{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Data1","Data2","Pradžia","Alternatyva 1","Alternatyva 2","Alternatyva 3","Alternatyva 4","Alternatyva 5","Objektų sąrašas","Prielaidos Via Lietuva","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":252,"comments":4,"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":125,"n_cols":17,"rows_kept":125,"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","Eilučių žymos","Įgyvendinimo_trukme",null,"Alternatyva","DA_rodiklis"]
[1,"Aplinkos apsauga",{"$f":"INDEX(A:A,MATCH(D2,B:B,0),1)","v":1},"Aplinkos apsauga","Padidėjęs geriamo vandens tiekimo paslaugos prieinamumas","N","Sąnaudų ir naudos analizė",10,{"$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",1,{"$f":"IF(Pradžia!I31=TRUE,\"Alternatyva 2\",\"\")","v":""},{"$f":"EDATE(TODAY(),48)","v":46952},0.05,0.05,null,2,null,"Alternatyva 2","DA2_rodiklis"]
[3,"Informacinės visuomenės plėtra",1,"Aplinkos apsauga","Padidėjęs nuotekų tvarkymo paslaugos prieinamumas","N",null,null,{"$f":"IF(Pradžia!I33=TRUE,\"Alternatyva 3\",\"\")","v":""},null,0.09,0.09,null,3,null,"Alternatyva 3","DA3_rodiklis"]
[4,"Krašto apsauga",1,"Aplinkos apsauga","Sąnaudų ekonomija dėl pagerintos lietaus nuotekų infrastruktūros","N",null,null,{"$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","ŠESD emisijos sumažėjimas","N",null,null,null,null,null,null,null,7]
[8,"Švietimas ir mokslas",1,"Aplinkos apsauga","Paviršinių vandens telkinių kokybės pagerėjimas","N",null,null,null,null,null,null,null,8]
[9,"Teisingumas / Teisėtvarka",1,"Aplinkos apsauga","Teritorijos rekreacinės vertės padidėjimas","N",null,null,null,null,"Su PVM",null,null,9]
[10,"Transportas",1,"Aplinkos apsauga","Nuostolių sumažėjimas dėl pavojingų, stichinių ir katastrofinių meteorologinių ir hidrologinių reiškinių","N",null,null,null,null,"Be PVM",null,null,10]
[11,"Turizmas",1,"Aplinkos apsauga","Oro taršos sumažėjimas","N",null,null,null,null,null,null,null,11]
[12,"Urbanistinė plėtra",1,"Aplinkos apsauga","Ekosistemų ir biologinės įvairovės išsaugojimas","N",null,null,null,null,null,null,null,12]
[13,"Verslas",1,"Aplinkos apsauga","Namų ūkiuose suvartojamos elektros energijos sumažėjimas","N",null,null,null,null,null,null,null,13]
[14,"Visuomenės apsauga",1,"Aplinkos apsauga","Namų ūkiuose suvartojamos elektros energijos padidėjimas","Z",null,null,null,null,null,null,null,14]
[15,"Kita",1,"Aplinkos apsauga","Ne namų ūkiuose suvartojamos elektros energijos sumažėjimas","N",null,null,null,null,null,null,null,15]
[null,null,1,"Aplinkos apsauga","Ne namų ūkiuose suvartojamos elektros energijos padidėjimas","Z",null,null,null,null,null,null,null,16]
[null,null,1,"Aplinkos apsauga","Šilumos energijos suvartojimo sumažėjimas","N",null,null,null,null,null,null,null,17]
[null,null,1,"Aplinkos apsauga","Šilumos energijos suvartojimo padidėjimas","Z",null,null,null,null,null,null,null,18]
[null,null,1,"Aplinkos apsauga","Vėsumos energijos suvartojimo sumažėjimas","N",null,null,null,null,null,null,null,19]
[null,null,1,"Aplinkos apsauga","Vėsumos energijos suvartojimo padidėjimas","Z",null,null,null,null,null,null,null,20]
[null,null,1,"Aplinkos apsauga","Gamtinių dujų suvartojimo sumažėjimas","N",null,null,null,null,null,null,null,21]
[null,null,1,"Aplinkos apsauga","Gamtinių dujų suvartojimo padidėjimas","Z",null,null,null,null,null,null,null,22]
[null,null,1,"Aplinkos apsauga","Suskystintų naftos dujų suvartojimo sumažėjimas","N",null,null,null,null,null,null,null,23]
[null,null,1,"Aplinkos apsauga","Suskystintų naftos dujų suvartojimo padidėjimas","Z",null,null,null,null,null,null,null,24]
[null,null,1,"Aplinkos apsauga","Vandens taršos sumažėjimas: sulfatai / chloridai","N",null,null,null,null,null,null,null,25]
[null,null,1,"Aplinkos apsauga","Vandens taršos sumažėjimas: sunkieji metalai","N",null,null,null,null,null,null,null,26]
[null,null,1,"Aplinkos apsauga","Gamybos kaštų sumažėjimas dėl pirminių žaliavų naudojimo sumažėjimo","N",null,null,null,null,null,null,null,27]
[null,null,1,"Aplinkos apsauga","Gamybos kaštų padidėjimas dėl pirminių žaliavų naudojimo sumažėjimo","Z",null,null,null,null,null,null,null,28]
[null,null,1,"Aplinkos apsauga","Atliekų tvarkymo kaštų sumažėjimas  dėl išvengto atliekų šalinimo sąvartyne","N",null,null,null,null,null,null,null,29]
[null,null,1,"Aplinkos apsauga","Atliekų tvarkymo kaštų padidėjimas dėl išvengto atliekų šalinimo sąvartyne","Z",null,null,null,null,null,null,null,30]
[null,null,1,"Aplinkos apsauga","Atliekų tvarkymo kaštų sumažėjimas  dėl išvengto atliekų deginimo","N",null,null,null,null,null,null,null,31]
[null,null,1,"Aplinkos apsauga","Atliekų tvarkymo kaštų padidėjimas dėl išvengto atliekų deginimo","Z",null,null,null,null,null,null,null,32]
[null,null,{"$f":"INDEX(A:A,MATCH(D34,B:B,0),1)","v":1},"Aplinkos apsauga","Oro teršalų patekimo į aplinką sumažėjimas","N",null,null,null,null,null,null,null,33]
[null,null,1,"Aplinkos apsauga","Oro teršalų patekimo į aplinką padidėjimas","Z",null,null,null,null,null,null,null,34]
[null,null,1,"Aplinkos apsauga","Vandens teršalų patekimo į aplinką sumažėjimas","N",null,null,null,null,null,null,null,35]
[null,null,1,"Aplinkos apsauga","Vandens teršalų patekimo į aplinką padidėjimas","Z",null,null,null,null,null,null,null,36]
[null,null,2,"Energetika","Elektros energijos tiekimo sistemos patikimumo padidėjimas","N",null,null,null,null,null,null,null,37]
[null,null,2,"Energetika","Dujų tiekimo patikimumo padidėjimas","N",null,null,null,null,null,null,null,38]
[null,null,2,"Energetika","Energijos sąnaudų sumažėjimas dėl energijos šaltinio pakeitimo","N",null,null,null,null,null,null,null,39]
[null,null,2,"Energetika","ŠESD emisijos sumažėjimas","N",null,null,null,null,null,null,null,40]
[null,null,2,"Energetika","Oro taršos sumažėjimas","N",null,null,null,null,null,null,null,41]
[null,null,2,"Energetika","Nelaimingų atsitikimų sumažėjimas","N",null,null,null,null,null,null,null,42]
[null,null,2,"Energetika","Oro taršos padidėjimas","Z",null,null,null,null,null,null,null,43]
[null,null,2,"Energetika","Šilumos energijos prieinamumo padidėjimas","N",null,null,null,null,null,null,null,44]
[null,null,2,"Energetika","Šilumos tiekimo patikimumo padidėjimas","N",null,null,null,null,null,null,null,45]
[null,null,2,"Energetika","Laiko ir piniginių sąnaudų sumažėjimas","N",null,null,null,null,null,null,null,46]
[null,null,2,"Energetika","ŠESD emisijos padidėjimas","Z",null,null,null,null,null,null,null,47]
[null,null,2,"Energetika","Nelaimingų atsitikimų padidėjimas","Z",null,null,null,null,null,null,null,48]
[null,null,2,"Energetika","Energetinių charakteristikų pagerėjimas","N",null,null,null,null,null,null,null,49]
[null,null,3,"Informacinės visuomenės plėtra","Laiko ir piniginių sąnaudų sutaupymai","N",null,null,null,null,null,null,null,50]
[null,null,3,"Informacinės visuomenės plėtra","Galimybė pasiekti elektroninį turinį vietoje fizinės kelionės į vietą","N",null,null,null,null,null,null,null,51]
[null,null,3,"Informacinės visuomenės plėtra","Geresnis informacinės sistemos veikimas","N",null,null,null,null,null,null,null,52]
[null,null,3,"Informacinės visuomenės plėtra","Pasiryžimas sumokėti už interneto ryšį","N",null,null,null,null,null,null,null,53]
[null,null,4,"Krašto apsauga","Statistinio gyvenimo vertė","N",null,null,null,null,null,null,null,54]
[null,null,4,"Krašto apsauga","Gyvenimo metų vertė","N",null,null,null,null,null,null,null,55]
[null,null,4,"Krašto apsauga","Oro taršos sumažėjimas","N",null,null,null,null,null,null,null,56]
[null,null,4,"Krašto apsauga","ŠESD emisijos sumažėjimas","N",null,null,null,null,null,null,null,57]
[null,null,5,"Kultūra","Pasiryžimas sumokėti už lankymąsi kultūros objekte","N",null,null,null,null,null,null,null,58]
[null,null,6,"Socialinė apsauga","Darbo paieškos laiko ekonomija","N",null,null,null,null,null,null,null,59]
[null,null,6,"Socialinė apsauga","Įsidarbinusių asmenų sveikatos pagerėjimo teikiama nauda","N"]
[null,null,6,"Socialinė apsauga","Padidėjęs priežiūros paslaugų prieinamumas","N"]
[null,null,6,"Socialinė apsauga","Išvengtos būsto nuomos sąnaudos","N"]
[null,null,6,"Socialinė apsauga","Sukurta pridėtinė vertė dėl dalyvavimo darbo rinkoje","N"]
[null,null,6,"Socialinė apsauga","Pagerintos socialiai pažeidžiamų asmenų galimybės apsirūpinti būstu","N"]
[null,null,{"$f":"INDEX(A:A,MATCH(D66,B:B,0),1)","v":7},"Sveikatos apsauga","Statistinio gyvenimo vertė","N"]
[null,null,7,"Sveikatos apsauga","Gyvenimo metų vertė","N"]
[null,null,7,"Sveikatos apsauga","Dėl ligos prarastos darbo dienos vertė","N"]
[null,null,7,"Sveikatos apsauga","Pasiryžimas sumokėti už padidėjusį sveikatos priežiūros paslaugų prieinamumą","N"]
[null,null,7,"Sveikatos apsauga","Laiko sąnaudų, patiriamų siekiant gauti sveikatos priežiūros paslaugas, sumažėjimas","N"]
[null,null,7,"Sveikatos apsauga","Laiko nuostoliai dėl padidėjusių transporto spūsčių","Z"]
[null,null,7,"Sveikatos apsauga","Oro taršos padidėjimas dėl padidėjusių transporto spūsčių","Z"]
[null,null,7,"Sveikatos apsauga","ŠESD emisijos padidėjimas dėl padidėjusių transporto spūsčių","Z"]
[null,null,8,"Švietimas ir mokslas","Pasiryžimas sumokėti už padidėjusį ikimokyklinio ugdymo paslaugų prieinamumą ir pagerėjusią kokybę","N"]
[null,null,8,"Švietimas ir mokslas","Pasiryžimas sumokėti už padidėjusį bendrojo ugdymo paslaugų prieinamumą ir pagerėjusią kokybę","N"]
[null,null,8,"Švietimas ir mokslas","Pagerintų įgūdžių dėka pasiektas darbo užmokesčio padidėjimas","N"]
[null,null,8,"Švietimas ir mokslas","Žinių kūrimo vertė (mokslinių publikacijų rengimo nauda)","N"]
[null,null,8,"Švietimas ir mokslas","Žinių kūrimo vertė (mokslinių publikacijų citavimo nauda)","N"]
[null,null,8,"Švietimas ir mokslas","Naujų žinių vertė (pranešimai konferencijose)","N"]
[null,null,8,"Švietimas ir mokslas","Inovacijų produktų komercinimo vertė","N"]
[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,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,{"$f":"INDEX(A:A,MATCH(D98,B:B,0),1)","v":10},"Transportas","Triukšmo taršos sumažėjimas","N"]
[null,null,10,"Transportas","Oro taršos sumažėjimas","N"]
[null,null,10,"Transportas","ŠESD emisijos sumažėjimas","N"]
[null,null,10,"Transportas","Nelaimingų atsitikimų sumažėjimas","Z"]
[null,null,10,"Transportas","Oro taršos padidėjimas","Z"]
[null,null,10,"Transportas","ŠESD 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","ŠESD emisijos sumažėjimas","N"]
[null,null,12,"Urbanistinė plėtra","Oro taršos padidėjimas","Z"]
[null,null,12,"Urbanistinė plėtra","Oro taršos sumažėjimas","N"]
[null,null,12,"Urbanistinė plėtra","Nuotekų teršalų kiekio sumažėjimas","N"]
[null,null,12,"Urbanistinė plėtra","Nuotekų teršalų kiekio padidėjimas","Z"]
[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","ŠESD 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,13,"Verslas","Oro taršos padidėjimas dėl ekonominės veiklos","Z"]
[null,null,13,"Verslas","Vandens taršos padidėjimas","Z"]
[null,null,14,"Visuomenės apsauga","Sveikatos sutrikdymų ir mirčių sumažėjimas","N"]
[null,null,14,"Visuomenės apsauga","Turtui padarytos žalos sumažėjimas","N"]
[null,null,14,"Visuomenės apsauga","Pagerintas saugumas ir gyvenimo kokybė","N"]
[null,null,14,"Visuomenės apsauga","Nusikaltimų administravimui skirtų viešųjų išlaidų sumažėjimas","N"]
[null,null,1,"Aplinkos apsauga","ŠESD emisijos padidėjimas","Z"]

{"sheet":"Data2","index":1,"n_rows":37,"n_cols":7,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["Nr","(Keli elementai)",null,"Politikos_sritys",null,"Nr","(Keli elementai)"]
["Nauda/Zala","N",null,{"$f":"IF(Data1!$H2<>\"\",CONCATENATE(\"[\",Data1!$H2,\"]\"),\"\")","v":"[10]"},null,"Nauda/Zala","Z"]
[null,null,null,{"$f":"IF(Data1!$H3<>\"\",CONCATENATE(\"[\",Data1!$H3,\"]\"),\"\")","v":"[1]"}]
["Eilučių žymos",null,null,{"$f":"IF(Data1!$H4<>\"\",CONCATENATE(\"[\",Data1!$H4,\"]\"),\"\")","v":""},null,"Eilučių žymos"]
["Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas",null,null,{"$f":"IF(Data1!$H5<>\"\",CONCATENATE(\"[\",Data1!$H5,\"]\"),\"\")","v":""},null,"Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos padidėjimas"]
["Ekosistemų ir biologinės įvairovės išsaugojimas",null,null,{"$f":"IF(Data1!$H6<>\"\",CONCATENATE(\"[\",Data1!$H6,\"]\"),\"\")","v":""},null,"Nelaimingų atsitikimų sumažėjimas"]
["Geriamo vandens kokybės pagerėjimas",null,null,{"$f":"IF(Data1!$H7<>\"\",CONCATENATE(\"[\",Data1!$H7,\"]\"),\"\")","v":""},null,"Oro taršos padidėjimas"]
["Išteklių taupymas dėl atliekų perdirbimo ir pakartotinio panaudojimo",null,null,{"$f":"IF(Data1!$H8<>\"\",CONCATENATE(\"[\",Data1!$H8,\"]\"),\"\")","v":""},null,"Triukšmo taršos padidėjimas"]
["Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai",null,null,{"$f":"IF(Data1!$H9<>\"\",CONCATENATE(\"[\",Data1!$H9,\"]\"),\"\")","v":""},null,"Išmetamo ŠESD kiekio padidėjimas"]
["Laiko sutaupymai",null,null,{"$f":"IF(Data1!$H10<>\"\",CONCATENATE(\"[\",Data1!$H10,\"]\"),\"\")","v":""},null,"Namų ūkiuose suvartojamos elektros energijos padidėjimas"]
["Metano (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas",null,null,{"$f":"IF(Data1!$H11<>\"\",CONCATENATE(\"[\",Data1!$H11,\"]\"),\"\")","v":""},null,"Ne namų ūkiuose suvartojamos elektros energijos padidėjimas"]
["Nelaimingų atsitikimų sumažėjimas",null,null,{"$f":"IF(Data1!$H12<>\"\",CONCATENATE(\"[\",Data1!$H12,\"]\"),\"\")","v":""},null,"Šilumos energijos suvartojimo padidėjimas"]
["Nuostolių sumažėjimas dėl pavojingų, stichinių ir katastrofinių meteorologinių ir hidrologinių reiškinių",null,null,{"$f":"IF(Data1!$H13<>\"\",CONCATENATE(\"[\",Data1!$H13,\"]\"),\"\")","v":""},null,"Vėsumos energijos suvartojimo padidėjimas"]
["Oro taršos sumažėjimas",null,null,{"$f":"IF(Data1!$H14<>\"\",CONCATENATE(\"[\",Data1!$H14,\"]\"),\"\")","v":""},null,"Gamtinių dujų suvartojimo padidėjimas"]
["Padidėjęs geriamo vandens tiekimo paslaugos prieinamumas",null,null,{"$f":"IF(Data1!$H15<>\"\",CONCATENATE(\"[\",Data1!$H15,\"]\"),\"\")","v":""},null,"Suskystintų naftos dujų suvartojimo padidėjimas"]
["Padidėjęs nuotekų tvarkymo paslaugos prieinamumas",null,null,{"$f":"IF(Data1!$H16<>\"\",CONCATENATE(\"[\",Data1!$H16,\"]\"),\"\")","v":""},null,"ŠESD išmetamo kiekio padidėjimas dėl išteklių taupymo"]
["Paviršinių vandens telkinių kokybės pagerėjimas",null,null,{"$f":"IF(Data1!$H17<>\"\",CONCATENATE(\"[\",Data1!$H17,\"]\"),\"\")","v":""},null,"Gamybos kaštų padidėjimas dėl pirminių žaliavų naudojimo sumažėjimo"]
["Sąnaudų ekonomija dėl pagerintos lietaus nuotekų infrastruktūros",null,null,{"$f":"IF(Data1!$H18<>\"\",CONCATENATE(\"[\",Data1!$H18,\"]\"),\"\")","v":""},null,"Atliekų tvarkymo kaštų padidėjimas dėl išvengto atliekų šalinimo sąvartyne"]
["Teritorijos rekreacinės vertės padidėjimas",null,null,{"$f":"IF(Data1!$H19<>\"\",CONCATENATE(\"[\",Data1!$H19,\"]\"),\"\")","v":""},null,"Atliekų tvarkymo kaštų padidėjimas dėl išvengto atliekų deginimo"]
["Triukšmo taršos sumažėjimas",null,null,{"$f":"IF(Data1!$H20<>\"\",CONCATENATE(\"[\",Data1!$H20,\"]\"),\"\")","v":""},null,"Oro teršalų patekimo į aplinką padidėjimas"]
["Vizualinės taršos, triukšmo, dulkių, kvapų sumažėjimas",null,null,{"$f":"IF(Data1!$H21<>\"\",CONCATENATE(\"[\",Data1!$H21,\"]\"),\"\")","v":""},null,"Vandens teršalų patekimo į aplinką padidėjimas"]
["Išmetamo ŠESD kiekio sumažėjimas ",null,null,{"$f":"IF(Data1!$H22<>\"\",CONCATENATE(\"[\",Data1!$H22,\"]\"),\"\")","v":""},null,"Bendroji suma"]
["Namų ūkiuose suvartojamos elektros energijos sumažėjimas",null,null,{"$f":"IF(Data1!$H23<>\"\",CONCATENATE(\"[\",Data1!$H23,\"]\"),\"\")","v":""}]
["Ne namų ūkiuose suvartojamos elektros energijos sumažėjimas",null,null,{"$f":"IF(Data1!$H24<>\"\",CONCATENATE(\"[\",Data1!$H24,\"]\"),\"\")","v":""}]
["Šilumos energijos suvartojimo sumažėjimas",null,null,{"$f":"IF(Data1!$H25<>\"\",CONCATENATE(\"[\",Data1!$H25,\"]\"),\"\")","v":""}]
["Vėsumos energijos suvartojimo sumažėjimas",null,null,{"$f":"IF(Data1!$H26<>\"\",CONCATENATE(\"[\",Data1!$H26,\"]\"),\"\")","v":""}]
["Gamtinių dujų suvartojimo sumažėjimas",null,null,{"$f":"IF(Data1!$H27<>\"\",CONCATENATE(\"[\",Data1!$H27,\"]\"),\"\")","v":""}]
["Suskystintų naftos dujų suvartojimo sumažėjimas",null,null,{"$f":"IF(Data1!$H28<>\"\",CONCATENATE(\"[\",Data1!$H28,\"]\"),\"\")","v":""}]
["Vandens taršos sumažėjimas: sulfatai / chloridai",null,null,{"$f":"IF(Data1!$H29<>\"\",CONCATENATE(\"[\",Data1!$H29,\"]\"),\"\")","v":""}]
["Vandens taršos sumažėjimas: sunkieji metalai",null,null,{"$f":"IF(Data1!$H30<>\"\",CONCATENATE(\"[\",Data1!$H30,\"]\"),\"\")","v":""}]
["ŠESD išmetamo kiekio sumažėjimas  dėl išteklių taupymo",null,null,{"$f":"IF(Data1!$H31<>\"\",CONCATENATE(\"[\",Data1!$H31,\"]\"),\"\")","v":""}]
["Gamybos kaštų sumažėjimas dėl pirminių žaliavų naudojimo sumažėjimo",null,null,{"$f":"IF(Data1!$H32<>\"\",CONCATENATE(\"[\",Data1!$H32,\"]\"),\"\")","v":""}]
["Atliekų tvarkymo kaštų sumažėjimas  dėl išvengto atliekų šalinimo sąvartyne",null,null,{"$f":"IF(Data1!H34<>\"\",CONCATENATE(\"[\",Data1!H34,\"]\"),\"\")","v":""}]
["Atliekų tvarkymo kaštų sumažėjimas  dėl išvengto atliekų deginimo",null,null,{"$f":"IF(Data1!H35<>\"\",CONCATENATE(\"[\",Data1!H35,\"]\"),\"\")","v":""}]
["Oro teršalų patekimo į aplinką sumažėjimas",null,null,{"$f":"IF(Data1!H36<>\"\",CONCATENATE(\"[\",Data1!H36,\"]\"),\"\")","v":""}]
["Vandens teršalų patekimo į aplinką sumažėjimas",null,null,{"$f":"IF(Data1!H37<>\"\",CONCATENATE(\"[\",Data1!H37,\"]\"),\"\")","v":""}]
["Bendroji suma"]

{"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,"10-001-06-01-02"]
[]
[null,null,"2. Nurodykite pagrindžiamos priemonės pavadinimą",null,"Skatinti darnų judumą"]
[]
[null,null,"3. Nurodykite priemonių skaičiuoklės pildymo datą",null,45323]
[]
[null,null,"4. Nurodykite planuojamą priemonės vykdymo pradžios datą",null,45292]
[]
[null,null,"5. Nurodykite priemonės ataskaitinio laikotarpio trukmę metais",null,25]
[]
[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,"Dviračiams skirtos infrastruktūros metinis naudotojų skaičius "]
[]
[null,null,"12. Nurodykite siekiamo rezultato matavimo vienetą",null,"Naudotojai per metus"]
[]
[null,null,"13. Pažymėkite alternatyvas, kurias pateikiate skaičiuoklėje","Alternatyvos pavadinimas",null,null,"Priemonės įgyvendinimo trukmė metais"]
[null,null,null,"Dviračių ir pėsčiųjų infrastruktūros vystymas",null,null,10,null,true]
[]
[null,null,null,"",null,null,10,null,false]
[]
[null,null,null,"",null,null,10,null,false]
[]
[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,0.03]
[]
[null,null,"Skaičiuoklės versija 1.3"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"\"Copyright \" & \"©\"","v":"Copyright ©"},{"$f":"YEAR(TODAY()) & \" Všį Centrinė projektų valdymo agentūra.\" & \" Visos teisės saugomos. \"","v":"2024 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,{"$f":"IF(INDEX(A1_pav,1,1)=0,\"\",INDEX(A1_pav,1,1))","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas"}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$6+I5","v":2025},{"$f":"$H$6+J5","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,{"$f":"$H$6+AG5","v":2049},2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,{"$f":"$H$6+BM5","v":2081},2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,{"$f":"$H$6+CS5","v":2113},2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,null,{"$f":"SUM(DE7:DE117)","v":0},{"$f":"SUM(DF7:DF117)","v":217},"PVM","Likutines PVM"]
[null,"A.","INVESTICIJOS, REINVESTICIJOS IR GRYNASIS VEIKLOS SRAUTAS",null,null,{"$f":"F8+F9+F89-F100-F111","v":194605381.39892924},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H7:$DC7)","v":236201795.88332009},{"$f":"H8+H9+H89-H100-H111","v":28839240.600000001},{"$f":"I8+I9+I89-I100-I111","v":34551326.72535},29222880.6862,27809413.138890002,25444482.99972,24852939.752489999,18817167.928380001,1576090.3702200006,1576090.3702200004,1576090.3702200004,1587649.7951700005,1603449.0436200006,1617672.7189500004,1640946.4902600003,1647652.3741500003,1662552.4318800005,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,17126647.008760002,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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:$DC7,\"<>0\")","v":26}]
[null,"B.","REINVESTICIJOS (PO PRIEMONĖS ĮGYVENDINIMO)",null,null,{"$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,{"$f":"F10+F44+F78-F8","v":166652167.91543761},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H9:$DC9)","v":184560640.59999999},{"$f":"H10+H44+H78-H8","v":28839240.600000001},34361700,28774075,27127275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN10+AN44+AN78-AN8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"CZ10+CZ44+CZ78-CZ8","v":0},0,0,0,null,null,7]
[null,"D.","REGULIACINĖS IR MIŠRIOS VEIKLOS",null,null,{"$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 (reguliacinės)",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},{"$f":"COUNTIF($H12:$DC12,\"<>0\")","v":0},{"$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 (mišrios)",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 (mišrios)",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,{"$f":"F45+F56+F67","v":166652167.91543761},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H44:$DC44)","v":184560640.59999999},{"$f":"H45+H56+H67","v":28839240.600000001},{"$f":"I45+I56+I67","v":34361700},28774075,27127275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,7]
[33,"E.1.","Infrastruktūros vystymas",null,null,{"$f":"SUM(F46:F53)+F54","v":166652167.91543761},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":184560640.59999999},{"$f":"SUM(H46:H53)+H54","v":28839240.600000001},{"$f":"SUM(I46:I53)+I54","v":34361700},28774075,27127275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,7]
[34,{"$f":"$B$45&\"1.\"","v":"E.1.1."},{"$f":"'Prielaidos Via Lietuva'!C7","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)"},null,0.21,{"$f":"H46+NPV(FD,I46:INDEX(I46:DC46,PAL))","v":47834939.294720076},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":50183744},{"$f":"'Prielaidos Via Lietuva'!G7","v":8705994},{"$f":"'Prielaidos Via Lietuva'!H7","v":24408700},{"$f":"'Prielaidos Via Lietuva'!I7","v":13631050},{"$f":"'Prielaidos Via Lietuva'!J7","v":3438000},{"$f":"'Prielaidos Via Lietuva'!K7","v":0},{"$f":"'Prielaidos Via Lietuva'!L7","v":0},{"$f":"'Prielaidos Via Lietuva'!M7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H46:DC46)","v":0},4,{"$f":"IF(ISNUMBER(E46),E46*100,0)","v":21},0]
[35,{"$f":"$B$45&\"2.\"","v":"E.1.2."},{"$f":"'Prielaidos Via Lietuva'!C11","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)"},null,0.21,{"$f":"H47+NPV(FD,I47:INDEX(I47:DC47,PAL))","v":118817228.62071753},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H47:$DC47)","v":134376896.59999999},{"$f":"'Prielaidos Via Lietuva'!G11","v":20133246.600000001},{"$f":"'Prielaidos Via Lietuva'!H11","v":9953000},{"$f":"'Prielaidos Via Lietuva'!I11","v":15143025},{"$f":"'Prielaidos Via Lietuva'!J11","v":23689275},{"$f":"'Prielaidos Via Lietuva'!K11","v":24380550},{"$f":"'Prielaidos Via Lietuva'!L11","v":23679000},{"$f":"'Prielaidos Via Lietuva'!M11","v":17398800},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H47:DC47)","v":0},7,21,0]
[36,{"$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":20145089.060814101},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H55:$DC55)","v":53703510.319368064},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Prielaidos Via Lietuva'!AE46","v":53703510.319368064},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,1,21,{"$f":"DG55/(100+DG55)","v":0.17355371900826447}]
[44,"E.2.","Paslaugų teikimas",null,null,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR79:BR86)+BR87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CX79:CX86)+CX87","v":0},0,0,0,0,{"$f":"SUM(DC79:DC86)+DC87","v":0},null,null,0]
[67,{"$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 IR PRIVAČIOS INVESTICIJOS, IŠ VISO",null,null,{"$f":"SUM(F90:F99)","v":27953213.483491629},{"$f":"SUM(G90:G99)","v":51641155.28332001},0,189626.72535000005,448805.68620000011,682138.13889000029,1063932.9997200002,1173939.7524900003,1418367.9283800004,1576090.3702200006,1576090.3702200004,1576090.3702200004,1587649.7951700005,1603449.0436200006,1617672.7189500004,1640946.4902600003,1647652.3741500003,1662552.4318800005,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,17126647.008760002,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS90:BS99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,25]
[78,{"$f":"$B$89&\"1.\"","v":"G.1."},"Priežiūros išlaidos",null,0.21,{"$f":"H90+NPV(FD,I90:INDEX(I90:DC90,PAL))","v":27953213.483491629},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H90:$DC90)","v":51641155.28332001},{"$f":"'Prielaidos Via Lietuva'!F62","v":0},{"$f":"'Prielaidos Via Lietuva'!G62","v":189626.72535000005},{"$f":"'Prielaidos Via Lietuva'!H62","v":448805.68620000011},{"$f":"'Prielaidos Via Lietuva'!I62","v":682138.13889000029},{"$f":"'Prielaidos Via Lietuva'!J62","v":1063932.9997200002},{"$f":"'Prielaidos Via Lietuva'!K62","v":1173939.7524900003},{"$f":"'Prielaidos Via Lietuva'!L62","v":1418367.9283800004},{"$f":"'Prielaidos Via Lietuva'!M62","v":1576090.3702200006},{"$f":"'Prielaidos Via Lietuva'!N62","v":1576090.3702200004},{"$f":"'Prielaidos Via Lietuva'!O62","v":1576090.3702200004},{"$f":"'Prielaidos Via Lietuva'!P62","v":1587649.7951700005},{"$f":"'Prielaidos Via Lietuva'!Q62","v":1603449.0436200006},{"$f":"'Prielaidos Via Lietuva'!R62","v":1617672.7189500004},{"$f":"'Prielaidos Via Lietuva'!S62","v":1640946.4902600003},{"$f":"'Prielaidos Via Lietuva'!T62","v":1647652.3741500003},{"$f":"'Prielaidos Via Lietuva'!U62","v":1662552.4318800005},{"$f":"'Prielaidos Via Lietuva'!V62","v":1672167.0087600003},{"$f":"'Prielaidos Via Lietuva'!W62","v":1672167.0087600003},{"$f":"'Prielaidos Via Lietuva'!X62","v":1672167.0087600003},{"$f":"'Prielaidos Via Lietuva'!Y62","v":1672167.0087600003},{"$f":"'Prielaidos Via Lietuva'!Z62","v":1672167.0087600003},{"$f":"'Prielaidos Via Lietuva'!AA62","v":17126647.008760002},{"$f":"'Prielaidos Via Lietuva'!AB62","v":1672167.0087600003},{"$f":"'Prielaidos Via Lietuva'!AC62","v":1672167.0087600003},{"$f":"'Prielaidos Via Lietuva'!AD62","v":1672167.0087600003},{"$f":"'Prielaidos Via Lietuva'!AE62","v":1672167.0087600003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H90:DC90)","v":0},25,{"$f":"IF(ISNUMBER(E90),E90*100,0)","v":21}]
[79,{"$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$89&\"6.\"","v":"G.6."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 1 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"7.\"","v":"G.7."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 2 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H96+NPV(FD,I96:INDEX(I96:DC96,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H96:DC96)","v":0},0,21]
[85,{"$f":"$B$89&\"8.\"","v":"G.8."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 3 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"9.\"","v":"G.9."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 4 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"10.\"","v":"G.10."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 5 (privataus ir NVO sektoriaus)",null,0.21,{"$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},{"$f":"SUM(G101:G110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$100&\"9.\"","v":"H.9."},"Veiklos pajamos 4 (privataus ir NVO sektoriaus)",0,null,{"$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$100&\"10.\"","v":"H.10."},"Veiklos pajamos 5 (privataus ir NVO sektoriaus)",0,null,{"$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,{"$f":"F113+F114-F115","v":33774487.680805899},{"$f":"G113+G114-G115","v":40993700.111981161},{"$f":"H113+H114-H115","v":5005157.4595041331},5996511.2498541325,5071739.6232247939,4826427.0736916531,4415984.6528439671,4313320.1223329753,3265789.4751733886,273536.34524479351,273536.34524479345,273536.34524479345,275542.52643446287,278284.54476049601,280753.11651198351,284792.36607818189,285956.19716652896,288542.15759900835,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,2972393.2825120664,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,26]
[101,"J.1.","Bendra pirkimo PVM suma (investicijoms ir reinvesticijoms)",null,null,{"$f":"H113+NPV(FD,I113:INDEX(I113:DC113,PAL))","v":28923103.522513963},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H113:$DC113)","v":32031185.558677688},{"$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":5005157.4595041331},5963600.8264462817,4993847.7272727275,4708039.4628099175,4231335.1239669425,4109578.5123966942,3019626.4462809917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($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,7]
[102,"J.2.","Bendra pirkimo PVM suma (veiklos sąnaudoms)",null,null,{"$f":"H114+NPV(FD,I114:INDEX(I114:DC114,PAL))","v":4851384.1582919369},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H114:$DC114)","v":8962514.5533034746},{"$f":"SUMPRODUCT($DG90:$DG99,H90:H99,1/($DG90:$DG99+100))","v":0},{"$f":"SUMPRODUCT($DG90:$DG99,I90:I99,1/($DG90:$DG99+100))","v":32910.423407851253},77891.89595206613,118387.6108817356,184649.52887702483,203741.60993628105,246163.02889239677,273536.34524479351,273536.34524479345,273536.34524479345,275542.52643446287,278284.54476049601,280753.11651198351,284792.36607818189,285956.19716652896,288542.15759900835,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,2972393.2825120664,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,25]
[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: Dviračiams skirtos infrastruktūros metinis naudotojų skaičius , matavimo vienetas: Naudotojai per metus"},null,null,{"$f":"H116+NPV(FD,I116:INDEX(I116:DC116,PAL))","v":1250536.7634105054},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":2132079.0472674025},{"$f":"'Prielaidos Via Lietuva'!D316","v":0},{"$f":"'Prielaidos Via Lietuva'!E316","v":11017.822248016364},{"$f":"'Prielaidos Via Lietuva'!F316","v":26259.353971234759},{"$f":"'Prielaidos Via Lietuva'!G316","v":40190.877586783463},{"$f":"'Prielaidos Via Lietuva'!H316","v":63124.638990308013},{"$f":"'Prielaidos Via Lietuva'!I316","v":70139.05457716588},{"$f":"'Prielaidos Via Lietuva'!J316","v":85336.037241633428},{"$f":"'Prielaidos Via Lietuva'!K316","v":95015.051063835519},{"$f":"'Prielaidos Via Lietuva'!L316","v":95205.081165963187},{"$f":"'Prielaidos Via Lietuva'!M316","v":95395.491328295102},{"$f":"'Prielaidos Via Lietuva'!N316","v":95586.282310951705},{"$f":"'Prielaidos Via Lietuva'!O316","v":95777.454875573603},{"$f":"'Prielaidos Via Lietuva'!P316","v":95969.009785324743},{"$f":"'Prielaidos Via Lietuva'!Q316","v":96160.947804895404},{"$f":"'Prielaidos Via Lietuva'!R316","v":96353.269700505189},{"$f":"'Prielaidos Via Lietuva'!S316","v":96353.269700505189},{"$f":"'Prielaidos Via Lietuva'!T316","v":96545.976239906217},{"$f":"'Prielaidos Via Lietuva'!U316","v":96739.06819238601},{"$f":"'Prielaidos Via Lietuva'!V316","v":96932.546328770783},{"$f":"'Prielaidos Via Lietuva'!W316","v":97126.411421428304},{"$f":"'Prielaidos Via Lietuva'!X316","v":97320.66424427116},{"$f":"'Prielaidos Via Lietuva'!Y316","v":97515.305572759709},{"$f":"'Prielaidos Via Lietuva'!Z316","v":97710.336183905252},{"$f":"'Prielaidos Via Lietuva'!AA316","v":97905.75685627303},{"$f":"'Prielaidos Via Lietuva'!AB316","v":98101.568369985587},{"$f":"'Prielaidos Via Lietuva'!AC316","v":98297.771506725549},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,25]
[107,"L.","SOCIALINIS - EKONOMINIS POVEIKIS",null,null,{"$f":"SUM(F118-F126)","v":158361879.4019914},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":327643765.605088},{"$f":"SUM(H118-H126)","v":0},{"$f":"SUM(I118-I126)","v":889426.70279300166},2126340.8289387012,3821000.7260133699,6418795.0296976641,8600929.2037793156,11551185.125089992,14734405.813273314,9468679.6412984766,10161120.847694539,10859673.341044761,11564475.920957107,12255207.786758209,12952398.140377795,13656199.564435685,14341404.189844521,15057581.597182073,15780847.599300126,16511375.120145207,17249343.23781294,17994937.154767103,18748348.515030589,19530608.957005925,20321172.126118105,21120249.367145259,21928059.068584237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,25]
[108,"L.1.","Socialinio - ekonominio poveikio nauda",null,null,{"$f":"SUM(F119:F125)","v":158361879.4019914},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":327643765.605088},{"$f":"SUM(H119:H125)","v":0},{"$f":"SUM(I119:I125)","v":889426.70279300166},2126340.8289387012,3821000.7260133699,6418795.0296976641,8600929.2037793156,11551185.125089992,14734405.813273314,9468679.6412984766,10161120.847694539,10859673.341044761,11564475.920957107,12255207.786758209,12952398.140377795,13656199.564435685,14341404.189844521,15057581.597182073,15780847.599300126,16511375.120145207,17249343.23781294,17994937.154767103,18748348.515030589,19530608.957005925,20321172.126118105,21120249.367145259,21928059.068584237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,25]
[109,{"$f":"$B$118&\"1.\"","v":"L.1.1."},"Oro taršos sumažėjimas",null,null,{"$f":"H119+NPV(SD,I119:INDEX(I119:DC119,PAL))","v":37759682.159660198},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":68843988.93598564},{"$f":"'Prielaidos Via Lietuva'!D202","v":0},{"$f":"'Prielaidos Via Lietuva'!E202","v":284562.89907463966},{"$f":"'Prielaidos Via Lietuva'!F202","v":752620.7246102764},{"$f":"'Prielaidos Via Lietuva'!G202","v":1490784.7106611985},{"$f":"'Prielaidos Via Lietuva'!H202","v":2684586.8222182458},{"$f":"'Prielaidos Via Lietuva'!I202","v":4055164.9212313364},{"$f":"'Prielaidos Via Lietuva'!J202","v":5778170.8187684231},{"$f":"'Prielaidos Via Lietuva'!K202","v":7760415.2922484521},{"$f":"'Prielaidos Via Lietuva'!L202","v":1872567.2786402446},{"$f":"'Prielaidos Via Lietuva'!M202","v":1939182.59782434},{"$f":"'Prielaidos Via Lietuva'!N202","v":2008151.5629889427},{"$f":"'Prielaidos Via Lietuva'!O202","v":2079557.5022669788},{"$f":"'Prielaidos Via Lietuva'!P202","v":2153485.6805353705},{"$f":"'Prielaidos Via Lietuva'!Q202","v":2230025.8153326241},{"$f":"'Prielaidos Via Lietuva'!R202","v":2309270.210043232},{"$f":"'Prielaidos Via Lietuva'!S202","v":2386553.0094316751},{"$f":"'Prielaidos Via Lietuva'!T202","v":2471325.5184819666},{"$f":"'Prielaidos Via Lietuva'!U202","v":2559093.3116125981},{"$f":"'Prielaidos Via Lietuva'!V202","v":2649961.7349382886},{"$f":"'Prielaidos Via Lietuva'!W202","v":2744040.1121718436},{"$f":"'Prielaidos Via Lietuva'!X202","v":2841442.1487984112},{"$f":"'Prielaidos Via Lietuva'!Y202","v":2942285.3228215612},{"$f":"'Prielaidos Via Lietuva'!Z202","v":3046691.1935543939},{"$f":"'Prielaidos Via Lietuva'!AA202","v":3154785.6080728541},{"$f":"'Prielaidos Via Lietuva'!AB202","v":3266698.7235336485},{"$f":"'Prielaidos Via Lietuva'!AC202","v":3382565.4161241008},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"COUNTBLANK(H119:DC119)","v":0},25]
[110,{"$f":"$B$118&\"2.\"","v":"L.1.2."},"Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas",null,null,{"$f":"H120+NPV(SD,I120:INDEX(I120:DC120,PAL))","v":101548012.85400064},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H120:$DC120)","v":220170947.87339103},{"$f":"'Prielaidos Via Lietuva'!D203","v":0},{"$f":"'Prielaidos Via Lietuva'!E203","v":387627.3845801758},{"$f":"'Prielaidos Via Lietuva'!F203","v":1019037.510489968},{"$f":"'Prielaidos Via Lietuva'!G203","v":1705357.0104974313},{"$f":"'Prielaidos Via Lietuva'!H203","v":2907283.6351825064},{"$f":"'Prielaidos Via Lietuva'!I203","v":3484581.0763712069},{"$f":"'Prielaidos Via Lietuva'!J203","v":4548908.753664352},{"$f":"'Prielaidos Via Lietuva'!K203","v":5632120.6183364512},{"$f":"'Prielaidos Via Lietuva'!L203","v":6211783.3346380461},{"$f":"'Prielaidos Via Lietuva'!M203","v":6793742.1733223712},{"$f":"'Prielaidos Via Lietuva'!N203","v":7378004.0002280949},{"$f":"'Prielaidos Via Lietuva'!O203","v":7964575.6994727487},{"$f":"'Prielaidos Via Lietuva'!P203","v":8533001.3405474238},{"$f":"'Prielaidos Via Lietuva'!Q203","v":9103668.8258836046},{"$f":"'Prielaidos Via Lietuva'!R203","v":9676584.849155765},{"$f":"'Prielaidos Via Lietuva'!S203","v":10231293.534776159},{"$f":"'Prielaidos Via Lietuva'!T203","v":10807574.224837346},{"$f":"'Prielaidos Via Lietuva'!U203","v":11386119.11248464},{"$f":"'Prielaidos Via Lietuva'!V203","v":11966934.949385628},{"$f":"'Prielaidos Via Lietuva'!W203","v":12550028.505157759},{"$f":"'Prielaidos Via Lietuva'!X203","v":13135406.56741319},{"$f":"'Prielaidos Via Lietuva'!Y203","v":13723075.941803614},{"$f":"'Prielaidos Via Lietuva'!Z203","v":14333877.576449707},{"$f":"'Prielaidos Via Lietuva'!AA203","v":14947067.525330625},{"$f":"'Prielaidos Via Lietuva'!AB203","v":15562652.898496756},{"$f":"'Prielaidos Via Lietuva'!AC203","v":16180640.824885447},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,25]
[111,{"$f":"$B$118&\"3.\"","v":"L.1.3."},"Nelaimingų atsitikimų sumažėjimas",null,null,{"$f":"H121+NPV(SD,I121:INDEX(I121:DC121,PAL))","v":18242612.925829154},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":37068192.967286952},{"$f":"'Prielaidos Via Lietuva'!D292","v":0},{"$f":"'Prielaidos Via Lietuva'!E292","v":209171.61114079802},{"$f":"'Prielaidos Via Lietuva'!F292","v":335461.31370284862},{"$f":"'Prielaidos Via Lietuva'!G292","v":595440.15023106046},{"$f":"'Prielaidos Via Lietuva'!H292","v":780718.69949360657},{"$f":"'Prielaidos Via Lietuva'!I292","v":1009842.9326136379},{"$f":"'Prielaidos Via Lietuva'!J292","v":1161641.4159049978},{"$f":"'Prielaidos Via Lietuva'!K292","v":1272320.9368},{"$f":"'Prielaidos Via Lietuva'!L292","v":1314640.9642000003},{"$f":"'Prielaidos Via Lietuva'!M292","v":1358368.6366000001},{"$f":"'Prielaidos Via Lietuva'!N292","v":1403550.6830000002},{"$f":"'Prielaidos Via Lietuva'!O292","v":1450235.6902000001},{"$f":"'Prielaidos Via Lietuva'!P292","v":1498473.5226},{"$f":"'Prielaidos Via Lietuva'!Q292","v":1548315.7616000001},{"$f":"'Prielaidos Via Lietuva'!R292","v":1599815.9922},{"$f":"'Prielaidos Via Lietuva'!S292","v":1653029.1326000001},{"$f":"'Prielaidos Via Lietuva'!T292","v":1708012.2838000001},{"$f":"'Prielaidos Via Lietuva'!U292","v":1764824.2660000001},{"$f":"'Prielaidos Via Lietuva'!V292","v":1823525.9048000001},{"$f":"'Prielaidos Via Lietuva'!W292","v":1884180.1843999999},{"$f":"'Prielaidos Via Lietuva'!X292","v":1946851.8136},{"$f":"'Prielaidos Via Lietuva'!Y292","v":2011608.1522000001},{"$f":"'Prielaidos Via Lietuva'!Z292","v":2078518.3306},{"$f":"'Prielaidos Via Lietuva'!AA292","v":2147654.0926000001},{"$f":"'Prielaidos Via Lietuva'!AB292","v":2219089.5151999998},{"$f":"'Prielaidos Via Lietuva'!AC292","v":2292900.9812000003},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,25]
[112,{"$f":"$B$118&\"4.\"","v":"L.1.4."},"Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai",null,null,{"$f":"H122+NPV(SD,I122:INDEX(I122:DC122,PAL))","v":811571.46250141365},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":1560635.8284243904},{"$f":"'Prielaidos Via Lietuva'!D97","v":0},{"$f":"'Prielaidos Via Lietuva'!E97","v":8064.8079973880713},{"$f":"'Prielaidos Via Lietuva'!F97","v":19221.280135608136},{"$f":"'Prielaidos Via Lietuva'!G97","v":29418.854623679606},{"$f":"'Prielaidos Via Lietuva'!H97","v":46205.872803305254},{"$f":"'Prielaidos Via Lietuva'!I97","v":51340.273563135983},{"$f":"'Prielaidos Via Lietuva'!J97","v":62464.136752218677},{"$f":"'Prielaidos Via Lietuva'!K97","v":69548.965888410166},{"$f":"'Prielaidos Via Lietuva'!L97","v":69688.063820186988},{"$f":"'Prielaidos Via Lietuva'!M97","v":69827.43994782737},{"$f":"'Prielaidos Via Lietuva'!N97","v":69967.09482772302},{"$f":"'Prielaidos Via Lietuva'!O97","v":70107.02901737846},{"$f":"'Prielaidos Via Lietuva'!P97","v":70247.243075413207},{"$f":"'Prielaidos Via Lietuva'!Q97","v":70387.737561564049},{"$f":"'Prielaidos Via Lietuva'!R97","v":70528.51303668716},{"$f":"'Prielaidos Via Lietuva'!S97","v":70528.51303668716},{"$f":"'Prielaidos Via Lietuva'!T97","v":70669.570062760555},{"$f":"'Prielaidos Via Lietuva'!U97","v":70810.909202886076},{"$f":"'Prielaidos Via Lietuva'!V97","v":70952.531021291841},{"$f":"'Prielaidos Via Lietuva'!W97","v":71094.436083334425},{"$f":"'Prielaidos Via Lietuva'!X97","v":71236.624955501087},{"$f":"'Prielaidos Via Lietuva'!Y97","v":71379.098205412083},{"$f":"'Prielaidos Via Lietuva'!Z97","v":71521.856401822908},{"$f":"'Prielaidos Via Lietuva'!AA97","v":71664.900114626551},{"$f":"'Prielaidos Via Lietuva'!AB97","v":71808.229914855809},{"$f":"'Prielaidos Via Lietuva'!AC97","v":71951.846374685512},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,25]
[113,{"$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":true,"merged":[[4,5,4,6]]}
[]
[null,"ALTERNATYVA 2"]
[null,{"$f":"IF(INDEX(A2_pav,1,1)=0,\"\",INDEX(A2_pav,1,1))","v":""}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$6+I5","v":2025},{"$f":"$H$6+J5","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$6+BV5","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,null,{"$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,{"$f":"CZ10+CZ44+CZ78-CZ8","v":0},0,0,0,null,null,0]
[null,"D.","REGULIACINĖS IR MIŠRIOS VEIKLOS",null,null,{"$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 (reguliacinės)",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},{"$f":"COUNTIF($H12:$DC12,\"<>0\")","v":0},{"$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 (mišrios)",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 (mišrios)",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]
[null,{"$f":"$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,{"$f":"IF(ISNUMBER(E34),E34*100,0)","v":21},0]
[null,{"$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]
[null,{"$f":"$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:$DC36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$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:$DC37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$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:$DC38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$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,{"$f":"F45+F56+F67","v":0},{"$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]
[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,{"$f":"SUM(F57:F64)+F65","v":0},{"$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]
[null,{"$f":"$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,{"$f":"IF(ISNUMBER(E57),E57*100,0)","v":21},0]
[null,{"$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]
[null,{"$f":"$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:$DC59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$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:$DC60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$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:$DC61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$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,{"$f":"SUM(F68:F75)+F76","v":0},{"$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]
[null,{"$f":"$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,{"$f":"IF(ISNUMBER(E68),E68*100,0)","v":21},0]
[null,{"$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]
[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":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]
[null,{"$f":"$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,{"$f":"IF(ISNUMBER(E79),E79*100,0)","v":21},0]
[null,{"$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]
[null,{"$f":"$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:$DC81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$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:$DC82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21,0]
[null,{"$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 IR PRIVAČIOS INVESTICIJOS, 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,{"$f":"SUM(BS90:BS99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,{"$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,{"$f":"IF(ISNUMBER(E90),E90*100,0)","v":21}]
[null,{"$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:$DC91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$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:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$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:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$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:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$f":"$B$89&\"6.\"","v":"G.6."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 1 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H95+NPV(FD,I95:INDEX(I95:DC95,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H95:$DC95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$f":"$B$89&\"7.\"","v":"G.7."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 2 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H96+NPV(FD,I96:INDEX(I96:DC96,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$f":"$B$89&\"8.\"","v":"G.8."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 3 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H97+NPV(FD,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$f":"$B$89&\"9.\"","v":"G.9."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 4 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H98+NPV(FD,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,{"$f":"$B$89&\"10.\"","v":"G.10."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 5 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H99+NPV(FD,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,21]
[null,"H.","VEIKLOS PAJAMOS, IŠ VISO (išskyrus mokestines pajamas)",null,null,{"$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$100&\"9.\"","v":"H.9."},"Veiklos pajamos 4 (privataus ir NVO sektoriaus)",0,null,{"$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$100&\"10.\"","v":"H.10."},"Veiklos pajamos 5 (privataus ir NVO sektoriaus)",0,null,{"$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,{"$f":"F113+F114-F115","v":0},{"$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]
[null,"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]
[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: Dviračiams skirtos infrastruktūros metinis naudotojų skaičius , matavimo vienetas: Naudotojai per metus"},null,null,{"$f":"H116+NPV(FD,I116:INDEX(I116:DC116,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,"L.","SOCIALINIS - EKONOMINIS POVEIKIS",null,null,{"$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]
[null,"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]
[null,{"$f":"$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]
[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":true,"merged":[[4,5,4,6]]}
[]
[null,"ALTERNATYVA 3"]
[null,{"$f":"IF(INDEX(A3_pav,1,1)=0,\"\",INDEX(A3_pav,1,1))","v":""}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$6+I5","v":2025},{"$f":"$H$6+J5","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$6+BV5","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,null,{"$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,{"$f":"CZ10+CZ44+CZ78-CZ8","v":0},0,0,0,null,null,0]
[null,"D.","REGULIACINĖS IR MIŠRIOS VEIKLOS",null,null,{"$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 (reguliacinės)",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},{"$f":"COUNTIF($H12:$DC12,\"<>0\")","v":0},{"$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 (mišrios)",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 (mišrios)",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 IR PRIVAČIOS INVESTICIJOS, 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$89&\"6.\"","v":"G.6."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 1 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"7.\"","v":"G.7."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 2 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"8.\"","v":"G.8."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 3 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"9.\"","v":"G.9."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 4 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"10.\"","v":"G.10."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 5 (privataus ir NVO sektoriaus)",null,0.21,{"$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$100&\"9.\"","v":"H.9."},"Veiklos pajamos 4 (privataus ir NVO sektoriaus)",0,null,{"$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$100&\"10.\"","v":"H.10."},"Veiklos pajamos 5 (privataus ir NVO sektoriaus)",0,null,{"$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: Dviračiams skirtos infrastruktūros metinis naudotojų skaičius , matavimo vienetas: Naudotojai per metus"},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 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":"2024"},{"$f":"$H$6+I5","v":2025},{"$f":"$H$6+J5","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$6+BV5","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,null,{"$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,{"$f":"CZ10+CZ44+CZ78-CZ8","v":0},0,0,0,null,null,0]
[null,"D.","REGULIACINĖS IR MIŠRIOS VEIKLOS",null,null,{"$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 (reguliacinės)",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},{"$f":"COUNTIF($H12:$DC12,\"<>0\")","v":0},{"$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 (mišrios)",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 (mišrios)",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 IR PRIVAČIOS INVESTICIJOS, 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$89&\"6.\"","v":"G.6."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 1 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"7.\"","v":"G.7."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 2 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"8.\"","v":"G.8."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 3 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"9.\"","v":"G.9."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 4 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"10.\"","v":"G.10."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 5 (privataus ir NVO sektoriaus)",null,0.21,{"$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$100&\"9.\"","v":"H.9."},"Veiklos pajamos 4 (privataus ir NVO sektoriaus)",0,null,{"$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$100&\"10.\"","v":"H.10."},"Veiklos pajamos 5 (privataus ir NVO sektoriaus)",0,null,{"$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: Dviračiams skirtos infrastruktūros metinis naudotojų skaičius , matavimo vienetas: Naudotojai per metus"},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":"2024"},{"$f":"$H$6+I5","v":2025},{"$f":"$H$6+J5","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$6+BV5","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,null,{"$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,{"$f":"CZ10+CZ44+CZ78-CZ8","v":0},0,0,0,null,null,0]
[null,"D.","REGULIACINĖS IR MIŠRIOS VEIKLOS",null,null,{"$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 (reguliacinės)",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},{"$f":"COUNTIF($H12:$DC12,\"<>0\")","v":0},{"$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 (mišrios)",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 (mišrios)",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 IR PRIVAČIOS INVESTICIJOS, 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$89&\"6.\"","v":"G.6."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 1 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"7.\"","v":"G.7."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 2 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"8.\"","v":"G.8."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 3 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"9.\"","v":"G.9."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 4 (privataus ir NVO sektoriaus)",null,0.21,{"$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$89&\"10.\"","v":"G.10."},"Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 5 (privataus ir NVO sektoriaus)",null,0.21,{"$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$100&\"9.\"","v":"H.9."},"Veiklos pajamos 4 (privataus ir NVO sektoriaus)",0,null,{"$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$100&\"10.\"","v":"H.10."},"Veiklos pajamos 5 (privataus ir NVO sektoriaus)",0,null,{"$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.",{"$f":"CONCATENATE(\"SIEKIAMAS REZULTATAS: \",IF(Result=0,\"\",Result),\", matavimo vienetas: \",IF(Result_mat=0,\"\",Result_mat))","v":"SIEKIAMAS REZULTATAS: Dviračiams skirtos infrastruktūros metinis naudotojų skaičius , matavimo vienetas: Naudotojai per metus"},null,null,{"$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":"Objektų sąrašas","index":8,"n_rows":149,"n_cols":33,"rows_kept":149,"cut":false,"hidden":false,"merged":[[39,28,40,28],[29,29,30,29],[29,30,30,30],[29,31,30,31],[29,32,30,32],[39,2,40,2],[39,3,40,3],[39,4,40,4],[39,5,40,5],[39,6,40,6],[39,7,40,7],[39,8,40,8],[39,10,40,10],[39,9,40,9],[33,8,34,8],[31,8,32,8],[29,8,30,8],[39,11,39,13],[39,14,39,16],[39,17,39,18],[39,19,39,20],[39,32,40,32],[29,7,30,7],[29,14,29,16],[37,30,38,30],[37,31,38,31],[35,29,36,29],[35,30,36,30],[35,31,36,31],[35,7,36,7],[35,11,35,12],[35,14,35,16],[35,17,35,18],[37,23,37,24],[37,25,37,26],[37,29,38,29],[39,31,40,31],[39,30,40,30],[39,29,40,29],[50,25,50,26],[50,11,50,12],[50,14,50,16],[50,17,50,18],[50,19,50,20],[50,21,50,22],[50,23,50,24],[48,25,48,26],[49,11,49,12],[49,14,49,16],[49,17,49,18],[49,19,49,20],[49,21,49,22],[49,23,49,24],[49,25,49,26],[48,11,48,13],[48,14,48,16],[48,17,48,18],[48,19,48,20],[48,21,48,22],[48,23,48,24],[46,25,46,26],[47,11,47,12],[47,14,47,16],[47,17,47,18],[47,19,47,20],[47,21,47,22],[47,23,47,24],[47,25,47,26],[46,11,46,13],[46,14,46,16],[46,17,46,18],[46,19,46,20],[46,21,46,22],[46,23,46,24],[45,11,45,12],[45,14,45,16],[45,17,45,18],[45,19,45,20],[45,21,45,22],[45,23,45,24],[45,25,45,26],[44,2,44,7],[41,29,42,29],[41,30,42,30],[41,31,42,31],[41,7,42,7],[41,14,41,16],[41,17,41,18],[41,19,41,20],[41,21,41,22],[41,1,42,1],[41,2,42,2],[41,3,42,3],[41,4,42,4],[41,5,42,5],[41,6,42,6],[37,1,38,1],[37,2,38,2],[37,3,38,3],[37,4,38,4],[37,5,38,5],[37,6,38,6],[41,23,41,24],[41,25,41,26],[39,1,40,1],[37,7,38,7],[37,11,37,13],[37,14,37,16],[37,17,37,18],[37,19,37,20],[37,21,37,22],[39,21,39,22],[39,23,39,24],[39,25,39,26],[33,1,34,1],[33,2,34,2],[33,3,34,3],[33,4,34,4],[33,5,34,5],[33,6,34,6],[35,23,35,24],[35,25,35,26],[35,19,35,20],[35,21,35,22],[35,1,36,1],[35,2,36,2],[35,3,36,3],[35,4,36,4],[35,5,36,5],[35,6,36,6],[33,23,33,24],[33,30,34,30],[33,31,34,31],[33,7,34,7],[33,11,33,13],[33,14,33,16],[33,17,33,18],[33,19,33,20],[33,21,33,22],[33,25,33,26],[33,29,34,29],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[29,6,30,6],[31,29,32,29],[31,30,32,30],[31,31,32,31],[31,7,32,7],[31,11,31,13],[31,14,31,16],[31,17,31,18],[31,19,31,20],[31,21,31,22],[29,11,29,13],[29,21,29,22],[29,19,29,20],[29,17,29,18],[29,25,29,26],[29,23,29,24],[27,30,28,30],[27,31,28,31],[27,7,28,7],[27,11,27,13],[27,14,27,16],[27,17,27,18],[27,19,27,20],[27,21,27,22],[31,1,32,1],[31,2,32,2],[31,3,32,3],[31,4,32,4],[31,5,32,5],[31,6,32,6],[27,23,27,24],[27,25,27,26],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[27,6,28,6],[31,23,31,24],[31,25,31,26],[25,1,26,1],[25,2,26,2],[25,3,26,3],[25,4,26,4],[25,5,26,5],[25,6,26,6],[23,23,23,24],[23,25,23,26],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[23,6,24,6],[25,23,25,24],[25,25,25,26],[25,7,26,7],[25,11,25,13],[25,14,25,16],[25,17,25,18],[25,19,25,20],[25,21,25,22],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,6,22,6],[19,23,19,24],[19,25,19,26],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[21,23,21,24],[21,25,21,26],[21,7,22,7],[21,11,21,13],[21,14,21,16],[21,17,21,18],[21,19,21,20],[21,21,21,22],[15,25,15,26],[15,28,16,28],[15,29,16,29],[15,30,16,30],[15,31,16,31],[15,11,15,13],[15,14,15,16],[15,17,15,18],[15,19,15,20],[15,21,15,22],[15,23,15,24],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[15,6,16,6],[15,7,16,7],[15,8,16,8],[13,19,13,20],[13,6,14,6],[13,7,14,7],[13,8,14,8],[13,11,13,13],[13,17,13,18],[13,14,13,16],[11,21,11,22],[11,23,11,24],[11,29,12,29],[11,30,12,30],[11,31,12,31],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[11,6,12,6],[11,7,12,7],[11,11,11,13],[11,14,11,15],[11,17,11,18],[11,19,11,20],[13,30,14,30],[13,31,14,31],[13,21,13,22],[13,23,13,24],[13,25,13,26],[13,28,14,28],[13,29,14,29],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[9,7,10,7],[9,11,9,13],[9,14,9,15],[9,17,9,18],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[9,6,10,6],[7,11,7,13],[7,14,7,16],[7,17,7,18],[7,19,7,20],[7,21,7,22],[7,23,7,24],[9,23,9,24],[9,25,9,26],[9,29,10,29],[9,19,9,20],[9,21,9,22],[5,11,5,13],[5,14,5,16],[5,17,5,18],[5,19,5,20],[5,21,5,22],[5,23,5,24],[5,25,5,26],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,5,5],[4,6,4,8],[7,25,7,26],[4,9,4,10],[4,11,4,26],[122,3,122,7],[27,32,28,32],[31,32,32,32],[33,32,34,32],[35,32,36,32],[37,32,38,32],[41,32,42,32],[19,29,20,29],[19,30,20,30],[19,31,20,31],[19,7,20,7],[19,11,19,13],[19,14,19,16],[19,17,19,18],[19,19,19,20],[19,21,19,22],[21,29,22,29],[21,30,22,30],[21,31,22,31],[23,29,24,29],[23,30,24,30],[23,31,24,31],[23,7,24,7],[23,11,23,13],[4,27,5,27],[4,28,5,28],[4,29,4,30],[4,31,5,31],[4,32,5,32],[9,32,10,32],[11,32,12,32],[13,32,14,32],[15,32,16,32],[7,27,8,27],[7,28,8,28],[7,29,8,29],[7,30,8,30],[7,31,8,31],[9,30,10,30],[9,31,10,31],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[17,6,18,6],[17,7,18,7],[17,8,18,8],[17,11,17,13],[17,32,18,32],[41,8,42,8],[41,11,41,13],[17,14,17,16],[17,17,17,18],[17,19,17,20],[17,21,17,22],[17,25,17,26],[17,23,17,24],[17,29,18,29],[17,30,18,30],[17,31,18,31],[19,32,20,32],[21,32,22,32],[23,32,24,32],[25,32,26,32],[23,14,23,16],[23,17,23,18],[23,19,23,20],[23,21,23,22],[25,29,26,29],[25,30,26,30],[25,31,26,31],[27,29,28,29]]}
[]
[null,"10-001-06-01-02  Skatinti darnų judumą",null,null,null,"OBJEKTŲ SĄRAŠAS (2024-05-22 duomenys)",null,null,null,null,{"$f":"E55-H55","v":2721631}]
[]
[]
[null,"Nr. ","Veikla/poveiklė/projektas","Apskritis","Preliminari projekto vertė arba projekto vertė pagal pasirašytą sutartį, Eur su PVM","ES finansavimo intensyvumas, %","Finansavimo šaltinis, tūkst. Eur",null,null,"KPPP lėšomis apmokėti darbai, Eur su PVM ",null,"Investicijos pamečiui, tūkst. eur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Km","Naudotojų sk. per metus","Įgyvendinimo laikotarpis",null,"Projekto priskirimo prioritetui pagal Nacionalinį dviračių ir pėsčiųjų takų plėtros planą pagrindimas*","Projekto parengtis"]
[null,null,null,null,null,null,"ES 2021-2027 IP lėšos, tūkst. Eur","KPPP lėšos, tūkst. Eur","Savivaldybių lėšoas, tūkst. Eur",2022,2023,"2024 m.",null,null,"2025 m.",null,null,"2026 m.",null,"2027 m. ",null,2028,null,2029,null,2030,null,null,null,"Pradžia","Pabaiga"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB8+AB55","v":386.36200000000014}]
[null,null,"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)",null,{"$f":"SUM(E10:E43)","v":50183744},null,{"$f":"ROUND(SUM(G10:G43),1)","v":24999999.699999999},{"$f":"SUM(H10:H43)","v":24227678.285714597},{"$f":"SUM(I10:I43)","v":956066},null,null,{"$f":"L10+L12+L14+L16+L18+L20+L22+L24+L26+L28+L30+L32+L34+L36+L38+L40+L42","v":8705994},null,null,{"$f":"O10+O12+O14+O16+O18+O20+O22+O24+O26+O28+O30+O32+O34+O36+O38+O40+O42","v":24408700},null,null,{"$f":"R10+R12+R14+R16+R18+R20+R22+R24+R26+R28+R30+R32+R34+R36+R38+R40+R42","v":13631050},null,{"$f":"T10+T12+T14+T16+T18+T20+T22+T24+T26+T28+T30+T32+T34+T36+T38+T40+T42","v":3438000},null,{"$f":"V10+V12+V14+V16+V18+V20+V22+V24+V26+V28+V30+V32+V34+V36+V38+V40+V42","v":0},null,{"$f":"X10+X12+X14+X16+V18+X20+X22+X24+X26+X28+X30+X32+X34+X36+X38+X40+X42","v":0},null,{"$f":"Z10+Z12+Z14+Z16+Z18+Z20+Z22+Z24+Z26+Z28+Z30+Z32+Z34+Z36+Z38+Z40+Z42","v":0},null,{"$f":"SUM(AB10:AB43)","v":98.122},23788]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L11+L13+L15+L17+L19+L21+L23+L25+L27+L29+L31+L33+L35+L37+L39+L41+L43","v":6865082.8417554051},{"$f":"M11+M13+M15+M17+M19+M21+M23+M25+M27+M29+M31+M33+M35+M37+M39+M41+M43","v":1436262.8416552967},{"$f":"N11+N13+N15+N17+N19+N21+N23+N25+N27+N29+N31+N33+N35+N37+N39+N41+N43","v":404648.31658929819},{"$f":"O11+O13+O15+O17+O19+O21+O23+O25+O27+O29+O31+O33+O35+O37+O39+O41+O43","v":13238165.26213},{"$f":"P11+P13+P15+P17+P19+P21+P23+P25+P27+P29+P31+P33+P35+P37+P39+P41+P43","v":10619117.054460213},{"$f":"Q11+Q13+Q15+Q17+Q19+Q21+Q23+Q25+Q27+Q29+Q31+Q33+Q35+Q37+Q39+Q41+Q43","v":551417.68340978643},{"$f":"R11+R13+R15+R17+R19+R21+R23+R25+R27+R29+R31+R33+R35+R37+R39+R41+R43","v":4266616.4051999999},{"$f":"S11+S13+S15+S17+S19+S21+S23+S25+S27+S29+S31+S33+S35+S37+S39+S41+S43","v":9364433.5947999991},{"$f":"T11+T13+T15+T17+T19+T21+T23+T25+T27+T29+T31+T33+T35+T37+T39+T41+T43","v":630135.20520000008},{"$f":"U11+U13+U15+U17+U19+U21+U23+U25+U27+U29+U31+U33+U35+U37+U39+U41+U43","v":2807864.7947999998},{"$f":"V11+V13+V15+V17+V19+V21+V23+V25+V27+V29+V31+V33+V35+V37+V39+V41+V43","v":0},{"$f":"W11+W13+W15+W17+W19+W21+W23+W25+W27+W29+W31+W33+W35+W37+W39+W395+W43","v":0},{"$f":"X11+X13+X15+X17+X19+X21+X23+X25+X27+X29+X31+X33+X35+X37+X39+X41+X43","v":0},{"$f":"Y11+Y13+Y15+Y17+Y19+Y21+Y23+Y25+Y27+Y29+Y31+Y33+Y35+Y37+Y39+Y41+Y43","v":0},{"$f":"Z11+Z13+Z15+Z17+Z19+Z21+Z23+Z25+Z27+Z29+Z31+Z33+Z35+Z37+Z39+Z41+Z43","v":0},{"$f":"AA11+AA13+AA15+AA17+AA19+AA21+AA23+AA25+AA27+AA29+AA31+AA33+AA35+AA37+AA39+AA41+AA43","v":0}]
[null,1,"Valstybinės reikšmės magistralinio kelio A16 Vilnius–Prienai–Marijampolė ruožo nuo 85,669 iki 89,069 km kapitalinis remontas įrengiant taką","Kauno",1449750,85,{"$f":"E10*F10/100","v":1232287.5},{"$f":"E10-G10","v":217462.5},null,null,null,1449750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.4,null,2023,2024,16,"Pasirašyta rango sutartis"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L10*F10/100","v":1232287.5},{"$f":"L10*(100-$F10)/100","v":217462.5},null,{"$f":"O10*$F10/100","v":0},{"$f":"O10*(100-$F10)/100","v":0},null,{"$f":"R10*$F10/100","v":0},{"$f":"R10*(100-$F10)/100","v":0},{"$f":"T10*$F10/100","v":0},{"$f":"T10*(100-$F10)/100","v":0},{"$f":"V10*$F10/100","v":0},{"$f":"V10*(100-$F10)/100","v":0},{"$f":"X10*$F10/100","v":0},{"$f":"X10*(100-$F10)/100","v":0},{"$f":"Z10*$F10/100","v":0},{"$f":"Z10*(100-$F10)/100","v":0}]
[null,2,"Valstybinės reikšmės magistralinio kelio A11 Šiauliai–Palanga ruožo nuo 137,092 iki 141,794 km kapitalinis remontas įrengiant pėsčiųjų ir dviračių taką","Klaipėdos",3630000,85,3085500,544500,null,null,null,3630000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.702,null,2023,2024,10,"Pasirašyta rango sutartis"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L12*F12/100","v":3085500},{"$f":"L12*(100-F12)/100","v":544500},null,{"$f":"O12*$F12/100","v":0},{"$f":"O12*(100-$F12)/100","v":0},null,{"$f":"R12*$F12/100","v":0},{"$f":"R12*(100-$F12)/100","v":0},{"$f":"T12*$F12/100","v":0},{"$f":"T12*(100-$F12)/100","v":0},{"$f":"V12*$F12/100","v":0},{"$f":"V12*(100-$F12)/100","v":0},{"$f":"X12*$F12/100","v":0},{"$f":"X12*(100-$F12)/100","v":0},{"$f":"Z12*$F12/100","v":0},{"$f":"Z12*(100-$F12)/100","v":0}]
[null,3,"Valstybinės reikšmės krašto kelio Nr. 212 Radviliškis–Pakruojis ruožo 1,500-5,470 km kapitalinis remontas, įrengiant takus","Šiaulių",2197244,80.000008875000006,{"$f":"E14*F14/100","v":1757795.3950054052},{"$f":"E14-G14-I14","v":2062.604994594818},437386,null,null,1597244,null,null,600000,null,null,null,null,null,null,null,null,null,null,null,null,3.97,null,2023,2024,49,"Parengtas TDP, yra bendradarbiavimo sutartis 20 proc. savivaldybės prisidėjimas. (Inicijuotas rangos darbų pirkimas 01.29)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14*F14/100","v":1277795.3417554051},{"$f":"L14-L15-N15","v":1499.3707815103116},{"$f":"L14*0.19906118756","v":317949.28746308462},{"$f":"O14*F14/100","v":480000.05325000006},{"$f":"O14-O15-Q15","v":563.23421399995277},{"$f":"O14*0.19906118756","v":119436.71253599999}]
[null,4,"Valstybinės reikšmės rajoninio kelio 2253 Palanga-Graudūšiai ruožo nuo 0,252 iki 1,091 km ir ruožo nuo 1,091 iki 4,544 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių takus ","Klaipėdos",5150000,80,{"$f":"E16*F16/100","v":4120000},{"$f":"E16-G16-I16","v":660000},370000,null,null,650000,null,null,4500000,null,null,null,null,null,null,null,null,null,null,null,null,4.2919999999999998,null,2023,2025,15,"Rengiamas projektas. Projektavimo sutarties pabaiga 2024-01-25. Savivaldybės prisidėjimas 20 poc. prie I ruožo (apie 5 poc nuo visos sumos). Rangos darbų pirkimas numatomas 2024 m. II ketv."]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L16*F16/100","v":520000},{"$f":"L16*(H16*100/E16)/100","v":83300.970873786413},{"$f":"L16*(I16*100/E16)/100","v":46699.029126213594},{"$f":"O16*F16/100","v":3600000},{"$f":"O16*(H16*100/E16)/100","v":576699.02912621351},{"$f":"O16*(I16*100/E16)/100","v":323300.97087378643}]
[null,5,"Valstybinės reikšmės rajoninio kelio Nr. 2613 Kazlų Rūda–Bagotoji ruožo nuo 0,2822 iki 1,934 km kapitalinis remontas įrengiant takus","Marijampolės",743400,80,594720,{"$f":"E18-G18-I18","v":0},148680,null,null,200000,null,null,543400,null,null,null,null,null,null,null,null,null,null,null,null,1.6519999999999999,null,2024,2025,30,"Savivaldė baigia rengti projektą. Baigtumas šio projekto pakankami aukštas"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L18*F18/100","v":160000},{"$f":"L18-L19-N19","v":0},{"$f":"L18*0.2","v":40000},{"$f":"O18*F18/100","v":434720},{"$f":"O18-O19-Q19","v":0},{"$f":"O18*0.2","v":108680}]
[null,6,"Valstybinės reikšmės krašto kelio Nr. 140 Kaunas–Zapyškis–Šakiai ruožo nuo 52,773 iki 59,13 km kapitalnis remontas, įrengiant taką","Marijampolės",2860650,50,1430325,1430325,null,null,null,660000,null,null,2200650,null,null,null,null,null,null,null,null,null,null,null,null,6.3570000000000002,null,2024,2025,7,"Rengiamas projektas (projektavimo sutarties pabaiga 2024-05-06, rangos darbų pirkimas numatomas iki 2024 m. III ketv. pabaigos)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L20*F20/100","v":330000},{"$f":"L20*(100-F20)/100","v":330000},null,{"$f":"O20*$F20/100","v":1100325},{"$f":"O20*(100-$F20)/100","v":1100325},null,{"$f":"R20*$F20/100","v":0},{"$f":"R20*(100-$F20)/100","v":0},{"$f":"T20*$F20/100","v":0},{"$f":"T20*(100-$F20)/100","v":0},{"$f":"V20*$F20/100","v":0},{"$f":"V20*(100-$F20)/100","v":0},{"$f":"X20*$F20/100","v":0},{"$f":"X20*(100-$F20)/100","v":0},{"$f":"Z20*$F20/100","v":0},{"$f":"Z20*(100-$F20)/100","v":0}]
[null,7,"Valstybinės reikšmės rajoninio kelio Nr. 2607 Mokolai–Šunskai–Tursučiai ruožo nuo 2,975 iki 10,797 km kapitalinis remontas, įrengiant taką","Marijampolės",3519900,50,1759950,1759950,null,null,null,0,null,null,3519900,null,null,null,null,null,null,null,null,null,null,null,null,7.8220000000000001,null,2024,2025,8,"Rengiamas projektas (projektavimo sutarties pabaiga 2024-05-06, rangos darbų pirkimas numatomas iki 2024 m. III ketv. pabaigos)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L22*F22/100","v":0},{"$f":"L22*(100-F22)/100","v":0},null,{"$f":"O22*$F22/100","v":1759950},{"$f":"O22*(100-$F22)/100","v":1759950},null,{"$f":"R22*$F22/100","v":0},{"$f":"R22*(100-$F22)/100","v":0},{"$f":"T22*$F22/100","v":0},{"$f":"T22*(100-$F22)/100","v":0},{"$f":"V22*$F22/100","v":0},{"$f":"V22*(100-$F22)/100","v":0},{"$f":"X22*$F22/100","v":0},{"$f":"X22*(100-$F22)/100","v":0},{"$f":"Z22*$F22/100","v":0},{"$f":"Z22*(100-$F22)/100","v":0}]
[null,8,"Valstybinės reikšmės magistralinio kelio A7 Marijampolė–Kybartai–Kaliningradas ruožo nuo 30,48 iki 36,38 km kapitalinis remontas, įrengiant taką","Marijampolės",2419000,50,1209500,1209500,null,null,null,219000,null,null,2200000,null,null,0,null,null,null,null,null,null,null,null,null,5.9,null,2024,2025,12,"Rengiamas projektas (projektavimo sutarties pabaiga 2024-05-06, rangos darbų pirkimas numatomas iki 2024 m. III ketv. pabaigos)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L24*F24/100","v":109500},{"$f":"L24*(100-F24)/100","v":109500},null,{"$f":"O24*$F24/100","v":1100000},{"$f":"O24*(100-$F24)/100","v":1100000},null,{"$f":"R24*$F24/100","v":0},{"$f":"R24*(100-$F24)/100","v":0},{"$f":"T24*$F24/100","v":0},{"$f":"T24*(100-$F24)/100","v":0},{"$f":"V24*$F24/100","v":0},{"$f":"V24*(100-$F24)/100","v":0},{"$f":"X24*$F24/100","v":0},{"$f":"X24*(100-$F24)/100","v":0},{"$f":"Z24*$F24/100","v":0},{"$f":"Z24*(100-$F24)/100","v":0}]
[null,9,"Valstybinės reikšmės krašto kelio Nr. 229 Aristava–Kėdainiai–Cinkiškiai ruožo nuo 13,050 iki 17,070 km kapitalinis remontas, įrengiant taką","Kauno",1809000,50,904500,904500,null,null,null,100000,null,null,1709000,null,null,null,null,null,null,null,null,null,null,null,null,4.0199999999999996,null,2024,2025,17,"Rengiamas projektas (projektavimo sutarties pabaiga 2024-05-06, rangos darbų pirkimas numatomas iki 2024 m. III ketv. pabaigos)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L26*F26/100","v":50000},{"$f":"L26*(100-F26)/100","v":50000},null,{"$f":"O26*$F26/100","v":854500},{"$f":"O26*(100-$F26)/100","v":854500},null,{"$f":"R26*$F26/100","v":0},{"$f":"R26*(100-$F26)/100","v":0},{"$f":"T26*$F26/100","v":0},{"$f":"T26*(100-$F26)/100","v":0},{"$f":"V26*$F26/100","v":0},{"$f":"V26*(100-$F26)/100","v":0},{"$f":"X26*$F26/100","v":0},{"$f":"X26*(100-$F26)/100","v":0},{"$f":"Z26*$F26/100","v":0},{"$f":"Z26*(100-$F26)/100","v":0}]
[null,10,"Valstybinės reikšmės magistralinio kelio A6 Kaunas–Zarasai–Daugpilis ruožo nuo 8,391 iki 12,37 km kapitalinis remontas, įrengiant taką","Kauno",1790550,50,895275,895275,null,null,null,null,null,null,1790550,null,null,null,null,null,null,null,null,null,null,null,null,3.9790000000000001,null,2025,2025,11,"Rengiamas projektas (projektavimo sutarties pabaiga 2024-06-08, rangos darbų pirkimas numatomas iki 2024 m. III ketv. pabaigos)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L28*F28/100","v":0},{"$f":"L28*(100-F28)/100","v":0},null,{"$f":"O28*$F28/100","v":895275},{"$f":"O28*(100-$F28)/100","v":895275},null,{"$f":"R28*$F28/100","v":0},{"$f":"R28*(100-$F28)/100","v":0},{"$f":"T28*$F28/100","v":0},{"$f":"T28*(100-$F28)/100","v":0},{"$f":"V28*$F28/100","v":0},{"$f":"V28*(100-$F28)/100","v":0},{"$f":"X28*$F28/100","v":0},{"$f":"X28*(100-$F28)/100","v":0},{"$f":"Z28*$F28/100","v":0},{"$f":"Z28*(100-$F28)/100","v":0}]
[null,11,"Krašto kelio Nr. 168 Klaipėda–Kretinga ruožo nuo 6,520 iki 7,300 km kapitalinio remonto, įrengiant pėsčiųjų ir dviračių takus","Klaipėdos",351000,50,175500,175500,null,null,null,null,null,null,351000,null,null,null,null,null,null,null,null,null,null,null,null,0.78,null,2025,2025,13,"Rengiamas projektas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30*F30/100","v":175500},{"$f":"O30*(100-$F30)/100","v":175500}]
[null,12,"Valstybinės reikšmės rajoninio kelio Nr. 4903 Utena–Pakalniai–Alanta ruožo nuo 0 iki 10,319 km kapitalinis remontas, įrengiant taką","Utenos",4643550,50,2321775,2321775,null,null,null,null,null,null,null,null,null,4643550,null,null,null,null,null,null,null,null,null,10.319000000000001,null,2025,2026,14]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L32*F32/100","v":0},{"$f":"L32*(100-F32)/100","v":0},null,{"$f":"O32*$F32/100","v":0},{"$f":"O32*(100-$F32)/100","v":0},null,{"$f":"R32*$F32/100","v":2321775},{"$f":"R32*(100-$F32)/100","v":2321775},{"$f":"T32*$F32/100","v":0},{"$f":"T32*(100-$F32)/100","v":0},{"$f":"V32*$F32/100","v":0},{"$f":"V32*(100-$F32)/100","v":0},{"$f":"X32*$F32/100","v":0},{"$f":"X32*(100-$F32)/100","v":0},{"$f":"Z32*$F32/100","v":0},{"$f":"Z32*(100-$F32)/100","v":0}]
[null,13,"Valstybinės reikšmės rajoninio kelio Nr. 1311 Biržai–Užušiliai–Latveliai ruožo nuo 0 iki 6,663 km kapitalinis remontas, įrengiant taką","Panevėžio",4200000,50,2100000,2100000,null,null,null,200000,null,null,4000000,null,null,null,null,null,null,null,null,null,null,null,null,6.6630000000000003,null,2025,2025,19,"Rengiamas projektas"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L34*F34/100","v":100000},{"$f":"L34*(100-F34)/100","v":100000},null,{"$f":"O34*$F34/100","v":2000000},{"$f":"O34*(100-$F34)/100","v":2000000},null,{"$f":"R34*$F34/100","v":0},{"$f":"R34*(100-$F34)/100","v":0},{"$f":"T34*$F34/100","v":0},{"$f":"T34*(100-$F34)/100","v":0},{"$f":"V34*$F34/100","v":0},{"$f":"V34*(100-$F34)/100","v":0},{"$f":"X34*$F34/100","v":0},{"$f":"X34*(100-$F34)/100","v":0},{"$f":"Z34*$F34/100","v":0},{"$f":"Z34*(100-$F34)/100","v":0}]
[null,14,"Valstybinės reikšmės krašto kelio Nr. 180 Druskininkai–Leipalingis–Seirijai ruožo nuo 2,990 iki 12,050 km kapitalinis remontas, įrengiant taką","Alytaus",4077000,30,1223100,2853900,null,null,null,null,null,null,2077000,null,null,2000000,null,0,null,null,null,null,null,null,null,9.06,null,2025,2026,28]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L36*F36/100","v":0},{"$f":"L36*(100-F36)/100","v":0},null,{"$f":"O36*$F36/100","v":623100},{"$f":"O36*(100-$F36)/100","v":1453900},null,{"$f":"R36*$F36/100","v":600000},{"$f":"R36*(100-$F36)/100","v":1400000},{"$f":"T36*$F36/100","v":0},{"$f":"T36*(100-$F36)/100","v":0},{"$f":"V36*$F36/100","v":0},{"$f":"V36*(100-$F36)/100","v":0},{"$f":"X36*$F36/100","v":0},{"$f":"X36*(100-$F36)/100","v":0},{"$f":"Z36*$F36/100","v":0},{"$f":"Z36*(100-$F36)/100","v":0}]
[null,15,"Valstybinės reikšmės rajoninio kelio Nr.1521 Jonava–Gudžioniai ruožo nuo 1,810 iki 3,920 km kapitalinis remontas įrengiant taką","Kauno",949500,30,284850,664650,null,null,null,null,null,null,400000,null,null,549500,null,null,null,null,null,null,null,null,null,2.11,null,2025,2026,29]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L38*F38/100","v":0},{"$f":"L38*(100-F38)/100","v":0},null,{"$f":"O38*$F38/100","v":120000},{"$f":"O38*(100-$F38)/100","v":280000},null,{"$f":"R38*$F38/100","v":164850},{"$f":"R38*(100-$F38)/100","v":384650},{"$f":"T38*$F38/100","v":0},{"$f":"T38*(100-$F38)/100","v":0},{"$f":"V38*$F38/100","v":0},{"$f":"V38*(100-$F38)/100","v":0},{"$f":"X38*$F38/100","v":0},{"$f":"X38*(100-$F38)/100","v":0},{"$f":"Z38*$F38/100","v":0},{"$f":"Z38*(100-$F38)/100","v":0}]
[null,16,"Valstybinės reikšmės rajoninio kelio Nr. 2613 Kazlų Rūda–Bagotoji ruožo nuo 1,934 iki 9,750 km kapitalinis remontas įrengiant takus","Marijampolės",3517200,18.32854,644651.40888,2872548.59112,null,null,null,null,null,null,517200,null,null,3000000,null,null,null,null,null,null,null,null,null,7.8159999999999998,null,2025,2026,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O40*F40/100","v":94795.208880000006},{"$f":"O40*(100-$F40)/100","v":422404.79111999995},null,{"$f":"R40*F40/100","v":549856.19999999995},{"$f":"R40*(100-$F40)/100","v":2450143.7999999998}]
[null,17,"Valstybinės reikšmės krašto kelio Nr. 157 Kelmė–Tytuvėnai ruožo nuo 2,360 iki 17,640 km kapitalinis remontas įrengiant taką","šiaulių",6876000,18.32854,1260270.4104000002,5615729.5895999996,null,null,null,null,null,null,0,null,null,3438000,null,3438000,null,null,null,null,null,null,null,15.28,null,2026,2027,38]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L42*F42/100","v":0},{"$f":"L42*(100-F42)/100","v":0},null,{"$f":"O42*$F42/100","v":0},{"$f":"O42*(100-$F42)/100","v":0},null,{"$f":"R42*$F42/100","v":630135.20520000008},{"$f":"R42*(100-$F42)/100","v":2807864.7947999998},{"$f":"T42*$F42/100","v":630135.20520000008},{"$f":"T42*(100-$F42)/100","v":2807864.7947999998},{"$f":"V42*$F42/100","v":0},{"$f":"V42*(100-$F42)/100","v":0},{"$f":"X42*$F42/100","v":0},{"$f":"X42*(100-$F42)/100","v":0},{"$f":"Z42*$F42/100","v":0},{"$f":"Z42*(100-$F42)/100","v":0}]
[]
[null,null,"Rezerviniai objektai (skaIčiavimuose prie 1.2 veiklos nedalyvauja)"]
[null,18,"Valstybinės reikšmės krašto kelio Nr. 163 Ežerė*–Mažeikiai ruožo nuo 0 iki 7,115 km kapitalinis remontas, įrengiant taką","Telšių",3201.75,null,null,null,null,null,null,null,null,null,null,null,null,1201.75,null,2000,null,null,null,null,null,null,null,7.1150000000000002,null,2026,2027,27]
[null,19,"Valstybinės reikšmės krašto kelio Nr. 227 Jakai–Dovilai–Laugaliai ruožo nuo 0,089 iki 9,400 km rekonstravimas, įrengiant taką","Klaipėdos",4189.95,24.042400000000001,{"$f":"E47*F47/100","v":1007.3645388},{"$f":"E47-G47","v":3182.5854611999998},null,null,null,null,null,null,351,null,null,2094.9749999999999,null,2094.9749999999999,null,null,null,null,null,null,null,9.3109999999999999,null,2026,2027,46]
[null,20,"Valstybinės reikšmės krašto kelio Nr. 142 Kaišiadorys–Žiežmariai ruožo nuo 4,190 iki 6,770 km kapitalinis remontas įrengiant taką","Kauno",1161,null,null,null,null,null,null,null,null,null,580.5,null,null,580.5,null,null,null,null,null,null,null,null,null,2.58,null,2025,2026,40]
[null,21,"Valstybinės reikšmės rajoninio kelio Nr. 1806 Žiežmariai–Kruonis ruožo nuo 0,010 iki 1,050 km kapitalinis remontas įrengiant taką","Kauno",468,null,0,{"$f":"E49-G49","v":468},null,null,null,null,null,null,234,null,null,234,null,null,null,null,null,null,null,null,null,1.04,null,2025,2026,40]
[null,22,"Valstybinės reikšmės krašto kelio Nr. 162 Laukuva–Šilalė ruožo nuo 14,735 iki 16,595 km rekonstravimas, įrengiant taką","Tauragės",837,null,null,null,null,null,null,null,null,null,137,null,null,700,null,null,null,null,null,null,null,null,null,1.86,null,2025,2026,41]
[null,23,"Valstybinės reikšmės krašto kelio Nr. 164 Mažeikiai–Plungė–Tauragė ruožo nuo 112,031 iki 113,545 km rekonstravimas, įrengiant taką","Tauragės",681.3,null,null,null,null,null,null,null,null,null,181.3,null,null,500,null,null,null,null,null,null,null,null,null,1.514,null,2025,2026,41]
[null,null,"Viso:",null,{"$f":"SUM(E46:E51)","v":10539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB46:AB51)","v":23.419999999999998}]
[]
[]
[null,null,"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)",null,{"$f":"SUM(E57:E120)","v":134089073},null,null,{"$f":"M55+P55+S55+U55+W55+Y55+AA55","v":131367442},{"$f":"N55+Q55+T55+V55+X55+Z55","v":287824.59999999998},{"$f":"SUM(J57:J118)","v":1102133},{"$f":"SUM(K57:K118)","v":1619497},null,{"$f":"SUM(M57:M118)","v":17123792},{"$f":"SUM(N57:N118)","v":287824.59999999998},null,{"$f":"SUM(P57:P118)","v":9953000},null,null,{"$f":"SUM(S57:S118)","v":15143025},null,{"$f":"SUM(U57:U118)","v":23689275},null,{"$f":"SUM(W57:W118)","v":24380550},null,{"$f":"SUM(Y57:Y120)","v":23679000},null,{"$f":"SUM(AA57:AA120)","v":17398800},{"$f":"SUM(AB57:AB120)","v":288.24000000000012}]
[null,null,"Pėsčiųjų ir dviračių takai, kuriuos planuojama įgyvendinti savarankiškais objektais"]
[null,1,"Valstybinės reikšmės magistralinio kelio A11 Šiauliai-Palanga ruožo nuo 133,942 iki 134,457 km kapitalinis remontas nutiesiant pėsčiųjų ir dviračių taką","Klaipėdos",200000,null,null,200000,null,null,null,null,180000,null,null,20000,null,null,null,null,null,null,null,null,null,null,null,0.51500000000000001,null,2024,2025,2,"Parengtas projektas. Ranga planuojama 2024 m."]
[null,2,"Valstybinės reikšmės krašto kelio Nr. 140 Kaunas-Zapyškis-Šakiai ruožo nuo 7,470 iki 13,415 km rekonstravimas, įrengiant pėsčiųjų ir dviračių takus","Kauno",1489363,null,null,{"$f":"E58","v":1489363},null,660818,465059,null,363486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9450000000000003,null,2022,2024,3,"Vyksta ranga"]
[null,3,"Valstybinės reikšmės krašto kelio Nr. 103 Vilnius–Polockas ruožo nuo 14,575 iki 16,920 km rekonstravimas įrengiant pėsčiųjų ir dviračių takus","Vilniaus",1439123,null,null,1439123,287824.59999999998,null,null,null,{"$f":"H59","v":1439123},{"$f":"I59","v":287824.59999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,2.3450000000000002,null,2023,2024,4,"Vyksta ranga"]
[null,4,"Valstybinės reikšmės krašto kelio Nr. 111 Utena-Kaltanėnai-Švenčionys ruožo nuo 0,710 iki 2,134 km kapitalinis remontas įrengiant takus","Utenos",1055867,null,null,{"$f":"E60","v":1055867},null,425430,553453,null,76984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1339999999999999,null,2022,2024,5,"Užbaigta ranga. Nutiestas takas"]
[null,5,"Valstybinės reikšmės rajoninio kelio Nr. 2303 Kretinga-Kūlupėnai ruožo nuo 2,040 iki 3,540 km rekonstravimas, nutiesiant pėsčiųjų ir dviračių taką","Klaipėdos",621410,null,null,{"$f":"E61","v":621410},null,15885,600985,null,4539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5,null,2022,2024,24,"Užbaigta ranga. Nutiestas takas"]
[null,6,"Valstybinės reikšmės krašto kelio Nr. 167 Smiltynė-Nida ruožo nuo 16,52 iki 31,36 km rekonstravimas, įrengiant taką","Klaipėdos",10415680,null,null,{"$f":"E62","v":10415680},null,null,null,null,10415680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.656000000000001,null,2024,2024,"-","Pasirašyta sutartis"]
[null,7,"Valstybinės reikšmės krašto kelio Nr. 167 Smiltynė-Nida ruožo nuo 31,36 iki 33,895 km, rajoninių kelių Nr. 2211 ruožo nuo 0 iki 2,108 km ir Nr. 2210 ruožo nuo 0 iki 1,871 km rekonstravimas, įrengiant taką","Klaipėdos",4643980,null,null,{"$f":"E63","v":4643980},null,null,null,null,4643980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8330000000000002,null,2024,2024,"-","Pasirašyta sutartis"]
[null,8,"Valstybinės reikšmės rajoninio kelio Nr. 4727 Trakai–Lentvaris–Mūrinė Vokė ruožo nuo 3,755 iki 5,310 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių takus","Vilniaus",933000,null,null,933000,null,null,null,null,null,null,null,933000,null,null,null,null,null,null,null,null,null,null,null,1.5549999999999999,null,2024,2025,9,"Baigiamas rengti projektas. "]
[null,"9","Valstybinės reikšmės krašto kelio Nr. 153 Joniškis–Žagarė–Naujoji Akmenė ruožo nuo 17,10 iki 26,750 km kapitalinis remontas, įrengiant taką","Šiaulių",4293000,null,null,4293000,null,null,null,null,null,null,null,4293000,null,null,null,null,null,null,null,null,null,null,null,9.5399999999999991,null,2025,2025,25]
[null,"10","Valstybinės reikšmės rajoninio kelio Nr. 4301 Širvintos–Šešuoliai–Miegučiai ruožo nuo 0,030 iki 10,490 km rekonstravimas, suremontuojant ir įrengiant taką ","Vilniaus",4707000,null,null,4707000,null,null,null,null,null,null,null,4707000,null,null,null,null,null,null,null,null,null,null,null,10.46,null,2025,2025,26]
[null,"11","Valstybinės reikšmės krašto kelio Nr. 135 Lazdijai–Akmeniai ruožo nuo 4,067 iki 9 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Alytaus",2219850,null,null,2219850,null,null,null,null,null,null,null,null,null,null,2219850,null,null,null,null,null,null,null,null,4.9329999999999998,null,2025,2026,31]
[null,"12","Valstybinės reikšmės rajoninio kelio Nr. 1134 Alytaus šilas–Putinai ruožo nuo 0 iki 1,483 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Alytaus",667350,null,null,667350,null,null,null,null,null,null,null,null,null,null,667350,null,null,null,null,null,null,null,null,1.4830000000000001,null,2025,2026,32]
[null,"13","Valstybinės reikšmės rajoninio kelio Nr. 1207 Anykščiai–Burbiškis–Rubikiai ruožo nuo 0 iki 2,536 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Utenos",1141200,null,null,1141200,null,null,null,null,null,null,null,null,null,null,1141200,null,null,null,null,null,null,null,null,2.536,null,2025,2026,37]
[null,"14","Valstybinės reikšmės krašto kelio Nr. 111 Utena–Kaltanėnai–Švenčionys ruožo nuo 54,923 iki 65,125 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Vilniaus",4590900,null,null,4590900,null,null,null,null,null,null,null,null,null,null,4590900,null,null,null,null,null,null,null,null,10.202,null,2025,2026,39]
[null,"15","Valstybinės reikšmės krašto kelio Nr. 164 Mažeikiai–Plungė–Tauragė ruožo nuo 136,714 iki 138,227 km kapitalinis remontas, įrengiant taką","Tauragės",680850,null,null,680850,null,null,null,null,null,null,null,null,null,null,300000,null,380850,null,null,null,null,null,null,1.5129999999999999,null,2026,2027,33]
[null,"16","Valstybinės reikšmės krašto kelio Nr. 149  Smilgiai–Pakruojis ruožo nuo 13,760 iki 22,550 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Šiaulių",3933000,null,null,3933000,null,null,null,null,null,null,null,null,null,null,3933000,null,null,null,null,null,null,null,null,8.74,null,2025,2026,43]
[null,"17","Valstybinės reikšmės krašto kelio Nr. 201 Marijampolė–Kalvarija ruožo nuo 14,780 iki 16,870 km rekonstravimas, įrengiant taką","Marijampolės",940500,null,null,940500,null,null,null,null,null,null,null,null,null,null,470250,null,470250,null,null,null,null,null,null,2.09,null,2026,2027,44]
[null,"18","Valstybinės reikšmės krašto kelio Nr. 196 Ariogala–Raseiniai–Kryžkalnis ruožo nuo 40,029 iki 48,120 km rekonstravimas, įrengiant taką","Kauno",3640950,null,null,3640950,null,null,null,null,null,null,null,null,null,null,1820475,null,1820475,null,null,null,null,null,null,8.0909999999999993,null,2026,2027,45]
[null,"19","Valstybinės reikšmės rajoninio kelio Nr. 5004 Varėna–Matuizos–Valkininkai ruožo nuo 0 iki 8,854 km kapitalinis remontas, įrengiant taką","Alytaus",3984299.9999999995,null,null,3984299.9999999995,null,null,null,null,null,null,null,null,null,null,null,null,3984299.9999999995,null,null,null,null,null,null,8.8539999999999992,null,2026,2027,47]
[null,"20","Valstybinės reikšmės rajoninio kelio Nr. 1004 Akmenė–Agluonai–Laižuva ruožo nuo 0,370 iki 4,440 km kapitalinis remontas, įrengiant taką","Šiaulių",1831500.0000000002,null,null,1831500.0000000002,null,null,null,null,null,null,null,null,null,null,null,null,1831500.0000000002,null,null,null,null,null,null,4.07,null,2026,2027,48]
[null,"21","Valstybnės reikšmės krašto kelio Nr. 189 Prienai-Skriaudžiai ruožo nuo 1,270 iki 12,170 km rekonstravimas, įrengiant taką","Kauno",4905000,null,null,4905000,null,null,null,null,null,null,null,null,null,null,null,null,2452500,null,2452500,null,null,null,null,10.9,null,2026,2027,50]
[null,"22","Valstybinės reikšmės rajoninio kelio Nr. 4606 Telšiai–Lieplaukė–Plungė ruožo nuo 0 iki 6,463 km rekonstravimas, įrengiant taką","Telšių",2908350,null,null,2908350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2908350,null,null,null,null,6.4630000000000001,null,2026,2027,51]
[null,"23","Valstybinės reikšmės krašto kelio Nr. 114  Molėtai–Kaltanėnai–Ignalina ruožo nuo 2,770 iki 8,800 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Utenos",2713500,null,null,2713500,null,null,null,null,null,null,null,null,null,null,null,null,2713500,null,null,null,null,null,null,6.03,null,2026,2027,52]
[null,"24","Valstybinės reikšmės krašto kelio Nr. 170  Mažeikiai–Skuodas ruožo nuo 42,760 iki 49,980 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Klaipėdos",3249000,null,null,3249000,null,null,null,null,null,null,null,null,null,null,null,null,3249000,null,null,null,null,null,null,7.22,null,2026,2027,53]
[null,"25","Valstybinės reikšmės krašto kelio Nr. 141 Kaunas–Jurbarkas–Šilutė–Klaipėda ruožo nuo 89,860 iki 97,860 km rekonstravimas, įrengiant taką","Tauragės",3600000,null,null,3600000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3600000,null,null,null,null,8,null,2027,2027,54]
[null,"26","Valstybinės reikšmės krašto kelio Nr. 150  Šiauliai–Pakruojis–Pasvalys ruožo nuo 64,107 iki 66,916 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Panevėžio",1264050,null,null,1264050,null,null,null,null,null,null,null,null,null,null,null,null,1264050,null,null,null,null,null,null,2.8090000000000002,null,2026,2027,55]
[null,"27","Valstybinės reikšmės krašto kelio Nr. 106 Naujoji Vilnia–Rudamina–Vaidotai ruožo nuo 3,489 iki 7,200 km kapitalinis remontas, įrengiant taką","Vilniaus",1399500,null,null,1399500,null,null,null,null,null,null,null,null,null,null,null,null,1399500,null,null,null,null,null,null,3.11,null,2026,2027,56]
[null,"28","Valstybinės reikšmės rajoninio kelio Nr. 4728 Vievis–Žebertonys– Elektrėnai ruožo nuo 0 iki 9,163 km kapitalinis remontas, įrengiant taką","Vilniaus",4123350,null,null,4123350,null,null,null,null,null,null,null,null,null,null,null,null,4123350,null,null,null,null,null,null,9.1630000000000003,null,2026,2027,57]
[null,"29","Valstybinės reikšmės rajoninio kelio Nr. 2411 Kupiškis–Kuosėnai–Naiviai–Misiukiškis ruožo nuo 1,314 iki 2,355 km kapitalinis remontas, įrengiant taką","Panevėžio",468449.99999999994,null,null,468449.99999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468449.99999999994,null,null,null,null,1.0409999999999999,null,2027,2028,58]
[null,"30","Valstybinės reikšmės rajoninio kelio Nr. 3208 Rietavas–Lioliai–Mažieji Mostaičiai ruožo nuo 1,417 iki 4,973 km kapitalinis remontas, įrengiant taką","Telšių",1600200,null,null,1600200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1600200,null,null,null,null,3.556,null,2027,2028,59]
[null,"31","Valstybinės reikšmės rajoninio kelio Nr. 1305 Rinkuškiai–Juostaviečiai–Nemunėlio Radviliškis ruožo nuo 0 iki 4,163 km kapitalinis remontas, įrengiant taką","Panevėžio",1873350,null,null,1873350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1873350,null,null,null,null,4.1630000000000003,null,2027,2028,60]
[null,"32","Valstybinės reikšmės rajoninio kelio Nr. 5305 Zarasai–Mukuliai–Vencavai–Antalieptė ruožo nuo 1,348 iki 3,034 km kapitalinis remontas, įrengiant taką","Utenos",758700,null,null,758700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758700,null,null,null,null,1.6859999999999999,null,2027,2028,61]
[null,"33","Valstybinės reikšmės rajoninio kelio Nr. 4803 Ukmergė–Siesartis–Skuoliai ruožo nuo 0 iki 5,150 km kapitalinis remontas, įrengiant taką","Vilniaus",2317500,null,null,2317500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2317500,null,null,null,null,5.15,null,2027,2028,62]
[null,"34","Valstybinės reikšmės rajoninio kelio Nr. 3006 Panevėžys–Pavašuokiai–Subačius ruožo nuo 0,360 iki 5,845 km kapitalinis remontas, įrengiant taką","Panevėžio",2468250,null,null,2468250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2468250,null,null,null,null,5.4850000000000003,null,2027,2028,63]
[null,"35","Valstybinės reikšmės krašto kelio Nr. 102  Vilnius–Švenčionys–Zarasai ruožo nuo 103,426 iki 105,948 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Utenos",1134900,null,null,1134900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1134900,null,null,null,null,2.5219999999999998,null,2027,2028,64]
[null,"36","Valstybinės reikšmės krašto kelio Nr. 104  Šalčininkai–Dieveniškės–Krakūnai* ruožo nuo 1,728 iki 3,751 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Vilniaus",910350.00000000012,null,null,910350.00000000012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910350.00000000012,null,null,null,null,2.0230000000000001,null,2027,2028,65]
[null,"37","Valstybinės reikšmės krašto kelio Nr. 167  Smiltynė–Nida ruožo nuo 46,780 iki 48,121 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Klaipėdos",603450,null,null,603450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,603450,null,null,null,null,1.341,null,2027,2028,66]
[null,"38","Valstybinės reikšmės krašto kelio Nr. 113  Dūkštas–Visaginas ruožo nuo 11,198 iki 13,367 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Utenos",976050,null,null,976050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,976050,null,null,null,null,2.169,null,2028,2029,67]
[null,"39","Valstybinės reikšmės krašto kelio Nr. 141  Kaunas–Jurbarkas–Šilutė–Klaipėda ruožo nuo 137,030 iki 142,160 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Tauragės",2308500,null,null,2308500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2308500,null,null,null,null,5.13,null,2028,2029,68]
[null,"40","Valstybinės reikšmės krašto kelio Nr. 122  Daugpilis*–Rokiškis–Panevėžys ruožo nuo 10,316 iki 20,855 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Panevėžio",4742550,null,null,4742550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4742550,null,null,10.539,null,2028,2029,69]
[null,"41","Valstybinės reikšmės krašto kelio Nr. 151   Pakruojis–Linkuva ruožo nuo 9,080 iki 14,915 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Šiaulių",2625750,null,null,2625750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2625750,null,null,5.835,null,2028,2029,71]
[null,"42","Valstybinės reikšmės krašto kelio Nr. 230   Mauručiai–Vinčai–Puskelniai ruožo nuo 5,710 iki 8,360 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Kauno",1192500,null,null,1192500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1192500,null,null,2.65,null,2028,2029,72]
[null,"43","Valstybinės reikšmės rajoninio kelio Nr. 4512 Skaudvilė–Adakavas–Nemakščiai ruožo nuo 0,029 iki 5,236 km kapitalinis remontas, įrengiant taką","Tauragės",2343150,null,null,2343150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2343150,null,null,5.2069999999999999,null,2028,2029,73]
[null,"44","Valstybinės reikšmės krašto kelio Nr. 224  Jonava–Liepiai–Pasraučiai ruožo nuo 0,010 iki 0,850 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Kauno",378000,null,null,378000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,378000,null,null,0.84,null,2028,2029,76]
[null,"45","Valstybinės reikšmės rajoninio kelio Nr. 1303 Biržai–Pasvaliečiai–Saločiai ruožo nuo 0 iki 1,062 km rekonstravimo techninis darbo projektas","Panevėžio",477900,null,null,477900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,477900,null,null,1.0620000000000001,null,2028,2029,77,"Rengiamas projektas"]
[null,"46","Valstybinės reikšmės rajoninio kelio Nr. 3801 Šakiai–Plokščiai ruožo nuo 0,520 iki 6,580 km kapitalinis remontas, įrengiant taką","Marijampolės",2727000,null,null,2727000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2727000,null,null,6.06,null,2028,2029,78]
[null,"47","Valstybinės reikšmės rajoninio kelio Nr. 1417 Visaginas–Stašionys–Rimšė ruožo nuo 0 iki 6,7555 km kapitalinis remontas, įrengiant taką","Utenos",3039750,null,null,3039750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3039750,null,null,6.7549999999999999,null,2028,2029,79]
[null,"48","\tValstybinės reikšmės rajoninio kelio Nr. 4707 Grigiškės–Lentvaris–Dobrovolė ruožo nuo 0,920 iki 3,800 km rekonstravimas","Vilniaus",1296000,null,null,1296000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1296000,null,null,2.88,null,2028,2029,80,"Rengiamas projektas"]
[null,"49","Valstybinės reikšmės rajoninio kelio Nr. 4509 Tauragė–Dapkiškiai–Balskai ruožo nuo 1,010 iki 5,240 km kapitalinis remontas, įrengiant taką","Tauragės",1903500.0000000002,null,null,1903500.0000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1903500.0000000002,null,null,4.2300000000000004,null,2028,2029,81]
[null,"50","Valstybinės reikšmės rajoninio kelio Nr. 2309 Lazdininkai–Žibininkai ruožo nuo 4,991 iki 11,553 km kapitalinis remontas, įrengiant taką","Klaipėdos",2952900,null,null,2952900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2952900,null,null,6.5620000000000003,null,2028,2029,82]
[null,"51","Valstybinės reikšmės magistralinio kelio A11 Šiauliai-Palanga ruožo nuo 26,120 iki 29,000 km kapitalinis remontas nutiesiant pėsčiųjų ir dviračių taką","Šiaulių",1296000,null,null,1296000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1296000,2.88,null,2029,2030,83]
[null,"52","Valstybinės reikšmės rajoninio kelio Nr. 2217 Klaipėda–Karklė–Dargužiai ruožo nuo 6,411 iki 8,701 km kapitalinis remontas, įrengiant taką","Klaipėdos",1030500,null,null,1030500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1030500,2.29,null,2029,2030,84]
[null,"53","Valstybinės reikšmės krašto kelio Nr. 161  Telšiai–Seda ruožo nuo 3,217 iki 6,447 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Telšių",1453500,null,null,1453500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1453500,3.23,null,2029,2030,85]
[null,"54","Valstybinės reikšmės rajoninio kelio Nr. 2217 Klaipėda–Karklė–Dargužiai ruožo nuo 11,650 iki 14,620 km kapitalinis remontas, įrengiant taką","Klaipėdos",1336500,null,null,1336500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1336500,2.97,null,2029,2030,86]
[null,"55","Valstybinės reikšmės rajoninio kelio Nr. 4505 Tauragė–Vališkiai–Sakalinė ruožo nuo 2,576 iki 5,387 km kapitalinis remontas, įrengiant taką","Tauragės",1264950,null,null,1264950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1264950,2.8109999999999999,null,2029,2030,87]
[null,"56","Valstybinės reikšmės krašto kelio Nr. 162   Laukuva–Šilalė ruožo nuo 2,835 iki 12,560 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Tauragės",4376250,null,null,4376250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4376250,9.7249999999999996,null,2029,2030,88]
[null,"57","Valstybinės reikšmės krašto kelio Nr. 151   Pakruojis–Linkuva ruožo nuo 5,020 iki 7,726 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Šiaulių",1217700,null,null,1217700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1217700,2.706,null,2029,2030,89]
[null,"58","Valstybinės reikšmės krašto kelio Nr. 230 Mauručiai–Vinčai–Puskelniai ruožo nuo 0,670 iki 1,350 km kapitalinis rekomntas, įrengiant pėsčiųjų ir dviračių taką","Kauno",306000,null,null,306000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,306000,0.68,null,2029,2030,90]
[null,"59","Valstybinės reikšmės rajoninio kelio Nr. 4505 Tauragė–Vališkiai–Sakalinė ruožo nuo 1,827 iki 2,055 km kapitalinis remontas, įrengiant taką","Tauragės",102600,null,null,102600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102600,0.22800000000000001,null,2029,2030,91]
[null,"60","Valstybinės reikšmės magistralinio kelio A6 Kaunas–Zarasai–Daugpilis* ruožo nuo 34,590 iki 35,450 km kapitalinis remontas, įrengiant taką","Kauno",387000,null,null,387000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387000,0.86,null,2029,2030,92]
[null,"61","Valstybinės reikšmės magistralinio kelio A16 Vilnius–Prienai–Marijampolė ruožo nuo 97,520 iki 97,960 km kapitalinis remontas, įrengiant taką","Kauno",198000,null,null,198000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198000,0.44,null,2029,2030,93]
[null,"62","Valstybinės reikšmės rajoninio kelio Nr. 3219 Truikiai–Babrungėnai ruožo nuo 0 iki 8,029 km kapitalinis remontas, įrengiant taką","Telšių",3613050,null,null,3613050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3613050,8.0289999999999999,null,2029,2030,70]
[null,"63","Valstybinės reikšės karšto kelio Nr. 131 Alytus-Simnas-Klavarija ruožo nuo 2,481 iki 2,936 km kaptaliniis remontas, įrengiant taką","Alytaus",204750,null,null,204750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204750,0.45500000000000002,null,2029,2030,94]
[null,"64","Valstybinės reikšės karšto kelio Nr.194 Alytus-Simnas-Klavarija ruožo nuo 52,874 iki 54,234 km rekonstravimas, įrengiant taką","Telšių",612000,null,null,612000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612000,1.36,null,2029,2030,95]
[]
[]
[null,null,"Pėsčiųjų ir dviračų takų objektai, kuriuos planuojam įgyvendinti kompleksiškai kartus su kelio remontu*","Šie objektai bus įgyvendinami kompleksinių projektų (kelių projektuose) apimtyje, naudojant pažangos priemonės 10-001-05-03-01 „Gerinti susisiekimą kelių transportu“  KPPP lėšas. "]
[null,1,"Valstybinės reikšmės rajoninio kelio Nr. 5212 Pilaitė–Čekoniškės–Sudervė ruožo nuo 4,143 iki 6,303 km kapitalinis remontas, įrengiant taką","Vilniaus",6000000,null,null,{"$f":"E124","v":6000000},null,null,null,null,1500000,null,null,4500000,null,null,null,null,null,null,null,null,null,null,null,2.16,null,2024,2025,18,"Vyksta projektavimas. Baigiams parengti projektas"]
[null,"2","Valstybinės reikšmės rajoninio kelio Nr. 3201 Truikiai–Prūsaliai ruožo nuo 0,020 iki 1,574 km kapitalinis remontas, įrengiant taką","Telšių",5500000,null,null,{"$f":"E125","v":5500000},null,null,null,null,500000,null,null,5000000,null,null,null,null,null,null,null,null,null,null,null,1.554,null,2024,2025,20,"Parengtas projektas. "]
[null,3,"Valstybinės reikšmės rajoninio kelio Nr. 3201 Truikiai–Prūsaliai ruožo nuo 2,158 iki 4,098 km kapitalinis remontas, įrengiant taką","Telšių",6500000,null,null,6500000,null,null,null,null,500000,null,null,6000000,null,null,null,null,null,null,null,null,null,null,null,1.94,null,2024,2025,21,"Parengtas projektas. "]
[null,"4","Valstybinės reikšmės krašto kelio Nr. 107 Trakai–Vievis ruožo nuo 0,020 iki 2,891 km kapitalinis remontas, įrengiant taką","Vilniaus",2860650,null,null,2860650,null,null,null,null,null,null,null,null,null,null,660000,null,2200650,null,null,null,null,null,null,2.871,null,2027,2028,22]
[null,5,"Valstybinės reikšmės magistralinio kelio A14 Vilnius–Utena ruožo nuo 93,726 iki 95,661 km kapitalinis remontas, įrengiant taką","Utenos",6969167.8700000001,null,null,6969167.8700000001,null,null,1040037.43,null,5929130.4400000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9350000000000001,null,2024,2025,23,"Vyksta ranga"]
[null,"6","Valstybinės reikšmės krašto kelio Nr. 171 Bukiškis–Sudervė–Dūkštos ruožo nuo 0 iki 3,95 km kapitalinis remontas, įrengiant taką","Vilniaus",5000000,null,null,5000000,400000,null,null,null,null,null,null,null,null,null,2000000,null,3000000,null,null,null,null,null,null,3.95,null,2026,2027,34,"Vyksta projektavimas"]
[null,7,"Valstybinės reikšmės rajoninio kelio Nr. 5214 Privažiuojamasis kelias prie Buivydiškių nuo kelio Pilaitė–Čekoniškės–Sudervė ruožo nuo 1,500 iki 3,484 km kapitalinis remontas, įrengiant taką","Vilniaus",1984000,null,null,1984000,null,null,null,null,null,null,null,null,null,null,984000,null,1000000,null,null,null,null,null,null,1.984,null,2026,2027,35]
[null,"8","Valstybinės reikšmės krašto kelio Nr. 164 Mažeikiai–Plungė–Tauragė ruožo nuo 135,436 iki 136,714 km kapitalinis remontas, įrengiant taką","Tauragės",1278000,null,null,1278000,null,null,null,null,null,null,null,null,null,null,600000,null,678000,null,null,null,null,null,null,1.278,null,2026,2027,32]
[null,9,"Valstybinės reikšmės krašto kelio Nr. 144  Jonava–Kėdainiai–Šeduva ruožo nuo 32,064 iki 42,930 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Kauno",4889700,null,null,4889700,null,null,null,null,null,null,null,null,null,null,null,null,"-",null,null,null,4889700,null,null,10.866,null,2028,2029,73,"Vyksta projektavimas -Valstybinės reikšmės krašto kelio Nr. 144 Jonava–Kėdainiai–Šeduva ruožų 23,970–29,473 km, 29,592–34,209 km bei 52,482–53,460 km rekonstravimas"]
[null,"10","\tValstybinės reikšmės krašto kelio Nr. 130 Kaunas-Prienai-Alytus ruožo nuo 15,326 iki 20,826 km kapitalinis remontas, įrengiant pėsčiųjų ir dviračių taką","Kauno",5500000,null,null,5500000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5500000,null,null,5.5,null,2028,2029,74,"Vyksta projektavimas. "]
[null,11,"Valstybinės reikšmės krašto kelio Nr. 106 Naujoji Vilnia–Rudamina–Vaidotai ruožo nuo 7,200 iki 9,887 km kapitalinis remontas, įrengiant taką","Vilniaus",2687000,null,null,2687000,null,null,null,null,null,null,null,null,null,null,2687000,null,null,null,null,null,null,null,null,2.6869999999999998,null,2025,2026,56,"Vyksta projektavimas"]
[null,null,"Viso:",null,{"$f":"SUM(E124:E134)","v":49168517.870000005},null,null,{"$f":"SUM(H124:H134)","v":49168517.870000005},400000,null,1040037.43,null,8429130.4400000013,0,null,15500000,null,null,6931000,null,6878650,null,null,null,10389700,null,null,36.724999999999994]
[]
[]
[null,null,"2022 2023 KPPP lėšomis įgyvendinti objektai"]
[]
[null,"Eil. nr. ","Objektas","Aspkritis ","Vertė, Eur su PVM","ilgis, km","Projekto priskirimo prioritetui pagal Nacionalinį dviračių ir pėsčiųjų takų plėtros planą pagrindimas*"]
[null,1,"Valstybinės reikšmės rajoninio kelio Nr. 4217 Šilutė–Rūgaliai–Povilai, ruože nuo 0 iki 1,560 km, kuriam Šilutės mieste suteiktas Aukštumalės g. pavadinimas, kapitalinis remontas, įrengiant takus","Klaipėdos",826585,1.56,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.56,null,2024,2024,1,"Užbaigta ranga. Nutiestas takas"]
[null,2,"Valstybinės reikšmės rajoninio kelio Nr. 4513 Mažonai–Šakvietis–Šilalė ruožo nuo 0,012 iki 1,614 km kapitalinis remontas įrengiant taką","Tauragės",844684,1.6020000000000001,32]
[null,3,"Valstybinės reikšmės krašto kelio Nr. 156  Naujoji Akmenė–Venta ruožo nuo 4,550 iki 9,500 km kapitalinis remontas, įrengiant taką","Šiaulių",1729092,4.95,6]
[null,4,"Valstybinės reikšmės krašto kelio Nr. 167 Smiltynė-Nida ruožo nuo 3,75 iki 4,55 km rekonstravimas, įrengiant taką","Klaipėdos",371024,0.85199999999999998,"-"]
[null,5,"Valstybinės reikšmės krašto kelio Nr. 167 Smiltynė-Nida ruožo nuo 4,55 iki 16,52 km km rekonstravimas, įrengiant taką","Klaipėdos",4305437,12.611000000000001,"-"]
[null,null,null,"Viso",{"$f":"SUM(E141:E145)","v":8076822},{"$f":"SUM(F141:F145)","v":21.575000000000003}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"      "]

{"sheet":"Prielaidos Via Lietuva","index":9,"n_rows":316,"n_cols":34,"rows_kept":316,"cut":false,"hidden":false,"merged":[[228,2,229,2],[228,3,228,5],[241,3,241,5],[232,19,233,20],[241,12,241,14],[241,15,241,19],[228,16,228,18],[228,12,228,14],[248,13,248,16],[247,13,247,15],[241,9,241,11],[260,2,260,6],[277,4,277,8],[252,15,252,17],[252,12,252,14],[292,4,292,11],[252,3,252,5],[252,6,252,8],[252,9,252,11],[241,2,242,2],[86,5,86,6],[228,6,228,8],[241,6,241,8],[23,11,29,12],[214,8,215,8],[228,9,228,11],[6,1,9,1],[10,1,13,1],[14,1,17,1],[36,3,36,4],[55,3,55,5]]}
[]
[]
[]
[null,null,"Investicinės veiklos"]
[null,null,null,"","","",""]
[null,"Veiklos nr. ","Investicijos/nutiestų km ","Vertė, Eur","Veiklos (poveiklės) tipas","Atrankos būdas ",2024,2025,2026,2027,2028,2029,2030]
[null,"1.2.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)",{"$f":"'Objektų sąrašas'!E8","v":50183744},"Investicinė ","Planavimo ",{"$f":"'Objektų sąrašas'!L8","v":8705994},{"$f":"'Objektų sąrašas'!O8","v":24408700},{"$f":"'Objektų sąrašas'!R8","v":13631050},{"$f":"'Objektų sąrašas'!T8","v":3438000},0,0,0]
[null,null," Investicijų procentinė išraiška pamečiui ",{"$f":"SUM(G8:J8)","v":1},null,null,{"$f":"G7/$D7","v":0.1734823531699827},{"$f":"H7/$D7","v":0.48638658765675197},0.2716228187358839,6.8508240437381476E-2]
[null,null,"Nutiestų km skaičius",{"$f":"SUM(G9:M9)","v":98.122000000000014},null,null,{"$f":"'Objektų sąrašas'!AB10+'Objektų sąrašas'!AB12+'Objektų sąrašas'!AB14","v":12.072000000000001},{"$f":"'Objektų sąrašas'!AB16+'Objektų sąrašas'!AB18+'Objektų sąrašas'!AB20+'Objektų sąrašas'!AB22+'Objektų sąrašas'!AB24+'Objektų sąrašas'!AB26+'Objektų sąrašas'!AB28+'Objektų sąrašas'!AB30+'Objektų sąrašas'!AB34","v":41.465000000000003},{"$f":"'Objektų sąrašas'!AB32+'Objektų sąrašas'!AB36+'Objektų sąrašas'!AB38+'Objektų sąrašas'!AB40","v":29.305},{"$f":"'Objektų sąrašas'!AB42","v":15.28}]
[null,null,"Procentinė išraiška pamečiui",{"$f":"SUM(G10:M10)","v":1},null,null,{"$f":"G9/$D$9","v":0.12303051303479341},{"$f":"H9/$D$9","v":0.42258616823953848},{"$f":"I9/$D$9","v":0.29865881249872606},{"$f":"J9/$D$9","v":0.15572450622694195}]
[null,"1.3.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)",{"$f":"'Objektų sąrašas'!E55","v":134089073},"Investicinė ","Planavimo ",{"$f":"'Objektų sąrašas'!M55+'Objektų sąrašas'!N55+'Objektų sąrašas'!K55+'Objektų sąrašas'!J55","v":20133246.600000001},{"$f":"'Objektų sąrašas'!P55","v":9953000},{"$f":"'Objektų sąrašas'!S55","v":15143025},{"$f":"'Objektų sąrašas'!U55","v":23689275},{"$f":"'Objektų sąrašas'!W55","v":24380550},{"$f":"'Objektų sąrašas'!Y55","v":23679000},{"$f":"'Objektų sąrašas'!AA55","v":17398800}]
[null,null,"Veiklos investicijų procentas pamečiui ",{"$f":"SUM(G12:M12)","v":1.0021465104766589},null,null,{"$f":"G11/$D$11","v":0.15014830179339073},{"$f":"H11/$D$11","v":7.422677909034392E-2},0.11293258027072794,0.1766681987577019,0.18182354053562591,0.17659157058979744,0.12975553943907123]
[null,null,"Nutiestų km skaičius",{"$f":"SUM(G13:M13)","v":288.24},null,null,{"$f":"'Objektų sąrašas'!AB58+'Objektų sąrašas'!AB59+'Objektų sąrašas'!AB60+'Objektų sąrašas'!AB61+'Objektų sąrašas'!AB62+'Objektų sąrašas'!AB63","v":34.413000000000004},{"$f":"'Objektų sąrašas'!AB57+'Objektų sąrašas'!AB64+'Objektų sąrašas'!AB65+'Objektų sąrašas'!AB66","v":22.07},{"$f":"'Objektų sąrašas'!AB67+'Objektų sąrašas'!AB68+'Objektų sąrašas'!AB69+'Objektų sąrašas'!AB70+'Objektų sąrašas'!AB72","v":27.893999999999998},{"$f":"'Objektų sąrašas'!AB71+'Objektų sąrašas'!AB73+'Objektų sąrašas'!AB74+'Objektų sąrašas'!AB75+'Objektų sąrašas'!AB76+'Objektų sąrašas'!AB77+'Objektų sąrašas'!AB78+'Objektų sąrašas'!AB79+'Objektų sąrašas'!AB80+'Objektų sąrašas'!AB81+'Objektų sąrašas'!AB82+'Objektų sąrašas'!AB83+'Objektų sąrašas'!AB84","v":78.313000000000002},{"$f":"'Objektų sąrašas'!AB85+'Objektų sąrašas'!AB86+'Objektų sąrašas'!AB87+'Objektų sąrašas'!AB88+'Objektų sąrašas'!AB89+'Objektų sąrašas'!AB90+'Objektų sąrašas'!AB91+'Objektų sąrašas'!AB92+'Objektų sąrašas'!AB93","v":26.966999999999999},{"$f":"'Objektų sąrašas'!AB94+'Objektų sąrašas'!AB95+'Objektų sąrašas'!AB96+'Objektų sąrašas'!AB97+'Objektų sąrašas'!AB98+'Objektų sąrašas'!AB99+'Objektų sąrašas'!AB100+'Objektų sąrašas'!AB101+'Objektų sąrašas'!AB102+'Objektų sąrašas'!AB103+'Objektų sąrašas'!AB104+'Objektų sąrašas'!AB105+'Objektų sąrašas'!AB106","v":59.919000000000011},{"$f":"'Objektų sąrašas'!AB107+'Objektų sąrašas'!AB108+'Objektų sąrašas'!AB109+'Objektų sąrašas'!AB110+'Objektų sąrašas'!AB111+'Objektų sąrašas'!AB112+'Objektų sąrašas'!AB113+'Objektų sąrašas'!AB114+'Objektų sąrašas'!AB115+'Objektų sąrašas'!AB116+'Objektų sąrašas'!AB117+'Objektų sąrašas'!AB118+'Objektų sąrašas'!AB119+'Objektų sąrašas'!AB120","v":38.664000000000001}]
[null,null,"Procentinė išraiška pamečiui",{"$f":"SUM(G14:M14)","v":1.0000000000000002},null,null,{"$f":"G13/$D$13","v":0.11939009159034139},7.6568137663058561E-2,9.6773522064945869E-2,0.27169372744934778,9.3557452123230633E-2,0.20787885095753542,0.13413821815154039]
[null,null,"Iš viso Investicijų",{"$f":"D7+D11","v":184272817},null,null,{"$f":"G7+G11","v":28839240.600000001},34361700,28774075,27127275,24380550,23679000,17398800]
[null,null,"Bendra investicijų procentinė išraiška pamečiui ",null,null,null,{"$f":"G15/$D15","v":0.15650295615766269},0.18647188749494181,0.15614931962536829,0.14721257015352404,0.1323068176680666,0.1284996907601407,9.441870094165869E-2]
[null,null,"Iš viso nutiestų km",{"$f":"D9+D13","v":386.36200000000002},null,null,{"$f":"G9+G13","v":46.485000000000007},63.535000000000004,57.198999999999998,93.593000000000004,26.966999999999999,59.919000000000011,38.664000000000001]
[null,null,"Bendra nutiestų km procentinė išraiška pamečiui",null,null,null,{"$f":"G17/$D$17","v":0.12031462721489174},0.16444422588142726,0.1480450976027663,0.24224173184733488,6.9797236788296982E-2,0.1550851274193632,0.10007195324591962]
[]
[]
[]
[null,null,"Finansavimas"]
[]
[null,null,null,null,null,null,null,null,null,null,"Rodoma priemonės apraše","Priemonės aprašė rodomos planuojamos finansinės projekcijos nuo 2024 m., panaudotos KPPP lėšos 2022-2023 m. neįtraukiamos."]
[null,null,"Finansavimas (pažangos lėšos)  nuo 2024 m. ",2024,2025,2026,2027,2028,2029,2030,"2024-2030"]
[null,null,"ES paramos lėšos (ERPF)",{"$f":"'Objektų sąrašas'!L9","v":6865082.8417554051},{"$f":"'Objektų sąrašas'!O9","v":13238165.26213},{"$f":"'Objektų sąrašas'!R9","v":4266616.4051999999},{"$f":"'Objektų sąrašas'!T9","v":630135.20520000008},{"$f":"'Objektų sąrašas'!V9","v":0},{"$f":"'Objektų sąrašas'!X9","v":0},{"$f":"'Objektų sąrašas'!Z9","v":0},{"$f":"ROUND(SUM(D26:J26),1)","v":24999999.699999999}]
[null,null,"Valstybės biudžeto lėšos (KPPP)",{"$f":"('Objektų sąrašas'!M9+'Objektų sąrašas'!M55)","v":18560054.841655295},{"$f":"('Objektų sąrašas'!P9+'Objektų sąrašas'!P55)","v":20572117.054460213},{"$f":"('Objektų sąrašas'!S9+'Objektų sąrašas'!S55)","v":24507458.594799999},{"$f":"('Objektų sąrašas'!U9+'Objektų sąrašas'!U55)","v":26497139.794799998},{"$f":"('Objektų sąrašas'!W9+'Objektų sąrašas'!W55)","v":24380550},{"$f":"('Objektų sąrašas'!Y9+'Objektų sąrašas'!Y55)","v":23679000},{"$f":"('Objektų sąrašas'!AA9+'Objektų sąrašas'!AA55)","v":17398800},{"$f":"SUM(D27:J27)","v":155595120.28571552}]
[null,null,"savivaldybių biudžeto lėšos",{"$f":"'Objektų sąrašas'!N9+'Objektų sąrašas'!N55","v":692472.91658929817},{"$f":"'Objektų sąrašas'!Q9+'Objektų sąrašas'!Q55","v":551417.68340978643},null,null,null,null,null,{"$f":"SUM(D28:J28)","v":1243890.5999990846}]
[null,null,"Iš viso",{"$f":"SUM(D26:D28)","v":26117610.599999998},{"$f":"SUM(E26:E28)","v":34361700},28774075,27127275,24380550,23679000,17398800,{"$f":"SUM(D29:J29)","v":181839010.59999999}]
[]
[]
[]
[null,null,"Pajamos"]
[null,null,"Pajamos\t\nVeiklos pajamos yra pajamos, kurios yra tiesiogiai gaunamos iš vartotojų už prekes ir (arba) paslaugas, kurios sukuriamos įgyvendinus veiklą. Įgyvendinant veiklas bus plėtojama  bevariklio transporto infrastruktūra, kuri nebus apmokestinta naudojimosi mokesčiais. Veiklos 1.2 ir 1.3 pajamų negeneruos.  "]
[]
[]
[null,null,"Reinvesticijos:","Atsižvelgiant į tai, kad į pėsčiųjų ir dviračių takų nusidėvėjimo normatyvas yra 25 m. ( skaičiuoklės ataskaitinis laikotarpis), reinvesticijos neplanuojamos.  "]
[]
[]
[null,null,"Likutinė vertė (pagal Valstybinės reikšmės kelių ir žemės apskaitos veiklos vadovą (Leidimas 2.0), patvirtintą AB Lietuvos automobilių kelių direkcijos generalinio direktoriaus 2023 m. birželio 26 d. įsakymu Nr. VE-139."]
[]
[null,null,null,"Nusidėvėjimo normatyvai, metais","Nusidėvėjimo normatyvai per metus, %",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052]
[null,null,"Pėsčiųjų ir dviratininkų takai",25,0.04]
[null,null,{"$f":"C7","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)"},25,0.04,{"$f":"G7-(G7*$E$44)","v":8357754.2400000002},{"$f":"(H7-(H7*$E$44))+(F44-(F44*$E$44))","v":31455796.0704},{"$f":"(I7-(I7*$E$44))+(G44-(G44*$E$44))","v":43283372.227584004},{"$f":"(J7-(J7*$E$44))+(H44-(H44*$E$44))","v":44852517.338480644},{"$f":"(K7-(K7*$E$44))+(I44-(I44*$E$44))","v":43058416.644941419},{"$f":"(J44-(J44*$E$44))","v":41336079.979143761},39682636.779978007,38095331.308778889,36571518.056427732,35108657.334170625,33704311.040803798,32356138.599171646,31061893.055204779,29819417.332996588,28626640.639676724,27481575.014089655,26382312.013526067,25327019.532985024,24313938.751665622,23341381.201598998,22407725.953535039,21511416.915393636,20650960.238777891,19824921.829226777,19031924.956057705,18270647.957815398,17539822.039502781,16838229.15792267,16164699.991605764]
[null,null,{"$f":"C11","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)"},25,0.04,{"$f":"G11-(G11*$E$45)","v":19327916.736000001},{"$f":"(H11-(H11*$E$45))+(F45-(F45*$E$45))","v":28109680.06656},{"$f":"(I11-(I11*$E$45))+(G45-(G45*$E$45))","v":41522596.863897599},{"$f":"(J11-(J11*$E$45))+(H45-(H45*$E$45))","v":62603396.989341699},{"$f":"(K11-(K11*$E$45))+(I45-(I45*$E$45))","v":83504589.109768033},{"$f":"(J45-(J45*$E$45))","v":80164405.545377314},76957829.32356222,73879516.15061973,70924335.504594937,68087362.084411144,65363867.601034701,62749312.896993309,60239340.381113574,57829766.765869029,55516576.095234267,53295913.051424898,51164076.529367901,49117513.468193188,47152812.929465458,45266700.41228684,43456032.395795368,41717791.099963553,40049079.455965012,38447116.277726412,36909231.626617357,35432862.361552663,34015547.867090553,32654925.952406932,31348728.914310653]
[null,null,"Likutinė vertė",null,null,{"$f":"SUM(F44:F45)","v":27685670.976000004},59565476.13696,84805969.091481596,107455914.32782234,126563005.75470945,121500485.52452108,116640466.10354023,111974847.45939863,107495853.56102267,103196019.41858177,99068178.641838491,95105451.496164948,91301233.436318353,87649184.098865613,84143216.734910995,80777488.06551455,77546388.542893976,74444533.001178205,71466751.68113108,68608081.613885835,65863758.34933041,63229208.015357189,60700039.694742903,58272038.106953189,55941156.582675062,53703510.319368064,51555369.906593338,49493155.110329598,47513428.905916415]
[null,null,null,null,null,"2024-2030 m. likutinė vertė skaičiuojama atsižvelgiant į realų investicijų procentą. "]
[]
[null,null,"Priežiūros išlaidos"]
[null,null,"Duomenų šaltinis: AB \"Kelių priežiūra\" pateikta informacija"]
[]
[]
[null,null,null,"Tako nuolatinės priežiūros vasarą (pirmus 10 eksploatacijos metų) vidutiniai kaštai per sezoną, EUR su PVM","Tako nuolatinės priežiūros vasarą (po 10 eksploatacijos metų) vidutiniai kaštai per sezoną, EUR su PVM","Tako nuolatinės priežiūros žiemą vidutiniai kaštai per sezoną, EUR su PVM"]
[null,null,null,"kasmetinė (vasaros sezono) kaina, Eur","kasmetinė (vasaros sezono) kaina, Eur","kasmetinė (žiemos sezono) kaina, Eur"]
[null,null,null,371.47,620.14,3707.84]
[null,null,null,"*lentelėje pateiktos 2,5 m pločio ir 1 km ilgio priežiūros vidutinės kainos."]
[null,null,"Po 15- 20 metų tako eksploatacijos reikia atlikti vienkartinį periodinės priežiūros darbą- dangos dėvimojo sluoksnio atnaujinimą. Šie darbai gali svyruoti vidutiniškai tarp 30 000 - 45 000 Eur su PVM per kilometrą priklausomai nuo pasirinkto metodo ir dangos konstrukcijos. Daroma prielaida, kad po 20 m. (2045 m.) bus atliekamas dangos sluoksnio atnaujinimas, imamos vidutiniškai 40 tūkst. eur. išlaidos už 1 km. "]
[null,null,"Priežiūros išlaidos",null,null,"Pradedamos veiklos, įrengiami pirmieji takai "]
[null,"Veiklos nr. ","Veikla","Km",null,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]
[null,{"$f":"B7","v":"1.2."},{"$f":"C7","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)"},{"$f":"D9","v":98.122000000000014},null,0,{"$f":"($D$55+$F$55)*$D$60*$G10","v":49245.430320000014},{"$f":"($D$55+$F$55)*$D$60*($G10+$H10)","v":218394.01947000006},{"$f":"($D$55+$F$55)*$D$60*($G10+$H10+$I10)","v":337938.19902000012},{"$f":"($D$55+$F$55)*$D$60*($G10+$H10+$I10+$J10)","v":400270.05582000013},{"$f":"($D$55+$F$55)*$D$60*($G10+$H10+$I10+$J10+$K10)","v":400270.05582000013},{"$f":"($D$55+$F$55)*$D$60","v":400270.05582000013},{"$f":"($D$55+$F$55)*$D$60","v":400270.05582000013},{"$f":"($D$55+$F$55)*$D$60","v":400270.05582000013},{"$f":"($D$55+$F$55)*$D$60","v":400270.05582000013},{"$f":"($D$55+$F$55)*$D$60*(1-$G10)+(($E$55+$F$55)*$D$60*$G10)","v":403272.00006000017},{"$f":"($D$55+$F$55)*$D$60*(1-($G10+$H10))+(($E$55+$F$55)*$D$60*($G10+$H10))","v":413583.10161000013},{"$f":"($D$55+$F$55)*$D$60*(1-($G10+$H10+$I10))+(($E$55+$F$55)*$D$60*($G10+$H10+$I10))","v":420870.37596000009},{"$f":"($D$55+$F$55)*$D$60*(1-($G10+$H10+$I10+$J10))+(($E$55+$F$55)*$D$60*($G10+$H10+$I10+$J10))","v":424670.05356000009},{"$f":"($E$55+$F$55)*$D$60","v":424670.05356000009},424670.05356000009,424670.05356000009,424670.05356000009,424670.05356000009,424670.05356000009,424670.05356000009,{"$f":"($E$55+$F$55)*$D$60+(D60*40000)","v":4349550.0535600008},424670.05356000009,424670.05356000009,424670.05356000009,424670.05356000009]
[null,{"$f":"B11","v":"1.3."},{"$f":"C11","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)"},{"$f":"D13","v":288.24},null,0,{"$f":"($D55+$F$55)*$D$61*$G14","v":140381.29503000004},{"$f":"($D55+$F$55)*$D$61*($G14+$H14)","v":230411.66673000006},{"$f":"($D55+$F$55)*$D$61*($G14+$H14+$I14)","v":344199.93987000012},{"$f":"($D55+$F$55)*$D$61*($G14+$H14+$I14+$J14)","v":663662.94390000019},{"$f":"($D55+$F$55)*$D$61*($G14+$H14+$I14+$J14+$K14)","v":773669.69667000021},{"$f":"($D55+$F$55)*$D$61*($G14+$H14+$I14+$J14+$K14+$L14)","v":1018097.8725600004},{"$f":"($D55+$F$55)*$D$61*($G14+$H14+$I14+$J14+$K14+$L14+$M14)","v":1175820.3144000005},{"$f":"($D55+$F$55)*$D$61","v":1175820.3144000003},{"$f":"($D55+$F$55)*$D$61","v":1175820.3144000003},{"$f":"($D$55+$F$55)*$D$61*(1-$G14)+(($E$55+$F$55)*$D$61*$G14)","v":1184377.7951100003},{"$f":"($D$55+$F$55)*$D$61*(1-($G14+$H14))+(($E$55+$F$55)*$D$61*($G14+$H14))","v":1189865.9420100003},{"$f":"($D$55+$F$55)*$D$61*(1-($G14+$H14+$I14))+(($E$55+$F$55)*$D$61*($G14+$H14+$I14))","v":1196802.3429900003},{"$f":"($D$55+$F$55)*$D$61*(1-($G14+$H14+$I14+$J14))+(($E$55+$F$55)*$D$61*($G14+$H14+$I14+$J14))","v":1216276.4367000002},{"$f":"($D$55+$F$55)*$D$61*(1-($G14+$H14+$I14+$J14+$K14))+(($E$55+$F$55)*$D$61*($G14+$H14+$I14+$J14+$K14))","v":1222982.3205900001},{"$f":"($D$55+$F$55)*$D$61*(1-($G14+$H14+$I14+$J14+$K14+$L14))+(($E$55+$F$55)*$D$61*($G14+$H14+$I14+$J14+$K14+$L14))","v":1237882.3783200004},{"$f":"($D$55+$F$55)*$D$61*(1-($G14+$H14+$I14+$J14+$K14+$L14+$M14))+(($E$55+$F$55)*$D$61*($G14+$H14+$I14+$J14+$K14+$L14+$M14))","v":1247496.9552000002},{"$f":"($E$55+$F$55)*$D$61","v":1247496.9552000002},1247496.9552000002,1247496.9552000002,1247496.9552000002,{"$f":"($E$55+$F$55)*$D$61+(D61*40000)","v":12777096.9552},1247496.9552000002,1247496.9552000002,1247496.9552000002,1247496.9552000002]
[null,null,"Viso",{"$f":"SUM(D60:D61)","v":386.36200000000002},null,{"$f":"SUM(F60:F61)","v":0},189626.72535000005,448805.68620000011,682138.13889000029,1063932.9997200002,1173939.7524900003,1418367.9283800004,1576090.3702200006,1576090.3702200004,1576090.3702200004,1587649.7951700005,1603449.0436200006,1617672.7189500004,1640946.4902600003,1647652.3741500003,1662552.4318800005,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,17126647.008760002,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003]
[null,null,null,null,null,null,"priežiūros išlaidos pradedamos skaičiuoti sekančiais metais po pirmųjų takų įrengimo 2024 m. "]
[]
[]
[]
[null,null,"Naudos"]
[]
[]
[null,null,"Prielaidos:"]
[null,null,"Įrengus dviračių takus, sumažės kelionių lengvaisiais automobiliais. Lietuvoje dviračiais patogiai galima naudotis 8 mėnesius (kovo-spalio mėn.), t. y.  245 dienas,  per metus. ",245]
[null,null,"Įrengus planuojamą infrastruktūrą gyventojams bus sudarytos sąlygos keliauti į darbo vietas, parduotuves, laisvalaikio praleidimo vietas  ir pan. renkantis bevarikles transporto priemones. Daroma prielaida, kad 10 proc. pasirinks dviratį ir nevažiuos automobiliu. ",0.1]
[]
[]
[null,null,"Kelių transporto priemonių eksploatacinių sąnaudų (TPES) sutaupymai dėl įrengtos infrastruktūros ruožuose"]
[]
[null,null,"Skaičiuojama, kad vietoj lengvojo automobilio pasirinkus važiuoti bevariklio transporto priemone, bus sutaupytos TPES"]
[null,null,"Konversijos koeficientų apskaičiavimo ir socialinio ekonominio poveikio (naudos / žalos) vertinimo metodika",null,null,"https://www.cpva.lt/data/public/uploads/2024/01/sna-metodika_2024.pdf"]
[null,null,"Prognozuojant VMPEI augimą remtasi Automobilių kelių investcijų vadovo 6.1.1. lentele (https://e-seimas.lrs.lt/portal/legalAct/lt/TAD/d6eb55a0948011e59c9a8f8c9980906b?jfwid=fhhu5mh5f)"]
[null,null,"Vadovaujantis metodika, kai skaičiuojant TPES nėra tikslinga vertinti  kelio dangos nelygumo sumažėjimą,   TPES vertė pasirenkama esant IRI koeficientui 3. Ši reikšmė prilyginama vidutiniams kelių nelygumams šalyje."]
[]
[]
[null,null,null,2018,2019,2020,2021,2022,"Vidutinis 5 m. VMPEI","Šaltinis:https://lakd.lt/eismo-intensyvumas"]
[null,null,"Vidutinis metinis paros eismo intensyvumas (VMPEI) valstybinės reikšmės krašto keliuose, automobilių/parą",{"$f":"9414-1576","v":7838},{"$f":"10010-1615","v":8395},{"$f":"9156-1629","v":7527},{"$f":"9492-1753","v":7739},{"$f":"10260-1806","v":8454},{"$f":"ROUND((SUM(D84:H84)/5),0)","v":7991},"Pastaba: iš bendro VMPEI atimtas krovininio transporto VMPEI"]
[]
[]
[null,null," Duomenų lentelė",null,null,"Vadovo 6.1.1. lentelė ",null,"Metodikos 2.4.5 lentelės duomenys"]
[null,null,"Veikla","km","Vidutinis VMPEI per parą (lengvieji automobiliai) ","Prognozuojamas augimas, proc.2024-2030 m. ","Prognozuojamas augimas, proc.2031-2049 m. ","Lengvojo automobilio TPES Eur/km "]
[null,null,"Bevariklio transporto plėtra šalia valstybinės reikšmės kelių",{"$f":"D17","v":386.36200000000002},{"$f":"I84","v":7991},7.0000000000000001E-3,2E-3,0.34]
[]
[]
[null,null,"TPES sutaupymai"]
[]
[null,null,{"$f":"C89","v":"Bevariklio transporto plėtra šalia valstybinės reikšmės kelių"},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]
[null,null,"Lengvieji automobiliai vid. per parą ",{"$f":"I84","v":7991},{"$f":"D95+(D95*$F$89)","v":8046.9369999999999},{"$f":"E95+(E95*$F$89)","v":8103.2655589999995},{"$f":"F95+(F95*$F$89)","v":8159.9884179129995},8217.1083368383897,8274.6280951962581,8332.550491862632,{"$f":"J95+(J95*$G$89)","v":8349.215592846358},8365.9140240320503,8382.6458520801152,8399.4111437842748,8416.2099660718432,8433.0423860039864,8449.9084707759939,8466.8082877175457,{"$f":"R95+(R95*$GF$89)","v":8466.8082877175457},{"$f":"S95+(S95*$G$89)","v":8483.7419042929814},8500.709388101568,8517.7108068777707,8534.7462284915255,8551.8157209485089,8568.919352390405,8586.0571910951858,8603.2293054773763,8620.4357640883318,8637.6766356165081]
[null,null,"Lengvųjų automobilių sumažėjimas dėl įrengtos infrastruktūros (per parą)",{"$f":"D95*$D$72","v":799.1},804.69370000000004,810.32655590000002,815.99884179130004,821.71083368383904,827.46280951962581,833.25504918626325,834.9215592846358,836.59140240320505,838.26458520801157,839.94111437842753,841.62099660718434,843.30423860039866,844.99084707759948,846.68082877175459,846.68082877175459,848.37419042929821,850.0709388101568,851.77108068777716,853.47462284915264,855.18157209485094,856.89193523904055,858.60571910951865,860.32293054773766,862.04357640883325,863.76766356165081]
[null,null,"Lengvųjų automobilių TPES sutaupymai*",0,{"$f":"E96*$D$71*$H$89*$G$18","v":8064.8079973880713},{"$f":"F96*$D$71*$H$89*($G$18+$H$18)","v":19221.280135608136},{"$f":"G96*$D$71*$H$89*($G$18+$H$18+$I$18)","v":29418.854623679606},{"$f":"H96*$D$71*$H$89*($G$18+$H$18+$I$18+$J$18)","v":46205.872803305254},{"$f":"I96*$D$71*$H$89*($G$18+$H$18+$I$18+$J$18+$K$18)","v":51340.273563135983},{"$f":"J96*$D$71*$H$89*($G$18+$H$18+$I$18+$J$18+$K$18+$L$18)","v":62464.136752218677},{"$f":"K96*$D$71*$H$89*($G$18+$H$18+$I$18+$J$18+$K$18+$L$18+$M$18)","v":69548.965888410166},69688.063820186988,69827.43994782737,69967.09482772302,70107.02901737846,70247.243075413207,70387.737561564049,70528.51303668716,70528.51303668716,70669.570062760555,70810.909202886076,70952.531021291841,71094.436083334425,71236.624955501087,71379.098205412083,71521.856401822908,71664.900114626551,71808.229914855809,71951.846374685512]
[null,null,null,null,"Sutaupymai pradedami skaičiuoti praėjus metams po įrengtos infrastruktūros"]
[null,null,"*Formulė: VMPEI per parą*245 (tiek dienų prognozuojamas naduojimasis dbiračiais) TPES*ruožo ilgis kilometrais "]
[null,null,"Remiamasi Konversijos koeficientų apskaičiavimo ir išorinio socialinio poveikio (naudos/žalos) vertinimo metodika, 173-174psl., 2.4-3 intarpas) "]
[]
[]
[null,null,"Oro taršos, ŠESD sumažėjimas"]
[]
[]
[null,null,"M1 klasės lengvųjų automobilių skaičius: iš jų",{"$f":"SUM(D107:D111)","v":1713389},{"$f":"SUM(E107:E111)","v":1},null,"Šaltinis: https://www.regitra.lt/lt/paslaugos/duomenu-teikimas/statistika/transporto-priemones-2?filesyear=2021&filesquery= (2024 m. kovo 1 d. duomenys)"]
[null,null,"dyzelinu",1138830,{"$f":"D107/$D$106","v":0.66466517527543367},"~70 %"]
[null,null,"benzinu",393474,{"$f":"D108/$D$106","v":0.22964662432173896},"~24 %"]
[null,null,"benzinu/dujomis",102690,{"$f":"D109/$D$106","v":5.9933850398245815E-2},"~6 %"]
[null,null,"benzinu/elektra",66352,{"$f":"D110/$D$106","v":3.8725590044058879E-2},null,null,0]
[null,null,"Elektra",12043,{"$f":"D111/$D$106","v":7.0287599605226838E-3}]
[]
[]
[null,null,"Automobilių vidutinis kuro suvartojimas g/km"]
[null,null,"Transporto piemonių kuro sąnaudos","M1 klasės","Šaltinis:","Europos monitoringo ir vertinimo programos (EMEP) ir Europos aplinkos agentūros gairės, žr. 3-15 lentelėje"]
[null,null,"dyzelinės TP, g/km",60,null,"https://www.eea.europa.eu/publications/emep-eea-guidebook-2023/part-b-sectoral-guidance-chapters/1-energy/1-a-combustion/1-a-3-b-i/view"]
[null,null,"benzininės TP, g/km",70]
[null,null,"Suskystintos naftos dujos (LPG), g/km",57.5]
[]
[]
[null,null,"Kuro sutaupymo (M1 klasei) skaičiavimai",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,"Sutaupytas dyzelino kiekis, kg",0,{"$f":"E96*$D$71*0.7*$D$116*$G$17/1000","v":384909.66057190497},{"$f":"F96*$D$71*0.7*$D$116*($G$17+$H$17)/1000","v":917375.39382841415},{"$f":"G96*$D$71*0.7*$D$116*($G$17+$H$17+$I$17)/1000","v":1404075.7512493888},{"$f":"H96*$D$71*0.7*$D$116*($G$17+$H$17+$I$17+$J$17)/1000","v":2205270.9528743713},{"$f":"I96*$D$71*0.7*$D$116*($G$17+$H$17+$I$17+$J$17+$K$17)/1000","v":2450320.8603671007},{"$f":"J96*$D$71*0.7*$D$116*($G$17+$H$17+$I$17+$J$17+$K$17+$L$17)/1000","v":2981230.2640063232},{"$f":"K96*$D$71*0.7*$D$116*($G$17+$H$17+$I$17+$J$17+$K$17+$L$17+$M$17)/1000","v":3319368.4042949192},3326007.1411035093,3332659.1553857168,3339324.4736964884,3346003.122643881,3352695.1288891686,3359400.5191469467,3366119.3201852404,3366119.3201852404,3372851.5588256116,3379597.2619432625,3386356.4564671498,3393129.1693800832,3399915.4277188438,3406715.2585742809,3413528.6890914291,3420355.7464696127,3427196.4579625521,3434050.8508784771]
[null,null,"Sutaupytas benzino kiekis, kg",0,{"$f":"E96*$D$71*0.24*$D$117*$G$17/1000","v":153963.86422876202},{"$f":"F96*$D$71*0.24*$D$117*($G$17+$H$17)/1000","v":366950.15753136569},{"$f":"G96*$D$71*0.24*$D$117*($G$17+$H$17+$I$17)/1000","v":561630.30049975554},{"$f":"H96*$D$71*0.24*$D$117*($G$17+$H$17+$I$17+$J$17)/1000","v":882108.38114974869},{"$f":"I96*$D$71*0.24*$D$117*($G$17+$H$17+$I$17+$J$17+$K$17)/1000","v":980128.34414684051},{"$f":"J96*$D$71*0.24*$D$117*($G$17+$H$17+$I$17+$J$17+$K$17+$L$17)/1000","v":1192492.1056025294},{"$f":"K96*$D$71*0.24*$D$117*($G$17+$H$17+$I$17+$J$17+$K$17+$L$17+$M$17)/1000","v":1327747.3617179678},1330402.856441404,1333063.6621542866,1335729.7894785954,1338401.2490575525,1341078.0515556673,1343760.2076587789,1346447.7280740964,1346447.7280740964,1349140.6235302449,1351838.9047773054,1354542.5825868598,1357251.6677520336,1359966.1710875374,1362686.1034297124,1365411.4756365719,1368142.2985878452,1370878.5831850208,1373620.3403513907]
[null,null,"Suskystintos naftos dujos (LPG), kg",0,{"$f":"E96*$D$71*0.06*$D$118*$G$17/1000","v":31617.579261263629},{"$f":"F96*$D$71*0.06*$D$118*($G$17+$H$17)/1000","v":75355.835921619742},{"$f":"G96*$D$71*0.06*$D$118*($G$17+$H$17+$I$17)/1000","v":115334.79385262838},{"$f":"H96*$D$71*0.06*$D$118*($G$17+$H$17+$I$17+$J$17)/1000","v":181147.25684325193},{"$f":"I96*$D$71*0.06*$D$118*($G$17+$H$17+$I$17+$J$17+$K$17)/1000","v":201276.35638729756},{"$f":"J96*$D$71*0.06*$D$118*($G$17+$H$17+$I$17+$J$17+$K$17+$L$17)/1000","v":244886.77168623367},{"$f":"K96*$D$71*0.06*$D$118*($G$17+$H$17+$I$17+$J$17+$K$17+$L$17+$M$17)/1000","v":272662.40463851125},273207.72944778833,273754.14490668388,274301.65319649724,274850.2565028902,275399.95701589598,275950.75692992785,276502.65844378766,276502.65844378766,277055.66376067523,277609.77508819662,278164.99463837297,278721.32462764974,279278.76727690501,279837.32481145882,280396.99946108169,280957.79346000392,281519.70904692396,282082.74846501776]
[null,null,"Sutaupytas dyzelino kiekis, TJ",0,{"$f":"E122*$D$133/10^6","v":16.516473535140442},39.364578149177248,60.248890486111272,94.628176587839263,105.14326811835228,127.92459062851133,142.43409822829497,142.71896642475159,143.00440435760112,143.29041316631631,143.57699399264894,143.86414798063421,144.15187627659546,144.44018002914865,144.44018002914865,144.72906038920698,145.0185185099854,145.3085555470054,145.59917265809935,145.89037100341559,146.1821517454224,146.47451604891322,146.76746508101107,147.06100001117309,147.35512201119545]
[null,null,"Sutaupytas benzino kiekis, TJ",0,{"$f":"E123*$D$134/10^6","v":6.7605532782849398},16.112781417202267,24.661186494944264,38.733379016285461,43.037435591487764,52.362328357007065,58.301386653035962,58.417989426342039,58.534825405194724,58.651895056005124,58.769198846117121,58.88673724380935,59.004510718296977,59.122519739733569,59.122519739733569,59.240764779213052,59.359246308771475,59.477964801389007,59.596920730991791,59.716114572453769,59.835546801598667,59.955217895201869,60.075128330992271,60.195278587654265,60.315669144829556]
[null,null,"Suskystintos naftos dujos (LPG), TJ",0,{"$f":"E124*$D$135/10^6","v":1.4477689543732615},3.450543726850968,5.2811802105118542,8.2947328908525062,9.216444358974357,11.21336527551264,12.48521150839743,12.510181931414229,12.535202295277056,12.560272699867609,12.585393245267342,12.610564031757876,12.635785159821397,12.661056730141036,12.661056730141036,12.686378843601318,12.711751601288524,12.737175104491097,12.76264945470008,12.78817475360948,12.813751103116699,12.839378605322931,12.865057362533578,12.890787477258648,12.916569052213164]
[null,null,null,null,"Sutaupymai pradedami skaičiuoti sekančiais metais po proporcingai įrengtos infrastruktūros"]
[]
[]
[null,"Konversijos faktoriai:",null,null,null,null,null,null,"Šaltinis:","Europos monitoringo ir vertinimo programos (EMEP) ir Europos aplinkos agentūros gairės, tankį žr. 3-28 lentelėje"]
[null,null,"Tankis, kg/l","Grynoji šiluminė vertė, GJ/t",null,null,null,null,null,"https://www.eea.europa.eu/publications/emep-eea-guidebook-2023/part-b-sectoral-guidance-chapters/1-energy/1-a-combustion/1-a-3-b-i/view"]
[null,"Dyzelinas",0.84,42.91,null,null,null,null,null,"Aplinkos apsaugos agentūros skelbiami duomenys (2023 m.), žr. grynąją šiluminę vertę"]
[null,"Benzinas",0.75,43.91,null,null,null,null,null,"https://aaa.lrv.lt/lt/veiklos-sritys/siltnamio-efekta-sukeliancios-dujos-1/es-atl-prekybos-sistema/informacijos-mainu-centras/lietuvoje-taikomos-kuro-grynosios-silumines-vertes-ir-ismetamu-tersalu-faktoriai/"]
[null,"LPG",0.52,45.79]
[null,null,"-"]
[]
[null,"ŠESD emisijų faktoriai kelių transportui:",null,null,null,null,null,null,"Šaltinis:","Lietuvos nacionalinė išmetamų šiltnamio efektą sukeliančių dujų kiekio apskaitos 2023 m. ataskaita už 1990-2021 m., žr. 3-31 lentelę"]
[null,null,"CO2, t/TJ","CH4, kg/TJ","N2O, kg/TJ",null,null,null,null,"https://am.lrv.lt/uploads/am/documents/files/KLIMATO%20KAITA/%C5%A0ESD%20apskaitos%20ir%20kt%20ataskaitos/NIR_2023.pdf"]
[null,"Dyzelinas",72.8,0.14000000000000001,2.85,null,null,null,null,"Aplinkos ministerijos duomenys"]
[null,"Benzinas",70.13,7.47,0.54]
[null,"LPG",66.81,9.6300000000000008,1.28]
[]
[null,"ŠESD visuotino šiltėjimo potencialai:",null,null,null,null,null,null,"Šaltinis:","Tarpvyriausybinės klimato kaitos komisijos duomenys"]
[null,"CO2",1,null,null,null,null,null,null,"https://www.ipcc.ch/site/assets/uploads/2018/02/ar4-wg1-chapter2-1.pdf"]
[null,"CH4",25]
[null,"N2O",298]
[]
[null,"NOx emisijų faktoriai, g/kg:",null,null,null,null,null,null,"Šaltinis:","Europos monitoringo ir vertinimo programos (EMEP) ir Europos aplinkos agentūros gairės, žr. 3-6 lentelėje"]
[null,null,"M1 klasės",null,null,null,null,null,null,"https://www.eea.europa.eu/publications/emep-eea-guidebook-2023/part-b-sectoral-guidance-chapters/1-energy/1-a-combustion/1-a-3-b-i/view"]
[null,"Dyzelinas",12.96]
[null,"Benzinas",8.73]
[null,"LPG",15.2]
[]
[null,"KD emisijų faktoriai, g/kg:",null,null,null,null,null,null,"Šaltinis:","Europos monitoringo ir vertinimo programos (EMEP) ir Europos aplinkos agentūros gairės, žr. 3-6 lentelėje"]
[null,null,"M1 klasės",null,null,null,null,null,null,"https://www.eea.europa.eu/publications/emep-eea-guidebook-2023/part-b-sectoral-guidance-chapters/1-energy/1-a-combustion/1-a-3-b-i/view"]
[null,"Dyzelinas",1.1000000000000001]
[null,"Benzinas",0.03]
[null,"LPG",0]
[]
[null,"Sieros kiekis degaluose ppm (1 ppm = 10-6 g/g degalų):",null,null,null,null,null,null,"Šaltinis:","Europos monitoringo ir vertinimo programos (EMEP) ir Europos aplinkos agentūros gairės, žr. 3-14 lentelėje"]
[null,null,null,null,null,null,null,null,null,"https://www.eea.europa.eu/publications/emep-eea-guidebook-2023/part-b-sectoral-guidance-chapters/1-energy/1-a-combustion/1-a-3-b-i/view"]
[null,"Dyzelinas",5]
[null,"Benzinas",3]
[]
[null,"NMLOJ emisijos faktoriai, g/kg:",null,null,null,null,null,null,"Šaltinis:","Europos monitoringo ir vertinimo programos (EMEP) ir Europos aplinkos agentūros gairės, žr. 3-5 lentelėje"]
[null,null,"M1 klasės",null,null,null,null,null,null,"https://www.eea.europa.eu/publications/emep-eea-guidebook-2023/part-b-sectoral-guidance-chapters/1-energy/1-a-combustion/1-a-3-b-i/view"]
[null,"Dyzelinas",0.7]
[null,"Benzinas",10.050000000000001]
[null,"LPG",13.64]
[]
[]
[null,null,null,"Pradedama veikla","Pradedama naudotis įrengtais takais",null,null,null,null,null,"Naudojamasi visais planuotais įrengtais takais"]
[null,null,null,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]
[null,null,"Sumažėjusios CO2 emisijos, t",0,{"$f":"(E125*$C$140)+(E126*$C$141)+(E127*$C$142)","v":1773.2423186060244},{"$f":"(F125*$C$140)+(F126*$C$141)+(F127*$C$142)","v":4226.2614764394111},6468.4438861436383,10159.474230444654,11288.39592467016,13734.245219489529,15292.015577873317,15322.599609029068,15353.244808247127,15383.951297863621,15414.719200459347,15445.548638860262,15476.439736137983,15507.392615610259,15507.392615610259,15538.407400841483,15569.484215643166,15600.623184074455,15631.824430442597,15663.088079303487,15694.41425546209,15725.803083973013,15757.254690140962,15788.769199521244,15820.346737920285]
[null,null,"Sumažėjusios CH4 emisijos, t",0,{"$f":"((E125*$D$140)+(E126*$D$141)+(E127*$D$142))/1000","v":6.6755654314322663E-2},0.15910225421696059,0.24351167321251838,0.38246456371285958,0.42496406058190594,0.51704074311802106,0.57568471887600703,0.57683608831375932,0.57798976049038675,0.57914574001136754,0.5803040314913902,0.581464639554373,0.58262756883348188,0.58379282397114862,0.58379282397114862,0.58496040961909113,0.58613033043832929,0.58730259109920602,0.58847719628140427,0.58965415067396709,0.59083345897531503,0.59201512589326566,0.59319915614505225,0.59438555445734231,0.59557432556625689]
[null,null,"Sumažėjusios N2O emisijos, t",0,{"$f":"((E125*$E$140)+(E126*$E$141)+(E127*$E$142))/1000","v":5.2575792607021908E-2},0.12530664566081362,0.19178628926214222,0.30122358604442728,0.33469557813619455,0.40721384815669726,0.45340099947402884,0.45430780147297689,0.45521641707592303,0.45612684991007485,0.45703910360989491,0.4579531818171147,0.45886908818074879,0.45978682635711027,0.45978682635711027,0.46070640000982466,0.46162781280984427,0.46255106843546401,0.46347617057233487,0.46440312291347963,0.46533192915930655,0.46626259301762502,0.46719511820366033,0.46812950844006773,0.46906576745694784]
[null,null,"Išmetamo ŠESD kiekio sumažėjimasdėl  poveiklių poveikio, t CO2 ekv.",{"$f":"D175*$C$145+D176*$C$146+D177*$C$147","v":0},{"$f":"E175*$C$145+E176*$C$146+E177*$C$147","v":1790.5787961607748},4267.5804132017574,6531.6839921740702,10258.800473178715,11398.759308469294,13868.520964818175,15441.521193688477,15472.404236075859,15503.349044548011,15534.355742637108,15565.424454122382,15596.555303030622,15627.748413636684,15659.003910463956,15659.003910463956,15690.321918284888,15721.702562121458,15753.145967245704,15784.652259180188,15816.221563698553,15847.854006825946,15879.549714839595,15911.30881426928,15943.131431897818,15975.017694761613]
[null,null,"Sumažėjusios NOx emisijos, t",0,{"$f":"((E122*$C$151)/10^6+(E123*$C$152)/10^6+(E124*$C$153)/10^6)","v":6.8131209405001885},16.238068685273689,24.852943126114898,39.034556020706589,43.372079411846471,52.769479233062789,58.754717537965391,58.872226973041322,58.98997142698741,59.107951369841395,59.226167272581073,59.344619607126219,59.463308846340475,59.582235464033154,59.582235464033154,59.701399934961238,59.820802734831148,59.940444340300822,60.060325228981419,60.180445879439368,60.300806771198246,60.421408384740644,60.542251201510126,60.663335703913148,60.784662375320977]
[null,null,"Sumažėjusios KD emisijos, t",0,{"$f":"((E122*$C$157)/10^6+(E123*$C$158)/10^6+(E124*$C$159)/10^6)","v":0.42801954255595837},1.0201214379371966,1.5613322353893204,2.4522612995963011,2.724756796728216,3.3151280535750316,3.6911376655759507,3.6985199409071026,3.7059169807889174,3.7133288147504953,3.720755472379996,3.7281969833247559,3.7356533772914053,3.7431246840459877,3.7431246840459877,3.7506109334140803,3.7581121552809083,3.7656283795914707,3.7731596363506532,3.7807059556233549,3.7882673675346008,3.7958439022696697,3.8034355900742094,3.8110424612543583,3.8186645461768669]
[null,null,"Sumažėjusios SO2 emisijos, t ",0,{"$f":"(2*$C$163/1000*E122/10^6)+(2*$C$164/1000*E123/10^6)","v":4.7728797910916217E-3},1.1375454883472337E-2,1.7410539315492423E-2,2.7345359815642206E-2,3.0383978668552053E-2,3.6967255273678411E-2,4.1160168213256999E-2,4.1242488549683522E-2,4.1324973526782889E-2,4.1407623473836461E-2,4.1490438720784131E-2,4.1573419598225692E-2,4.1656566437422146E-2,4.1739879570296984E-2,4.1739879570296984E-2,4.1823359329437586E-2,4.1907006048096461E-2,4.1990820060192655E-2,4.2074801700313032E-2,4.2158951303713665E-2,4.2243269206321078E-2,4.2327755744733728E-2,4.2412411256223193E-2,4.2497236078735651E-2,4.2582230550893115E-2]
[null,null,"Sumažėjusios NMLOJ emisijos, t",0,{"$f":"((E122*$C$168)/10^6+(E123*$C$169)/10^6+(E124*C170)/10^6)","v":2.2480373790230281},4.3300118588701153,6.6272375458971151,10.408878897567035,11.565514460932718,14.071406846109845,15.667418868272019,15.698753706008567,15.730151213420584,15.761611515847427,15.793134738879122,15.824721008356875,15.856370450373589,15.888083191274339,15.888083191274339,15.919859357656891,15.951699076372202,15.983602474524947,16.015569679473995,16.047600818832944,16.079696020470607,16.111855412511549,16.144079123336574,16.176367281583246,16.208720016146412]
[null,null,null,null,"Nauda pradedama skaičiuoti praėjus pirmiems metams pradėjus įgyvendinti veiklas. "]
[]
[]
[null,null,"Ekonominės naudos įverčiai/metai",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]
[null,null,"5.2. Oro taršos sumažėjimas / padidėjimas (NOX) (kaimas)",11018.688293370946,11406.69,11799.9,12158.73,12519.77,12936.2,13366.48,13811.08,14270.46,14745.12,15235.57,15742.34,16265.96,16807,17366.04,17943.669999999998,18540.509999999998,19157.21,19794.419999999998,20452.82,21133.119999999999,21836.05,22562.36,23312.83,24088.26,24889.48,14013.05,14328.13,14650.29,14979.7,15316.51]
[null,null,"5.3. Oro taršos sumažėjimas / padidėjimas (SO2)",9932.3387433202879,10282.08,10636.52,10959.97,11285.41,11660.79,12048.65,12449.41,12863.5,13291.37,13733.47,14190.27,14662.27,15149.97,15653.89,16174.57,16712.57,17268.46,17842.84,18436.330000000002,19049.560000000001,19683.189999999999,20337.89,21014.37,21713.35,22435.58]
[null,null,"5.8. Oro taršos sumažėjimas / padidėjimas (NMLOJ)",931.1567571862771,963.95,997.18,1027.5,1058.01,1093.2,1129.56,1167.1300000000001,1205.95,1246.06,1287.51,1330.34,1374.59,1420.31,1467.55,1516.36,1566.8,1618.91,1672.76,1728.4,1785.89,1845.29,1906.67,1970.09,2035.62,2103.33,1557.01,1592.01,1627.81,1664.41,1701.83]
[null,null,"5.6. Oro taršos sumažėjimas / padidėjimas (KD2,5, miestas)",152088.93700709191,157444.4,162871.84,167824.71,172808.02,178555.97,184495.11,190631.8,196972.6,203524.31,210293.95,217288.76,224516.23,231984.1,239700.37,247673.3,255911.42,264423.56,273218.83,282306.65000000002,291696.75,301399.18,311424.34000000003,321782.95,332486.11,343545.28,416446.71999999997,428926.81]
[null,null,"5.7. Oro taršos sumažėjimas / padidėjimas (KD2,5; kaimas)",58973.261288464215,61049.87,63154.39,65074.89,67007.199999999997,69236,71538.929999999993,73918.460000000006,76377.14,78917.600000000006,81542.559999999998,84254.83,87057.32,89953.03,92945.05,96036.59,99230.96,102531.59,105942,109465.85,113106.91,116869.08,120756.39,124773,128923.21,133211.46,222651.84,227658.07,232776.87,238010.76,243362.33]
[null,null,"6.1 ŠESD emisijos sumažėjimas (padidėjimas) (CO2)",194.17744610263867,216.48161220902284,238.78577831540704,261.08994442179119,283.39411052817536,305.69827663455953,328.00244274094376,364.73871632792941,401.47498991491517,438.21126350190082,474.94753708888652,511.68381067587222,547.10807449189417,582.53233830791612,617.95660212393807,653.3808659399599,688.80512975598174,724.22939357200369,759.65365738802575,795.0779212040477,830.50218502006965,865.92644883609137,902.66272242307718,939.39899601006289,976.13526959704859,1012.8715431840342,800]
[]
[]
[]
[null,null,"Komponentai/metai",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]
[null,null,"5.2. Oro taršos sumažėjimas / padidėjimas (NOX) (kaimas)",0,{"$f":"D197+(E179*E187)","v":77715.158500794103},{"$f":"E197+(F179*F187)","v":269322.74518015509},571502.97035594215,1060206.6337873039,1621276.5274748323,2326618.7162539815,3138084.8205482243,{"$f":"L179*L187","v":840133.76012970717},869814.20748750062,900543.33065181447,932358.46210184391,965297.2087447308,999399.83178044436,1034707.4843578184,1069123.9710289077,1106894.402508148,1145999.6803597345,1186486.3302585373,1228403.0210498157,1271800.5844236976,1316731.4316962233,1363249.567683537,1411411.2100781014,1461274.2029031429,1512898.6384973039]
[null,null,"5.3. Oro taršos sumažėjimas / padidėjimas (SO2)",0,{"$f":"D198+(E181*E188)","v":49.075131842387343},{"$f":"E198+(F181*F188)","v":170.07038521953854},360.88937380115601,669.49297091820267,1023.7941655366678,1469.1996857898732,1981.6194955456772,2512.1422470045313,3061.4077603892074,3630.0781151384363,4218.8386430048176,4828.3993459772946,5459.4950778072471,6112.8865612139234,6788.011165115262,7486.9869855436409,8210.6564432049527,8959.8919270077604,9735.5968558392924,10538.706328236463,11370.188622245631,12231.045862528894,13122.315965259333,14045.073326269548,15000.430366372555]
[null,null,"5.8. Oro taršos sumažėjimas / padidėjimas (NMLOJ)",0,{"$f":"D199+(E182*E189)","v":2166.9956315092481},{"$f":"E199+(F180*F189)","v":3184.2403269914616},4788.509198853988,7383.0261764398711,10361.730306623158,14106.366350819371,18414.40385444303,{"$f":"L182*L189","v":18931.912031761032},19600.71222099485,20293.23244276872,21010.23886852045,21752.503250877275,22520.961514370112,23316.556487354654,24092.053827920754,24943.235641576815,25824.365151729722,26736.73087528635,27681.310634002853,28659.249826345567,29671.702269614205,30719.991359373395,31805.288840094152,32928.936765736486,34092.28707156123]
[null,null,"5.6. Oro taršos sumažėjimas / padidėjimas (KD2,5, miestas)",0,{"$f":"D200+(E180*E190)","v":67389.280065997329},69242.021333705459,72163.940045271578,76889.437531200267,82314.678314822886,89134.956142938259,96981.393097734224,{"$f":"L180*L190","v":728507.08891231834},754244.19643234764,780890.5841027,808478.34285666363,837040.73139344715,866612.18664290709,897228.3717219563,927072.04280912713,959824.16983752279,993733.3949786505,1028840.5800867776,1065188.0568533712,1102819.6399609768,1141780.6781956872,1182118.1820073565,1223880.7243090698,1267118.6829872872,1311884.1807424049]
[null,null,"5.7. Oro taršos sumažėjimas / padidėjimas (KD2,5; kaimas)",0,{"$f":"D201+(E182*E191)","v":137242.38974449661},410701.64738420484,841968.40168732964,1539438.2317523835,2340188.1909695212,3346841.5803348939,4504953.0552525045,{"$f":"L180*L191","v":282482.37531945348},292462.07392310747,302794.33767652116,313491.6197969463,324566.83780033799,336033.34031709511,347904.91091488855,359476.93060060404,372176.7235091753,385325.21467927843,398938.2017906796,413032.12677881517,427623.96825915482,442731.32203779067,458372.40664159809,474566.06888032932,491331.82755121251,508689.87944645784]
[null,null,"Iš viso:",{"$f":"SUM(D197:D201)","v":0},284562.89907463966,752620.7246102764,1490784.7106611985,2684586.8222182458,4055164.9212313364,5778170.8187684231,7760415.2922484521,1872567.2786402446,1939182.59782434,2008151.5629889427,2079557.5022669788,2153485.6805353705,2230025.8153326241,2309270.210043232,2386553.0094316751,2471325.5184819666,2559093.3116125981,2649961.7349382886,2744040.1121718436,2841442.1487984112,2942285.3228215612,3046691.1935543939,3154785.6080728541,3266698.7235336485,3382565.4161241008]
[null,null,"6. ŠESD emisijos sumažėjimas (padidėjimas) (CO2)",0,{"$f":"E178*E192","v":387627.3845801758},1019037.510489968,1705357.0104974313,2907283.6351825064,3484581.0763712069,4548908.753664352,5632120.6183364512,6211783.3346380461,6793742.1733223712,7378004.0002280949,7964575.6994727487,8533001.3405474238,9103668.8258836046,9676584.849155765,10231293.534776159,10807574.224837346,11386119.11248464,11966934.949385628,12550028.505157759,13135406.56741319,13723075.941803614,14333877.576449707,14947067.525330625,15562652.898496756,16180640.824885447]
[null,null,null,null,"Skaičiuojant 2024–2030 m. teikiamą naudą, vėlesniais metais pridedama ankstesnių metų nauda, kadangi tų metų langelyje įvertinamos tik tų metų investicijos"]
[]
[]
[]
[null,null,"Nelaimingų atsitikimų sumažėjimas dėl įrengtos infrastruktūros",null,"Šaltinis: Transporto kompetencijų agentūros duomenys ",null,null,"https://tka.lt/wp-content/uploads/2023/03/2019%E2%80%932022_EI-leidinys.pdf",null,null,null,null,"ir jo priedai"]
[null,null,null,null,null,null,null,"https://tka.lt/katalogas/eismo-ivykiu-statistika-lietuvoje/#tab-1"]
[]
[null,null,"Eismo įvykiuose nukentėjusių ir nenukentėjusių pasiskirstymas, 2019–2022 m.(duomenų šaltinio priedo 1.4. lentelė)"]
[null,null,"Eismo dalyviai","visi eismo įvykiuose dalyvavę eismo dalyviai","žuvę ","sunkiai sužeisti","lengvai sužeisti","eismo įvykiuose dalyvavę bet nenukentėję "]
[null,null,"Keleiviai",5869,141,434,3361,1930]
[null,null,"Motociklų ir mopedų vairuotojai",1380,71,194,1003,104]
[null,null,"Dviratininkai",1532,41,95,1155,181,"Skaičiuoklei aktualūs duomenys"]
[null,null,"Pėstieji",3060,170,359,2467,48]
[null,null,"Automobilių vairuotojai",14756,198,423,3510,10213]
[null,null,"Paspirtukininkai",631,3,31,435,104]
[null,null,"Kiti",324,5,16,77,154]
[null,null,"Viso",{"$f":"SUM(D213:D219)","v":27552},{"$f":"SUM(E213:E219)","v":629},{"$f":"SUM(F213:F219)","v":1552},{"$f":"SUM(G213:G219)","v":12008},{"$f":"SUM(H213:H219)","v":12734}]
[]
[]
[null,null,"Dviratininkai sudaro ",{"$f":"D215/D220","v":5.5603948896631825E-2},{"$f":"E215/E220","v":6.518282988871224E-2},{"$f":"F215/F220","v":6.1211340206185565E-2},{"$f":"G215/G220","v":9.6185876082611588E-2},{"$f":"H215/H220","v":1.4213915501806187E-2}]
[null,null,"Pėstieji sudaro",{"$f":"D216/D220","v":0.11106271777003485},{"$f":"E216/E220","v":0.27027027027027029},{"$f":"F216/F220","v":0.23131443298969073},{"$f":"G216/G220","v":0.20544636908727515},{"$f":"H216/H220","v":3.7694361551751216E-3}]
[]
[null,null,"2022 m. už gyvenvietės ribų žuvo 45 proc.  visų žuvusiųjų pėsčiųjų. Kadangi tyrimų nėra, daroma prielaida, kad ir sužeistųjų 45 proc. daugiau užmiestyyje. ",{"$f":"D224*45/100","v":4.9978222996515678E-2},{"$f":"E224*45/100","v":0.12162162162162163},{"$f":"F224*45/100","v":0.10409149484536083},{"$f":"G224*45/100","v":9.2450866089273817E-2},{"$f":"H224*45/100","v":1.6962462698288047E-3}]
[]
[null,null," Eismo įvykių ir nukentėjusiųjų pasiskirstymas valstybinės ir vietinės reikšmės keliuose, 2019–2022 m. (duomenų šaltinio priedo 2.2 lentelė)"]
[null,null,"Kelio reikšmė","2019 m.",null,null,"2020 m.",null,null,"2021 m.",null,null,"2022 m.",null,null,"Kelių ilgis, km***","2022 m. 100-ui kelio kilometrų tenka:"]
[null,null,null,"EĮ","Žuvo ","Sužeista","EĮ","Žuvo","Sužeista","EĮ","Žuvo","Sužeista","EĮ","Žuvo","Sužeista",null,"EĮ/100km","Žuvusių/ 100km","Sužeistų/ 100km "]
[null,null,"Valstybinės reikšmės keliai*"]
[null,null,"Magistraliniai ",321,40,422,253,37,323,260,39,329,255,22,354,1751.29,{"$f":"M232*100/P232","v":14.560695258923422},{"$f":"N232*100/P232","v":1.2562168458679031},{"$f":"O232*100/P232","v":20.213671065328988}]
[null,null,"Krašto ",561,48,733,421,48,520,414,44,527,384,24,511,4924.62,{"$f":"M233*100/P233","v":7.7975559535558077},{"$f":"N233*100/P233","v":0.48734724709723798},{"$f":"O233*100/P233","v":10.376435136112026},"Skaičiuoklei aktualūs duomenys"]
[null,null,"Rajoniniai",415,32,515,377,42,432,378,24,463,354,23,419,14527.92,{"$f":"M234*100/P234","v":2.4366874266928784},{"$f":"N234*100/P234","v":0.15831584975688193},{"$f":"O234*100/P234","v":2.8841017847014574}]
[null,null,"Vietinės reikšmės keliai**",1893,66,2101,1775,48,1928,1756,41,1892,1885,51,2091,70279,{"$f":"M235*100/P235","v":2.6821667923561803},{"$f":"N235*100/P235","v":7.256790790990196E-2},{"$f":"O235*100/P235","v":2.9752842243059803}]
[null,null,"Viso:",{"$f":"SUM(D232:D235)","v":3190},186,3771,2826,175,3203,2808,148,3211,2878,120,3375]
[null,null,"* valstybinės reikšmės keliai, priklausantys LAKD",null,null,null,null,null,null,null,null,null,null,null,null,"*** Valstybinės reikšmės automobilių kelių sąrašas (šaltinis: Lietuvos Respublikos Vyriausybės nutarimas 1999 m. birželio 9 d. Nr. 757, suvestinė redakcija nuo 2023 balandžio  4 d.).\n*** Vietinės reikšmės kelių, gatvių ilgiai (šaltinis: Statistikos departamentas, www.stat.gov.lt, 2023-04-07)."]
[null,null,"** savivaldybėms priklausantys keliai ir gatvės"]
[]
[]
[null,null," 2019–2022 m. įvykusių eismo įvykių ir nukentėjusių dviratininkų pasiskirstymas gyvenamojoje ir užmiesčio teritorijose (duomenų šaltinio priedo 1.15 lentelė)"]
[null,null,"Teritorija","2019 m.",null,null,"2020 m.",null,null,"2021 m.",null,null,"2022 m.",null,null,"2019-2022 m. vidurkis per metus"]
[null,null,null,"EĮ","Žuvo","Sužeista","EĮ","Žuvo","Sužeista","EĮ","Žuvo","Sužeista","EĮ","Žuvo","Sužeista","EĮ","Žuvo","Viso sužeista","iš jų sunkiai sužeista","iš jų lengvai sužeista"]
[null,null,"Užmiestis",40,7,32,44,5,35,29,4,24,43,2,36,39,5,32,2.75,29,"Skaičiuoklei aktualūs duomenys"]
[null,null,"Gyvenvietė",320,4,267,370,9,303,340,7,269,348,3,284,345,6,281,21,260]
[null,null,"Viso:",{"$f":"SUM(D244:D245)","v":360},11,299,414,14,338,369,11,293,391,5,320,384,11,313,23.75,289]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Užsmiestyje žuvusiųjų, sužeistų dviratinkų pasiskirstymas proc. ",null,null,{"$f":"Q244/Q246","v":0.45454545454545453},{"$f":"R244/R246","v":0.10223642172523961},{"$f":"S244/S246","v":0.11578947368421053},{"$f":"T244/T246","v":0.10034602076124567}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Užsmiestyje sužeistų dviratinkų pasiskirstymas proc. ",null,null,null,1,{"$f":"S244/R244","v":8.59375E-2},{"$f":"T244/R244","v":0.90625}]
[]
[]
[]
[null,null,null,"2019 m. ",null,null,"2020m. ",null,null,"2021 m. ",null,null,"2022 m.",null,null,"Vidut. 2019-2022 m. "]
[null,null,null,"EĮ/100km","Žuvusių/ 100km","Sužeistų/ 100km ","EĮ/100km","Žuvusių/ 100km","Sužeistų/ 100km ","EĮ/100km","Žuvusių/ 100km","Sužeistų/ 100km ","EĮ/100km","Žuvusių/ 100km","Sužeistų/ 100km ","EĮ/100km","Žuvusių/ 100km","Sužeistų/ 100km "]
[null,null,"Krašto ",{"$f":"D233*100/$P$233","v":11.391741900897937},{"$f":"E233*100/$P$233","v":0.97469449419447596},14.884397171761476,8.5488829594973819,0.97469449419447596,10.55919035377349,8.4067400124273544,0.89346995301160292,10.701333300843517,7.7975559535558077,0.48734724709723798,10.376435136112026,{"$f":"AVERAGE(D255,G255,J255,M2688)","v":9.4491216242742251},{"$f":"AVERAGE(E255,H255,K255,N255)","v":0.83255154712444823},{"$f":"AVERAGE(F255,I255,L255,O255)","v":11.630338990622626}]
[null,null,"Rajoniniai",{"$f":"D234*100/$P$234","v":2.8565685934393912},0.22026553009653138,3.5448983749910519,2.5950032764497601,0.28909850825169742,2.9735846563031734,2.6018865742652766,0.16519914757239854,3.1869668885841884,2.4366874266928784,0.15831584975688193,2.8841017847014574,{"$f":"AVERAGE(D256,G256,J256,M2689)","v":2.6844861480514761},{"$f":"AVERAGE(E256,H256,K256,N256)","v":0.2082197589193773},{"$f":"AVERAGE(F256,I256,L256,O256)","v":3.147387926144968}]
[]
[]
[]
[null,null,null,null,null,null,null,"       "]
[null,null,"Prognozės kiek būtų išvengta žūčių ir sužalojimų per metus įrentoje infrastruktūroje"]
[null,null,"Nukentėjusių kategorija","Žūtys ","Sunkiai sužeisti","Lengvai sužeisti"]
[null,null,"Dviratininkai",{"$f":"(($Q$255+$Q$256)*E223*Q248)*($D$17/100)","v":0.11914072710777486},{"$f":"((R255+R256)*(F223+G223)*S249)*($D$17/100)","v":0.77229247824448211},{"$f":"(($R$255+$R$256)*(G223+H223)*T249)*($D$17/100)","v":5.7123961190705161}," "]
[null,null,"Pėstieji",{"$f":"(($Q$255+$Q$256)*E224)*0.45*($D$17/100)","v":0.4890581554204515},{"$f":"(R255+R256)*((F224+G224)*F224)*0.45*($D$17/100)","v":2.5957385239523232},{"$f":"(($R$255+$R$256)*(F224+G224)*G224)*0.45*($D$17/100)","v":2.3054551674678052}]
[null,null,"Viso",{"$f":"SUM(D263:D264)","v":0.6081988825282264},{"$f":"SUM(E263:E264)","v":3.3680310021968052},{"$f":"SUM(F263:F264)","v":8.0178512865383205}]
[]
[null,null,"Apibendrinimas"]
[null,null,"Įrengtoje infrastruktūroje būtų išvengta 2 žūčių per 3 metus, skaičiavimuose naudojama 0,66 žūties kasmet",0.66]
[null,null,"Įrengtoje infrastruktūroje būtų išvengta 3 sunkiai sužeistų asmenų per 1 metus",3]
[null,null,"Įrengtoje infrastruktūroje būtų išvengta 8 lengvai sužeistų asmenų per 1 metus",8]
[]
[]
[null,null,null,"Pradedama veikla","Pradedama naudotis įrengtais takais",null,null,null,null,null,"Naudojamasi visais planuotais įrengtais takais"]
[null,null,"Komponentai/metai",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]
[null,null,"3.1. Nelaimingų atsitikimų sumažėjimas (žūtis)",0,{"$f":"$D$268*$G$18","v":7.9407653961828556E-2},{"$f":"$D$268*($G$18+$H$18)","v":0.18794084304357053},{"$f":"$D$268*($G$18+$H$18+$I$18)","v":0.28565060746139631},{"$f":"$D$268*($G$18+$H$18+$I$18+$J$18)","v":0.44553015048063732},{"$f":"$D$268*($G$18+$H$18+$I$18+$J$18+$K$18)","v":0.4915963267609133},{"$f":"$D$268*($G$18+$H$18+$I$18+$J$18+$K$18+$L$18)","v":0.59395251085769307},{"$f":"$D$268*($G$18+$H$18+$I$18+$J$18+$K$18+$L$18+$M$18)","v":0.66},0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66]
[null,null,"3.2. Nelaimingų atsitikimų sumažėjimas (sunkus sužalojimas)",0,{"$f":"ROUND(3*($G$18+$H$18),0)","v":1},{"$f":"ROUND(3*($G$18+$H$18+$I$18),0)","v":1},{"$f":"ROUND(3*($G$18+$H$18+$I$18+$J$18),0)","v":2},{"$f":"ROUND(3*($G$18+$H$18+$I$18+$J$18+$K$18),0)","v":2},{"$f":"ROUND(3*($G$18+$H$18+$I$18+$J$18+$K$18+$L$18),0)","v":3},{"$f":"3*($G$18+$H$18+$I$18+$J$18+$K$18+$L$18+$M$18)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"3.3. Nelaimingų atsitikimų sumažėjimas (lengvas sužalojimas)",0,{"$f":"ROUND(3*($G$18+$H$18),0)","v":1},{"$f":"ROUND(8*($G$18+$H$18+$I$18),0)","v":3},{"$f":"ROUND(8*($G$18+$H$18+$I$18+$J$18),0)","v":5},{"$f":"ROUND(8*($G$18+$H$18+$I$18+$J$18+$K$18),0)","v":6},{"$f":"ROUND(8*($G$18+$H$18+$I$18+$J$18+$K$18+$L$18),0)","v":7},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,null,"Nauda pradedama skaičiuoti proporcingai nuo planuojamų įrengti km skaičiaus po jų įgyvendinimo. "]
[]
[]
[]
[null,null,"Ekonominės naudos įverčiai/metai",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,"3.1. Nelaimingų atsitikimų sumažėjimas (žūtis)",870212.06,900854.61,931908.95,960247.95,988761.14,1021649.36,1055631.51,1090743.98,1127024.3700000001,1164511.51,1203245.55,1243267.97,1284621.6100000001,1327350.76,1371501.17,1417120.11,1464256.43,1512960.6,1563284.78,1615282.84,1669010.46,1724525.17,1781886.41,1841155.61,1902396.22,1965673.82]
[null,null,"3.2. Nelaimingų atsitikimų sumažėjimas (sunkus sužalojimas)",124580.85,128967.67999999999,133413.47,137470.51999999999,141552.51,146260.84,151125.76999999999,156152.53,161346.48000000001,166713.20000000001,172258.42,177988.09,183908.34,190025.5,196346.14,202877.02,209625.12,216597.69,223802.17,231246.29,238938.01,246885.58,255097.5,263582.57,272349.87,281408.78000000003]
[null,null,"3.3. Nelaimingų atsitikimų sumažėjimas (lengvas sužalojimas)",8374.2999999999993,8669.18,8968.0300000000007,9240.74,9515.1299999999992,9831.6200000000008,10158.64,10496.54,10845.68,11206.43,11579.17,11964.32,12362.28,12773.47,13198.35,13637.35,14090.96,14559.65,15043.93,15544.33,16061.36,16595.599999999999,17147.599999999999,17717.96,18307.3,18916.240000000002]
[]
[null,null,null,null,null,null,null,null,null,null,"Naudojamasi visais planuotais įrengtais takais"]
[null,null,"Komponentai/metai",2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,"3.1. Nelaimingų atsitikimų sumažėjimas (žūtis)",0,{"$f":"E283*E275","v":71534.75114079802},175143.7537028486,274295.41023106052,440522.89949360653,502239.07261363795,626994.98590499791,719891.02679999999,743836.08420000016,768577.59660000005,794142.06300000008,820556.8602,847850.26260000013,876051.50160000008,905190.77220000001,935299.27260000014,966409.24380000005,998553.99600000016,1031767.9548000001,1066086.6744000001,1101546.9036000001,1138186.6122000001,1176045.0305999999,1215162.7026000002,1255581.5052,1297344.7212]
[null,null,"3.2. Nelaimingų atsitikimų sumažėjimas (sunkus sužalojimas)",0,{"$f":"E284*E276","v":128967.67999999999},133413.47,274941.03999999998,283105.02,438782.52,453377.30999999994,468457.58999999997,484039.44000000006,500139.60000000003,516775.26,533964.27,551725.02,570076.5,589038.42000000004,608631.05999999994,628875.36,649793.07000000007,671406.51,693738.87,716814.03,740656.74,765292.5,790747.71,817049.61,844226.34000000008]
[null,null,"3.3. Nelaimingų atsitikimų sumažėjimas (lengvas sužalojimas)",0,{"$f":"E285*E277","v":8669.18},26904.090000000004,46203.7,57090.78,68821.340000000011,81269.119999999995,83972.32,86765.440000000002,89651.44,92633.36,95714.559999999998,98898.240000000005,102187.76,105586.8,109098.8,112727.67999999999,116477.2,120351.44,124354.64,128490.88,132764.79999999999,137180.79999999999,141743.67999999999,146458.4,151329.92000000001]
[null,null,"Viso",0,{"$f":"SUM(E289:E291)","v":209171.61114079802},{"$f":"SUM(F289:F291)","v":335461.31370284862},595440.15023106046,780718.69949360657,1009842.9326136379,1161641.4159049978,1272320.9368,1314640.9642000003,1358368.6366000001,1403550.6830000002,1450235.6902000001,1498473.5226,1548315.7616000001,1599815.9922,1653029.1326000001,1708012.2838000001,1764824.2660000001,1823525.9048000001,1884180.1843999999,1946851.8136,2011608.1522000001,2078518.3306,2147654.0926000001,2219089.5151999998,2292900.9812000003]
[]
[]
[]
[null,null,"Siekiamas rodiklis - Dviračiams skirtos infrastruktūros metinis naudotojų skaičius ",null,23788,"Suplanuotas 2021-2027 IP tik 1.2 veiklai"]
[]
[]
[null,null,"Vidutinis automobilio nuvažiuojamas atstumas, kurį pakeis dviratis, km",5.5]
[null,null,"Vertinama, kad sukurtos infarstruktūros  ribose  gyventojai vietoje kelionių automobiliu rinksis  kelionę dviračiu "]
[null,null,"Sukurta infrastruktūra  gyventojai naudosis ne tik kasdienių kelionių (į darbą, mokyklą, parduotuvę ir pan.) tikslu, bet poilsiniu, rekreaciniu tikslu. Vertinama, kad tokių naudotojų galėtų sudaryti 25 proc. kasdienes keliones vykdančių naudotojų",0.25]
[null,null,"Sukurta ar rekosntruota esama dviračių takų infrastruktūra naudosis ir keliaujantys dviratininkai. Manoma, kad jie galėtų sudaryti apie 10 proc.  kasdienių kelionių dviratininkų skaičiaus.  ",0.1]
[null,null,"Viename automobilyje vidutiniškai važiuoja 1,2 keleviai ",1.2]
[]
[null,null,null,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]
[null,null,"Dviračių naudotojai dėl 1.2 veiklos"]
[null,null,"Dėl pakeistų automobilių į dviračius, atsiradęs naudotojų sk. ",null,{"$f":"E96*$D$303*G9/$D$299","v":2119.4754210327274},{"$f":"F96*$D$303*(G9+H9)/$D$299","v":9465.2624341567207},{"$f":"G96*$D$303*(G9+H9+I9)/$D$299","v":14748.867502183612},{"$f":"H96*$D$303*(G9+H9+I9+J9)/$D$299","v":17591.544092231055},{"$f":"I96*$D$303*(G9+H9+I9+J9+K9)/$D$299","v":17714.684900876669},{"$f":"J96*$D$303*(G9+H9+I9+J9+K9+L9)/$D$299","v":17838.687695182805},{"$f":"K96*$D$303*(G9+H9+I9+J9+K9+L9+M9)/$D$299","v":17874.365070573174},{"$f":"L96*$D$303*$D$9/$D$299","v":17910.11380071432},17945.934028315751,17981.825896372378,18017.789548165121,18053.825127261454,18089.932777515976,18126.112643071006,18126.112643071006,18162.364868357152,18198.689598093864,18235.086977290051,18271.557151244629,18308.10026554712,18344.716466078211,18381.405899010369,18418.16871080839,18455.00504823001,18491.915058326467]
[null,null,"Rekreaciniais, poilsio tikslais važiuojantys gyventojai",null,{"$f":"E307*$D$301","v":529.86885525818184},{"$f":"F307*$D$301","v":2366.3156085391802},{"$f":"G307*$D$301","v":3687.2168755459029},4397.8860230577639,4428.6712252191674,4459.6719237957013,4468.5912676432936,4477.52845017858,4486.4835070789377,4495.4564740930946,4504.4473870412803,4513.4562818153636,4522.4831943789941,4531.5281607677516,4531.5281607677516,4540.591217089288,4549.6723995234661,4558.7717443225129,4567.8892878111574,4577.0250663867801,4586.1791165195527,4595.3514747525924,4604.5421777020974,4613.7512620575026,4622.9787645816168]
[null,null,"Keliaujatys dviratininkai",null,{"$f":"E307*$D$302","v":211.94754210327275},{"$f":"F307*$D$302","v":946.52624341567207},{"$f":"G307*$D$302","v":1474.8867502183612},1759.1544092231056,1771.4684900876671,1783.8687695182807,1787.4365070573176,1791.0113800714321,1794.5934028315751,1798.1825896372379,1801.7789548165122,1805.3825127261455,1808.9932777515978,1812.6112643071008,1812.6112643071008,1816.2364868357154,1819.8689598093865,1823.5086977290052,1827.1557151244631,1830.8100265547121,1834.4716466078212,1838.1405899010369,1841.8168710808391,1845.5005048230012,1849.1915058326467]
[null,null,"viso",null,{"$f":"SUM(E307:E309)","v":2861.2918183941815},{"$f":"SUM(F307:F309)","v":12778.104286111573},{"$f":"SUM(G307:G309)","v":19910.971127947876},23748.584524511924,{"$f":"SUM(I307:I309)","v":23914.824616183505},{"$f":"SUM(J307:J309)","v":24082.228388496787},24130.392845273785,24178.653630964331,24227.010938226264,24275.464960102712,24324.015890022914,24372.663921802963,24421.409249646567,24470.252068145859,24470.252068145859,24519.192572282154,24568.230957426716,24617.367419341568,24666.602154180251,24715.935358488612,24765.367229205585,24814.897963664,24864.527759591325,24914.256815110515,24964.08532874073]
[null,null,"Dviračių naudotojai dėl 1.3 veiklos"]
[null,null,"Dėl pakeistų automobilių į dviračius, atsiradęs naudotojų sk. ",null,{"$f":"E96*$D$303*G13/$D$299","v":6041.8743923127277},{"$f":"F96*$D$303*(G13+H13)/$D$299","v":9986.1108778690268},{"$f":"G96*$D$303*(G13+H13+I13)/$D$299","v":15022.152932470804},{"$f":"H96*$D$303*(G13+H13+I13+J13)/$D$299","v":29167.447752441549},{"$f":"I96*$D$303*(G13+H13+I13+J13+K13)/$D$299","v":34240.170341468431},{"$f":"J96*$D$303*(G13+H13+I13+J13+K13+L13)/$D$299","v":45373.191743064177},{"$f":"K96*$D$303*(G13+H13+I13+J13+K13+L13+M13)/$D$299","v":52507.154235971655},{"$f":"L96*$D$303*$D$13/$D$299","v":52612.168544443601},52717.392881532483,52822.827667295554,52928.47332263014,53034.3302692754,53140.39892981395,53246.679727673574,53246.679727673574,53353.173087128926,53459.879433303184,53566.79919216979,53673.932790554121,53781.280656135226,53888.843217447495,53996.620903882402,54104.614145690161,54212.823373981548,54321.249020729498]
[null,null,"Rekreaciniais, poilsio tikslais važiuojantys gyventojai",null,{"$f":"E312*$D$301","v":1510.4685980781819},{"$f":"F312*$D$301","v":2496.5277194672567},{"$f":"G312*$D$301","v":3755.5382331177011},{"$f":"H312*$D$301","v":7291.8619381103872},{"$f":"I312*$D$301","v":8560.0425853671077},{"$f":"J312*$D$301","v":11343.297935766044},{"$f":"K312*$D$301","v":13126.788558992914},{"$f":"L312*$D$301","v":13153.0421361109},{"$f":"M312*$D$301","v":13179.348220383121},{"$f":"N312*$D$301","v":13205.706916823889},{"$f":"O312*$D$301","v":13232.118330657535},{"$f":"P312*$D$301","v":13258.58256731885},{"$f":"Q312*$D$301","v":13285.099732453487},{"$f":"R312*$D$301","v":13311.669931918394},{"$f":"S312*$D$301","v":13311.669931918394},{"$f":"T312*$D$301","v":13338.293271782231},{"$f":"U312*$D$301","v":13364.969858325796},{"$f":"V312*$D$301","v":13391.699798042448},{"$f":"W312*$D$301","v":13418.48319763853},{"$f":"X312*$D$301","v":13445.320164033807},{"$f":"Y312*$D$301","v":13472.210804361874},{"$f":"Z312*$D$301","v":13499.1552259706},{"$f":"AA312*$D$301","v":13526.15353642254},{"$f":"AB312*$D$301","v":13553.205843495387},{"$f":"AC312*$D$301","v":13580.312255182374}]
[null,null,"Keliaujatys dviratininkai",null,{"$f":"E312*$D$302","v":604.18743923127283},{"$f":"F312*$D$302","v":998.61108778690277},1502.2152932470806,2916.7447752441549,3424.0170341468433,4537.3191743064181,5250.7154235971657,5261.2168544443603,5271.7392881532487,5282.282766729556,5292.8473322630143,5303.4330269275406,5314.0398929813955,5324.6679727673582,5324.6679727673582,5335.3173087128926,5345.9879433303186,5356.6799192169792,5367.3932790554127,5378.1280656135232,5388.8843217447502,5399.6620903882404,5410.4614145690166,5421.2823373981555,5432.1249020729501]
[null,null,"viso",null,{"$f":"SUM(E312:E314)","v":8156.5304296221821},{"$f":"SUM(F312:F314)","v":13481.249685123186},{"$f":"SUM(G312:G314)","v":20279.906458835587},{"$f":"SUM(H312:H314)","v":39376.054465796085},{"$f":"SUM(I312:I314)","v":46224.229960982375},{"$f":"SUM(J312:J314)","v":61253.808853136637},{"$f":"SUM(K312:K314)","v":70884.65821856173},{"$f":"SUM(L312:L314)","v":71026.42753499886},{"$f":"SUM(M312:M314)","v":71168.480390068842},{"$f":"SUM(N312:N314)","v":71310.817350849},{"$f":"SUM(O312:O314)","v":71453.438985550689},{"$f":"SUM(P312:P314)","v":71596.345863521783},{"$f":"SUM(Q312:Q314)","v":71739.53855524883},{"$f":"SUM(R312:R314)","v":71883.017632359333},{"$f":"SUM(S312:S314)","v":71883.017632359333},{"$f":"SUM(T312:T314)","v":72026.783667624055},{"$f":"SUM(U312:U314)","v":72170.837234959297},{"$f":"SUM(V312:V314)","v":72315.178909429218},{"$f":"SUM(W312:W314)","v":72459.809267248056},{"$f":"SUM(X312:X314)","v":72604.728885782548},{"$f":"SUM(Y312:Y314)","v":72749.938343554124},{"$f":"SUM(Z312:Z314)","v":72895.438220241253},{"$f":"SUM(AA312:AA314)","v":73041.229096681709},{"$f":"SUM(AB312:AB314)","v":73187.311554875079},{"$f":"SUM(AC312:AC314)","v":73333.686177984811}]
[null,null,"Iš viso:",null,{"$f":"SUM(E310+E315)","v":11017.822248016364},{"$f":"SUM(F310+F315)","v":26259.353971234759},40190.877586783463,63124.638990308013,{"$f":"SUM(I310+I315)","v":70139.05457716588},85336.037241633428,95015.051063835519,95205.081165963187,95395.491328295102,95586.282310951705,95777.454875573603,95969.009785324743,96160.947804895404,96353.269700505189,96353.269700505189,96545.976239906217,96739.06819238601,96932.546328770783,97126.411421428304,97320.66424427116,97515.305572759709,97710.336183905252,97905.75685627303,98101.568369985587,98297.771506725549]

{"sheet":"SNA","index":10,"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",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$7+I6","v":2025},{"$f":"$H$7+J6","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$7+BV6","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[null,"L.","Socialinis - ekonominis poveikis",null,null,{"$f":"H8+NPV(SD,I8:INDEX(I8:DC8,PAL))","v":158361879.40199143},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H8:$DC8)","v":327643765.605088},{"$f":"'Alternatyva 1'!H$117","v":0},{"$f":"'Alternatyva 1'!I$117","v":889426.70279300166},{"$f":"'Alternatyva 1'!J$117","v":2126340.8289387012},{"$f":"'Alternatyva 1'!K$117","v":3821000.7260133699},{"$f":"'Alternatyva 1'!L$117","v":6418795.0296976641},{"$f":"'Alternatyva 1'!M$117","v":8600929.2037793156},{"$f":"'Alternatyva 1'!N$117","v":11551185.125089992},{"$f":"'Alternatyva 1'!O$117","v":14734405.813273314},{"$f":"'Alternatyva 1'!P$117","v":9468679.6412984766},{"$f":"'Alternatyva 1'!Q$117","v":10161120.847694539},{"$f":"'Alternatyva 1'!R$117","v":10859673.341044761},{"$f":"'Alternatyva 1'!S$117","v":11564475.920957107},{"$f":"'Alternatyva 1'!T$117","v":12255207.786758209},{"$f":"'Alternatyva 1'!U$117","v":12952398.140377795},{"$f":"'Alternatyva 1'!V$117","v":13656199.564435685},{"$f":"'Alternatyva 1'!W$117","v":14341404.189844521},{"$f":"'Alternatyva 1'!X$117","v":15057581.597182073},{"$f":"'Alternatyva 1'!Y$117","v":15780847.599300126},{"$f":"'Alternatyva 1'!Z$117","v":16511375.120145207},{"$f":"'Alternatyva 1'!AA$117","v":17249343.23781294},{"$f":"'Alternatyva 1'!AB$117","v":17994937.154767103},{"$f":"'Alternatyva 1'!AC$117","v":18748348.515030589},{"$f":"'Alternatyva 1'!AD$117","v":19530608.957005925},{"$f":"'Alternatyva 1'!AE$117","v":20321172.126118105},{"$f":"'Alternatyva 1'!AF$117","v":21120249.367145259},{"$f":"'Alternatyva 1'!AG$117","v":21928059.068584237},{"$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":134455761.04387566},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H9:$DC9)","v":152529455.04132232},{"$f":"'Alternatyva 1'!H$8+'Alternatyva 1'!H$9-'Alternatyva 1'!H$113","v":23834083.140495867},{"$f":"'Alternatyva 1'!I$8+'Alternatyva 1'!I$9-'Alternatyva 1'!I$113","v":28398099.17355372},{"$f":"'Alternatyva 1'!J$8+'Alternatyva 1'!J$9-'Alternatyva 1'!J$113","v":23780227.272727273},{"$f":"'Alternatyva 1'!K$8+'Alternatyva 1'!K$9-'Alternatyva 1'!K$113","v":22419235.537190083},{"$f":"'Alternatyva 1'!L$8+'Alternatyva 1'!L$9-'Alternatyva 1'!L$113","v":20149214.876033057},{"$f":"'Alternatyva 1'!M$8+'Alternatyva 1'!M$9-'Alternatyva 1'!M$113","v":19569421.487603307},{"$f":"'Alternatyva 1'!N$8+'Alternatyva 1'!N$9-'Alternatyva 1'!N$113","v":14379173.553719008},{"$f":"'Alternatyva 1'!O$8+'Alternatyva 1'!O$9-'Alternatyva 1'!O$113","v":0},{"$f":"'Alternatyva 1'!P$8+'Alternatyva 1'!P$9-'Alternatyva 1'!P$113","v":0},{"$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":20088044.680510432},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H10:$DC10)","v":42678640.73001653},{"$f":"'Alternatyva 1'!H$89-'Alternatyva 1'!H$114","v":0},{"$f":"'Alternatyva 1'!I$89-'Alternatyva 1'!I$114","v":156716.3019421488},{"$f":"'Alternatyva 1'!J$89-'Alternatyva 1'!J$114","v":370913.790247934},{"$f":"'Alternatyva 1'!K$89-'Alternatyva 1'!K$114","v":563750.52800826472},{"$f":"'Alternatyva 1'!L$89-'Alternatyva 1'!L$114","v":879283.47084297542},{"$f":"'Alternatyva 1'!M$89-'Alternatyva 1'!M$114","v":970198.14255371923},{"$f":"'Alternatyva 1'!N$89-'Alternatyva 1'!N$114","v":1172204.8994876037},{"$f":"'Alternatyva 1'!O$89-'Alternatyva 1'!O$114","v":1302554.0249752072},{"$f":"'Alternatyva 1'!P$89-'Alternatyva 1'!P$114","v":1302554.0249752069},{"$f":"'Alternatyva 1'!Q$89-'Alternatyva 1'!Q$114","v":1302554.0249752069},{"$f":"'Alternatyva 1'!R$89-'Alternatyva 1'!R$114","v":1312107.2687355378},{"$f":"'Alternatyva 1'!S$89-'Alternatyva 1'!S$114","v":1325164.4988595047},{"$f":"'Alternatyva 1'!T$89-'Alternatyva 1'!T$114","v":1336919.6024380168},{"$f":"'Alternatyva 1'!U$89-'Alternatyva 1'!U$114","v":1356154.1241818184},{"$f":"'Alternatyva 1'!V$89-'Alternatyva 1'!V$114","v":1361696.1769834713},{"$f":"'Alternatyva 1'!W$89-'Alternatyva 1'!W$114","v":1374010.2742809921},{"$f":"'Alternatyva 1'!X$89-'Alternatyva 1'!X$114","v":1381956.2055867771},{"$f":"'Alternatyva 1'!Y$89-'Alternatyva 1'!Y$114","v":1381956.2055867771},{"$f":"'Alternatyva 1'!Z$89-'Alternatyva 1'!Z$114","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AA$89-'Alternatyva 1'!AA$114","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AB$89-'Alternatyva 1'!AB$114","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AC$89-'Alternatyva 1'!AC$114","v":14154253.726247935},{"$f":"'Alternatyva 1'!AD$89-'Alternatyva 1'!AD$114","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AE$89-'Alternatyva 1'!AE$114","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AF$89-'Alternatyva 1'!AF$114","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AG$89-'Alternatyva 1'!AG$114","v":1381956.2055867771},{"$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":20145089.060814101},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H11:$DC11)","v":53703510.319368064},{"$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$88)","v":53703510.319368064},{"$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":13106442.518354334},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H12:$DC12)","v":44383066.37964303},{"$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$88)","v":44383066.37964303},{"$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":16924516.19595965},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H13:$DC13)","v":176818736.2133922},{"$f":"H8-H9-H10+H12","v":-23834083.140495867},{"$f":"I8-I9-I10+I12","v":-27665388.772702865},{"$f":"J8-J9-J10+J12","v":-22024800.234036509},-19161985.339184977,-14609703.317178369,-11938690.42637771,-4000193.32811662,13431851.788298108,8166125.6163232699,8858566.8227193318,9547566.0723092239,10239311.422097603,10918288.184320193,11596244.016195977,12294503.387452213,12967393.915563529,13675625.391595297,14398891.393713348,15129418.914558429,15867387.032226164,16612980.949180327,4594094.7887826543,18148652.751419149,18939215.920531329,19738293.161558483,64929169.242640495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU8-BU9-BU10+BU12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ekonominės analizės rodikliai"]
[null,null,"Ekonominė grynoji dabartinė vertė (EGDV)",null,null,{"$f":"F13","v":16924516.19595965}]
[null,null,"Ekonominės naudos ir išlaidų santykis (ENIS)",null,null,{"$f":"IFERROR(IF(F10<0,(F8-F10)/(F9-F12),(F8)/(F9+F10-F12)),\"\")","v":1.1196608577275704}]
[null,null,"Ekonominė vidinė grąžos norma (EVGN)",null,null,{"$f":"IFERROR(IRR(H13:INDEX(H13:DC13,PAL+1)),\"-\")","v":6.0412100277766001E-2}]
[null,null,"Finansinės analizės rodikliai",null,null,null,"Reali vertė",{"$f":"H7","v":"2024"},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,{"$f":"AN7","v":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,{"$f":"BT7","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[null,null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H19:$DC19)","v":-182498285.56395203},{"$f":"H11-'Alternatyva 1'!H$7+'Alternatyva 1'!H$115","v":-28839240.600000001},{"$f":"I11-'Alternatyva 1'!I$7+'Alternatyva 1'!I115","v":-34551326.72535},{"$f":"J11-'Alternatyva 1'!J$7+'Alternatyva 1'!J115","v":-29222880.6862},{"$f":"K11-'Alternatyva 1'!K$7+'Alternatyva 1'!K115","v":-27809413.138890002},{"$f":"L11-'Alternatyva 1'!L$7+'Alternatyva 1'!L115","v":-25444482.99972},{"$f":"M11-'Alternatyva 1'!M$7+'Alternatyva 1'!M115","v":-24852939.752489999},{"$f":"N11-'Alternatyva 1'!N$7+'Alternatyva 1'!N115","v":-18817167.928380001},{"$f":"O11-'Alternatyva 1'!O$7+'Alternatyva 1'!O115","v":-1576090.3702200006},{"$f":"P11-'Alternatyva 1'!P$7+'Alternatyva 1'!P115","v":-1576090.3702200004},{"$f":"Q11-'Alternatyva 1'!Q$7+'Alternatyva 1'!Q115","v":-1576090.3702200004},{"$f":"R11-'Alternatyva 1'!R$7+'Alternatyva 1'!R115","v":-1587649.7951700005},{"$f":"S11-'Alternatyva 1'!S$7+'Alternatyva 1'!S115","v":-1603449.0436200006},{"$f":"T11-'Alternatyva 1'!T$7+'Alternatyva 1'!T115","v":-1617672.7189500004},{"$f":"U11-'Alternatyva 1'!U$7+'Alternatyva 1'!U115","v":-1640946.4902600003},{"$f":"V11-'Alternatyva 1'!V$7+'Alternatyva 1'!V115","v":-1647652.3741500003},{"$f":"W11-'Alternatyva 1'!W$7+'Alternatyva 1'!W115","v":-1662552.4318800005},{"$f":"X11-'Alternatyva 1'!X$7+'Alternatyva 1'!X115","v":-1672167.0087600003},{"$f":"Y11-'Alternatyva 1'!Y$7+'Alternatyva 1'!Y115","v":-1672167.0087600003},{"$f":"Z11-'Alternatyva 1'!Z$7+'Alternatyva 1'!Z115","v":-1672167.0087600003},{"$f":"AA11-'Alternatyva 1'!AA$7+'Alternatyva 1'!AA115","v":-1672167.0087600003},{"$f":"AB11-'Alternatyva 1'!AB$7+'Alternatyva 1'!AB115","v":-1672167.0087600003},{"$f":"AC11-'Alternatyva 1'!AC$7+'Alternatyva 1'!AC115","v":-17126647.008760002},{"$f":"AD11-'Alternatyva 1'!AD$7+'Alternatyva 1'!AD115","v":-1672167.0087600003},{"$f":"AE11-'Alternatyva 1'!AE$7+'Alternatyva 1'!AE115","v":-1672167.0087600003},{"$f":"AF11-'Alternatyva 1'!AF$7+'Alternatyva 1'!AF115","v":-1672167.0087600003},{"$f":"AG11-'Alternatyva 1'!AG$7+'Alternatyva 1'!AG115","v":52031343.310608067},{"$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":-174460292.33811513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X12-'Alternatyva 1'!X7+'Alternatyva 1'!X112","v":-1381956.2055867771},{"$f":"Y12-'Alternatyva 1'!Y7+'Alternatyva 1'!Y112","v":-1381956.2055867771},{"$f":"Z12-'Alternatyva 1'!Z7+'Alternatyva 1'!Z112","v":-1381956.2055867771},{"$f":"AA12-'Alternatyva 1'!AA7+'Alternatyva 1'!AA112","v":-1381956.2055867771},{"$f":"AB12-'Alternatyva 1'!AB7+'Alternatyva 1'!AB112","v":-1381956.2055867771},{"$f":"AC12-'Alternatyva 1'!AC7+'Alternatyva 1'!AC112","v":-14154253.726247935},{"$f":"AD12-'Alternatyva 1'!AD7+'Alternatyva 1'!AD112","v":-1381956.2055867771},{"$f":"AE12-'Alternatyva 1'!AE7+'Alternatyva 1'!AE112","v":-1381956.2055867771},{"$f":"AF12-'Alternatyva 1'!AF7+'Alternatyva 1'!AF112","v":-1381956.2055867771},{"$f":"AG12-'Alternatyva 1'!AG7+'Alternatyva 1'!AG112","v":43001110.174056254},{"$f":"AH12-'Alternatyva 1'!AH7+'Alternatyva 1'!AH112","v":0},{"$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":-8.4495673965947704E-2}]
[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":"2024"},{"$f":"$H$7+I24","v":2025},{"$f":"$H$7+J24","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$7+BV24","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[null,"L.","Socialinis - ekonominis poveikis",null,null,{"$f":"H26+NPV(SD,I26:INDEX(I26:DC26,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H26:$DC26)","v":0},{"$f":"'Alternatyva 2'!H$117","v":0},{"$f":"'Alternatyva 2'!I$117","v":0},{"$f":"'Alternatyva 2'!J$117","v":0},{"$f":"'Alternatyva 2'!K$117","v":0},{"$f":"'Alternatyva 2'!L$117","v":0},{"$f":"'Alternatyva 2'!M$117","v":0},{"$f":"'Alternatyva 2'!N$117","v":0},{"$f":"'Alternatyva 2'!O$117","v":0},{"$f":"'Alternatyva 2'!P$117","v":0},{"$f":"'Alternatyva 2'!Q$117","v":0},{"$f":"'Alternatyva 2'!R$117","v":0},{"$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":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H27:$DC27)","v":0},{"$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$113","v":0},{"$f":"'Alternatyva 2'!J$8+'Alternatyva 2'!J$9-'Alternatyva 2'!J$113","v":0},{"$f":"'Alternatyva 2'!K$8+'Alternatyva 2'!K$9-'Alternatyva 2'!K$113","v":0},{"$f":"'Alternatyva 2'!L$8+'Alternatyva 2'!L$9-'Alternatyva 2'!L$113","v":0},{"$f":"'Alternatyva 2'!M$8+'Alternatyva 2'!M$9-'Alternatyva 2'!M$113","v":0},{"$f":"'Alternatyva 2'!N$8+'Alternatyva 2'!N$9-'Alternatyva 2'!N$113","v":0},{"$f":"'Alternatyva 2'!O$8+'Alternatyva 2'!O$9-'Alternatyva 2'!O$113","v":0},{"$f":"'Alternatyva 2'!P$8+'Alternatyva 2'!P$9-'Alternatyva 2'!P$113","v":0},{"$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":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H28:$DC28)","v":0},{"$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$114","v":0},{"$f":"'Alternatyva 2'!K$89-'Alternatyva 2'!K$114","v":0},{"$f":"'Alternatyva 2'!L$89-'Alternatyva 2'!L$114","v":0},{"$f":"'Alternatyva 2'!M$89-'Alternatyva 2'!M$114","v":0},{"$f":"'Alternatyva 2'!N$89-'Alternatyva 2'!N$114","v":0},{"$f":"'Alternatyva 2'!O$89-'Alternatyva 2'!O$114","v":0},{"$f":"'Alternatyva 2'!P$89-'Alternatyva 2'!P$114","v":0},{"$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":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H31:$DC31)","v":0},{"$f":"H26-H27-H28+H30","v":0},{"$f":"I26-I27-I28+I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"F31","v":0}]
[null,null,"Ekonominės naudos ir išlaidų santykis (ENIS)",null,null,{"$f":"IFERROR(IF(F28<0,(F26-F28)/(F27-F30),(F26)/(F27+F28-F30)),\"\")","v":""}]
[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":"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,{"$f":"AN25","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BT25","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[null,null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H37:$DC37)","v":0},{"$f":"H29-'Alternatyva 2'!H$7+'Alternatyva 2'!H$115","v":0},{"$f":"I29-'Alternatyva 2'!I$7+'Alternatyva 2'!I$115","v":0},{"$f":"J29-'Alternatyva 2'!J$7+'Alternatyva 2'!J$115","v":0},{"$f":"K29-'Alternatyva 2'!K$7+'Alternatyva 2'!K$115","v":0},{"$f":"L29-'Alternatyva 2'!L$7+'Alternatyva 2'!L$115","v":0},{"$f":"M29-'Alternatyva 2'!M$7+'Alternatyva 2'!M$115","v":0},{"$f":"N29-'Alternatyva 2'!N$7+'Alternatyva 2'!N$115","v":0},{"$f":"O29-'Alternatyva 2'!O$7+'Alternatyva 2'!O$115","v":0},{"$f":"P29-'Alternatyva 2'!P$7+'Alternatyva 2'!P$115","v":0},{"$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":0}]
[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$89)),\"\")","v":""}]
[]
[null,"Alternatyva 3",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Rodiklio pavadinimas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$7+I42","v":2025},{"$f":"$H$7+J42","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$7+BV42","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[null,"L.","Socialinis - ekonominis poveikis",null,null,{"$f":"H44+NPV(SD,I44:INDEX(I44:DC44,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H44:$DC44)","v":0},{"$f":"'Alternatyva 3'!H$117","v":0},{"$f":"'Alternatyva 3'!I$117","v":0},{"$f":"'Alternatyva 3'!J$117","v":0},{"$f":"'Alternatyva 3'!K$117","v":0},{"$f":"'Alternatyva 3'!L$117","v":0},{"$f":"'Alternatyva 3'!M$117","v":0},{"$f":"'Alternatyva 3'!N$117","v":0},{"$f":"'Alternatyva 3'!O$117","v":0},{"$f":"'Alternatyva 3'!P$117","v":0},{"$f":"'Alternatyva 3'!Q$117","v":0},{"$f":"'Alternatyva 3'!R$117","v":0},{"$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":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H45:$DC45)","v":0},{"$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$113","v":0},{"$f":"'Alternatyva 3'!J$8+'Alternatyva 3'!J$9-'Alternatyva 3'!J$113","v":0},{"$f":"'Alternatyva 3'!K$8+'Alternatyva 3'!K$9-'Alternatyva 3'!K$113","v":0},{"$f":"'Alternatyva 3'!L$8+'Alternatyva 3'!L$9-'Alternatyva 3'!L$113","v":0},{"$f":"'Alternatyva 3'!M$8+'Alternatyva 3'!M$9-'Alternatyva 3'!M$113","v":0},{"$f":"'Alternatyva 3'!N$8+'Alternatyva 3'!N$9-'Alternatyva 3'!N$113","v":0},{"$f":"'Alternatyva 3'!O$8+'Alternatyva 3'!O$9-'Alternatyva 3'!O$113","v":0},{"$f":"'Alternatyva 3'!P$8+'Alternatyva 3'!P$9-'Alternatyva 3'!P$113","v":0},{"$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":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H46:$DC46)","v":0},{"$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$114","v":0},{"$f":"'Alternatyva 3'!K$89-'Alternatyva 3'!K$114","v":0},{"$f":"'Alternatyva 3'!L$89-'Alternatyva 3'!L$114","v":0},{"$f":"'Alternatyva 3'!M$89-'Alternatyva 3'!M$114","v":0},{"$f":"'Alternatyva 3'!N$89-'Alternatyva 3'!N$114","v":0},{"$f":"'Alternatyva 3'!O$89-'Alternatyva 3'!O$114","v":0},{"$f":"'Alternatyva 3'!P$89-'Alternatyva 3'!P$114","v":0},{"$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":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H49:$DC49)","v":0},{"$f":"H44-H45-H46+H48","v":0},{"$f":"I44-I45-I46+I48","v":0},{"$f":"J44-J45-J46+J48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W44-W45-W46+W48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"F49","v":0}]
[null,null,"Ekonominės naudos ir išlaidų santykis (ENIS)",null,null,{"$f":"IFERROR(IF(F46<0,(F44-F46)/(F45-F48),(F44)/(F45+F46-F48)),\"\")","v":""}]
[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":"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,{"$f":"AN43","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BT43","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[null,null,"Pinigų srautas finansinės grynosios dabartinės vertės skaičiavimui",null,null,null,{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H55:$DC55)","v":0},{"$f":"H47-'Alternatyva 3'!H$7+'Alternatyva 3'!H$115","v":0},{"$f":"I47-'Alternatyva 3'!I$7+'Alternatyva 3'!I$115","v":0},{"$f":"J47-'Alternatyva 3'!J$7+'Alternatyva 3'!J$115","v":0},{"$f":"K47-'Alternatyva 3'!K$7+'Alternatyva 3'!K$115","v":0},{"$f":"L47-'Alternatyva 3'!L$7+'Alternatyva 3'!L$115","v":0},{"$f":"M47-'Alternatyva 3'!M$7+'Alternatyva 3'!M$115","v":0},{"$f":"N47-'Alternatyva 3'!N$7+'Alternatyva 3'!N$115","v":0},{"$f":"O47-'Alternatyva 3'!O$7+'Alternatyva 3'!O$115","v":0},{"$f":"P47-'Alternatyva 3'!P$7+'Alternatyva 3'!P$115","v":0},{"$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":0}]
[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$89)),\"\")","v":""}]
[]
[null,"Alternatyva 4",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99]
[null,"Kodas","Rodiklio pavadinimas",null,null,"Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$7+I60","v":2025},{"$f":"$H$7+J60","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$7+BV60","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[null,"L.","Socialinis - ekonominis poveikis",null,null,{"$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":"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,{"$f":"AN61","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BT61","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[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":"2024"},{"$f":"$H$7+I78","v":2025},{"$f":"$H$7+J78","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$7+BV78","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[null,"L.","Socialinis - ekonominis poveikis",null,null,{"$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":"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,{"$f":"AN79","v":2056},2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"BT79","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[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":11,"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,{"$f":"IF(Result=0,\"\",Result)","v":"Dviračiams skirtos infrastruktūros metinis naudotojų skaičius "}]
[]
[null,{"$f":"IF(Result_mat<>\"\",Result_mat,\"-\")","v":"Naudotojai per metus"},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",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$9+I8","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"$H$9+AO8","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"$H$9+BU8","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,{"$f":"$H$9+DA8","v":2121},{"$f":"$H$9+DB8","v":2122},{"$f":"$H$9+DC8","v":2123}]
[null,{"$f":"IF(A1_pav=\"\",\"\",A1_pav)","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas"},null,null,null,{"$f":"H10+NPV(FD,I10:INDEX(I10:DC10,PAL))","v":1250536.7634105054},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H10:$DC10)","v":2132079.0472674025},{"$f":"'Alternatyva 1'!H$116","v":0},{"$f":"'Alternatyva 1'!I$116","v":11017.822248016364},{"$f":"'Alternatyva 1'!J$116","v":26259.353971234759},{"$f":"'Alternatyva 1'!K$116","v":40190.877586783463},{"$f":"'Alternatyva 1'!L$116","v":63124.638990308013},{"$f":"'Alternatyva 1'!M$116","v":70139.05457716588},{"$f":"'Alternatyva 1'!N$116","v":85336.037241633428},{"$f":"'Alternatyva 1'!O$116","v":95015.051063835519},{"$f":"'Alternatyva 1'!P$116","v":95205.081165963187},{"$f":"'Alternatyva 1'!Q$116","v":95395.491328295102},{"$f":"'Alternatyva 1'!R$116","v":95586.282310951705},{"$f":"'Alternatyva 1'!S$116","v":95777.454875573603},{"$f":"'Alternatyva 1'!T$116","v":95969.009785324743},{"$f":"'Alternatyva 1'!U$116","v":96160.947804895404},{"$f":"'Alternatyva 1'!V$116","v":96353.269700505189},{"$f":"'Alternatyva 1'!W$116","v":96353.269700505189},{"$f":"'Alternatyva 1'!X$116","v":96545.976239906217},{"$f":"'Alternatyva 1'!Y$116","v":96739.06819238601},{"$f":"'Alternatyva 1'!Z$116","v":96932.546328770783},{"$f":"'Alternatyva 1'!AA$116","v":97126.411421428304},{"$f":"'Alternatyva 1'!AB$116","v":97320.66424427116},{"$f":"'Alternatyva 1'!AC$116","v":97515.305572759709},{"$f":"'Alternatyva 1'!AD$116","v":97710.336183905252},{"$f":"'Alternatyva 1'!AE$116","v":97905.75685627303},{"$f":"'Alternatyva 1'!AF$116","v":98101.568369985587},{"$f":"'Alternatyva 1'!AG$116","v":98297.771506725549},{"$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":""},null,null,null,{"$f":"H11+NPV(FD,I11:INDEX(I11:DC11,PAL))","v":0},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H11:$DC11)","v":0},{"$f":"'Alternatyva 2'!H$116","v":0},{"$f":"'Alternatyva 2'!I$116","v":0},{"$f":"'Alternatyva 2'!J$116","v":0},{"$f":"'Alternatyva 2'!K$116","v":0},{"$f":"'Alternatyva 2'!L$116","v":0},{"$f":"'Alternatyva 2'!M$116","v":0},{"$f":"'Alternatyva 2'!N$116","v":0},{"$f":"'Alternatyva 2'!O$116","v":0},{"$f":"'Alternatyva 2'!P$116","v":0},{"$f":"'Alternatyva 2'!Q$116","v":0},{"$f":"'Alternatyva 2'!R$116","v":0},{"$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":""},null,null,null,{"$f":"H12+NPV(FD,I12:INDEX(I12:DC12,PAL))","v":0},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H12:$DC12)","v":0},{"$f":"'Alternatyva 3'!H$116","v":0},{"$f":"'Alternatyva 3'!I$116","v":0},{"$f":"'Alternatyva 3'!J$116","v":0},{"$f":"'Alternatyva 3'!K$116","v":0},{"$f":"'Alternatyva 3'!L$116","v":0},{"$f":"'Alternatyva 3'!M$116","v":0},{"$f":"'Alternatyva 3'!N$116","v":0},{"$f":"'Alternatyva 3'!O$116","v":0},{"$f":"'Alternatyva 3'!P$116","v":0},{"$f":"'Alternatyva 3'!Q$116","v":0},{"$f":"'Alternatyva 3'!R$116","v":0},{"$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 / Naudotojai per metus"}]
[null,"Alternatyva",null,null,null,"SVA rodiklis"]
[null,{"$f":"IF(A1_pav=\"\",\"\",A1_pav)","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas"},null,null,null,{"$f":"IFERROR(('Alternatyva 1'!$F$7+'Alternatyva 1'!F$115-F28)/$F10,\"-\")","v":139.50832749796274}]
[null,{"$f":"IF(A2_pav=\"\",\"\",A2_pav)","v":""},null,null,null,{"$f":"IFERROR(('Alternatyva 2'!$F$7+'Alternatyva 2'!F$115-F36)/$F11,\"-\")","v":"-"}]
[null,{"$f":"IF(A3_pav=\"\",\"\",A3_pav)","v":""},null,null,null,{"$f":"IFERROR(('Alternatyva 3'!$F$7+'Alternatyva 3'!F$115-F44)/$F12,\"-\")","v":"-"}]
[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",{"$f":"H9","v":"2024"},{"$f":"I9","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BU9","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[null,"Likutinė vertė",null,null,null,{"$f":"H28+NPV(FD,I28:INDEX(I28:DC28,PAL))","v":20145089.060814101},{"$f":"SUMIF($H$8:$DC$8,\"<=\"&PAL,$H28:$DC28)","v":53703510.319368064},{"$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$88)","v":53703510.319368064},{"$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:$DC29)","v":-182498285.56395203},{"$f":"H28-'Alternatyva 1'!H$7+'Alternatyva 1'!H$115","v":-28839240.600000001},{"$f":"I28-'Alternatyva 1'!I$7+'Alternatyva 1'!I$115","v":-34551326.72535},{"$f":"J28-'Alternatyva 1'!J$7+'Alternatyva 1'!J$115","v":-29222880.6862},{"$f":"K28-'Alternatyva 1'!K$7+'Alternatyva 1'!K$115","v":-27809413.138890002},{"$f":"L28-'Alternatyva 1'!L$7+'Alternatyva 1'!L$115","v":-25444482.99972},{"$f":"M28-'Alternatyva 1'!M$7+'Alternatyva 1'!M$115","v":-24852939.752489999},{"$f":"N28-'Alternatyva 1'!N$7+'Alternatyva 1'!N$115","v":-18817167.928380001},{"$f":"O28-'Alternatyva 1'!O$7+'Alternatyva 1'!O$115","v":-1576090.3702200006},{"$f":"P28-'Alternatyva 1'!P$7+'Alternatyva 1'!P$115","v":-1576090.3702200004},{"$f":"Q28-'Alternatyva 1'!Q$7+'Alternatyva 1'!Q$115","v":-1576090.3702200004},{"$f":"R28-'Alternatyva 1'!R$7+'Alternatyva 1'!R$115","v":-1587649.7951700005},{"$f":"S28-'Alternatyva 1'!S$7+'Alternatyva 1'!S$115","v":-1603449.0436200006},{"$f":"T28-'Alternatyva 1'!T$7+'Alternatyva 1'!T$115","v":-1617672.7189500004},{"$f":"U28-'Alternatyva 1'!U$7+'Alternatyva 1'!U$115","v":-1640946.4902600003},{"$f":"V28-'Alternatyva 1'!V$7+'Alternatyva 1'!V$115","v":-1647652.3741500003},{"$f":"W28-'Alternatyva 1'!W$7+'Alternatyva 1'!W$115","v":-1662552.4318800005},{"$f":"X28-'Alternatyva 1'!X$7+'Alternatyva 1'!X$115","v":-1672167.0087600003},{"$f":"Y28-'Alternatyva 1'!Y$7+'Alternatyva 1'!Y$115","v":-1672167.0087600003},{"$f":"Z28-'Alternatyva 1'!Z$7+'Alternatyva 1'!Z$115","v":-1672167.0087600003},{"$f":"AA28-'Alternatyva 1'!AA$7+'Alternatyva 1'!AA$115","v":-1672167.0087600003},{"$f":"AB28-'Alternatyva 1'!AB$7+'Alternatyva 1'!AB$115","v":-1672167.0087600003},{"$f":"AC28-'Alternatyva 1'!AC$7+'Alternatyva 1'!AC$115","v":-17126647.008760002},{"$f":"AD28-'Alternatyva 1'!AD$7+'Alternatyva 1'!AD$115","v":-1672167.0087600003},{"$f":"AE28-'Alternatyva 1'!AE$7+'Alternatyva 1'!AE$115","v":-1672167.0087600003},{"$f":"AF28-'Alternatyva 1'!AF$7+'Alternatyva 1'!AF$115","v":-1672167.0087600003},{"$f":"AG28-'Alternatyva 1'!AG$7+'Alternatyva 1'!AG$115","v":52031343.310608067},{"$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":-174460292.33811513}]
[null,"Finansinė vidinė grąžos norma (FVGN)",null,null,null,{"$f":"IFERROR(IRR(H29:INDEX(H29:DC29,PAL+1)),\"-\")","v":-8.4495673965947704E-2}]
[null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,null,{"$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":"2024"},{"$f":"I9","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BU9","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[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:$DC37)","v":0},{"$f":"H36-'Alternatyva 2'!H$7+'Alternatyva 2'!H$115","v":0},{"$f":"I36-'Alternatyva 2'!I$7+'Alternatyva 2'!I$115","v":0},{"$f":"J36-'Alternatyva 2'!J$7+'Alternatyva 2'!J$115","v":0},{"$f":"K36-'Alternatyva 2'!K$7+'Alternatyva 2'!K$115","v":0},{"$f":"L36-'Alternatyva 2'!L$7+'Alternatyva 2'!L$115","v":0},{"$f":"M36-'Alternatyva 2'!M$7+'Alternatyva 2'!M$115","v":0},{"$f":"N36-'Alternatyva 2'!N$7+'Alternatyva 2'!N$115","v":0},{"$f":"O36-'Alternatyva 2'!O$7+'Alternatyva 2'!O$115","v":0},{"$f":"P36-'Alternatyva 2'!P$7+'Alternatyva 2'!P$115","v":0},{"$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":0}]
[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$89)),\"\")","v":""}]
[]
[null,"Alternatyva 3"]
[null,"Finansinės analizės rodikliai",null,null,null,null,"Reali vertė",{"$f":"H9","v":"2024"},{"$f":"I9","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BU9","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[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:$DC45)","v":0},{"$f":"H44-'Alternatyva 3'!H$7+'Alternatyva 3'!H$115","v":0},{"$f":"I44-'Alternatyva 3'!I$7+'Alternatyva 3'!I$115","v":0},{"$f":"J44-'Alternatyva 3'!J$7+'Alternatyva 3'!J$115","v":0},{"$f":"K44-'Alternatyva 3'!K$7+'Alternatyva 3'!K$115","v":0},{"$f":"L44-'Alternatyva 3'!L$7+'Alternatyva 3'!L$115","v":0},{"$f":"M44-'Alternatyva 3'!M$7+'Alternatyva 3'!M$115","v":0},{"$f":"N44-'Alternatyva 3'!N$7+'Alternatyva 3'!N$115","v":0},{"$f":"O44-'Alternatyva 3'!O$7+'Alternatyva 3'!O$115","v":0},{"$f":"P44-'Alternatyva 3'!P$7+'Alternatyva 3'!P$115","v":0},{"$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":0}]
[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$89)),\"\")","v":""}]
[]
[null,"Alternatyva 4"]
[null,"Finansinės analizės rodikliai",null,null,null,null,"Reali vertė",{"$f":"H9","v":"2024"},{"$f":"I9","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BU9","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[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":"2024"},{"$f":"I9","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BU9","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[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":12,"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$29=TRUE,IF(A1_pav=\"\",\"\",A1_pav),\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas"},null,{"$f":"IF(Pradžia!$I$29=TRUE,IF($B$4=Data1!$G$2,SNA!F16,SVA!F18),\"\")","v":1.1196608577275704}]
[null,"-","Nurodykite",0,null,{"$f":"IF(Pradžia!$I$31=TRUE,IF(A2_pav=\"\",\"\",A2_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$31=TRUE,IF($B$4=Data1!$G$2,SNA!F34,SVA!F19),\"\")","v":""}]
[null,"-","Nurodykite",0,null,{"$f":"IF(Pradžia!$I$33=TRUE,IF(A3_pav=\"\",\"\",A3_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$33=TRUE,IF($B$4=Data1!$G$2,SNA!F52,SVA!F20),\"\")","v":""}]
[null,"-","Nurodykite",0,null,{"$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$2,IFERROR(10*DA!H10/MAX(Rodikliai),\"-\"),IFERROR(10*MIN(Rodikliai)/DA!H10,\"-\"))","v":"-"},{"$f":"IFERROR(D36*VLOOKUP(B36,Svoris,3,0),\"\")","v":""}]
[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":0}]
[]
[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$2,IFERROR(10*DA!H11/MAX(Rodikliai),\"-\"),IFERROR(10*MIN(Rodikliai)/DA!H11,\"-\"))","v":"-"},{"$f":"IFERROR(D49*VLOOKUP(B49,Svoris,3,0),\"\")","v":""}]
[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":0}]
[]
[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,"-",{"$f":"IF($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":13,"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",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$7+I6","v":2025},{"$f":"$H$7+J6","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$7+BV6","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$f":"H8+NPV(FD,I8:INDEX(I8:DC8,PAL))","v":160830893.71812332},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H8:$DC8)","v":195208095.77133897},{"$f":"'Alternatyva 1'!H$7-'Alternatyva 1'!H$112","v":23834083.140495867},{"$f":"'Alternatyva 1'!I$7-'Alternatyva 1'!I$112","v":28554815.475495867},{"$f":"'Alternatyva 1'!J$7-'Alternatyva 1'!J$112","v":24151141.062975205},{"$f":"'Alternatyva 1'!K$7-'Alternatyva 1'!K$112","v":22982986.065198347},{"$f":"'Alternatyva 1'!L$7-'Alternatyva 1'!L$112","v":21028498.346876033},{"$f":"'Alternatyva 1'!M$7-'Alternatyva 1'!M$112","v":20539619.630157024},{"$f":"'Alternatyva 1'!N$7-'Alternatyva 1'!N$112","v":15551378.453206614},{"$f":"'Alternatyva 1'!O$7-'Alternatyva 1'!O$112","v":1302554.0249752072},{"$f":"'Alternatyva 1'!P$7-'Alternatyva 1'!P$112","v":1302554.0249752069},{"$f":"'Alternatyva 1'!Q$7-'Alternatyva 1'!Q$112","v":1302554.0249752069},{"$f":"'Alternatyva 1'!R$7-'Alternatyva 1'!R$112","v":1312107.2687355378},{"$f":"'Alternatyva 1'!S$7-'Alternatyva 1'!S$112","v":1325164.4988595047},{"$f":"'Alternatyva 1'!T$7-'Alternatyva 1'!T$112","v":1336919.6024380168},{"$f":"'Alternatyva 1'!U$7-'Alternatyva 1'!U$112","v":1356154.1241818184},{"$f":"'Alternatyva 1'!V$7-'Alternatyva 1'!V$112","v":1361696.1769834713},{"$f":"'Alternatyva 1'!W$7-'Alternatyva 1'!W$112","v":1374010.2742809921},{"$f":"'Alternatyva 1'!X$7-'Alternatyva 1'!X$112","v":1381956.2055867771},{"$f":"'Alternatyva 1'!Y$7-'Alternatyva 1'!Y$112","v":1381956.2055867771},{"$f":"'Alternatyva 1'!Z$7-'Alternatyva 1'!Z$112","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AA$7-'Alternatyva 1'!AA$112","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AB$7-'Alternatyva 1'!AB$112","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AC$7-'Alternatyva 1'!AC$112","v":14154253.726247935},{"$f":"'Alternatyva 1'!AD$7-'Alternatyva 1'!AD$112","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AE$7-'Alternatyva 1'!AE$112","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AF$7-'Alternatyva 1'!AF$112","v":1381956.2055867771},{"$f":"'Alternatyva 1'!AG$7-'Alternatyva 1'!AG$112","v":1381956.2055867771},{"$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":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H9:$DC9)","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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":-160830893.71812332},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H11:$DC11)","v":-195208095.77133897},{"$f":"-H8+H9+H10","v":-23834083.140495867},{"$f":"-I8+I9+I10","v":-28554815.475495867},-24151141.062975205,-22982986.065198347,-21028498.346876033,-20539619.630157024,-15551378.453206614,-1302554.0249752072,-1302554.0249752069,-1302554.0249752069,-1312107.2687355378,-1325164.4988595047,-1336919.6024380168,-1356154.1241818184,-1361696.1769834713,-1374010.2742809921,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-14154253.726247935,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$7+I13","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"$H$7+AO13","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"$H$7+BU13","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,{"$f":"$H$7+DA13","v":2121},2122,2123]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$f":"H15+NPV(FD,I15:INDEX(I15:DC15,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H15:$DC15)","v":0},{"$f":"'Alternatyva 2'!H$7-'Alternatyva 2'!H$112","v":0},{"$f":"'Alternatyva 2'!I$7-'Alternatyva 2'!I$112","v":0},{"$f":"'Alternatyva 2'!J$7-'Alternatyva 2'!J$112","v":0},{"$f":"'Alternatyva 2'!K$7-'Alternatyva 2'!K$112","v":0},{"$f":"'Alternatyva 2'!L$7-'Alternatyva 2'!L$112","v":0},{"$f":"'Alternatyva 2'!M$7-'Alternatyva 2'!M$112","v":0},{"$f":"'Alternatyva 2'!N$7-'Alternatyva 2'!N$112","v":0},{"$f":"'Alternatyva 2'!O$7-'Alternatyva 2'!O$112","v":0},{"$f":"'Alternatyva 2'!P$7-'Alternatyva 2'!P$112","v":0},{"$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":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H16:$DC16)","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H18:$DC18)","v":0},{"$f":"-H15+H16+H17","v":0},{"$f":"-I15+I16+I17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$7+I20","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"$H$7+AO20","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"$H$7+BU20","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,{"$f":"$H$7+DA20","v":2121},2122,2123]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$f":"H22+NPV(FD,I22:INDEX(I22:DC22,PAL))","v":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H22:$DC22)","v":0},{"$f":"'Alternatyva 3'!H$7-'Alternatyva 3'!H$112","v":0},{"$f":"'Alternatyva 3'!I$7-'Alternatyva 3'!I$112","v":0},{"$f":"'Alternatyva 3'!J$7-'Alternatyva 3'!J$112","v":0},{"$f":"'Alternatyva 3'!K$7-'Alternatyva 3'!K$112","v":0},{"$f":"'Alternatyva 3'!L$7-'Alternatyva 3'!L$112","v":0},{"$f":"'Alternatyva 3'!M$7-'Alternatyva 3'!M$112","v":0},{"$f":"'Alternatyva 3'!N$7-'Alternatyva 3'!N$112","v":0},{"$f":"'Alternatyva 3'!O$7-'Alternatyva 3'!O$112","v":0},{"$f":"'Alternatyva 3'!P$7-'Alternatyva 3'!P$112","v":0},{"$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":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H23:$DC23)","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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$110+100))","v":0},{"$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":0},{"$f":"SUMIF($H$6:$DC$6,\"<=\"&PAL,$H25:$DC25)","v":0},{"$f":"-H22+H23+H24","v":0},{"$f":"-I22+I23+I24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$7+I27","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"$H$7+AO27","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"$H$7+BU27","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,{"$f":"$H$7+DA27","v":2121},2122,2123]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$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",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$7+I34","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,{"$f":"$H$7+AO34","v":2057},2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"$H$7+BU34","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,{"$f":"$H$7+DA34","v":2121},2122,2123]
[null,"S.","Investicijų, reinvesticijų ir grynasis veiklos srautas (be PVM)",null,null,{"$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":14,"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(\"'\" & $F4 &\"'!B3\")),\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas"}]
[]
[null,null,null,null,"Pasirinkta alternatyva","Alternatyva 1",{"$f":"IF(Opt_alt=\"\",\"\",INDIRECT(\"'\" & Opt_alt &\"'!B3\"))","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas"}]
[]
[]
[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"},{"$f":"COUNTIF(N11:N15,\"<>0\")","v":5},null,{"$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$29=TRUE,IF(A1_pav=\"\",\"\",A1_pav),\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas"},null,{"$f":"IF(Pradžia!$I$29=TRUE,IF($B$5=\"\",IF($B$4=Data1!$G$2,ENIS1,INDEX(SVA_rodiklis,1)),DA1_rodiklis),\"\")","v":1.1196608577275704},{"$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$23))<0.01,\"\",\"Alternatyvos siekiamas rezultatas skiriasi nuo kitų alternatyvų rezultato daugiau nei 1%\"),\"\")),\"\"),\"\")","v":""},null,null,null,null,{"$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":-160830893.71812332},{"$f":"IF(IF($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":-160830893.71812332}]
[null,"Alternatyva 2",{"$f":"IF(Pradžia!$I$31=TRUE,IF(A2_pav=\"\",\"\",A2_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$31=TRUE,IF($B$5=\"\",IF($B$4=Data1!$G$2,ENIS2,INDEX(SVA_rodiklis,2)),DA2_rodiklis),\"\")","v":""},{"$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$15)),\"\")","v":""},{"$f":"IFERROR(IF(MATCH(0,$L12:$L12,0)=1,M20,\"N\"),\"N\")","v":"N"},{"$f":"IF(IF($B$4=\"Sąnaudų ir naudos analizė\",ABS(L12)<0.1,ABS(L12)<0.05),1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(N12=1,M20>INDEX($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$33=TRUE,IF(A3_pav=\"\",\"\",A3_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$33=TRUE,IF($B$5=\"\",IF($B$4=Data1!$G$2,ENIS3,INDEX(SVA_rodiklis,3)),DA3_rodiklis),\"\")","v":""},{"$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$15)),\"\")","v":""},{"$f":"IFERROR(IF(MATCH(0,$L13:$L13,0)=1,M21,\"N\"),\"N\")","v":"N"},{"$f":"IF(IF($B$4=\"Sąnaudų ir naudos analizė\",ABS(L13)<0.1,ABS(L13)<0.05),1,0)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(AND(N13=1,M21>INDEX($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$29=TRUE,IF(A1_pav=\"\",\"\",A1_pav),\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas"},null,{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!F9\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!F9\")),\"\")","v":166652167.91543761},{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!G9\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!G9\")),\"\")","v":184560640.59999999},{"$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(\"'\" & $B19 &\"'!F100\")),\"\")","v":27953213.483491629},{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!G89\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!G89\")-INDIRECT(\"'\" & $B19 &\"'!G100\")),\"\")","v":51641155.28332001},{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!F7\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!F7\")),\"\")","v":194605381.39892924},{"$f":"IF(Pradžia!$I$29=TRUE,IF(INDIRECT(\"'\" & $B19 &\"'!G7\")=\"\",\"\",INDIRECT(\"'\" & $B19 &\"'!G7\")),\"\")","v":236201795.88332009},{"$f":"IF(Pradžia!$I$29=TRUE,'Poveikis VF'!F11,\"\")","v":-160830893.71812332},{"$f":"IF(Pradžia!$I$29=TRUE,'Poveikis VF'!G11,\"\")","v":-195208095.77133897},{"$f":"IF(Pradžia!$I$29=TRUE,IF($B$4=Data1!$G$2,SNA!F15,SVA!G10),\"\")","v":16924516.19595965}]
[null,"Alternatyva 2",{"$f":"IF(Pradžia!$I$31=TRUE,IF(A2_pav=\"\",\"\",A2_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!F9\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!F9\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!G9\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!G9\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!F8\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!F8\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!G8\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!G8\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!F89\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!F89\")-INDIRECT(\"'\" & $B20 &\"'!F100\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!G89\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!G89\")-INDIRECT(\"'\" & $B20 &\"'!G100\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!F7\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!F7\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,IF(INDIRECT(\"'\" & $B20 &\"'!G7\")=\"\",\"\",INDIRECT(\"'\" & $B20 &\"'!G7\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,'Poveikis VF'!F18,\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,'Poveikis VF'!G18,\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,IF($B$4=Data1!$G$2,SNA!F33,SVA!G11),\"\")","v":""}]
[null,"Alternatyva 3",{"$f":"IF(Pradžia!$I$33=TRUE,IF(A3_pav=\"\",\"\",A3_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!F9\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!F9\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!G9\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!G9\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!F8\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!F8\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!G8\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!G8\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!F89\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!F89\")-INDIRECT(\"'\" & $B21 &\"'!F100\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!G89\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!G89\")-INDIRECT(\"'\" & $B21 &\"'!G100\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!F7\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!F7\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,IF(INDIRECT(\"'\" & $B21 &\"'!G7\")=\"\",\"\",INDIRECT(\"'\" & $B21 &\"'!G7\")),\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,'Poveikis VF'!F25,\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,'Poveikis VF'!G25,\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,IF($B$4=Data1!$G$2,SNA!F51,SVA!G12),\"\")","v":""}]
[null,"Alternatyva 4",{"$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$29=TRUE,IF(A1_pav=\"\",\"\",A1_pav),\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas"},null,{"$f":"IF(Pradžia!$I$29=TRUE,SNA!$F20,\"\")","v":-174460292.33811513},{"$f":"IF(Pradžia!$I$29=TRUE,SNA!$F21,\"\")","v":-8.4495673965947704E-2},{"$f":"IF(Pradžia!$I$29=TRUE,SNA!$F22,\"\")","v":0}]
[null,"Alternatyva 2",{"$f":"IF(Pradžia!$I$31=TRUE,IF(A2_pav=\"\",\"\",A2_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$31=TRUE,SNA!$F38,\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,SNA!$F39,\"\")","v":""},{"$f":"IF(Pradžia!$I$31=TRUE,SNA!$F40,\"\")","v":""}]
[null,"Alternatyva 3",{"$f":"IF(Pradžia!$I$33=TRUE,IF(A3_pav=\"\",\"\",A3_pav),\"\")","v":""},null,{"$f":"IF(Pradžia!$I$33=TRUE,SNA!$F56,\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,SNA!$F57,\"\")","v":""},{"$f":"IF(Pradžia!$I$33=TRUE,SNA!$F58,\"\")","v":""}]
[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",{"$f":"H40","v":2024},{"$f":"I40","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BU40","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[104,"K.",{"$f":"CONCATENATE(\"SIEKIAMAS REZULTATAS: \",IF(Result=0,\"\",Result),\", matavimo vnt. \",IF(Result_mat=0,\"\",Result_mat) )","v":"SIEKIAMAS REZULTATAS: Dviračiams skirtos infrastruktūros metinis naudotojų skaičius , matavimo vnt. Naudotojai per metus"},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H34:$DC34)","v":2132079.0472674025},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,H$39),\"\")","v":0},11017.822248016364,26259.353971234759,40190.877586783463,63124.638990308013,70139.05457716588,85336.037241633428,95015.051063835519,95205.081165963187,95395.491328295102,95586.282310951705,95777.454875573603,95969.009785324743,96160.947804895404,96353.269700505189,96353.269700505189,96545.976239906217,96739.06819238601,96932.546328770783,97126.411421428304,97320.66424427116,97515.305572759709,97710.336183905252,97905.75685627303,98101.568369985587,98297.771506725549,0,0,0,0,0,0,{"$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":2024},{"$f":"'Alternatyva 1'!I6","v":2025},{"$f":"'Alternatyva 1'!J6","v":2026},{"$f":"'Alternatyva 1'!K6","v":2027},{"$f":"'Alternatyva 1'!L6","v":2028},{"$f":"'Alternatyva 1'!M6","v":2029},{"$f":"'Alternatyva 1'!N6","v":2030},{"$f":"'Alternatyva 1'!O6","v":2031},{"$f":"'Alternatyva 1'!P6","v":2032},{"$f":"'Alternatyva 1'!Q6","v":2033},{"$f":"'Alternatyva 1'!R6","v":2034},{"$f":"'Alternatyva 1'!S6","v":2035},{"$f":"'Alternatyva 1'!T6","v":2036},{"$f":"'Alternatyva 1'!U6","v":2037},{"$f":"'Alternatyva 1'!V6","v":2038},{"$f":"'Alternatyva 1'!W6","v":2039},{"$f":"'Alternatyva 1'!X6","v":2040},{"$f":"'Alternatyva 1'!Y6","v":2041},{"$f":"'Alternatyva 1'!Z6","v":2042},{"$f":"'Alternatyva 1'!AA6","v":2043},{"$f":"'Alternatyva 1'!AB6","v":2044},{"$f":"'Alternatyva 1'!AC6","v":2045},{"$f":"'Alternatyva 1'!AD6","v":2046},{"$f":"'Alternatyva 1'!AE6","v":2047},{"$f":"'Alternatyva 1'!AF6","v":2048},{"$f":"'Alternatyva 1'!AG6","v":2049},{"$f":"'Alternatyva 1'!AH6","v":2050},{"$f":"'Alternatyva 1'!AI6","v":2051},{"$f":"'Alternatyva 1'!AJ6","v":2052},{"$f":"'Alternatyva 1'!AK6","v":2053},{"$f":"'Alternatyva 1'!AL6","v":2054},{"$f":"'Alternatyva 1'!AM6","v":2055},{"$f":"'Alternatyva 1'!AN6","v":2056},{"$f":"'Alternatyva 1'!AO6","v":2057},{"$f":"'Alternatyva 1'!AP6","v":2058},{"$f":"'Alternatyva 1'!AQ6","v":2059},{"$f":"'Alternatyva 1'!AR6","v":2060},{"$f":"'Alternatyva 1'!AS6","v":2061},{"$f":"'Alternatyva 1'!AT6","v":2062},{"$f":"'Alternatyva 1'!AU6","v":2063},{"$f":"'Alternatyva 1'!AV6","v":2064},{"$f":"'Alternatyva 1'!AW6","v":2065},{"$f":"'Alternatyva 1'!AX6","v":2066},{"$f":"'Alternatyva 1'!AY6","v":2067},{"$f":"'Alternatyva 1'!AZ6","v":2068},{"$f":"'Alternatyva 1'!BA6","v":2069},{"$f":"'Alternatyva 1'!BB6","v":2070},{"$f":"'Alternatyva 1'!BC6","v":2071},{"$f":"'Alternatyva 1'!BD6","v":2072},{"$f":"'Alternatyva 1'!BE6","v":2073},{"$f":"'Alternatyva 1'!BF6","v":2074},{"$f":"'Alternatyva 1'!BG6","v":2075},{"$f":"'Alternatyva 1'!BH6","v":2076},{"$f":"'Alternatyva 1'!BI6","v":2077},{"$f":"'Alternatyva 1'!BJ6","v":2078},{"$f":"'Alternatyva 1'!BK6","v":2079},{"$f":"'Alternatyva 1'!BL6","v":2080},{"$f":"'Alternatyva 1'!BM6","v":2081},{"$f":"'Alternatyva 1'!BN6","v":2082},{"$f":"'Alternatyva 1'!BO6","v":2083},{"$f":"'Alternatyva 1'!BP6","v":2084},{"$f":"'Alternatyva 1'!BQ6","v":2085},{"$f":"'Alternatyva 1'!BR6","v":2086},{"$f":"'Alternatyva 1'!BS6","v":2087},{"$f":"'Alternatyva 1'!BT6","v":2088},{"$f":"'Alternatyva 1'!BU6","v":2089},{"$f":"'Alternatyva 1'!BV6","v":2090},{"$f":"'Alternatyva 1'!BW6","v":2091},{"$f":"'Alternatyva 1'!BX6","v":2092},{"$f":"'Alternatyva 1'!BY6","v":2093},{"$f":"'Alternatyva 1'!BZ6","v":2094},{"$f":"'Alternatyva 1'!CA6","v":2095},{"$f":"'Alternatyva 1'!CB6","v":2096},{"$f":"'Alternatyva 1'!CC6","v":2097},{"$f":"'Alternatyva 1'!CD6","v":2098},{"$f":"'Alternatyva 1'!CE6","v":2099},{"$f":"'Alternatyva 1'!CF6","v":2100},{"$f":"'Alternatyva 1'!CG6","v":2101},{"$f":"'Alternatyva 1'!CH6","v":2102},{"$f":"'Alternatyva 1'!CI6","v":2103},{"$f":"'Alternatyva 1'!CJ6","v":2104},{"$f":"'Alternatyva 1'!CK6","v":2105},{"$f":"'Alternatyva 1'!CL6","v":2106},{"$f":"'Alternatyva 1'!CM6","v":2107},{"$f":"'Alternatyva 1'!CN6","v":2108},{"$f":"'Alternatyva 1'!CO6","v":2109},{"$f":"'Alternatyva 1'!CP6","v":2110},{"$f":"'Alternatyva 1'!CQ6","v":2111},{"$f":"'Alternatyva 1'!CR6","v":2112},{"$f":"'Alternatyva 1'!CS6","v":2113},{"$f":"'Alternatyva 1'!CT6","v":2114},{"$f":"'Alternatyva 1'!CU6","v":2115},{"$f":"'Alternatyva 1'!CV6","v":2116},{"$f":"'Alternatyva 1'!CW6","v":2117},{"$f":"'Alternatyva 1'!CX6","v":2118},{"$f":"'Alternatyva 1'!CY6","v":2119},{"$f":"'Alternatyva 1'!CZ6","v":2120},{"$f":"'Alternatyva 1'!DA6","v":2121},{"$f":"'Alternatyva 1'!DB6","v":2122},{"$f":"'Alternatyva 1'!DC6","v":2123}]
[null,{"$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:$DC41)","v":200066965.31626895},{"$f":"H42+H70+H98","v":28839240.600000001},{"$f":"I42+I70+I98","v":35392551},30526416.1675,29642705.828924999,27440523.817645498,27450450.805349696,20775077.096848764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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 IR MIŠRIOS VEIKLOS"},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H42:$DC42)","v":0},{"$f":"H43+H52+H61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT43+BT52+BT61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!B11\"),0,0),\"\")","v":"D.1."},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!C11\"),0,0),\"\")","v":"Norminės (reguliacinės)"},null,null,null,{"$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:$DC51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"D.2.","Mokestinės (mišrios)",null,null,null,{"$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:$DC60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,"D.3.","Finansinės paskatos ir kitos išmokos (mišrios)",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H61:$DC61)","v":0},{"$f":"SUM(H62:H69)","v":0},{"$f":"SUM(I62:I69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(DC62:DC69)","v":0}]
[22,"D.3.1.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H62:$DC62)","v":0},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A62,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$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$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[23,"D.3.2.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H63:$DC63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,"D.3.3.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H64:$DC64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"D.3.4.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H65:$DC65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"D.3.5.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H66:$DC66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"D.3.6.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H67:$DC67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"D.3.7.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H68:$DC68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"D.3.8.","Veikla",null,null,null,{"$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:$DC70)","v":200066965.31626895},{"$f":"SUM(H71,H80,H89)","v":28839240.600000001},{"$f":"SUM(I71,I80,I89)","v":35392551},30526416.1675,29642705.828924999,27440523.817645498,27450450.805349696,20775077.096848764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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:$DC71)","v":200066965.31626895},{"$f":"SUM(H72:H79)","v":28839240.600000001},{"$f":"SUM(I72:I79)","v":35392551},30526416.1675,29642705.828924999,27440523.817645498,27450450.805349696,20775077.096848764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(DC72:DC79)","v":0}]
[34,"E.1.1.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H72:$DC72)","v":52064931.370999999},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A72,H$39)*(1+VMI)^H$39,\"\")","v":8705994},25140961,14461180.945,3756795.426,0,0,0,0,0,0,{"$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$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[35,"E.1.2.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H73:$DC73)","v":148002033.94526896},20133246.600000001,10251590,16065235.2225,25885910.402925,27440523.817645498,27450450.805349696,20775077.096848764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[36,"E.1.3.","Veikla",null,null,null,{"$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:$DC80)","v":0},{"$f":"SUM(H81:H88)","v":0},{"$f":"SUM(I81:I88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(DC81:DC88)","v":0}]
[45,"E.2.1.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H81:$DC81)","v":0},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A81,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$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$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[46,"E.2.2.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H82:$DC82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[47,"E.2.3.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H83:$DC83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[48,"E.2.4.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H84:$DC84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[49,"E.2.5.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H85:$DC85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[50,"E.2.6.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H86:$DC86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[51,"E.2.7.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H87:$DC87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[52,"E.2.8.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H88:$DC88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[55,"E.3.","Investicijos į žinias ir žmogiškuosius išteklius",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H89:$DC89)","v":0},{"$f":"SUM(H90:H97)","v":0},{"$f":"SUM(I90:I97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(DC90:DC97)","v":0}]
[56,"E.3.1.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H90:$DC90)","v":0},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$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$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[57,"E.3.2.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H91:$DC91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[58,"E.3.3.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H92:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[59,"E.3.4.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H93:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[60,"E.3.5.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H94:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[61,"E.3.6.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H95:$DC95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[62,"E.3.7.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[63,"E.3.8.","Veikla",null,null,null,{"$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:$DC98)","v":0},{"$f":"SUM(H99:H106)","v":0},{"$f":"SUM(I99:I106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(DC99:DC106)","v":0}]
[67,"F.1.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H99:$DC99)","v":0},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A99,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$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$39,\"\")","v":0},0,0,0,0,0,0,0,0,0]
[68,"F.2.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H100:$DC100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[69,"F.3.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H101:$DC101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[70,"F.4.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H102:$DC102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[71,"F.5.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H103:$DC103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[72,"F.6.","Veikla",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H104:$DC104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[73,"F.7.","Veikla",null,null,null,{"$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$39),\"\")","v":"Veikla"},null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H106:$DC106)","v":0},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A106,H$39)*(1+VMI)^H$39,\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[107,"L.1.1.","Oro taršos sumažėjimas",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H107:$DC107)","v":68843988.93598564},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,H$39),\"\")","v":0},284562.89907463966,752620.7246102764,1490784.7106611985,2684586.8222182458,4055164.9212313364,5778170.8187684231,7760415.2922484521,1872567.2786402446,1939182.59782434,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,R$39),\"\")","v":2008151.5629889427},2079557.5022669788,2153485.6805353705,2230025.8153326241,2309270.210043232,2386553.0094316751,2471325.5184819666,2559093.3116125981,2649961.7349382886,2744040.1121718436,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A107,AB$39),\"\")","v":2841442.1487984112},2942285.3228215612,3046691.1935543939,3154785.6080728541,3266698.7235336485,3382565.4161241008,0,0,0,0,{"$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$39),\"\")","v":0},0,0,0,0,0,0,0,0,0]
[108,"L.1.2.","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H108:$DC108)","v":220170947.87339103},0,387627.3845801758,1019037.510489968,1705357.0104974313,2907283.6351825064,3484581.0763712069,4548908.753664352,5632120.6183364512,6211783.3346380461,6793742.1733223712,7378004.0002280949,7964575.6994727487,8533001.3405474238,9103668.8258836046,9676584.849155765,10231293.534776159,10807574.224837346,11386119.11248464,11966934.949385628,12550028.505157759,13135406.56741319,13723075.941803614,14333877.576449707,14947067.525330625,15562652.898496756,16180640.824885447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[109,"L.1.3.","Nelaimingų atsitikimų sumažėjimas",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H109:$DC109)","v":37068192.967286952},0,209171.61114079802,335461.31370284862,595440.15023106046,780718.69949360657,1009842.9326136379,1161641.4159049978,1272320.9368,1314640.9642000003,1358368.6366000001,1403550.6830000002,1450235.6902000001,1498473.5226,1548315.7616000001,1599815.9922,1653029.1326000001,1708012.2838000001,1764824.2660000001,1823525.9048000001,1884180.1843999999,1946851.8136,2011608.1522000001,2078518.3306,2147654.0926000001,2219089.5151999998,2292900.9812000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[110,"L.1.4.","Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai",null,null,null,{"$f":"SUMIF($H$39:$DC$39,\"<=\"&PAL,$H110:$DC110)","v":1560635.8284243904},0,8064.8079973880713,19221.280135608136,29418.854623679606,46205.872803305254,51340.273563135983,62464.136752218677,69548.965888410166,69688.063820186988,69827.43994782737,69967.09482772302,70107.02901737846,70247.243075413207,70387.737561564049,70528.51303668716,70528.51303668716,70669.570062760555,70810.909202886076,70952.531021291841,71094.436083334425,71236.624955501087,71379.098205412083,71521.856401822908,71664.900114626551,71808.229914855809,71951.846374685512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[111,"L.1.5.",0,null,null,null,{"$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:$DC117)","v":85323390.56133616},{"$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$39,\"\")","v":195315.52711050006},476137.95248958009,745390.76209485333,1197465.9644345876,1360917.919851816,1693605.4822052196,1938392.3558813867,1996544.1265578277,2056440.4503545626,2133668.5643913038,2219548.4761595237,2306414.4903970216,2409785.242916829,2492222.0512724193,2590202.5172594027,2683337.1662057303,2763837.2811919022,2846752.3996276595,2932154.9716164893,3020119.6207649838,31860608.461980898,3204044.9056695714,3300166.2528396584,3399171.2404248477,3501146.3776375931,0,0,0,0,0,0,0,{"$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:$DC118)","v":184560640.59999999},{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H9\"),0,H$39),\"\")","v":28839240.600000001},34361700,28774075,27127275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H9\"),0,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":15,"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,{"$f":"IF(Opt_alt=\"\",\"\",INDIRECT(\"'\" & Opt_alt &\"'!B3\"))","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas"}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,null,"Kodas","%",103]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$6+I5","v":2025},{"$f":"$H$6+J5","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$6+BV5","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,null,null,null,"PVM","Likutines PVM"]
[null,"A.","INVESTICIJOS, REINVESTICIJOS IR GRYNASIS VEIKLOS SRAUTAS",null,null,{"$f":"F8+F9+F89-F100","v":194605381.39892924},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H7:$DC7)","v":236201795.88332009},{"$f":"H8+H9+H89-H100","v":28839240.600000001},{"$f":"I8+I9+I89-I100","v":34551326.72535},{"$f":"J8+J9+J89-J100","v":29222880.6862},27809413.138890002,25444482.99972,24852939.752489999,18817167.928380001,1576090.3702200006,1576090.3702200004,1576090.3702200004,1587649.7951700005,1603449.0436200006,1617672.7189500004,1640946.4902600003,1647652.3741500003,1662552.4318800005,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,17126647.008760002,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV8+BV9+BV89-BV100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","REINVESTICIJOS (PO PRIEMONĖS ĮGYVENDINIMO)",null,null,{"$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,{"$f":"F10+F44+F78-F8","v":166652167.91543761},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H9:$DC9)","v":184560640.59999999},{"$f":"H10+H44+H78-H8","v":28839240.600000001},{"$f":"I10+I44+I78-I8","v":34361700},28774075,27127275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"F11+F22+F33","v":0},{"$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,"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 (mišrios)",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 (mišrios)",null,"",{"$f":"SUM(F34:F41)+F42","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H33:$DC33)","v":0},{"$f":"SUM(H34:H42)","v":0},{"$f":"SUM(I34:I42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU34: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.","Veikla",null,0.21,{"$f":"H34+NPV(FD,I34:INDEX(I34:DC34,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H34:$DC34)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,H$5)*$DF34","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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$5)","v":21},0]
[23,"D.3.2.","Veikla",null,0.21,{"$f":"H35+NPV(FD,I35:INDEX(I35:DC35,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H35:$DC35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.2.",1,21,0]
[24,"D.3.3.","Veikla",null,0.21,{"$f":"H36+NPV(FD,I36:INDEX(I36:DC36,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H36:$DC36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.3.",1,21,0]
[25,"D.3.4.","Veikla",null,0.21,{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H37:$DC37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.4.",1,21,0]
[26,"D.3.5.","Veikla",null,0.21,{"$f":"H38+NPV(FD,I38:INDEX(I38:DC38,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H38:$DC38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.5.",1,21,0]
[27,"D.3.6.","Veikla",null,0.21,{"$f":"H39+NPV(FD,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H39:$DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.6.",1,21,0]
[28,"D.3.7.","Veikla",null,0.21,{"$f":"H40+NPV(FD,I40:INDEX(I40:DC40,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H40:$DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.7.",1,21,0]
[29,"D.3.8.","Veikla",null,0.21,{"$f":"H41+NPV(FD,I41:INDEX(I41:DC41,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H41:$DC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.8.",1,21,0]
[30,"D.3.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$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":""},{"$f":"F45+F56+F67","v":166652167.91543761},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H44:$DC44)","v":184560640.59999999},{"$f":"H45+H56+H67","v":28839240.600000001},{"$f":"I45+I56+I67","v":34361700},28774075,27127275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"",{"$f":"SUM(F46:F53)+F54","v":166652167.91543761},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":184560640.59999999},{"$f":"SUM(H46:H54)","v":28839240.600000001},{"$f":"SUM(I46:I54)","v":34361700},28774075,27127275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)",null,0.21,{"$f":"H46+NPV(FD,I46:INDEX(I46:DC46,PAL))","v":47834939.294720076},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":50183744},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,H$5)*$DF46","v":8705994},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,I$5)*$DF46","v":24408700},13631050,3438000,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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$5)","v":21},0]
[35,"E.1.2.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)",null,0.21,{"$f":"H47+NPV(FD,I47:INDEX(I47:DC47,PAL))","v":118817228.62071753},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H47:$DC47)","v":134376896.59999999},20133246.600000001,9953000,15143025,23689275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.2.",1,21,0]
[36,"E.1.3.","Veikla",null,0.21,{"$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":20145089.060814101},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H55:$DC55)","v":53703510.319368064},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53703510.319368064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.L.",1,21,{"$f":"DG55/(100+DG55)","v":0.17355371900826447}]
[44,"E.2.","Paslaugų teikimas",null,"",{"$f":"SUM(F57:F64)+F65","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H56:$DC56)","v":0},{"$f":"SUM(H57:H65)","v":0},{"$f":"SUM(I57:I65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU57: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.","Veikla",null,0.21,{"$f":"H57+NPV(FD,I57:INDEX(I57:DC57,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H57:$DC57)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,H$5)*$DF57","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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$5)","v":21},0]
[46,"E.2.2.","Veikla",null,0.21,{"$f":"H58+NPV(FD,I58:INDEX(I58:DC58,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H58:$DC58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.2.",1,21,0]
[47,"E.2.3.","Veikla",null,0.21,{"$f":"H59+NPV(FD,I59:INDEX(I59:DC59,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H59:$DC59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.3.",1,21,0]
[48,"E.2.4.","Veikla",null,0.21,{"$f":"H60+NPV(FD,I60:INDEX(I60:DC60,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H60:$DC60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.4.",1,21,0]
[49,"E.2.5.","Veikla",null,0.21,{"$f":"H61+NPV(FD,I61:INDEX(I61:DC61,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H61:$DC61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.5.",1,21,0]
[50,"E.2.6.","Veikla",null,0.21,{"$f":"H62+NPV(FD,I62:INDEX(I62:DC62,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H62:$DC62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.6.",1,21,0]
[51,"E.2.7.","Veikla",null,0.21,{"$f":"H63+NPV(FD,I63:INDEX(I63:DC63,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H63:$DC63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.7.",1,21,0]
[52,"E.2.8.","Veikla",null,0.21,{"$f":"H64+NPV(FD,I64:INDEX(I64:DC64,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H64:$DC64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.8.",1,21,0]
[53,"E.2.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$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,"",{"$f":"SUM(F68:F75)+F76","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H67:$DC67)","v":0},{"$f":"SUM(H68:H76)","v":0},{"$f":"SUM(I68:I76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU68: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.","Veikla",null,0.21,{"$f":"H68+NPV(FD,I68:INDEX(I68:DC68,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H68:$DC68)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,H$5)*$DF68","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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$5)","v":21},0]
[57,"E.3.2.","Veikla",null,0.21,{"$f":"H69+NPV(FD,I69:INDEX(I69:DC69,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H69:$DC69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.2.",1,21,0]
[58,"E.3.3.","Veikla",null,0.21,{"$f":"H70+NPV(FD,I70:INDEX(I70:DC70,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H70:$DC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.3.",1,21,0]
[59,"E.3.4.","Veikla",null,0.21,{"$f":"H71+NPV(FD,I71:INDEX(I71:DC71,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H71:$DC71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.4.",1,21,0]
[60,"E.3.5.","Veikla",null,0.21,{"$f":"H72+NPV(FD,I72:INDEX(I72:DC72,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H72:$DC72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.5.",1,21,0]
[61,"E.3.6.","Veikla",null,0.21,{"$f":"H73+NPV(FD,I73:INDEX(I73:DC73,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H73:$DC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.6.",1,21,0]
[62,"E.3.7.","Veikla",null,0.21,{"$f":"H74+NPV(FD,I74:INDEX(I74:DC74,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H74:$DC74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.7.",1,21,0]
[63,"E.3.8.","Veikla",null,0.21,{"$f":"H75+NPV(FD,I75:INDEX(I75:DC75,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H75:$DC75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.8.",1,21,0]
[64,{"$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,"",{"$f":"SUM(F79:F87)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H78:$DC78)","v":0},{"$f":"SUM(H79:H87)","v":0},{"$f":"SUM(I79:I87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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.","Veikla",null,0.21,{"$f":"H79+NPV(FD,I79:INDEX(I79:DC79,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H79:$DC79)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,H$5)*$DF79","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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$5)","v":21},0]
[68,"F.2.","Veikla",null,0.21,{"$f":"H80+NPV(FD,I80:INDEX(I80:DC80,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H80:$DC80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.2.",1,21,0]
[69,"F.3.","Veikla",null,0.21,{"$f":"H81+NPV(FD,I81:INDEX(I81:DC81,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H81:$DC81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.3.",1,21,0]
[70,"F.4.","Veikla",null,0.21,{"$f":"H82+NPV(FD,I82:INDEX(I82:DC82,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H82:$DC82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.4.",1,21,0]
[71,"F.5.","Veikla",null,0.21,{"$f":"H83+NPV(FD,I83:INDEX(I83:DC83,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H83:$DC83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.5.",1,21,0]
[72,"F.6.","Veikla",null,0.21,{"$f":"H84+NPV(FD,I84:INDEX(I84:DC84,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H84:$DC84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.6.",1,21,0]
[73,"F.7.","Veikla",null,0.21,{"$f":"H85+NPV(FD,I85:INDEX(I85:DC85,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H85:$DC85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.7.",1,21,0]
[74,"F.8.","Veikla",null,0.21,{"$f":"H86+NPV(FD,I86:INDEX(I86:DC86,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H86:$DC86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.8.",1,21,0]
[75,"F.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$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 IR PRIVAČIOS INVESTICIJOS, IŠ VISO",null,"",{"$f":"SUM(F90:F99)","v":27953213.483491629},{"$f":"SUM(G90:G99)","v":51641155.28332001},{"$f":"SUM(H90:H99)","v":0},{"$f":"SUM(I90:I99)","v":189626.72535000005},448805.68620000011,682138.13889000029,1063932.9997200002,1173939.7524900003,1418367.9283800004,1576090.3702200006,1576090.3702200004,1576090.3702200004,1587649.7951700005,1603449.0436200006,1617672.7189500004,1640946.4902600003,1647652.3741500003,1662552.4318800005,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,17126647.008760002,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU90:BU99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1]
[78,"G.1.","Priežiūros išlaidos",null,0.21,{"$f":"H90+NPV(FD,I90:INDEX(I90:DC90,PAL))","v":27953213.483491629},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H90:$DC90)","v":51641155.28332001},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,H$5)*$DF90","v":0},189626.72535000005,448805.68620000011,682138.13889000029,1063932.9997200002,1173939.7524900003,1418367.9283800004,1576090.3702200006,1576090.3702200004,1576090.3702200004,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,R$5)*$DF90","v":1587649.7951700005},1603449.0436200006,1617672.7189500004,1640946.4902600003,1647652.3741500003,1662552.4318800005,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,AB$5)*$DF90","v":1672167.0087600003},17126647.008760002,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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$5)","v":21}]
[79,"G.2.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 2 (viešojo sektoriaus)",null,0.21,{"$f":"H91+NPV(FD,I91:INDEX(I91:DC91,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H91:$DC91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.2.",1,21]
[80,"G.3.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 3 (viešojo sektoriaus)",null,0.21,{"$f":"H92+NPV(FD,I92:INDEX(I92:DC92,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H92:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.3.",1,21]
[81,"G.4.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 4 (viešojo sektoriaus)",null,0.21,{"$f":"H93+NPV(FD,I93:INDEX(I93:DC93,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H93:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.4.",1,21]
[82,"G.5.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 5 (viešojo sektoriaus)",null,0.21,{"$f":"H94+NPV(FD,I94:INDEX(I94:DC94,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H94:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.5.",1,21]
[83,"G.6.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 1 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H95+NPV(FD,I95:INDEX(I95:DC95,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H95:$DC95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.6.",1,21]
[84,"G.7.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 2 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H96+NPV(FD,I96:INDEX(I96:DC96,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.7.",1,21]
[85,"G.8.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 3 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H97+NPV(FD,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.8.",1,21]
[86,"G.9.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 4 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H98+NPV(FD,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.9.",1,21]
[87,"G.10.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 5 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H99+NPV(FD,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.10.",1,21]
[88,"H.","VEIKLOS PAJAMOS, IŠ VISO (išskyrus mokestines pajamas)",null,"",{"$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":33774487.680805892},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H112:$DC112)","v":40993700.111981161},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,H$5)","v":5005157.4595041331},5996511.2498541325,5071739.6232247939,4826427.0736916531,4415984.6528439671,4313320.1223329753,3265789.4751733886,273536.34524479351,273536.34524479345,273536.34524479345,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,R$5)","v":275542.52643446287},278284.54476049601,280753.11651198351,284792.36607818189,285956.19716652896,288542.15759900835,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,AB$5)","v":290210.80317322322},2972393.2825120664,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,0,0,0,0,{"$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":28923103.522513963},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H113:$DC113)","v":32031185.558677688},{"$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":5005157.4595041331},{"$f":"SUMPRODUCT($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:$DG87+100))","v":5963600.8264462817},4993847.7272727275,4708039.4628099175,4231335.1239669425,4109578.5123966942,3019626.4462809917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":4851384.1582919369},{"$f":"G115+G116-G117","v":-325511686.55782062},{"$f":"SUMPRODUCT($DG90:$DG99,H90:H99,1/($DG90:$DG99+100))","v":0},{"$f":"SUMPRODUCT($DG90:$DG99,I90:I99,1/($DG90:$DG99+100))","v":32910.423407851253},77891.89595206613,118387.6108817356,184649.52887702483,203741.60993628105,246163.02889239677,273536.34524479351,273536.34524479345,273536.34524479345,275542.52643446287,278284.54476049601,280753.11651198351,284792.36607818189,285956.19716652896,288542.15759900835,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,2972393.2825120664,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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: Dviračiams skirtos infrastruktūros metinis naudotojų skaičius , matavimo vienetas: Naudotojai per metus",null,"",{"$f":"H116+NPV(FD,I116:INDEX(I116:DC116,PAL))","v":1250536.7634105054},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":2132079.0472674025},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A116,H$5)*$DF116","v":0},11017.822248016364,26259.353971234759,40190.877586783463,63124.638990308013,70139.05457716588,85336.037241633428,95015.051063835519,95205.081165963187,95395.491328295102,95586.282310951705,95777.454875573603,95969.009785324743,96160.947804895404,96353.269700505189,96353.269700505189,96545.976239906217,96739.06819238601,96932.546328770783,97126.411421428304,97320.66424427116,97515.305572759709,97710.336183905252,97905.75685627303,98101.568369985587,98297.771506725549,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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,"",{"$f":"H117+NPV(SD,I117:INDEX(I117:DC117,PAL))","v":158361879.40199143},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":327643765.605088},{"$f":"H118-H126","v":0},{"$f":"I118-I126","v":889426.70279300166},2126340.8289387012,3821000.7260133699,6418795.0296976641,8600929.2037793156,11551185.125089992,14734405.813273314,9468679.6412984766,10161120.847694539,10859673.341044761,11564475.920957107,12255207.786758209,12952398.140377795,13656199.564435685,14341404.189844521,15057581.597182073,15780847.599300126,16511375.120145207,17249343.23781294,17994937.154767103,18748348.515030589,19530608.957005925,20321172.126118105,21120249.367145259,21928059.068584237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"IF(Result_mat=0,\"\",Result_mat)","v":"Naudotojai per metus"},"",{"$f":"H118+NPV(SD,I118:INDEX(I118:DC118,PAL))","v":158361879.40199143},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":327643765.605088},{"$f":"SUM(H119:H125)","v":0},{"$f":"SUM(I119:I125)","v":889426.70279300166},2126340.8289387012,3821000.7260133699,6418795.0296976641,8600929.2037793156,11551185.125089992,14734405.813273314,9468679.6412984766,10161120.847694539,10859673.341044761,11564475.920957107,12255207.786758209,12952398.140377795,13656199.564435685,14341404.189844521,15057581.597182073,15780847.599300126,16511375.120145207,17249343.23781294,17994937.154767103,18748348.515030589,19530608.957005925,20321172.126118105,21120249.367145259,21928059.068584237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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.","Oro taršos sumažėjimas",null,"",{"$f":"H119+NPV(SD,I119:INDEX(I119:DC119,PAL))","v":37759682.159660198},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":68843988.93598564},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,H$5)*$DF119","v":0},284562.89907463966,752620.7246102764,1490784.7106611985,2684586.8222182458,4055164.9212313364,5778170.8187684231,7760415.2922484521,1872567.2786402446,1939182.59782434,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,R$5)*$DF119","v":2008151.5629889427},2079557.5022669788,2153485.6805353705,2230025.8153326241,2309270.210043232,2386553.0094316751,2471325.5184819666,2559093.3116125981,2649961.7349382886,2744040.1121718436,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,AB$5)*$DF119","v":2841442.1487984112},2942285.3228215612,3046691.1935543939,3154785.6080728541,3266698.7235336485,3382565.4161241008,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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.","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas",null,"",{"$f":"H120+NPV(SD,I120:INDEX(I120:DC120,PAL))","v":101548012.85400064},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H120:$DC120)","v":220170947.87339103},0,387627.3845801758,1019037.510489968,1705357.0104974313,2907283.6351825064,3484581.0763712069,4548908.753664352,5632120.6183364512,6211783.3346380461,6793742.1733223712,7378004.0002280949,7964575.6994727487,8533001.3405474238,9103668.8258836046,9676584.849155765,10231293.534776159,10807574.224837346,11386119.11248464,11966934.949385628,12550028.505157759,13135406.56741319,13723075.941803614,14333877.576449707,14947067.525330625,15562652.898496756,16180640.824885447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.2.",1]
[109,"L.1.3.","Nelaimingų atsitikimų sumažėjimas",null,"",{"$f":"H121+NPV(SD,I121:INDEX(I121:DC121,PAL))","v":18242612.925829154},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":37068192.967286952},0,209171.61114079802,335461.31370284862,595440.15023106046,780718.69949360657,1009842.9326136379,1161641.4159049978,1272320.9368,1314640.9642000003,1358368.6366000001,1403550.6830000002,1450235.6902000001,1498473.5226,1548315.7616000001,1599815.9922,1653029.1326000001,1708012.2838000001,1764824.2660000001,1823525.9048000001,1884180.1843999999,1946851.8136,2011608.1522000001,2078518.3306,2147654.0926000001,2219089.5151999998,2292900.9812000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.3.",1]
[110,"L.1.4.","Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai",null,"",{"$f":"H122+NPV(SD,I122:INDEX(I122:DC122,PAL))","v":811571.46250141365},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":1560635.8284243904},0,8064.8079973880713,19221.280135608136,29418.854623679606,46205.872803305254,51340.273563135983,62464.136752218677,69548.965888410166,69688.063820186988,69827.43994782737,69967.09482772302,70107.02901737846,70247.243075413207,70387.737561564049,70528.51303668716,70528.51303668716,70669.570062760555,70810.909202886076,70952.531021291841,71094.436083334425,71236.624955501087,71379.098205412083,71521.856401822908,71664.900114626551,71808.229914855809,71951.846374685512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.4.",1]
[111,"L.1.5.","",null,"",{"$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":134455761.04387566},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H130:$DC130)","v":152529455.04132232},{"$f":"H$8+H$9-H$113","v":23834083.140495867},{"$f":"I$8+I$9-I$113","v":28398099.17355372},23780227.272727273,22419235.537190083,20149214.876033057,19569421.487603307,14379173.553719008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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":20088044.680510432},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H131:$DC131)","v":42678640.73001653},{"$f":"H$89-H$114","v":0},156716.3019421488,370913.790247934,563750.52800826472,879283.47084297542,970198.14255371923,1172204.8994876037,1302554.0249752072,1302554.0249752069,1302554.0249752069,1312107.2687355378,1325164.4988595047,1336919.6024380168,1356154.1241818184,1361696.1769834713,1374010.2742809921,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,14154253.726247935,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,0,0,0,0,0,0,{"$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":20145089.060814101},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H132:$DC132)","v":53703510.319368064},{"$f":"SUM(H$21,H$32,H$43,H$55,H$66,H$77,H$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53703510.319368064,0,0,0,0,0,0,{"$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":15858795.447208742},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H133:$DC133)","v":53703510.319368064},{"$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$88)","v":0},0,0,0,0,0,0,0,0,0,53703510.319368064,0,0,0,0,0,0,{"$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$88)","v":0},0,0,0]
[null,"R.","Pinigų srautas ekonominės grynosios dabartinės vertės skaičiavimui",null,null,{"$f":"H134+NPV(SD,I134:INDEX(I134:DC134,PAL))","v":19676869.124814063},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H134:$DC134)","v":186139180.15311724},{"$f":"H117-H130-H131+H133","v":-23834083.140495867},{"$f":"I117-I130-I131+I133","v":-27665388.772702865},-22024800.234036509,-19161985.339184977,-14609703.317178369,-11938690.42637771,-4000193.32811662,13431851.788298108,8166125.6163232699,8858566.8227193318,9547566.0723092239,10239311.422097603,10918288.184320193,11596244.016195977,12294503.387452213,12967393.915563529,13675625.391595297,14398891.393713348,15129418.914558429,15867387.032226164,16612980.949180327,4594094.7887826543,18148652.751419149,18939215.920531329,19738293.161558483,74249613.182365522,0,0,0,0,{"$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,{"$f":"H135+NPV(FD,I135:INDEX(I135:DC135,PAL))","v":160830893.71812332},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H135:$DC135)","v":195208095.77133897},{"$f":"H$7-H$112","v":23834083.140495867},{"$f":"I$7-I$112","v":28554815.475495867},24151141.062975205,22982986.065198347,21028498.346876033,20539619.630157024,15551378.453206614,1302554.0249752072,1302554.0249752069,1302554.0249752069,1312107.2687355378,1325164.4988595047,1336919.6024380168,1356154.1241818184,1361696.1769834713,1374010.2742809921,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,14154253.726247935,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H136:$DC136)","v":0},{"$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$110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":-160830893.71812332},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H138:$DC138)","v":-195208095.77133897},{"$f":"-H135+H136+H137","v":-23834083.140495867},{"$f":"-I135+I136+I137","v":-28554815.475495867},-24151141.062975205,-22982986.065198347,-21028498.346876033,-20539619.630157024,-15551378.453206614,-1302554.0249752072,-1302554.0249752069,-1302554.0249752069,-1312107.2687355378,-1325164.4988595047,-1336919.6024380168,-1356154.1241818184,-1361696.1769834713,-1374010.2742809921,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-14154253.726247935,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'Jautrumo analizė'!G140,\"\")","v":1.1418817295790487},{"$f":"IFERROR(IF(F131<0,(F117-F131)/(F130-F133),(F117)/(F130+F131-F133)),\"\")","v":1.1418817295790487}]
[null,null,"Ekonominė grynoji dabartinė vertė (EGDV)",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$2,'Jautrumo analizė'!G141,\"\")","v":19676869.124814063},{"$f":"IFERROR(F134,\"\")","v":19676869.124814063}]
[null,null,"Ekonominė vidinė grąžos norma (EVGN)",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$2,'Jautrumo analizė'!G142,\"\")","v":6.1858246696973263E-2},{"$f":"IFERROR(IRR(H134:INDEX(H134:DC134,PAL+1)),\"\")","v":6.1858246696973263E-2}]
[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":139.50832749796274}]
[null,null,"DA rodiklis",null,null,{"$f":"IF(Rezultatai!B$5<>\"\",'Jautrumo analizė'!G144,\"\")","v":""},{"$f":"IFERROR(SUM(F152:F160),\"\")","v":6.1190764419321244}]
[null,null,"Poveikis viešiesiems finansams",null,null,{"$f":"IFERROR(F138,\"\")","v":-160830893.71812332}]
[null,null,"Finansinės analizės rodikliai",null,null,null,"Reali vertė",{"$f":"H6","v":"2024"},{"$f":"I6","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BU6","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[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$115","v":-28839240.600000001},{"$f":"I132-I$7+I$115","v":-34551326.72535},{"$f":"J132-J$7+J$115","v":-29222880.6862},-27809413.138890002,-25444482.99972,-24852939.752489999,-18817167.928380001,-1576090.3702200006,-1576090.3702200004,-1576090.3702200004,-1587649.7951700005,-1603449.0436200006,-1617672.7189500004,-1640946.4902600003,-1647652.3741500003,-1662552.4318800005,-1672167.0087600003,-1672167.0087600003,-1672167.0087600003,-1672167.0087600003,-1672167.0087600003,-17126647.008760002,-1672167.0087600003,-1672167.0087600003,-1672167.0087600003,52031343.310608067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":-174460292.33811513}]
[null,null,"Finansinė vidinė grąžos norma (FVGN)",null,null,{"$f":"IFERROR(IRR(H147:INDEX(H147:DC147,PAL+1)),\"\")","v":-8.4495673965947704E-2}]
[null,null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,{"$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$2,IFERROR(10*F140/MAX(Rodikliai),\"-\"),IFERROR(10*MIN(Rodikliai)/F143,\"-\"))*DA!D8","v":6.1190764419321244}]
[null,null,{"$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":0},{"$f":"IFERROR((AN165-$AM165)/$AM165,\"-\")","v":0},{"$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":0},{"$f":"IFERROR((BC165-$BB165)/$BB165,\"-\")","v":0},{"$f":"IFERROR((BD165-$BE165)/$BE165,\"-\")","v":"-"},{"$f":"IFERROR((BF165-$BE165)/$BE165,\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,0.96101271607459715,0.96101271607459715,0.96101271607459715,-6093926.1082786098,-6093926.1082786098,-6093926.1082786098,4.6738660822427613E-2,4.6738660822427613E-2,4.6738660822427613E-2,"","","","","","",-180677517.15239835,-180677517.15239835,-180677517.15239835,-195322760.87184566,-195322760.87184566,-195322760.87184566,-7.1996671654065203E-2,-7.1996671654065203E-2,-7.1996671654065203E-2,0,0,0]
[null,null,"Finansinė diskonto norma",null,{"$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":0},{"$f":"IFERROR((AN166-$AM166)/$AM166,\"-\")","v":0},{"$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":1.400335739910922E-3},{"$f":"IFERROR((AW166-$AV166)/$AV166,\"-\")","v":-1.3950959526419031E-3},{"$f":"IFERROR((AX166-$AY166)/$AY166,\"-\")","v":4.1473520536249546E-4},{"$f":"IFERROR((AZ166-$AY166)/$AY166,\"-\")","v":-4.2033925865979615E-4},{"$f":"IFERROR((BA166-$BB166)/$BB166,\"-\")","v":0},{"$f":"IFERROR((BC166-$BB166)/$BB166,\"-\")","v":0},{"$f":"IFERROR((BD166-$BE166)/$BE166,\"-\")","v":"-"},{"$f":"IFERROR((BF166-$BE166)/$BE166,\"-\")","v":"-"},null,null,null,null,null,null,null,null,null,0.96101271607459715,0.96101271607459715,0.96101271607459715,-6093926.1082786098,-6093926.1082786098,-6093926.1082786098,4.6738660822427613E-2,4.6738660822427613E-2,4.6738660822427613E-2,"","","","","","",-180930526.33706522,-180677517.15239835,-180425454.67948565,-195403768.09718782,-195322760.87184566,-195240659.04734141,-7.1996671654065203E-2,-7.1996671654065203E-2,-7.1996671654065203E-2,0,0,0]
[null,null,"Socialinė diskonto norma",null,6.0511628386780824E-3,-5.992199160773282E-3,-0.14878100659506738,0.14718574024332942,0,0,"-","-","-","-",0,0,0,0,0,0,"-","-",null,null,null,null,null,null,null,null,null,0.96682796050960484,0.96101271607459715,0.9552541364838425,-5187265.6477729566,-6093926.1082786098,-6990865.1335137486,4.6738660822427613E-2,4.6738660822427613E-2,4.6738660822427613E-2,"","","","","","",-180677517.15239835,-180677517.15239835,-180677517.15239835,-195322760.87184566,-195322760.87184566,-195322760.87184566,-7.1996671654065203E-2,-7.1996671654065203E-2,-7.1996671654065203E-2,0,0,0]
[null,"D.1.1.",{"$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.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.2.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.3.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.4.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.5.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.6.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.7.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"D.3.8.","Veikla","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.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)","True",2.3359697617458455E-3,-2.3251070024445019E-3,-5.9776560187786404E-2,5.9776560187786404E-2,4.0508784394267727E-3,-4.0362171064876806E-3,"-","-","-","-",-2.4693772541348781E-3,2.4693772541348781E-3,-2.2842240668635131E-3,2.2842240668635131E-3,-9.7420005467043825E-4,9.7217891844477995E-4,"-","-",null,null,null,null,null,null,null,null,null,0.96325761272000066,0.96101271607459715,0.9587782586790139,-5729652.1674871705,-6093926.1082786098,-6458200.0490700491,4.6927993455840866E-2,4.6738660822427613E-2,4.6550013440081806E-2,"","","","","","",-180231356.20120865,-180677517.15239835,-181123678.10358804,-194876599.92065597,-195322760.87184566,-195768921.82303536,-7.1926532492603723E-2,-7.1996671654065203E-2,-7.2066665300445476E-2,0,0,0]
[null,"E.1.2.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)","True",7.7328718612230422E-3,-7.6150986963641814E-3,-0.1968214411990922,0.1968214411990922,1.3445645030556164E-2,-1.3309664645951687E-2,"-","-","-","-",-8.2512339427080524E-3,8.2512339427078876E-3,-7.6325588249808304E-3,7.6325588249811357E-3,-3.971016047395662E-3,3.9421951741134059E-3,"-","-",null,null,null,null,null,null,null,null,null,0.96844410426500793,0.96101271607459715,0.95369450939322808,-4894510.7890864387,-6093926.1082786098,-7293341.4274707809,4.7367092265049537E-2,4.6738660822427613E-2,4.6116584920880221E-2,"","","","","","",-179186704.69018626,-180677517.15239835,-182168329.6146104,-193831948.40963364,-195322760.87184566,-196813573.33405775,-7.1710771715567834E-2,-7.1996671654065203E-2,-7.2280496585612086E-2,0,0,0]
[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","True",-1.1719745262047524E-3,1.1747280288547381E-3,3.0095701571932081E-2,-3.0095701571930859E-2,-2.1947273639423988E-3,2.1888541177310047E-3,"-","-","-","-",0,0,1.1927455243088624E-3,-1.1927455243090151E-3,7.5895766575912738E-3,-7.5023162892448973E-3,"-","-",null,null,null,null,null,null,null,null,null,0.95988643365199888,0.96101271607459715,0.9621416446482558,-6277327.0898347683,-6093926.1082786098,-5910525.1267224588,4.6636082204566609E-2,4.6738660822427613E-2,4.6840964932626017E-2,"","","","","","",-180677517.15239835,-180677517.15239835,-180677517.15239835,-195555731.22067121,-195322760.87184566,-195089790.52302009,-7.254309591267516E-2,-7.1996671654065203E-2,-7.1456529851543493E-2,0,0,0]
[null,"E.2.1.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.2.2.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.2.3.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.2.4.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.2.5.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.2.6.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.2.7.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.2.8.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[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.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.2.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.3.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.4.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.5.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.6.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.7.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"E.3.8.","Veikla","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.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.2.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.3.","Veikla","False",{"$f":"IFERROR((AF230-$AG230)/$AG230,\"-\")","v":"-"},{"$f":"IFERROR((AH230-$AG230)/$AG230,\"-\")","v":"-"},{"$f":"IFERROR((AI230-$AJ230)/$AJ230,\"-\")","v":"-"},{"$f":"IFERROR((AK230-$AJ230)/$AJ230,\"-\")","v":"-"},{"$f":"IFERROR((AL230-$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)/$AV230,\"-\")","v":"-"},{"$f":"IFERROR((AW230-$AV230)/$AV230,\"-\")","v":"-"},{"$f":"IFERROR((AX230-$AY230)/$AY230,\"-\")","v":"-"},{"$f":"IFERROR((AZ230-$AY230)/$AY230,\"-\")","v":"-"},{"$f":"IFERROR((BA230-$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,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.4.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.5.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.6.",{"$f":"VLOOKUP(B233,$B$12:$C$129,2,FALSE)","v":"Veikla"},{"$f":"IF(COUNTIF(E233:BF233,\"-\")<18,\"True\",\"False\")","v":"False"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.7.","Veikla","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"F.8.","Veikla","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.","Priežiūros išlaidos","True",1.1706593682681242E-3,-1.1679248838547393E-3,-2.9991587246633072E-2,2.9991587246636739E-2,2.0997236732455782E-3,-2.1001606019547822E-3,"-","-","-","-",-1.3793888031572821E-3,1.379388803157117E-3,-1.2759626324640517E-3,1.2759626324645092E-3,-2.6146774164132972E-3,2.6170961093878713E-3,"-","-",null,null,null,null,null,null,null,null,null,0.96213773461369467,0.96101271607459715,0.9598903254097928,-5911159.5917276368,-6093926.1082786098,-6276692.6248296052,4.683679909501226E-2,4.6738660822427613E-2,4.6640502128380223E-2,"","","","","","",-180428292.60825607,-180677517.15239835,-180926741.69654059,-195073536.32770348,-195322760.87184566,-195571985.41598794,-7.1808423582634395E-2,-7.1996671654065203E-2,-7.2185093863339933E-2,0,0,0]
[null,"G.2.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 2 (viešojo sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.3.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 3 (viešojo sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.4.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 4 (viešojo sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.5.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 5 (viešojo sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.6.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 1 (privataus ir NVO sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.7.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 2 (privataus ir NVO sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.8.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 3 (privataus ir NVO sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.9.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 4 (privataus ir NVO sektoriaus)","False","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",null,null,null,null,null,null,null,null,null,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"G.10.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 5 (privataus ir NVO sektoriaus)","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: Dviračiams skirtos infrastruktūros metinis naudotojų skaičius , matavimo vienetas: Naudotojai per metus","True",0,0,0,0,0,0,"-","-","-","-",0,0,0,0,0,0,"-","-",null,null,null,null,null,null,null,null,null,0.96101271607459715,0.96101271607459715,0.96101271607459715,-6093926.1082786098,-6093926.1082786098,-6093926.1082786098,4.6738660822427613E-2,4.6738660822427613E-2,4.6738660822427613E-2,"","","","","","",-180677517.15239835,-180677517.15239835,-180677517.15239835,-195322760.87184566,-195322760.87184566,-195322760.87184566,-7.1996671654065203E-2,-7.1996671654065203E-2,-7.1996671654065203E-2,0,0,0]
[null,"L.1.1.","Oro taršos sumažėjimas","True",-2.3294697308913139E-3,2.3294697308917757E-3,5.742000487597583E-2,-5.7420004875974609E-2,-4.0059919762139313E-3,4.0060476393935602E-3,"-","-","-","-",0,0,0,0,0,0,"-","-",null,null,null,null,null,null,null,null,null,0.95877406604149973,0.96101271607459715,0.96325136610769502,-6443839.375129804,-6093926.1082786098,-5744012.8414274231,4.6551426122193984E-2,4.6738660822427613E-2,4.6925898124283716E-2,"","","","","","",-180677517.15239835,-180677517.15239835,-180677517.15239835,-195322760.87184566,-195322760.87184566,-195322760.87184566,-7.1996671654065203E-2,-7.1996671654065203E-2,-7.1996671654065203E-2,0,0,0]
[null,"L.1.2.","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas","True",-6.1770906764693038E-3,6.1770906764698815E-3,0.15226150915748565,-0.15226150915748077,-1.0771830150812499E-2,1.0732213819811228E-2,"-","-","-","-",0,0,0,0,0,0,"-","-",null,null,null,null,null,null,null,null,null,0.95507645338616431,0.96101271607459715,0.96694897876303054,-7021796.4942193143,-6093926.1082786098,-5166055.7223379351,4.6235199906571989E-2,4.6738660822427613E-2,4.7240270124025541E-2,"","","","","","",-180677517.15239835,-180677517.15239835,-180677517.15239835,-195322760.87184566,-195322760.87184566,-195322760.87184566,-7.1996671654065203E-2,-7.1996671654065203E-2,-7.1996671654065203E-2,0,0,0]
[null,"L.1.3.","Nelaimingų atsitikimų sumažėjimas","True",-1.4509819850744483E-3,1.4509819850743327E-3,3.5765818955728453E-2,-3.5765818955725392E-2,-2.497711710572567E-3,2.4975640284555273E-3,"-","-","-","-",0,0,0,0,0,0,"-","-",null,null,null,null,null,null,null,null,null,0.95961830393614544,0.96101271607459715,0.96240712821304875,-6311880.3661968894,-6093926.1082786098,-5875971.8503603488,4.6621921121954957E-2,4.6738660822427613E-2,4.6855393620435892E-2,"","","","","","",-180677517.15239835,-180677517.15239835,-180677517.15239835,-195322760.87184566,-195322760.87184566,-195322760.87184566,-7.1996671654065203E-2,-7.1996671654065203E-2,-7.1996671654065203E-2,0,0,0]
[null,"L.1.4.","Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai","True",-4.2457607564208732E-5,4.2457607564786367E-5,1.046554072391309E-3,-1.0465540723839733E-3,-7.3308517794865873E-5,7.3307920029291868E-5,"-","-","-","-",0,0,0,0,0,0,"-","-",null,null,null,null,null,null,null,null,null,0.96097191377383384,0.96101271607459715,0.96105351837536102,-6100303.7314640805,-6093926.1082786098,-6087548.4850931838,4.6735234480479004E-2,4.6738660822427613E-2,4.674208713643746E-2,"","","","","","",-180677517.15239835,-180677517.15239835,-180677517.15239835,-195322760.87184566,-195322760.87184566,-195322760.87184566,-7.1996671654065203E-2,-7.1996671654065203E-2,-7.1996671654065203E-2,0,0,0]
[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,"Taip","","Taip","","","","","","",""]
[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.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.3.2.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.3.3.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.3.4.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.3.5.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.3.6.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.3.7.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.3.8.","Veikla","False","Ne","","","","","","","","",""]
[null,"D.3.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","Ne","","","","","","","","",""]
[null,"D.3.L.","Likutinė vertė","False","Ne","","","","","","","","",""]
[null,"E.1.1.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)","True","Taip","","Taip","","","","","","",""]
[null,"E.1.2.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)","True","Taip","","Taip","Taip","","","","","",""]
[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","True","Taip","","Taip","","","","","","",""]
[null,"E.2.1.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.2.2.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.2.3.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.2.4.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.2.5.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.2.6.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.2.7.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.2.8.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.2.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","Ne","","","","","","","","",""]
[null,"E.2.L.","Likutinė vertė","False","Ne","","","","","","","","",""]
[null,"E.3.1.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.3.2.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.3.3.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.3.4.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.3.5.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.3.6.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.3.7.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.3.8.","Veikla","False","Ne","","","","","","","","",""]
[null,"E.3.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","Ne","","","","","","","","",""]
[null,"E.3.L.","Likutinė vertė","False","Ne","","","","","","","","",""]
[null,"F.1.","Veikla","False","Ne","","","","","","","","",""]
[null,"F.2.","Veikla","False","Ne","","","","","","","","",""]
[null,"F.3.","Veikla","False",{"$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":""},{"$f":"IFERROR(IF(OR(ABS(U230)>0.01,ABS(V230)>0.01),\"Taip\",\"\"),\"\")","v":""}]
[null,"F.4.","Veikla","False","Ne","","","","","","","","",""]
[null,"F.5.",{"$f":"VLOOKUP(B341,$B$12:$C$129,2,FALSE)","v":"Veikla"},"False","Ne","","","","","","","","",""]
[null,"F.6.","Veikla",{"$f":"VLOOKUP(B342,$B$168:$D$269,3,FALSE)","v":"False"},"Ne","","","","","","","","",""]
[null,"F.7.","Veikla","False","Ne","","","","","","","","",""]
[null,"F.8.","Veikla","False","Ne","","","","","","","","",""]
[null,"F.9.","Reinvesticijos (po priemonės įgyvendinimo)","False","Ne","","","","","","","","",""]
[null,"F.L.","Likutinė vertė","False","Ne","","","","","","","","",""]
[null,"G.1.","Priežiūros išlaidos","True","Taip","","Taip","","","","","","",""]
[null,"G.2.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 2 (viešojo sektoriaus)","False","Ne","","","","","","","","",""]
[null,"G.3.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 3 (viešojo sektoriaus)","False","Ne","","","","","","","","",""]
[null,"G.4.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 4 (viešojo sektoriaus)","False","Ne","","","","","","","","",""]
[null,"G.5.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 5 (viešojo sektoriaus)","False","Ne","","","","","","","","",""]
[null,"G.6.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 1 (privataus ir NVO sektoriaus)","False","Ne","","","","","","","","",""]
[null,"G.7.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 2 (privataus ir NVO sektoriaus)","False","Ne","","","","","","","","",""]
[null,"G.8.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 3 (privataus ir NVO sektoriaus)","False","Ne","","","","","","","","",""]
[null,"G.9.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 4 (privataus ir NVO sektoriaus)","False","Ne","","","","","","","","",""]
[null,"G.10.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 5 (privataus ir NVO sektoriaus)","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: Dviračiams skirtos infrastruktūros metinis naudotojų skaičius , matavimo vienetas: Naudotojai per metus","True","Ne","","","","","","","","",""]
[null,"L.1.1.","Oro taršos sumažėjimas","True","Taip","","Taip","","","","","","",""]
[null,"L.1.2.","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas","True","Taip","","Taip","Taip","","","","","",""]
[null,"L.1.3.","Nelaimingų atsitikimų sumažėjimas","True","Taip","","Taip","","","","","","",""]
[null,"L.1.4.","Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai","True","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":16,"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,{"$f":"IF(Opt_alt=\"\",\"\",INDIRECT(\"'\" & Opt_alt &\"'!B3\"))","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas"}]
[]
[null,"EUR",null,null,null,"Iš viso",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,null,"Kodas","Dalis",103]
[null,"Nr. ","Priemonės pinigų srautai",null,"PVM tarifas","Grynoji dabartinė vertė","Reali vertė",{"$f":"IF(PVP=\"\",TEXT(TODAY(),\"yyyy\"),TEXT(PVP,\"yyyy\"))","v":"2024"},{"$f":"$H$6+I5","v":2025},{"$f":"$H$6+J5","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,{"$f":"$H$6+BV5","v":2090},2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,null,null,6,"PVM","Likutines PVM"]
[null,"A.","INVESTICIJOS, REINVESTICIJOS IR GRYNASIS VEIKLOS SRAUTAS",null,null,{"$f":"F8+F9+F89-F100","v":194605381.39892924},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H7:$DC7)","v":236201795.88332009},{"$f":"H8+H9+H89-H100","v":28839240.600000001},{"$f":"I8+I9+I89-I100","v":34551326.72535},{"$f":"J8+J9+J89-J100","v":29222880.6862},27809413.138890002,25444482.99972,24852939.752489999,18817167.928380001,1576090.3702200006,1576090.3702200004,1576090.3702200004,1587649.7951700005,1603449.0436200006,1617672.7189500004,1640946.4902600003,1647652.3741500003,1662552.4318800005,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,17126647.008760002,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV8+BV9+BV89-BV100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"B.","REINVESTICIJOS (PO PRIEMONĖS ĮGYVENDINIMO)",null,null,{"$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,{"$f":"F10+F44+F78-F8","v":166652167.91543761},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H9:$DC9)","v":184560640.59999999},{"$f":"H10+H44+H78-H8","v":28839240.600000001},{"$f":"I10+I44+I78-I8","v":34361700},28774075,27127275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"F11+F22+F33","v":0},{"$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,"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 (mišrios)",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 (mišrios)",null,"",{"$f":"SUM(F34:F41)+F42","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H33:$DC33)","v":0},{"$f":"SUM(H34:H42)","v":0},{"$f":"SUM(I34:I42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU34: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.","Veikla",null,0.21,{"$f":"H34+NPV(FD,I34:INDEX(I34:DC34,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H34:$DC34)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A34,H$5)*$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,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$5)","v":21},0]
[23,"D.3.2.","Veikla",null,0.21,{"$f":"H35+NPV(FD,I35:INDEX(I35:DC35,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H35:$DC35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.2.",1,21,0]
[24,"D.3.3.","Veikla",null,0.21,{"$f":"H36+NPV(FD,I36:INDEX(I36:DC36,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H36:$DC36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.3.",1,21,0]
[25,"D.3.4.","Veikla",null,0.21,{"$f":"H37+NPV(FD,I37:INDEX(I37:DC37,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H37:$DC37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.4.",1,21,0]
[26,"D.3.5.","Veikla",null,0.21,{"$f":"H38+NPV(FD,I38:INDEX(I38:DC38,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H38:$DC38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.5.",1,21,0]
[27,"D.3.6.","Veikla",null,0.21,{"$f":"H39+NPV(FD,I39:INDEX(I39:DC39,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H39:$DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.6.",1,21,0]
[28,"D.3.7.","Veikla",null,0.21,{"$f":"H40+NPV(FD,I40:INDEX(I40:DC40,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H40:$DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.7.",1,21,0]
[29,"D.3.8.","Veikla",null,0.21,{"$f":"H41+NPV(FD,I41:INDEX(I41:DC41,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H41:$DC41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"D.3.8.",1,21,0]
[30,"D.3.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$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,"",{"$f":"F45+F56+F67","v":166652167.91543761},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H44:$DC44)","v":184560640.59999999},{"$f":"H45+H56+H67","v":28839240.600000001},{"$f":"I45+I56+I67","v":34361700},28774075,27127275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"",{"$f":"SUM(F46:F53)+F54","v":166652167.91543761},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H45:$DC45)","v":184560640.59999999},{"$f":"SUM(H46:H54)","v":28839240.600000001},{"$f":"SUM(I46:I54)","v":34361700},28774075,27127275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)",null,0.21,{"$f":"H46+NPV(FD,I46:INDEX(I46:DC46,PAL))","v":47834939.294720076},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H46:$DC46)","v":50183744},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,H$5)*$DF46","v":8705994},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A46,I$5)*$DF46","v":24408700},13631050,3438000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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$5)","v":21},0]
[35,"E.1.2.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)",null,0.21,{"$f":"H47+NPV(FD,I47:INDEX(I47:DC47,PAL))","v":118817228.62071753},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H47:$DC47)","v":134376896.59999999},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A47,H$5)*$DF47","v":20133246.600000001},9953000,15143025,23689275,24380550,23679000,17398800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,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":20145089.060814101},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H55:$DC55)","v":53703510.319368064},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53703510.319368064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.1.L.",1,21,{"$f":"DG55/(100+DG55)","v":0.17355371900826447}]
[44,"E.2.","Paslaugų teikimas",null,"",{"$f":"SUM(F57:F64)+F65","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H56:$DC56)","v":0},{"$f":"SUM(H57:H65)","v":0},{"$f":"SUM(I57:I65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU57: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.","Veikla",null,0.21,{"$f":"H57+NPV(FD,I57:INDEX(I57:DC57,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H57:$DC57)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A57,H$5)*$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,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$5)","v":21},0]
[46,"E.2.2.","Veikla",null,0.21,{"$f":"H58+NPV(FD,I58:INDEX(I58:DC58,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H58:$DC58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.2.",1,21,0]
[47,"E.2.3.","Veikla",null,0.21,{"$f":"H59+NPV(FD,I59:INDEX(I59:DC59,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H59:$DC59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.3.",1,21,0]
[48,"E.2.4.","Veikla",null,0.21,{"$f":"H60+NPV(FD,I60:INDEX(I60:DC60,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H60:$DC60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.4.",1,21,0]
[49,"E.2.5.","Veikla",null,0.21,{"$f":"H61+NPV(FD,I61:INDEX(I61:DC61,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H61:$DC61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.5.",1,21,0]
[50,"E.2.6.","Veikla",null,0.21,{"$f":"H62+NPV(FD,I62:INDEX(I62:DC62,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H62:$DC62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.6.",1,21,0]
[51,"E.2.7.","Veikla",null,0.21,{"$f":"H63+NPV(FD,I63:INDEX(I63:DC63,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H63:$DC63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.7.",1,21,0]
[52,"E.2.8.","Veikla",null,0.21,{"$f":"H64+NPV(FD,I64:INDEX(I64:DC64,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H64:$DC64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.2.8.",1,21,0]
[53,"E.2.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$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,"",{"$f":"SUM(F68:F75)+F76","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H67:$DC67)","v":0},{"$f":"SUM(H68:H76)","v":0},{"$f":"SUM(I68:I76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU68: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.","Veikla",null,0.21,{"$f":"H68+NPV(FD,I68:INDEX(I68:DC68,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H68:$DC68)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A68,H$5)*$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,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$5)","v":21},0]
[57,"E.3.2.","Veikla",null,0.21,{"$f":"H69+NPV(FD,I69:INDEX(I69:DC69,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H69:$DC69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.2.",1,21,0]
[58,"E.3.3.","Veikla",null,0.21,{"$f":"H70+NPV(FD,I70:INDEX(I70:DC70,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H70:$DC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.3.",1,21,0]
[59,"E.3.4.","Veikla",null,0.21,{"$f":"H71+NPV(FD,I71:INDEX(I71:DC71,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H71:$DC71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.4.",1,21,0]
[60,"E.3.5.","Veikla",null,0.21,{"$f":"H72+NPV(FD,I72:INDEX(I72:DC72,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H72:$DC72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.5.",1,21,0]
[61,"E.3.6.","Veikla",null,0.21,{"$f":"H73+NPV(FD,I73:INDEX(I73:DC73,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H73:$DC73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.6.",1,21,0]
[62,"E.3.7.","Veikla",null,0.21,{"$f":"H74+NPV(FD,I74:INDEX(I74:DC74,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H74:$DC74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.7.",1,21,0]
[63,"E.3.8.","Veikla",null,0.21,{"$f":"H75+NPV(FD,I75:INDEX(I75:DC75,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H75:$DC75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"E.3.8.",1,21,0]
[64,{"$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,"",{"$f":"SUM(F79:F87)","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H78:$DC78)","v":0},{"$f":"SUM(H79:H87)","v":0},{"$f":"SUM(I79:I87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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.","Veikla",null,0.21,{"$f":"H79+NPV(FD,I79:INDEX(I79:DC79,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H79:$DC79)","v":0},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A79,H$5)*$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,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$5)","v":21},0]
[68,"F.2.","Veikla",null,0.21,{"$f":"H80+NPV(FD,I80:INDEX(I80:DC80,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H80:$DC80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.2.",1,21,0]
[69,"F.3.","Veikla",null,0.21,{"$f":"H81+NPV(FD,I81:INDEX(I81:DC81,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H81:$DC81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.3.",1,21,0]
[70,"F.4.","Veikla",null,0.21,{"$f":"H82+NPV(FD,I82:INDEX(I82:DC82,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H82:$DC82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.4.",1,21,0]
[71,"F.5.","Veikla",null,0.21,{"$f":"H83+NPV(FD,I83:INDEX(I83:DC83,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H83:$DC83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.5.",1,21,0]
[72,"F.6.","Veikla",null,0.21,{"$f":"H84+NPV(FD,I84:INDEX(I84:DC84,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H84:$DC84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.6.",1,21,0]
[73,"F.7.","Veikla",null,0.21,{"$f":"H85+NPV(FD,I85:INDEX(I85:DC85,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H85:$DC85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.7.",1,21,0]
[74,"F.8.","Veikla",null,0.21,{"$f":"H86+NPV(FD,I86:INDEX(I86:DC86,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H86:$DC86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"F.8.",1,21,0]
[75,"F.9.","Reinvesticijos (po priemonės įgyvendinimo)",null,0.21,{"$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 IR PRIVAČIOS INVESTICIJOS, IŠ VISO",null,"",{"$f":"SUM(F90:F99)","v":27953213.483491629},{"$f":"SUM(G90:G99)","v":51641155.28332001},{"$f":"SUM(H90:H99)","v":0},{"$f":"SUM(I90:I99)","v":189626.72535000005},448805.68620000011,682138.13889000029,1063932.9997200002,1173939.7524900003,1418367.9283800004,1576090.3702200006,1576090.3702200004,1576090.3702200004,1587649.7951700005,1603449.0436200006,1617672.7189500004,1640946.4902600003,1647652.3741500003,1662552.4318800005,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,17126647.008760002,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU90:BU99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[78,"G.1.","Priežiūros išlaidos",null,0.21,{"$f":"H90+NPV(FD,I90:INDEX(I90:DC90,PAL))","v":27953213.483491629},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H90:$DC90)","v":51641155.28332001},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,H$5)*$DF90","v":0},189626.72535000005,448805.68620000011,682138.13889000029,1063932.9997200002,1173939.7524900003,1418367.9283800004,1576090.3702200006,1576090.3702200004,1576090.3702200004,1587649.7951700005,1603449.0436200006,1617672.7189500004,1640946.4902600003,1647652.3741500003,1662552.4318800005,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A90,X$5)*$DF90","v":1672167.0087600003},1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,17126647.008760002,1672167.0087600003,1672167.0087600003,1672167.0087600003,1672167.0087600003,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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$5)","v":21}]
[79,"G.2.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 2 (viešojo sektoriaus)",null,0.21,{"$f":"H91+NPV(FD,I91:INDEX(I91:DC91,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H91:$DC91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.2.",1,21]
[80,"G.3.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 3 (viešojo sektoriaus)",null,0.21,{"$f":"H92+NPV(FD,I92:INDEX(I92:DC92,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H92:$DC92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.3.",1,21]
[81,"G.4.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 4 (viešojo sektoriaus)",null,0.21,{"$f":"H93+NPV(FD,I93:INDEX(I93:DC93,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H93:$DC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.4.",1,21]
[82,"G.5.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 5 (viešojo sektoriaus)",null,0.21,{"$f":"H94+NPV(FD,I94:INDEX(I94:DC94,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H94:$DC94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.5.",1,21]
[83,"G.6.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 1 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H95+NPV(FD,I95:INDEX(I95:DC95,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H95:$DC95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.6.",1,21]
[84,"G.7.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 2 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H96+NPV(FD,I96:INDEX(I96:DC96,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H96:$DC96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.7.",1,21]
[85,"G.8.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 3 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H97+NPV(FD,I97:INDEX(I97:DC97,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H97:$DC97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.8.",1,21]
[86,"G.9.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 4 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H98+NPV(FD,I98:INDEX(I98:DC98,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H98:$DC98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.9.",1,21]
[87,"G.10.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 5 (privataus ir NVO sektoriaus)",null,0.21,{"$f":"H99+NPV(FD,I99:INDEX(I99:DC99,PAL))","v":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H99:$DC99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"G.10.",1,21]
[88,"H.","VEIKLOS PAJAMOS, IŠ VISO (išskyrus mokestines pajamas)",null,"",{"$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":33774487.680805892},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H112:$DC112)","v":40993700.111981161},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,H$5)","v":5005157.4595041331},5996511.2498541325,5071739.6232247939,4826427.0736916531,4415984.6528439671,4313320.1223329753,3265789.4751733886,273536.34524479351,273536.34524479345,273536.34524479345,275542.52643446287,278284.54476049601,280753.11651198351,284792.36607818189,285956.19716652896,288542.15759900835,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A112,X$5)","v":290210.80317322322},290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,2972393.2825120664,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,0,0,0,0,0,0,{"$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$5)","v":0},0,0,0,null,"J."]
[101,"J.1.","Bendra pirkimo PVM suma (investicijoms ir reinvesticijoms)",null,"",{"$f":"H113+NPV(FD,I113:INDEX(I113:DC113,PAL))","v":28923103.522513963},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H113:$DC113)","v":32031185.558677688},{"$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":5005157.4595041331},{"$f":"SUMPRODUCT($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:$DG87+100))","v":5963600.8264462817},4993847.7272727275,4708039.4628099175,4231335.1239669425,4109578.5123966942,3019626.4462809917,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,"",{"$f":"H114+NPV(FD,I114:INDEX(I114:DC114,PAL))","v":4851384.1582919369},{"$f":"G115+G116-G117","v":-325511686.55782062},{"$f":"SUMPRODUCT($DG90:$DG99,H90:H99,1/($DG90:$DG99+100))","v":0},{"$f":"SUMPRODUCT($DG90:$DG99,I90:I99,1/($DG90:$DG99+100))","v":32910.423407851253},77891.89595206613,118387.6108817356,184649.52887702483,203741.60993628105,246163.02889239677,273536.34524479351,273536.34524479345,273536.34524479345,275542.52643446287,278284.54476049601,280753.11651198351,284792.36607818189,285956.19716652896,288542.15759900835,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,2972393.2825120664,290210.80317322322,290210.80317322322,290210.80317322322,290210.80317322322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT($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: Dviračiams skirtos infrastruktūros metinis naudotojų skaičius , matavimo vienetas: Naudotojai per metus",null,"",{"$f":"H116+NPV(FD,I116:INDEX(I116:DC116,PAL))","v":1250536.7634105054},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H116:$DC116)","v":2132079.0472674025},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A116,H$5)*$DF116","v":0},11017.822248016364,26259.353971234759,40190.877586783463,63124.638990308013,70139.05457716588,85336.037241633428,95015.051063835519,95205.081165963187,95395.491328295102,95586.282310951705,95777.454875573603,95969.009785324743,96160.947804895404,96353.269700505189,96353.269700505189,96545.976239906217,96739.06819238601,96932.546328770783,97126.411421428304,97320.66424427116,97515.305572759709,97710.336183905252,97905.75685627303,98101.568369985587,98297.771506725549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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":158361879.40199143},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H117:$DC117)","v":327643765.605088},{"$f":"H118-H126","v":0},{"$f":"I118-I126","v":889426.70279300166},2126340.8289387012,3821000.7260133699,6418795.0296976641,8600929.2037793156,11551185.125089992,14734405.813273314,9468679.6412984766,10161120.847694539,10859673.341044761,11564475.920957107,12255207.786758209,12952398.140377795,13656199.564435685,14341404.189844521,15057581.597182073,15780847.599300126,16511375.120145207,17249343.23781294,17994937.154767103,18748348.515030589,19530608.957005925,20321172.126118105,21120249.367145259,21928059.068584237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"IF(Result_mat=0,\"\",Result_mat)","v":"Naudotojai per metus"},"",{"$f":"H118+NPV(SD,I118:INDEX(I118:DC118,PAL))","v":158361879.40199143},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H118:$DC118)","v":327643765.605088},{"$f":"SUM(H119:H125)","v":0},{"$f":"SUM(I119:I125)","v":889426.70279300166},2126340.8289387012,3821000.7260133699,6418795.0296976641,8600929.2037793156,11551185.125089992,14734405.813273314,9468679.6412984766,10161120.847694539,10859673.341044761,11564475.920957107,12255207.786758209,12952398.140377795,13656199.564435685,14341404.189844521,15057581.597182073,15780847.599300126,16511375.120145207,17249343.23781294,17994937.154767103,18748348.515030589,19530608.957005925,20321172.126118105,21120249.367145259,21928059.068584237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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.","Oro taršos sumažėjimas",null,"",{"$f":"H119+NPV(SD,I119:INDEX(I119:DC119,PAL))","v":37759682.159660198},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H119:$DC119)","v":68843988.93598564},{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,H$5)*$DF119","v":0},284562.89907463966,752620.7246102764,1490784.7106611985,2684586.8222182458,4055164.9212313364,5778170.8187684231,7760415.2922484521,1872567.2786402446,1939182.59782434,2008151.5629889427,2079557.5022669788,2153485.6805353705,2230025.8153326241,2309270.210043232,2386553.0094316751,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$A119,X$5)*$DF119","v":2471325.5184819666},2559093.3116125981,2649961.7349382886,2744040.1121718436,2841442.1487984112,2942285.3228215612,3046691.1935543939,3154785.6080728541,3266698.7235336485,3382565.4161241008,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"'\"&Opt_alt&\"'!H12\"),$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$6,FALSE)","v":1}]
[108,"L.1.2.","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas",null,"",{"$f":"H120+NPV(SD,I120:INDEX(I120:DC120,PAL))","v":101548012.85400064},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H120:$DC120)","v":220170947.87339103},0,387627.3845801758,1019037.510489968,1705357.0104974313,2907283.6351825064,3484581.0763712069,4548908.753664352,5632120.6183364512,6211783.3346380461,6793742.1733223712,7378004.0002280949,7964575.6994727487,8533001.3405474238,9103668.8258836046,9676584.849155765,10231293.534776159,10807574.224837346,11386119.11248464,11966934.949385628,12550028.505157759,13135406.56741319,13723075.941803614,14333877.576449707,14947067.525330625,15562652.898496756,16180640.824885447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.2.",1]
[109,"L.1.3.","Nelaimingų atsitikimų sumažėjimas",null,"",{"$f":"H121+NPV(SD,I121:INDEX(I121:DC121,PAL))","v":18242612.925829154},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H121:$DC121)","v":37068192.967286952},0,209171.61114079802,335461.31370284862,595440.15023106046,780718.69949360657,1009842.9326136379,1161641.4159049978,1272320.9368,1314640.9642000003,1358368.6366000001,1403550.6830000002,1450235.6902000001,1498473.5226,1548315.7616000001,1599815.9922,1653029.1326000001,1708012.2838000001,1764824.2660000001,1823525.9048000001,1884180.1843999999,1946851.8136,2011608.1522000001,2078518.3306,2147654.0926000001,2219089.5151999998,2292900.9812000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.3.",1]
[110,"L.1.4.","Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai",null,"",{"$f":"H122+NPV(SD,I122:INDEX(I122:DC122,PAL))","v":811571.46250141365},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H122:$DC122)","v":1560635.8284243904},0,8064.8079973880713,19221.280135608136,29418.854623679606,46205.872803305254,51340.273563135983,62464.136752218677,69548.965888410166,69688.063820186988,69827.43994782737,69967.09482772302,70107.02901737846,70247.243075413207,70387.737561564049,70528.51303668716,70528.51303668716,70669.570062760555,70810.909202886076,70952.531021291841,71094.436083334425,71236.624955501087,71379.098205412083,71521.856401822908,71664.900114626551,71808.229914855809,71951.846374685512,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"L.1.4.",1]
[111,"L.1.5.","",null,"",{"$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":134455761.04387566},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H130:$DC130)","v":152529455.04132232},{"$f":"H$8+H$9-H$113","v":23834083.140495867},{"$f":"I$8+I$9-I$113","v":28398099.17355372},23780227.272727273,22419235.537190083,20149214.876033057,19569421.487603307,14379173.553719008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":20088044.680510432},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H131:$DC131)","v":42678640.73001653},{"$f":"H$89-H$114","v":0},156716.3019421488,370913.790247934,563750.52800826472,879283.47084297542,970198.14255371923,1172204.8994876037,1302554.0249752072,1302554.0249752069,1302554.0249752069,1312107.2687355378,1325164.4988595047,1336919.6024380168,1356154.1241818184,1361696.1769834713,1374010.2742809921,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,14154253.726247935,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":20145089.060814101},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H132:$DC132)","v":53703510.319368064},{"$f":"SUM(H$21,H$32,H$43,H$55,H$66,H$77,H$88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53703510.319368064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":15858795.447208742},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H133:$DC133)","v":53703510.319368064},{"$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$88)","v":0},0,0,0,0,0,0,0,0,0,53703510.319368064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":19676869.124814063},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H134:$DC134)","v":186139180.15311724},{"$f":"H117-H130-H131+H133","v":-23834083.140495867},{"$f":"I117-I130-I131+I133","v":-27665388.772702865},-22024800.234036509,-19161985.339184977,-14609703.317178369,-11938690.42637771,-4000193.32811662,13431851.788298108,8166125.6163232699,8858566.8227193318,9547566.0723092239,10239311.422097603,10918288.184320193,11596244.016195977,12294503.387452213,12967393.915563529,13675625.391595297,14398891.393713348,15129418.914558429,15867387.032226164,16612980.949180327,4594094.7887826543,18148652.751419149,18939215.920531329,19738293.161558483,74249613.182365522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"H135+NPV(FD,I135:INDEX(I135:DC135,PAL))","v":160830893.71812332},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H135:$DC135)","v":195208095.77133897},{"$f":"H$7-H$112","v":23834083.140495867},{"$f":"I$7-I$112","v":28554815.475495867},24151141.062975205,22982986.065198347,21028498.346876033,20539619.630157024,15551378.453206614,1302554.0249752072,1302554.0249752069,1302554.0249752069,1312107.2687355378,1325164.4988595047,1336919.6024380168,1356154.1241818184,1361696.1769834713,1374010.2742809921,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,14154253.726247935,1381956.2055867771,1381956.2055867771,1381956.2055867771,1381956.2055867771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":0},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H136:$DC136)","v":0},{"$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$110+100))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":-160830893.71812332},{"$f":"SUMIF($H$5:$DC$5,\"<=\"&PAL,$H138:$DC138)","v":-195208095.77133897},{"$f":"-H135+H136+H137","v":-23834083.140495867},{"$f":"-I135+I136+I137","v":-28554815.475495867},-24151141.062975205,-22982986.065198347,-21028498.346876033,-20539619.630157024,-15551378.453206614,-1302554.0249752072,-1302554.0249752069,-1302554.0249752069,-1312107.2687355378,-1325164.4988595047,-1336919.6024380168,-1356154.1241818184,-1361696.1769834713,-1374010.2742809921,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-14154253.726247935,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,-1381956.2055867771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$2,'Scenarijų analizė'!G140,\"\")","v":1.1418817295790487},{"$f":"IFERROR(IF(F131<0,(F117-F131)/(F130-F133),(F117)/(F130+F131-F133)),\"\")","v":1.1418817295790487}]
[null,null,"Ekonominė grynoji dabartinė vertė (EGDV)",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$2,'Scenarijų analizė'!G141,\"\")","v":19676869.124814063},{"$f":"IFERROR(F134,\"\")","v":19676869.124814063}]
[null,null,"Ekonominė vidinė grąžos norma (EVGN)",null,null,{"$f":"IF(Rezultatai!B$4=Data1!$G$2,'Scenarijų analizė'!G142,\"\")","v":6.1858246696973263E-2},{"$f":"IFERROR(IRR(H134:INDEX(H134:DC134,PAL+1)),\"\")","v":6.1858246696973263E-2}]
[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":139.50832749796274}]
[null,null,"DA rodiklis",null,null,{"$f":"IF(Rezultatai!B$5<>\"\",'Scenarijų analizė'!G144,\"\")","v":""},{"$f":"IFERROR(SUM(F152:F160),\"\")","v":6.1190764419321244}]
[null,null,"Poveikis viešiesiems finansams",null,null,{"$f":"IFERROR(F138,\"\")","v":-160830893.71812332}]
[null,null,"Finansinės analizės rodikliai",null,null,null,"Reali vertė",{"$f":"H6","v":"2024"},{"$f":"I6","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,{"$f":"BU6","v":2089},2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123]
[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$115","v":-28839240.600000001},{"$f":"I132-I$7+I$115","v":-34551326.72535},{"$f":"J132-J$7+J$115","v":-29222880.6862},-27809413.138890002,-25444482.99972,-24852939.752489999,-18817167.928380001,-1576090.3702200006,-1576090.3702200004,-1576090.3702200004,-1587649.7951700005,-1603449.0436200006,-1617672.7189500004,-1640946.4902600003,-1647652.3741500003,-1662552.4318800005,-1672167.0087600003,-1672167.0087600003,-1672167.0087600003,-1672167.0087600003,-1672167.0087600003,-17126647.008760002,-1672167.0087600003,-1672167.0087600003,-1672167.0087600003,52031343.310608067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":-174460292.33811513}]
[null,null,"Finansinė vidinė grąžos norma (FVGN)",null,null,{"$f":"IFERROR(IRR(H147:INDEX(H147:DC147,PAL+1)),\"\")","v":-8.4495673965947704E-2}]
[null,null,"Finansinis naudos ir išlaidų santykis (FNIS)",null,null,{"$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$2,IFERROR(10*F140/MAX(Rodikliai),\"-\"),IFERROR(10*MIN(Rodikliai)/F143,\"-\"))*DA!D8","v":6.1190764419321244}]
[null,null,{"$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.","Veikla","False",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.","Veikla","False",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.","Veikla","False",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.","Veikla","False",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.","Veikla","False",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.","Veikla","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.","Veikla","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.","Veikla","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.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)","True",1.25,1.1000000000000001,1,0.9,0.75,2,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.1.2.","Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)","True",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","True",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"E.2.1.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.2.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.3.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.4.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.5.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.6.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.7.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.2.8.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.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.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.2.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.3.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.4.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.5.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.6.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.7.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.3.8.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"E.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.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.2.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.3.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.4.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.5.","Veikla","False",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$129,2,FALSE),\"\")","v":"Veikla"},{"$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.","Veikla","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"F.8.","Veikla","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.","Priežiūros išlaidos","True",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.2.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 2 (viešojo sektoriaus)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.3.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 3 (viešojo sektoriaus)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.4.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 4 (viešojo sektoriaus)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.5.","Veiklos ir palaikymo (atnaujinimo) sąnaudos 5 (viešojo sektoriaus)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.6.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 1 (privataus ir NVO sektoriaus)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.7.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 2 (privataus ir NVO sektoriaus)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.8.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 3 (privataus ir NVO sektoriaus)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.9.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 4 (privataus ir NVO sektoriaus)","False",1.25,1.1000000000000001,1,0.9,0.75,null,null,1.25,1.1000000000000001,1,0.9,0.75]
[null,"G.10.","Veiklos ir palaikymo (atnaujinimo) ir investicijų sąnaudos 5 (privataus ir NVO sektoriaus)","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: Dviračiams skirtos infrastruktūros metinis naudotojų skaičius , matavimo vienetas: Naudotojai per metus","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.","Oro taršos sumažėjimas","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.","Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas","True",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"L.1.3.","Nelaimingų atsitikimų sumažėjimas","True",0.75,0.9,1,1.1000000000000001,1.25,null,null,0.75,0.9,1,1.1000000000000001,1.25]
[null,"L.1.4.","Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai","True",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,0.5507583449275576,0.76985923900706654,0.96101271607459715,1.2060173199779727,1.737609422004597]
[null,null,"EGDV",null,-91893233.407938182,-40413649.028142445,-6093926.1082786098,28225796.811585203,79705381.191380873]
[null,null,"EVGN",null,3.5996674392122507E-3,2.9036081874752151E-2,4.6738660822427613E-2,6.576353189159323E-2,9.866640764950052E-2,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,-235332466.09099877,-202539496.72783861,-180677517.15239835,-158815537.57695815,-126022568.21379782]
[null,null,"FGDV",null,-255801968.53108525,-219514443.93554151,-195322760.87184566,-171131077.80814984,-134843553.2126061]
[null,null,"FVGN",null,-0.10115038295180045,-8.3085137266621367E-2,-7.1996671654065203E-2,-6.1252287135185601E-2,-4.5146602617275655E-2]
[null,null,"FNIS",null,0,0,0,0,0]

{"sheet":"Grafikas","index":17,"n_rows":129,"n_cols":325,"rows_kept":129,"cut":false,"hidden":false,"merged":[[5,313,5,316],[5,317,5,320],[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],[5,321,5,324],[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],[5,121,5,124],[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],[5,185,5,188],[109,289,109,292],[109,293,109,296],[109,297,109,300],[109,301,109,304],[109,305,109,308],[109,309,109,312],[109,313,109,316],[109,317,109,320],[109,321,109,324],[95,5,95,324],[8,5,8,324],[9,5,9,324],[36,5,36,324],[73,5,73,324],[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],[5,117,5,120],[109,221,109,224],[109,225,109,228],[109,229,109,232],[109,233,109,236],[109,237,109,240],[109,241,109,244],[109,245,109,248],[109,249,109,252],[109,253,109,256],[109,257,109,260],[109,261,109,264],[109,265,109,268],[109,269,109,272],[109,273,109,276],[109,277,109,280],[109,281,109,284],[108,253,108,256],[108,257,108,260],[108,261,108,264],[108,265,108,268],[108,269,108,272],[108,273,108,276],[108,277,108,280],[108,281,108,284],[108,117,108,120],[108,121,108,124],[108,125,108,128],[108,129,108,132],[108,133,108,136],[108,137,108,140],[108,141,108,144],[109,285,109,288],[109,153,109,156],[109,157,109,160],[109,161,109,164],[109,165,109,168],[109,169,109,172],[109,173,109,176],[109,177,109,180],[109,181,109,184],[109,185,109,188],[109,189,109,192],[109,193,109,196],[109,197,109,200],[109,201,109,204],[109,205,109,208],[109,209,109,212],[109,213,109,216],[109,217,109,220],[108,321,108,324],[109,29,109,32],[109,33,109,36],[109,37,109,40],[109,41,109,44],[109,45,109,48],[109,49,109,52],[109,53,109,56],[109,57,109,60],[109,61,109,64],[109,65,109,68],[109,69,109,72],[109,73,109,76],[109,77,109,80],[109,81,109,84],[109,85,109,88],[109,89,109,92],[109,93,109,96],[109,97,109,100],[109,101,109,104],[109,105,109,108],[109,109,109,112],[109,113,109,116],[109,117,109,120],[109,121,109,124],[109,125,109,128],[109,129,109,132],[109,133,109,136],[109,137,109,140],[109,141,109,144],[109,145,109,148],[109,149,109,152],[108,285,108,288],[108,289,108,292],[108,293,108,296],[108,297,108,300],[108,301,108,304],[108,305,108,308],[108,309,108,312],[108,313,108,316],[108,317,108,320],[108,185,108,188],[108,189,108,192],[108,193,108,196],[108,197,108,200],[108,201,108,204],[108,205,108,208],[108,209,108,212],[108,213,108,216],[108,217,108,220],[108,221,108,224],[108,225,108,228],[108,229,108,232],[108,233,108,236],[108,237,108,240],[108,241,108,244],[108,245,108,248],[108,249,108,252],[108,145,108,148],[108,149,108,152],[108,153,108,156],[108,157,108,160],[108,161,108,164],[108,165,108,168],[108,169,108,172],[108,173,108,176],[108,177,108,180],[108,181,108,184],[108,49,108,52],[108,53,108,56],[108,57,108,60],[108,61,108,64],[108,65,108,68],[108,69,108,72],[108,73,108,76],[108,77,108,80],[108,81,108,84],[108,85,108,88],[108,89,108,92],[108,93,108,96],[108,97,108,100],[108,101,108,104],[108,105,108,108],[108,109,108,112],[108,113,108,116],[108,5,108,8],[108,9,108,12],[108,13,108,16],[108,17,108,20],[108,21,108,24],[108,25,108,28],[109,5,109,8],[109,9,109,12],[109,13,109,16],[109,17,109,20],[109,21,109,24],[109,25,109,28],[108,29,108,32],[108,33,108,36],[108,37,108,40],[108,41,108,44],[108,45,108,48],[128,313,128,316],[128,317,128,320],[128,321,128,324],[128,289,128,292],[128,293,128,296],[128,297,128,300],[128,301,128,304],[128,305,128,308],[128,309,128,312],[128,265,128,268],[128,269,128,272],[128,273,128,276],[128,277,128,280],[128,281,128,284],[128,285,128,288],[128,241,128,244],[128,245,128,248],[128,249,128,252],[128,253,128,256],[128,257,128,260],[128,261,128,264],[128,217,128,220],[128,221,128,224],[128,225,128,228],[128,229,128,232],[128,233,128,236],[128,237,128,240],[128,193,128,196],[128,197,128,200],[128,201,128,204],[128,205,128,208],[128,209,128,212],[128,213,128,216],[128,169,128,172],[128,173,128,176],[128,177,128,180],[128,181,128,184],[128,185,128,188],[128,189,128,192],[128,145,128,148],[128,149,128,152],[128,153,128,156],[128,157,128,160],[128,161,128,164],[128,165,128,168],[128,121,128,124],[128,125,128,128],[128,129,128,132],[128,133,128,136],[128,137,128,140],[128,141,128,144],[128,97,128,100],[128,101,128,104],[128,105,128,108],[128,109,128,112],[128,113,128,116],[128,117,128,120],[128,73,128,76],[128,77,128,80],[128,81,128,84],[128,85,128,88],[128,89,128,92],[128,93,128,96],[128,49,128,52],[128,53,128,56],[128,57,128,60],[128,61,128,64],[128,65,128,68],[128,69,128,72],[128,25,128,28],[128,29,128,32],[128,33,128,36],[128,37,128,40],[128,41,128,44],[128,45,128,48],[127,305,127,308],[127,309,127,312],[127,313,127,316],[127,317,127,320],[127,321,127,324],[128,5,128,8],[128,9,128,12],[128,13,128,16],[128,17,128,20],[128,21,128,24],[127,281,127,284],[127,285,127,288],[127,289,127,292],[127,293,127,296],[127,297,127,300],[127,301,127,304],[127,257,127,260],[127,261,127,264],[127,265,127,268],[127,269,127,272],[127,273,127,276],[127,277,127,280],[127,233,127,236],[127,237,127,240],[127,241,127,244],[127,245,127,248],[127,249,127,252],[127,253,127,256],[127,209,127,212],[127,213,127,216],[127,217,127,220],[127,221,127,224],[127,225,127,228],[127,229,127,232],[127,185,127,188],[127,189,127,192],[127,193,127,196],[127,197,127,200],[127,201,127,204],[127,205,127,208],[127,161,127,164],[127,165,127,168],[127,169,127,172],[127,173,127,176],[127,177,127,180],[127,181,127,184],[127,137,127,140],[127,141,127,144],[127,145,127,148],[127,149,127,152],[127,153,127,156],[127,157,127,160],[127,113,127,116],[127,117,127,120],[127,121,127,124],[127,125,127,128],[127,129,127,132],[127,133,127,136],[127,89,127,92],[127,93,127,96],[127,97,127,100],[127,101,127,104],[127,105,127,108],[127,109,127,112],[127,65,127,68],[127,69,127,72],[127,73,127,76],[127,77,127,80],[127,81,127,84],[127,85,127,88],[127,41,127,44],[127,45,127,48],[127,49,127,52],[127,53,127,56],[127,57,127,60],[127,61,127,64],[126,321,126,324],[127,5,127,8],[127,9,127,12],[127,13,127,16],[127,17,127,20],[127,21,127,24],[127,25,127,28],[127,29,127,32],[127,33,127,36],[127,37,127,40],[126,297,126,300],[126,301,126,304],[126,305,126,308],[126,309,126,312],[126,313,126,316],[126,317,126,320],[126,273,126,276],[126,277,126,280],[126,281,126,284],[126,285,126,288],[126,289,126,292],[126,293,126,296],[126,249,126,252],[126,253,126,256],[126,257,126,260],[126,261,126,264],[126,265,126,268],[126,269,126,272],[126,225,126,228],[126,229,126,232],[126,233,126,236],[126,237,126,240],[126,241,126,244],[126,245,126,248],[126,201,126,204],[126,205,126,208],[126,209,126,212],[126,213,126,216],[126,217,126,220],[126,221,126,224],[126,177,126,180],[126,181,126,184],[126,185,126,188],[126,189,126,192],[126,193,126,196],[126,197,126,200],[126,153,126,156],[126,157,126,160],[126,161,126,164],[126,165,126,168],[126,169,126,172],[126,173,126,176],[126,129,126,132],[126,133,126,136],[126,137,126,140],[126,141,126,144],[126,145,126,148],[126,149,126,152],[126,105,126,108],[126,109,126,112],[126,113,126,116],[126,117,126,120],[126,121,126,124],[126,125,126,128],[126,81,126,84],[126,85,126,88],[126,89,126,92],[126,93,126,96],[126,97,126,100],[126,101,126,104],[126,57,126,60],[126,61,126,64],[126,65,126,68],[126,69,126,72],[126,73,126,76],[126,77,126,80],[126,33,126,36],[126,37,126,40],[126,41,126,44],[126,45,126,48],[126,49,126,52],[126,53,126,56],[125,313,125,316],[125,317,125,320],[125,321,125,324],[126,5,126,8],[126,9,126,12],[126,13,126,16],[126,17,126,20],[126,21,126,24],[126,25,126,28],[126,29,126,32],[125,289,125,292],[125,293,125,296],[125,297,125,300],[125,301,125,304],[125,305,125,308],[125,309,125,312],[125,265,125,268],[125,269,125,272],[125,273,125,276],[125,277,125,280],[125,281,125,284],[125,285,125,288],[125,241,125,244],[125,245,125,248],[125,249,125,252],[125,253,125,256],[125,257,125,260],[125,261,125,264],[125,217,125,220],[125,221,125,224],[125,225,125,228],[125,229,125,232],[125,233,125,236],[125,237,125,240],[125,193,125,196],[125,197,125,200],[125,201,125,204],[125,205,125,208],[125,209,125,212],[125,213,125,216],[125,169,125,172],[125,173,125,176],[125,177,125,180],[125,181,125,184],[125,185,125,188],[125,189,125,192],[125,145,125,148],[125,149,125,152],[125,153,125,156],[125,157,125,160],[125,161,125,164],[125,165,125,168],[125,121,125,124],[125,125,125,128],[125,129,125,132],[125,133,125,136],[125,137,125,140],[125,141,125,144],[125,97,125,100],[125,101,125,104],[125,105,125,108],[125,109,125,112],[125,113,125,116],[125,117,125,120],[125,73,125,76],[125,77,125,80],[125,81,125,84],[125,85,125,88],[125,89,125,92],[125,93,125,96],[125,49,125,52],[125,53,125,56],[125,57,125,60],[125,61,125,64],[125,65,125,68],[125,69,125,72],[125,25,125,28],[125,29,125,32],[125,33,125,36],[125,37,125,40],[125,41,125,44],[125,45,125,48],[124,305,124,308],[124,309,124,312],[124,313,124,316],[124,317,124,320],[124,321,124,324],[124,197,124,200],[124,201,124,204],[124,205,124,208],[124,161,124,164],[124,165,124,168],[124,169,124,172],[124,173,124,176],[124,177,124,180],[124,181,124,184],[124,137,124,140],[124,141,124,144],[124,145,124,148],[124,149,124,152],[124,153,124,156],[124,157,124,160],[125,5,125,8],[125,9,125,12],[125,13,125,16],[125,17,125,20],[125,21,125,24],[124,281,124,284],[124,285,124,288],[124,289,124,292],[124,293,124,296],[124,297,124,300],[124,301,124,304],[124,257,124,260],[124,261,124,264],[124,265,124,268],[124,269,124,272],[124,273,124,276],[124,277,124,280],[124,233,124,236],[124,237,124,240],[124,241,124,244],[124,245,124,248],[124,249,124,252],[124,253,124,256],[124,209,124,212],[124,213,124,216],[124,217,124,220],[124,221,124,224],[124,225,124,228],[124,229,124,232],[124,185,124,188],[124,189,124,192],[124,193,124,196],[124,113,124,116],[124,117,124,120],[124,121,124,124],[124,125,124,128],[124,129,124,132],[124,133,124,136],[124,89,124,92],[124,93,124,96],[124,97,124,100],[124,101,124,104],[124,105,124,108],[124,109,124,112],[124,65,124,68],[124,69,124,72],[124,73,124,76],[124,77,124,80],[124,81,124,84],[124,85,124,88],[124,41,124,44],[124,45,124,48],[124,49,124,52],[124,53,124,56],[124,57,124,60],[124,61,124,64],[123,321,123,324],[124,5,124,8],[124,9,124,12],[124,13,124,16],[124,17,124,20],[124,21,124,24],[124,25,124,28],[124,29,124,32],[124,33,124,36],[124,37,124,40],[123,297,123,300],[123,301,123,304],[123,305,123,308],[123,309,123,312],[123,313,123,316],[123,317,123,320],[123,273,123,276],[123,277,123,280],[123,281,123,284],[123,285,123,288],[123,289,123,292],[123,293,123,296],[123,249,123,252],[123,253,123,256],[123,257,123,260],[123,261,123,264],[123,265,123,268],[123,269,123,272],[123,225,123,228],[123,229,123,232],[123,233,123,236],[123,237,123,240],[123,241,123,244],[123,245,123,248],[123,201,123,204],[123,205,123,208],[123,209,123,212],[123,213,123,216],[123,217,123,220],[123,221,123,224],[123,177,123,180],[123,181,123,184],[123,185,123,188],[123,189,123,192],[123,193,123,196],[123,197,123,200],[123,153,123,156],[123,157,123,160],[123,161,123,164],[123,165,123,168],[123,169,123,172],[123,173,123,176],[123,129,123,132],[123,133,123,136],[123,137,123,140],[123,141,123,144],[123,145,123,148],[123,149,123,152],[123,105,123,108],[123,109,123,112],[123,113,123,116],[123,117,123,120],[123,121,123,124],[123,125,123,128],[123,81,123,84],[123,85,123,88],[123,89,123,92],[123,93,123,96],[123,97,123,100],[123,101,123,104],[123,57,123,60],[123,61,123,64],[123,65,123,68],[123,69,123,72],[123,73,123,76],[123,77,123,80],[123,33,123,36],[123,37,123,40],[123,41,123,44],[123,45,123,48],[123,49,123,52],[123,53,123,56],[122,313,122,316],[122,317,122,320],[122,321,122,324],[123,5,123,8],[123,9,123,12],[123,13,123,16],[123,17,123,20],[123,21,123,24],[123,25,123,28],[123,29,123,32],[122,289,122,292],[122,293,122,296],[122,297,122,300],[122,301,122,304],[122,305,122,308],[122,309,122,312],[122,265,122,268],[122,269,122,272],[122,273,122,276],[122,277,122,280],[122,281,122,284],[122,285,122,288],[122,241,122,244],[122,245,122,248],[122,249,122,252],[122,253,122,256],[122,257,122,260],[122,261,122,264],[122,217,122,220],[122,221,122,224],[122,225,122,228],[122,229,122,232],[122,233,122,236],[122,237,122,240],[122,193,122,196],[122,197,122,200],[122,201,122,204],[122,205,122,208],[122,209,122,212],[122,213,122,216],[122,169,122,172],[122,173,122,176],[122,177,122,180],[122,181,122,184],[122,185,122,188],[122,189,122,192],[122,145,122,148],[122,149,122,152],[122,153,122,156],[122,157,122,160],[122,161,122,164],[122,165,122,168],[122,121,122,124],[122,125,122,128],[122,129,122,132],[122,133,122,136],[122,137,122,140],[122,141,122,144],[122,97,122,100],[122,101,122,104],[122,105,122,108],[122,109,122,112],[122,113,122,116],[122,117,122,120],[122,73,122,76],[122,77,122,80],[122,81,122,84],[122,85,122,88],[122,89,122,92],[122,93,122,96],[122,49,122,52],[122,53,122,56],[122,57,122,60],[122,61,122,64],[122,65,122,68],[122,69,122,72],[122,25,122,28],[122,29,122,32],[122,33,122,36],[122,37,122,40],[122,41,122,44],[122,45,122,48],[121,305,121,308],[121,309,121,312],[121,313,121,316],[121,317,121,320],[121,321,121,324],[121,197,121,200],[121,201,121,204],[121,205,121,208],[121,161,121,164],[121,165,121,168],[121,169,121,172],[121,173,121,176],[121,177,121,180],[121,181,121,184],[121,137,121,140],[121,141,121,144],[121,145,121,148],[121,149,121,152],[121,153,121,156],[121,157,121,160],[122,5,122,8],[122,9,122,12],[122,13,122,16],[122,17,122,20],[122,21,122,24],[121,281,121,284],[121,285,121,288],[121,289,121,292],[121,293,121,296],[121,297,121,300],[121,301,121,304],[121,257,121,260],[121,261,121,264],[121,265,121,268],[121,269,121,272],[121,273,121,276],[121,277,121,280],[121,233,121,236],[121,237,121,240],[121,241,121,244],[121,245,121,248],[121,249,121,252],[121,253,121,256],[121,209,121,212],[121,213,121,216],[121,217,121,220],[121,221,121,224],[121,225,121,228],[121,229,121,232],[121,185,121,188],[121,189,121,192],[121,193,121,196],[121,113,121,116],[121,117,121,120],[121,121,121,124],[121,125,121,128],[121,129,121,132],[121,133,121,136],[121,89,121,92],[121,93,121,96],[121,97,121,100],[121,101,121,104],[121,105,121,108],[121,109,121,112],[121,65,121,68],[121,69,121,72],[121,73,121,76],[121,77,121,80],[121,81,121,84],[121,85,121,88],[121,41,121,44],[121,45,121,48],[121,49,121,52],[121,53,121,56],[121,57,121,60],[121,61,121,64],[120,321,120,324],[121,5,121,8],[121,9,121,12],[121,13,121,16],[121,17,121,20],[121,21,121,24],[121,25,121,28],[121,29,121,32],[121,33,121,36],[121,37,121,40],[120,297,120,300],[120,301,120,304],[120,305,120,308],[120,309,120,312],[120,313,120,316],[120,317,120,320],[120,273,120,276],[120,277,120,280],[120,281,120,284],[120,285,120,288],[120,289,120,292],[120,293,120,296],[120,249,120,252],[120,253,120,256],[120,257,120,260],[120,261,120,264],[120,265,120,268],[120,269,120,272],[120,225,120,228],[120,229,120,232],[120,233,120,236],[120,237,120,240],[120,241,120,244],[120,245,120,248],[120,201,120,204],[120,205,120,208],[120,209,120,212],[120,213,120,216],[120,217,120,220],[120,221,120,224],[120,177,120,180],[120,181,120,184],[120,185,120,188],[120,189,120,192],[120,193,120,196],[120,197,120,200],[120,153,120,156],[120,157,120,160],[120,161,120,164],[120,165,120,168],[120,169,120,172],[120,173,120,176],[120,129,120,132],[120,133,120,136],[120,137,120,140],[120,141,120,144],[120,145,120,148],[120,149,120,152],[120,105,120,108],[120,109,120,112],[120,113,120,116],[120,117,120,120],[120,121,120,124],[120,125,120,128],[120,81,120,84],[120,85,120,88],[120,89,120,92],[120,93,120,96],[120,97,120,100],[120,101,120,104],[120,57,120,60],[120,61,120,64],[120,65,120,68],[120,69,120,72],[120,73,120,76],[120,77,120,80],[120,33,120,36],[120,37,120,40],[120,41,120,44],[120,45,120,48],[120,49,120,52],[120,53,120,56],[119,313,119,316],[119,317,119,320],[119,321,119,324],[120,5,120,8],[120,9,120,12],[120,13,120,16],[120,17,120,20],[120,21,120,24],[120,25,120,28],[120,29,120,32],[119,289,119,292],[119,293,119,296],[119,297,119,300],[119,301,119,304],[119,305,119,308],[119,309,119,312],[119,265,119,268],[119,269,119,272],[119,273,119,276],[119,277,119,280],[119,281,119,284],[119,285,119,288],[119,241,119,244],[119,245,119,248],[119,249,119,252],[119,253,119,256],[119,257,119,260],[119,261,119,264],[119,217,119,220],[119,221,119,224],[119,225,119,228],[119,229,119,232],[119,233,119,236],[119,237,119,240],[119,193,119,196],[119,197,119,200],[119,201,119,204],[119,205,119,208],[119,209,119,212],[119,213,119,216],[119,169,119,172],[119,173,119,176],[119,177,119,180],[119,181,119,184],[119,185,119,188],[119,189,119,192],[119,145,119,148],[119,149,119,152],[119,153,119,156],[119,157,119,160],[119,161,119,164],[119,165,119,168],[119,121,119,124]],"merged_total":2731,"flags":["merged_cut"]}
[]
[null,"Priemonė:",{"$f":"IF(Pradžia!E6=\"\",\"\",Pradžia!E6)","v":"Skatinti darnų judumą"}]
[]
[null,"Detalus priemonės įgyvendinimo, finansavimo ir rodiklių pasiekimo grafikas"]
[]
[null,"EUR",null,null,null,{"$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$40))","v":79}]
[null,"Eil. Nr. ","Priemonės planavimo, įgyvendinimo ir kitos veiklos","Veiklų trukmė, mėn.",null,{"$f":"IF(Pradžia!E10=\"\",2023,YEAR(Pradžia!E10))","v":2024},null,null,null,{"$f":"F7+1","v":2025},null,null,null,{"$f":"J7+1","v":2026},null,null,null,{"$f":"N7+1","v":2027},null,null,null,{"$f":"R7+1","v":2028},null,null,null,{"$f":"V7+1","v":2029},null,null,null,{"$f":"Z7+1","v":2030},null,null,null,{"$f":"AD7+1","v":2031},null,null,null,{"$f":"AH7+1","v":2032},null,null,null,{"$f":"AL7+1","v":2033},null,null,null,{"$f":"AP7+1","v":2034},null,null,null,{"$f":"AT7+1","v":2035},null,null,null,{"$f":"AX7+1","v":2036},null,null,null,{"$f":"BB7+1","v":2037},null,null,null,{"$f":"BF7+1","v":2038},null,null,null,{"$f":"BJ7+1","v":2039},null,null,null,{"$f":"BN7+1","v":2040},null,null,null,{"$f":"BR7+1","v":2041},null,null,null,{"$f":"BV7+1","v":2042},null,null,null,{"$f":"BZ7+1","v":2043},null,null,null,{"$f":"CD7+1","v":2044},null,null,null,{"$f":"CH7+1","v":2045},null,null,null,{"$f":"CL7+1","v":2046},null,null,null,{"$f":"CP7+1","v":2047},null,null,null,{"$f":"CT7+1","v":2048},null,null,null,{"$f":"CX7+1","v":2049},null,null,null,{"$f":"DB7+1","v":2050},null,null,null,{"$f":"DF7+1","v":2051},null,null,null,{"$f":"DJ7+1","v":2052},null,null,null,{"$f":"DN7+1","v":2053},null,null,null,{"$f":"DR7+1","v":2054},null,null,null,{"$f":"DV7+1","v":2055},null,null,null,{"$f":"DZ7+1","v":2056},null,null,null,{"$f":"ED7+1","v":2057},null,null,null,{"$f":"EH7+1","v":2058},null,null,null,{"$f":"EL7+1","v":2059},null,null,null,{"$f":"EP7+1","v":2060},null,null,null,{"$f":"ET7+1","v":2061},null,null,null,{"$f":"EX7+1","v":2062},null,null,null,{"$f":"FB7+1","v":2063},null,null,null,{"$f":"FF7+1","v":2064},null,null,null,{"$f":"FJ7+1","v":2065},null,null,null,{"$f":"FN7+1","v":2066},null,null,null,{"$f":"FR7+1","v":2067},null,null,null,{"$f":"FV7+1","v":2068},null,null,null,{"$f":"FZ7+1","v":2069},null,null,null,{"$f":"GD7+1","v":2070},null,null,null,{"$f":"GH7+1","v":2071},null,null,null,{"$f":"GL7+1","v":2072},null,null,null,{"$f":"GP7+1","v":2073},null,null,null,{"$f":"GT7+1","v":2074},null,null,null,{"$f":"GX7+1","v":2075},null,null,null,{"$f":"HB7+1","v":2076},null,null,null,{"$f":"HF7+1","v":2077},null,null,null,{"$f":"HJ7+1","v":2078},null,null,null,{"$f":"HN7+1","v":2079},null,null,null,{"$f":"HR7+1","v":2080},null,null,null,{"$f":"HV7+1","v":2081},null,null,null,{"$f":"HZ7+1","v":2082},null,null,null,{"$f":"ID7+1","v":2083},null,null,null,{"$f":"IH7+1","v":2084},null,null,null,{"$f":"IL7+1","v":2085},null,null,null,{"$f":"IP7+1","v":2086},null,null,null,{"$f":"IT7+1","v":2087},null,null,null,{"$f":"IX7+1","v":2088},null,null,null,{"$f":"JB7+1","v":2089},null,null,null,{"$f":"JF7+1","v":2090},null,null,null,{"$f":"JJ7+1","v":2091},null,null,null,{"$f":"JN7+1","v":2092},null,null,null,{"$f":"JR7+1","v":2093},null,null,null,{"$f":"JV7+1","v":2094},null,null,null,{"$f":"JZ7+1","v":2095},null,null,null,{"$f":"KD7+1","v":2096},null,null,null,{"$f":"KH7+1","v":2097},null,null,null,{"$f":"KL7+1","v":2098},null,null,null,{"$f":"KP7+1","v":2099},null,null,null,{"$f":"KT7+1","v":2100},null,null,null,{"$f":"KX7+1","v":2101},null,null,null,{"$f":"LB7+1","v":2102},null,null,null,{"$f":"LF7+1","v":2103}]
[null,null,null,null,null,"I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV","I","II","III","IV"]
[null,"1.","PLANAVIMAS",{"$f":"D37+D10","v":0}]
[null,"1.1.","Priemonės rengimas",{"$f":"SUM(D11:D36)","v":0}]
[null,"1.1.2.","Priemonės rengimo darbo grupės sudarymas",null,null,"X"]
[null,"1.1.3.","Priemonės pagrindimo rengimas",null,null,"X","X"]
[null,"1.1.4.","Specialiųjų ir prioritetinių atrankos kriterijų rengimas ir tvirtinimas"]
[null,"1.1.5.","Priemonės tvirtinimas",null,null,null,"X"]
[null,"1.1.6.","Kvietimų teikti paraiškas skelbimas:",null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B5=\"Grand Total\",Data3!B5=0),\"\",Data3!B5)","v":"E.1.1."},"1.1.6.1.",{"$f":"IFERROR(VLOOKUP(A16,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)"},null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B6=\"Grand Total\",Data3!B6=0),\"\",Data3!B6)","v":"E.1.2."},"1.1.6.2",{"$f":"IFERROR(VLOOKUP(A17,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)"},null,null,null,null,"X"]
[{"$f":"IF(OR(Data3!B7=\"Grand Total\",Data3!B7=0),\"\",Data3!B7)","v":"Bendroji suma"},"1.1.6.3",{"$f":"IFERROR(VLOOKUP(A18,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B8=\"Grand Total\",Data3!B8=0),\"\",Data3!B8)","v":""},"1.1.6.4",{"$f":"IFERROR(VLOOKUP(A19,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B9=\"Grand Total\",Data3!B9=0),\"\",Data3!B9)","v":""},"1.1.6.5",{"$f":"IFERROR(VLOOKUP(A20,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B10=\"Grand Total\",Data3!B10=0),\"\",Data3!B10)","v":""},"1.1.6.6",{"$f":"IFERROR(VLOOKUP(A21,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B11=\"Grand Total\",Data3!B11=0),\"\",Data3!B11)","v":""},"1.1.6.7",{"$f":"IFERROR(VLOOKUP(A22,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B12=\"Grand Total\",Data3!B12=0),\"\",Data3!B12)","v":""},"1.1.6.8",{"$f":"IFERROR(VLOOKUP(A23,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B13=\"Grand Total\",Data3!B13=0),\"\",Data3!B13)","v":""},"1.1.6.9",{"$f":"IFERROR(VLOOKUP(A24,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B14=\"Grand Total\",Data3!B14=0),\"\",Data3!B14)","v":""},"1.1.6.10",{"$f":"IFERROR(VLOOKUP(A25,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B15=\"Grand Total\",Data3!B15=0),\"\",Data3!B15)","v":""},"1.1.6.11",{"$f":"IFERROR(VLOOKUP(A26,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B16=\"Grand Total\",Data3!B16=0),\"\",Data3!B16)","v":""},"1.1.6.12",{"$f":"IFERROR(VLOOKUP(A27,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B17=\"Grand Total\",Data3!B17=0),\"\",Data3!B17)","v":""},"1.1.6.13",{"$f":"IFERROR(VLOOKUP(A28,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B18=\"Grand Total\",Data3!B18=0),\"\",Data3!B18)","v":""},"1.1.6.14",{"$f":"IFERROR(VLOOKUP(A29,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B19=\"Grand Total\",Data3!B19=0),\"\",Data3!B19)","v":""},"1.1.6.15",{"$f":"IFERROR(VLOOKUP(A30,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(C31=\"\"),\"\",\"1\")","v":""},"1.1.p1"]
[{"$f":"IF(OR(C32=\"\"),\"\",\"1\")","v":""},"1.1.p2"]
["","1.1.p3"]
["","1.1.p4"]
["","1.1.p5"]
["","1.1.p6"]
[null,"1.2.","Priemonės paraiškų vertinimas ir finansavimo sutarčių sudarymas",{"$f":"SUM(D38:D73)","v":0}]
[{"$f":"IF(OR(Data3!B5=\"Grand Total\",Data3!B5=0),\"\",Data3!B5)","v":"E.1.1."},"1.2.1.1",{"$f":"IFERROR(VLOOKUP(A38,Rezultatai!$B$43:$C$106,2,FALSE) & \" vertinimas ir finansavimo skyrimas\",\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF) vertinimas ir finansavimo skyrimas"},null,null,null,null,null,"X","X","X"]
[{"$f":"IF(OR(Data3!B5=\"Grand Total\",Data3!B5=0),\"\",Data3!B5)","v":"E.1.1."},"1.2.2.1",{"$f":"IFERROR(VLOOKUP(A39,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF) finansavimo sutarčių rengimas ir sudarymas"},null,null,null,null,null,"X","X","X"]
[{"$f":"IF(OR(Data3!B6=\"Grand Total\",Data3!B6=0),\"\",Data3!B6)","v":"E.1.2."},"1.2.1.2",{"$f":"IFERROR( VLOOKUP(A40,Rezultatai!$B$43:$C$106,2,FALSE) & \" vertinimas ir finansavimo skyrimas\",\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP) vertinimas ir finansavimo skyrimas"},null,null,null,null,null,"X","X","X"]
[{"$f":"IF(OR(Data3!B6=\"Grand Total\",Data3!B6=0),\"\",Data3!B6)","v":"E.1.2."},"1.2.2.2",{"$f":"IFERROR(VLOOKUP(A41,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP) finansavimo sutarčių rengimas ir sudarymas"},null,null,null,null,null,"X","X","X"]
[{"$f":"IF(OR(Data3!B7=\"Grand Total\",Data3!B7=0),\"\",Data3!B7)","v":"Bendroji suma"},"1.2.1.3",{"$f":"IFERROR(VLOOKUP(A42,Rezultatai!$B$43:$C$106,2,FALSE) & \" vertinimas ir finansavimo skyrimas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B7=\"Grand Total\",Data3!B7=0),\"\",Data3!B7)","v":"Bendroji suma"},"1.2.2.3",{"$f":"IFERROR(VLOOKUP(A43,Rezultatai!$B$43:$C$434,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B8=\"Grand Total\",Data3!B8=0),\"\",Data3!B8)","v":""},"1.2.1.4",{"$f":"IFERROR(VLOOKUP(A44,Rezultatai!$B$43:$C$106,2,FALSE) & \" vertinimas ir finansavimo skyrimas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B8=\"Grand Total\",Data3!B8=0),\"\",Data3!B8)","v":""},"1.2.2.4",{"$f":"IFERROR(VLOOKUP(A45,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B9=\"Grand Total\",Data3!B9=0),\"\",Data3!B9)","v":""},"1.2.1.5",{"$f":"IFERROR(VLOOKUP(A46,Rezultatai!$B$43:$C$106,2,FALSE) & \" vertinimas ir finansavimo skyrimas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B9=\"Grand Total\",Data3!B9=0),\"\",Data3!B9)","v":""},"1.2.2.5",{"$f":"IFERROR(VLOOKUP(A47,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B10=\"Grand Total\",Data3!B10=0),\"\",Data3!B10)","v":""},"1.2.1.6",{"$f":"IFERROR(VLOOKUP(A48,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B10=\"Grand Total\",Data3!B10=0),\"\",Data3!B10)","v":""},"1.2.2.6",{"$f":"IFERROR(VLOOKUP(A49,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B11=\"Grand Total\",Data3!B11=0),\"\",Data3!B11)","v":""},"1.2.1.7",{"$f":"IFERROR(VLOOKUP(A50,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B11=\"Grand Total\",Data3!B11=0),\"\",Data3!B11)","v":""},"1.2.2.7",{"$f":"IFERROR(VLOOKUP(A51,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B12=\"Grand Total\",Data3!B12=0),\"\",Data3!B12)","v":""},"1.2.1.8",{"$f":"IFERROR(VLOOKUP(A52,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B12=\"Grand Total\",Data3!B12=0),\"\",Data3!B12)","v":""},"1.2.2.8",{"$f":"IFERROR(VLOOKUP(A53,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B13=\"Grand Total\",Data3!B13=0),\"\",Data3!B13)","v":""},"1.2.1.9",{"$f":"IFERROR(VLOOKUP(A54,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B13=\"Grand Total\",Data3!B13=0),\"\",Data3!B13)","v":""},"1.2.2.9",{"$f":"IFERROR(VLOOKUP(A55,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B14=\"Grand Total\",Data3!B14=0),\"\",Data3!B14)","v":""},"1.2.1.10",{"$f":"IFERROR(VLOOKUP(A56,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B14=\"Grand Total\",Data3!B14=0),\"\",Data3!B14)","v":""},"1.2.2.10",{"$f":"IFERROR(VLOOKUP(A57,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B15=\"Grand Total\",Data3!B15=0),\"\",Data3!B15)","v":""},"1.2.1.11",{"$f":"IFERROR(VLOOKUP(A58,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B15=\"Grand Total\",Data3!B15=0),\"\",Data3!B15)","v":""},"1.2.2.11",{"$f":"IFERROR(VLOOKUP(A59,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B16=\"Grand Total\",Data3!B16=0),\"\",Data3!B16)","v":""},"1.2.1.12",{"$f":"IFERROR(VLOOKUP(A60,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B16=\"Grand Total\",Data3!B16=0),\"\",Data3!B16)","v":""},"1.2.2.12",{"$f":"IFERROR(VLOOKUP(A61,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B17=\"Grand Total\",Data3!B17=0),\"\",Data3!B17)","v":""},"1.2.1.13",{"$f":"IFERROR(VLOOKUP(A62,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B17=\"Grand Total\",Data3!B17=0),\"\",Data3!B17)","v":""},"1.2.2.13",{"$f":"IFERROR(VLOOKUP(A63,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B18=\"Grand Total\",Data3!B18=0),\"\",Data3!B18)","v":""},"1.2.1.14",{"$f":"IFERROR(VLOOKUP(A64,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B18=\"Grand Total\",Data3!B18=0),\"\",Data3!B18)","v":""},"1.2.2.14",{"$f":"IFERROR(VLOOKUP(A65,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B19=\"Grand Total\",Data3!B19=0),\"\",Data3!B19)","v":""},"1.2.1.15",{"$f":"IFERROR(VLOOKUP(A66,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(Data3!B19=\"Grand Total\",Data3!B19=0),\"\",Data3!B19)","v":""},"1.2.2.15",{"$f":"IFERROR(VLOOKUP(A67,Rezultatai!$B$43:$C$106,2,FALSE) & \" finansavimo sutarčių rengimas ir sudarymas\",\"\")","v":""}]
[{"$f":"IF(OR(C68=\"\"),\"\",\"1\")","v":""},"1.2.p1"]
[{"$f":"IF(OR(C69=\"\"),\"\",\"1\")","v":""},"1.2.p2"]
["","1.2.p3"]
["","1.2.p4"]
["","1.2.p5"]
[{"$f":"IF(OR(C73=\"\"),\"\",\"1\")","v":""},"1.2.p6"]
[null,"2. ","ĮGYVENDINIMAS (veiklų projektų)",{"$f":"SUM(D75:D95)","v":0}]
[{"$f":"IF(OR(Data3!B5=\"Grand Total\",Data3!B5=0),\"\",Data3!B5)","v":"E.1.1."},"2.1.",{"$f":"IFERROR(VLOOKUP(A75,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių Vidurio ir vakarų Lietuvoje (ERPF)"},null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B6=\"Grand Total\",Data3!B6=0),\"\",Data3!B6)","v":"E.1.2."},"2.2.",{"$f":"IFERROR(VLOOKUP(A76,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":"Dviračių ir pėsčiųjų infrastruktūros vystymas šalia valstybinės reikšmės kelių (KPPP)"},null,null,null,null,null,"X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X","X"]
[{"$f":"IF(OR(Data3!B7=\"Grand Total\",Data3!B7=0),\"\",Data3!B7)","v":"Bendroji suma"},"2.3.",{"$f":"IFERROR(VLOOKUP(A77,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B8=\"Grand Total\",Data3!B8=0),\"\",Data3!B8)","v":""},"2.4.",{"$f":"IFERROR(VLOOKUP(A78,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B9=\"Grand Total\",Data3!B9=0),\"\",Data3!B9)","v":""},"2.5.",{"$f":"IFERROR(VLOOKUP(A79,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B10=\"Grand Total\",Data3!B10=0),\"\",Data3!B10)","v":""},"2.6.",{"$f":"IFERROR(VLOOKUP(A80,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B11=\"Grand Total\",Data3!B11=0),\"\",Data3!B11)","v":""},"2.7.",{"$f":"IFERROR(VLOOKUP(A81,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B12=\"Grand Total\",Data3!B12=0),\"\",Data3!B12)","v":""},"2.8.",{"$f":"IFERROR(VLOOKUP(A82,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B13=\"Grand Total\",Data3!B13=0),\"\",Data3!B13)","v":""},"2.9.",{"$f":"IFERROR(VLOOKUP(A83,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B14=\"Grand Total\",Data3!B14=0),\"\",Data3!B14)","v":""},"2.10.",{"$f":"IFERROR(VLOOKUP(A84,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B15=\"Grand Total\",Data3!B15=0),\"\",Data3!B15)","v":""},"2.11.",{"$f":"IFERROR(VLOOKUP(A85,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B16=\"Grand Total\",Data3!B16=0),\"\",Data3!B16)","v":""},"2.12.",{"$f":"IFERROR(VLOOKUP(A86,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B17=\"Grand Total\",Data3!B17=0),\"\",Data3!B17)","v":""},"2.13.",{"$f":"IFERROR(VLOOKUP(A87,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B18=\"Grand Total\",Data3!B18=0),\"\",Data3!B18)","v":""},"2.14.",{"$f":"IFERROR(VLOOKUP(A88,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(Data3!B19=\"Grand Total\",Data3!B19=0),\"\",Data3!B19)","v":""},"2.15.",{"$f":"IFERROR(VLOOKUP(A89,Rezultatai!$B$43:$C$106,2,FALSE),\"\")","v":""}]
[{"$f":"IF(OR(C90=\"\"),\"\",\"1\")","v":""},"2.p1"]
[{"$f":"IF(OR(C91=\"\"),\"\",\"1\")","v":""},"2.p2"]
["","2.p3"]
["","2.p4"]
["","2.p5"]
["","2.p6"]
[null,"3.","RODIKLIAI IR NAUDOS KOMPONENTAI","Iš viso, Eur","Iš viso, vnt."]
[null,"3.1.",{"$f":"\"Rodiklio \" & IF(Result=0,\"\",Result) & \" pasiekimo fakto fiksavimas\"","v":"Rodiklio Dviračiams skirtos infrastruktūros metinis naudotojų skaičius  pasiekimo fakto fiksavimas"},null,{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F97:$LM97)","v":2132079.0472674025},{"$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$34,2,FALSE),\"\")","v":11017.822248016364},null,null,null,{"$f":"IFERROR(HLOOKUP(N$7,Rezultatai!$H$33:$DC$34,2,FALSE),\"\")","v":26259.353971234759},null,null,null,{"$f":"IFERROR(HLOOKUP(R$7,Rezultatai!$H$33:$DC$34,2,FALSE),\"\")","v":40190.877586783463},null,null,null,{"$f":"HLOOKUP(V$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":63124.638990308013},null,null,null,{"$f":"HLOOKUP(Z$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":70139.05457716588},null,null,null,{"$f":"HLOOKUP(AD$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":85336.037241633428},null,null,null,{"$f":"HLOOKUP(AH$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":95015.051063835519},null,null,null,{"$f":"HLOOKUP(AL$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":95205.081165963187},null,null,null,{"$f":"HLOOKUP(AP$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":95395.491328295102},null,null,null,{"$f":"HLOOKUP(AT$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":95586.282310951705},null,null,null,{"$f":"HLOOKUP(AX$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":95777.454875573603},null,null,null,{"$f":"HLOOKUP(BB$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":95969.009785324743},null,null,null,{"$f":"HLOOKUP(BF$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":96160.947804895404},null,null,null,{"$f":"HLOOKUP(BJ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":96353.269700505189},null,null,null,{"$f":"HLOOKUP(BN$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":96353.269700505189},null,null,null,{"$f":"HLOOKUP(BR$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":96545.976239906217},null,null,null,{"$f":"HLOOKUP(BV$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":96739.06819238601},null,null,null,{"$f":"HLOOKUP(BZ$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":96932.546328770783},null,null,null,{"$f":"HLOOKUP(CD$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":97126.411421428304},null,null,null,{"$f":"HLOOKUP(CH$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":97320.66424427116},null,null,null,{"$f":"HLOOKUP(CL$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":97515.305572759709},null,null,null,{"$f":"HLOOKUP(CP$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":97710.336183905252},null,null,null,{"$f":"HLOOKUP(CT$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":97905.75685627303},null,null,null,{"$f":"HLOOKUP(CX$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":98101.568369985587},null,null,null,{"$f":"HLOOKUP(DB$7,Rezultatai!$H$33:$DC$34,2,FALSE)","v":98297.771506725549},null,null,null,{"$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$34,2,FALSE)","v":0}]
[{"$f":"IF(OR(C98=\"\"),\"\",\"1\")","v":""},"3.2.",null,null,{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F98:$LM98)","v":0}]
[{"$f":"IF(OR(C99=\"\"),\"\",\"1\")","v":""},"3.3.",null,null,{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F99:$LM99)","v":0}]
[{"$f":"IF(OR(Data3!F5=\"Grand Total\",Data3!F5=0),\"\",Data3!F5)","v":"L.1.1."},"3.4.",{"$f":"IFERROR(VLOOKUP(A100,Rezultatai!$B$43:$F$113,2,FALSE),\"\")","v":"Oro taršos sumažėjimas"},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F100:$LM100)","v":68843988.93598564},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,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$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(J$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":284562.89907463966},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(N$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":752620.7246102764},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(R$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1490784.7106611985},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(V$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2684586.8222182458},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(Z$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":4055164.9212313364},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(AD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":5778170.8187684231},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(AH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":7760415.2922484521},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(AL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1872567.2786402446},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(AP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1939182.59782434},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(AT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2008151.5629889427},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(AX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2079557.5022669788},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(BB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2153485.6805353705},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(BF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2230025.8153326241},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(BJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2309270.210043232},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(BN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2386553.0094316751},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(BR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2471325.5184819666},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(BV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2559093.3116125981},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(BZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2649961.7349382886},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(CD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2744040.1121718436},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(CH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2841442.1487984112},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(CL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2942285.3228215612},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(CP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":3046691.1935543939},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(CT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":3154785.6080728541},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(CX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":3266698.7235336485},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,Rezultatai!$B$40:$B$113,0),MATCH(DB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":3382565.4161241008},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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$113,MATCH($A100,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":"L.1.2."},"3.5.",{"$f":"IFERROR(VLOOKUP(A101,Rezultatai!$B$43:$F$113,2,FALSE),\"\")","v":"Anglies dioksido (kaip šiltnamio efektą sukeliančių dujų) emisijos sumažėjimas"},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F101:$LM101)","v":220170947.87339103},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,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$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(J$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":387627.3845801758},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(N$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1019037.510489968},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(R$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1705357.0104974313},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(V$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2907283.6351825064},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(Z$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":3484581.0763712069},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(AD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":4548908.753664352},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(AH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":5632120.6183364512},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(AL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":6211783.3346380461},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(AP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":6793742.1733223712},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(AT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":7378004.0002280949},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(AX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":7964575.6994727487},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(BB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":8533001.3405474238},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(BF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":9103668.8258836046},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(BJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":9676584.849155765},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(BN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":10231293.534776159},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(BR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":10807574.224837346},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(BV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":11386119.11248464},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(BZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":11966934.949385628},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(CD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":12550028.505157759},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(CH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":13135406.56741319},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(CL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":13723075.941803614},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(CP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":14333877.576449707},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(CT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":14947067.525330625},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(CX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":15562652.898496756},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(DB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":16180640.824885447},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,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$113,MATCH($A101,Rezultatai!$B$40:$B$113,0),MATCH(LJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0}]
[{"$f":"IF(OR(Data3!F7=\"Grand Total\",Data3!F7=0),\"\",Data3!F7)","v":"L.1.3."},"3.6.",{"$f":"IFERROR(VLOOKUP(A102,Rezultatai!$B$43:$F$113,2,FALSE),\"\")","v":"Nelaimingų atsitikimų sumažėjimas"},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F102:$LM102)","v":37068192.967286952},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,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$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(J$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":209171.61114079802},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(N$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":335461.31370284862},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(R$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":595440.15023106046},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(V$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":780718.69949360657},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(Z$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1009842.9326136379},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(AD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1161641.4159049978},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(AH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1272320.9368},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(AL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1314640.9642000003},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(AP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1358368.6366000001},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(AT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1403550.6830000002},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(AX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1450235.6902000001},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(BB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1498473.5226},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(BF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1548315.7616000001},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(BJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1599815.9922},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(BN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1653029.1326000001},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(BR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1708012.2838000001},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(BV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1764824.2660000001},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(BZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1823525.9048000001},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(CD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1884180.1843999999},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(CH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":1946851.8136},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(CL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2011608.1522000001},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(CP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2078518.3306},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(CT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2147654.0926000001},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(CX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2219089.5151999998},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(DB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":2292900.9812000003},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,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$113,MATCH($A102,Rezultatai!$B$40:$B$113,0),MATCH(LJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0}]
[{"$f":"IF(OR(Data3!F8=\"Grand Total\",Data3!F8=0),\"\",Data3!F8)","v":"L.1.4."},"3.7.",{"$f":"IFERROR(VLOOKUP(A103,Rezultatai!$B$43:$F$113,2,FALSE),\"\")","v":"Kelių transporto priemonių eksploatacinių sąnaudų sutaupymai"},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F103:$LM103)","v":1560635.8284243904},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,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$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(J$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":8064.8079973880713},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(N$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":19221.280135608136},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(R$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":29418.854623679606},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(V$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":46205.872803305254},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(Z$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":51340.273563135983},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(AD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":62464.136752218677},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(AH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":69548.965888410166},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(AL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":69688.063820186988},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(AP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":69827.43994782737},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(AT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":69967.09482772302},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(AX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":70107.02901737846},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(BB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":70247.243075413207},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(BF$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":70387.737561564049},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(BJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":70528.51303668716},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(BN$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":70528.51303668716},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(BR$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":70669.570062760555},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(BV$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":70810.909202886076},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(BZ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":70952.531021291841},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(CD$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":71094.436083334425},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(CH$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":71236.624955501087},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(CL$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":71379.098205412083},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(CP$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":71521.856401822908},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(CT$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":71664.900114626551},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(CX$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":71808.229914855809},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(DB$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":71951.846374685512},null,null,null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,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$113,MATCH($A103,Rezultatai!$B$40:$B$113,0),MATCH(LJ$7,Rezultatai!$H$40:$DC$40,0)),\"\")","v":0}]
[{"$f":"IF(OR(Data3!F9=\"Grand Total\",Data3!F9=0),\"\",Data3!F9)","v":"Bendroji suma"},"3.8.",{"$f":"IFERROR(VLOOKUP(A104,Rezultatai!$B$43:$F$113,2,FALSE),\"\")","v":""},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F104:$LM104)","v":0},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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$113,MATCH($A104,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.",{"$f":"IFERROR(VLOOKUP(A105,Rezultatai!$B$43:$F$113,2,FALSE),\"\")","v":""},{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F105:$LM105)","v":0},null,{"$f":"IFERROR(INDEX(Rezultatai!$H$40:$DC$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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$113,MATCH($A105,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(D107:D108)","v":85323388},null,{"$f":"SUM(F107:I108)","v":0},null,null,null,{"$f":"SUM(J107:M108)","v":195316},null,null,null,{"$f":"SUM(N107:Q108)","v":476138},null,null,null,{"$f":"SUM(R107:U108)","v":745391},null,null,null,{"$f":"SUM(V107:Y108)","v":1197466},null,null,null,{"$f":"SUM(Z107:AC108)","v":1360918},null,null,null,{"$f":"SUM(AD107:AG108)","v":1693605},null,null,null,{"$f":"SUM(AH107:AK108)","v":1938392},null,null,null,{"$f":"SUM(AL107:AO108)","v":1996544},null,null,null,{"$f":"SUM(AP107:AS108)","v":2056440},null,null,null,{"$f":"SUM(AT107:AW108)","v":2133669},null,null,null,{"$f":"SUM(AX107:BA108)","v":2219548},null,null,null,{"$f":"SUM(BB107:BE108)","v":2306414},null,null,null,{"$f":"SUM(BF107:BI108)","v":2409785},null,null,null,{"$f":"SUM(BJ107:BM108)","v":2492222},null,null,null,{"$f":"SUM(BN107:BQ108)","v":2590203},null,null,null,{"$f":"SUM(BR107:BU108)","v":2683337},null,null,null,{"$f":"SUM(BV107:BY108)","v":2763837},null,null,null,{"$f":"SUM(BZ107:CC108)","v":2846752},null,null,null,{"$f":"SUM(CD107:CG108)","v":2932155},null,null,null,{"$f":"SUM(CH107:CK108)","v":3020120},null,null,null,{"$f":"SUM(CL107:CO108)","v":31860608},null,null,null,{"$f":"SUM(CP107:CS108)","v":3204045},null,null,null,{"$f":"SUM(CT107:CW108)","v":3300166},null,null,null,{"$f":"SUM(CX107:DA108)","v":3399171},null,null,null,{"$f":"SUM(DB107:DE108)","v":3501146},null,null,null,{"$f":"SUM(DF107:DI108)","v":0},null,null,null,{"$f":"SUM(DJ107:DM108)","v":0},null,null,null,{"$f":"SUM(DN107:DQ108)","v":0},null,null,null,{"$f":"SUM(DR107:DU108)","v":0},null,null,null,{"$f":"SUM(DV107:DY108)","v":0},null,null,null,{"$f":"SUM(DZ107:EC108)","v":0},null,null,null,{"$f":"SUM(ED107:EG108)","v":0},null,null,null,{"$f":"SUM(EH107:EK108)","v":0},null,null,null,{"$f":"SUM(EL107:EO108)","v":0},null,null,null,{"$f":"SUM(EP107:ES108)","v":0},null,null,null,{"$f":"SUM(ET107:EW108)","v":0},null,null,null,{"$f":"SUM(EX107:FA108)","v":0},null,null,null,{"$f":"SUM(FB107:FE108)","v":0},null,null,null,{"$f":"SUM(FF107:FI108)","v":0},null,null,null,{"$f":"SUM(FJ107:FM108)","v":0},null,null,null,{"$f":"SUM(FN107:FQ108)","v":0},null,null,null,{"$f":"SUM(FR107:FU108)","v":0},null,null,null,{"$f":"SUM(FV107:FY108)","v":0},null,null,null,{"$f":"SUM(FZ107:GC108)","v":0},null,null,null,{"$f":"SUM(GD107:GG108)","v":0},null,null,null,{"$f":"SUM(GH107:GK108)","v":0},null,null,null,{"$f":"SUM(GL107:GO108)","v":0},null,null,null,{"$f":"SUM(GP107:GS108)","v":0},null,null,null,{"$f":"SUM(GT107:GW108)","v":0},null,null,null,{"$f":"SUM(GX107:HA108)","v":0},null,null,null,{"$f":"SUM(HB107:HE108)","v":0},null,null,null,{"$f":"SUM(HF107:HI108)","v":0},null,null,null,{"$f":"SUM(HJ107:HM108)","v":0},null,null,null,{"$f":"SUM(HN107:HQ108)","v":0},null,null,null,{"$f":"SUM(HR107:HU108)","v":0},null,null,null,{"$f":"SUM(HV107:HY108)","v":0},null,null,null,{"$f":"SUM(HZ107:IC108)","v":0},null,null,null,{"$f":"SUM(ID107:IG108)","v":0},null,null,null,{"$f":"SUM(IH107:IK108)","v":0},null,null,null,{"$f":"SUM(IL107:IO108)","v":0},null,null,null,{"$f":"SUM(IP107:IS108)","v":0},null,null,null,{"$f":"SUM(IT107:IW108)","v":0},null,null,null,{"$f":"SUM(IX107:JA108)","v":0},null,null,null,{"$f":"SUM(JB107:JE108)","v":0},null,null,null,{"$f":"SUM(JF107:JI108)","v":0},null,null,null,{"$f":"SUM(JJ107:JM108)","v":0},null,null,null,{"$f":"SUM(JN107:JQ108)","v":0},null,null,null,{"$f":"SUM(JR107:JU108)","v":0},null,null,null,{"$f":"SUM(JV107:JY108)","v":0},null,null,null,{"$f":"SUM(JZ107:KC108)","v":0},null,null,null,{"$f":"SUM(KD107:KG108)","v":0},null,null,null,{"$f":"SUM(KH107:KK108)","v":0},null,null,null,{"$f":"SUM(KL107:KO108)","v":0},null,null,null,{"$f":"SUM(KP107:KS108)","v":0},null,null,null,{"$f":"SUM(KT107:KW108)","v":0},null,null,null,{"$f":"SUM(KX107:LA108)","v":0},null,null,null,{"$f":"SUM(LB107:LE108)","v":0},null,null,null,{"$f":"SUM(LF107:LI108)","v":0},null,null,null,{"$f":"SUM(LJ107:LM108)","v":0}]
[null,"4.1.","Grynosios veiklos sąnaudos",{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F107:$LM107)","v":85323388},null,{"$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$117,78,FALSE),0),\"\")","v":195316},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(N$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":476138},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(R$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":745391},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(V$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":1197466},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(Z$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":1360918},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AD$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":1693605},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AH$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":1938392},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AL$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":1996544},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AP$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2056440},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AT$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2133669},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(AX$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2219548},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BB$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2306414},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BF$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2409785},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BJ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2492222},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BN$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2590203},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BR$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2683337},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BV$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2763837},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(BZ$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2846752},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CD$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":2932155},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CH$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":3020120},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CL$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":31860608},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CP$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":3204045},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CT$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":3300166},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(CX$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":3399171},null,null,null,{"$f":"IFERROR(ROUND(HLOOKUP(DB$7,Rezultatai!$H$40:$DC$117,78,FALSE),0),\"\")","v":3501146},null,null,null,{"$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$6,\"<=\"&PAL,$F108:$LM108)","v":0},null,{"$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(D110:D110)","v":{"$error":"#REF!"}},null,{"$f":"SUM(F110:I110)","v":0},null,null,null,{"$f":"SUM(J110:M110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(N110:Q110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(R110:U110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(V110:Y110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(Z110:AC110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(AD110:AG110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(AH110:AK110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(AL110:AO110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(AP110:AS110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(AT110:AW110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(AX110:BA110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(BB110:BE110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(BF110:BI110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(BJ110:BM110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(BN110:BQ110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(BR110:BU110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(BV110:BY110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(BZ110:CC110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(CD110:CG110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(CH110:CK110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(CL110:CO110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(CP110:CS110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(CT110:CW110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(CX110:DA110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(DB110:DE110)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(DF110:DI110)","v":0},null,null,null,{"$f":"SUM(DJ110:DM110)","v":0},null,null,null,{"$f":"SUM(DN110:DQ110)","v":0},null,null,null,{"$f":"SUM(DR110:DU110)","v":0},null,null,null,{"$f":"SUM(DV110:DY110)","v":0},null,null,null,{"$f":"SUM(DZ110:EC110)","v":0},null,null,null,{"$f":"SUM(ED110:EG110)","v":0},null,null,null,{"$f":"SUM(EH110:EK110)","v":0},null,null,null,{"$f":"SUM(EL110:EO110)","v":0},null,null,null,{"$f":"SUM(EP110:ES110)","v":0},null,null,null,{"$f":"SUM(ET110:EW110)","v":0},null,null,null,{"$f":"SUM(EX110:FA110)","v":0},null,null,null,{"$f":"SUM(FB110:FE110)","v":0},null,null,null,{"$f":"SUM(FF110:FI110)","v":0},null,null,null,{"$f":"SUM(FJ110:FM110)","v":0},null,null,null,{"$f":"SUM(FN110:FQ110)","v":0},null,null,null,{"$f":"SUM(FR110:FU110)","v":0},null,null,null,{"$f":"SUM(FV110:FY110)","v":0},null,null,null,{"$f":"SUM(FZ110:GC110)","v":0},null,null,null,{"$f":"SUM(GD110:GG110)","v":0},null,null,null,{"$f":"SUM(GH110:GK110)","v":0},null,null,null,{"$f":"SUM(GL110:GO110)","v":0},null,null,null,{"$f":"SUM(GP110:GS110)","v":0},null,null,null,{"$f":"SUM(GT110:GW110)","v":0},null,null,null,{"$f":"SUM(GX110:HA110)","v":0},null,null,null,{"$f":"SUM(HB110:HE110)","v":0},null,null,null,{"$f":"SUM(HF110:HI110)","v":0},null,null,null,{"$f":"SUM(HJ110:HM110)","v":0},null,null,null,{"$f":"SUM(HN110:HQ110)","v":0},null,null,null,{"$f":"SUM(HR110:HU110)","v":0},null,null,null,{"$f":"SUM(HV110:HY110)","v":0},null,null,null,{"$f":"SUM(HZ110:IC110)","v":0},null,null,null,{"$f":"SUM(ID110:IG110)","v":0},null,null,null,{"$f":"SUM(IH110:IK110)","v":0},null,null,null,{"$f":"SUM(IL110:IO110)","v":0},null,null,null,{"$f":"SUM(IP110:IS110)","v":0},null,null,null,{"$f":"SUM(IT110:IW110)","v":0},null,null,null,{"$f":"SUM(IX110:JA110)","v":0},null,null,null,{"$f":"SUM(JB110:JE110)","v":0},null,null,null,{"$f":"SUM(JF110:JI110)","v":0},null,null,null,{"$f":"SUM(JJ110:JM110)","v":0},null,null,null,{"$f":"SUM(JN110:JQ110)","v":0},null,null,null,{"$f":"SUM(JR110:JU110)","v":0},null,null,null,{"$f":"SUM(JV110:JY110)","v":0},null,null,null,{"$f":"SUM(JZ110:KC110)","v":0},null,null,null,{"$f":"SUM(KD110:KG110)","v":0},null,null,null,{"$f":"SUM(KH110:KK110)","v":0},null,null,null,{"$f":"SUM(KL110:KO110)","v":0},null,null,null,{"$f":"SUM(KP110:KS110)","v":0},null,null,null,{"$f":"SUM(KT110:KW110)","v":0},null,null,null,{"$f":"SUM(KX110:LA110)","v":0},null,null,null,{"$f":"SUM(LB110:LE110)","v":0},null,null,null,{"$f":"SUM(LF110:LI110)","v":0},null,null,null,{"$f":"SUM(LJ110:LM110)","v":0}]
[null,"5.1.","1.1.1.1. Valstybės biudžeto lėšos (KPPP lėšos)",{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F110:$LM110)","v":{"$error":"#REF!"}},null,{"$f":"'Prielaidos Via Lietuva'!F62","v":0},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"'Prielaidos Via Lietuva'!#REF!","v":{"$error":"#REF!"}}]
[null,"6.","PRIEMONĖS FINANSAVIMAS","Finansavimo apimtys, EUR","%"]
[null,"6.1.","Finansavimo išmokėjimas VISO:",{"$f":"SUMIF($F$6:$LM$6,\"<=\"&PAL,$F112:$LM112)","v":184560640.59999999},{"$f":"IFERROR(D113/D112,\"\")","v":1},{"$f":"IFERROR(HLOOKUP(F$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":28839240.600000001},null,null,null,{"$f":"IFERROR(HLOOKUP(J$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":34361700},null,null,null,{"$f":"IFERROR(HLOOKUP(N$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":28774075},null,null,null,{"$f":"IFERROR(HLOOKUP(R$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":27127275},null,null,null,{"$f":"IFERROR(HLOOKUP(V$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":24380550},null,null,null,{"$f":"IFERROR(HLOOKUP(Z$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":23679000},null,null,null,{"$f":"IFERROR(HLOOKUP(AD$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":17398800},null,null,null,{"$f":"IFERROR(HLOOKUP(AH$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(HLOOKUP(AL$7,Rezultatai!$H$40:$DC$118,79,FALSE),0)","v":0},null,null,null,{"$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(F113:LM113)","v":184560640.59999999},{"$f":"SUM(E114,E117,E120,E123,E126)","v":1},{"$f":"SUM(F114,F117,F120,F123,F126)","v":28839240.599999998},null,null,null,{"$f":"SUM(J114,J117,J120,J123,J126)","v":34361700},null,null,null,{"$f":"SUM(N114,N117,N120,N123,N126)","v":28774075},null,null,null,{"$f":"SUM(R114,R117,R120,R123,R126)","v":27127275},null,null,null,{"$f":"SUM(V114,V117,V120,V123,V126)","v":24380550},null,null,null,{"$f":"SUM(Z114,Z117,Z120,Z123,Z126)","v":23679000},null,null,null,{"$f":"SUM(AD114,AD117,AD120,AD123,AD126)","v":17398800},null,null,null,{"$f":"SUM(AH114,AH117,AH120,AH123,AH126)","v":0},null,null,null,{"$f":"SUM(AL114,AL117,AL120,AL123,AL126)","v":0},null,null,null,{"$f":"SUM(AP114,AP117,AP120,AP123,AP126)","v":0},null,null,null,{"$f":"SUM(AT114,AT117,AT120,AT123,AT126)","v":0},null,null,null,{"$f":"SUM(AX114,AX117,AX120,AX123,AX126)","v":0},null,null,null,{"$f":"SUM(BB114,BB117,BB120,BB123,BB126)","v":0},null,null,null,{"$f":"SUM(BF114,BF117,BF120,BF123,BF126)","v":0},null,null,null,{"$f":"SUM(BJ114,BJ117,BJ120,BJ123,BJ126)","v":0},null,null,null,{"$f":"SUM(BN114,BN117,BN120,BN123,BN126)","v":0},null,null,null,{"$f":"SUM(BR114,BR117,BR120,BR123,BR126)","v":0},null,null,null,{"$f":"SUM(BV114,BV117,BV120,BV123,BV126)","v":0},null,null,null,{"$f":"SUM(BZ114,BZ117,BZ120,BZ123,BZ126)","v":0},null,null,null,{"$f":"SUM(CD114,CD117,CD120,CD123,CD126)","v":0},null,null,null,{"$f":"SUM(CH114,CH117,CH120,CH123,CH126)","v":0},null,null,null,{"$f":"SUM(CL114,CL117,CL120,CL123,CL126)","v":0},null,null,null,{"$f":"SUM(CP114,CP117,CP120,CP123,CP126)","v":0},null,null,null,{"$f":"SUM(CT114,CT117,CT120,CT123,CT126)","v":0},null,null,null,{"$f":"SUM(CX114,CX117,CX120,CX123,CX126)","v":0},null,null,null,{"$f":"SUM(DB114,DB117,DB120,DB123,DB126)","v":0},null,null,null,{"$f":"SUM(DF114,DF117,DF120,DF123,DF126)","v":0},null,null,null,{"$f":"SUM(DJ114,DJ117,DJ120,DJ123,DJ126)","v":0},null,null,null,{"$f":"SUM(DN114,DN117,DN120,DN123,DN126)","v":0},null,null,null,{"$f":"SUM(DR114,DR117,DR120,DR123,DR126)","v":0},null,null,null,{"$f":"SUM(DV114,DV117,DV120,DV123,DV126)","v":0},null,null,null,{"$f":"SUM(DZ114,DZ117,DZ120,DZ123,DZ126)","v":0},null,null,null,{"$f":"SUM(ED114,ED117,ED120,ED123,ED126)","v":0},null,null,null,{"$f":"SUM(EH114,EH117,EH120,EH123,EH126)","v":0},null,null,null,{"$f":"SUM(EL114,EL117,EL120,EL123,EL126)","v":0},null,null,null,{"$f":"SUM(EP114,EP117,EP120,EP123,EP126)","v":0},null,null,null,{"$f":"SUM(ET114,ET117,ET120,ET123,ET126)","v":0},null,null,null,{"$f":"SUM(EX114,EX117,EX120,EX123,EX126)","v":0},null,null,null,{"$f":"SUM(FB114,FB117,FB120,FB123,FB126)","v":0},null,null,null,{"$f":"SUM(FF114,FF117,FF120,FF123,FF126)","v":0},null,null,null,{"$f":"SUM(FJ114,FJ117,FJ120,FJ123,FJ126)","v":0},null,null,null,{"$f":"SUM(FN114,FN117,FN120,FN123,FN126)","v":0},null,null,null,{"$f":"SUM(FR114,FR117,FR120,FR123,FR126)","v":0},null,null,null,{"$f":"SUM(FV114,FV117,FV120,FV123,FV126)","v":0},null,null,null,{"$f":"SUM(FZ114,FZ117,FZ120,FZ123,FZ126)","v":0},null,null,null,{"$f":"SUM(GD114,GD117,GD120,GD123,GD126)","v":0},null,null,null,{"$f":"SUM(GH114,GH117,GH120,GH123,GH126)","v":0},null,null,null,{"$f":"SUM(GL114,GL117,GL120,GL123,GL126)","v":0},null,null,null,{"$f":"SUM(GP114,GP117,GP120,GP123,GP126)","v":0},null,null,null,{"$f":"SUM(GT114,GT117,GT120,GT123,GT126)","v":0},null,null,null,{"$f":"SUM(GX114,GX117,GX120,GX123,GX126)","v":0},null,null,null,{"$f":"SUM(HB114,HB117,HB120,HB123,HB126)","v":0},null,null,null,{"$f":"SUM(HF114,HF117,HF120,HF123,HF126)","v":0},null,null,null,{"$f":"SUM(HJ114,HJ117,HJ120,HJ123,HJ126)","v":0},null,null,null,{"$f":"SUM(HN114,HN117,HN120,HN123,HN126)","v":0},null,null,null,{"$f":"SUM(HR114,HR117,HR120,HR123,HR126)","v":0},null,null,null,{"$f":"SUM(HV114,HV117,HV120,HV123,HV126)","v":0},null,null,null,{"$f":"SUM(HZ114,HZ117,HZ120,HZ123,HZ126)","v":0},null,null,null,{"$f":"SUM(ID114,ID117,ID120,ID123,ID126)","v":0},null,null,null,{"$f":"SUM(IH114,IH117,IH120,IH123,IH126)","v":0},null,null,null,{"$f":"SUM(IL114,IL117,IL120,IL123,IL126)","v":0},null,null,null,{"$f":"SUM(IP114,IP117,IP120,IP123,IP126)","v":0},null,null,null,{"$f":"SUM(IT114,IT117,IT120,IT123,IT126)","v":0},null,null,null,{"$f":"SUM(IX114,IX117,IX120,IX123,IX126)","v":0},null,null,null,{"$f":"SUM(JB114,JB117,JB120,JB123,JB126)","v":0},null,null,null,{"$f":"SUM(JF114,JF117,JF120,JF123,JF126)","v":0},null,null,null,{"$f":"SUM(JJ114,JJ117,JJ120,JJ123,JJ126)","v":0},null,null,null,{"$f":"SUM(JN114,JN117,JN120,JN123,JN126)","v":0},null,null,null,{"$f":"SUM(JR114,JR117,JR120,JR123,JR126)","v":0},null,null,null,{"$f":"SUM(JV114,JV117,JV120,JV123,JV126)","v":0},null,null,null,{"$f":"SUM(JZ114,JZ117,JZ120,JZ123,JZ126)","v":0},null,null,null,{"$f":"SUM(KD114,KD117,KD120,KD123,KD126)","v":0},null,null,null,{"$f":"SUM(KH114,KH117,KH120,KH123,KH126)","v":0},null,null,null,{"$f":"SUM(KL114,KL117,KL120,KL123,KL126)","v":0},null,null,null,{"$f":"SUM(KP114,KP117,KP120,KP123,KP126)","v":0},null,null,null,{"$f":"SUM(KT114,KT117,KT120,KT123,KT126)","v":0},null,null,null,{"$f":"SUM(KX114,KX117,KX120,KX123,KX126)","v":0},null,null,null,{"$f":"SUM(LB114,LB117,LB120,LB123,LB126)","v":0},null,null,null,{"$f":"SUM(LF114,LF117,LF120,LF123,LF126)","v":0},null,null,null,{"$f":"SUM(LJ114,LJ117,LJ120,LJ123,LJ126)","v":0}]
[null,"6.2.1.","Valstybės biudžeto lėšos",{"$f":"SUM(F114:LM114)","v":158316750.28571552},{"$f":"SUM(E115:E116)","v":0.8578034285697832},{"$f":"SUM(F115:I116)","v":21281684.841655295},null,null,null,{"$f":"SUM(J115:M116)","v":20572117.054460213},null,null,null,{"$f":"SUM(N115:Q116)","v":24507458.594799999},null,null,null,{"$f":"SUM(R115:U116)","v":26497139.794799998},null,null,null,{"$f":"SUM(V115:Y116)","v":24380550},null,null,null,{"$f":"SUM(Z115:AC116)","v":23679000},null,null,null,{"$f":"SUM(AD115:AG116)","v":17398800},null,null,null,{"$f":"SUM(AH115:AK116)","v":0},null,null,null,{"$f":"SUM(AL115:AO116)","v":0},null,null,null,{"$f":"SUM(AP115:AS116)","v":0},null,null,null,{"$f":"SUM(AT115:AW116)","v":0},null,null,null,{"$f":"SUM(AX115:BA116)","v":0},null,null,null,{"$f":"SUM(BB115:BE116)","v":0},null,null,null,{"$f":"SUM(BF115:BI116)","v":0},null,null,null,{"$f":"SUM(BJ115:BM116)","v":0},null,null,null,{"$f":"SUM(BN115:BQ116)","v":0},null,null,null,{"$f":"SUM(BR115:BU116)","v":0},null,null,null,{"$f":"SUM(BV115:BY116)","v":0},null,null,null,{"$f":"SUM(BZ115:CC116)","v":0},null,null,null,{"$f":"SUM(CD115:CG116)","v":0},null,null,null,{"$f":"SUM(CH115:CK116)","v":0},null,null,null,{"$f":"SUM(CL115:CO116)","v":0},null,null,null,{"$f":"SUM(CP115:CS116)","v":0},null,null,null,{"$f":"SUM(CT115:CW116)","v":0},null,null,null,{"$f":"SUM(CX115:DA116)","v":0},null,null,null,{"$f":"SUM(DB115:DE116)","v":0},null,null,null,{"$f":"SUM(DF115:DI116)","v":0},null,null,null,{"$f":"SUM(DJ115:DM116)","v":0},null,null,null,{"$f":"SUM(DN115:DQ116)","v":0},null,null,null,{"$f":"SUM(DR115:DU116)","v":0},null,null,null,{"$f":"SUM(DV115:DY116)","v":0},null,null,null,{"$f":"SUM(DZ115:EC116)","v":0},null,null,null,{"$f":"SUM(ED115:EG116)","v":0},null,null,null,{"$f":"SUM(EH115:EK116)","v":0},null,null,null,{"$f":"SUM(EL115:EO116)","v":0},null,null,null,{"$f":"SUM(EP115:ES116)","v":0},null,null,null,{"$f":"SUM(ET115:EW116)","v":0},null,null,null,{"$f":"SUM(EX115:FA116)","v":0},null,null,null,{"$f":"SUM(FB115:FE116)","v":0},null,null,null,{"$f":"SUM(FF115:FI116)","v":0},null,null,null,{"$f":"SUM(FJ115:FM116)","v":0},null,null,null,{"$f":"SUM(FN115:FQ116)","v":0},null,null,null,{"$f":"SUM(FR115:FU116)","v":0},null,null,null,{"$f":"SUM(FV115:FY116)","v":0},null,null,null,{"$f":"SUM(FZ115:GC116)","v":0},null,null,null,{"$f":"SUM(GD115:GG116)","v":0},null,null,null,{"$f":"SUM(GH115:GK116)","v":0},null,null,null,{"$f":"SUM(GL115:GO116)","v":0},null,null,null,{"$f":"SUM(GP115:GS116)","v":0},null,null,null,{"$f":"SUM(GT115:GW116)","v":0},null,null,null,{"$f":"SUM(GX115:HA116)","v":0},null,null,null,{"$f":"SUM(HB115:HE116)","v":0},null,null,null,{"$f":"SUM(HF115:HI116)","v":0},null,null,null,{"$f":"SUM(HJ115:HM116)","v":0},null,null,null,{"$f":"SUM(HN115:HQ116)","v":0},null,null,null,{"$f":"SUM(HR115:HU116)","v":0},null,null,null,{"$f":"SUM(HV115:HY116)","v":0},null,null,null,{"$f":"SUM(HZ115:IC116)","v":0},null,null,null,{"$f":"SUM(ID115:IG116)","v":0},null,null,null,{"$f":"SUM(IH115:IK116)","v":0},null,null,null,{"$f":"SUM(IL115:IO116)","v":0},null,null,null,{"$f":"SUM(IP115:IS116)","v":0},null,null,null,{"$f":"SUM(IT115:IW116)","v":0},null,null,null,{"$f":"SUM(IX115:JA116)","v":0},null,null,null,{"$f":"SUM(JB115:JE116)","v":0},null,null,null,{"$f":"SUM(JF115:JI116)","v":0},null,null,null,{"$f":"SUM(JJ115:JM116)","v":0},null,null,null,{"$f":"SUM(JN115:JQ116)","v":0},null,null,null,{"$f":"SUM(JR115:JU116)","v":0},null,null,null,{"$f":"SUM(JV115:JY116)","v":0},null,null,null,{"$f":"SUM(JZ115:KC116)","v":0},null,null,null,{"$f":"SUM(KD115:KG116)","v":0},null,null,null,{"$f":"SUM(KH115:KK116)","v":0},null,null,null,{"$f":"SUM(KL115:KO116)","v":0},null,null,null,{"$f":"SUM(KP115:KS116)","v":0},null,null,null,{"$f":"SUM(KT115:KW116)","v":0},null,null,null,{"$f":"SUM(KX115:LA116)","v":0},null,null,null,{"$f":"SUM(LB115:LE116)","v":0},null,null,null,{"$f":"SUM(LF115:LI116)","v":0},null,null,null,{"$f":"SUM(LJ115:LM116)","v":0}]
[null,"6.2.1.1.","1.1.1.1. Valstybės biudžeto lėšos (KPPP lėšos)",158316750.28571552,{"$f":"IFERROR(D115/$D$112,\"\")","v":0.8578034285697832},{"$f":"'Prielaidos Via Lietuva'!D27+'Objektų sąrašas'!J55+'Objektų sąrašas'!K55","v":21281684.841655295},null,null,null,{"$f":"'Prielaidos Via Lietuva'!E27","v":20572117.054460213},null,null,null,{"$f":"'Prielaidos Via Lietuva'!F27","v":24507458.594799999},null,null,null,{"$f":"'Prielaidos Via Lietuva'!G27","v":26497139.794799998},null,null,null,{"$f":"'Prielaidos Via Lietuva'!H27","v":24380550},null,null,null,{"$f":"'Prielaidos Via Lietuva'!I27","v":23679000},null,null,null,{"$f":"'Prielaidos Via Lietuva'!J27","v":17398800}]
[null,"6.2.1.2.","lėšų pavadinimas ir finansavimo šaltinio kodas (nurodykite)",0,{"$f":"IFERROR(D116/$D$112,\"\")","v":0}]
[null,"6.2.2.","Europos Sąjungos ir kitos tarptautinės finansinės paramos bendrojo finansavimo lėšos",0,{"$f":"SUM(E118:E119)","v":0},{"$f":"SUM(F118:I119)","v":0},null,null,null,{"$f":"SUM(J118:M119)","v":0},null,null,null,{"$f":"SUM(N118:Q119)","v":0},null,null,null,{"$f":"SUM(R118:U119)","v":0},null,null,null,{"$f":"SUM(V118:Y119)","v":0},null,null,null,{"$f":"SUM(Z118:AC119)","v":0},null,null,null,{"$f":"SUM(AD118:AG119)","v":0},null,null,null,{"$f":"SUM(AH118:AK119)","v":0},null,null,null,{"$f":"SUM(AL118:AO119)","v":0},null,null,null,{"$f":"SUM(AP118:AS119)","v":0},null,null,null,{"$f":"SUM(AT118:AW119)","v":0},null,null,null,{"$f":"SUM(AX118:BA119)","v":0},null,null,null,{"$f":"SUM(BB118:BE119)","v":0},null,null,null,{"$f":"SUM(BF118:BI119)","v":0},null,null,null,{"$f":"SUM(BJ118:BM119)","v":0},null,null,null,{"$f":"SUM(BN118:BQ119)","v":0},null,null,null,{"$f":"SUM(BR118:BU119)","v":0},null,null,null,{"$f":"SUM(BV118:BY119)","v":0},null,null,null,{"$f":"SUM(BZ118:CC119)","v":0},null,null,null,{"$f":"SUM(CD118:CG119)","v":0},null,null,null,{"$f":"SUM(CH118:CK119)","v":0},null,null,null,{"$f":"SUM(CL118:CO119)","v":0},null,null,null,{"$f":"SUM(CP118:CS119)","v":0},null,null,null,{"$f":"SUM(CT118:CW119)","v":0},null,null,null,{"$f":"SUM(CX118:DA119)","v":0},null,null,null,{"$f":"SUM(DB118:DE119)","v":0},null,null,null,{"$f":"SUM(DF118:DI119)","v":0},null,null,null,{"$f":"SUM(DJ118:DM119)","v":0},null,null,null,{"$f":"SUM(DN118:DQ119)","v":0},null,null,null,{"$f":"SUM(DR118:DU119)","v":0},null,null,null,{"$f":"SUM(DV118:DY119)","v":0},null,null,null,{"$f":"SUM(DZ118:EC119)","v":0},null,null,null,{"$f":"SUM(ED118:EG119)","v":0},null,null,null,{"$f":"SUM(EH118:EK119)","v":0},null,null,null,{"$f":"SUM(EL118:EO119)","v":0},null,null,null,{"$f":"SUM(EP118:ES119)","v":0},null,null,null,{"$f":"SUM(ET118:EW119)","v":0},null,null,null,{"$f":"SUM(EX118:FA119)","v":0},null,null,null,{"$f":"SUM(FB118:FE119)","v":0},null,null,null,{"$f":"SUM(FF118:FI119)","v":0},null,null,null,{"$f":"SUM(FJ118:FM119)","v":0},null,null,null,{"$f":"SUM(FN118:FQ119)","v":0},null,null,null,{"$f":"SUM(FR118:FU119)","v":0},null,null,null,{"$f":"SUM(FV118:FY119)","v":0},null,null,null,{"$f":"SUM(FZ118:GC119)","v":0},null,null,null,{"$f":"SUM(GD118:GG119)","v":0},null,null,null,{"$f":"SUM(GH118:GK119)","v":0},null,null,null,{"$f":"SUM(GL118:GO119)","v":0},null,null,null,{"$f":"SUM(GP118:GS119)","v":0},null,null,null,{"$f":"SUM(GT118:GW119)","v":0},null,null,null,{"$f":"SUM(GX118:HA119)","v":0},null,null,null,{"$f":"SUM(HB118:HE119)","v":0},null,null,null,{"$f":"SUM(HF118:HI119)","v":0},null,null,null,{"$f":"SUM(HJ118:HM119)","v":0},null,null,null,{"$f":"SUM(HN118:HQ119)","v":0},null,null,null,{"$f":"SUM(HR118:HU119)","v":0},null,null,null,{"$f":"SUM(HV118:HY119)","v":0},null,null,null,{"$f":"SUM(HZ118:IC119)","v":0},null,null,null,{"$f":"SUM(ID118:IG119)","v":0},null,null,null,{"$f":"SUM(IH118:IK119)","v":0},null,null,null,{"$f":"SUM(IL118:IO119)","v":0},null,null,null,{"$f":"SUM(IP118:IS119)","v":0},null,null,null,{"$f":"SUM(IT118:IW119)","v":0},null,null,null,{"$f":"SUM(IX118:JA119)","v":0},null,null,null,{"$f":"SUM(JB118:JE119)","v":0},null,null,null,{"$f":"SUM(JF118:JI119)","v":0},null,null,null,{"$f":"SUM(JJ118:JM119)","v":0},null,null,null,{"$f":"SUM(JN118:JQ119)","v":0},null,null,null,{"$f":"SUM(JR118:JU119)","v":0},null,null,null,{"$f":"SUM(JV118:JY119)","v":0},null,null,null,{"$f":"SUM(JZ118:KC119)","v":0},null,null,null,{"$f":"SUM(KD118:KG119)","v":0},null,null,null,{"$f":"SUM(KH118:KK119)","v":0},null,null,null,{"$f":"SUM(KL118:KO119)","v":0},null,null,null,{"$f":"SUM(KP118:KS119)","v":0},null,null,null,{"$f":"SUM(KT118:KW119)","v":0},null,null,null,{"$f":"SUM(KX118:LA119)","v":0},null,null,null,{"$f":"SUM(LB118:LE119)","v":0},null,null,null,{"$f":"SUM(LF118:LI119)","v":0},null,null,null,{"$f":"SUM(LJ118:LM119)","v":0}]
[null,"6.2.2.1.","lėšų pavadinimas ir finansavimo šaltinio kodas (nurodykite)",0,{"$f":"IFERROR(D118/$D$112,\"\")","v":0}]
[null,"6.2.2.2.","lėšų pavadinimas ir finansavimo šaltinio kodas (nurodykite)",0,{"$f":"IFERROR(D119/$D$112,\"\")","v":0}]
[null,"6.2.3.","Europos Sąjungos ir kitos tarptautinės finansinės paramos lėšos",24999999.714285407,{"$f":"SUM(E121:E122)","v":0.13545683214476992},{"$f":"SUM(F121:I122)","v":6865082.8417554051},null,null,null,{"$f":"SUM(J121:M122)","v":13238165.26213},null,null,null,{"$f":"SUM(N121:Q122)","v":4266616.4051999999},null,null,null,{"$f":"SUM(R121:U122)","v":630135.20520000008},null,null,null,{"$f":"SUM(V121:Y122)","v":0},null,null,null,{"$f":"SUM(Z121:AC122)","v":0},null,null,null,{"$f":"SUM(AD121:AG122)","v":0},null,null,null,{"$f":"SUM(AH121:AK122)","v":0},null,null,null,{"$f":"SUM(AL121:AO122)","v":0},null,null,null,{"$f":"SUM(AP121:AS122)","v":0},null,null,null,{"$f":"SUM(AT121:AW122)","v":0},null,null,null,{"$f":"SUM(AX121:BA122)","v":0},null,null,null,{"$f":"SUM(BB121:BE122)","v":0},null,null,null,{"$f":"SUM(BF121:BI122)","v":0},null,null,null,{"$f":"SUM(BJ121:BM122)","v":0},null,null,null,{"$f":"SUM(BN121:BQ122)","v":0},null,null,null,{"$f":"SUM(BR121:BU122)","v":0},null,null,null,{"$f":"SUM(BV121:BY122)","v":0},null,null,null,{"$f":"SUM(BZ121:CC122)","v":0},null,null,null,{"$f":"SUM(CD121:CG122)","v":0},null,null,null,{"$f":"SUM(CH121:CK122)","v":0},null,null,null,{"$f":"SUM(CL121:CO122)","v":0},null,null,null,{"$f":"SUM(CP121:CS122)","v":0},null,null,null,{"$f":"SUM(CT121:CW122)","v":0},null,null,null,{"$f":"SUM(CX121:DA122)","v":0},null,null,null,{"$f":"SUM(DB121:DE122)","v":0},null,null,null,{"$f":"SUM(DF121:DI122)","v":0},null,null,null,{"$f":"SUM(DJ121:DM122)","v":0},null,null,null,{"$f":"SUM(DN121:DQ122)","v":0},null,null,null,{"$f":"SUM(DR121:DU122)","v":0},null,null,null,{"$f":"SUM(DV121:DY122)","v":0},null,null,null,{"$f":"SUM(DZ121:EC122)","v":0},null,null,null,{"$f":"SUM(ED121:EG122)","v":0},null,null,null,{"$f":"SUM(EH121:EK122)","v":0},null,null,null,{"$f":"SUM(EL121:EO122)","v":0},null,null,null,{"$f":"SUM(EP121:ES122)","v":0},null,null,null,{"$f":"SUM(ET121:EW122)","v":0},null,null,null,{"$f":"SUM(EX121:FA122)","v":0},null,null,null,{"$f":"SUM(FB121:FE122)","v":0},null,null,null,{"$f":"SUM(FF121:FI122)","v":0},null,null,null,{"$f":"SUM(FJ121:FM122)","v":0},null,null,null,{"$f":"SUM(FN121:FQ122)","v":0},null,null,null,{"$f":"SUM(FR121:FU122)","v":0},null,null,null,{"$f":"SUM(FV121:FY122)","v":0},null,null,null,{"$f":"SUM(FZ121:GC122)","v":0},null,null,null,{"$f":"SUM(GD121:GG122)","v":0},null,null,null,{"$f":"SUM(GH121:GK122)","v":0},null,null,null,{"$f":"SUM(GL121:GO122)","v":0},null,null,null,{"$f":"SUM(GP121:GS122)","v":0},null,null,null,{"$f":"SUM(GT121:GW122)","v":0},null,null,null,{"$f":"SUM(GX121:HA122)","v":0},null,null,null,{"$f":"SUM(HB121:HE122)","v":0},null,null,null,{"$f":"SUM(HF121:HI122)","v":0},null,null,null,{"$f":"SUM(HJ121:HM122)","v":0},null,null,null,{"$f":"SUM(HN121:HQ122)","v":0},null,null,null,{"$f":"SUM(HR121:HU122)","v":0},null,null,null,{"$f":"SUM(HV121:HY122)","v":0},null,null,null,{"$f":"SUM(HZ121:IC122)","v":0},null,null,null,{"$f":"SUM(ID121:IG122)","v":0},null,null,null,{"$f":"SUM(IH121:IK122)","v":0},null,null,null,{"$f":"SUM(IL121:IO122)","v":0},null,null,null,{"$f":"SUM(IP121:IS122)","v":0},null,null,null,{"$f":"SUM(IT121:IW122)","v":0},null,null,null,{"$f":"SUM(IX121:JA122)","v":0},null,null,null,{"$f":"SUM(JB121:JE122)","v":0},null,null,null,{"$f":"SUM(JF121:JI122)","v":0},null,null,null,{"$f":"SUM(JJ121:JM122)","v":0},null,null,null,{"$f":"SUM(JN121:JQ122)","v":0},null,null,null,{"$f":"SUM(JR121:JU122)","v":0},null,null,null,{"$f":"SUM(JV121:JY122)","v":0},null,null,null,{"$f":"SUM(JZ121:KC122)","v":0},null,null,null,{"$f":"SUM(KD121:KG122)","v":0},null,null,null,{"$f":"SUM(KH121:KK122)","v":0},null,null,null,{"$f":"SUM(KL121:KO122)","v":0},null,null,null,{"$f":"SUM(KP121:KS122)","v":0},null,null,null,{"$f":"SUM(KT121:KW122)","v":0},null,null,null,{"$f":"SUM(KX121:LA122)","v":0},null,null,null,{"$f":"SUM(LB121:LE122)","v":0},null,null,null,{"$f":"SUM(LF121:LI122)","v":0},null,null,null,{"$f":"SUM(LJ121:LM122)","v":0}]
[null,"6.2.3.1.","1.3.2.8.1.    2021–2027 m. ES fondų lėšos (ERPF, Vidurio ir vakarų Lietuva)",24999999.714285407,{"$f":"IFERROR(D121/$D$112,\"\")","v":0.13545683214476992},{"$f":"'Prielaidos Via Lietuva'!D26","v":6865082.8417554051},null,null,null,{"$f":"'Prielaidos Via Lietuva'!E26","v":13238165.26213},null,null,null,{"$f":"'Prielaidos Via Lietuva'!F26","v":4266616.4051999999},null,null,null,{"$f":"'Prielaidos Via Lietuva'!G26","v":630135.20520000008}]
[null,"6.2.3.2.","lėšų pavadinimas ir finansavimo šaltinio kodas (nurodykite)",0,{"$f":"IFERROR(D122/$D$112,\"\")","v":0}]
[null,"6.2.4.","Tikslinės paskirties valstybės biudžeto lėšos",0,{"$f":"SUM(E124:E125)","v":0},{"$f":"SUM(F124:I125)","v":0},null,null,null,{"$f":"SUM(J124:M125)","v":0},null,null,null,{"$f":"SUM(N124:Q125)","v":0},null,null,null,{"$f":"SUM(R124:U125)","v":0},null,null,null,{"$f":"SUM(V124:Y125)","v":0},null,null,null,{"$f":"SUM(Z124:AC125)","v":0},null,null,null,{"$f":"SUM(AD124:AG125)","v":0},null,null,null,{"$f":"SUM(AH124:AK125)","v":0},null,null,null,{"$f":"SUM(AL124:AO125)","v":0},null,null,null,{"$f":"SUM(AP124:AS125)","v":0},null,null,null,{"$f":"SUM(AT124:AW125)","v":0},null,null,null,{"$f":"SUM(AX124:BA125)","v":0},null,null,null,{"$f":"SUM(BB124:BE125)","v":0},null,null,null,{"$f":"SUM(BF124:BI125)","v":0},null,null,null,{"$f":"SUM(BJ124:BM125)","v":0},null,null,null,{"$f":"SUM(BN124:BQ125)","v":0},null,null,null,{"$f":"SUM(BR124:BU125)","v":0},null,null,null,{"$f":"SUM(BV124:BY125)","v":0},null,null,null,{"$f":"SUM(BZ124:CC125)","v":0},null,null,null,{"$f":"SUM(CD124:CG125)","v":0},null,null,null,{"$f":"SUM(CH124:CK125)","v":0},null,null,null,{"$f":"SUM(CL124:CO125)","v":0},null,null,null,{"$f":"SUM(CP124:CS125)","v":0},null,null,null,{"$f":"SUM(CT124:CW125)","v":0},null,null,null,{"$f":"SUM(CX124:DA125)","v":0},null,null,null,{"$f":"SUM(DB124:DE125)","v":0},null,null,null,{"$f":"SUM(DF124:DI125)","v":0},null,null,null,{"$f":"SUM(DJ124:DM125)","v":0},null,null,null,{"$f":"SUM(DN124:DQ125)","v":0},null,null,null,{"$f":"SUM(DR124:DU125)","v":0},null,null,null,{"$f":"SUM(DV124:DY125)","v":0},null,null,null,{"$f":"SUM(DZ124:EC125)","v":0},null,null,null,{"$f":"SUM(ED124:EG125)","v":0},null,null,null,{"$f":"SUM(EH124:EK125)","v":0},null,null,null,{"$f":"SUM(EL124:EO125)","v":0},null,null,null,{"$f":"SUM(EP124:ES125)","v":0},null,null,null,{"$f":"SUM(ET124:EW125)","v":0},null,null,null,{"$f":"SUM(EX124:FA125)","v":0},null,null,null,{"$f":"SUM(FB124:FE125)","v":0},null,null,null,{"$f":"SUM(FF124:FI125)","v":0},null,null,null,{"$f":"SUM(FJ124:FM125)","v":0},null,null,null,{"$f":"SUM(FN124:FQ125)","v":0},null,null,null,{"$f":"SUM(FR124:FU125)","v":0},null,null,null,{"$f":"SUM(FV124:FY125)","v":0},null,null,null,{"$f":"SUM(FZ124:GC125)","v":0},null,null,null,{"$f":"SUM(GD124:GG125)","v":0},null,null,null,{"$f":"SUM(GH124:GK125)","v":0},null,null,null,{"$f":"SUM(GL124:GO125)","v":0},null,null,null,{"$f":"SUM(GP124:GS125)","v":0},null,null,null,{"$f":"SUM(GT124:GW125)","v":0},null,null,null,{"$f":"SUM(GX124:HA125)","v":0},null,null,null,{"$f":"SUM(HB124:HE125)","v":0},null,null,null,{"$f":"SUM(HF124:HI125)","v":0},null,null,null,{"$f":"SUM(HJ124:HM125)","v":0},null,null,null,{"$f":"SUM(HN124:HQ125)","v":0},null,null,null,{"$f":"SUM(HR124:HU125)","v":0},null,null,null,{"$f":"SUM(HV124:HY125)","v":0},null,null,null,{"$f":"SUM(HZ124:IC125)","v":0},null,null,null,{"$f":"SUM(ID124:IG125)","v":0},null,null,null,{"$f":"SUM(IH124:IK125)","v":0},null,null,null,{"$f":"SUM(IL124:IO125)","v":0},null,null,null,{"$f":"SUM(IP124:IS125)","v":0},null,null,null,{"$f":"SUM(IT124:IW125)","v":0},null,null,null,{"$f":"SUM(IX124:JA125)","v":0},null,null,null,{"$f":"SUM(JB124:JE125)","v":0},null,null,null,{"$f":"SUM(JF124:JI125)","v":0},null,null,null,{"$f":"SUM(JJ124:JM125)","v":0},null,null,null,{"$f":"SUM(JN124:JQ125)","v":0},null,null,null,{"$f":"SUM(JR124:JU125)","v":0},null,null,null,{"$f":"SUM(JV124:JY125)","v":0},null,null,null,{"$f":"SUM(JZ124:KC125)","v":0},null,null,null,{"$f":"SUM(KD124:KG125)","v":0},null,null,null,{"$f":"SUM(KH124:KK125)","v":0},null,null,null,{"$f":"SUM(KL124:KO125)","v":0},null,null,null,{"$f":"SUM(KP124:KS125)","v":0},null,null,null,{"$f":"SUM(KT124:KW125)","v":0},null,null,null,{"$f":"SUM(KX124:LA125)","v":0},null,null,null,{"$f":"SUM(LB124:LE125)","v":0},null,null,null,{"$f":"SUM(LF124:LI125)","v":0},null,null,null,{"$f":"SUM(LJ124:LM125)","v":0}]
[null,"6.2.4.1.","lėšų pavadinimas ir finansavimo šaltinio kodas (nurodykite)",0,{"$f":"IFERROR(D124/$D$112,\"\")","v":0}]
[null,"6.2.4.2.","lėšų pavadinimas ir finansavimo šaltinio kodas (nurodykite)",0,{"$f":"IFERROR(D125/$D$112,\"\")","v":0}]
[null,"6.2.5.","Kitos lėšos",1243890.5999990846,{"$f":"SUM(E127:E128)","v":6.739739285447E-3},{"$f":"SUM(F127:I129)","v":692472.91658929817},null,null,null,{"$f":"SUM(J127:M129)","v":551417.68340978643},null,null,null,{"$f":"SUM(N127:Q129)","v":0},null,null,null,{"$f":"SUM(R127:U129)","v":0},null,null,null,{"$f":"SUM(V127:Y129)","v":0},null,null,null,{"$f":"SUM(Z127:AC129)","v":0},null,null,null,{"$f":"SUM(AD127:AG129)","v":0},null,null,null,{"$f":"SUM(AH127:AK129)","v":0},null,null,null,{"$f":"SUM(AL127:AO129)","v":0},null,null,null,{"$f":"SUM(AP127:AS129)","v":0},null,null,null,{"$f":"SUM(AT127:AW129)","v":0},null,null,null,{"$f":"SUM(AX127:BA129)","v":0},null,null,null,{"$f":"SUM(BB127:BE129)","v":0},null,null,null,{"$f":"SUM(BF127:BI129)","v":0},null,null,null,{"$f":"SUM(BJ127:BM129)","v":0},null,null,null,{"$f":"SUM(BN127:BQ129)","v":0},null,null,null,{"$f":"SUM(BR127:BU129)","v":0},null,null,null,{"$f":"SUM(BV127:BY129)","v":0},null,null,null,{"$f":"SUM(BZ127:CC129)","v":0},null,null,null,{"$f":"SUM(CD127:CG129)","v":0},null,null,null,{"$f":"SUM(CH127:CK129)","v":0},null,null,null,{"$f":"SUM(CL127:CO129)","v":0},null,null,null,{"$f":"SUM(CP127:CS129)","v":0},null,null,null,{"$f":"SUM(CT127:CW129)","v":0},null,null,null,{"$f":"SUM(CX127:DA129)","v":0},null,null,null,{"$f":"SUM(DB127:DE129)","v":0},null,null,null,{"$f":"SUM(DF127:DI129)","v":0},null,null,null,{"$f":"SUM(DJ127:DM129)","v":0},null,null,null,{"$f":"SUM(DN127:DQ129)","v":0},null,null,null,{"$f":"SUM(DR127:DU129)","v":0},null,null,null,{"$f":"SUM(DV127:DY129)","v":0},null,null,null,{"$f":"SUM(DZ127:EC129)","v":0},null,null,null,{"$f":"SUM(ED127:EG129)","v":0},null,null,null,{"$f":"SUM(EH127:EK129)","v":0},null,null,null,{"$f":"SUM(EL127:EO129)","v":0},null,null,null,{"$f":"SUM(EP127:ES129)","v":0},null,null,null,{"$f":"SUM(ET127:EW129)","v":0},null,null,null,{"$f":"SUM(EX127:FA129)","v":0},null,null,null,{"$f":"SUM(FB127:FE129)","v":0},null,null,null,{"$f":"SUM(FF127:FI129)","v":0},null,null,null,{"$f":"SUM(FJ127:FM129)","v":0},null,null,null,{"$f":"SUM(FN127:FQ129)","v":0},null,null,null,{"$f":"SUM(FR127:FU129)","v":0},null,null,null,{"$f":"SUM(FV127:FY129)","v":0},null,null,null,{"$f":"SUM(FZ127:GC129)","v":0},null,null,null,{"$f":"SUM(GD127:GG129)","v":0},null,null,null,{"$f":"SUM(GH127:GK129)","v":0},null,null,null,{"$f":"SUM(GL127:GO129)","v":0},null,null,null,{"$f":"SUM(GP127:GS129)","v":0},null,null,null,{"$f":"SUM(GT127:GW129)","v":0},null,null,null,{"$f":"SUM(GX127:HA129)","v":0},null,null,null,{"$f":"SUM(HB127:HE129)","v":0},null,null,null,{"$f":"SUM(HF127:HI129)","v":0},null,null,null,{"$f":"SUM(HJ127:HM129)","v":0},null,null,null,{"$f":"SUM(HN127:HQ129)","v":0},null,null,null,{"$f":"SUM(HR127:HU129)","v":0},null,null,null,{"$f":"SUM(HV127:HY129)","v":0},null,null,null,{"$f":"SUM(HZ127:IC129)","v":0},null,null,null,{"$f":"SUM(ID127:IG129)","v":0},null,null,null,{"$f":"SUM(IH127:IK129)","v":0},null,null,null,{"$f":"SUM(IL127:IO129)","v":0},null,null,null,{"$f":"SUM(IP127:IS129)","v":0},null,null,null,{"$f":"SUM(IT127:IW129)","v":0},null,null,null,{"$f":"SUM(IX127:JA129)","v":0},null,null,null,{"$f":"SUM(JB127:JE129)","v":0},null,null,null,{"$f":"SUM(JF127:JI129)","v":0},null,null,null,{"$f":"SUM(JJ127:JM129)","v":0},null,null,null,{"$f":"SUM(JN127:JQ129)","v":0},null,null,null,{"$f":"SUM(JR127:JU129)","v":0},null,null,null,{"$f":"SUM(JV127:JY129)","v":0},null,null,null,{"$f":"SUM(JZ127:KC129)","v":0},null,null,null,{"$f":"SUM(KD127:KG129)","v":0},null,null,null,{"$f":"SUM(KH127:KK129)","v":0},null,null,null,{"$f":"SUM(KL127:KO129)","v":0},null,null,null,{"$f":"SUM(KP127:KS129)","v":0},null,null,null,{"$f":"SUM(KT127:KW129)","v":0},null,null,null,{"$f":"SUM(KX127:LA129)","v":0},null,null,null,{"$f":"SUM(LB127:LE129)","v":0},null,null,null,{"$f":"SUM(LF127:LI129)","v":0},null,null,null,{"$f":"SUM(LJ127:LM129)","v":0}]
[null,"6.2.5.1.","Savivaldybių biudžetų lėšos ",1243890.5999990846,{"$f":"IFERROR(D127/$D$112,\"\")","v":6.739739285447E-3},{"$f":"'Prielaidos Via Lietuva'!D28","v":692472.91658929817},null,null,null,{"$f":"'Prielaidos Via Lietuva'!E28","v":551417.68340978643}]
[null,"6.2.5.2.","Privačios lėšos",0,{"$f":"IFERROR(D128/$D$112,\"\")","v":0}]
[null,"6.2.5.3.","Kitos viešosios lėšos",0,{"$f":"IFERROR(D129/$D$112,\"\")","v":0}]

{"sheet":"Data3","index":18,"n_rows":9,"n_cols":7,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["Lapas \"Grafikas\""]
[null,"A","(Keli elementai)",null,null,"A","(Keli elementai)"]
[]
[null,"Eilučių žymos",null,null,null,"Eilučių žymos"]
[null,"E.1.1.",null,null,null,"L.1.1."]
[null,"E.1.2.",null,null,null,"L.1.2."]
[null,"Bendroji suma",null,null,null,"L.1.3."]
[null,null,null,null,null,"L.1.4."]
[null,null,null,null,null,"Bendroji suma"]