","Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą ",null,0.21,{"$f":"H63+NPV(FD,I63:INDEX(I63:DC63,PAL))","v":411965.26703350572},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H63:$DC63)","v":510000},0,0,0,85000,85000,85000,85000,85000,85000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.7.",1,21,0]
[52,"E.2.8.","Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus",null,0.21,{"$f":"H64+NPV(FD,I64:INDEX(I64:DC64,PAL))","v":5743396.4614965022},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H64:$DC64)","v":6900000},0,270000,600000,800000,1300000,1300000,1300000,1330000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.8.",1,21,0]
[53,"E.2.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H65+NPV(FD,I65:INDEX(I65:DC65,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H65:$DC65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.9.",1,21,0]
[54,"E.2.L.","Likutinė vertė",null,0.21,{"$f":"H66+NPV(FD,I66:INDEX(I66:DC66,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H66:$DC66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.L.",1,21,{"$f":"DG66/(100+DG66)","v":0.17355371900826447}]
[55,"E.3.","Investicijos į žinias ir žmogiškuosius išteklius",null,"",{"$f":"SUM(F68:F75)+F76","v":1755284.6218657796},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H67:$DC67)","v":2150000},{"$f":"SUM(H68:H76)","v":0},{"$f":"SUM(I68:I76)","v":60000},80000,335000,335000,335000,335000,335000,335000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU68:BU76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[56,"E.3.1.","Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas ",null,0.21,{"$f":"H68+NPV(FD,I68:INDEX(I68:DC68,PAL))","v":775464.0320630694},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H68:$DC68)","v":960000},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,H$5)*$DF68","v":0},0,0,160000,160000,160000,160000,160000,160000,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,X$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,AN$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,BD$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,BT$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,CJ$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,CZ$5)*$DF68","v":0},0,0,0,null,"E.3.1.",{"$f":"VLOOKUP(DE68,scenarijai,$DF$6,FALSE)","v":1},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,DG$5)","v":21},0]
[57,"E.3.2.","Eksporto kompetencijų didinimo mokymai ir programos ",null,0.21,{"$f":"H69+NPV(FD,I69:INDEX(I69:DC69,PAL))","v":979820.58980271011},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H69:$DC69)","v":1190000},0,60000,80000,175000,175000,175000,175000,175000,175000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.2.",1,21,0]
[58,"E.3.3.","",null,0.21,{"$f":"H70+NPV(FD,I70:INDEX(I70:DC70,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H70:$DC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.3.",1,21,0]
[59,"E.3.4.","",null,0.21,{"$f":"H71+NPV(FD,I71:INDEX(I71:DC71,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H71:$DC71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.4.",1,21,0]
[60,"E.3.5.","",null,0.21,{"$f":"H72+NPV(FD,I72:INDEX(I72:DC72,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H72:$DC72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.5.",1,21,0]
[61,"E.3.6.","",null,0.21,{"$f":"H73+NPV(FD,I73:INDEX(I73:DC73,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H73:$DC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.6.",1,21,0]
[62,"E.3.7.","",null,0.21,{"$f":"H74+NPV(FD,I74:INDEX(I74:DC74,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H74:$DC74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.7.",1,21,0]
[63,"E.3.8.","",null,0.21,{"$f":"H75+NPV(FD,I75:INDEX(I75:DC75,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H75:$DC75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.8.",1,21,0]
[64,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A76,0)","v":"E.3.9."},{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A76,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C12\"),$A76,0))","v":"Reinvesticijos (po priemonės įgyvendinimo)"},null,{"$f":"IF(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A76,0)=\"\",\"\",OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!E12\"),$A76,0))","v":0.21},{"$f":"H76+NPV(FD,I76:INDEX(I76:DC76,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H76:$DC76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B12\"),$A76,0)","v":"E.3.9."},1,21,0]
[65,"E.3.L.","Likutinė vertė",null,0.21,{"$f":"H77+NPV(FD,I77:INDEX(I77:DC77,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H77:$DC77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.L.",1,21,{"$f":"DG77/(100+DG77)","v":0.17355371900826447}]
[66,"F.","KOMUNIKACINĖS VEIKLOS",null,"",{"$f":"SUM(F79:F87)","v":8574504.3312146328},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H78:$DC78)","v":10120000},{"$f":"SUM(H79:H87)","v":0},{"$f":"SUM(I79:I87)","v":2020000},520000,1580000,930000,1580000,930000,1630000,930000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU79:BU87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[67,"F.1.","Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose ",null,0.21,{"$f":"H79+NPV(FD,I79:INDEX(I79:DC79,PAL))","v":484665.02003941842},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H79:$DC79)","v":600000},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,H$5)*$DF79","v":0},0,0,100000,100000,100000,100000,100000,100000,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,X$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,AN$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,BD$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,BT$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,CJ$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,CZ$5)*$DF79","v":0},0,0,0,null,"F.1.",{"$f":"VLOOKUP(DE79,scenarijai,$DF$6,FALSE)","v":1},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,DG$5)","v":21},0]
[68,"F.2.","Lietuvos pristatymo užsienyje strategijos įgyvendinimas  ",null,0.21,{"$f":"H80+NPV(FD,I80:INDEX(I80:DC80,PAL))","v":2615632.7925047847},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H80:$DC80)","v":3200000},0,200000,0,500000,500000,500000,500000,500000,500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.2.",1,21,0]
[69,"F.3.","Proveržio sričių tarptautinių renginių Lietuvoje organizavimas ",null,0.21,{"$f":"H81+NPV(FD,I81:INDEX(I81:DC81,PAL))","v":3413939.6601142688},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H81:$DC81)","v":4000000},0,700000,400000,800000,150000,800000,150000,850000,150000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.3.",1,21,0]
[70,"F.4.","Nacionalinių stendų tarptautinėse parodose organizavimas ",null,0.21,{"$f":"H82+NPV(FD,I82:INDEX(I82:DC82,PAL))","v":961538.4615384615},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H82:$DC82)","v":1000000},0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.4.",1,21,0]
[71,"F.5.","Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose",null,0.21,{"$f":"H83+NPV(FD,I83:INDEX(I83:DC83,PAL))","v":1098728.397017699},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H83:$DC83)","v":1320000},0,120000,120000,180000,180000,180000,180000,180000,180000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.5.",1,21,0]
[72,"F.6.","",null,0.21,{"$f":"H84+NPV(FD,I84:INDEX(I84:DC84,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H84:$DC84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.6.",1,21,0]
[73,"F.7.","",null,0.21,{"$f":"H85+NPV(FD,I85:INDEX(I85:DC85,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H85:$DC85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.7.",1,21,0]
[74,"F.8.","",null,0.21,{"$f":"H86+NPV(FD,I86:INDEX(I86:DC86,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H86:$DC86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.8.",1,21,0]
[75,"F.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$f":"H87+NPV(FD,I87:INDEX(I87:DC87,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H87:$DC87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.9.",1,21,0]
[76,"F.L.","Likutinė vertė",null,0.21,{"$f":"H88+NPV(FD,I88:INDEX(I88:DC88,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H88:$DC88)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A88,H$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A88,BT$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.L.",1,21,{"$f":"DG88/(100+DG88)","v":0.17355371900826447}]
[77,"G.","VEIKLOS IR PALAIKYMO (ATNAUJINIMO) SĄNAUDOS, IŠ VISO",null,"",{"$f":"SUM(F90:F99)","v":20212638.277786072},{"$f":"SUM(G90:G99)","v":23087703.749999996},{"$f":"SUM(H90:H99)","v":0},{"$f":"SUM(I90:I99)","v":0},6181467.5299999993,6665174.0899999999,6413656.1799999997,2462750.9500000002,1011723,277932,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU90:BU99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"G.1.","Darbo užmokesčio ir su juo susijusios išlaidos",null,0,{"$f":"H90+NPV(FD,I90:INDEX(I90:DC90,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H90:$DC90)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,H$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,X$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,AN$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,BD$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,BT$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,CJ$5)*$DF90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,CZ$5)*$DF90","v":0},0,0,0,null,"G.1.",{"$f":"VLOOKUP(DE90,scenarijai,$DF$6,FALSE)","v":1},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,DG$5)","v":0}]
[79,"G.2.","Pridėtinės priemonės įgyvendinimo išlaidos, 3% norma",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H91+NPV(FD,I91:INDEX(I91:DC91,PAL))","v":616698.23775107902},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H91:$DC91)","v":753900},0,0,0,181500,114000,133500,114000,135900,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.2.",1,0]
[80,"G.3.","",null,0.21,{"$f":"H92+NPV(FD,I92:INDEX(I92:DC92,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H92:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.3.",1,21]
[81,"G.4.","",null,0.21,{"$f":"H93+NPV(FD,I93:INDEX(I93:DC93,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H93:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.4.",1,21]
[82,"G.5.","",null,0.21,{"$f":"H94+NPV(FD,I94:INDEX(I94:DC94,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H94:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.5.",1,21]
[83,"G.6.","Privatus kofinansavimas (ES finansuojamų projektų)",null,"Nurodyta be PVM (susigrąžinamas/netaikomas)",{"$f":"H95+NPV(FD,I95:INDEX(I95:DC95,PAL))","v":19595940.040034994},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H95:$DC95)","v":22333803.749999996},0,0,6181467.5299999993,6483674.0899999999,6299656.1799999997,2329250.9500000002,897723,142032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.6.",1,0]
[84,"G.7.","",null,0.21,{"$f":"H96+NPV(FD,I96:INDEX(I96:DC96,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.7.",1,21]
[85,"G.8.","",null,0.21,{"$f":"H97+NPV(FD,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.8.",1,21]
[86,"G.9.","",null,0.21,{"$f":"H98+NPV(FD,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.9.",1,21]
[87,"G.10.","",null,0.21,{"$f":"H99+NPV(FD,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.10.",1,21]
[88,"H.","VEIKLOS PAJAMOS, IŠ VISO (išskyrus mokestines pajamas)",null,"",{"$f":"SUM(F101:F110)","v":0},{"$f":"SUM(G101:G110)","v":0},{"$f":"SUM(H101:H110)","v":0},{"$f":"SUM(I101:I110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU101:BU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[89,"H.1.","Veiklos pajamos 1 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H101+NPV(FD,I101:INDEX(I101:DC101,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H101:$DC101)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,H$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,X$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,AN$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,BD$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,BT$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,CJ$5)*$DF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,CZ$5)*$DF101","v":0},0,0,0,null,"H.1.",{"$f":"VLOOKUP(DE101,scenarijai,$DF$6,FALSE)","v":1},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A101,DG$5)","v":0}]
[90,"H.2.","Veiklos pajamos 2 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H102+NPV(FD,I102:INDEX(I102:DC102,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H102:$DC102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.2.",1,0]
[91,"H.3.","Veiklos pajamos 3 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H103+NPV(FD,I103:INDEX(I103:DC103,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H103:$DC103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.3.",1,0]
[92,"H.4.","Veiklos pajamos 4 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H104+NPV(FD,I104:INDEX(I104:DC104,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H104:$DC104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.4.",1,0]
[93,"H.5.","Veiklos pajamos 5 (viešojo sektoriaus)",null,"Be PVM",{"$f":"H105+NPV(FD,I105:INDEX(I105:DC105,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H105:$DC105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.5.",1,0]
[94,"H.6.","Veiklos pajamos 1 (privataus ir NVO sektoriaus)",null,"",{"$f":"H106+NPV(FD,I106:INDEX(I106:DC106,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H106:$DC106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.6.",1,0]
[95,"H.7.","Veiklos pajamos 2 (privataus ir NVO sektoriaus)",null,"",{"$f":"H107+NPV(FD,I107:INDEX(I107:DC107,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H107:$DC107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.7.",1,0]
[96,"H.8.","Veiklos pajamos 3 (privataus ir NVO sektoriaus)",null,"",{"$f":"H108+NPV(FD,I108:INDEX(I108:DC108,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H108:$DC108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.8.",1,0]
[97,"H.9.","Veiklos pajamos 4 (privataus ir NVO sektoriaus)",null,"",{"$f":"H109+NPV(FD,I109:INDEX(I109:DC109,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H109:$DC109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.9.",1,0]
[98,"H.10.","Veiklos pajamos 5 (privataus ir NVO sektoriaus)",null,"",{"$f":"H110+NPV(FD,I110:INDEX(I110:DC110,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H110:$DC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"H.10.",1,0]
[99,"I.","MOKESTINĖS PAJAMOS",null,"",{"$f":"H111+NPV(FD,I111:INDEX(I111:DC111,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H111:$DC111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"I.",1]
[100,"J.","PVM (kuris įskaičiuotas į investicijas, veiklos sąnaudas ir pajamas) BALANSAS",null,"",{"$f":"H112+NPV(FD,I112:INDEX(I112:DC112,PAL))","v":4325047.7542154947},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H112:$DC112)","v":5159752.0661157025},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,H$5)","v":0},520661.15702479344,277685.95041322312,1050000,659504.132231405,772314.04958677688,659504.132231405,786198.34710743802,433884.29752066114,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,X$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,AN$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,BD$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,BT$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,CJ$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,CZ$5)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,DA$5)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,DB$5)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,DC$5)","v":0},null,"J."]
[101,"J.1.","Bendra pirkimo PVM suma (investicijoms ir reinvesticijoms)",null,"",{"$f":"H113+NPV(FD,I113:INDEX(I113:DC113,PAL))","v":4325047.7542154947},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H113:$DC113)","v":5159752.0661157025},{"$f":"SUMPRODUCT($DG12:$DG20,H12:H20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,H23:H31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,H34:H42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,H46:H54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,H57:H65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,H68:H76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,H79:H87,1/($DG79:$DG87+100))","v":0},{"$f":"SUMPRODUCT($DG12:$DG20,I12:I20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,I23:I31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,I34:I42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,I46:I54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,I57:I65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,I68:I76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,I79:I87,1/($DG79:$DG87+100))","v":520661.15702479344},277685.95041322312,1050000,659504.132231405,772314.04958677688,659504.132231405,786198.34710743802,433884.29752066114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG12:$DG20,BU12:BU20,1/($DG12:$DG20+100))+SUMPRODUCT($DG23:$DG31,BU23:BU31,1/($DG23:$DG31+100))+SUMPRODUCT($DG34:$DG42,BU34:BU42,1/($DG34:$DG42+100))+SUMPRODUCT($DG46:$DG54,BU46:BU54,1/($DG46:$DG54+100))+SUMPRODUCT($DG57:$DG65,BU57:BU65,1/($DG57:$DG65+100))+SUMPRODUCT($DG68:$DG76,BU68:BU76,1/($DG68:$DG76+100))+SUMPRODUCT($DG79:$DG87,BU79:BU87,1/($DG79:$DG87+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"J.1."]
[102,"J.2.","Bendra pirkimo PVM suma (veiklos sąnaudoms)",null,"",{"$f":"H114+NPV(FD,I114:INDEX(I114:DC114,PAL))","v":0},{"$f":"G115+G116-G117","v":-186850430.441746},{"$f":"SUMPRODUCT($DG90:$DG99,H90:H99,1/($DG90:$DG99+100))","v":0},{"$f":"SUMPRODUCT($DG90:$DG99,I90:I99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG90:$DG99,BU90:BU99,1/($DG90:$DG99+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"J.2."]
[103,"J.3.","Bendra pardavimo PVM suma",null,"",{"$f":"H115+NPV(FD,I115:INDEX(I115:DC115,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H115:$DC115)","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,H101:H110,1/($DG101:$DG110+100))","v":0},{"$f":"SUMPRODUCT($DG101:$DG110,I101:I110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($DG101:$DG110,BU101:BU110,1/($DG101:$DG110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"J.3."]
[104,"K.","SIEKIAMAS REZULTATAS: Eksporto konkurencingumą padidinusių įmonių skaičius, matavimo vienetas: vnt.",null,"",{"$f":"H116+NPV(FD,I116:INDEX(I116:DC116,PAL))","v":4807.6276089000103},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":5974.5294117647054},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A116,H$5)*$DF116","v":0},263.27272727272731,369.55972455978991,400.79195818304004,843.4989858907843,967.17771189150938,950.31719352698985,774.32818358804855,694.23667621662423,489.07782984102676,222.26842079416551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A116,BT$5)*$DF116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"K.",{"$f":"VLOOKUP(DE116,scenarijai,$DF$6,FALSE)","v":1}]
[105,"L.","SOCIALINIS - EKONOMINIS POVEIKIS",null,"",{"$f":"H117+NPV(SD,I117:INDEX(I117:DC117,PAL))","v":141737930.61972579},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":186856404.97115776},{"$f":"H118-H126","v":0},{"$f":"I118-I126","v":7235961.3963636374},10440975.031333728,11621608.102569921,25040718.214423664,29572793.24632531,29928044.777415495,25116465.153826393,23193419.882116612,16829026.292259075,7877392.8745239405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU118-BU126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[106,"L.1.","Socialinio - ekonominio poveikio nauda",{"$f":"IF(Result_mat=0,\"\",Result_mat)","v":"vnt."},"",{"$f":"H118+NPV(SD,I118:INDEX(I118:DC118,PAL))","v":141737930.61972579},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":186856404.97115776},{"$f":"SUM(H119:H125)","v":0},{"$f":"SUM(I119:I125)","v":7235961.3963636374},10440975.031333728,11621608.102569921,25040718.214423664,29572793.24632531,29928044.777415495,25116465.153826393,23193419.882116612,16829026.292259075,7877392.8745239405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU119:BU125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,"L.1.1.","Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis",null,"",{"$f":"H119+NPV(SD,I119:INDEX(I119:DC119,PAL))","v":141737930.61972579},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":186856404.97115776},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,H$5)*$DF119","v":0},7235961.3963636374,10440975.031333728,11621608.102569921,25040718.214423664,29572793.24632531,29928044.777415495,25116465.153826393,23193419.882116612,16829026.292259075,7877392.8745239405,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,X$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,AN$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,BD$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,BT$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,CJ$5)*$DF119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,CZ$5)*$DF119","v":0},0,0,0,null,"L.1.1.",{"$f":"VLOOKUP(DE119,scenarijai,$DF$6,FALSE)","v":1}]
[108,"L.1.2.","",null,"",{"$f":"H120+NPV(SD,I120:INDEX(I120:DC120,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H120:$DC120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.2.",1]
[109,"L.1.3.","",null,"",{"$f":"H121+NPV(SD,I121:INDEX(I121:DC121,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.3.",1]
[110,"L.1.4.","",null,"",{"$f":"H122+NPV(SD,I122:INDEX(I122:DC122,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.4.",1]
[111,"L.1.5.","",null,"",{"$f":"H123+NPV(SD,I123:INDEX(I123:DC123,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H123:$DC123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.5.",1]
[112,"L.1.6.","",null,"",{"$f":"H124+NPV(SD,I124:INDEX(I124:DC124,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H124:$DC124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.6.",1]
[113,"L.1.7.","",null,"",{"$f":"H125+NPV(SD,I125:INDEX(I125:DC125,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H125:$DC125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.7.",1]
[114,"L.2.","Socialinio - ekonominio poveikio žala",null,"",{"$f":"H126+NPV(SD,I126:INDEX(I126:DC126,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H126:$DC126)","v":0},{"$f":"SUM(H127:H129)","v":0},{"$f":"SUM(I127:I129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU127:BU129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[115,"L.2.1.","",null,"",{"$f":"H127+NPV(SD,I127:INDEX(I127:DC127,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H127:$DC127)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,H$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,X$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,AN$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,BD$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,BT$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,CJ$5)*$DF127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A127,CZ$5)*$DF127","v":0},0,0,0,null,"L.2.1.",{"$f":"VLOOKUP(DE127,scenarijai,$DF$6,FALSE)","v":1}]
[116,"L.2.2.","",null,"",{"$f":"H128+NPV(SD,I128:INDEX(I128:DC128,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H128:$DC128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.2.2.",{"$f":"VLOOKUP(DE128,scenarijai,$DF$6,FALSE)","v":1}]
[117,"L.2.3.","",null,"",{"$f":"H129+NPV(SD,I129:INDEX(I129:DC129,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H129:$DC129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.2.3.",{"$f":"VLOOKUP(DE129,scenarijai,$DF$6,FALSE)","v":1}]
[null,"M.","Investicijų ir reinvesticijų srautas (be PVM)",null,null,{"$f":"H130+NPV(SD,I130:INDEX(I130:DC130,PAL))","v":46815989.9939266},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H130:$DC130)","v":57111902.683884293},{"$f":"H$8+H$9-H$113","v":0},{"$f":"I$8+I$9-I$113","v":2479338.8429752067},7503781.579586776,13283674.09,11440152.047768595,9453785.9004132226,6198648.867768595,4686405.6528925616,2066115.7024793387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$8+BU$9-BU$113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"N.","Veiklos ir palaikymo (atnaujinimo) sąnaudos (be PVM)",null,null,{"$f":"H131+NPV(SD,I131:INDEX(I131:DC131,PAL))","v":19573809.187440664},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H131:$DC131)","v":23087703.749999996},{"$f":"H$89-H$114","v":0},0,6181467.5299999993,6665174.0899999999,6413656.1799999997,2462750.9500000002,1011723,277932,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT$89-BT$114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O.","Likutinė vertė",null,null,{"$f":"H132+NPV(FD,I132:INDEX(I132:DC132,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H132:$DC132)","v":0},{"$f":"SUM(H$21,H$32,H$43,H$55,H$66,H$77,H$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT$21,BT$32,BT$43,BT$55,BT$66,BT$77,BT$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P.","Likutinė vertė (be PVM)",null,null,{"$f":"H133+NPV(SD,I133:INDEX(I133:DC133,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H133:$DC133)","v":0},{"$f":"H132-SUMPRODUCT(H$21:H$88,$DH$21:$DH$88)","v":0},{"$f":"I132-SUMPRODUCT(I$21:I$88,$DI$21:$DI$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W132-SUMPRODUCT(W$21:W$88,$DH$21:$DH$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU132-SUMPRODUCT(BU$21:BU$88,$DI$21:$DI$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"R.","Pinigų srautas ekonominės grynosios dabartinės vertės skaičiavimui",null,null,{"$f":"H134+NPV(SD,I134:INDEX(I134:DC134,PAL))","v":75348131.43835856},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H134:$DC134)","v":106656798.53727347},{"$f":"H117-H130-H131+H133","v":0},{"$f":"I117-I130-I131+I133","v":4756622.5533884307},-3244274.0782530475,-8327240.0774300788,7186909.9866550695,17656256.395912088,22717672.909646899,20152127.500933833,21052304.179637272,16829026.292259075,7877392.8745239405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU117-BU130-BU131+BU133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$f":"H135+NPV(FD,I135:INDEX(I135:DC135,PAL))","v":68862692.402132764},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H135:$DC135)","v":80199606.433884293},{"$f":"H$7-H$112","v":0},{"$f":"I$7-I$112","v":2479338.8429752067},13685249.109586775,19948848.18,17853808.227768593,11916536.850413222,7210371.867768595,4964337.6528925616,2141115.7024793387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU$7-BU$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"T.","Privataus ir NVO sektoriaus grynasis veiklos srautas (be PVM)",null,null,{"$f":"H136+NPV(FD,I136:INDEX(I136:DC136,PAL))","v":19595940.040034994},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H136:$DC136)","v":22333803.749999996},{"$f":"SUMPRODUCT(H$95:H$99,100/($DG$95:$DG$99+100))-SUMPRODUCT(H$106:H$110,100/($DG$106:$DG$110+100))","v":0},{"$f":"SUMPRODUCT(I$95:I$99,100/($DG$95:$DG$99+100))-SUMPRODUCT(I$106:I$110,100/($DG$106:$DG$110+100))","v":0},6181467.5299999993,6483674.0899999999,6299656.1799999997,2329250.9500000002,897723,142032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BU$95:BU$99,100/($DG$95:$DG$99+100))-SUMPRODUCT(BU$106:BU$110,100/($DG$106:$DG$110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"U.","PVM dalis, sumokėta privataus sektoriaus",null,null,{"$f":"H137+NPV(FD,I137:INDEX(I137:DC137,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H137:$DC137)","v":0},{"$f":"SUMPRODUCT(H$106:H$110,100*$D$106:$D$110,1/($DG$106:$DG$110+100),$DH$106:$DH$110)","v":0},{"$f":"SUMPRODUCT(I$106:I$110,100*$D$106:$D$110,1/($DG$106:$DG$110+100),$DH$106:$DH$110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BU$106:BU$110,100*$D$106:$D$110,1/($DG$106:$DG$110+100),$DH$106:$DH$110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"V.","Pinigų srautas poveikio viešiesiems finansams skaičiavimui",null,null,{"$f":"H138+NPV(FD,I138:INDEX(I138:DC138,PAL))","v":-49266752.36209777},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H138:$DC138)","v":-57865802.683884293},{"$f":"-H135+H136+H137","v":0},{"$f":"-I135+I136+I137","v":-2479338.8429752067},-7503781.579586776,-13465174.09,-11554152.047768593,-9587285.9004132226,-6312648.867768595,-4822305.6528925616,-2141115.7024793387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU135+BU136+BU137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pagrindiniai SVA ir SNA rodikliai"]
[null,null,"Ekonominės naudos ir išlaidų santykis (ENIS)",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$2,'Scenarijų analizė'!G140,\"\")","v":2.1349353721121886},{"$f":"IFERROR(IF(F131<0,(F117-F131)/(F130-F133),(F117)/(F130+F131-F133)),\"\")","v":2.1349353721121886}]
[null,null,"Ekonominė grynoji dabartinė vertė (EGDV)",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$2,'Scenarijų analizė'!G141,\"\")","v":75348131.43835856},{"$f":"IFERROR(F134,\"\")","v":75348131.43835856}]
[null,null,"Ekonominė vidinė grąžos norma (EVGN)",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$2,'Scenarijų analizė'!G142,\"\")","v":""},{"$f":"IFERROR(IRR(H134:INDEX(H134:DC134,PAL+1)),\"\")","v":""}]
[null,null,"SVA rodiklis",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$3,'Scenarijų analizė'!G143,\"\")","v":""},{"$f":"IFERROR((F7+F115-F132)/F116,\"\")","v":15223.254817170355}]
[null,null,"DA rodiklis",null,null,{"$f":"IF(Rezultatai!B$5<>\"\",'Scenarijų analizė'!G144,\"\")","v":""},{"$f":"IFERROR(SUM(F152:F160),\"\")","v":6}]
[null,null,"Poveikis viešiesiems finansams",null,null,{"$f":"IFERROR(F138,\"\")","v":-49266752.36209777}]
[null,null,"Finansinės analizės rodikliai",null,null,null,"Reali vertė",{"$f":"H6","v":"2022"},{"$f":"I6","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BU6","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121]
[null,null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,{"$f":"SUMIF($H$4:$DC$4,\"<=\"&PAL,$H147:$DC147)","v":0},{"$f":"H132-H$7+H$115","v":0},{"$f":"I132-I$7+I$115","v":-3000000},{"$f":"J132-J$7+J$115","v":-13962935.059999999},-20998848.18,-18513312.359999999,-12688850.899999999,-7869876,-5750536,-2575000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV132-BV$7+BV$115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Finansinė grynoji dabartinė vertė (FGDV)",null,null,{"$f":"IFERROR(H147+NPV(FD,I147:INDEX(I147:DC147,PAL)),\"\")","v":-73187740.156348258}]
[null,null,"Finansinė vidinė grąžos norma (FVGN)",null,null,{"$f":"IFERROR(IRR(H147:INDEX(H147:DC147,PAL+1)),\"\")","v":""}]
[null,null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,{"$f":"IFERROR(IF(F$89<0,SUM(F$100,-F$115,-F$89)/SUM(F$9,F$8,-SNA!F136),SUM(F$100,-F$115)/SUM(F$9,F$8,-SNA!F136,F$89)),\"\")","v":0}]
[null,null,"DA rodikliai"]
[null,null,{"$f":"DA!C8","v":"Ekonominės naudos ir išlaidų santykis (ENIS)"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-9))","v":10},{"$f":"IF(DA!$B$4=Data1!$G$2,IFERROR(10*F140/MAX(Rodikliai),\"-\"),IFERROR(10*MIN(Rodikliai)/F143,\"-\"))*DA!D8","v":6}]
[null,null,{"$f":"DA!C9","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-8))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-8))","v":""}]
[null,null,{"$f":"DA!C10","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-7))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-7))","v":""}]
[null,null,{"$f":"DA!C11","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-6))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-6))","v":""}]
[null,null,{"$f":"DA!C12","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-5))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-5))","v":""}]
[null,null,{"$f":"DA!C13","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-4))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-4))","v":""}]
[null,null,{"$f":"DA!C14","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-3))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-3))","v":""}]
[null,null,{"$f":"DA!C15","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-2))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-2))","v":""}]
[null,null,{"$f":"DA!C16","v":"Nurodykite"},null,{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"D\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-1))","v":"Nurodykite įvertinimą"},{"$f":"INDIRECT(CONCATENATE(\"DA!\",\"E\",ROW(INDIRECT(VLOOKUP(Opt_alt,Data1!$P$2:$Q$6,2,FALSE)))-1))","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Pradinės prielaidos"]
[null,null,"SCENARIJŲ ANALIZĖS PRIELAIDOS",null,"Pesimistinis","Mažiau pesimistinis","Realus","Mažiau optimistinis","Optimistinis","%",null,"Pesimistinis","Mažiau pesimistinis","Realus","Mažiau optimistinis","Optimistinis"]
[null,"D.1.1.",{"$f":"IFERROR(VLOOKUP(B166,$B$12:$C$129,2,FALSE),\"\")","v":"Veikla (nurodykite pavadinimą; suplanuotas investicijas pagrįskite prielaidų lape)"},{"$f":"IF(VLOOKUP(B166,$B$7:$G$138,COLUMNS($B$7:$G$138),FALSE)<>0,\"True\",\"False\")","v":"False"},1.25,1.1000000000000001,1,0.9,0.75,0.5,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.1.2.",{"$f":"IFERROR(VLOOKUP(B167,$B$12:$C$129,2,FALSE),\"\")","v":"Veikla"},{"$f":"IF(VLOOKUP(B167,$B$7:$G$138,COLUMNS($B$7:$G$138),FALSE)<>0,\"True\",\"False\")","v":"False"},1.25,1.1000000000000001,1,0.9,0.75,0.55000000000000004,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.1.3.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,0.6,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.1.4.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,0.65,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.1.5.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,0.7,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.1.6.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,0.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.1.7.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,0.8,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.1.8.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,0.85,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.1.9.","Reinvesticijos (po priemonės įgyvendinimo)","False",1.25,1.1000000000000001,1,0.9,0.75,0.9,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.1.L.","Likutinė vertė","False",0.75,0.9,1,1.1000000000000001,1.25,0.95,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"D.2.1.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,1,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.2.2.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,1.05,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.2.3.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,1.1000000000000001,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.2.4.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,1.1499999999999999,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.2.5.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,1.2,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.2.6.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,1.25,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.2.7.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,1.3,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.2.8.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,1.35,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.2.9.","Reinvesticijos (po priemonės įgyvendinimo)","False",1.25,1.1000000000000001,1,0.9,0.75,1.4,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.2.L.","Likutinė vertė","False",0.75,0.9,1,1.1000000000000001,1.25,1.45,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"D.3.1.","\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ","True",1.25,1.1000000000000001,1,0.9,0.75,1.5,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.3.2.","„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ ","True",1.25,1.1000000000000001,1,0.9,0.75,1.55,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.3.3.","„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“","True",1.25,1.1000000000000001,1,0.9,0.75,1.6,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.3.4.","\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ","True",1.25,1.1000000000000001,1,0.9,0.75,1.65,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.3.5."," \"Konferencinio turizmo plėtros skatinimas\"\n","True",1.25,1.1000000000000001,1,0.9,0.75,1.7,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.3.6.","","False",1.25,1.1000000000000001,1,0.9,0.75,1.75,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.3.7.","","False",1.25,1.1000000000000001,1,0.9,0.75,1.8,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.3.8.","","False",1.25,1.1000000000000001,1,0.9,0.75,1.85,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.3.9.","Reinvesticijos (po priemonės įgyvendinimo)","False",1.25,1.1000000000000001,1,0.9,0.75,1.9,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"D.3.L.","Likutinė vertė","False",0.75,0.9,1,1.1000000000000001,1.25,1.95,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"E.1.1.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,2,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.1.2.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.1.3.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.1.4.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.1.5.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.1.6.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.1.7.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.1.8.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.1.9.","Reinvesticijos (po priemonės įgyvendinimo)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.1.L.","Likutinė vertė","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"E.2.1.","Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas ","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.2.","Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.3.","Sektorinių konsultantų paslaugos (ES rinkos)","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.4.","Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.5.","Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.6.","Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.7.","Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą ","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.8.","Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.9.","Reinvesticijos (po priemonės įgyvendinimo)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.L.","Likutinė vertė","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"E.3.1.","Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas ","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.2.","Eksporto kompetencijų didinimo mokymai ir programos ","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.3.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.4.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.5.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.6.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.7.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.8.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.9.","Reinvesticijos (po priemonės įgyvendinimo)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.L.","Likutinė vertė","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"F.1.","Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose ","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.2.","Lietuvos pristatymo užsienyje strategijos įgyvendinimas  ","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.3.","Proveržio sričių tarptautinių renginių Lietuvoje organizavimas ","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.4.","Nacionalinių stendų tarptautinėse parodose organizavimas ","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.5.","Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.6.",{"$f":"IFERROR(VLOOKUP(B231,$B$12:$C$129,2,FALSE),\"\")","v":""},{"$f":"IF(VLOOKUP(B231,$B$7:$G$138,COLUMNS($B$7:$G$138),FALSE)<>0,\"True\",\"False\")","v":"False"},1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.7.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.8.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.9.","Reinvesticijos (po priemonės įgyvendinimo)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.L.","Likutinė vertė","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"G.1.","Darbo užmokesčio ir su juo susijusios išlaidos","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.2.","Pridėtinės priemonės įgyvendinimo išlaidos, 3% norma","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.3.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.4.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.5.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.6.","Privatus kofinansavimas (ES finansuojamų projektų)","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.7.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.8.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.9.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.10.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"H.1.","Veiklos pajamos 1 (viešojo sektoriaus)","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"H.2.","Veiklos pajamos 2 (viešojo sektoriaus)","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"H.3.","Veiklos pajamos 3 (viešojo sektoriaus)","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"H.4.","Veiklos pajamos 4 (viešojo sektoriaus)","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"H.5.","Veiklos pajamos 5 (viešojo sektoriaus)","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"H.6.","Veiklos pajamos 1 (privataus ir NVO sektoriaus)","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"H.7.","Veiklos pajamos 2 (privataus ir NVO sektoriaus)","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"H.8.","Veiklos pajamos 3 (privataus ir NVO sektoriaus)","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"H.9.","Veiklos pajamos 4 (privataus ir NVO sektoriaus)","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"H.10.","Veiklos pajamos 5 (privataus ir NVO sektoriaus)","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"I.","MOKESTINĖS PAJAMOS","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"K.","SIEKIAMAS REZULTATAS: Eksporto konkurencingumą padidinusių įmonių skaičius, matavimo vienetas: vnt.","True",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"L.1.1.","Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis","True",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"L.1.2.","","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"L.1.3.","","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"L.1.4.","","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"L.1.5.","","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"L.1.6.","","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"L.1.7.","","False",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"L.2.1.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"L.2.2.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"L.2.3.","","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[]
[null,null,"SCENARIJŲ ANALIZĖS REZULTATAI"]
[null,null,"Rodikliai",null,"Pesimistinis","Mažiau pesimistinis","Realus","Mažiau optimistinis","Optimistinis"]
[null,null,"ENIS",null,1.221572552869638,1.6657807539131426,2.0359542547827303,2.4883885336233371,3.3932570913045499]
[null,null,"EGDV",null,19271429.849965982,50957942.655461602,72082284.525792003,93206626.396122441,124893139.20161803]
[null,null,"EVGN",null,0.1950393508505599,0.77118362339078472,"","","",null,""]
[null,null,"SVA rodiklis",null,"","","","","",null,null,null,null,""]
[null,null,"DA rodiklis",null,"","","","","",null,null,null,null,null,null,null,""]
[null,null,"Poveikis viešiesiems finansams",null,-62779737.469519846,-54727163.242671616,-49358780.424772784,-43990397.606873952,-35937823.380025715]
[null,null,"FGDV",null,-95639953.452955782,-84163159.038601086,-76511962.762364626,-68860766.486128166,-57383972.071773469]
[null,null,"FVGN",null,"","","","",""]
[null,null,"FNIS",null,0,0,0,0,0]

{"sheet":"Grafikas","index":16,"n_rows":87,"n_cols":325,"rows_kept":87,"cut":false,"hidden":false,"merged":[[20,5,20,324],[31,5,31,324],[5,321,5,324],[5,253,5,256],[5,257,5,260],[5,261,5,264],[5,265,5,268],[5,269,5,272],[5,273,5,276],[5,277,5,280],[5,281,5,284],[5,285,5,288],[5,289,5,292],[5,293,5,296],[5,297,5,300],[5,301,5,304],[5,305,5,308],[5,309,5,312],[5,313,5,316],[5,317,5,320],[5,185,5,188],[5,189,5,192],[5,193,5,196],[5,197,5,200],[5,201,5,204],[5,205,5,208],[5,209,5,212],[5,213,5,216],[5,217,5,220],[5,221,5,224],[5,225,5,228],[5,229,5,232],[5,233,5,236],[5,237,5,240],[5,241,5,244],[5,245,5,248],[5,249,5,252],[5,117,5,120],[5,121,5,124],[5,125,5,128],[5,129,5,132],[5,133,5,136],[5,137,5,140],[5,141,5,144],[5,145,5,148],[5,149,5,152],[5,153,5,156],[5,157,5,160],[5,161,5,164],[5,165,5,168],[5,169,5,172],[5,173,5,176],[5,177,5,180],[5,181,5,184],[5,49,5,52],[5,53,5,56],[5,57,5,60],[5,61,5,64],[5,65,5,68],[5,69,5,72],[5,73,5,76],[5,77,5,80],[5,81,5,84],[5,85,5,88],[5,89,5,92],[5,93,5,96],[5,97,5,100],[5,101,5,104],[5,105,5,108],[5,109,5,112],[5,113,5,116],[52,5,52,324],[67,305,67,308],[67,309,67,312],[67,313,67,316],[67,317,67,320],[67,321,67,324],[8,5,8,324],[9,5,9,324],[67,237,67,240],[67,241,67,244],[67,245,67,248],[67,249,67,252],[67,253,67,256],[67,257,67,260],[67,261,67,264],[67,265,67,268],[67,269,67,272],[67,273,67,276],[67,277,67,280],[67,281,67,284],[67,285,67,288],[67,289,67,292],[67,293,67,296],[67,297,67,300],[67,301,67,304],[67,169,67,172],[67,173,67,176],[67,177,67,180],[67,181,67,184],[67,185,67,188],[67,189,67,192],[67,193,67,196],[67,197,67,200],[67,201,67,204],[67,205,67,208],[67,209,67,212],[67,213,67,216],[67,217,67,220],[67,221,67,224],[67,225,67,228],[67,229,67,232],[67,233,67,236],[67,101,67,104],[67,105,67,108],[67,109,67,112],[67,113,67,116],[67,117,67,120],[67,121,67,124],[67,125,67,128],[67,129,67,132],[67,133,67,136],[67,137,67,140],[67,141,67,144],[67,145,67,148],[67,149,67,152],[67,153,67,156],[67,157,67,160],[67,161,67,164],[67,165,67,168],[66,269,66,272],[66,273,66,276],[66,277,66,280],[66,281,66,284],[66,285,66,288],[66,289,66,292],[66,293,66,296],[66,297,66,300],[66,301,66,304],[66,305,66,308],[66,309,66,312],[66,313,66,316],[66,317,66,320],[66,321,66,324],[67,29,67,32],[67,33,67,36],[67,37,67,40],[67,41,67,44],[67,45,67,48],[67,49,67,52],[67,53,67,56],[67,57,67,60],[67,61,67,64],[67,65,67,68],[67,69,67,72],[67,73,67,76],[67,77,67,80],[67,81,67,84],[67,85,67,88],[67,89,67,92],[67,93,67,96],[67,97,67,100],[66,201,66,204],[66,205,66,208],[66,209,66,212],[66,213,66,216],[66,217,66,220],[66,221,66,224],[66,225,66,228],[66,229,66,232],[66,233,66,236],[66,237,66,240],[66,241,66,244],[66,245,66,248],[66,249,66,252],[66,253,66,256],[66,257,66,260],[66,261,66,264],[66,265,66,268],[66,133,66,136],[66,137,66,140],[66,141,66,144],[66,145,66,148],[66,149,66,152],[66,153,66,156],[66,157,66,160],[66,161,66,164],[66,165,66,168],[66,169,66,172],[66,173,66,176],[66,177,66,180],[66,181,66,184],[66,185,66,188],[66,189,66,192],[66,193,66,196],[66,197,66,200],[65,301,65,304],[65,305,65,308],[65,309,65,312],[65,313,65,316],[65,317,65,320],[65,321,65,324],[66,29,66,32],[66,33,66,36],[66,37,66,40],[66,41,66,44],[66,45,66,48],[66,49,66,52],[66,53,66,56],[66,57,66,60],[66,61,66,64],[66,65,66,68],[66,69,66,72],[66,73,66,76],[66,77,66,80],[66,81,66,84],[66,85,66,88],[66,89,66,92],[66,93,66,96],[66,97,66,100],[66,101,66,104],[66,105,66,108],[66,109,66,112],[66,113,66,116],[66,117,66,120],[66,121,66,124],[66,125,66,128],[66,129,66,132],[65,233,65,236],[65,237,65,240],[65,241,65,244],[65,245,65,248],[65,249,65,252],[65,253,65,256],[65,257,65,260],[65,261,65,264],[65,265,65,268],[65,269,65,272],[65,273,65,276],[65,277,65,280],[65,281,65,284],[65,285,65,288],[65,289,65,292],[65,293,65,296],[65,297,65,300],[65,165,65,168],[65,169,65,172],[65,173,65,176],[65,177,65,180],[65,181,65,184],[65,185,65,188],[65,189,65,192],[65,193,65,196],[65,197,65,200],[65,201,65,204],[65,205,65,208],[65,209,65,212],[65,213,65,216],[65,217,65,220],[65,221,65,224],[65,225,65,228],[65,229,65,232],[65,97,65,100],[65,101,65,104],[65,105,65,108],[65,109,65,112],[65,113,65,116],[65,117,65,120],[65,121,65,124],[65,125,65,128],[65,129,65,132],[65,133,65,136],[65,137,65,140],[65,141,65,144],[65,145,65,148],[65,149,65,152],[65,153,65,156],[65,157,65,160],[65,161,65,164],[65,29,65,32],[65,33,65,36],[65,37,65,40],[65,41,65,44],[65,45,65,48],[65,49,65,52],[65,53,65,56],[65,57,65,60],[65,61,65,64],[65,65,65,68],[65,69,65,72],[65,73,65,76],[65,77,65,80],[65,81,65,84],[65,85,65,88],[65,89,65,92],[65,93,65,96],[65,5,65,8],[65,9,65,12],[65,13,65,16],[65,17,65,20],[65,21,65,24],[65,25,65,28],[66,5,66,8],[67,5,67,8],[66,9,66,12],[66,13,66,16],[66,17,66,20],[66,21,66,24],[66,25,66,28],[67,9,67,12],[67,13,67,16],[67,17,67,20],[67,21,67,24],[67,25,67,28],[86,313,86,316],[86,317,86,320],[86,321,86,324],[86,289,86,292],[86,293,86,296],[86,297,86,300],[86,301,86,304],[86,305,86,308],[86,309,86,312],[86,265,86,268],[86,269,86,272],[86,273,86,276],[86,277,86,280],[86,281,86,284],[86,285,86,288],[86,241,86,244],[86,245,86,248],[86,249,86,252],[86,253,86,256],[86,257,86,260],[86,261,86,264],[86,217,86,220],[86,221,86,224],[86,225,86,228],[86,229,86,232],[86,233,86,236],[86,237,86,240],[86,193,86,196],[86,197,86,200],[86,201,86,204],[86,205,86,208],[86,209,86,212],[86,213,86,216],[86,169,86,172],[86,173,86,176],[86,177,86,180],[86,181,86,184],[86,185,86,188],[86,189,86,192],[86,145,86,148],[86,149,86,152],[86,153,86,156],[86,157,86,160],[86,161,86,164],[86,165,86,168],[86,121,86,124],[86,125,86,128],[86,129,86,132],[86,133,86,136],[86,137,86,140],[86,141,86,144],[86,97,86,100],[86,101,86,104],[86,105,86,108],[86,109,86,112],[86,113,86,116],[86,117,86,120],[86,73,86,76],[86,77,86,80],[86,81,86,84],[86,85,86,88],[86,89,86,92],[86,93,86,96],[86,49,86,52],[86,53,86,56],[86,57,86,60],[86,61,86,64],[86,65,86,68],[86,69,86,72],[86,25,86,28],[86,29,86,32],[86,33,86,36],[86,37,86,40],[86,41,86,44],[86,45,86,48],[85,305,85,308],[85,309,85,312],[85,313,85,316],[85,317,85,320],[85,321,85,324],[86,5,86,8],[86,9,86,12],[86,13,86,16],[86,17,86,20],[86,21,86,24],[85,281,85,284],[85,285,85,288],[85,289,85,292],[85,293,85,296],[85,297,85,300],[85,301,85,304],[85,257,85,260],[85,261,85,264],[85,265,85,268],[85,269,85,272],[85,273,85,276],[85,277,85,280],[85,233,85,236],[85,237,85,240],[85,241,85,244],[85,245,85,248],[85,249,85,252],[85,253,85,256],[85,209,85,212],[85,213,85,216],[85,217,85,220],[85,221,85,224],[85,225,85,228],[85,229,85,232],[85,185,85,188],[85,189,85,192],[85,193,85,196],[85,197,85,200],[85,201,85,204],[85,205,85,208],[85,161,85,164],[85,165,85,168],[85,169,85,172],[85,173,85,176],[85,177,85,180],[85,181,85,184],[85,137,85,140],[85,141,85,144],[85,145,85,148],[85,149,85,152],[85,153,85,156],[85,157,85,160],[85,113,85,116],[85,117,85,120],[85,121,85,124],[85,125,85,128],[85,129,85,132],[85,133,85,136],[85,89,85,92],[85,93,85,96],[85,97,85,100],[85,101,85,104],[85,105,85,108],[85,109,85,112],[85,65,85,68],[85,69,85,72],[85,73,85,76],[85,77,85,80],[85,81,85,84],[85,85,85,88],[85,41,85,44],[85,45,85,48],[85,49,85,52],[85,53,85,56],[85,57,85,60],[85,61,85,64],[84,321,84,324],[85,5,85,8],[85,9,85,12],[85,13,85,16],[85,17,85,20],[85,21,85,24],[85,25,85,28],[85,29,85,32],[85,33,85,36],[85,37,85,40],[84,297,84,300],[84,301,84,304],[84,305,84,308],[84,309,84,312],[84,313,84,316],[84,317,84,320],[84,273,84,276],[84,277,84,280],[84,281,84,284],[84,285,84,288],[84,289,84,292],[84,293,84,296],[84,249,84,252],[84,253,84,256],[84,257,84,260],[84,261,84,264],[84,265,84,268],[84,269,84,272],[84,225,84,228],[84,229,84,232],[84,233,84,236],[84,237,84,240],[84,241,84,244],[84,245,84,248],[84,201,84,204],[84,205,84,208],[84,209,84,212],[84,213,84,216],[84,217,84,220],[84,221,84,224],[84,177,84,180],[84,181,84,184],[84,185,84,188],[84,189,84,192],[84,193,84,196],[84,197,84,200],[84,153,84,156],[84,157,84,160],[84,161,84,164],[84,165,84,168],[84,169,84,172],[84,173,84,176],[84,129,84,132],[84,133,84,136],[84,137,84,140],[84,141,84,144],[84,145,84,148],[84,149,84,152],[84,105,84,108],[84,109,84,112],[84,113,84,116],[84,117,84,120],[84,121,84,124],[84,125,84,128],[84,81,84,84],[84,85,84,88],[84,89,84,92],[84,93,84,96],[84,97,84,100],[84,101,84,104],[84,57,84,60],[84,61,84,64],[84,65,84,68],[84,69,84,72],[84,73,84,76],[84,77,84,80],[84,33,84,36],[84,37,84,40],[84,41,84,44],[84,45,84,48],[84,49,84,52],[84,53,84,56],[83,313,83,316],[83,317,83,320],[83,321,83,324],[84,5,84,8],[84,9,84,12],[84,13,84,16],[84,17,84,20],[84,21,84,24],[84,25,84,28],[84,29,84,32],[83,289,83,292],[83,293,83,296],[83,297,83,300],[83,301,83,304],[83,305,83,308],[83,309,83,312],[83,265,83,268],[83,269,83,272],[83,273,83,276],[83,277,83,280],[83,281,83,284],[83,285,83,288],[83,241,83,244],[83,245,83,248],[83,249,83,252],[83,253,83,256],[83,257,83,260],[83,261,83,264],[83,217,83,220],[83,221,83,224],[83,225,83,228],[83,229,83,232],[83,233,83,236],[83,237,83,240],[83,193,83,196],[83,197,83,200],[83,201,83,204],[83,205,83,208],[83,209,83,212],[83,213,83,216],[83,169,83,172],[83,173,83,176],[83,177,83,180],[83,181,83,184],[83,185,83,188],[83,189,83,192],[83,145,83,148],[83,149,83,152],[83,153,83,156],[83,157,83,160],[83,161,83,164],[83,165,83,168],[83,121,83,124],[83,125,83,128],[83,129,83,132],[83,133,83,136],[83,137,83,140],[83,141,83,144],[83,97,83,100],[83,101,83,104],[83,105,83,108],[83,109,83,112],[83,113,83,116],[83,117,83,120],[83,73,83,76],[83,77,83,80],[83,81,83,84],[83,85,83,88],[83,89,83,92],[83,93,83,96],[83,49,83,52],[83,53,83,56],[83,57,83,60],[83,61,83,64],[83,65,83,68],[83,69,83,72],[83,25,83,28],[83,29,83,32],[83,33,83,36],[83,37,83,40],[83,41,83,44],[83,45,83,48],[82,305,82,308],[82,309,82,312],[82,313,82,316],[82,317,82,320],[82,321,82,324],[82,197,82,200],[82,201,82,204],[82,205,82,208],[82,161,82,164],[82,165,82,168],[82,169,82,172],[82,173,82,176],[82,177,82,180],[82,181,82,184],[82,137,82,140],[82,141,82,144],[82,145,82,148],[82,149,82,152],[82,153,82,156],[82,157,82,160],[83,5,83,8],[83,9,83,12],[83,13,83,16],[83,17,83,20],[83,21,83,24],[82,281,82,284],[82,285,82,288],[82,289,82,292],[82,293,82,296],[82,297,82,300],[82,301,82,304],[82,257,82,260],[82,261,82,264],[82,265,82,268],[82,269,82,272],[82,273,82,276],[82,277,82,280],[82,233,82,236],[82,237,82,240],[82,241,82,244],[82,245,82,248],[82,249,82,252],[82,253,82,256],[82,209,82,212],[82,213,82,216],[82,217,82,220],[82,221,82,224],[82,225,82,228],[82,229,82,232],[82,185,82,188],[82,189,82,192],[82,193,82,196],[82,113,82,116],[82,117,82,120],[82,121,82,124],[82,125,82,128],[82,129,82,132],[82,133,82,136],[82,89,82,92],[82,93,82,96],[82,97,82,100],[82,101,82,104],[82,105,82,108],[82,109,82,112],[82,65,82,68],[82,69,82,72],[82,73,82,76],[82,77,82,80],[82,81,82,84],[82,85,82,88],[82,41,82,44],[82,45,82,48],[82,49,82,52],[82,53,82,56],[82,57,82,60],[82,61,82,64],[81,321,81,324],[82,5,82,8],[82,9,82,12],[82,13,82,16],[82,17,82,20],[82,21,82,24],[82,25,82,28],[82,29,82,32],[82,33,82,36],[82,37,82,40],[81,297,81,300],[81,301,81,304],[81,305,81,308],[81,309,81,312],[81,313,81,316],[81,317,81,320],[81,273,81,276],[81,277,81,280],[81,281,81,284],[81,285,81,288],[81,289,81,292],[81,293,81,296],[81,249,81,252],[81,253,81,256],[81,257,81,260],[81,261,81,264],[81,265,81,268],[81,269,81,272],[81,225,81,228],[81,229,81,232],[81,233,81,236],[81,237,81,240],[81,241,81,244],[81,245,81,248],[81,201,81,204],[81,205,81,208],[81,209,81,212],[81,213,81,216],[81,217,81,220],[81,221,81,224],[81,177,81,180],[81,181,81,184],[81,185,81,188],[81,189,81,192],[81,193,81,196],[81,197,81,200],[81,153,81,156],[81,157,81,160],[81,161,81,164],[81,165,81,168],[81,169,81,172],[81,173,81,176],[81,129,81,132],[81,133,81,136],[81,137,81,140],[81,141,81,144],[81,145,81,148],[81,149,81,152],[81,105,81,108],[81,109,81,112],[81,113,81,116],[81,117,81,120],[81,121,81,124],[81,125,81,128],[81,81,81,84],[81,85,81,88],[81,89,81,92],[81,93,81,96],[81,97,81,100],[81,101,81,104],[81,57,81,60],[81,61,81,64],[81,65,81,68],[81,69,81,72],[81,73,81,76],[81,77,81,80],[81,33,81,36],[81,37,81,40],[81,41,81,44],[81,45,81,48],[81,49,81,52],[81,53,81,56],[80,313,80,316],[80,317,80,320],[80,321,80,324],[81,5,81,8],[81,9,81,12],[81,13,81,16],[81,17,81,20],[81,21,81,24],[81,25,81,28],[81,29,81,32],[80,289,80,292],[80,293,80,296],[80,297,80,300],[80,301,80,304],[80,305,80,308],[80,309,80,312],[80,265,80,268],[80,269,80,272],[80,273,80,276],[80,277,80,280],[80,281,80,284],[80,285,80,288],[80,241,80,244],[80,245,80,248],[80,249,80,252],[80,253,80,256],[80,257,80,260],[80,261,80,264],[80,217,80,220],[80,221,80,224],[80,225,80,228],[80,229,80,232],[80,233,80,236],[80,237,80,240],[80,193,80,196],[80,197,80,200],[80,201,80,204],[80,205,80,208],[80,209,80,212],[80,213,80,216],[80,169,80,172],[80,173,80,176],[80,177,80,180],[80,181,80,184],[80,185,80,188],[80,189,80,192],[80,145,80,148],[80,149,80,152],[80,153,80,156],[80,157,80,160],[80,161,80,164],[80,165,80,168],[80,121,80,124],[80,125,80,128],[80,129,80,132],[80,133,80,136],[80,137,80,140],[80,141,80,144],[80,97,80,100],[80,101,80,104],[80,105,80,108],[80,109,80,112],[80,113,80,116],[80,117,80,120],[80,73,80,76],[80,77,80,80],[80,81,80,84],[80,85,80,88],[80,89,80,92],[80,93,80,96],[80,49,80,52],[80,53,80,56],[80,57,80,60],[80,61,80,64],[80,65,80,68],[80,69,80,72],[80,25,80,28],[80,29,80,32],[80,33,80,36],[80,37,80,40],[80,41,80,44],[80,45,80,48],[79,305,79,308],[79,309,79,312],[79,313,79,316],[79,317,79,320],[79,321,79,324],[79,197,79,200],[79,201,79,204],[79,205,79,208],[79,161,79,164],[79,165,79,168],[79,169,79,172],[79,173,79,176],[79,177,79,180],[79,181,79,184],[79,137,79,140],[79,141,79,144],[79,145,79,148],[79,149,79,152],[79,153,79,156],[79,157,79,160],[80,5,80,8],[80,9,80,12],[80,13,80,16],[80,17,80,20],[80,21,80,24],[79,281,79,284],[79,285,79,288],[79,289,79,292],[79,293,79,296],[79,297,79,300],[79,301,79,304],[79,257,79,260],[79,261,79,264],[79,265,79,268],[79,269,79,272],[79,273,79,276],[79,277,79,280],[79,233,79,236],[79,237,79,240],[79,241,79,244],[79,245,79,248],[79,249,79,252],[79,253,79,256],[79,209,79,212],[79,213,79,216],[79,217,79,220],[79,221,79,224],[79,225,79,228],[79,229,79,232],[79,185,79,188],[79,189,79,192],[79,193,79,196],[79,113,79,116],[79,117,79,120],[79,121,79,124],[79,125,79,128],[79,129,79,132],[79,133,79,136],[79,89,79,92],[79,93,79,96],[79,97,79,100],[79,101,79,104],[79,105,79,108],[79,109,79,112],[79,65,79,68],[79,69,79,72],[79,73,79,76],[79,77,79,80],[79,81,79,84],[79,85,79,88],[79,41,79,44],[79,45,79,48],[79,49,79,52],[79,53,79,56],[79,57,79,60],[79,61,79,64],[78,321,78,324],[79,5,79,8],[79,9,79,12],[79,13,79,16],[79,17,79,20],[79,21,79,24],[79,25,79,28],[79,29,79,32],[79,33,79,36],[79,37,79,40],[78,297,78,300],[78,301,78,304],[78,305,78,308],[78,309,78,312],[78,313,78,316],[78,317,78,320],[78,273,78,276],[78,277,78,280],[78,281,78,284],[78,285,78,288],[78,289,78,292],[78,293,78,296],[78,249,78,252],[78,253,78,256],[78,257,78,260],[78,261,78,264],[78,265,78,268],[78,269,78,272],[78,225,78,228],[78,229,78,232],[78,233,78,236],[78,237,78,240],[78,241,78,244],[78,245,78,248],[78,201,78,204],[78,205,78,208],[78,209,78,212],[78,213,78,216],[78,217,78,220],[78,221,78,224],[78,177,78,180],[78,181,78,184],[78,185,78,188],[78,189,78,192],[78,193,78,196],[78,197,78,200],[78,153,78,156],[78,157,78,160],[78,161,78,164],[78,165,78,168],[78,169,78,172],[78,173,78,176],[78,129,78,132],[78,133,78,136],[78,137,78,140]],"merged_total":2811,"flags":["merged_cut"]}
[]
[null,"Priemonė:",{"$f":"IF(Pradžia!E6=\"\",\"\",Pradžia!E6)","v":"ĮGYVENDINTI EKSPORTO KONKURENCINGUMO AUGIMĄ SKATINANČIAS PRIEMONES"}]
[]
[null,"Detalus priemonės įgyvendinimo, finansavimo ir rodiklių pasiekimo grafikas"]
[]
[null,"EUR",null,null,null,{"$f":"IF(F7=Rezultatai!$H$40,0,IF(F7-Rezultatai!$H$40<0,\"\",F7-Rezultatai!$H$40))","v":0},null,null,null,{"$f":"IF(J7=Rezultatai!$H$40,0,IF(J7-Rezultatai!$H$40<0,\"\",J7-Rezultatai!$H$40))","v":1},null,null,null,{"$f":"IF(N7=Rezultatai!$H$40,0,IF(N7-Rezultatai!$H$40<0,\"\",N7-Rezultatai!$H$40))","v":2},null,null,null,{"$f":"IF(R7=Rezultatai!$H$40,0,IF(R7-Rezultatai!$H$40<0,\"\",R7-Rezultatai!$H$40))","v":3},null,null,null,{"$f":"IF(V7=Rezultatai!$H$40,0,IF(V7-Rezultatai!$H$40<0,\"\",V7-Rezultatai!$H$40))","v":4},null,null,null,{"$f":"IF(Z7=Rezultatai!$H$40,0,IF(Z7-Rezultatai!$H$40<0,\"\",Z7-Rezultatai!$H$40))","v":5},null,null,null,{"$f":"IF(AD7=Rezultatai!$H$40,0,IF(AD7-Rezultatai!$H$40<0,\"\",AD7-Rezultatai!$H$40))","v":6},null,null,null,{"$f":"IF(AH7=Rezultatai!$H$40,0,IF(AH7-Rezultatai!$H$40<0,\"\",AH7-Rezultatai!$H$40))","v":7},null,null,null,{"$f":"IF(AL7=Rezultatai!$H$40,0,IF(AL7-Rezultatai!$H$40<0,\"\",AL7-Rezultatai!$H$40))","v":8},null,null,null,{"$f":"IF(AP7=Rezultatai!$H$40,0,IF(AP7-Rezultatai!$H$40<0,\"\",AP7-Rezultatai!$H$40))","v":9},null,null,null,{"$f":"IF(AT7=Rezultatai!$H$40,0,IF(AT7-Rezultatai!$H$40<0,\"\",AT7-Rezultatai!$H$40))","v":10},null,null,null,{"$f":"IF(AX7=Rezultatai!$H$40,0,IF(AX7-Rezultatai!$H$40<0,\"\",AX7-Rezultatai!$H$40))","v":11},null,null,null,{"$f":"IF(BB7=Rezultatai!$H$40,0,IF(BB7-Rezultatai!$H$40<0,\"\",BB7-Rezultatai!$H$40))","v":12},null,null,null,{"$f":"IF(BF7=Rezultatai!$H$40,0,IF(BF7-Rezultatai!$H$40<0,\"\",BF7-Rezultatai!$H$40))","v":13},null,null,null,{"$f":"IF(BJ7=Rezultatai!$H$40,0,IF(BJ7-Rezultatai!$H$40<0,\"\",BJ7-Rezultatai!$H$40))","v":14},null,null,null,{"$f":"IF(BN7=Rezultatai!$H$40,0,IF(BN7-Rezultatai!$H$40<0,\"\",BN7-Rezultatai!$H$40))","v":15},null,null,null,{"$f":"IF(BR7=Rezultatai!$H$40,0,IF(BR7-Rezultatai!$H$40<0,\"\",BR7-Rezultatai!$H$40))","v":16},null,null,null,{"$f":"IF(BV7=Rezultatai!$H$40,0,IF(BV7-Rezultatai!$H$40<0,\"\",BV7-Rezultatai!$H$40))","v":17},null,null,null,{"$f":"IF(BZ7=Rezultatai!$H$40,0,IF(BZ7-Rezultatai!$H$40<0,\"\",BZ7-Rezultatai!$H$40))","v":18},null,null,null,{"$f":"IF(CD7=Rezultatai!$H$40,0,IF(CD7-Rezultatai!$H$40<0,\"\",CD7-Rezultatai!$H$40))","v":19},null,null,null,{"$f":"IF(CH7=Rezultatai!$H$40,0,IF(CH7-Rezultatai!$H$40<0,\"\",CH7-Rezultatai!$H$40))","v":20},null,null,null,{"$f":"IF(CL7=Rezultatai!$H$40,0,IF(CL7-Rezultatai!$H$40<0,\"\",CL7-Rezultatai!$H$40))","v":21},null,null,null,{"$f":"IF(CP7=Rezultatai!$H$40,0,IF(CP7-Rezultatai!$H$40<0,\"\",CP7-Rezultatai!$H$40))","v":22},null,null,null,{"$f":"IF(CT7=Rezultatai!$H$40,0,IF(CT7-Rezultatai!$H$40<0,\"\",CT7-Rezultatai!$H$40))","v":23},null,null,null,{"$f":"IF(CX7=Rezultatai!$H$40,0,IF(CX7-Rezultatai!$H$40<0,\"\",CX7-Rezultatai!$H$40))","v":24},null,null,null,{"$f":"IF(DB7=Rezultatai!$H$40,0,IF(DB7-Rezultatai!$H$40<0,\"\",DB7-Rezultatai!$H$40))","v":25},null,null,null,{"$f":"IF(DF7=Rezultatai!$H$40,0,IF(DF7-Rezultatai!$H$40<0,\"\",DF7-Rezultatai!$H$40))","v":26},null,null,null,{"$f":"IF(DJ7=Rezultatai!$H$40,0,IF(DJ7-Rezultatai!$H$40<0,\"\",DJ7-Rezultatai!$H$40))","v":27},null,null,null,{"$f":"IF(DN7=Rezultatai!$H$40,0,IF(DN7-Rezultatai!$H$40<0,\"\",DN7-Rezultatai!$H$40))","v":28},null,null,null,{"$f":"IF(DR7=Rezultatai!$H$40,0,IF(DR7-Rezultatai!$H$40<0,\"\",DR7-Rezultatai!$H$40))","v":29},null,null,null,{"$f":"IF(DV7=Rezultatai!$H$40,0,IF(DV7-Rezultatai!$H$40<0,\"\",DV7-Rezultatai!$H$40))","v":30},null,null,null,{"$f":"IF(DZ7=Rezultatai!$H$40,0,IF(DZ7-Rezultatai!$H$40<0,\"\",DZ7-Rezultatai!$H$40))","v":31},null,null,null,{"$f":"IF(ED7=Rezultatai!$H$40,0,IF(ED7-Rezultatai!$H$40<0,\"\",ED7-Rezultatai!$H$40))","v":32},null,null,null,{"$f":"IF(EH7=Rezultatai!$H$40,0,IF(EH7-Rezultatai!$H$40<0,\"\",EH7-Rezultatai!$H$40))","v":33},null,null,null,{"$f":"IF(EL7=Rezultatai!$H$40,0,IF(EL7-Rezultatai!$H$40<0,\"\",EL7-Rezultatai!$H$40))","v":34},null,null,null,{"$f":"IF(EP7=Rezultatai!$H$40,0,IF(EP7-Rezultatai!$H$40<0,\"\",EP7-Rezultatai!$H$40))","v":35},null,null,null,{"$f":"IF(ET7=Rezultatai!$H$40,0,IF(ET7-Rezultatai!$H$40<0,\"\",ET7-Rezultatai!$H$40))","v":36},null,null,null,{"$f":"IF(EX7=Rezultatai!$H$40,0,IF(EX7-Rezultatai!$H$40<0,\"\",EX7-Rezultatai!$H$40))","v":37},null,null,null,{"$f":"IF(FB7=Rezultatai!$H$40,0,IF(FB7-Rezultatai!$H$40<0,\"\",FB7-Rezultatai!$H$40))","v":38},null,null,null,{"$f":"IF(FF7=Rezultatai!$H$40,0,IF(FF7-Rezultatai!$H$40<0,\"\",FF7-Rezultatai!$H$40))","v":39},null,null,null,{"$f":"IF(FJ7=Rezultatai!$H$40,0,IF(FJ7-Rezultatai!$H$40<0,\"\",FJ7-Rezultatai!$H$40))","v":40},null,null,null,{"$f":"IF(FN7=Rezultatai!$H$40,0,IF(FN7-Rezultatai!$H$40<0,\"\",FN7-Rezultatai!$H$40))","v":41},null,null,null,{"$f":"IF(FR7=Rezultatai!$H$40,0,IF(FR7-Rezultatai!$H$40<0,\"\",FR7-Rezultatai!$H$40))","v":42},null,null,null,{"$f":"IF(FV7=Rezultatai!$H$40,0,IF(FV7-Rezultatai!$H$40<0,\"\",FV7-Rezultatai!$H$40))","v":43},null,null,null,{"$f":"IF(FZ7=Rezultatai!$H$40,0,IF(FZ7-Rezultatai!$H$40<0,\"\",FZ7-Rezultatai!$H$40))","v":44},null,null,null,{"$f":"IF(GD7=Rezultatai!$H$40,0,IF(GD7-Rezultatai!$H$40<0,\"\",GD7-Rezultatai!$H$40))","v":45},null,null,null,{"$f":"IF(GH7=Rezultatai!$H$40,0,IF(GH7-Rezultatai!$H$40<0,\"\",GH7-Rezultatai!$H$40))","v":46},null,null,null,{"$f":"IF(GL7=Rezultatai!$H$40,0,IF(GL7-Rezultatai!$H$40<0,\"\",GL7-Rezultatai!$H$40))","v":47},null,null,null,{"$f":"IF(GP7=Rezultatai!$H$40,0,IF(GP7-Rezultatai!$H$40<0,\"\",GP7-Rezultatai!$H$40))","v":48},null,null,null,{"$f":"IF(GT7=Rezultatai!$H$40,0,IF(GT7-Rezultatai!$H$40<0,\"\",GT7-Rezultatai!$H$40))","v":49},null,null,null,{"$f":"IF(GX7=Rezultatai!$H$40,0,IF(GX7-Rezultatai!$H$40<0,\"\",GX7-Rezultatai!$H$40))","v":50},null,null,null,{"$f":"IF(HB7=Rezultatai!$H$40,0,IF(HB7-Rezultatai!$H$40<0,\"\",HB7-Rezultatai!$H$40))","v":51},null,null,null,{"$f":"IF(HF7=Rezultatai!$H$40,0,IF(HF7-Rezultatai!$H$40<0,\"\",HF7-Rezultatai!$H$40))","v":52},null,null,null,{"$f":"IF(HJ7=Rezultatai!$H$40,0,IF(HJ7-Rezultatai!$H$40<0,\"\",HJ7-Rezultatai!$H$40))","v":53},null,null,null,{"$f":"IF(HN7=Rezultatai!$H$40,0,IF(HN7-Rezultatai!$H$40<0,\"\",HN7-Rezultatai!$H$40))","v":54},null,null,null,{"$f":"IF(HR7=Rezultatai!$H$40,0,IF(HR7-Rezultatai!$H$40<0,\"\",HR7-Rezultatai!$H$40))","v":55},null,null,null,{"$f":"IF(HV7=Rezultatai!$H$40,0,IF(HV7-Rezultatai!$H$40<0,\"\",HV7-Rezultatai!$H$40))","v":56},null,null,null,{"$f":"IF(HZ7=Rezultatai!$H$40,0,IF(HZ7-Rezultatai!$H$40<0,\"\",HZ7-Rezultatai!$H$40))","v":57},null,null,null,{"$f":"IF(ID7=Rezultatai!$H$40,0,IF(ID7-Rezultatai!$H$40<0,\"\",ID7-Rezultatai!$H$40))","v":58},null,null,null,{"$f":"IF(IH7=Rezultatai!$H$40,0,IF(IH7-Rezultatai!$H$40<0,\"\",IH7-Rezultatai!$H$40))","v":59},null,null,null,{"$f":"IF(IL7=Rezultatai!$H$40,0,IF(IL7-Rezultatai!$H$40<0,\"\",IL7-Rezultatai!$H$40))","v":60},null,null,null,{"$f":"IF(IP7=Rezultatai!$H$40,0,IF(IP7-Rezultatai!$H$40<0,\"\",IP7-Rezultatai!$H$40))","v":61},null,null,null,{"$f":"IF(IT7=Rezultatai!$H$40,0,IF(IT7-Rezultatai!$H$40<0,\"\",IT7-Rezultatai!$H$40))","v":62},null,null,null,{"$f":"IF(IX7=Rezultatai!$H$40,0,IF(IX7-Rezultatai!$H$40<0,\"\",IX7-Rezultatai!$H$40))","v":63},null,null,null,{"$f":"IF(JB7=Rezultatai!$H$40,0,IF(JB7-Rezultatai!$H$40<0,\"\",JB7-Rezultatai!$H$40))","v":64},null,null,null,{"$f":"IF(JF7=Rezultatai!$H$40,0,IF(JF7-Rezultatai!$H$40<0,\"\",JF7-Rezultatai!$H$40))","v":65},null,null,null,{"$f":"IF(JJ7=Rezultatai!$H$40,0,IF(JJ7-Rezultatai!$H$40<0,\"\",JJ7-Rezultatai!$H$40))","v":66},null,null,null,{"$f":"IF(JN7=Rezultatai!$H$40,0,IF(JN7-Rezultatai!$H$40<0,\"\",JN7-Rezultatai!$H$40))","v":67},null,null,null,{"$f":"IF(JR7=Rezultatai!$H$40,0,IF(JR7-Rezultatai!$H$40<0,\"\",JR7-Rezultatai!$H$40))","v":68},null,null,null,{"$f":"IF(JV7=Rezultatai!$H$40,0,IF(JV7-Rezultatai!$H$40<0,\"\",JV7-Rezultatai!$H$40))","v":69},null,null,null,{"$f":"IF(JZ7=Rezultatai!$H$40,0,IF(JZ7-Rezultatai!$H$40<0,\"\",JZ7-Rezultatai!$H$40))","v":70},null,null,null,{"$f":"IF(KD7=Rezultatai!$H$40,0,IF(KD7-Rezultatai!$H$40<0,\"\",KD7-Rezultatai!$H$40))","v":71},null,null,null,{"$f":"IF(KH7=Rezultatai!$H$40,0,IF(KH7-Rezultatai!$H$40<0,\"\",KH7-Rezultatai!$H$40))","v":72},null,null,null,{"$f":"IF(KL7=Rezultatai!$H$40,0,IF(KL7-Rezultatai!$H$40<0,\"\",KL7-Rezultatai!$H$40))","v":73},null,null,null,{"$f":"IF(KP7=Rezultatai!$H$40,0,IF(KP7-Rezultatai!$H$40<0,\"\",KP7-Rezultatai!$H$40))","v":74},null,null,null,{"$f":"IF(KT7=Rezultatai!$H$40,0,IF(KT7-Rezultatai!$H$40<0,\"\",KT7-Rezultatai!$H$40))","v":75},null,null,null,{"$f":"IF(KX7=Rezultatai!$H$40,0,IF(KX7-Rezultatai!$H$40<0,\"\",KX7-Rezultatai!$H$40))","v":76},null,null,null,{"$f":"IF(LB7=Rezultatai!$H$40,0,IF(LB7-Rezultatai!$H$40<0,\"\",LB7-Rezultatai!$H$40))","v":77},null,null,null,{"$f":"IF(LF7=Rezultatai!$H$40,0,IF(LF7-Rezultatai!$H$40<0,\"\",LF7-Rezultatai!$H$40))","v":78},null,null,null,{"$f":"IF(LJ7=Rezultatai!$H$40,0,IF(LJ7-Rezultatai!$H$40<0,\"\",LJ7-Rezultatai!$H$40))","v":79}]
[null,"Eil. Nr. ","Priemonės planavimo, įgyvendinimo ir kitos veiklos","Veiklų trukmė, mėn.",null,2022,null,null,null,{"$f":"F7+1","v":2023},null,null,null,{"$f":"J7+1","v":2024},null,null,null,{"$f":"N7+1","v":2025},null,null,null,{"$f":"R7+1","v":2026},null,null,null,{"$f":"V7+1","v":2027},null,null,null,{"$f":"Z7+1","v":2028},null,null,null,{"$f":"AD7+1","v":2029},null,null,null,{"$f":"AH7+1","v":2030},null,null,null,{"$f":"AL7+1","v":2031},null,null,null,{"$f":"AP7+1","v":2032},null,null,null,{"$f":"AT7+1","v":2033},null,null,null,{"$f":"AX7+1","v":2034},null,null,null,{"$f":"BB7+1","v":2035},null,null,null,{"$f":"BF7+1","v":2036},null,null,null,{"$f":"BJ7+1","v":2037},null,null,null,{"$f":"BN7+1","v":2038},null,null,null,{"$f":"BR7+1","v":2039},null,null,null,{"$f":"BV7+1","v":2040},null,null,null,{"$f":"BZ7+1","v":2041},null,null,null,{"$f":"CD7+1","v":2042},null,null,null,{"$f":"CH7+1","v":2043},null,null,null,{"$f":"CL7+1","v":2044},null,null,null,{"$f":"CP7+1","v":2045},null,null,null,{"$f":"CT7+1","v":2046},null,null,null,{"$f":"CX7+1","v":2047},null,null,null,{"$f":"DB7+1","v":2048},null,null,null,{"$f":"DF7+1","v":2049},null,null,null,{"$f":"DJ7+1","v":2050},null,null,null,{"$f":"DN7+1","v":2051},null,null,null,{"$f":"DR7+1","v":2052},null,null,null,{"$f":"DV7+1","v":2053},null,null,null,{"$f":"DZ7+1","v":2054},null,null,null,{"$f":"ED7+1","v":2055},null,null,null,{"$f":"EH7+1","v":2056},null,null,null,{"$f":"EL7+1","v":2057},null,null,null,{"$f":"EP7+1","v":2058},null,null,null,{"$f":"ET7+1","v":2059},null,null,null,{"$f":"EX7+1","v":2060},null,null,null,{"$f":"FB7+1","v":2061},null,null,null,{"$f":"FF7+1","v":2062},null,null,null,{"$f":"FJ7+1","v":2063},null,null,null,{"$f":"FN7+1","v":2064},null,null,null,{"$f":"FR7+1","v":2065},null,null,null,{"$f":"FV7+1","v":2066},null,null,null,{"$f":"FZ7+1","v":2067},null,null,null,{"$f":"GD7+1","v":2068},null,null,null,{"$f":"GH7+1","v":2069},null,null,null,{"$f":"GL7+1","v":2070},null,null,null,{"$f":"GP7+1","v":2071},null,null,null,{"$f":"GT7+1","v":2072},null,null,null,{"$f":"GX7+1","v":2073},null,null,null,{"$f":"HB7+1","v":2074},null,null,null,{"$f":"HF7+1","v":2075},null,null,null,{"$f":"HJ7+1","v":2076},null,null,null,{"$f":"HN7+1","v":2077},null,null,null,{"$f":"HR7+1","v":2078},null,null,null,{"$f":"HV7+1","v":2079},null,null,null,{"$f":"HZ7+1","v":2080},null,null,null,{"$f":"ID7+1","v":2081},null,null,null,{"$f":"IH7+1","v":2082},null,null,null,{"$f":"IL7+1","v":2083},null,null,null,{"$f":"IP7+1","v":2084},null,null,null,{"$f":"IT7+1","v":2085},null,null,null,{"$f":"IX7+1","v":2086},null,null,null,{"$f":"JB7+1","v":2087},null,null,null,{"$f":"JF7+1","v":2088},null,null,null,{"$f":"JJ7+1","v":2089},null,null,null,{"$f":"JN7+1","v":2090},null,null,null,{"$f":"JR7+1","v":2091},null,null,null,{"$f":"JV7+1","v":2092},null,null,null,{"$f":"JZ7+1","v":2093},null,null,null,{"$f":"KD7+1","v":2094},null,null,null,{"$f":"KH7+1","v":2095},null,null,null,{"$f":"KL7+1","v":2096},null,null,null,{"$f":"KP7+1","v":2097},null,null,null,{"$f":"KT7+1","v":2098},null,null,null,{"$f":"KX7+1","v":2099},null,null,null,{"$f":"LB7+1","v":2100},null,null,null,{"$f":"LF7+1","v":2101}]
[null,null,null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[null,"1.","PLANAVIMAS",{"$f":"D34+D10","v":24}]
[null,"1.1.","Priemonės rengimas",{"$f":"SUM(D11:D19)","v":0}]
[null,"1.1.2.","Priemonės rengimo darbo grupės sudarymas","1",null,"X"]
[null,"1.1.3.","Priemonės pagrindimo rengimas","5",null,"X","X"]
[null,"1.1.4.","Specialiųjų ir prioritetinių atrankos kriterijų rengimas ir tvirtinimas","2"]
[null,"1.1.5.","Priemonės tvirtinimas","1",null,null,null,"X"]
[null,"1.1.6.","Kvietimų teikti paraiškas skelbimas:"]
[{"$f":"IF(OR(Data3!B5=\"Grand Total\",Data3!B5=0),\"\",Data3!B5)","v":"D.3.1."},"1.1.6.1.",{"$f":"IFERROR(VLOOKUP(A16,[1]Rezultatai!$B$44:$C$106,2,FALSE),\"\")","v":"\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},"2",null,null,null,null,null,null,null,null,"X",null,null,null,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B6=\"Grand Total\",Data3!B6=0),\"\",Data3!B6)","v":"D.3.2."},"1.1.6.2",{"$f":"IFERROR(VLOOKUP(A17,[1]Rezultatai!$B$44:$C$106,2,FALSE),\"\")","v":"„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ "},"2",null,null,null,null,null,"X",null,null,null,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B7=\"Grand Total\",Data3!B7=0),\"\",Data3!B7)","v":"D.3.3."},"1.1.6.3",{"$f":"IFERROR(VLOOKUP(A18,[1]Rezultatai!$B$44:$C$106,2,FALSE),\"\")","v":"„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“"},"2",null,null,null,null,null,null,null,null,"X",null,null,null,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B8=\"Grand Total\",Data3!B8=0),\"\",Data3!B8)","v":"D.3.4."},"1.1.6.4","Jungtinis projektas \"Eksporto konkurencingumo augimą skatinančių priemonių įgyvendinimas\" (VB)","2",null,null,null,"X"]
[null,"1.1.6.5",{"$f":"Prielaidos!D13","v":"\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},"2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B9=\"Grand Total\",Data3!B9=0),\"\",Data3!B9)","v":"D.3.5."},"1.2.","Priemonės paraiškų vertinimas ir finansavimo sutarčių sudarymas",{"$f":"SUM(D22:D29)","v":18}]
[{"$f":"IF(OR(Data3!B10=\"Grand Total\",Data3!B10=0),\"\",Data3!B10)","v":"D.3.6."},"1.2.1.1","\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\"  vertinimas ir finansavimo skyrimas",4,null,null,null,null,null,null,null,null,null,"X",null,null,null,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B11=\"Grand Total\",Data3!B11=0),\"\",Data3!B11)","v":"D.3.7."},"1.2.2.1","\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\"  finansavimo sutarčių rengimas ir sudarymas",1,null,null,null,null,null,null,null,null,null,null,"X",null,null,null,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B12=\"Grand Total\",Data3!B12=0),\"\",Data3!B12)","v":"D.3.8."},"1.2.1.2","„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“  vertinimas ir finansavimo skyrimas",4,null,null,null,null,null,null,"X",null,null,null,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B13=\"Grand Total\",Data3!B13=0),\"\",Data3!B13)","v":"E.2.1."},"1.2.2.2","„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“  finansavimo sutarčių rengimas ir sudarymas",1,null,null,null,null,null,null,null,"X",null,null,null,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B14=\"Grand Total\",Data3!B14=0),\"\",Data3!B14)","v":"E.2.2."},"1.2.1.3","„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“ vertinimas ir finansavimo skyrimas",4,null,null,null,null,null,null,null,null,null,"X",null,null,null,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B15=\"Grand Total\",Data3!B15=0),\"\",Data3!B15)","v":"E.2.3."},"1.2.2.3","„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“ finansavimo sutarčių rengimas ir sudarymas",1,null,null,null,null,null,null,null,null,null,null,"X",null,null,null,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B16=\"Grand Total\",Data3!B16=0),\"\",Data3!B16)","v":"E.2.4."},"1.2.1.4","Jungtinis projektas \"Eksporto konkurencingumo augimą skatinančių priemonių įgyvendinimas\" (VB) vertinimas ir finansavimo skyrimas",2,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B17=\"Grand Total\",Data3!B17=0),\"\",Data3!B17)","v":"E.2.5."},"1.2.2.4","Jungtinis projektas \"Eksporto konkurencingumo augimą skatinančių priemonių įgyvendinimas\" (VB) finansavimo sutarčių rengimas ir sudarymas",1,null,null,null,null,"X"]
[null,"1.2.1.5",{"$f":"Prielaidos!D13","v":"\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"1.2.2.5",{"$f":"Prielaidos!D13","v":"\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B18=\"Grand Total\",Data3!B18=0),\"\",Data3!B18)","v":"E.2.6."},"2. ","ĮGYVENDINIMAS (veiklų projektų)",{"$f":"SUM(D33:D51)","v":1030}]
[{"$f":"IF(OR(Data3!B19=\"Grand Total\",Data3!B19=0),\"\",Data3!B19)","v":"E.2.7."},"2.1.","\"Skatinti MVĮ aukštos pridėtinės vertės produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" ",36,null,null,null,null,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X"]
[null,"2.2.","„Skatinti į eksportą orientuotų, į bendrą vertės grandinę susijungusių MVĮ tinklo kūrimąsi ir augimą“ ",24,null,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B5=\"Grand Total\",Data3!B5=0),\"\",Data3!B5)","v":"D.3.1."},"2.3.","„Skatinti MVĮ veiklos tarptautiškumo ir naujų eksporto rinkų identifikavimo veiklas“",36,null,null,null,null,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B5=\"Grand Total\",Data3!B5=0),\"\",Data3!B5)","v":"D.3.1."},"2.4.","JUNGTINIS PROJEKTAS \"Eksporto konkurencingumo augimą skatinančių priemonių įgyvendinimas\" (VB):"]
[{"$f":"IF(OR(Data3!B6=\"Grand Total\",Data3!B6=0),\"\",Data3!B6)","v":"D.3.2."},"2.4.1.","Eksporto gairių ir proveržio sričių kelrodžių parengimas sektorių vystymuisi ir tarptautinei plėtrai",0]
[{"$f":"IF(OR(Data3!B6=\"Grand Total\",Data3!B6=0),\"\",Data3!B6)","v":"D.3.2."},"2.4.2.","Nuosavų produktų eksporto į tikslines rinkas rinkodaros kompetencijų didinimas ",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X"]
[{"$f":"IF(OR(Data3!B7=\"Grand Total\",Data3!B7=0),\"\",Data3!B7)","v":"D.3.3."},"2.4.3.","Nuosavų produktų pristatymas tarptautinėse partnerių paieškos ir prekybos platformose ",93,null,null,null,null,null,null,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B7=\"Grand Total\",Data3!B7=0),\"\",Data3!B7)","v":"D.3.3."},"2.4.4.","Lietuvos įmonių eksporto konkurencingumo augimo skatinimas, įgyvendinant tarptautinių partnerysčių plėtros iniciatyvas ",30,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B8=\"Grand Total\",Data3!B8=0),\"\",Data3!B8)","v":"D.3.4."},"2.4.5.","Aukštųjų technologijų proveržio krypčių sektorinių centrų (angl. HUB) įkūrimas ir plėtojimas tikslinėse ne ES vidaus eksporto rinkose pagal Sumanios specializacijos prioritetus",30,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B8=\"Grand Total\",Data3!B8=0),\"\",Data3!B8)","v":"D.3.4."},"2.4.6.","Lietuvos pristatymo užsienyje strategijos įgyvendinimas  ",96,null,null,null,null,null,"X","X","X","X",null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B9=\"Grand Total\",Data3!B9=0),\"\",Data3!B9)","v":"D.3.5."},"2.4.7.","Proveržio sričių tarptautinių renginių Lietuvoje organizavimas ",8,null,null,null,null,null,null,"X","X",null,null,null,null,null,null,"X","X",null,null,null,null,null,null,"X","X",null,null,null,null,null,null,"X","X"]
[{"$f":"IF(OR(Data3!B9=\"Grand Total\",Data3!B9=0),\"\",Data3!B9)","v":"D.3.5."},"2.4.8.","Nacionalinių stendų tarptautinėse parodose organizavimas ",96,null,null,null,null,null,"X","X","X","X"]
[{"$f":"IF(OR(Data3!B10=\"Grand Total\",Data3!B10=0),\"\",Data3!B10)","v":"D.3.6."},"2.4.9.","Eksporto kompetencijų didinimo mokymai ir programos ",16,null,null,null,null,null,null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X",null,"X"]
[{"$f":"IF(OR(Data3!B10=\"Grand Total\",Data3!B10=0),\"\",Data3!B10)","v":"D.3.6."},"2.4.10.","Sektorinių konsultantų tinklo paslaugos (ne ES rinkos)",90,null,null,null,null,null,null,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B11=\"Grand Total\",Data3!B11=0),\"\",Data3!B11)","v":"D.3.7."},"2.4.11.","Tarptautinės e. komercijos plėtra tikslinėse eksporto rinkose",90,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B11=\"Grand Total\",Data3!B11=0),\"\",Data3!B11)","v":"D.3.7."},"2.4.12.","Sektorinių konsultantų paslaugos (ES rinkos)",90,null,null,null,null,null,null,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B12=\"Grand Total\",Data3!B12=0),\"\",Data3!B12)","v":"D.3.8."},"2.4.13.","Skaitmeninių kontaktų paieškos įrankių užtikrinimas verslo plėtrai užsienyje",93,null,null,null,null,null,null,"X","X","X"]
[{"$f":"IF(OR(Data3!B12=\"Grand Total\",Data3!B12=0),\"\",Data3!B12)","v":"D.3.8."},"2.4.14.","Tarptautinių viešųjų pirkimų duomenų bazių užtikrinimas verslo plėtrai užsienyje",93,null,null,null,null,null,null,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B13=\"Grand Total\",Data3!B13=0),\"\",Data3!B13)","v":"E.2.1."},"2.4.15.","Nuoseklus eksporto skatinimą vykdančių asmenų (tame tarpe diplomatų ir spec. atašė) kvalifikacijos tobulinimas, apimant mokymų programų organizavimą, naujų eksporto skatinimo priemonių paiešką ir pilotavimą ",93,null,null,null,null,null,null,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X"]
[null,"2.4.16.",{"$f":"Prielaidos!D13","v":"\"Skatinti MVĮ aukštos pridėtinės vertės ir (arba) gynybos ir saugumo pramonės sektoriaus produktų ir paslaugų sertifikavimą ir pristatymą užsienio rinkose\" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X"]
[null,"3.","RODIKLIAI IR NAUDOS KOMPONENTAI","Iš viso, Eur","Iš viso, vnt."]
[null,"3.1.",{"$f":"\"Rodiklio \" & IF(Result=0,\"\",Result) & \" pasiekimo fakto fiksavimas\"","v":"Rodiklio Eksporto konkurencingumą padidinusių įmonių skaičius pasiekimo fakto fiksavimas"},null,{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F54:$LM54)","v":5974.5294117647054},{"$f":"IFERROR(HLOOKUP(F$7,Rezultatai!$H$33:$DC$34,2,FALSE),\"\")","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(J$7,Rezultatai!$H$33:$DC$34,2,FALSE),\"\")","v":263.27272727272731},null,null,null,{"$f":"IFERROR(HLOOKUP(N$7,Rezultatai!$H$33:$DC$34,2,FALSE),\"\")","v":369.55972455978991},null,null,null,{"$f":"IFERROR(HLOOKUP(R$7,Rezultatai!$H$33:$DC$34,2,FALSE),\"\")","v":400.79195818304004},null,null,null,{"$f":"HLOOKUP(V$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":843.4989858907843},null,null,null,{"$f":"HLOOKUP(Z$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":967.17771189150938},null,null,null,{"$f":"HLOOKUP(AD$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":950.31719352698985},null,null,null,{"$f":"HLOOKUP(AH$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":774.32818358804855},null,null,null,{"$f":"HLOOKUP(AL$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":694.23667621662423},null,null,null,{"$f":"HLOOKUP(AP$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":489.07782984102676},null,null,null,{"$f":"HLOOKUP(AT$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":222.26842079416551},null,null,null,{"$f":"HLOOKUP(AX$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(BB$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(BF$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(BJ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(BN$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(BR$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(BV$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(BZ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(CD$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(CH$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(CL$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(CP$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(CT$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(CX$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(DB$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(DF$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(DJ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(DN$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(DR$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(DV$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(DZ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(ED$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(EH$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(EL$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(EP$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(ET$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(EX$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(FB$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(FF$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(FJ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(FN$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(FR$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(FV$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(FZ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(GD$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(GH$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(GL$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(GP$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(GT$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(GX$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(HB$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(HF$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(HJ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(HN$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(HR$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(HV$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(HZ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(ID$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(IH$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(IL$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(IP$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(IT$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(IX$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(JB$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(JF$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(JJ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(JN$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(JR$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(JV$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(JZ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(KD$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(KH$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(KL$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(KP$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(KT$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(KX$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(LB$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(LF$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0},null,null,null,{"$f":"HLOOKUP(LJ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":0}]
[null,"3.2.","Rodiklio Nr. 2 pasiekimo fakto fiksavimas",null,{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F55:$LM55)","v":0}]
[null,"3.3.","Ex-post rodiklio siekimas ir pasiekimo fakto fiksavimas",null,{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F56:$LM56)","v":0}]
[{"$f":"IF(OR(Data3!F5=\"Grand Total\",Data3!F5=0),\"\",Data3!F5)","v":"L.1.1."},"3.4.",{"$f":"IFERROR(VLOOKUP(A57,Rezultatai!$B$44:$F$113,2,FALSE),\"\")","v":"Vieno darbuotojo sukuriamos pridėtinės vertės prieaugis"},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F57:$LM57)","v":186856404.97115776},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(F$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(J$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":7235961.3963636374},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(N$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":10440975.031333728},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(R$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":11621608.102569921},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(V$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":25040718.214423664},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(Z$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":29572793.24632531},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(AD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":29928044.777415495},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(AH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":25116465.153826393},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(AL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":23193419.882116612},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(AP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":16829026.292259075},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(AT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":7877392.8745239405},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(AX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(BB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(BF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(BJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(BN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(BR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(BV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(BZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(CD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(CH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(CL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(CP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(CT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(CX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(DB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(DF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(DJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(DN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(DR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(DV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(DZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(ED$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(EH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(EL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(EP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(ET$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(EX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(FB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(FF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(FJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(FN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(FR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(FV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(FZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(GD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(GH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(GL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(GP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(GT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(GX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(HB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(HF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(HJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(HN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(HR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(HV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(HZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(ID$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(IH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(IL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(IP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(IT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(IX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(JB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(JF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(JJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(JN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(JR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(JV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(JZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(KD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(KH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(KL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(KP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(KT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(KX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(LB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(LF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A57,Rezultatai!$B$40:$B$113,0),MATCH(LJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0}]
[{"$f":"IF(OR(Data3!F6=\"Grand Total\",Data3!F6=0),\"\",Data3!F6)","v":""},"3.5.",{"$f":"IFERROR(VLOOKUP(A58,Rezultatai!$B$44:$F$113,2,FALSE),\"\")","v":""},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F58:$LM58)","v":0},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(F$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(J$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(N$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(R$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(V$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(Z$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(AD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(AH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(AL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(AP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(AT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(AX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(BB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(BF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(BJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(BN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(BR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(BV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(BZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(CD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(CH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(CL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(CP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(CT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(CX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(DB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(DF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(DJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(DN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(DR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(DV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(DZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(ED$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(EH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(EL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(EP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(ET$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(EX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(FB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(FF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(FJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(FN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(FR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(FV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(FZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(GD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(GH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(GL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(GP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(GT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(GX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(HB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(HF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(HJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(HN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(HR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(HV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(HZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(ID$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(IH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(IL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(IP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(IT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(IX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(JB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(JF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(JJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(JN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(JR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(JV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(JZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(KD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(KH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(KL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(KP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(KT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(KX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(LB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(LF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A58,Rezultatai!$B$40:$B$113,0),MATCH(LJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""}]
[{"$f":"IF(OR(Data3!F7=\"Grand Total\",Data3!F7=0),\"\",Data3!F7)","v":""},"3.6.",{"$f":"IFERROR(VLOOKUP(A59,Rezultatai!$B$44:$F$113,2,FALSE),\"\")","v":""},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F59:$LM59)","v":0},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(F$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(J$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(N$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(R$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(V$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(Z$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(AD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(AH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(AL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(AP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(AT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(AX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(BB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(BF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(BJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(BN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(BR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(BV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(BZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(CD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(CH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(CL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(CP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(CT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(CX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(DB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(DF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(DJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(DN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(DR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(DV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(DZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(ED$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(EH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(EL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(EP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(ET$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(EX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(FB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(FF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(FJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(FN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(FR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(FV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(FZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(GD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(GH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(GL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(GP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(GT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(GX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(HB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(HF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(HJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(HN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(HR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(HV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(HZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(ID$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(IH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(IL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(IP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(IT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(IX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(JB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(JF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(JJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(JN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(JR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(JV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(JZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(KD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(KH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(KL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(KP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(KT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(KX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(LB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(LF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A59,Rezultatai!$B$40:$B$113,0),MATCH(LJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""}]
[{"$f":"IF(OR(Data3!F8=\"Grand Total\",Data3!F8=0),\"\",Data3!F8)","v":""},"3.7.",{"$f":"IFERROR(VLOOKUP(A60,Rezultatai!$B$44:$F$113,2,FALSE),\"\")","v":""},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F60:$LM60)","v":0},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(F$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(J$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(N$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(R$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(V$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(Z$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(AD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(AH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(AL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(AP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(AT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(AX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(BB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(BF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(BJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(BN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(BR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(BV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(BZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(CD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(CH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(CL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(CP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(CT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(CX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(DB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(DF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(DJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(DN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(DR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(DV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(DZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(ED$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(EH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(EL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(EP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(ET$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(EX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(FB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(FF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(FJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(FN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(FR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(FV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(FZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(GD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(GH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(GL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(GP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(GT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(GX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(HB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(HF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(HJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(HN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(HR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(HV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(HZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(ID$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(IH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(IL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(IP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(IT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(IX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(JB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(JF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(JJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(JN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(JR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(JV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(JZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(KD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(KH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(KL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(KP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(KT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(KX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(LB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(LF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A60,Rezultatai!$B$40:$B$113,0),MATCH(LJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""}]
[{"$f":"IF(OR(Data3!F9=\"Grand Total\",Data3!F9=0),\"\",Data3!F9)","v":""},"3.8.",{"$f":"IFERROR(VLOOKUP(A61,Rezultatai!$B$44:$F$113,2,FALSE),\"\")","v":""},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F61:$LM61)","v":0},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(F$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(J$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(N$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(R$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(V$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(Z$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(AD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(AH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(AL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(AP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(AT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(AX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(BB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(BF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(BJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(BN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(BR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(BV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(BZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(CD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(CH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(CL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(CP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(CT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(CX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(DB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(DF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(DJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(DN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(DR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(DV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(DZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(ED$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(EH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(EL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(EP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(ET$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(EX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(FB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(FF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(FJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(FN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(FR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(FV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(FZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(GD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(GH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(GL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(GP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(GT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(GX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(HB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(HF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(HJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(HN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(HR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(HV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(HZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(ID$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(IH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(IL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(IP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(IT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(IX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(JB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(JF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(JJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(JN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(JR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(JV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(JZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(KD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(KH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(KL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(KP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(KT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(KX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(LB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(LF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A61,Rezultatai!$B$40:$B$113,0),MATCH(LJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""}]
[{"$f":"IF(OR(Data3!F10=\"Grand Total\",Data3!F10=0),\"\",Data3!F10)","v":""},"3.9.",{"$f":"IFERROR(VLOOKUP(A62,Rezultatai!$B$44:$F$113,2,FALSE),\"\")","v":""},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F62:$LM62)","v":0},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(F$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(J$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(N$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(R$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(V$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(Z$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(AD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(AH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(AL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(AP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(AT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(AX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(BB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(BF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(BJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(BN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(BR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(BV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(BZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(CD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(CH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(CL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(CP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(CT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(CX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(DB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(DF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(DJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(DN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(DR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(DV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(DZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(ED$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(EH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(EL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(EP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(ET$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(EX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(FB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(FF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(FJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(FN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(FR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(FV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(FZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(GD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(GH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(GL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(GP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(GT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(GX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(HB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(HF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(HJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(HN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(HR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(HV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(HZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(ID$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(IH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(IL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(IP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(IT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(IX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(JB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(JF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(JJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(JN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(JR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(JV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(JZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(KD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(KH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(KL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(KP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(KT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(KX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(LB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(LF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A62,Rezultatai!$B$40:$B$113,0),MATCH(LJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":""}]
[null,"4.","PRIEMONĖS REZULTATŲ PALAIKYMO SĄNAUDOS, iš jų:",{"$f":"SUM(D64:D65)","v":23087704},null,{"$f":"SUM(F64:I65)","v":0},null,null,null,{"$f":"SUM(J64:M65)","v":0},null,null,null,{"$f":"SUM(N64:Q65)","v":6181468},null,null,null,{"$f":"SUM(R64:U65)","v":6665174},null,null,null,{"$f":"SUM(V64:Y65)","v":6413656},null,null,null,{"$f":"SUM(Z64:AC65)","v":2462751},null,null,null,{"$f":"SUM(AD64:AG65)","v":1011723},null,null,null,{"$f":"SUM(AH64:AK65)","v":277932},null,null,null,{"$f":"SUM(AL64:AO65)","v":75000},null,null,null,{"$f":"SUM(AP64:AS65)","v":0},null,null,null,{"$f":"SUM(AT64:AW65)","v":0},null,null,null,{"$f":"SUM(AX64:BA65)","v":0},null,null,null,{"$f":"SUM(BB64:BE65)","v":0},null,null,null,{"$f":"SUM(BF64:BI65)","v":0},null,null,null,{"$f":"SUM(BJ64:BM65)","v":0},null,null,null,{"$f":"SUM(BN64:BQ65)","v":0},null,null,null,{"$f":"SUM(BR64:BU65)","v":0},null,null,null,{"$f":"SUM(BV64:BY65)","v":0},null,null,null,{"$f":"SUM(BZ64:CC65)","v":0},null,null,null,{"$f":"SUM(CD64:CG65)","v":0},null,null,null,{"$f":"SUM(CH64:CK65)","v":0},null,null,null,{"$f":"SUM(CL64:CO65)","v":0},null,null,null,{"$f":"SUM(CP64:CS65)","v":0},null,null,null,{"$f":"SUM(CT64:CW65)","v":0},null,null,null,{"$f":"SUM(CX64:DA65)","v":0},null,null,null,{"$f":"SUM(DB64:DE65)","v":0},null,null,null,{"$f":"SUM(DF64:DI65)","v":0},null,null,null,{"$f":"SUM(DJ64:DM65)","v":0},null,null,null,{"$f":"SUM(DN64:DQ65)","v":0},null,null,null,{"$f":"SUM(DR64:DU65)","v":0},null,null,null,{"$f":"SUM(DV64:DY65)","v":0},null,null,null,{"$f":"SUM(DZ64:EC65)","v":0},null,null,null,{"$f":"SUM(ED64:EG65)","v":0},null,null,null,{"$f":"SUM(EH64:EK65)","v":0},null,null,null,{"$f":"SUM(EL64:EO65)","v":0},null,null,null,{"$f":"SUM(EP64:ES65)","v":0},null,null,null,{"$f":"SUM(ET64:EW65)","v":0},null,null,null,{"$f":"SUM(EX64:FA65)","v":0},null,null,null,{"$f":"SUM(FB64:FE65)","v":0},null,null,null,{"$f":"SUM(FF64:FI65)","v":0},null,null,null,{"$f":"SUM(FJ64:FM65)","v":0},null,null,null,{"$f":"SUM(FN64:FQ65)","v":0},null,null,null,{"$f":"SUM(FR64:FU65)","v":0},null,null,null,{"$f":"SUM(FV64:FY65)","v":0},null,null,null,{"$f":"SUM(FZ64:GC65)","v":0},null,null,null,{"$f":"SUM(GD64:GG65)","v":0},null,null,null,{"$f":"SUM(GH64:GK65)","v":0},null,null,null,{"$f":"SUM(GL64:GO65)","v":0},null,null,null,{"$f":"SUM(GP64:GS65)","v":0},null,null,null,{"$f":"SUM(GT64:GW65)","v":0},null,null,null,{"$f":"SUM(GX64:HA65)","v":0},null,null,null,{"$f":"SUM(HB64:HE65)","v":0},null,null,null,{"$f":"SUM(HF64:HI65)","v":0},null,null,null,{"$f":"SUM(HJ64:HM65)","v":0},null,null,null,{"$f":"SUM(HN64:HQ65)","v":0},null,null,null,{"$f":"SUM(HR64:HU65)","v":0},null,null,null,{"$f":"SUM(HV64:HY65)","v":0},null,null,null,{"$f":"SUM(HZ64:IC65)","v":0},null,null,null,{"$f":"SUM(ID64:IG65)","v":0},null,null,null,{"$f":"SUM(IH64:IK65)","v":0},null,null,null,{"$f":"SUM(IL64:IO65)","v":0},null,null,null,{"$f":"SUM(IP64:IS65)","v":0},null,null,null,{"$f":"SUM(IT64:IW65)","v":0},null,null,null,{"$f":"SUM(IX64:JA65)","v":0},null,null,null,{"$f":"SUM(JB64:JE65)","v":0},null,null,null,{"$f":"SUM(JF64:JI65)","v":0},null,null,null,{"$f":"SUM(JJ64:JM65)","v":0},null,null,null,{"$f":"SUM(JN64:JQ65)","v":0},null,null,null,{"$f":"SUM(JR64:JU65)","v":0},null,null,null,{"$f":"SUM(JV64:JY65)","v":0},null,null,null,{"$f":"SUM(JZ64:KC65)","v":0},null,null,null,{"$f":"SUM(KD64:KG65)","v":0},null,null,null,{"$f":"SUM(KH64:KK65)","v":0},null,null,null,{"$f":"SUM(KL64:KO65)","v":0},null,null,null,{"$f":"SUM(KP64:KS65)","v":0},null,null,null,{"$f":"SUM(KT64:KW65)","v":0},null,null,null,{"$f":"SUM(KX64:LA65)","v":0},null,null,null,{"$f":"SUM(LB64:LE65)","v":0},null,null,null,{"$f":"SUM(LF64:LI65)","v":0},null,null,null,{"$f":"SUM(LJ64:LM65)","v":0}]
[null,"4.1.","Grynosios veiklos sąnaudos",{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F64:$LM64)","v":23087704},null,{"$f":"IFERROR(ROUND(HLOOKUP(F$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(J$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(N$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":6181468},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(R$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":6665174},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(V$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":6413656},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(Z$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2462751},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AD$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":1011723},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AH$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":277932},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AL$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":75000},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AP$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AT$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AX$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BB$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BF$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BJ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BN$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BR$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BV$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BZ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CD$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CH$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CL$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CP$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CT$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CX$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DB$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DF$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DJ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DN$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DR$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DV$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DZ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(ED$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(EH$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(EL$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(EP$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(ET$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(EX$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FB$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FF$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FJ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FN$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FR$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FV$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FZ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GD$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GH$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GL$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GP$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GT$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GX$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HB$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HF$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HJ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HN$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HR$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HV$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HZ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(ID$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(IH$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(IL$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(IP$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(IT$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(IX$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JB$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JF$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JJ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JN$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JR$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JV$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JZ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KD$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KH$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KL$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KP$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KT$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KX$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(LB$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(LF$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(LJ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":0}]
[null,"4.2.","Reinvesticijos",{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F65:$LM65)","v":0},null,{"$f":"IFERROR(ROUND(HLOOKUP(F$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(J$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(N$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(R$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(V$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(Z$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AD$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AH$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AL$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AP$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AT$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AX$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BB$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BF$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BJ$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BN$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BR$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BV$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BZ$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CD$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CH$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CL$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CP$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CT$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CX$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DB$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DF$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DJ$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DN$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DR$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DV$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DZ$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(ED$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(EH$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(EL$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(EP$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(ET$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(EX$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FB$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FF$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FJ$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FN$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FR$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FV$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(FZ$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GD$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GH$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GL$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GP$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GT$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(GX$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HB$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HF$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HJ$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HN$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HR$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HV$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(HZ$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(ID$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(IH$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(IL$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(IP$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(IT$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(IX$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JB$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JF$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JJ$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JN$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JR$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JV$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(JZ$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KD$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KH$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KL$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KP$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KT$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(KX$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(LB$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(LF$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(LJ$7,Rezultatai!$H$40:$DC$117,77,FALSE),0),\"\")","v":0}]
[null,"5.","PRIEMONĖS REZULTATŲ PALAIKYMO SĄNAUDŲ FINANSAVIMAS",{"$f":"SUM(D67:D68)","v":23087704},null,{"$f":"SUM(F67:I68)","v":0},null,null,null,{"$f":"SUM(J67:M68)","v":0},null,null,null,{"$f":"SUM(N67:Q68)","v":6181468},null,null,null,{"$f":"SUM(R67:U68)","v":6665174},null,null,null,{"$f":"SUM(V67:Y68)","v":6413656},null,null,null,{"$f":"SUM(Z67:AC68)","v":2462751},null,null,null,{"$f":"SUM(AD67:AG68)","v":1011723},null,null,null,{"$f":"SUM(AH67:AK68)","v":277932},null,null,null,{"$f":"SUM(AL67:AO68)","v":75000},null,null,null,{"$f":"SUM(AP67:AS68)","v":0},null,null,null,{"$f":"SUM(AT67:AW68)","v":0},null,null,null,{"$f":"SUM(AX67:BA68)","v":0},null,null,null,{"$f":"SUM(BB67:BE68)","v":0},null,null,null,{"$f":"SUM(BF67:BI68)","v":0},null,null,null,{"$f":"SUM(BJ67:BM68)","v":0},null,null,null,{"$f":"SUM(BN67:BQ68)","v":0},null,null,null,{"$f":"SUM(BR67:BU68)","v":0},null,null,null,{"$f":"SUM(BV67:BY68)","v":0},null,null,null,{"$f":"SUM(BZ67:CC68)","v":0},null,null,null,{"$f":"SUM(CD67:CG68)","v":0},null,null,null,{"$f":"SUM(CH67:CK68)","v":0},null,null,null,{"$f":"SUM(CL67:CO68)","v":0},null,null,null,{"$f":"SUM(CP67:CS68)","v":0},null,null,null,{"$f":"SUM(CT67:CW68)","v":0},null,null,null,{"$f":"SUM(CX67:DA68)","v":0},null,null,null,{"$f":"SUM(DB67:DE68)","v":0},null,null,null,{"$f":"SUM(DF67:DI68)","v":0},null,null,null,{"$f":"SUM(DJ67:DM68)","v":0},null,null,null,{"$f":"SUM(DN67:DQ68)","v":0},null,null,null,{"$f":"SUM(DR67:DU68)","v":0},null,null,null,{"$f":"SUM(DV67:DY68)","v":0},null,null,null,{"$f":"SUM(DZ67:EC68)","v":0},null,null,null,{"$f":"SUM(ED67:EG68)","v":0},null,null,null,{"$f":"SUM(EH67:EK68)","v":0},null,null,null,{"$f":"SUM(EL67:EO68)","v":0},null,null,null,{"$f":"SUM(EP67:ES68)","v":0},null,null,null,{"$f":"SUM(ET67:EW68)","v":0},null,null,null,{"$f":"SUM(EX67:FA68)","v":0},null,null,null,{"$f":"SUM(FB67:FE68)","v":0},null,null,null,{"$f":"SUM(FF67:FI68)","v":0},null,null,null,{"$f":"SUM(FJ67:FM68)","v":0},null,null,null,{"$f":"SUM(FN67:FQ68)","v":0},null,null,null,{"$f":"SUM(FR67:FU68)","v":0},null,null,null,{"$f":"SUM(FV67:FY68)","v":0},null,null,null,{"$f":"SUM(FZ67:GC68)","v":0},null,null,null,{"$f":"SUM(GD67:GG68)","v":0},null,null,null,{"$f":"SUM(GH67:GK68)","v":0},null,null,null,{"$f":"SUM(GL67:GO68)","v":0},null,null,null,{"$f":"SUM(GP67:GS68)","v":0},null,null,null,{"$f":"SUM(GT67:GW68)","v":0},null,null,null,{"$f":"SUM(GX67:HA68)","v":0},null,null,null,{"$f":"SUM(HB67:HE68)","v":0},null,null,null,{"$f":"SUM(HF67:HI68)","v":0},null,null,null,{"$f":"SUM(HJ67:HM68)","v":0},null,null,null,{"$f":"SUM(HN67:HQ68)","v":0},null,null,null,{"$f":"SUM(HR67:HU68)","v":0},null,null,null,{"$f":"SUM(HV67:HY68)","v":0},null,null,null,{"$f":"SUM(HZ67:IC68)","v":0},null,null,null,{"$f":"SUM(ID67:IG68)","v":0},null,null,null,{"$f":"SUM(IH67:IK68)","v":0},null,null,null,{"$f":"SUM(IL67:IO68)","v":0},null,null,null,{"$f":"SUM(IP67:IS68)","v":0},null,null,null,{"$f":"SUM(IT67:IW68)","v":0},null,null,null,{"$f":"SUM(IX67:JA68)","v":0},null,null,null,{"$f":"SUM(JB67:JE68)","v":0},null,null,null,{"$f":"SUM(JF67:JI68)","v":0},null,null,null,{"$f":"SUM(JJ67:JM68)","v":0},null,null,null,{"$f":"SUM(JN67:JQ68)","v":0},null,null,null,{"$f":"SUM(JR67:JU68)","v":0},null,null,null,{"$f":"SUM(JV67:JY68)","v":0},null,null,null,{"$f":"SUM(JZ67:KC68)","v":0},null,null,null,{"$f":"SUM(KD67:KG68)","v":0},null,null,null,{"$f":"SUM(KH67:KK68)","v":0},null,null,null,{"$f":"SUM(KL67:KO68)","v":0},null,null,null,{"$f":"SUM(KP67:KS68)","v":0},null,null,null,{"$f":"SUM(KT67:KW68)","v":0},null,null,null,{"$f":"SUM(KX67:LA68)","v":0},null,null,null,{"$f":"SUM(LB67:LE68)","v":0},null,null,null,{"$f":"SUM(LF67:LI68)","v":0},null,null,null,{"$f":"SUM(LJ67:LM68)","v":0}]
[null,"5.1.","Valstybės biudžeto lėšos",{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F67:$LM67)","v":753900},null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"'Alternatyva 1'!K91","v":181500},null,null,null,{"$f":"'Alternatyva 1'!L91","v":114000},null,null,null,{"$f":"'Alternatyva 1'!M91","v":133500},null,null,null,{"$f":"'Alternatyva 1'!N91","v":114000},null,null,null,{"$f":"'Alternatyva 1'!O91","v":135900},null,null,null,{"$f":"'Alternatyva 1'!P91","v":75000}]
[null,"5.2.","Privatus kofinansavimas",{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F68:$LM68)","v":22333804},null,null,null,null,null,null,null,null,null,{"$f":"ROUND('Alternatyva 1'!J95,0)","v":6181468},null,null,null,{"$f":"ROUND('Alternatyva 1'!K95,0)","v":6483674},null,null,null,{"$f":"ROUND('Alternatyva 1'!L95,0)","v":6299656},null,null,null,{"$f":"ROUND('Alternatyva 1'!M95,0)","v":2329251},null,null,null,{"$f":"ROUND('Alternatyva 1'!N95,0)","v":897723},null,null,null,{"$f":"ROUND('Alternatyva 1'!O95,0)","v":142032},null,null,null,{"$f":"ROUND('Alternatyva 1'!P95,0)","v":0}]
[null,"6.","PRIEMONĖS FINANSAVIMAS","Finansavimo apimtys, EUR","%"]
[null,"6.1.","Finansavimo išmokėjimas VISO:",{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F70:$LM70)","v":62271654.75},{"$f":"IFERROR(D71/D70,\"\")","v":1},{"$f":"IFERROR(HLOOKUP(F$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(J$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":3000000},null,null,null,{"$f":"IFERROR(HLOOKUP(N$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":7781467.5299999993},null,null,null,{"$f":"IFERROR(HLOOKUP(R$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":14333674.09},null,null,null,{"$f":"IFERROR(HLOOKUP(V$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":12099656.18},null,null,null,{"$f":"IFERROR(HLOOKUP(Z$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":10226099.949999999},null,null,null,{"$f":"IFERROR(HLOOKUP(AD$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":6858153},null,null,null,{"$f":"IFERROR(HLOOKUP(AH$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":5472604},null,null,null,{"$f":"IFERROR(HLOOKUP(AL$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":2500000},null,null,null,{"$f":"IFERROR(HLOOKUP(AP$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(AT$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(AX$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(BB$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(BF$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(BJ$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(BN$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(BR$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(BV$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(BZ$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(CD$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(CH$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(CL$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(CP$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(CT$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(CX$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(DB$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(DF$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(DJ$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(DN$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(DR$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(DV$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(DZ$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(ED$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(EH$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(EL$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(EP$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(ET$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(EX$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(FB$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(FF$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(FJ$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(FN$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(FR$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(FV$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(FZ$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(GD$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(GH$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(GL$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(GP$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(GT$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(GX$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(HB$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(HF$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(HJ$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(HN$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(HR$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(HV$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(HZ$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(ID$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(IH$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(IL$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(IP$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(IT$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(IX$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(JB$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(JF$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(JJ$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(JN$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(JR$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(JV$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(JZ$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(KD$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(KH$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(KL$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(KP$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(KT$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(KX$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(LB$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(LF$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(LJ$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0}]
[null,"6.2.","Finansavimo šaltiniai",{"$f":"SUM(F71:LM71)","v":62271654.75},{"$f":"SUM(E72,E75,E78,E81,E84)","v":1},{"$f":"SUM(F72,F75,F78,F81,F84)","v":0},null,null,null,{"$f":"SUM(J72,J75,J78,J81,J84)","v":3000000},null,null,null,{"$f":"SUM(N72,N75,N78,N81,N84)","v":7781467.5299999993},null,null,null,{"$f":"SUM(R72,R75,R78,R81,R84)","v":14333674.09},null,null,null,{"$f":"SUM(V72,V75,V78,V81,V84)","v":12099656.18},null,null,null,{"$f":"SUM(Z72,Z75,Z78,Z81,Z84)","v":10226099.949999999},null,null,null,{"$f":"SUM(AD72,AD75,AD78,AD81,AD84)","v":6858153},null,null,null,{"$f":"SUM(AH72,AH75,AH78,AH81,AH84)","v":5472604},null,null,null,{"$f":"SUM(AL72,AL75,AL78,AL81,AL84)","v":2500000},null,null,null,{"$f":"SUM(AP72,AP75,AP78,AP81,AP84)","v":0},null,null,null,{"$f":"SUM(AT72,AT75,AT78,AT81,AT84)","v":0},null,null,null,{"$f":"SUM(AX72,AX75,AX78,AX81,AX84)","v":0},null,null,null,{"$f":"SUM(BB72,BB75,BB78,BB81,BB84)","v":0},null,null,null,{"$f":"SUM(BF72,BF75,BF78,BF81,BF84)","v":0},null,null,null,{"$f":"SUM(BJ72,BJ75,BJ78,BJ81,BJ84)","v":0},null,null,null,{"$f":"SUM(BN72,BN75,BN78,BN81,BN84)","v":0},null,null,null,{"$f":"SUM(BR72,BR75,BR78,BR81,BR84)","v":0},null,null,null,{"$f":"SUM(BV72,BV75,BV78,BV81,BV84)","v":0},null,null,null,{"$f":"SUM(BZ72,BZ75,BZ78,BZ81,BZ84)","v":0},null,null,null,{"$f":"SUM(CD72,CD75,CD78,CD81,CD84)","v":0},null,null,null,{"$f":"SUM(CH72,CH75,CH78,CH81,CH84)","v":0},null,null,null,{"$f":"SUM(CL72,CL75,CL78,CL81,CL84)","v":0},null,null,null,{"$f":"SUM(CP72,CP75,CP78,CP81,CP84)","v":0},null,null,null,{"$f":"SUM(CT72,CT75,CT78,CT81,CT84)","v":0},null,null,null,{"$f":"SUM(CX72,CX75,CX78,CX81,CX84)","v":0},null,null,null,{"$f":"SUM(DB72,DB75,DB78,DB81,DB84)","v":0},null,null,null,{"$f":"SUM(DF72,DF75,DF78,DF81,DF84)","v":0},null,null,null,{"$f":"SUM(DJ72,DJ75,DJ78,DJ81,DJ84)","v":0},null,null,null,{"$f":"SUM(DN72,DN75,DN78,DN81,DN84)","v":0},null,null,null,{"$f":"SUM(DR72,DR75,DR78,DR81,DR84)","v":0},null,null,null,{"$f":"SUM(DV72,DV75,DV78,DV81,DV84)","v":0},null,null,null,{"$f":"SUM(DZ72,DZ75,DZ78,DZ81,DZ84)","v":0},null,null,null,{"$f":"SUM(ED72,ED75,ED78,ED81,ED84)","v":0},null,null,null,{"$f":"SUM(EH72,EH75,EH78,EH81,EH84)","v":0},null,null,null,{"$f":"SUM(EL72,EL75,EL78,EL81,EL84)","v":0},null,null,null,{"$f":"SUM(EP72,EP75,EP78,EP81,EP84)","v":0},null,null,null,{"$f":"SUM(ET72,ET75,ET78,ET81,ET84)","v":0},null,null,null,{"$f":"SUM(EX72,EX75,EX78,EX81,EX84)","v":0},null,null,null,{"$f":"SUM(FB72,FB75,FB78,FB81,FB84)","v":0},null,null,null,{"$f":"SUM(FF72,FF75,FF78,FF81,FF84)","v":0},null,null,null,{"$f":"SUM(FJ72,FJ75,FJ78,FJ81,FJ84)","v":0},null,null,null,{"$f":"SUM(FN72,FN75,FN78,FN81,FN84)","v":0},null,null,null,{"$f":"SUM(FR72,FR75,FR78,FR81,FR84)","v":0},null,null,null,{"$f":"SUM(FV72,FV75,FV78,FV81,FV84)","v":0},null,null,null,{"$f":"SUM(FZ72,FZ75,FZ78,FZ81,FZ84)","v":0},null,null,null,{"$f":"SUM(GD72,GD75,GD78,GD81,GD84)","v":0},null,null,null,{"$f":"SUM(GH72,GH75,GH78,GH81,GH84)","v":0},null,null,null,{"$f":"SUM(GL72,GL75,GL78,GL81,GL84)","v":0},null,null,null,{"$f":"SUM(GP72,GP75,GP78,GP81,GP84)","v":0},null,null,null,{"$f":"SUM(GT72,GT75,GT78,GT81,GT84)","v":0},null,null,null,{"$f":"SUM(GX72,GX75,GX78,GX81,GX84)","v":0},null,null,null,{"$f":"SUM(HB72,HB75,HB78,HB81,HB84)","v":0},null,null,null,{"$f":"SUM(HF72,HF75,HF78,HF81,HF84)","v":0},null,null,null,{"$f":"SUM(HJ72,HJ75,HJ78,HJ81,HJ84)","v":0},null,null,null,{"$f":"SUM(HN72,HN75,HN78,HN81,HN84)","v":0},null,null,null,{"$f":"SUM(HR72,HR75,HR78,HR81,HR84)","v":0},null,null,null,{"$f":"SUM(HV72,HV75,HV78,HV81,HV84)","v":0},null,null,null,{"$f":"SUM(HZ72,HZ75,HZ78,HZ81,HZ84)","v":0},null,null,null,{"$f":"SUM(ID72,ID75,ID78,ID81,ID84)","v":0},null,null,null,{"$f":"SUM(IH72,IH75,IH78,IH81,IH84)","v":0},null,null,null,{"$f":"SUM(IL72,IL75,IL78,IL81,IL84)","v":0},null,null,null,{"$f":"SUM(IP72,IP75,IP78,IP81,IP84)","v":0},null,null,null,{"$f":"SUM(IT72,IT75,IT78,IT81,IT84)","v":0},null,null,null,{"$f":"SUM(IX72,IX75,IX78,IX81,IX84)","v":0},null,null,null,{"$f":"SUM(JB72,JB75,JB78,JB81,JB84)","v":0},null,null,null,{"$f":"SUM(JF72,JF75,JF78,JF81,JF84)","v":0},null,null,null,{"$f":"SUM(JJ72,JJ75,JJ78,JJ81,JJ84)","v":0},null,null,null,{"$f":"SUM(JN72,JN75,JN78,JN81,JN84)","v":0},null,null,null,{"$f":"SUM(JR72,JR75,JR78,JR81,JR84)","v":0},null,null,null,{"$f":"SUM(JV72,JV75,JV78,JV81,JV84)","v":0},null,null,null,{"$f":"SUM(JZ72,JZ75,JZ78,JZ81,JZ84)","v":0},null,null,null,{"$f":"SUM(KD72,KD75,KD78,KD81,KD84)","v":0},null,null,null,{"$f":"SUM(KH72,KH75,KH78,KH81,KH84)","v":0},null,null,null,{"$f":"SUM(KL72,KL75,KL78,KL81,KL84)","v":0},null,null,null,{"$f":"SUM(KP72,KP75,KP78,KP81,KP84)","v":0},null,null,null,{"$f":"SUM(KT72,KT75,KT78,KT81,KT84)","v":0},null,null,null,{"$f":"SUM(KX72,KX75,KX78,KX81,KX84)","v":0},null,null,null,{"$f":"SUM(LB72,LB75,LB78,LB81,LB84)","v":0},null,null,null,{"$f":"SUM(LF72,LF75,LF78,LF81,LF84)","v":0},null,null,null,{"$f":"SUM(LJ72,LJ75,LJ78,LJ81,LJ84)","v":0}]
[null,"6.2.1.","Valstybės biudžeto lėšos",{"$f":"SUM(F72:LM72)","v":29730000},{"$f":"SUM(E73:E74)","v":0.47742428106906859},{"$f":"SUM(F73:I74)","v":0},null,null,null,{"$f":"SUM(J73:M74)","v":3000000},null,null,null,{"$f":"SUM(N73:Q74)","v":1600000},null,null,null,{"$f":"SUM(R73:U74)","v":6050000},null,null,null,{"$f":"SUM(V73:Y74)","v":3800000},null,null,null,{"$f":"SUM(Z73:AC74)","v":4449999.9999999991},null,null,null,{"$f":"SUM(AD73:AG74)","v":3800000},null,null,null,{"$f":"SUM(AH73:AK74)","v":4530000},null,null,null,{"$f":"SUM(AL73:AO74)","v":2500000},null,null,null,{"$f":"SUM(AP73:AS74)","v":0},null,null,null,{"$f":"SUM(AT73:AW74)","v":0},null,null,null,{"$f":"SUM(AX73:BA74)","v":0},null,null,null,{"$f":"SUM(BB73:BE74)","v":0},null,null,null,{"$f":"SUM(BF73:BI74)","v":0},null,null,null,{"$f":"SUM(BJ73:BM74)","v":0},null,null,null,{"$f":"SUM(BN73:BQ74)","v":0},null,null,null,{"$f":"SUM(BR73:BU74)","v":0},null,null,null,{"$f":"SUM(BV73:BY74)","v":0},null,null,null,{"$f":"SUM(BZ73:CC74)","v":0},null,null,null,{"$f":"SUM(CD73:CG74)","v":0},null,null,null,{"$f":"SUM(CH73:CK74)","v":0},null,null,null,{"$f":"SUM(CL73:CO74)","v":0},null,null,null,{"$f":"SUM(CP73:CS74)","v":0},null,null,null,{"$f":"SUM(CT73:CW74)","v":0},null,null,null,{"$f":"SUM(CX73:DA74)","v":0},null,null,null,{"$f":"SUM(DB73:DE74)","v":0},null,null,null,{"$f":"SUM(DF73:DI74)","v":0},null,null,null,{"$f":"SUM(DJ73:DM74)","v":0},null,null,null,{"$f":"SUM(DN73:DQ74)","v":0},null,null,null,{"$f":"SUM(DR73:DU74)","v":0},null,null,null,{"$f":"SUM(DV73:DY74)","v":0},null,null,null,{"$f":"SUM(DZ73:EC74)","v":0},null,null,null,{"$f":"SUM(ED73:EG74)","v":0},null,null,null,{"$f":"SUM(EH73:EK74)","v":0},null,null,null,{"$f":"SUM(EL73:EO74)","v":0},null,null,null,{"$f":"SUM(EP73:ES74)","v":0},null,null,null,{"$f":"SUM(ET73:EW74)","v":0},null,null,null,{"$f":"SUM(EX73:FA74)","v":0},null,null,null,{"$f":"SUM(FB73:FE74)","v":0},null,null,null,{"$f":"SUM(FF73:FI74)","v":0},null,null,null,{"$f":"SUM(FJ73:FM74)","v":0},null,null,null,{"$f":"SUM(FN73:FQ74)","v":0},null,null,null,{"$f":"SUM(FR73:FU74)","v":0},null,null,null,{"$f":"SUM(FV73:FY74)","v":0},null,null,null,{"$f":"SUM(FZ73:GC74)","v":0},null,null,null,{"$f":"SUM(GD73:GG74)","v":0},null,null,null,{"$f":"SUM(GH73:GK74)","v":0},null,null,null,{"$f":"SUM(GL73:GO74)","v":0},null,null,null,{"$f":"SUM(GP73:GS74)","v":0},null,null,null,{"$f":"SUM(GT73:GW74)","v":0},null,null,null,{"$f":"SUM(GX73:HA74)","v":0},null,null,null,{"$f":"SUM(HB73:HE74)","v":0},null,null,null,{"$f":"SUM(HF73:HI74)","v":0},null,null,null,{"$f":"SUM(HJ73:HM74)","v":0},null,null,null,{"$f":"SUM(HN73:HQ74)","v":0},null,null,null,{"$f":"SUM(HR73:HU74)","v":0},null,null,null,{"$f":"SUM(HV73:HY74)","v":0},null,null,null,{"$f":"SUM(HZ73:IC74)","v":0},null,null,null,{"$f":"SUM(ID73:IG74)","v":0},null,null,null,{"$f":"SUM(IH73:IK74)","v":0},null,null,null,{"$f":"SUM(IL73:IO74)","v":0},null,null,null,{"$f":"SUM(IP73:IS74)","v":0},null,null,null,{"$f":"SUM(IT73:IW74)","v":0},null,null,null,{"$f":"SUM(IX73:JA74)","v":0},null,null,null,{"$f":"SUM(JB73:JE74)","v":0},null,null,null,{"$f":"SUM(JF73:JI74)","v":0},null,null,null,{"$f":"SUM(JJ73:JM74)","v":0},null,null,null,{"$f":"SUM(JN73:JQ74)","v":0},null,null,null,{"$f":"SUM(JR73:JU74)","v":0},null,null,null,{"$f":"SUM(JV73:JY74)","v":0},null,null,null,{"$f":"SUM(JZ73:KC74)","v":0},null,null,null,{"$f":"SUM(KD73:KG74)","v":0},null,null,null,{"$f":"SUM(KH73:KK74)","v":0},null,null,null,{"$f":"SUM(KL73:KO74)","v":0},null,null,null,{"$f":"SUM(KP73:KS74)","v":0},null,null,null,{"$f":"SUM(KT73:KW74)","v":0},null,null,null,{"$f":"SUM(KX73:LA74)","v":0},null,null,null,{"$f":"SUM(LB73:LE74)","v":0},null,null,null,{"$f":"SUM(LF73:LI74)","v":0},null,null,null,{"$f":"SUM(LJ73:LM74)","v":0}]
[null,"6.2.1.1.","1.2.1. Lietuvos 2021–2027 m. ES struktūrinių fondų investicijos, bendrojo finansavimo lėšos",0,{"$f":"IFERROR(D73/$D$70,\"\")","v":0}]
[null,"6.2.1.2.","1.1.1.1.1 Valstybės biudžeto lėšos (asignavimų valdytoja Ekonomikos ir inovacijų ministerija) ",29730000,{"$f":"IFERROR(D74/$D$70,\"\")","v":0.47742428106906859},0,null,null,null,{"$f":"J70-J78","v":3000000},null,null,null,{"$f":"N70-N78","v":1600000},null,null,null,{"$f":"R70-R78","v":6050000},null,null,null,{"$f":"V70-V78","v":3800000},null,null,null,{"$f":"Z70-Z78","v":4449999.9999999991},null,null,null,{"$f":"AD70-AD78","v":3800000},null,null,null,{"$f":"AH70-AH78","v":4530000},null,null,null,{"$f":"AL70-AL78","v":2500000}]
[null,"6.2.2.","Europos Sąjungos ir kitos tarptautinės finansinės paramos bendrojo finansavimo lėšos",0,{"$f":"SUM(E76:E77)","v":0},{"$f":"SUM(F76:I77)","v":0},null,null,null,{"$f":"SUM(J76:M77)","v":0},null,null,null,{"$f":"SUM(N76:Q77)","v":0},null,null,null,{"$f":"SUM(R76:U77)","v":0},null,null,null,{"$f":"SUM(V76:Y77)","v":0},null,null,null,{"$f":"SUM(Z76:AC77)","v":0},null,null,null,{"$f":"SUM(AD76:AG77)","v":0},null,null,null,{"$f":"SUM(AH76:AK77)","v":0},null,null,null,{"$f":"SUM(AL76:AO77)","v":0},null,null,null,{"$f":"SUM(AP76:AS77)","v":0},null,null,null,{"$f":"SUM(AT76:AW77)","v":0},null,null,null,{"$f":"SUM(AX76:BA77)","v":0},null,null,null,{"$f":"SUM(BB76:BE77)","v":0},null,null,null,{"$f":"SUM(BF76:BI77)","v":0},null,null,null,{"$f":"SUM(BJ76:BM77)","v":0},null,null,null,{"$f":"SUM(BN76:BQ77)","v":0},null,null,null,{"$f":"SUM(BR76:BU77)","v":0},null,null,null,{"$f":"SUM(BV76:BY77)","v":0},null,null,null,{"$f":"SUM(BZ76:CC77)","v":0},null,null,null,{"$f":"SUM(CD76:CG77)","v":0},null,null,null,{"$f":"SUM(CH76:CK77)","v":0},null,null,null,{"$f":"SUM(CL76:CO77)","v":0},null,null,null,{"$f":"SUM(CP76:CS77)","v":0},null,null,null,{"$f":"SUM(CT76:CW77)","v":0},null,null,null,{"$f":"SUM(CX76:DA77)","v":0},null,null,null,{"$f":"SUM(DB76:DE77)","v":0},null,null,null,{"$f":"SUM(DF76:DI77)","v":0},null,null,null,{"$f":"SUM(DJ76:DM77)","v":0},null,null,null,{"$f":"SUM(DN76:DQ77)","v":0},null,null,null,{"$f":"SUM(DR76:DU77)","v":0},null,null,null,{"$f":"SUM(DV76:DY77)","v":0},null,null,null,{"$f":"SUM(DZ76:EC77)","v":0},null,null,null,{"$f":"SUM(ED76:EG77)","v":0},null,null,null,{"$f":"SUM(EH76:EK77)","v":0},null,null,null,{"$f":"SUM(EL76:EO77)","v":0},null,null,null,{"$f":"SUM(EP76:ES77)","v":0},null,null,null,{"$f":"SUM(ET76:EW77)","v":0},null,null,null,{"$f":"SUM(EX76:FA77)","v":0},null,null,null,{"$f":"SUM(FB76:FE77)","v":0},null,null,null,{"$f":"SUM(FF76:FI77)","v":0},null,null,null,{"$f":"SUM(FJ76:FM77)","v":0},null,null,null,{"$f":"SUM(FN76:FQ77)","v":0},null,null,null,{"$f":"SUM(FR76:FU77)","v":0},null,null,null,{"$f":"SUM(FV76:FY77)","v":0},null,null,null,{"$f":"SUM(FZ76:GC77)","v":0},null,null,null,{"$f":"SUM(GD76:GG77)","v":0},null,null,null,{"$f":"SUM(GH76:GK77)","v":0},null,null,null,{"$f":"SUM(GL76:GO77)","v":0},null,null,null,{"$f":"SUM(GP76:GS77)","v":0},null,null,null,{"$f":"SUM(GT76:GW77)","v":0},null,null,null,{"$f":"SUM(GX76:HA77)","v":0},null,null,null,{"$f":"SUM(HB76:HE77)","v":0},null,null,null,{"$f":"SUM(HF76:HI77)","v":0},null,null,null,{"$f":"SUM(HJ76:HM77)","v":0},null,null,null,{"$f":"SUM(HN76:HQ77)","v":0},null,null,null,{"$f":"SUM(HR76:HU77)","v":0},null,null,null,{"$f":"SUM(HV76:HY77)","v":0},null,null,null,{"$f":"SUM(HZ76:IC77)","v":0},null,null,null,{"$f":"SUM(ID76:IG77)","v":0},null,null,null,{"$f":"SUM(IH76:IK77)","v":0},null,null,null,{"$f":"SUM(IL76:IO77)","v":0},null,null,null,{"$f":"SUM(IP76:IS77)","v":0},null,null,null,{"$f":"SUM(IT76:IW77)","v":0},null,null,null,{"$f":"SUM(IX76:JA77)","v":0},null,null,null,{"$f":"SUM(JB76:JE77)","v":0},null,null,null,{"$f":"SUM(JF76:JI77)","v":0},null,null,null,{"$f":"SUM(JJ76:JM77)","v":0},null,null,null,{"$f":"SUM(JN76:JQ77)","v":0},null,null,null,{"$f":"SUM(JR76:JU77)","v":0},null,null,null,{"$f":"SUM(JV76:JY77)","v":0},null,null,null,{"$f":"SUM(JZ76:KC77)","v":0},null,null,null,{"$f":"SUM(KD76:KG77)","v":0},null,null,null,{"$f":"SUM(KH76:KK77)","v":0},null,null,null,{"$f":"SUM(KL76:KO77)","v":0},null,null,null,{"$f":"SUM(KP76:KS77)","v":0},null,null,null,{"$f":"SUM(KT76:KW77)","v":0},null,null,null,{"$f":"SUM(KX76:LA77)","v":0},null,null,null,{"$f":"SUM(LB76:LE77)","v":0},null,null,null,{"$f":"SUM(LF76:LI77)","v":0},null,null,null,{"$f":"SUM(LJ76:LM77)","v":0}]
[null,"6.2.2.1.","lėšų pavadinimas ir finansavimo šaltinio kodas (nurodykite)",0,{"$f":"IFERROR(D76/$D$70,\"\")","v":0}]
[null,"6.2.2.2.","lėšų pavadinimas ir finansavimo šaltinio kodas (nurodykite)",0,{"$f":"IFERROR(D77/$D$70,\"\")","v":0}]
[null,"6.2.3.","Europos Sąjungos ir kitos tarptautinės finansinės paramos lėšos",32541654.749999996,{"$f":"SUM(E79:E80)","v":0.52257571893093135},{"$f":"SUM(F79:I80)","v":0},null,null,null,{"$f":"SUM(J79:M80)","v":0},null,null,null,{"$f":"SUM(N79:Q80)","v":6181467.5299999993},null,null,null,{"$f":"SUM(R79:U80)","v":8283674.0899999999},null,null,null,{"$f":"SUM(V79:Y80)","v":8299656.1799999997},null,null,null,{"$f":"SUM(Z79:AC80)","v":5776099.9500000002},null,null,null,{"$f":"SUM(AD79:AG80)","v":3058153},null,null,null,{"$f":"SUM(AH79:AK80)","v":942604},null,null,null,{"$f":"SUM(AL79:AO80)","v":0},null,null,null,{"$f":"SUM(AP79:AS80)","v":0},null,null,null,{"$f":"SUM(AT79:AW80)","v":0},null,null,null,{"$f":"SUM(AX79:BA80)","v":0},null,null,null,{"$f":"SUM(BB79:BE80)","v":0},null,null,null,{"$f":"SUM(BF79:BI80)","v":0},null,null,null,{"$f":"SUM(BJ79:BM80)","v":0},null,null,null,{"$f":"SUM(BN79:BQ80)","v":0},null,null,null,{"$f":"SUM(BR79:BU80)","v":0},null,null,null,{"$f":"SUM(BV79:BY80)","v":0},null,null,null,{"$f":"SUM(BZ79:CC80)","v":0},null,null,null,{"$f":"SUM(CD79:CG80)","v":0},null,null,null,{"$f":"SUM(CH79:CK80)","v":0},null,null,null,{"$f":"SUM(CL79:CO80)","v":0},null,null,null,{"$f":"SUM(CP79:CS80)","v":0},null,null,null,{"$f":"SUM(CT79:CW80)","v":0},null,null,null,{"$f":"SUM(CX79:DA80)","v":0},null,null,null,{"$f":"SUM(DB79:DE80)","v":0},null,null,null,{"$f":"SUM(DF79:DI80)","v":0},null,null,null,{"$f":"SUM(DJ79:DM80)","v":0},null,null,null,{"$f":"SUM(DN79:DQ80)","v":0},null,null,null,{"$f":"SUM(DR79:DU80)","v":0},null,null,null,{"$f":"SUM(DV79:DY80)","v":0},null,null,null,{"$f":"SUM(DZ79:EC80)","v":0},null,null,null,{"$f":"SUM(ED79:EG80)","v":0},null,null,null,{"$f":"SUM(EH79:EK80)","v":0},null,null,null,{"$f":"SUM(EL79:EO80)","v":0},null,null,null,{"$f":"SUM(EP79:ES80)","v":0},null,null,null,{"$f":"SUM(ET79:EW80)","v":0},null,null,null,{"$f":"SUM(EX79:FA80)","v":0},null,null,null,{"$f":"SUM(FB79:FE80)","v":0},null,null,null,{"$f":"SUM(FF79:FI80)","v":0},null,null,null,{"$f":"SUM(FJ79:FM80)","v":0},null,null,null,{"$f":"SUM(FN79:FQ80)","v":0},null,null,null,{"$f":"SUM(FR79:FU80)","v":0},null,null,null,{"$f":"SUM(FV79:FY80)","v":0},null,null,null,{"$f":"SUM(FZ79:GC80)","v":0},null,null,null,{"$f":"SUM(GD79:GG80)","v":0},null,null,null,{"$f":"SUM(GH79:GK80)","v":0},null,null,null,{"$f":"SUM(GL79:GO80)","v":0},null,null,null,{"$f":"SUM(GP79:GS80)","v":0},null,null,null,{"$f":"SUM(GT79:GW80)","v":0},null,null,null,{"$f":"SUM(GX79:HA80)","v":0},null,null,null,{"$f":"SUM(HB79:HE80)","v":0},null,null,null,{"$f":"SUM(HF79:HI80)","v":0},null,null,null,{"$f":"SUM(HJ79:HM80)","v":0},null,null,null,{"$f":"SUM(HN79:HQ80)","v":0},null,null,null,{"$f":"SUM(HR79:HU80)","v":0},null,null,null,{"$f":"SUM(HV79:HY80)","v":0},null,null,null,{"$f":"SUM(HZ79:IC80)","v":0},null,null,null,{"$f":"SUM(ID79:IG80)","v":0},null,null,null,{"$f":"SUM(IH79:IK80)","v":0},null,null,null,{"$f":"SUM(IL79:IO80)","v":0},null,null,null,{"$f":"SUM(IP79:IS80)","v":0},null,null,null,{"$f":"SUM(IT79:IW80)","v":0},null,null,null,{"$f":"SUM(IX79:JA80)","v":0},null,null,null,{"$f":"SUM(JB79:JE80)","v":0},null,null,null,{"$f":"SUM(JF79:JI80)","v":0},null,null,null,{"$f":"SUM(JJ79:JM80)","v":0},null,null,null,{"$f":"SUM(JN79:JQ80)","v":0},null,null,null,{"$f":"SUM(JR79:JU80)","v":0},null,null,null,{"$f":"SUM(JV79:JY80)","v":0},null,null,null,{"$f":"SUM(JZ79:KC80)","v":0},null,null,null,{"$f":"SUM(KD79:KG80)","v":0},null,null,null,{"$f":"SUM(KH79:KK80)","v":0},null,null,null,{"$f":"SUM(KL79:KO80)","v":0},null,null,null,{"$f":"SUM(KP79:KS80)","v":0},null,null,null,{"$f":"SUM(KT79:KW80)","v":0},null,null,null,{"$f":"SUM(KX79:LA80)","v":0},null,null,null,{"$f":"SUM(LB79:LE80)","v":0},null,null,null,{"$f":"SUM(LF79:LI80)","v":0},null,null,null,{"$f":"SUM(LJ79:LM80)","v":0}]
[null,"6.2.3.1.","1.3.2.8.1. 2021–2027 m. ES struktūrinių fondų lėšos",32541654.749999996,{"$f":"IFERROR(D79/$D$70,\"\")","v":0.52257571893093135},null,null,null,null,null,null,null,null,{"$f":"'Alternatyva 1'!J33","v":6181467.5299999993},null,null,null,{"$f":"'Alternatyva 1'!K33","v":8283674.0899999999},null,null,null,{"$f":"'Alternatyva 1'!L33","v":8299656.1799999997},null,null,null,{"$f":"'Alternatyva 1'!M33","v":5776099.9500000002},null,null,null,{"$f":"'Alternatyva 1'!N33","v":3058153},null,null,null,{"$f":"'Alternatyva 1'!O33","v":942604},null,null,null,{"$f":"'Alternatyva 1'!P33","v":0}]
[null,"6.2.3.2.","lėšų pavadinimas ir finansavimo šaltinio kodas (nurodykite)",0,{"$f":"IFERROR(D80/$D$70,\"\")","v":0}]
[null,"6.2.4.","Tikslinės paskirties valstybės biudžeto lėšos",0,{"$f":"SUM(E82:E83)","v":0},{"$f":"SUM(F82:I83)","v":0},null,null,null,{"$f":"SUM(J82:M83)","v":0},null,null,null,{"$f":"SUM(N82:Q83)","v":0},null,null,null,{"$f":"SUM(R82:U83)","v":0},null,null,null,{"$f":"SUM(V82:Y83)","v":0},null,null,null,{"$f":"SUM(Z82:AC83)","v":0},null,null,null,{"$f":"SUM(AD82:AG83)","v":0},null,null,null,{"$f":"SUM(AH82:AK83)","v":0},null,null,null,{"$f":"SUM(AL82:AO83)","v":0},null,null,null,{"$f":"SUM(AP82:AS83)","v":0},null,null,null,{"$f":"SUM(AT82:AW83)","v":0},null,null,null,{"$f":"SUM(AX82:BA83)","v":0},null,null,null,{"$f":"SUM(BB82:BE83)","v":0},null,null,null,{"$f":"SUM(BF82:BI83)","v":0},null,null,null,{"$f":"SUM(BJ82:BM83)","v":0},null,null,null,{"$f":"SUM(BN82:BQ83)","v":0},null,null,null,{"$f":"SUM(BR82:BU83)","v":0},null,null,null,{"$f":"SUM(BV82:BY83)","v":0},null,null,null,{"$f":"SUM(BZ82:CC83)","v":0},null,null,null,{"$f":"SUM(CD82:CG83)","v":0},null,null,null,{"$f":"SUM(CH82:CK83)","v":0},null,null,null,{"$f":"SUM(CL82:CO83)","v":0},null,null,null,{"$f":"SUM(CP82:CS83)","v":0},null,null,null,{"$f":"SUM(CT82:CW83)","v":0},null,null,null,{"$f":"SUM(CX82:DA83)","v":0},null,null,null,{"$f":"SUM(DB82:DE83)","v":0},null,null,null,{"$f":"SUM(DF82:DI83)","v":0},null,null,null,{"$f":"SUM(DJ82:DM83)","v":0},null,null,null,{"$f":"SUM(DN82:DQ83)","v":0},null,null,null,{"$f":"SUM(DR82:DU83)","v":0},null,null,null,{"$f":"SUM(DV82:DY83)","v":0},null,null,null,{"$f":"SUM(DZ82:EC83)","v":0},null,null,null,{"$f":"SUM(ED82:EG83)","v":0},null,null,null,{"$f":"SUM(EH82:EK83)","v":0},null,null,null,{"$f":"SUM(EL82:EO83)","v":0},null,null,null,{"$f":"SUM(EP82:ES83)","v":0},null,null,null,{"$f":"SUM(ET82:EW83)","v":0},null,null,null,{"$f":"SUM(EX82:FA83)","v":0},null,null,null,{"$f":"SUM(FB82:FE83)","v":0},null,null,null,{"$f":"SUM(FF82:FI83)","v":0},null,null,null,{"$f":"SUM(FJ82:FM83)","v":0},null,null,null,{"$f":"SUM(FN82:FQ83)","v":0},null,null,null,{"$f":"SUM(FR82:FU83)","v":0},null,null,null,{"$f":"SUM(FV82:FY83)","v":0},null,null,null,{"$f":"SUM(FZ82:GC83)","v":0},null,null,null,{"$f":"SUM(GD82:GG83)","v":0},null,null,null,{"$f":"SUM(GH82:GK83)","v":0},null,null,null,{"$f":"SUM(GL82:GO83)","v":0},null,null,null,{"$f":"SUM(GP82:GS83)","v":0},null,null,null,{"$f":"SUM(GT82:GW83)","v":0},null,null,null,{"$f":"SUM(GX82:HA83)","v":0},null,null,null,{"$f":"SUM(HB82:HE83)","v":0},null,null,null,{"$f":"SUM(HF82:HI83)","v":0},null,null,null,{"$f":"SUM(HJ82:HM83)","v":0},null,null,null,{"$f":"SUM(HN82:HQ83)","v":0},null,null,null,{"$f":"SUM(HR82:HU83)","v":0},null,null,null,{"$f":"SUM(HV82:HY83)","v":0},null,null,null,{"$f":"SUM(HZ82:IC83)","v":0},null,null,null,{"$f":"SUM(ID82:IG83)","v":0},null,null,null,{"$f":"SUM(IH82:IK83)","v":0},null,null,null,{"$f":"SUM(IL82:IO83)","v":0},null,null,null,{"$f":"SUM(IP82:IS83)","v":0},null,null,null,{"$f":"SUM(IT82:IW83)","v":0},null,null,null,{"$f":"SUM(IX82:JA83)","v":0},null,null,null,{"$f":"SUM(JB82:JE83)","v":0},null,null,null,{"$f":"SUM(JF82:JI83)","v":0},null,null,null,{"$f":"SUM(JJ82:JM83)","v":0},null,null,null,{"$f":"SUM(JN82:JQ83)","v":0},null,null,null,{"$f":"SUM(JR82:JU83)","v":0},null,null,null,{"$f":"SUM(JV82:JY83)","v":0},null,null,null,{"$f":"SUM(JZ82:KC83)","v":0},null,null,null,{"$f":"SUM(KD82:KG83)","v":0},null,null,null,{"$f":"SUM(KH82:KK83)","v":0},null,null,null,{"$f":"SUM(KL82:KO83)","v":0},null,null,null,{"$f":"SUM(KP82:KS83)","v":0},null,null,null,{"$f":"SUM(KT82:KW83)","v":0},null,null,null,{"$f":"SUM(KX82:LA83)","v":0},null,null,null,{"$f":"SUM(LB82:LE83)","v":0},null,null,null,{"$f":"SUM(LF82:LI83)","v":0},null,null,null,{"$f":"SUM(LJ82:LM83)","v":0}]
[null,"6.2.4.1.","lėšų pavadinimas ir finansavimo šaltinio kodas (nurodykite)",0,{"$f":"IFERROR(D82/$D$70,\"\")","v":0}]
[null,"6.2.4.2.","lėšų pavadinimas ir finansavimo šaltinio kodas (nurodykite)",0,{"$f":"IFERROR(D83/$D$70,\"\")","v":0}]
["lėšų pavadinimas ir finansavimo šaltinio kodas","6.2.5.","Kitos lėšos",0,{"$f":"SUM(E85:E86)","v":0},{"$f":"SUM(F85:I87)","v":0},null,null,null,{"$f":"SUM(J85:M87)","v":0},null,null,null,{"$f":"SUM(N85:Q87)","v":0},null,null,null,{"$f":"SUM(R85:U87)","v":0},null,null,null,{"$f":"SUM(V85:Y87)","v":0},null,null,null,{"$f":"SUM(Z85:AC87)","v":0},null,null,null,{"$f":"SUM(AD85:AG87)","v":0},null,null,null,{"$f":"SUM(AH85:AK87)","v":0},null,null,null,{"$f":"SUM(AL85:AO87)","v":0},null,null,null,{"$f":"SUM(AP85:AS87)","v":0},null,null,null,{"$f":"SUM(AT85:AW87)","v":0},null,null,null,{"$f":"SUM(AX85:BA87)","v":0},null,null,null,{"$f":"SUM(BB85:BE87)","v":0},null,null,null,{"$f":"SUM(BF85:BI87)","v":0},null,null,null,{"$f":"SUM(BJ85:BM87)","v":0},null,null,null,{"$f":"SUM(BN85:BQ87)","v":0},null,null,null,{"$f":"SUM(BR85:BU87)","v":0},null,null,null,{"$f":"SUM(BV85:BY87)","v":0},null,null,null,{"$f":"SUM(BZ85:CC87)","v":0},null,null,null,{"$f":"SUM(CD85:CG87)","v":0},null,null,null,{"$f":"SUM(CH85:CK87)","v":0},null,null,null,{"$f":"SUM(CL85:CO87)","v":0},null,null,null,{"$f":"SUM(CP85:CS87)","v":0},null,null,null,{"$f":"SUM(CT85:CW87)","v":0},null,null,null,{"$f":"SUM(CX85:DA87)","v":0},null,null,null,{"$f":"SUM(DB85:DE87)","v":0},null,null,null,{"$f":"SUM(DF85:DI87)","v":0},null,null,null,{"$f":"SUM(DJ85:DM87)","v":0},null,null,null,{"$f":"SUM(DN85:DQ87)","v":0},null,null,null,{"$f":"SUM(DR85:DU87)","v":0},null,null,null,{"$f":"SUM(DV85:DY87)","v":0},null,null,null,{"$f":"SUM(DZ85:EC87)","v":0},null,null,null,{"$f":"SUM(ED85:EG87)","v":0},null,null,null,{"$f":"SUM(EH85:EK87)","v":0},null,null,null,{"$f":"SUM(EL85:EO87)","v":0},null,null,null,{"$f":"SUM(EP85:ES87)","v":0},null,null,null,{"$f":"SUM(ET85:EW87)","v":0},null,null,null,{"$f":"SUM(EX85:FA87)","v":0},null,null,null,{"$f":"SUM(FB85:FE87)","v":0},null,null,null,{"$f":"SUM(FF85:FI87)","v":0},null,null,null,{"$f":"SUM(FJ85:FM87)","v":0},null,null,null,{"$f":"SUM(FN85:FQ87)","v":0},null,null,null,{"$f":"SUM(FR85:FU87)","v":0},null,null,null,{"$f":"SUM(FV85:FY87)","v":0},null,null,null,{"$f":"SUM(FZ85:GC87)","v":0},null,null,null,{"$f":"SUM(GD85:GG87)","v":0},null,null,null,{"$f":"SUM(GH85:GK87)","v":0},null,null,null,{"$f":"SUM(GL85:GO87)","v":0},null,null,null,{"$f":"SUM(GP85:GS87)","v":0},null,null,null,{"$f":"SUM(GT85:GW87)","v":0},null,null,null,{"$f":"SUM(GX85:HA87)","v":0},null,null,null,{"$f":"SUM(HB85:HE87)","v":0},null,null,null,{"$f":"SUM(HF85:HI87)","v":0},null,null,null,{"$f":"SUM(HJ85:HM87)","v":0},null,null,null,{"$f":"SUM(HN85:HQ87)","v":0},null,null,null,{"$f":"SUM(HR85:HU87)","v":0},null,null,null,{"$f":"SUM(HV85:HY87)","v":0},null,null,null,{"$f":"SUM(HZ85:IC87)","v":0},null,null,null,{"$f":"SUM(ID85:IG87)","v":0},null,null,null,{"$f":"SUM(IH85:IK87)","v":0},null,null,null,{"$f":"SUM(IL85:IO87)","v":0},null,null,null,{"$f":"SUM(IP85:IS87)","v":0},null,null,null,{"$f":"SUM(IT85:IW87)","v":0},null,null,null,{"$f":"SUM(IX85:JA87)","v":0},null,null,null,{"$f":"SUM(JB85:JE87)","v":0},null,null,null,{"$f":"SUM(JF85:JI87)","v":0},null,null,null,{"$f":"SUM(JJ85:JM87)","v":0},null,null,null,{"$f":"SUM(JN85:JQ87)","v":0},null,null,null,{"$f":"SUM(JR85:JU87)","v":0},null,null,null,{"$f":"SUM(JV85:JY87)","v":0},null,null,null,{"$f":"SUM(JZ85:KC87)","v":0},null,null,null,{"$f":"SUM(KD85:KG87)","v":0},null,null,null,{"$f":"SUM(KH85:KK87)","v":0},null,null,null,{"$f":"SUM(KL85:KO87)","v":0},null,null,null,{"$f":"SUM(KP85:KS87)","v":0},null,null,null,{"$f":"SUM(KT85:KW87)","v":0},null,null,null,{"$f":"SUM(KX85:LA87)","v":0},null,null,null,{"$f":"SUM(LB85:LE87)","v":0},null,null,null,{"$f":"SUM(LF85:LI87)","v":0},null,null,null,{"$f":"SUM(LJ85:LM87)","v":0}]
["…","6.2.5.1.","Savivaldybių biudžetų lėšos ",0,{"$f":"IFERROR(D85/$D$70,\"\")","v":0}]
[null,"6.2.5.2.","Privačios lėšos",0,{"$f":"IFERROR(D86/$D$70,\"\")","v":0},null,null,null,null,{"$f":"J79","v":0},null,null,null,"Nurodyta 5.2",null,null,null,"Nurodyta 5.2",null,null,null,"Nurodyta 5.2",null,null,null,"Nurodyta 5.2",null,null,null,"Nurodyta 5.2",null,null,null,"Nurodyta 5.2",null,null,null,"Nurodyta 5.2",null,null,null,{"$f":"AP79","v":0},null,null,null,{"$f":"AT79","v":0},null,null,null,{"$f":"AX79","v":0},null,null,null,{"$f":"BB79","v":0},null,null,null,{"$f":"BF79","v":0}]
[null,"6.2.5.3.","Kitos viešosios lėšos",0,{"$f":"IFERROR(D87/$D$70,\"\")","v":0}]

{"sheet":"Data3","index":17,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["Lapas \"Grafikas\""]
[null,"A","(Multiple Items)",null,null,"A","(Multiple Items)"]
[]
[null,"Row Labels",null,null,null,"Row Labels"]
[null,"D.3.1.",null,null,null,"L.1.1."]
[null,"D.3.2.",null,null,null,"Grand Total"]
[null,"D.3.3."]
[null,"D.3.4."]
[null,"D.3.5."]
[null,"D.3.6."]
[null,"D.3.7."]
[null,"D.3.8."]
[null,"E.2.1."]
[null,"E.2.2."]
[null,"E.2.3."]
[null,"E.2.4."]
[null,"E.2.5."]
[null,"E.2.6."]
[null,"E.2.7."]
[null,"E.2.8."]
[null,"E.3.1."]
[null,"E.3.2."]
[null,"E.3.3."]
[null,"E.3.4."]
[null,"E.3.5."]
[null,"E.3.6."]
[null,"E.3.7."]
[null,"E.3.8."]
[null,"F.1."]
[null,"F.2."]
[null,"F.3."]
[null,"F.4."]
[null,"F.5."]
[null,"F.6."]
[null,"F.7."]
[null,"F.8."]
[null,"Grand Total"]