{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Bilance","Naudas plūsma","g"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"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":"Bilance","index":0,"n_rows":503,"n_cols":30,"rows_kept":503,"cut":false,"hidden":false,"merged":[[16,22,16,23],[83,8,83,11],[84,8,84,11],[85,8,85,11],[86,8,86,11],[86,20,86,21],[83,20,83,21],[85,20,85,21],[8,4,8,5],[8,7,8,8],[11,4,11,5],[86,22,86,23],[84,2,84,7],[85,2,85,7],[86,2,86,7],[9,4,9,5],[9,7,9,8],[85,16,85,17],[71,22,71,23],[69,22,69,23],[70,22,70,23],[70,12,70,13],[75,10,75,11],[71,14,71,15],[71,16,71,17],[74,12,74,13],[75,14,75,15],[75,16,75,17],[190,2,190,9],[192,2,192,9],[190,16,190,17],[190,20,190,21],[191,16,191,17],[191,20,191,21],[82,14,82,15],[82,12,82,13],[218,2,218,7],[218,8,218,9],[87,8,87,11],[83,22,83,23],[84,22,84,23],[85,22,85,23],[87,22,87,23],[84,20,84,21],[200,22,200,23],[201,22,201,23],[99,2,99,15],[94,22,94,23],[95,22,95,23],[99,22,99,23],[177,20,177,21],[178,16,178,17],[175,20,175,21],[176,20,176,21],[109,22,109,23],[113,22,113,23],[111,22,111,23],[112,22,112,23],[184,16,184,17],[185,16,185,17],[218,10,218,11],[218,12,218,13],[196,22,196,23],[175,16,175,17],[176,16,176,17],[176,22,176,23],[186,20,186,21],[221,14,221,15],[221,16,221,17],[186,2,186,8],[95,2,95,15],[185,22,185,23],[186,22,186,23],[180,16,180,17],[108,22,108,23],[179,16,179,17],[188,2,189,9],[187,2,187,15],[180,2,180,8],[177,22,177,23],[175,22,175,23],[179,22,179,23],[180,22,180,23],[220,12,220,13],[220,20,220,21],[203,16,203,17],[209,22,209,23],[209,16,209,17],[209,20,209,21],[208,22,208,23],[208,20,208,21],[184,22,184,23],[437,16,437,17],[432,20,432,21],[432,22,432,23],[236,22,236,23],[419,13,419,14],[433,12,433,13],[10,4,10,5],[10,7,10,8],[10,16,10,17],[98,16,98,17],[13,1,13,22],[221,12,221,13],[218,20,218,21],[218,22,218,23],[108,14,108,15],[218,16,218,17],[191,2,191,9],[197,22,197,23],[203,22,203,23],[193,2,193,9],[195,2,196,8],[195,16,195,17],[199,16,199,17],[199,22,199,23],[200,16,200,17],[199,20,199,21],[87,20,87,21],[87,16,87,17],[87,12,87,13],[87,14,87,15],[432,16,432,17],[433,20,433,21],[442,16,442,17],[440,16,440,17],[416,13,416,14],[450,22,450,23],[449,22,449,23],[448,16,448,17],[453,13,453,14],[450,16,450,17],[446,20,446,21],[218,14,218,15],[214,2,214,23],[216,2,216,23],[217,5,217,11],[438,16,438,17],[433,14,433,15],[430,13,430,14],[436,20,436,21],[427,13,427,14],[428,13,428,14],[439,22,439,23],[434,10,434,11],[434,12,434,13],[434,14,434,15],[439,16,439,17],[435,16,435,17],[436,16,436,17],[438,20,438,21],[439,20,439,21],[439,2,439,15],[437,22,437,23],[413,13,413,14],[414,9,414,10],[414,11,414,12],[414,13,414,14],[428,9,428,10],[429,9,429,10],[422,9,422,10],[423,9,423,10],[426,13,426,14],[420,11,420,12],[422,13,422,14],[456,11,456,12],[429,11,429,12],[430,11,430,12],[448,2,448,15],[453,11,453,12],[425,13,425,14],[438,2,438,15],[443,2,443,15],[454,9,454,10],[456,9,456,10],[456,13,456,14],[455,9,455,10],[440,2,440,15],[441,2,441,15],[442,2,442,15],[455,11,455,12],[446,2,446,15],[454,11,454,12],[420,9,420,10],[425,9,425,10],[424,9,424,10],[449,20,449,21],[440,20,440,21],[441,20,441,21],[446,16,446,17],[448,20,448,21],[418,13,418,14],[420,13,420,14],[461,22,461,23],[462,4,462,5],[457,9,457,10],[460,4,460,5],[460,10,460,11],[461,10,461,11],[462,10,462,11],[460,8,460,9],[457,11,457,12],[421,9,421,10],[430,9,430,10],[433,10,433,11],[424,11,424,12],[437,2,437,15],[429,13,429,14],[427,11,427,12],[425,11,425,12],[426,11,426,12],[428,11,428,12],[435,2,435,15],[445,2,445,15],[421,11,421,12],[421,13,421,14],[422,11,422,12],[423,11,423,12],[461,2,461,3],[460,2,460,3],[461,4,461,5],[461,6,461,7],[461,14,461,15],[455,13,455,14],[454,13,454,14],[457,13,457,14],[426,9,426,10],[427,9,427,10],[416,9,416,10],[417,9,417,10],[418,9,418,10],[419,9,419,10],[444,2,444,15],[416,11,416,12],[417,11,417,12],[418,11,418,12],[419,11,419,12],[417,13,417,14],[424,13,424,14],[436,2,436,15],[423,13,423,14],[453,9,453,10],[433,22,433,23],[462,22,462,23],[461,20,461,21],[447,22,447,23],[433,16,433,17],[443,20,443,21],[451,16,451,17],[443,16,443,17],[444,16,444,17],[463,20,463,21],[450,20,450,21],[451,20,451,21],[444,20,444,21],[442,20,442,21],[445,20,445,21],[445,16,445,17],[445,22,445,23],[435,22,435,23],[436,22,436,23],[441,22,441,23],[444,22,444,23],[442,22,442,23],[443,22,443,23],[440,22,440,23],[438,22,438,23],[435,20,435,21],[441,16,441,17],[437,20,437,21],[451,22,451,23],[446,22,446,23],[448,22,448,23],[449,16,449,17],[361,8,361,9],[361,10,361,11],[390,22,390,23],[408,21,408,23],[361,12,361,13],[361,14,361,15],[389,12,389,13],[389,14,389,15],[388,10,388,11],[387,22,387,23],[383,20,383,21],[386,14,386,15],[387,14,387,15],[380,10,380,11],[463,8,463,9],[382,10,382,11],[382,12,382,13],[383,2,383,15],[383,16,383,17],[408,16,408,20],[390,12,390,13],[391,2,391,7],[390,14,390,15],[462,14,462,15],[461,8,461,9],[460,6,460,7],[462,12,462,13],[460,14,460,15],[460,12,460,13],[461,12,461,13],[462,6,462,7],[462,8,462,9],[395,21,395,23],[409,19,409,20],[398,19,398,20],[390,16,390,17],[388,16,388,17],[388,20,388,21],[388,2,388,9],[411,2,411,15],[410,22,410,23],[410,16,410,18],[391,14,391,15],[391,16,391,17],[392,2,392,7],[410,19,410,21],[391,22,391,23],[390,20,390,21],[388,22,388,23],[390,2,390,7],[408,10,408,12],[408,13,408,15],[395,16,395,20],[393,20,393,21],[396,13,396,15],[395,13,395,15],[395,10,395,12],[379,2,379,9],[379,10,379,11],[379,12,379,13],[381,22,381,23],[380,16,380,17],[380,20,380,21],[380,22,380,23],[380,2,380,9],[391,8,391,9],[411,22,411,23],[411,19,411,21],[408,7,408,9],[403,2,403,3],[401,17,401,18],[401,19,401,20],[411,16,411,18],[409,17,409,18],[391,10,391,11],[391,20,391,21],[392,16,392,17],[393,22,393,23],[392,22,392,23],[392,14,392,15],[392,20,392,21],[393,16,393,17],[392,8,392,9],[392,10,392,11],[392,12,392,13],[408,2,409,3],[393,2,393,15],[394,2,394,23],[401,2,401,3],[381,2,381,9],[381,10,381,11],[382,2,382,9],[381,12,381,13],[381,14,381,15],[385,8,385,9],[385,10,385,11],[385,12,385,13],[384,2,384,23],[385,14,385,15],[385,22,385,23],[385,20,385,21],[385,16,385,17],[385,2,385,7],[382,20,382,21],[382,22,382,23],[382,16,382,17],[381,16,381,17],[381,20,381,21],[383,22,383,23],[382,14,382,15],[374,22,374,23],[374,12,374,13],[374,10,374,11],[374,2,374,9],[376,22,376,23],[371,22,371,23],[372,2,372,10],[372,11,372,14],[372,16,372,17],[372,20,372,21],[372,22,372,23],[371,2,371,7],[371,8,371,9],[371,10,371,11],[379,22,379,23],[378,16,378,17],[378,20,378,21],[378,22,378,23],[377,22,377,23],[378,14,378,15],[379,20,379,21],[378,2,378,9],[378,10,378,11],[378,12,378,13],[377,16,377,17],[377,20,377,21],[377,2,377,9],[377,10,377,11],[377,12,377,13],[377,14,377,15],[379,14,379,15],[379,16,379,17],[369,22,369,23],[370,2,370,7],[370,8,370,9],[370,10,370,11],[370,12,370,13],[370,14,370,15],[369,2,369,7],[369,8,369,9],[369,10,369,11],[369,12,369,13],[369,14,369,15],[369,16,369,17],[376,20,376,21],[375,2,375,9],[376,2,376,9],[370,22,370,23],[370,16,370,17],[370,20,370,21],[371,14,371,15],[371,16,371,17],[371,20,371,21],[375,20,375,21],[375,22,375,23],[376,10,376,11],[376,12,376,13],[375,10,375,11],[375,12,375,13],[375,14,375,15],[375,16,375,17],[376,14,376,15],[376,16,376,17],[373,2,373,23],[368,2,368,7],[368,8,368,9],[368,10,368,11],[368,12,368,13],[367,14,367,15],[365,20,365,21],[368,14,368,15],[368,16,368,17],[364,2,364,7],[364,8,364,9],[364,10,364,11],[364,12,364,13],[367,2,367,7],[367,8,367,9],[367,10,367,11],[363,20,363,21],[363,22,363,23],[364,20,364,21],[364,22,364,23],[366,10,366,11],[366,12,366,13],[364,14,364,15],[364,16,364,17],[365,10,365,11],[368,22,368,23],[357,22,357,23],[356,2,356,7],[356,8,356,9],[356,10,356,11],[356,12,356,13],[356,14,356,15],[356,16,356,17],[356,22,356,23],[357,2,357,7],[357,8,357,9],[362,2,362,7],[362,8,362,9],[362,10,362,11],[362,12,362,13],[362,22,362,23],[358,16,358,17],[361,22,361,23],[358,10,358,11],[358,12,358,13],[358,22,358,23],[359,2,359,10],[359,11,359,14],[359,16,359,17],[359,20,359,21],[359,22,359,23],[358,2,358,7],[358,8,358,9],[362,14,362,15],[362,16,362,17],[362,20,362,21],[360,5,360,11],[361,2,361,7],[355,2,355,7],[355,8,355,9],[355,10,355,11],[355,12,355,13],[351,2,351,7],[345,2,345,7],[345,8,345,9],[351,8,351,9],[306,2,306,7],[306,8,306,9],[306,10,306,11],[306,12,306,13],[333,16,333,17],[346,2,346,10],[346,11,346,14],[344,2,344,7],[344,8,344,9],[336,8,336,9],[333,2,333,15],[329,2,329,7],[329,8,329,9],[330,2,330,7],[330,10,330,11],[331,16,331,17],[323,14,323,15],[338,16,338,17],[339,14,339,15],[342,14,342,15],[355,16,355,17],[352,12,352,13],[342,16,342,17],[344,14,344,15],[231,12,231,13],[231,14,231,15],[231,16,231,17],[231,20,231,21],[343,16,343,17],[268,2,268,10],[268,11,268,14],[350,14,350,15],[350,16,350,17],[349,2,349,7],[343,2,343,7],[229,11,229,14],[229,2,229,10],[266,2,266,7],[266,8,266,9],[266,10,266,11],[267,8,267,9],[342,2,342,7],[342,10,342,11],[342,12,342,13],[341,20,341,21],[342,8,342,9],[337,2,337,7],[337,8,337,9],[337,10,337,11],[337,12,337,13],[337,20,337,21],[338,2,338,7],[338,8,338,9],[339,2,339,9],[338,10,338,11],[336,2,336,7],[387,8,387,9],[387,10,387,11],[363,2,363,7],[352,2,352,9],[341,22,341,23],[341,10,341,11],[341,12,341,13],[341,14,341,15],[341,2,341,7],[344,20,344,21],[348,20,348,21],[307,2,307,10],[307,11,307,14],[305,2,305,7],[305,8,305,9],[305,10,305,11],[343,20,343,21],[355,14,355,15],[355,22,355,23],[354,2,354,7],[354,22,354,23],[354,8,354,9],[354,10,354,11],[354,12,354,13],[354,14,354,15],[351,16,351,17],[350,2,350,7],[350,8,350,9],[353,16,353,17],[387,12,387,13],[340,12,340,13],[350,10,350,11],[356,20,356,21],[357,14,357,15],[358,20,358,21],[357,16,357,17],[342,20,342,21],[350,20,350,21],[351,20,351,21],[341,16,341,17],[357,12,357,13],[305,12,305,13],[350,12,350,13],[344,12,344,13],[369,20,369,21],[374,14,374,15],[374,16,374,17],[374,20,374,21],[351,14,351,15],[322,14,322,15],[328,14,328,15],[322,20,322,21],[324,20,324,21],[325,20,325,21],[326,14,326,15],[325,16,325,17],[322,12,322,13],[322,16,322,17],[367,12,367,13],[380,14,380,15],[380,12,380,13],[352,22,352,23],[390,10,390,11],[344,22,344,23],[348,22,348,23],[346,22,346,23],[343,22,343,23],[345,22,345,23],[357,20,357,21],[357,10,357,11],[336,10,336,11],[336,12,336,13],[342,22,342,23],[340,14,340,15],[339,16,339,17],[339,12,339,13],[340,10,340,11],[389,10,389,11],[336,14,336,15],[337,14,337,15],[337,16,337,17],[336,16,336,17],[336,20,336,21],[339,20,339,21],[353,10,353,11],[353,12,353,13],[350,22,350,23],[338,12,338,13],[338,22,338,23],[338,14,338,15],[351,12,351,13],[341,8,341,9],[343,8,343,9],[343,10,343,11],[343,12,343,13],[343,14,343,15],[351,22,351,23],[348,10,348,11],[348,12,348,13],[348,14,348,15],[349,20,349,21],[349,22,349,23],[349,16,349,17],[351,10,351,11],[349,8,349,9],[349,10,349,11],[349,12,349,13],[349,14,349,15],[345,10,345,11],[345,12,345,13],[345,20,345,21],[344,10,344,11],[344,16,344,17],[345,14,345,15],[345,16,345,17],[329,10,329,11],[324,8,324,9],[326,10,326,11],[328,12,328,13],[325,12,325,13],[328,16,328,17],[337,22,337,23],[326,2,326,9],[387,20,387,21],[353,14,353,15],[352,14,352,15],[365,14,365,15],[386,20,386,21],[354,20,354,21],[358,14,358,15],[355,20,355,21],[363,14,363,15],[363,16,363,17],[340,16,340,17],[338,20,338,21],[354,16,354,17],[336,22,336,23],[330,20,330,21],[335,22,335,23],[331,2,331,7],[331,8,331,9],[331,10,331,11],[332,14,332,15],[332,8,332,9],[332,2,332,7],[331,12,331,13],[331,14,331,15],[323,2,323,7],[323,8,323,9],[324,10,324,11],[324,12,324,13],[324,14,324,15],[324,2,324,7],[323,10,323,11],[323,12,323,13],[325,2,325,7],[326,22,326,23],[329,22,329,23],[332,10,332,11],[332,12,332,13],[332,16,332,17],[331,20,331,21],[330,22,330,23],[327,10,327,11],[328,10,328,11],[331,22,331,23],[330,16,330,17],[332,22,332,23],[330,8,330,9],[324,22,324,23],[326,12,326,13],[325,22,325,23],[328,22,328,23],[325,8,325,9],[328,2,328,7],[328,8,328,9],[326,16,326,17],[330,12,330,13],[330,14,330,15],[322,22,322,23],[323,20,323,21],[323,22,323,23],[320,22,320,23],[319,20,319,21],[328,20,328,21],[325,14,325,15],[326,20,326,21],[327,16,327,17],[324,16,324,17],[323,16,323,17],[310,16,310,17],[318,20,318,21],[318,22,318,23],[320,20,320,21],[321,2,321,7],[319,2,319,7],[318,2,318,7],[319,22,319,23],[318,14,318,15],[317,12,317,13],[317,20,317,21],[316,14,316,15],[316,16,316,17],[316,2,316,7],[317,14,317,15],[317,16,317,17],[316,8,316,9],[316,12,316,13],[319,14,319,15],[319,16,319,17],[320,16,320,17],[311,2,311,7],[311,8,311,9],[311,10,311,11],[311,12,311,13],[318,16,318,17],[319,10,319,11],[318,8,318,9],[318,10,318,11],[318,12,318,13],[320,2,320,10],[320,11,320,14],[319,8,319,9],[319,12,319,13],[313,8,313,9],[313,10,313,11],[312,2,312,7],[312,8,312,9],[312,10,312,11],[311,16,311,17],[303,2,303,7],[303,8,303,9],[303,10,303,11],[303,12,303,13],[386,8,386,9],[371,12,371,13],[366,14,366,15],[361,16,361,17],[386,16,386,17],[352,10,352,11],[386,10,386,11],[307,16,307,17],[307,20,307,21],[347,5,347,11],[348,2,348,7],[348,8,348,9],[329,12,329,13],[313,2,313,7],[348,16,348,17],[315,10,315,11],[311,20,311,21],[310,20,310,21],[304,12,304,13],[313,20,313,21],[312,20,312,21],[361,20,361,21],[303,14,303,15],[313,12,313,13],[310,2,310,7],[310,8,310,9],[310,10,310,11],[310,12,310,13],[296,14,296,15],[296,16,296,17],[296,12,296,13],[244,12,244,13],[244,14,244,15],[287,22,287,23],[288,22,288,23],[294,11,294,14],[297,22,297,23],[298,2,298,7],[298,8,298,9],[298,10,298,11],[298,12,298,13],[298,14,298,15],[298,16,298,17],[299,20,299,21],[297,2,297,7],[297,8,297,9],[281,22,281,23],[285,14,285,15],[297,16,297,17],[293,14,293,15],[294,2,294,10],[280,14,280,15],[280,2,280,7],[280,8,280,9],[255,2,255,10],[255,11,255,14],[293,2,293,7],[293,8,293,9],[293,10,293,11],[292,8,292,9],[300,16,300,17],[299,16,299,17],[293,12,293,13],[299,22,299,23],[300,20,300,21],[300,22,300,23],[301,14,301,15],[302,10,302,11],[302,12,302,13],[302,14,302,15],[301,16,301,17],[301,20,301,21],[299,10,299,11],[301,2,301,9],[301,10,301,11],[301,12,301,13],[287,2,287,7],[287,8,287,9],[287,10,287,11],[287,12,287,13],[291,2,291,7],[298,20,298,21],[298,22,298,23],[299,12,299,13],[299,14,299,15],[300,8,300,9],[300,10,300,11],[300,14,300,15],[300,2,300,7],[292,22,292,23],[292,20,292,21],[297,20,297,21],[292,10,292,11],[292,12,292,13],[292,2,292,7],[290,2,290,7],[290,8,290,9],[290,10,290,11],[290,12,290,13],[284,8,284,9],[284,10,284,11],[284,12,284,13],[293,22,293,23],[294,16,294,17],[294,20,294,21],[294,22,294,23],[292,14,292,15],[293,20,293,21],[293,16,293,17],[292,16,292,17],[287,20,287,21],[288,12,288,13],[288,14,288,15],[287,14,287,15],[289,12,289,13],[288,10,288,11],[291,12,291,13],[285,8,285,9],[285,10,285,11],[288,16,288,17],[273,10,273,11],[274,22,274,23],[275,14,275,15],[274,2,274,7],[274,8,274,9],[274,14,274,15],[274,12,274,13],[285,12,285,13],[285,20,285,21],[285,22,285,23],[286,2,286,7],[286,8,286,9],[286,10,286,11],[286,12,286,13],[286,14,286,15],[286,22,286,23],[286,16,286,17],[280,16,280,17],[280,20,280,21],[279,22,279,23],[278,22,278,23],[280,22,280,23],[278,20,278,21],[278,16,278,17],[279,20,279,21],[280,10,280,11],[280,12,280,13],[279,2,279,7],[285,16,285,17],[284,2,284,7],[279,8,279,9],[279,10,279,11],[279,14,279,15],[276,10,276,11],[277,14,277,15],[267,2,267,7],[267,20,267,21],[267,10,267,11],[267,22,267,23],[275,16,275,17],[275,20,275,21],[271,20,271,21],[274,10,274,11],[277,2,277,7],[277,8,277,9],[277,10,277,11],[277,12,277,13],[278,2,278,7],[278,8,278,9],[278,10,278,11],[278,12,278,13],[275,10,275,11],[275,12,275,13],[273,12,273,13],[272,2,272,7],[278,14,278,15],[275,2,275,9],[277,20,277,21],[276,12,276,13],[273,14,273,15],[273,16,273,17],[274,16,274,17],[273,2,273,7],[271,2,271,7],[273,8,273,9],[264,10,264,11],[264,12,264,13],[264,14,264,15],[265,10,265,11],[265,14,265,15],[265,2,265,7],[272,8,272,9],[272,16,272,17],[271,14,271,15],[271,16,271,17],[267,14,267,15],[265,12,265,13]],"merged_total":2493,"flags":["merged_cut"]}
[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,2,"Valūtas izvēlnes kods",null,"LVL","Valūtas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANŠU INFORMĀCIJA (LP)",null,1,null,null,"EUR"]
[]
[]
[null,"Informācija par aizņēmēju"]
[]
[null,"Nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reģ. Nr."]
[]
[null,"Saimniecības kopējā platība:",null,null,null,null,"ha",null,null,"ha"]
[null,null,null,null,"Īpašumā",null,null,"Nomāta"]
[null,"Zemes izmantošana:",null,null,null,null,"ha",null,null,"ha",null,null,"ha",null,null,"ha",null,null,"ha",null,null,null,null,"ha"]
[null,null,null,null,"Mežs",null,null,"Aramzeme",null,null,"Atmata/papuve",null,null,"Ganības/pļavas",null,null,"Siltumnīcai",null,null,null,null,"Cita"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bilances uzņemšanas datums ",null,null,null,null,"Cipari lapas drukāšanai. Ja ir 0, tad rinda tiek paslēpta"]
[null,"1) Uzņemot savas saimniecības bilanci norādītajā datumā, novērtējiet krājumus ražošanai un nepabeigto ražošanu pēc to pašizmaksas, bet preces pārdošanai un \n     pamatlīdzekļus - tirgus cenās bez PVN.\n\n2) Vērtības jānorāda bez cipariem aiz komata."]
[null,"Bilance"]
[]
[null,"Ilgtermiņa ieguldījumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[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,{"$f":"IF($Z$25=0,0,1)","v":0}]
[null,null,"Nekustamais īpašums (zemes gabali, ēkas, būves)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(KPV un KGD KD sadaļas aizpilda Aizdevējs)",null,null,null,null,null,null,null,{"$f":"IF($Z$25=0,0,1)","v":0}]
[null,null,"Adrese vai atrašanās vieta",null,null,null,null,null,null,null,null,null,"Ierakstīts zemes-grāmatā (Ir/Nav)",null,"Platība, ha/m2",null,"Vērtība, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$25=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q21=\"\",U21=\"\",W21=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(Q22=\"\",U22=\"\",W22=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q23=\"\",U23=\"\",W23=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(Q24=\"\",U24=\"\",W24=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(Q21:R24)","v":0},null,null,null,{"$f":"SUM(U21:V24)","v":0},null,{"$f":"SUM(W21:X24)","v":0},null,null,{"$f":"IF(AND(Q25=0,U25=0,W25=0),0,1)","v":0}]
[null,null,"Vaislas un ražošanas mājlopi (izņemot nobarojamos mājlopus)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$32=0,0,1)","v":0}]
[null,null,"Mājlopi",null,null,null,"Šķirne",null,"Vecums",null,"Daudzums",null,"Svars/vien.",null,"Vērtība/vien.",null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$32=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K28*M28*O28","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q28=\"\",U28=\"\",W28=\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K29*M29*O29","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q29=\"\",U29=\"\",W29=\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K30*M30*O30","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q30=\"\",U30=\"\",W30=\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K31*M31*O31","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q31=\"\",U31=\"\",W31=\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(Q28:R31)","v":0},null,null,null,{"$f":"SUM(U28:V31)","v":0},null,{"$f":"SUM(W28:X31)","v":0},null,null,{"$f":"IF(AND(Q32=0,U32=0,W32=0),0,1)","v":0}]
[null,null,"Tehnoloģiskās iekārtas un mašīnas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$41=0,0,1)","v":0}]
[null,null,"Nosaukums",null,null,null,null,null,"Marka",null,"Stāvoklis*",null,"Izgat. gads",null,"Tehniskā pase",null,"Vērtība, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$41=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q35=\"\",U35=\"\",W35=\"\"),0,1)","v":0}]
[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]
[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]
[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]
[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]
[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]
[null,null,"* Norādīt tehnisko stāvokli vērtējot kā: 1 - jauns; 2 - labs; 3 - apmierinošs; 4 - slikts; 5 - lietošanai nederīgs.",null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(Q35:R40)","v":0},null,null,null,{"$f":"SUM(U35:V40)","v":0},null,{"$f":"SUM(W35:X40)","v":0},null,null,{"$f":"IF(AND(Q41=0,U41=0,W41=0),0,1)","v":0}]
[null,null,"Citi ilgtermiņa ieguldījumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$48=0,0,1)","v":0}]
[null,null,"Nosaukums",null,null,null,null,null,null,null,null,null,null,null,"Izgatav. gads",null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$48=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q44=\"\",U44=\"\",W44=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(Q45=\"\",U45=\"\",W45=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q46=\"\",U46=\"\",W46=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(Q47=\"\",U47=\"\",W47=\"\"),0,1)","v":0}]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q44:R47)","v":0},null,null,null,{"$f":"SUM(U44:V47)","v":0},null,{"$f":"SUM(W44:X47)","v":0},null,null,{"$f":"IF(AND(Q48=0,U48=0,W48=0),0,1)","v":0}]
[null,null,"Ilgtermiņa ieguldījumi kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q25+Q32+Q41+Q48)","v":0},null,null,null,{"$f":"SUM(U25+U32+U41+U48)","v":0},null,{"$f":"SUM(W25+W32+W41+W48)","v":0},null,null,1]
[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,1]
[null,"Īstermiņa aktīvi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Krājumi ražošanai (sēklas, lopbarība, degviela u.c. izejvielas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$58=0,0,1)","v":0}]
[null,null,"Nosaukums",null,null,null,null,null,null,null,"Daudzums",null,"Mērvienība",null,{"$f":"\"Pašizmaksa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Pašizmaksa, EUR"},null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$58=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K54*O54","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O54=\"\",U54=\"\",W54=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K55*O55","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O55=\"\",U55=\"\",W55=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K56*O56","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O56=\"\",U56=\"\",W56=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K57*O57","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O57=\"\",U57=\"\",W57=\"\"),0,1)","v":0}]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q54:R57)","v":0},null,null,null,{"$f":"SUM(U54:V57)","v":0},null,{"$f":"SUM(W54:X57)","v":0},null,null,{"$f":"IF(AND(Q58=0,U58=0,W58=0),0,1)","v":0}]
[null,null,"Nobarojamie mājlopi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$65=0,0,1)","v":0}]
[null,null,"Nosaukums",null,null,null,null,null,"Realiz. datums",null,"Daudzums",null,"Svars, kg",null,"Pašizmaksa/kg",null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$65=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K61*M61*O61","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O61=\"\",U61=\"\",W61=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K62*M62*O62","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O62=\"\",U62=\"\",W62=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K63*M63*O63","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O63=\"\",U63=\"\",W63=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K64*M64*O64","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O64=\"\",U64=\"\",W64=\"\"),0,1)","v":0}]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q61:R64)","v":0},null,null,null,{"$f":"SUM(U61:V64)","v":0},null,{"$f":"SUM(W61:X64)","v":0},null,null,{"$f":"IF(AND(Q65=0,U65=0,W65=0),0,1)","v":0}]
[null,null,"Ieguldījumi augkopībā",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$73=0,0,1)","v":0}]
[null,null,"Nosaukums",null,null,null,null,null,"Veiktā darbība",null,null,null,"Platība, ha",null,"Ieguldījums/ha",null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$73=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M68*O68","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O68=\"\",U68=\"\",W68=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M69*O69","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O69=\"\",U69=\"\",W69=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M70*O70","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O70=\"\",U70=\"\",W70=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M71*O71","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O71=\"\",U71=\"\",W71=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M72*O72","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O72=\"\",U72=\"\",W72=\"\"),0,1)","v":0}]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q68:R72)","v":0},null,null,null,{"$f":"SUM(U68:V72)","v":0},null,{"$f":"SUM(W68:X72)","v":0},null,null,{"$f":"IF(AND(Q73=0,U73=0,W73=0),0,1)","v":0}]
[null,null,"Gatavie ražojumi un preces pārdošanai",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$81=0,0,1)","v":0}]
[null,null,"Nosaukums",null,null,null,null,null,"Realiz. datums",null,"Daudzums",null,"Mērvienība",null,{"$f":"\"Cena, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Cena, EUR"},null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$81=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K76*O76","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O76=\"\",U76=\"\",W76=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K77*O77","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O77=\"\",U77=\"\",W77=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K78*O78","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O78=\"\",U78=\"\",W78=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K79*O79","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O79=\"\",U79=\"\",W79=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K80*O80","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O80=\"\",U80=\"\",W80=\"\"),0,1)","v":0}]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q76:R80)","v":0},null,null,null,{"$f":"SUM(U76:V80)","v":0},null,{"$f":"SUM(W76:X80)","v":0},null,null,{"$f":"IF(AND(Q81=0,U81=0,W81=0),0,1)","v":0}]
[null,null,"Debitori (atgūstami 12 mēnešu laikā)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$90=0,0,1)","v":0}]
[null,null,"Debitors",null,null,null,null,null,null,null,"Par ko?",null,"Kad bija jāsaņem?",null,"Plānots saņemt",null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$90=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q84=\"\",U84=\"\",W84=\"\"),0,1)","v":0}]
[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]
[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]
[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]
[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]
[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]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q84:R89)","v":0},null,null,null,{"$f":"SUM(U84:V89)","v":0},null,{"$f":"SUM(W84:X89)","v":0},null,null,{"$f":"IF(AND(Q90=0,U90=0,W90=0),0,1)","v":0}]
[null,null,"Citi īstermiņa aktīvi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$97=0,0,1)","v":0}]
[null,null,"Nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$97=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q93=\"\",U93=\"\",W93=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(Q94=\"\",U94=\"\",W94=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q95=\"\",U95=\"\",W95=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(Q96=\"\",U96=\"\",W96=\"\"),0,1)","v":0}]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q93:R96)","v":0},null,null,null,{"$f":"SUM(U93:V96)","v":0},null,{"$f":"SUM(W93:X96)","v":0},null,null,{"$f":"IF(AND(Q97=0,U97=0,W97=0),0,1)","v":0}]
[null,null,"Naudas līdzekļi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$103=0,0,1)","v":0}]
[null,null,"Bankas nosaukums vai kase",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$103=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q100=\"\",U100=\"\",W100=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(Q101=\"\",U101=\"\",W101=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q102=\"\",U102=\"\",W102=\"\"),0,1)","v":0}]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q100:R102)","v":0},null,null,null,{"$f":"SUM(U100:V102)","v":0},null,{"$f":"SUM(W100:X102)","v":0},null,null,{"$f":"IF(AND(Q103=0,U103=0,W103=0),0,1)","v":0}]
[null,null,"Īstermiņa aktīvi kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q58+Q73+Q65+Q81+Q90+Q97+Q103","v":0},null,null,null,{"$f":"U58+U73+U65+U81+U90+U97+U103","v":0},null,{"$f":"W58+W73+W65+W81+W90+W97+W103","v":0},null,null,1]
[null,null,"Ilgtermiņa ieguldījumi un īstermiņa aktīvi kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q49+Q104","v":0},null,null,null,{"$f":"U49+U104","v":0},null,{"$f":"W49+W104","v":0},null,null,1]
[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,1]
[null,"Ilgtermiņa kreditori",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Ilgtermiņa parādi (t.sk., bankām un līzinga kompānijām), kam maksājuma termiņš iestājas pēc 12 mēnešiem ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$118=0,0,1)","v":0}]
[null,null,"Kreditors",null,null,null,null,null,null,"Par ko?",null,null,"Līguma Nr.",null,"Gala atmaks. term.",null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$118=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q110=\"\",U110=\"\",W110=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(Q111=\"\",U111=\"\",W111=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q110:R117)","v":0},null,null,null,{"$f":"SUM(U110:V117)","v":0},null,{"$f":"SUM(W110:X117)","v":0},null,null,{"$f":"IF(AND(Q118=0,U118=0,W118=0),0,1)","v":0}]
[null,null,"Īstermiņa kreditori"]
[null,null,"Parādi (t.sk., bankām un līzinga kompānijām), kas jānomaksā tuvākajos 12 mēnešos ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$130=0,0,1)","v":0}]
[null,null,"Kreditors",null,null,null,null,null,null,null,null,null,null,null,"Maksājuma datums",null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$130=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q122=\"\",U122=\"\",W122=\"\"),0,1)","v":0}]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q122:R129)","v":0},null,null,null,{"$f":"SUM(U122:V129)","v":0},null,{"$f":"SUM(W122:X129)","v":0},null,null,{"$f":"IF(AND(Q130=0,U130=0,W130=0),0,1)","v":0}]
[null,null,"Parādi piegādātājiem un citi īstermiņa parādi (elektrība, nodokļi, telefons, darba alga utt.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Z$141=0,0,1)","v":0}]
[null,null,"Kam?",null,null,null,null,null,null,null,null,null,null,null,"Maksājuma datums",null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF($Z$141=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q133=\"\",U133=\"\",W133=\"\"),0,1)","v":0}]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q133:R140)","v":0},null,null,null,{"$f":"SUM(U133:V140)","v":0},null,{"$f":"SUM(W133:X140)","v":0},null,null,{"$f":"IF(AND(Q141=0,U141=0,W141=0),0,1)","v":0}]
[null,null,"Īstermiņa kreditori kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q130+Q141","v":0},null,null,null,{"$f":"U130+U141","v":0},null,{"$f":"W130+W141","v":0},null,null,1]
[null,null,"Kreditori kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q118+Q142","v":0},null,null,null,{"$f":"U118+U142","v":0},null,{"$f":"W118+W142","v":0},null,null,1]
[null,"Ražošanas vēsture",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z146","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"gads",null,null,null,"gads",null,null,null,"gads",null,null,null,null,null,"gads",null,{"$f":"IF(AND(H146=\"\",L146=\"\",P146=\"\",V146=\"\"),0,1)","v":0}]
[null,null,"Lauksaimniecības produkcijas veids",null,null,null,"ha",null,"t/ha",null,"ha",null,"t/ha",null,"ha",null,"t/ha",null,null,null,"ha",null,"t/ha",null,null,{"$f":"IF(SUM(Z148:Z155)=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G148=\"\",K148=\"\",O148=\"\",S148=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(G149=\"\",K149=\"\",O149=\"\",S149=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nobarojamie lopi",null,null,null,"Daudzums",null,"Kopā, kg",null,"Daudzums",null,"Kopā, kg",null,"Daudzums",null,"Kopā, kg",null,"Daudzums",null,null,null,"Kopā, kg",null,null,{"$f":"IF(SUM(Z157:Z164)=0,0,1)","v":0}]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[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]
[null,null,"Piens",null,null,null,"Daudzums",null,"kg/govs",null,"Daudzums",null,"kg/govs",null,"Daudzums",null,"kg/govs",null,"Daudzums",null,null,null,"kg/govs",null,null,{"$f":"IF(AND(G166=\"\",K166=\"\",O166=\"\",S166=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Citi ieņēmumu veidi, t.sk., subsīdijas un atbalsta maksājumi, \natmaksātais akcīzes nodoklis",null,null,null,null,null,null,null,{"$f":"IF(H146=\"\",\"\",H146&\". Gads. \")&\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,{"$f":"IF(L146=\"\",\"\",L146&\". Gads. \")&\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,{"$f":"IF(P146=\"\",\"\",P146&\". Gads. \")&\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,null,{"$f":"IF(V146=\"\",\"\",V146&\". Gads. \")&\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,{"$f":"IF(SUM(Z169:Z173)=0,0,1)","v":0}]
[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,{"$f":"IF(AND(K169=\"\",N169=\"\",Q169=\"\",V169=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(K170=\"\",N170=\"\",Q170=\"\",V170=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(K171=\"\",N171=\"\",Q171=\"\",V171=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(K172=\"\",N172=\"\",Q172=\"\",V172=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(K173=\"\",N173=\"\",Q173=\"\",V173=\"\"),0,1)","v":0}]
[]
[null,"Saimniecības ieņēmumu bez PVN prognoze turpmākiem 12 mēnešiem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Prognozētā augkopības produkcija, ieskaitot lopbarības kultūras",null,null,null,null,null,null,"A","B","C","D","E","F","G","H",null,null,null,null,null,null,null,null,{"$f":"Z188","v":0}]
[null,null,null,null,null,null,null,null,null,"Platība, ha","Ražība, ha","Kopā, t \n(AxB) ","Patērēs pašu vajadzībām un sēklai, t","Patērēs lopbarībai, t","Realiz. apjoms, t\n(C-D-E) ",{"$f":"\"Prognozētā \ncena, \" & IF($Z$1=2,\"EUR\",\"LVL\")&\"/t\"","v":"Prognozētā \ncena, EUR/t"},{"$f":"\"Prognozētie ieņēmumi (FxG), \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Prognozētie ieņēmumi (FxG), EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z188=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J178*K178","v":0},null,null,{"$f":"L178-M178-N178","v":0},null,{"$f":"O178*P178","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(J178=\"\",K178=\"\",M178=\"\",N178=\"\",P178=\"\",U178=\"\",W178=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J179*K179","v":0},null,null,{"$f":"L179-M179-N179","v":0},null,{"$f":"O179*P179","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(J179=\"\",K179=\"\",M179=\"\",N179=\"\",P179=\"\",U179=\"\",W179=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,null,0]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q178:R187)","v":0},null,null,null,{"$f":"SUM(U178:V187)","v":0},null,{"$f":"SUM(W178:X187)","v":0},null,null,{"$f":"IF(AND(Q188=0,U188=0,W188=0),0,1)","v":0}]
[null,null,"Prognozētā mājlopu produkcija",null,null,null,null,null,null,null,"A","B","C","D","E","F","G",null,null,null,null,null,null,null,null,{"$f":"Z195","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Daudzums","Vidējais svars, kg/vienība","(AxB) Kopā, kg","Patērēts pašu vajadzībām, kg","Realiz. apjoms, kg\n(C-D) ",{"$f":"\"Prognozētā \ncena, \" & IF($Z$1=2,\"EUR\",\"LVL\")&\"/kg\"","v":"Prognozētā \ncena, EUR/kg"},{"$f":"\"Prognozētie ieņēmumi (ExF), \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Prognozētie ieņēmumi (ExF), EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"Z195","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K191*L191","v":0},null,{"$f":"M191-N191","v":0},null,{"$f":"O191*P191","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(K191=\"\",L191=\"\",N191=\"\",P191=\"\",U191=\"\",W191=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K192*L192","v":0},null,{"$f":"M192-N192","v":0},null,{"$f":"O192*P192","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(K192=\"\",L192=\"\",N192=\"\",P192=\"\",U192=\"\",W192=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K193*L193","v":0},null,{"$f":"M193-N193","v":0},null,{"$f":"O193*P193","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(K193=\"\",L193=\"\",N193=\"\",P193=\"\",U193=\"\",W193=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K194*L194","v":0},null,{"$f":"M194-N194","v":0},null,{"$f":"O194*P194","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(K194=\"\",L194=\"\",N194=\"\",P194=\"\",U194=\"\",W194=\"\"),0,1)","v":0}]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q191:R194)","v":0},null,null,null,{"$f":"SUM(U191:V194)","v":0},null,{"$f":"SUM(W191:X194)","v":0},null,null,{"$f":"IF(AND(Q195=0,U195=0,W195=0),0,1)","v":0}]
[null,null,"Prognozētā piena produkcija",null,null,null,null,null,null,"Tauku %","A","B","C","D","E","F","G",null,null,null,null,null,null,null,null,{"$f":"Z198","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Slaucamo govju skaits, vienības","Vidējais izslaukums, kg/vienība","Kopā, t\n(AxB)","Patērēts pašu vajadzībām, t","Realiz. apjoms, t\n(C-D)",{"$f":"\"Prognozētā \ncena, \" & IF($Z$1=2,\"EUR\",\"LVL\")&\"/t\"","v":"Prognozētā \ncena, EUR/t"},{"$f":"\"Prognozētie ieņēmumi (ExF), \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Prognozētie ieņēmumi (ExF), EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"Z198","v":0}]
[null,null,"Piens",null,null,null,null,null,null,null,null,null,{"$f":"(K198*L198)/1000","v":0},null,{"$f":"M198-N198","v":0},null,{"$f":"O198*P198","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(P198=\"\",U198=\"\",W198=\"\"),0,1)","v":0}]
[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,{"$f":"Z200","v":0}]
[null,null,"Citi ieņēmumu veidi, pakalpojumi citām saimniecībām (aprakstīt ieņēmumu avotus, apjomu un cenu)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Prognozētie ieņēmumi, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Prognozētie ieņēmumi, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"Z206","v":0}]
[]
[]
[]
[]
[]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q201:R205)","v":0},null,null,null,{"$f":"SUM(U201:V205)","v":0},null,{"$f":"SUM(W201:X205)","v":0},null,null,{"$f":"IF(AND(Q206=0,U206=0,W206=0),0,1)","v":0}]
[null,null,"Subsīdijas un atbalsta maksājumi, akcīzes nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Prognozētie ieņēmumi, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Prognozētie ieņēmumi, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"Z213","v":0}]
[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,{"$f":"IF(AND(Q208=\"\",U208=\"\",W208=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q209=\"\",U209=\"\",W209=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(Q210=\"\",U210=\"\",W210=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q211=\"\",U211=\"\",W211=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(Q212=\"\",U212=\"\",W212=\"\"),0,1)","v":0}]
[null,null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q208:R212)","v":0},null,null,null,{"$f":"SUM(U208:V212)","v":0},null,{"$f":"SUM(W208:X212)","v":0},null,null,{"$f":"IF(AND(Q213=0,U213=0,W213=0),0,1)","v":0}]
[null,null,"Saimniecības kopējie ieņēmumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q188+Q195+Q198+Q206+Q213","v":0},null,null,null,{"$f":"U188+U195+U198+U206+U213","v":0},null,{"$f":"W188+W195+W198+W206+W213","v":0},null,null,1]
[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,1]
[null,"Saimniecības izdevumu bez PVN prognoze turpmākiem 12 mēnešiem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Mainīgās izmaksas (izņemot krājumos esošās izejvielas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Kultūras nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z230=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z230=0,0,1)","v":0}]
[null,null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I220*M220*O220","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O220=\"\",U220=\"\",W220=\"\"),0,1)","v":0}]
[null,null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I221*M221*O221","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O221=\"\",U221=\"\",W221=\"\"),0,1)","v":0}]
[null,null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I222*M222*O222","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I223*M223*O223","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K224*M224*O224","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q224=0,U224=0,W224=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z224=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I226*M226*O226","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I227*M227*O227","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I228*M228*O228","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I229*M229*O229","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopā",{"$f":"SUM(Q220:R229)","v":0},null,null,null,{"$f":"SUM(U220:V229)","v":0},null,{"$f":"SUM(W220:X229)","v":0},null,null,{"$f":"IF(AND(Q230=0,U230=0,W230=0),0,1)","v":0}]
[null,null,"Kultūras nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z243=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z243=0,0,1)","v":0}]
[null,null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I233*M233*O233","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O233=\"\",U233=\"\",W233=\"\"),0,1)","v":0}]
[null,null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I234*M234*O234","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O234=\"\",U234=\"\",W234=\"\"),0,1)","v":0}]
[null,null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I235*M235*O235","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I236*M236*O236","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K237*M237*O237","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q237=0,U237=0,W237=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z237=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I239*M239*O239","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I240*M240*O240","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I241*M241*O241","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I242*M242*O242","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopā",{"$f":"SUM(Q233:R242)","v":0},null,null,null,{"$f":"SUM(U233:V242)","v":0},null,{"$f":"SUM(W233:X242)","v":0},null,null,{"$f":"IF(AND(Q243=0,U243=0,W243=0),0,1)","v":0}]
[null,null,"Kultūras nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z256=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z256=0,0,1)","v":0}]
[null,null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I246*M246*O246","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O246=\"\",U246=\"\",W246=\"\"),0,1)","v":0}]
[null,null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I247*M247*O247","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O247=\"\",U247=\"\",W247=\"\"),0,1)","v":0}]
[null,null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I248*M248*O248","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I249*M249*O249","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K250*M250*O250","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q250=0,U250=0,W250=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z250=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I252*M252*O252","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I253*M253*O253","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I254*M254*O254","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I255*M255*O255","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopā",{"$f":"SUM(Q246:R255)","v":0},null,null,null,{"$f":"SUM(U246:V255)","v":0},null,{"$f":"SUM(W246:X255)","v":0},null,null,{"$f":"IF(AND(Q256=0,U256=0,W256=0),0,1)","v":0}]
[null,null,"Kultūras nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z269=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z269=0,0,1)","v":0}]
[null,null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I259*M259*O259","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O259=\"\",U259=\"\",W259=\"\"),0,1)","v":0}]
[null,null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I260*M260*O260","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O260=\"\",U260=\"\",W260=\"\"),0,1)","v":0}]
[null,null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I261*M261*O261","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I262*M262*O262","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K263*M263*O263","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q263=0,U263=0,W263=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z263=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I265*M265*O265","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I266*M266*O266","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I267*M267*O267","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I268*M268*O268","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopā",{"$f":"SUM(Q259:R268)","v":0},null,null,null,{"$f":"SUM(U259:V268)","v":0},null,{"$f":"SUM(W259:X268)","v":0},null,null,{"$f":"IF(AND(Q269=0,U269=0,W269=0),0,1)","v":0}]
[null,null,"Kultūras nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z282=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z282=0,0,1)","v":0}]
[null,null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I272*M272*O272","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O272=\"\",U272=\"\",W272=\"\"),0,1)","v":0}]
[null,null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I273*M273*O273","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O273=\"\",U273=\"\",W273=\"\"),0,1)","v":0}]
[null,null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I274*M274*O274","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I275*M275*O275","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K276*M276*O276","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q276=0,U276=0,W276=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z276=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I278*M278*O278","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I279*M279*O279","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I280*M280*O280","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I281*M281*O281","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopā",{"$f":"SUM(Q272:R281)","v":0},null,null,null,{"$f":"SUM(U272:V281)","v":0},null,{"$f":"SUM(W272:X281)","v":0},null,null,{"$f":"IF(AND(Q282=0,U282=0,W282=0),0,1)","v":0}]
[null,null,"Kultūras nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z295=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z295=0,0,1)","v":0}]
[null,null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I285*M285*O285","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O285=\"\",U285=\"\",W285=\"\"),0,1)","v":0}]
[null,null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I286*M286*O286","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O286=\"\",U286=\"\",W286=\"\"),0,1)","v":0}]
[null,null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I287*M287*O287","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I288*M288*O288","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K289*M289*O289","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q289=0,U289=0,W289=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z289=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I291*M291*O291","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I292*M292*O292","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I293*M293*O293","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I294*M294*O294","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopā",{"$f":"SUM(Q285:R294)","v":0},null,null,null,{"$f":"SUM(U285:V294)","v":0},null,{"$f":"SUM(W285:X294)","v":0},null,null,{"$f":"IF(AND(Q295=0,U295=0,W295=0),0,1)","v":0}]
[null,null,"Kultūras nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z308=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z308=0,0,1)","v":0}]
[null,null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I298*M298*O298","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O298=\"\",U298=\"\",W298=\"\"),0,1)","v":0}]
[null,null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I299*M299*O299","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O299=\"\",U299=\"\",W299=\"\"),0,1)","v":0}]
[null,null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I300*M300*O300","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I301*M301*O301","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K302*M302*O302","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q302=0,U302=0,W302=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z302=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I304*M304*O304","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I305*M305*O305","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I306*M306*O306","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I307*M307*O307","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopā",{"$f":"SUM(Q298:R307)","v":0},null,null,null,{"$f":"SUM(U298:V307)","v":0},null,{"$f":"SUM(W298:X307)","v":0},null,null,{"$f":"IF(AND(Q308=0,U308=0,W308=0),0,1)","v":0}]
[null,null,"Kultūras nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z321=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z321=0,0,1)","v":0}]
[null,null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I311*M311*O311","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O311=\"\",U311=\"\",W311=\"\"),0,1)","v":0}]
[null,null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I312*M312*O312","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O312=\"\",U312=\"\",W312=\"\"),0,1)","v":0}]
[null,null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I313*M313*O313","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I314*M314*O314","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K315*M315*O315","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q315=0,U315=0,W315=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z315=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I317*M317*O317","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I318*M318*O318","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I319*M319*O319","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I320*M320*O320","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopā",{"$f":"SUM(Q311:R320)","v":0},null,null,null,{"$f":"SUM(U311:V320)","v":0},null,{"$f":"SUM(W311:X320)","v":0},null,null,{"$f":"IF(AND(Q321=0,U321=0,W321=0),0,1)","v":0}]
[null,null,"Piena lopkopība",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z334=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z334=0,0,1)","v":0}]
[null,null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I324*M324*O324","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O324=\"\",U324=\"\",W324=\"\"),0,1)","v":0}]
[null,null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I325*M325*O325","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O325=\"\",U325=\"\",W325=\"\"),0,1)","v":0}]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I326*M326*O326","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K327*M327*O327","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z327=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I329*M329*O329","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Z334=0,0,1)","v":0}]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I330*M330*O330","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I331*M331*O331","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I332*M332*O332","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I333*M333*O333","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q324:R333)","v":0},null,null,null,{"$f":"SUM(U324:V333)","v":0},null,{"$f":"SUM(W324:X333)","v":0},null,null,{"$f":"IF(AND(Q334=0,U334=0,W334=0),0,1)","v":0}]
[null,null,"Mājlopa nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z347=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z347=0,0,1)","v":0}]
[null,null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I337*M337*O337","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O337=\"\",U337=\"\",W337=\"\"),0,1)","v":0}]
[null,null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I338*M338*O338","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O338=\"\",U338=\"\",W338=\"\"),0,1)","v":0}]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I339*M339*O339","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K340*M340*O340","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z340=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I342*M342*O342","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Z347=0,0,1)","v":0}]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I343*M343*O343","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I344*M344*O344","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I345*M345*O345","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I346*M346*O346","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopā",{"$f":"SUM(Q337:R346)","v":0},null,null,null,{"$f":"SUM(U337:V346)","v":0},null,{"$f":"SUM(W337:X346)","v":0},null,null,{"$f":"IF(AND(Q347=0,U347=0,W347=0),0,1)","v":0}]
[null,null,"Mājlopa nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z360=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z360=0,0,1)","v":0}]
[null,null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I350*M350*O350","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O350=\"\",U350=\"\",W350=\"\"),0,1)","v":0}]
[null,null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I351*M351*O351","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O351=\"\",U351=\"\",W351=\"\"),0,1)","v":0}]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I352*M352*O352","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K353*M353*O353","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z353=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I355*M355*O355","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Z360=0,0,1)","v":0}]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I356*M356*O356","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I357*M357*O357","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I358*M358*O358","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I359*M359*O359","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopā",{"$f":"SUM(Q350:R359)","v":0},null,null,null,{"$f":"SUM(U350:V359)","v":0},null,{"$f":"SUM(W350:X359)","v":0},null,null,{"$f":"IF(AND(Q360=0,U360=0,W360=0),0,1)","v":0}]
[null,null,"Mājlopa nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z373=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z373=0,0,1)","v":0}]
[null,null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I363*M363*O363","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O363=\"\",U363=\"\",W363=\"\"),0,1)","v":0}]
[null,null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I364*M364*O364","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O364=\"\",U364=\"\",W364=\"\"),0,1)","v":0}]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I365*M365*O365","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K366*M366*O366","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z366=0,0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I368*M368*O368","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Z373=0,0,1)","v":0}]
[null,null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I369*M369*O369","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I370*M370*O370","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I371*M371*O371","v":0},null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I372*M372*O372","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopā",{"$f":"SUM(Q363:R372)","v":0},null,null,null,{"$f":"SUM(U363:V372)","v":0},null,{"$f":"SUM(W363:X372)","v":0},null,null,{"$f":"IF(AND(Q373=0,U373=0,W373=0),0,1)","v":0}]
[null,null,"Nobarojamo mājlopu iepirkšana",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z384=0,0,1)","v":0}]
[null,null,"Mājlopi",null,null,null,null,null,null,null,"Daudzums",null,"Svars",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z384=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K376*M376*O376","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O376=\"\",U376=\"\",W376=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K377*M377*O377","v":0},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,"kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q376:R383)","v":0},null,null,null,{"$f":"SUM(U376:V383)","v":0},null,{"$f":"SUM(W376:X383)","v":0},null,null,{"$f":"IF(AND(Q384=0,U384=0,W384=0),0,1)","v":0}]
[null,null,"Izdevumi, kas saistīti ar citām saimniecībām sniegtiem pakalpojumiem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z394=0,0,1)","v":0}]
[null,null,"Izmaksas",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,{"$f":"IF($Z$1=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(Z394=0,0,1)","v":0}]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I387*M387*O387","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O387=\"\",U387=\"\",W387=\"\"),0,1)","v":0}]
[null,null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I388*M388*O388","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O388=\"\",U388=\"\",W388=\"\"),0,1)","v":0}]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K389*M389*O389","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O389=\"\",U389=\"\",W389=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z389=0,0,1)","v":0}]
[null,null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I391*M391*O391","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O391=\"\",U391=\"\",W391=\"\"),0,1)","v":0}]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I392*M392*O392","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O392=\"\",U392=\"\",W392=\"\"),0,1)","v":0}]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I393*M393*O393","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(O393=\"\",U393=\"\",W393=\"\"),0,1)","v":0}]
[null,null,"kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q387:R393)","v":0},null,null,null,{"$f":"SUM(U387:V393)","v":0},null,{"$f":"SUM(W387:X393)","v":0},null,null,{"$f":"IF(AND(Q394=0,U394=0,W394=0),0,1)","v":0}]
[null,null,"Mājlopu kustības grafika prognoze turpmākajiem 12 mēnešiem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z396=0,0,1)","v":0}]
[null,null,"Lopu grupas \n(vienības)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(E396=\"\",H396=\"\",K396=\"\",N396=\"\",Q396=\"\",V396=\"\"),0,1)","v":0}]
[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,{"$f":"IF(Z396=0,0,1)","v":0}]
[null,null,"Rādītājs",null,"Skaits","KPV","KGD KD","Skaits","KPV","KGD KD","Skaits","KPV","KGD KD","Skaits","KPV","KGD KD","Skaits","KPV",null,"KGD KD",null,"Skaits","KPV","KGD KD",null,{"$f":"IF(SUM(Z399:Z405)=0,0,1)","v":0}]
[null,null,"Krājumi perioda sākumā, daudzums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(E399:X399)=0,0,1)","v":0}]
[null,null,"Piedzimuši",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(E400:X400)=0,0,1)","v":0}]
[null,null,"Iepirkti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ieskaitīti no citas grupas (+)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ieskaitīti citā grupā (-)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Pārdoti vai patērēti pašu vajadzībām",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Krituši",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Krājumu atlikums",null,{"$f":"E399+E400+E401+E402-E403-E404-E405","v":0},{"$f":"F399+F400+F401+F402-F403-F404-F405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T399+T400+T401+T402-T403-T404-T405","v":0},null,0,0,0,null,0]
[null,null,"Vidējais svars, kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z406=0,0,1)","v":0}]
[null,null,{"$f":"\"1 kg cena, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"1 kg cena, EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Z406=0,0,1)","v":0}]
[null,null,{"$f":"\"Krājumu vērt. perioda beigās, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Krājumu vērt. perioda beigās, EUR"},null,"A",null,null,"B",null,null,"C",null,null,"D",null,null,"E",null,null,null,null,"F",null,null,null,{"$f":"IF(Z406=0,0,1)","v":0}]
[null,null,null,null,{"$f":"E406*E407*E408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T406*T407*T408","v":0},null,{"$f":"V406*V407*V408","v":0},{"$f":"W406*W407*W408","v":0},{"$f":"X406*X407*X408","v":0},null,{"$f":"IF(Z406=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Summa, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,null,"KGD KD, EUR",null,null,{"$f":"IF(Z410=0,0,1)","v":0}]
[null,null,"Mājlopu krājumu vērtība perioda beigās kopā (A+B+C+D+E+F)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E410+H410+K410+N410+Q410+V410","v":0},null,null,{"$f":"F410+I410+L410+O410+R410+W410","v":0},null,null,{"$f":"G410+J410+M410+P410+T410+X410","v":0},null,null,{"$f":"IF(AND(Q412=0,T412=0,W412=0),0,1)","v":0}]
[null,"Prognozētā peļņa vai zaudējumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,"Summa, EUR",null,"KPV, EUR",null,"KGD KD, EUR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Z415:Z431)=0,0,1)","v":1}]
[null,null,"Saimniecības kopējie ieņēmumi (no ieņēmumu prognozes tabulas)",null,null,null,null,null,null,{"$f":"Q214","v":0},null,{"$f":"U214","v":0},null,{"$f":"W214","v":0},null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Mainīgās izmaksas (no Mainīgo izmaksu tabulām)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Z417:Z429)=0,0,1)","v":0}]
[null,null,"Sēklas",null,null,null,null,null,null,{"$f":"Q220+Q233+Q246+Q259+Q272+Q285+Q298+Q311","v":0},null,{"$f":"U220+U233+U246+U259+U272+U285+U298+U311","v":0},null,{"$f":"W220+W233+W246+W259+W272+W285+W298+W311","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J417=0,L417=0,N417=0),0,1)","v":0}]
[null,null,"Mēslojums",null,null,null,null,null,null,{"$f":"Q221+Q234+Q247+Q260+Q273+Q286+Q299+Q312","v":0},null,{"$f":"U221+U234+U247+U260+U273+U286+U299+U312","v":0},null,{"$f":"W221+W234+W247+W260+W273+W286+W299+W312","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J418=0,L418=0,N418=0),0,1)","v":0}]
[null,null,"Ķimikālijas",null,null,null,null,null,null,{"$f":"Q222+Q235+Q248+Q261+Q274+Q287+Q300+Q313","v":0},null,{"$f":"U222+U235+U248+U261+U274+U287+U300+U313","v":0},null,{"$f":"W222+W235+W248+W261+W274+W287+W300+W313","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Degviela un smērvielas",null,null,null,null,null,null,{"$f":"Q223+Q236+Q249+Q262+Q275+Q288+Q301+Q314+Q326+Q339+Q352+Q365+Q387","v":0},null,{"$f":"U223+U236+U249+U262+U275+U288+U301+U314+U326+U339+U352+U365+U387","v":0},null,{"$f":"W223+W236+W249+W262+W275+W288+W301+W314+W326+W339+W352+W365+W387","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,{"$f":"Q224+Q237+Q250+Q263+Q276+Q289+Q302+Q315+Q327+Q340+Q353+Q366+Q389","v":0},null,{"$f":"U224+U237+U250+U263+U276+U289+U302+U315+U327+U340+U353+U366+U389","v":0},null,{"$f":"W224+W237+W250+W263+W276+W289+W302+W315+W327+W340+W353+W366+W389","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Iekārtu noma",null,null,null,null,null,null,{"$f":"Q226+Q239+Q252+Q265+Q278+Q291+Q304+Q317+Q329+Q342+Q355+Q368+Q388","v":0},null,{"$f":"U226+U239+U252+U265+U278+U291+U304+U317+U329+U342+U355+U368+U388","v":0},null,{"$f":"W226+W239+W252+W265+W278+W291+W304+W317+W329+W342+W355+W368+W388","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Iepērkamā lopbarība",null,null,null,null,null,null,{"$f":"Q324+Q337+Q350+Q363","v":0},null,{"$f":"U324+U337+U350+U363","v":0},null,{"$f":"W324+W337+W350+W363","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Veterinārija",null,null,null,null,null,null,{"$f":"Q325+Q338+Q351+Q364","v":0},null,{"$f":"U325+U338+U351+U364","v":0},null,{"$f":"W325+W338+W351+W364","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Pakalpojumi",null,null,null,null,null,null,{"$f":"Q227+Q240+Q253+Q266+Q279+Q292+Q305+Q318+Q330+Q343+Q356+Q369","v":0},null,{"$f":"U227+U240+U253+U266+U279+U292+U305+U318+U330+U343+U356+U369","v":0},null,{"$f":"W227+W240+W253+W266+W279+W292+W305+W318+W330+W343+W356+W369","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,{"$f":"Q228+Q241+Q254+Q267+Q280+Q293+Q306+Q319+Q331+Q344+Q357+Q370+Q391","v":0},null,{"$f":"U228+U241+U254+U267+U280+U293+U306+U319+U331+U344+U357+U370+U391","v":0},null,{"$f":"W228+W241+W254+W267+W280+W293+W306+W319+W331+W344+W357+W370+W391","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,{"$f":"Q229+Q242+Q255+Q268+Q281+Q294+Q307+Q320+Q332+Q345+Q358+Q371+Q392","v":0},null,{"$f":"U229+U242+U255+U268+U281+U294+U307+U320+U332+U345+U358+U371+U392","v":0},null,{"$f":"W229+W242+W255+W268+W281+W294+W307+W320+W332+W345+W358+W371+W392","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,{"$f":"Q333+Q346+Q359+Q372+Q393","v":0},null,{"$f":"U333+U346+U359+U372+U393","v":0},null,{"$f":"W333+W346+W359+W372+W393","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nobarojamo mājlopu iepirkšana",null,null,null,null,null,null,{"$f":"Q384","v":0},null,{"$f":"U384","v":0},null,{"$f":"W384","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J429=0,L429=0,N429=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,"Mainīgās izmaksas kopā",{"$f":"SUM(J417:K429)","v":0},null,{"$f":"SUM(L417:M429)","v":0},null,{"$f":"SUM(N417:O429)","v":0},null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Bruto peļņa vai zaudējumi\n(Saimniecības kopējie ieņēmumi - Mainīgās izmaksas kopā)",null,null,null,null,null,null,{"$f":"J415-J430","v":0},null,{"$f":"L415-L430","v":0},null,{"$f":"N415-N430","v":0},null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Pastāvīgās izmaksas ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z433","v":0}]
[null,null,"Izmaksu veids",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(SUM(Z434:Z447)=0,0,1)","v":0}]
[null,null,"Pastāvīgi strādājošo algas un sociālais nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K434*M434*O434","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q434=0,U434=0,W434=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Darbinieku skaits",null,"Nostrādātās dienas",null,{"$f":"\"Dienas likme, \" & IF($Z$1=2,\"EUR\",\"LVL\")","v":"Dienas likme, EUR"},null,null,null,null,null,null,null,null,null,null,{"$f":"Z434","v":0}]
[null,null,"Degviela, smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q436=0,U436=0,W436=0),0,1)","v":0}]
[null,null,"Elektrība, kurināmais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Q437=0,U437=0,W437=0),0,1)","v":0}]
[null,null,"Apdrošināšana",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Nodokļi un nodevas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Ēku, iekārtu un ceļu remonts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Tehnikas remonts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Zemes noma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Pastāvīgās izmaksas kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q434:R444)","v":0},null,null,null,{"$f":"SUM(U434:V444)","v":0},null,{"$f":"SUM(W434:X444)","v":0},null,null,0]
[null,null,"Izdevumi kopā (Mainīgās izmaksas kopā + Pastāvīgās izmaksas kopā)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J430+Q445","v":0},null,null,null,{"$f":"L430+U445","v":0},null,{"$f":"N430+W445","v":0},null,null,0]
[null,null,"Peļņa vai zaudējumi pirms procentu maksājumiem un amortizācijas (Saimniecības kopējie ieņēmumi - Izdevumi kopā)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J415-Q446","v":0},null,null,null,{"$f":"L415-U446","v":0},null,{"$f":"N415-W446","v":0},null,null,0]
[null,null,"Izmaksu veids",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summa, EUR",null,null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(SUM(Z449:Z452)=0,0,1)","v":0}]
[null,null,"ALTUM aizdevumu procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Citu aizdevumu procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Amortizācija",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Peļņa vai zaudējumi (pirms ienākumu nodokļa)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q447-Q449-Q450-Q451","v":0},null,null,null,{"$f":"U447-U449-U450-U451","v":0},null,{"$f":"W447-W449-W450-W451","v":0},null,null,0]
[null,null,"Peļņas korekcijas aprēķins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Z454:Z458)=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,"Summa, EUR",null,"KPV, EUR",null,"KGD KD, EUR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Z455:Z458)=0,0,1)","v":0}]
[null,null,"Izejvielas",null,null,null,null,null,null,{"$f":"Q58","v":0},null,{"$f":"U58","v":0},null,{"$f":"W58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J455=0,L455=0,N455=0),0,1)","v":0}]
[null,null,"Nepabeigtā ražošana",null,null,null,null,null,null,{"$f":"Q73","v":0},null,{"$f":"U73","v":0},null,{"$f":"W73","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J456=0,L456=0,N456=0),0,1)","v":0}]
[null,null,"Nobarojamie mājlopi kopā + vaislas un ražošanas mājlopu vērtība kopā",null,null,null,null,null,null,{"$f":"Q32+Q65","v":0},null,{"$f":"U32+U65","v":0},null,{"$f":"W32+W65","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J457=0,L457=0,N457=0),0,1)","v":0}]
[null,null,"Mājlopu vērtība perioda beigās",null,null,null,null,null,null,{"$f":"Q412","v":0},null,{"$f":"T412","v":0},null,{"$f":"W412","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J458=0,L458=0,N458=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Izdevumi nākamajam gadam",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Z461:Z464)=0,0,1)","v":0}]
[null,null,null,null,"rudens arums",null,"sējumi",null,"sēkla",null,"lopbarība",null,"cits",null,"cits",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Z462:Z464)=0,0,1)","v":0}]
[null,null,"Summa, EUR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(E462:P462)=0,0,1)","v":0}]
[null,null,"KPV, EUR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(E463:P463)=0,0,1)","v":0}]
[null,null,"KGD KD, EUR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(E464:P464)=0,0,1)","v":0}]
[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,1]
[null,null,null,null,null,null,null,null,null,"Summa, EUR",null,"KPV, EUR",null,"KGD KD, EUR",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Z467:Z469)=0,0,1)","v":0}]
[null,null,"Izdevumi nākamajam gadam kopā",null,null,null,null,null,null,{"$f":"SUM(E462:P462)","v":0},null,{"$f":"SUM(E463:P463)","v":0},null,{"$f":"SUM(E464:P464)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J467=0,L467=0,N467=0),0,1)","v":0}]
[null,null,"Peļņas korekcija",null,null,null,null,null,null,{"$f":"-J455-J456-J457+J458+J467","v":0},null,{"$f":"-L455-L456-L457+L458+L467","v":0},null,{"$f":"-N455-N456-N457+N458+N467","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J468=0,L468=0,N468=0),0,1)","v":0}]
[null,null,"Koriģētā peļņa (peļņa pirms ienākuma nodokļa + peļņas korekcija)",null,null,null,null,null,null,{"$f":"Q452+J468","v":0},null,{"$f":"U452+L468","v":0},null,{"$f":"-W452+N468","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J469=0,L469=0,N469=0),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Produkta realizācija *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z472","v":0}]
[null,null,"Norādiet, vai ir noslēgti realizācijas līgumi, nodomu protokoli u.t.m.l. Ja nav, tad paskaidrojiet kā plānojat realizēt produkciju",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z473","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C473=\"\",0,1)","v":0}]
[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,{"$f":"$Z$473","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$473","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$473","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$473","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$473","v":0}]
[null,null,"Tirgus novērtējums (pamatojiet preču/pakalpojumu realizācijas iespējas, apjomus, cenas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z480","v":0}]
[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,{"$f":"IF(C480=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$480","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$480","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$480","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$480","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$480","v":0}]
[null,null,"Uzņēmuma nākotnes ieceres *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z487","v":0}]
[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,{"$f":"IF(C487=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$487","v":0}]
[null,null,"Iespējamie riski un problēmas, kas saistītas ar projekta realizāciju, to risinājumi *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z494","v":0}]
[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,{"$f":"IF(C494=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$494","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$494","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$494","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$494","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$Z$494","v":0}]
[null,null,"* Neaizpilda, ja informācija sniegta Biznesa idejas aprakstā/Biznesa plānā vai citos dokumentos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Z494+Z487+Z473)=0,0,1)","v":0}]
[null,null,null,"Aizņēmēja vārdā:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"(Vārds, uzvārds)",null,null,null,null,null,"(Datums)",null,null,"(Paraksts)**",null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"** Dokuments var būt bez paraksta, ja dokuments ir jāparaksta tikai Aizņēmēja pārstāvim un šis pārstāvis iesniedzis dokumentu Aizdevējam izmantojot attālināto darījumu sistēmu internetā mans.altum.lv"]

{"sheet":"Naudas plūsma","index":1,"n_rows":85,"n_cols":39,"rows_kept":85,"cut":false,"hidden":false,"merged":[[83,3,84,4],[76,3,76,4],[77,3,77,4],[78,3,78,4],[84,15,84,16],[83,15,83,16],[84,7,84,10],[83,7,83,10],[84,12,84,13],[83,12,83,13],[68,3,68,4],[73,3,73,4],[74,3,74,4],[75,3,75,4],[69,3,69,4],[70,3,70,4],[71,3,71,4],[72,3,72,4]]}
[]
[null,null,{"$f":"IF(Bilance!E7=\"\",\"Lūdzu norādiet Aizņēmēja nosaukumu Bilances lapā!\",Bilance!E7& \" Naudas plūsmas grafiks (LP)\" )","v":"Lūdzu norādiet Aizņēmēja nosaukumu Bilances lapā!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"LVL",null,null,null,null,null,44,{"$f":"\"A\"&AM53","v":"A66"},null,null,null,null,null,null,1,7]
[null,null,"Ieņēmumi, EUR",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W2<>Bilance!Z1,\"Naudas plūsmas valūta nesakrīt ar bilances valūtu!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,"EUR"]
[null,null,null,null,"Naudas plūsmas sākuma mēnesis",{"$f":"$AE$55","v":"jan"},{"$f":"$AE$56","v":"feb"},{"$f":"$AE$57","v":"mar"},{"$f":"$AE$58","v":"apr"},{"$f":"$AE$59","v":"mai"},{"$f":"$AE$60","v":"jūn"},{"$f":"$AE$61","v":"jūl"},{"$f":"$AE$62","v":"aug"},{"$f":"$AE$63","v":"sep"},{"$f":"$AE$64","v":"okt"},{"$f":"$AE$65","v":"nov"},{"$f":"$AE$66","v":"dec"},"Kopā",null,"Tālāk par \n12 mēn.",null,null,null,null,null,null,null,null,null,"$K$14",null,null,null,null,null,null,null,2,8]
[null,null,null,null,"Bilance perioda sākumā",null,{"$f":"F83","v":0},{"$f":"G83","v":0},{"$f":"H83","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,9]
[null,null,null,null,"PVN likme",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,4,10]
[null,null,null,"Ieņēmumi, kas saņemti no debitoru parādu atgūšanas",0.21,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F7:Q7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,11]
[null,null,null,"Ieņēmumi no krājumu pārdošanas",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,12]
[null,null,null,null,"Kopā",{"$f":"SUM(F7:F8)","v":0},{"$f":"SUM(G7:G8)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(T7:T8)","v":0}]
[null,null,null,"Pamatdarbības"]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,13]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,14]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,15]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,16]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,17]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,22]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,23]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,28]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,29]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,30]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,31]
[null,null,null,null,"Kopā",{"$f":"SUM(F11:F21)","v":0},{"$f":"SUM(G11:G21)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q11:Q21)","v":0},{"$f":"SUM(R11:R21)","v":0},null,{"$f":"SUM(T11:T21)","v":0},null,null,null,null,null,null,null,null,null,2,{"$f":"AD22-1","v":1},null,1,{"$f":"AG22-1","v":0},null,null,null,18,32]
[null,null,null,"Citi ieņēmumi"]
[null,null,null,"Saņemtie īstermiņa Aizdevēja* aizdevumi",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F24:Q24)","v":0},null,null,null,null,null,null,null,null,null,null,"INV NOBĪDE",null,null,"AL NOBĪDE",null,null,null,null,null,19,33]
[null,null,null,"Saņemtie ilgtermiņa Aizdevēja* aizdevumi",0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F25:Q25)","v":0},null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AE22>=$AB$25,0,$AB$25)","v":0},{"$f":"IF(AC25=0,0,LOOKUP(AC25,$AB$25:$AB$51,#REF!))","v":0},{"$f":"IF(AC25=0,0,LOOKUP(AC25,$AB$25:$AB$51,#REF!))","v":0},{"$f":"IF($AH$22>=AB25,0,AB25)","v":1},{"$f":"IF($AF$25=0,0,LOOKUP($AF$25,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF25=0,0,LOOKUP(AF25,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,20,34]
[null,null,null,"Subsīdijas, akcīzes nod., citi ",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,2,{"$f":"IF($AE$22>=AB26,0,AC25+1)","v":1},{"$f":"IF(AC26=0,0,LOOKUP(AC26,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AC26=0,0,LOOKUP(AC26,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AH$22>=AB26,0,AF25+1)","v":2},{"$f":"IF(AF26=0,0,LOOKUP(AF26,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF26=0,0,LOOKUP(AF26,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,21,35]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,3,2,{"$f":"IF(AC27=0,0,LOOKUP(AC27,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AC27=0,0,LOOKUP(AC27,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},3,{"$f":"IF(AF27=0,0,LOOKUP(AF27,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF27=0,0,LOOKUP(AF27,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,22,36]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,4,3,{"$f":"IF(AC28=0,0,LOOKUP(AC28,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AC28=0,0,LOOKUP(AC28,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},4,{"$f":"IF(AF28=0,0,LOOKUP(AF28,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF28=0,0,LOOKUP(AF28,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,23,37]
[null,null,null,null,"Saņemtais PVN",{"$f":"(F7*$E$7)+(F8*$E$8)+(F11*$E$11)+(F12*$E$12)+(F13*$E$13)+(F14*$E$14)+(F15*$E$15)+(F16*$E$16)+(F17*$E$17)+(F18*$E$18)+(F19*$E$19)+(F20*$E$20)+(F21*$E$21)+(F24*$E$24)+(F25*$E$25)+(F26*$E$26)+(F27*$E$27)+(F28*$E$28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,5,4,{"$f":"IF(AC29=0,0,LOOKUP(AC29,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AC29=0,0,LOOKUP(AC29,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},5,{"$f":"IF(AF29=0,0,LOOKUP(AF29,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF29=0,0,LOOKUP(AF29,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,24,38]
[null,null,null,null,"Kopējie ieņēmumi",{"$f":"SUM(F7:F8,F22,F24:F29)","v":0},{"$f":"SUM(G7:G8,G22,G24:G29)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,6,5,{"$f":"IF(AC30=0,0,LOOKUP(AC30,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AC30=0,0,LOOKUP(AC30,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},6,{"$f":"IF(AF30=0,0,LOOKUP(AF30,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF30=0,0,LOOKUP(AF30,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,25,39]
[null,null,"Izdevumi, EUR"]
[null,null,null,"Mainīgās izmaksas",null,{"$f":"F4","v":"jan"},{"$f":"G4","v":"feb"},"mar","apr","mai","jūn","jūl","aug","sep","okt","nov","dec",null,null,{"$f":"T4","v":"Tālāk par \n12 mēn."},null,null,null,null,null,null,null,7,{"$f":"IF($AE$22>=AB32,0,AC30+1)","v":6},{"$f":"IF(AC32=0,0,LOOKUP(AC32,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AC32=0,0,LOOKUP(AC32,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AH$22>=AB32,0,AF30+1)","v":7},{"$f":"IF(AF32=0,0,LOOKUP(AF32,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF32=0,0,LOOKUP(AF32,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,26,40]
[null,null,null,"Gaidāmie maksājumi",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,8,7,{"$f":"IF(AC33=0,0,LOOKUP(AC33,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AC33=0,0,LOOKUP(AC33,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},8,{"$f":"IF(AF33=0,0,LOOKUP(AF33,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF33=0,0,LOOKUP(AF33,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,27,42]
[]
[null,null,null,"Sēkla ",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,9,{"$f":"IF($AE$22>=AB35,0,AC33+1)","v":8},{"$f":"IF(AC35=0,0,LOOKUP(AC35,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AC35=0,0,LOOKUP(AC35,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF($AH$22>=AB35,0,AF33+1)","v":9},{"$f":"IF(AF35=0,0,LOOKUP(AF35,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF35=0,0,LOOKUP(AF35,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,28,43]
[null,null,null,"Mēslojums",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,10,9,{"$f":"IF(AC36=0,0,LOOKUP(AC36,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AC36=0,0,LOOKUP(AC36,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},10,{"$f":"IF(AF36=0,0,LOOKUP(AF36,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF36=0,0,LOOKUP(AF36,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,29,44]
[null,null,null,"Ķimikālijas",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,11,10,{"$f":"IF(AC37=0,0,LOOKUP(AC37,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AC37=0,0,LOOKUP(AC37,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},11,{"$f":"IF(AF37=0,0,LOOKUP(AF37,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF37=0,0,LOOKUP(AF37,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,30,45]
[null,null,null,"Degveila, smērvielas",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,12,11,{"$f":"IF(AC38=0,0,LOOKUP(AC38,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AC38=0,0,LOOKUP(AC38,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},12,{"$f":"IF(AF38=0,0,LOOKUP(AF38,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(AF38=0,0,LOOKUP(AF38,$AB$25:$AB$51,#REF!))","v":{"$error":"#REF!"}},null,null,null,31,46]
[null,null,null,"Sezonas strādnieki",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,47]
[null,null,null,"Iekārtu noma",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,48]
[null,null,null,"Iepērkamā lopbarība",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,49]
[null,null,null,"Veterinārija",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,50]
[null,null,null,"Pakalpojumi",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,51]
[null,null,null,"cits",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,52]
[null,null,null,"cits",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,53]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,54]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,62]
[null,null,null,null,"Kopā",{"$f":"SUM(F35:F47)","v":0},{"$f":"SUM(G35:G47)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,63]
[null,null,null,"Fiksētās izmaksas"]
[null,null,null,"Pastāvīgi strādājošo algas un sociālais nodoklis",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,64]
[null,null,null,"Degviela",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,65]
[null,null,null,"Elektrība, kurināmais",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,66]
[null,null,null,"Apdrošināšana",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(AD2,AL2:AL52,AM2:AM52)","v":66}]
[null,null,null,"Nodokļi un nodevas",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"MĒNEŠI NAUDAS PLŪSMĀ"]
[null,null,null,"Ēkas, iekārtu un ceļu remonts",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,1,"jan",{"$f":"AB67","v":1},{"$f":"AC67","v":"jan"}]
[null,null,null,"Tehnikas remonts",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,2,"feb",{"$f":"IF(AD55=12,1,AD55+1)","v":2},{"$f":"LOOKUP(AD56,$AB$55:$AB$66,$AC$55:$AC$66)","v":"feb"}]
[null,null,null,"Zemes noma ",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,3,"mar",{"$f":"IF(AD56=12,1,AD56+1)","v":3},{"$f":"LOOKUP(AD57,$AB$55:$AB$66,$AC$55:$AC$66)","v":"mar"}]
[null,null,null,"cits",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,4,"apr",4,"apr"]
[null,null,null,"cits",0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,5,"mai",5,"mai"]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,6,"jūn",6,"jūn"]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,7,"jūl",7,"jūl"]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,8,"aug",8,"aug"]
[null,null,null,null,"Kopā",{"$f":"SUM(F50:F62)","v":0},{"$f":"SUM(G50:G62)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,null,null,null,null,null,9,"sep",9,"sep"]
[null,null,null,"Līzingu maksājumi: procenti",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,10,"okt",10,"okt"]
[null,null,null,"Līzingu maksājumi: pamatsumma",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,11,"nov",{"$f":"IF(AD64=12,1,AD64+1)","v":11},"nov"]
[null,null,null,"Aizdevuma izlietojums",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,12,"dec",{"$f":"IF(AD65=12,1,AD65+1)","v":12},"dec"]
[null,null,null,"Aizdevuma izlietojums",0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,1,{"$f":"LOOKUP(AB67,$AB$55:$AB$66,$AC$55:$AC$66)","v":"jan"}]
[null,null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"PVN priekšnodoklis",null,{"$f":"(F33*$E$33)+(F35*$E$35)+(F36*$E$36)+(F37*$E$37)+(F38*$E$38)+(F39*$E$39)+(F40*$E$40)+(F41*$E$41)+(F42*$E$42)+(F43*$E$43)+(F44*$E$44)+(F45*$E$45)+(F46*$E$46)+(F47*$E$47)+(F50*$E$50)+(F51*$E$51)+(F52*$E$52)+(F53*$E$53)+(F54*$E$54)+(F55*$E$55)+(F56*$E$56)+(F57*$E$57)+(F58*$E$58)+(F59*$E$59)+(F60*$E$60)+(F61*$E$61)+(F62*$E$62)+(F64*$E$64)+(F65*$E$65)+(F66*$E$66)+(F67*$E$67)+(F68*$E$68)","v":0},{"$f":"(G33*$E$33)+(G35*$E$35)+(G36*$E$36)+(G37*$E$37)+(G38*$E$38)+(G39*$E$39)+(G40*$E$40)+(G41*$E$41)+(G42*$E$42)+(G43*$E$43)+(G44*$E$44)+(G45*$E$45)+(G46*$E$46)+(G47*$E$47)+(G50*$E$50)+(G51*$E$51)+(G52*$E$52)+(G53*$E$53)+(G54*$E$54)+(G55*$E$55)+(G56*$E$56)+(G57*$E$57)+(G58*$E$58)+(G59*$E$59)+(G60*$E$60)+(G61*$E$61)+(G62*$E$62)+(G64*$E$64)+(G65*$E$65)+(G66*$E$66)+(G67*$E$67)+(G68*$E$68)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,"Pieprasītā Aizdevēja* aizdevuma procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F70:Q70)","v":0}]
[null,null,null,"Pieprasītā Aizdevēja* aizdevuma pamatsumma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F71:Q71)","v":0}]
[null,null,null,"Esošo Aizdevēja* aizdevumu procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F72:Q72)","v":0}]
[null,null,null,"Esošo Aizdevēja* aizdevumu pamatsumma",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Citu aizdevumu procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Citu aizdevumu pamatsummas",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Ar pamatdarbību nesaistīto aizdevumu pamatsummas un procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Ienākuma nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F78:Q78)","v":0}]
[null,null,null,"Maksājamais Pievienotās vērtības nodoklis",null,null,{"$f":"F29-F69","v":0},{"$f":"G29-G69","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(F79:Q79)","v":0},null,{"$f":"SUM(G79:R79)","v":0}]
[null,null,null,null,"Kopējie izdevumi",{"$f":"SUM(F33,F48,F63,F64:F79)","v":0},{"$f":"SUM(G33,G48,G63,G64:G79)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,"Perioda bilance",{"$f":"F30-F80","v":0},{"$f":"G30-G80","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[null,null,null,null,"Beigu bilance",{"$f":"F5+F30-F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,"*Aizdevējs - AS \"Attīstības finanšu institūcija Altum\"\n** Dokuments var būt bez paraksta, ja dokuments ir jāparaksta tikai Aizņēmēja pārstāvim un šis pārstāvis iesniedzis dokumentu Aizdevējam izmantojotattālināto darījumu sistēmu internetā mans.altum.lv",null,null,"Aizņēmēja vārdā:",{"$f":"IF(Bilance!E501=\"\",\"\",Bilance!E501)","v":""},null,null,null,null,{"$f":"IF(Bilance!K501=\"\",\"\",Bilance!K501)","v":""}]
[null,null,null,null,null,null,null,"(Vārds, uzvārds)",null,null,null,null,"(Datums)",null,null,"(Paraksts)**"]

{"sheet":"g","index":2,"n_rows":256,"n_cols":20,"rows_kept":256,"cut":false,"hidden":true,"merged":[[5,0,5,4],[5,6,5,9],[5,11,5,14],[5,16,5,19]]}
[null,null,"Maksājumu grafiks","LINEĀRS",1,"LINEĀRS",null,"Maksājumu grafiks","LINEĀRS",null,null,null,"Maksājumu grafiks","LINEĀRS",1,"reizi mēnesī",null,"Maksājumu grafiks","LINEĀRS"]
["Aizdevuma kopsumma :",null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},null,2,"ANUITĀRS","Aizdevuma kopsumma :",{"$f":"C2","v":{"$error":"#REF!"}},null,null,null,"Aizdevuma kopsumma :",{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},null,2,"reizi ceturksnī","Aizdevuma kopsumma :",{"$f":"M2","v":{"$error":"#REF!"}}]
["Aizdevuma gala atmaksāšanas termiņš:",null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},"mēneši",3,"NEREGULĀRS","Aizdevuma gala atmaksāšanas termiņš:",{"$f":"C3","v":{"$error":"#REF!"}},"mēneši",null,null,"Aizdevuma gala atmaksāšanas termiņš:",{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},"mēneši",null,1,"Aizdevuma gala atmaksāšanas termiņš:",{"$f":"M3","v":{"$error":"#REF!"}},"mēneši"]
["Izsniegtā aizdevuma % mēnesī :",null,{"$f":"D4/12","v":{"$error":"#REF!"}},{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},3,{"$f":"LOOKUP(E4,$E$1:$E$3,$F$1:$F$3)","v":"NEREGULĀRS"},"Izsniegtā aizdevuma % mēnesī :",{"$f":"I4/12","v":{"$error":"#REF!"}},{"$f":"D4","v":{"$error":"#REF!"}},null,null,"Izsniegtā aizdevuma % mēnesī :",{"$f":"N4/12","v":{"$error":"#REF!"}},{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},null,1,"Izsniegtā aizdevuma % mēnesī :",{"$f":"S4/12","v":{"$error":"#REF!"}},{"$f":"N4","v":{"$error":"#REF!"}}]
["Cik mēnešus nemaksā pamatsummu:",null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},"mēneši",1,{"$f":"LOOKUP(E5,$E$1:$E$3,$F$1:$F$3)","v":"LINEĀRS"},"Cik mēnešus nemaksā pamatsummu:",{"$f":"C5","v":{"$error":"#REF!"}},"mēneši",null,null,"Cik mēnešus nemaksā pamatsummu:",{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},"mēneši",null,null,"Cik mēnešus nemaksā pamatsummu:",{"$f":"M5","v":{"$error":"#REF!"}},"mēneši"]
["INV LINEĀRS",null,null,null,null,null,"INV ANUITĀRS",null,null,null,null,"AL LINEĀRS",null,null,null,null,"AL ANUITĀRS"]
[null,null,null,null,"Aizdevuma kop-",null,null,null,null,"Aizdevuma kop-",null,null,null,null,"Aizdevuma kop-",null,null,null,null,"Aizdevuma kop-"]
["kārtas",null,"pamats. daļa","% summa","summas atlikums",null,null,"pamats. daļa","% summa","summas atlikums",null,null,"pamats. daļa","% summa","summas atlikums",null,null,"pamats. daļa","% summa","summas atlikums"]
["numurs"]
[0,null,0,0,{"$f":"C2","v":{"$error":"#REF!"}},null,null,0,0,{"$f":"H2","v":{"$error":"#REF!"}},null,null,0,0,{"$f":"M2","v":{"$error":"#REF!"}},null,null,0,0,{"$f":"R2","v":{"$error":"#REF!"}}]
[1,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF($E$4=3,B11,IF(A11>$C$3,0,IF(A11<=$C$5,0,$C$2/($C$3-$C$5))))","v":{"$error":"#REF!"}},{"$f":"IF(A11>$C$3,0,E10*$C$4)","v":{"$error":"#REF!"}},{"$f":"IF(A11>$C$3,0,E10-C11)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(A11<=$H$5,0,PPMT($H$4,A11-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#REF!"}},{"$f":"IF(A11<=$H$5,$H$2*$H$4,IPMT($H$4,A11-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#REF!"}},{"$f":"IF(A11>$H$3,0,J10-H11)","v":{"$error":"#REF!"}},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF($E$5=3,L11,IF(A11>$M$3,0,IF(A11<=$M$5,0,$M$2/($M$3-$M$5))))","v":{"$error":"#REF!"}},{"$f":"IF(A11>$M$3,0,O10*$M$4)","v":{"$error":"#REF!"}},{"$f":"IF(A11>$M$3,0,O10-M11)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(A11<=$R$5,0,PPMT($R$4,A11-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#REF!"}},{"$f":"IF(A11<=$R$5,$R$2*$R$4,IPMT($R$4,A11-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#REF!"}},{"$f":"IF(A11>$R$3,0,T10-R11)","v":{"$error":"#REF!"}}]
[2,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF($E$4=3,B12,IF(A12>$C$3,0,IF(A12<=$C$5,0,$C$2/($C$3-$C$5))))","v":{"$error":"#REF!"}},{"$f":"IF(A12>$C$3,0,E11*$C$4)","v":{"$error":"#REF!"}},{"$f":"IF(A12>$C$3,0,E11-C12)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(A12<=$H$5,0,PPMT($H$4,A12-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#REF!"}},{"$f":"IF(A12<=$H$5,$H$2*$H$4,IPMT($H$4,A12-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF($E$5=3,L12,IF(A12>$M$3,0,IF(A12<=$M$5,0,$M$2/($M$3-$M$5))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"IF(A12<=$R$5,0,PPMT($R$4,A12-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#REF!"}},{"$f":"IF(A12<=$R$5,$R$2*$R$4,IPMT($R$4,A12-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[3,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(A13>$C$3,0,E12-C13)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[4,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[5,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[8,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[9,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[11,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[12,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"'Naudas plūsma'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[13,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[17,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[19,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[21,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[22,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[23,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[24,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[25,null,{"$f":"IF(A35>$C$3,0,IF(A35<=$C$5,0,$C$2/($C$3-$C$5)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"IF(A35>$M$3,0,IF(A35<=$M$5,0,$M$2/($M$3-$M$5)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[26,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[27,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[28,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[29,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[30,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[31,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[32,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[33,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[34,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[35,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[36,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[37,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[38,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[39,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[40,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[41,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[42,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[43,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[44,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[45,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[46,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[47,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[48,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[49,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[50,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[51,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[52,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[53,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[54,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[55,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[56,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[57,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[58,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[59,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[60,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[61,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[62,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[63,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[64,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[65,null,{"$f":"IF(A75>$C$3,0,IF(A75<=$C$5,0,$C$2/($C$3-$C$5)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(A75>$H$3,0,J74-H75)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"IF(A75>$M$3,0,O74*$M$4)","v":{"$error":"#REF!"}},{"$f":"IF(A75>$M$3,0,O74-M75)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(A75>$R$3,0,T74-R75)","v":{"$error":"#REF!"}}]
[66,null,{"$error":"#REF!"},{"$f":"IF(A76>$C$3,0,E75*$C$4)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"IF(A76<=$H$5,0,PPMT($H$4,A76-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#REF!"}},{"$f":"IF(A76<=$H$5,$H$2*$H$4,IPMT($H$4,A76-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"IF(A76>$M$3,0,IF(A76<=$M$5,0,$M$2/($M$3-$M$5)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"IF(A76<=$R$5,0,PPMT($R$4,A76-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#REF!"}},{"$f":"IF(A76<=$R$5,$R$2*$R$4,IPMT($R$4,A76-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[67,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(A77>$C$3,0,E76-C77)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[68,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[69,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[70,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[71,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[72,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[73,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[74,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[75,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[76,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[77,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[78,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[79,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[80,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[81,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[82,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[83,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[84,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[85,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[86,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[87,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[88,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[89,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[90,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[91,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[92,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[93,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[94,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[95,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[96,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[97,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[98,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[99,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[100,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[101,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[102,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[103,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[104,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[105,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[106,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[107,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[108,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[109,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[110,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[111,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[112,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[113,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[114,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[115,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[116,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[117,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[118,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[119,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[120,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[121,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[122,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[123,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[124,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[125,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[126,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[127,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[128,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[129,null,{"$f":"IF(A139>$C$3,0,IF(A139<=$C$5,0,$C$2/($C$3-$C$5)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(A139>$H$3,0,J138-H139)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"IF(A139>$M$3,0,O138*$M$4)","v":{"$error":"#REF!"}},{"$f":"IF(A139>$M$3,0,O138-M139)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(A139>$R$3,0,T138-R139)","v":{"$error":"#REF!"}}]
[130,null,{"$error":"#REF!"},{"$f":"IF(A140>$C$3,0,E139*$C$4)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"IF(A140<=$H$5,0,PPMT($H$4,A140-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#REF!"}},{"$f":"IF(A140<=$H$5,$H$2*$H$4,IPMT($H$4,A140-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"IF(A140>$M$3,0,IF(A140<=$M$5,0,$M$2/($M$3-$M$5)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"IF(A140<=$R$5,0,PPMT($R$4,A140-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#REF!"}},{"$f":"IF(A140<=$R$5,$R$2*$R$4,IPMT($R$4,A140-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[131,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(A141>$C$3,0,E140-C141)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[132,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[133,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[134,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[135,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[136,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[137,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[138,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[139,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[140,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[141,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[142,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[143,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[144,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[145,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[146,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[147,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[148,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[149,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[150,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[151,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[152,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[153,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[154,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[155,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[156,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[157,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[158,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[159,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[160,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[161,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[162,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[163,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[164,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[165,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[166,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[167,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[168,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[169,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[170,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[171,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[172,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[173,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[174,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[175,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[176,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[177,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[178,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[179,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[180,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[181,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[182,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[183,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[184,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[185,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[186,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[187,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[188,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[189,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[190,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[191,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[192,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[193,null,{"$f":"IF(A203>$C$3,0,IF(A203<=$C$5,0,$C$2/($C$3-$C$5)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(A203>$H$3,0,J202-H203)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$f":"IF(A203>$M$3,0,O202*$M$4)","v":{"$error":"#REF!"}},{"$f":"IF(A203>$M$3,0,O202-M203)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(A203>$R$3,0,T202-R203)","v":{"$error":"#REF!"}}]
[194,null,{"$error":"#REF!"},{"$f":"IF(A204>$C$3,0,E203*$C$4)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"IF(A204<=$H$5,0,PPMT($H$4,A204-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#REF!"}},{"$f":"IF(A204<=$H$5,$H$2*$H$4,IPMT($H$4,A204-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"IF(A204>$M$3,0,IF(A204<=$M$5,0,$M$2/($M$3-$M$5)))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$f":"IF(A204<=$R$5,0,PPMT($R$4,A204-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#REF!"}},{"$f":"IF(A204<=$R$5,$R$2*$R$4,IPMT($R$4,A204-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[195,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(A205>$C$3,0,E204-C205)","v":{"$error":"#REF!"}},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[196,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[197,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[198,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[199,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[200,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[201,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[202,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[203,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[204,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[205,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[206,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[207,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[208,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[209,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[210,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[211,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[212,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[213,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[214,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[215,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[216,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[217,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[218,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[219,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[220,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[221,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[222,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[223,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[224,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[225,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[226,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[227,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[228,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[229,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[230,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[231,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[232,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[233,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[234,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[235,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[236,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[237,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[238,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[239,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[240,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"SUM(C11:C250)","v":{"$error":"#REF!"}},{"$f":"SUM(D11:D250)","v":{"$error":"#REF!"}}," ",null,null,{"$f":"SUM(H11:H250)","v":{"$error":"#REF!"}},{"$f":"SUM(I11:I250)","v":{"$error":"#REF!"}}," ",null,null,{"$f":"SUM(M11:M250)","v":{"$error":"#REF!"}},{"$f":"SUM(N11:N250)","v":{"$error":"#REF!"}}," ",null,null,{"$f":"SUM(R11:R250)","v":{"$error":"#REF!"}},{"$f":"SUM(S11:S250)","v":{"$error":"#REF!"}}," "]
[]
[]
[null,null,null,"AIZŅĒMĒJS"]
[]
[null,null,null,"___________________________"]