{"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":[[184,20,184,21],[185,20,185,21],[181,20,181,21],[189,22,189,23],[462,16,462,17],[406,17,406,18],[406,19,406,20],[407,17,407,18],[407,19,407,20],[463,16,463,17],[472,2,477,23],[404,17,404,18],[404,19,404,20],[405,17,405,18],[405,19,405,20],[244,8,244,9],[240,2,240,7],[189,20,189,21],[335,2,335,7],[339,22,339,23],[334,5,334,11],[327,14,327,15],[332,20,332,21],[333,20,333,21],[333,22,333,23],[329,16,329,17],[309,10,309,11],[283,10,283,11],[240,8,240,9],[308,5,308,11],[237,14,237,15],[249,10,249,11],[6,17,6,23],[6,4,6,14],[11,16,11,17],[37,16,37,17],[35,10,35,11],[386,2,386,7],[363,8,363,9],[363,10,363,11],[363,12,363,13],[387,16,387,17],[387,2,387,7],[386,12,386,13],[365,12,365,13],[365,16,365,17],[399,17,399,18],[399,19,399,20],[400,17,400,18],[396,4,396,6],[397,19,397,20],[398,17,398,18],[396,7,396,9],[396,10,396,12],[238,12,238,13],[240,10,240,11],[314,2,314,9],[234,14,234,15],[245,2,245,7],[245,8,245,9],[234,2,234,7],[234,8,234,9],[243,5,243,11],[244,2,244,7],[479,2,484,23],[430,2,430,8],[413,9,413,10],[413,11,413,12],[433,2,433,9],[396,21,396,23],[396,16,396,20],[402,17,402,18],[402,19,402,20],[403,17,403,18],[447,16,447,17],[447,20,447,21],[365,2,365,9],[395,7,395,9],[402,2,402,3],[0,29,1,29],[12,25,14,27],[53,14,53,15],[54,14,54,15],[463,4,463,5],[468,11,468,12],[463,6,463,7],[465,11,465,12],[468,9,468,10],[465,9,465,10],[468,2,468,8],[296,10,296,11],[299,2,299,7],[309,14,309,15],[238,8,238,9],[238,10,238,11],[335,8,335,9],[178,22,178,23],[182,22,182,23],[486,2,491,23],[400,19,400,20],[365,22,365,23],[366,16,366,17],[388,12,388,13],[397,17,397,18],[388,14,388,15],[390,8,390,9],[403,19,403,20],[463,2,463,3],[493,2,498,23],[501,4,501,8],[500,4,500,8],[500,10,500,11],[500,13,500,16],[501,10,501,11],[501,13,501,16],[405,2,405,3],[406,2,406,3],[408,4,408,6],[395,4,395,6],[398,2,398,3],[397,2,397,3],[395,2,395,3],[386,22,386,23],[391,12,391,13],[367,16,367,17],[367,20,367,21],[367,22,367,23],[368,20,368,21],[237,10,237,11],[237,12,237,13],[133,2,133,13],[133,16,133,17],[131,2,131,13],[352,20,352,21],[335,20,335,21],[8,1,9,3],[10,1,11,3],[124,14,124,15],[142,2,142,15],[54,10,54,11],[55,10,55,11],[56,10,56,11],[53,10,53,11],[283,12,283,13],[271,12,271,13],[240,14,240,15],[236,10,236,11],[352,16,352,17],[335,12,335,13],[335,14,335,15],[335,16,335,17],[329,14,329,15],[335,10,335,11],[288,2,288,9],[289,10,289,11],[309,2,309,7],[309,8,309,9],[18,17,18,23],[194,20,194,21],[194,22,194,23],[236,2,236,9],[236,12,236,13],[54,22,54,23],[55,12,55,13],[122,22,122,23],[12,21,12,22],[150,18,150,21],[145,11,145,12],[138,2,138,13],[139,2,139,13],[149,18,149,21],[134,14,134,15],[246,22,246,23],[247,20,247,21],[245,14,245,15],[245,16,245,17],[245,20,245,21],[246,14,246,15],[247,16,247,17],[239,8,239,9],[241,12,241,13],[246,12,246,13],[245,10,245,11],[245,12,245,13],[238,14,238,15],[246,10,246,11],[190,22,190,23],[191,22,191,23],[239,12,239,13],[239,14,239,15],[240,12,240,13],[236,14,236,15],[251,14,251,15],[251,16,251,17],[11,21,11,22],[11,7,11,8],[11,10,11,11],[10,13,10,14],[11,13,11,14],[10,10,10,11],[10,21,10,22],[325,10,325,11],[316,10,316,11],[339,10,339,11],[297,10,297,11],[299,8,299,9],[304,2,304,7],[304,8,304,9],[304,10,304,11],[317,2,317,7],[317,8,317,9],[291,8,291,9],[291,10,291,11],[322,2,322,7],[314,10,314,11],[295,5,295,11],[296,2,296,7],[296,8,296,9],[317,10,317,11],[322,8,322,9],[322,10,322,11],[244,16,244,17],[281,2,281,10],[285,2,285,7],[283,22,283,23],[270,22,270,23],[271,22,271,23],[272,22,272,23],[275,22,275,23],[277,22,277,23],[284,20,284,21],[284,16,284,17],[247,22,247,23],[249,22,249,23],[252,16,252,17],[251,22,251,23],[255,22,255,23],[260,20,260,21],[260,22,260,23],[268,22,268,23],[281,20,281,21],[249,20,249,21],[257,20,257,21],[246,20,246,21],[268,16,268,17],[268,20,268,21],[279,16,279,17],[281,16,281,17],[291,16,291,17],[270,16,270,17],[270,20,270,21],[272,20,272,21],[258,20,258,21],[267,16,267,17],[261,20,261,21],[266,16,266,17],[264,20,264,21],[266,20,266,21],[265,22,265,23],[270,14,270,15],[252,20,252,21],[252,22,252,23],[253,14,253,15],[253,16,253,17],[253,20,253,21],[253,22,253,23],[266,22,266,23],[273,22,273,23],[284,22,284,23],[254,22,254,23],[254,20,254,21],[281,11,281,14],[284,14,284,15],[249,12,249,13],[291,22,291,23],[312,22,312,23],[313,14,313,15],[313,16,313,17],[312,14,312,15],[312,16,312,17],[310,14,310,15],[310,22,310,23],[309,22,309,23],[312,12,312,13],[251,20,251,21],[249,14,249,15],[261,14,261,15],[263,14,263,15],[266,14,266,15],[265,20,265,21],[288,20,288,21],[287,16,287,17],[301,22,301,23],[255,20,255,21],[264,22,264,23],[261,22,261,23],[262,20,262,21],[262,22,262,23],[257,22,257,23],[259,20,259,21],[259,22,259,23],[260,16,260,17],[258,16,258,17],[258,22,258,23],[254,12,254,13],[254,14,254,15],[254,16,254,17],[213,16,213,17],[290,22,290,23],[290,14,290,15],[290,16,290,17],[289,14,289,15],[221,10,221,11],[230,5,230,11],[231,2,231,7],[346,16,346,17],[346,20,346,21],[327,12,327,13],[306,16,306,17],[306,20,306,21],[309,16,309,17],[309,12,309,13],[329,20,329,21],[213,2,213,15],[309,20,309,21],[317,22,317,23],[315,12,315,13],[315,14,315,15],[316,20,316,21],[316,22,316,23],[314,12,314,13],[314,14,314,15],[314,16,314,17],[314,20,314,21],[314,22,314,23],[311,22,311,23],[307,22,307,23],[313,22,313,23],[311,14,311,15],[181,22,181,23],[305,22,305,23],[304,20,304,21],[306,14,306,15],[296,22,296,23],[300,12,300,13],[297,12,297,13],[297,14,297,15],[291,14,291,15],[291,20,291,21],[273,20,273,21],[290,20,290,21],[277,16,277,17],[283,16,283,17],[283,20,283,21],[276,14,276,15],[274,20,274,21],[286,20,286,21],[247,14,247,15],[248,16,248,17],[249,16,249,17],[204,16,204,17],[213,20,213,21],[201,2,201,15],[228,2,228,7],[220,10,220,11],[304,16,304,17],[303,22,303,23],[240,20,240,21],[212,16,212,17],[212,2,212,15],[231,10,231,11],[167,2,167,9],[189,16,189,17],[306,22,306,23],[305,20,305,21],[296,20,296,21],[304,14,304,15],[304,22,304,23],[305,14,305,15],[305,16,305,17],[303,16,303,17],[303,20,303,21],[169,21,169,23],[234,16,234,17],[236,16,236,17],[240,22,240,23],[211,16,211,17],[212,22,212,23],[212,20,212,21],[236,20,236,21],[238,20,238,21],[240,16,240,17],[170,16,170,20],[171,16,171,20],[172,21,172,23],[170,21,170,23],[171,21,171,23],[192,22,192,23],[193,22,193,23],[205,22,205,23],[186,16,186,17],[182,16,182,17],[183,20,183,21],[165,2,165,5],[165,6,165,7],[165,10,165,11],[165,12,165,13],[162,2,162,5],[163,2,163,5],[163,6,163,7],[163,8,163,9],[165,8,165,9],[154,22,154,23],[154,10,154,11],[153,12,153,13],[154,12,154,13],[152,14,152,15],[164,22,164,23],[165,16,165,17],[159,6,159,7],[161,2,161,5],[160,10,160,11],[160,18,160,21],[161,16,161,17],[161,10,161,11],[156,16,156,17],[160,6,160,7],[158,12,158,13],[163,12,163,13],[165,18,165,21],[163,10,163,11],[162,16,162,17],[163,14,163,15],[162,14,162,15],[163,22,163,23],[135,2,135,13],[137,22,137,23],[147,12,147,13],[147,6,147,7],[149,12,149,13],[148,6,148,7],[149,6,149,7],[156,22,156,23],[158,22,158,23],[146,20,146,21],[147,22,147,23],[138,22,138,23],[139,22,139,23],[164,6,164,7],[164,8,164,9],[148,12,148,13],[148,14,148,15],[150,12,150,13],[146,12,146,13],[146,14,146,15],[150,6,150,7],[148,10,148,11],[149,10,149,11],[155,14,155,15],[153,14,153,15],[148,2,148,5],[155,12,155,13],[157,16,157,17],[145,21,145,22],[159,18,159,21],[146,22,146,23],[146,10,146,11],[147,14,147,15],[147,18,147,21],[146,16,146,17],[146,8,146,9],[147,8,147,9],[149,2,149,5],[150,2,150,5],[148,8,148,9],[149,8,149,9],[150,8,150,9],[147,10,147,11],[136,2,136,13],[146,2,146,5],[145,15,145,16],[136,16,136,17],[147,16,147,17],[145,7,145,8],[141,2,141,15],[128,2,128,13],[123,14,123,15],[131,20,131,21],[131,22,131,23],[161,12,161,13],[156,2,156,5],[156,6,156,7],[156,8,156,9],[156,12,156,13],[155,6,155,7],[155,8,155,9],[158,6,158,7],[158,8,158,9],[158,10,158,11],[161,14,161,15],[147,2,147,5],[146,6,146,7],[149,14,149,15],[149,16,149,17],[150,14,150,15],[138,14,138,15],[132,14,132,15],[135,22,135,23],[136,14,136,15],[131,16,131,17],[132,20,132,21],[132,22,132,23],[132,16,132,17],[134,22,134,23],[127,22,127,23],[135,14,135,15],[134,2,134,13],[167,13,167,15],[167,10,167,12],[162,12,162,13],[162,10,162,11],[164,10,164,11],[165,14,165,15],[159,22,159,23],[160,22,160,23],[161,22,161,23],[22,2,22,11],[23,2,23,11],[161,6,161,7],[161,8,161,9],[156,18,156,21],[157,18,157,21],[158,18,158,21],[159,16,159,17],[153,18,153,21],[33,14,33,15],[35,8,35,9],[34,10,34,11],[33,8,33,9],[34,8,34,9],[38,10,38,11],[39,10,39,11],[160,8,160,9],[151,2,151,5],[136,20,136,21],[140,22,140,23],[140,20,140,21],[139,14,139,15],[139,16,139,17],[170,13,170,15],[156,10,156,11],[168,2,168,9],[169,2,169,9],[169,16,169,20],[169,10,169,12],[169,13,169,15],[158,2,158,5],[155,16,155,17],[154,14,154,15],[154,18,154,21],[155,18,155,21],[152,18,152,21],[155,2,155,5],[162,6,162,7],[162,8,162,9],[164,2,164,5],[167,21,167,23],[168,21,168,23],[164,16,164,17],[168,13,168,15],[164,12,164,13],[164,14,164,15],[165,22,165,23],[157,10,157,11],[157,12,157,13],[157,14,157,15],[157,22,157,23],[160,16,160,17],[160,12,160,13],[158,14,158,15],[160,14,160,15],[172,13,172,15],[154,2,154,5],[159,10,159,11],[158,16,158,17],[155,10,155,11],[159,12,159,13],[159,14,159,15],[160,2,160,5],[159,2,159,5],[151,8,151,9],[153,10,153,11],[151,12,151,13],[152,12,152,13],[152,10,152,11],[152,6,152,7],[171,10,171,12],[172,10,172,12],[171,13,171,15],[153,8,153,9],[172,16,172,20],[152,16,152,17],[156,14,156,15],[159,8,159,9],[153,16,153,17],[154,16,154,17],[164,18,164,21],[171,2,171,9],[168,10,168,12],[167,16,167,20],[168,16,168,20],[170,10,170,12],[162,18,162,21],[162,22,162,23],[150,22,150,23],[148,22,148,23],[148,16,148,17],[148,18,148,21],[149,22,149,23],[123,2,123,13],[124,2,124,13],[115,2,115,8],[116,2,116,8],[118,2,118,23],[125,20,125,21],[114,2,114,8],[127,20,127,21],[128,20,128,21],[129,20,129,21],[128,14,128,15],[127,16,127,17],[128,16,128,17],[126,16,126,17],[121,20,121,21],[127,2,127,13],[123,22,123,23],[124,22,124,23],[125,22,125,23],[126,22,126,23],[123,20,123,21],[124,20,124,21],[125,2,125,13],[122,2,122,13],[123,16,123,17],[132,2,132,13],[129,22,129,23],[128,22,128,23],[126,2,126,13],[126,20,126,21],[129,16,129,17],[129,2,129,15],[127,14,127,15],[112,9,112,11],[113,9,113,11],[122,14,122,15],[119,2,119,23],[116,12,116,13],[115,9,115,11],[116,14,116,15],[112,14,112,15],[117,20,117,21],[115,16,115,17],[116,16,116,17],[117,16,117,17],[112,16,112,17],[114,20,114,21],[114,16,114,17],[117,2,117,15],[112,20,112,21],[114,14,114,15],[115,14,115,15],[116,20,116,21],[121,2,121,13],[120,16,120,17],[122,16,122,17],[116,9,116,11],[114,9,114,11],[114,12,114,13],[115,12,115,13],[115,20,115,21],[122,20,122,21],[120,14,120,15],[121,16,121,17],[54,12,54,13],[55,14,55,15],[39,12,39,13],[37,12,37,13],[38,12,38,13],[37,10,37,11],[37,20,37,21],[36,14,36,15],[35,14,35,15],[53,22,53,23],[57,16,57,17],[57,20,57,21],[56,22,56,23],[82,20,82,21],[110,16,110,17],[111,16,111,17],[112,12,112,13],[67,20,67,21],[68,20,68,21],[68,8,68,11],[60,16,60,17],[48,16,48,17],[59,16,59,17],[61,16,61,17],[67,22,67,23],[67,16,67,17],[54,20,54,21],[77,22,77,23],[61,20,61,21],[60,20,60,21],[60,22,60,23],[61,22,61,23],[60,8,60,9],[34,12,34,13],[52,20,52,21],[51,2,51,23],[43,20,43,21],[43,14,43,15],[36,8,36,9],[52,22,52,23],[47,22,47,23],[34,2,34,7],[35,2,35,7],[36,2,36,7],[37,2,37,7],[38,2,38,7],[39,2,39,7],[55,20,55,21],[73,2,73,23],[60,2,60,7],[68,14,68,15],[66,8,66,11],[67,8,67,11],[62,20,62,21],[66,22,66,23],[44,22,44,23],[46,20,46,21],[45,20,45,21],[44,20,44,21],[48,2,48,15],[55,22,55,23],[57,2,57,15],[70,2,70,7],[69,8,69,11],[62,8,62,9],[62,10,62,11],[62,12,62,13],[62,14,62,15],[63,8,63,9],[63,10,63,11],[67,2,67,7],[78,14,78,15],[63,2,63,7],[63,12,63,13],[62,22,62,23],[63,22,63,23],[64,22,64,23],[64,20,64,21],[64,16,64,17],[68,22,68,23],[44,2,44,13],[61,14,61,15],[52,12,52,13],[52,14,52,15],[69,12,69,13],[71,12,71,13],[69,2,69,7],[33,2,33,7],[30,22,30,23],[31,16,31,17],[30,16,30,17],[30,20,30,21],[31,22,31,23],[30,14,30,15],[42,16,42,17],[42,14,42,15],[42,22,42,23],[46,22,46,23],[40,16,40,17],[38,20,38,21],[39,20,39,21],[43,22,43,23],[40,22,40,23],[40,20,40,21],[33,22,33,23],[33,20,33,21],[34,20,34,21],[37,22,37,23],[38,22,38,23],[34,22,34,23],[35,22,35,23],[33,16,33,17],[39,14,39,15],[34,14,34,15],[38,16,38,17],[39,16,39,17],[37,14,37,15],[30,2,30,5],[46,2,46,13],[28,12,28,13],[29,12,29,13],[30,12,30,13],[28,14,28,15],[29,14,29,15],[28,20,28,21],[29,20,29,21],[31,20,31,21],[45,22,45,23],[39,22,39,23],[27,14,27,15],[26,14,26,15],[26,12,26,13],[26,10,26,11],[26,8,26,9],[33,12,33,13],[33,10,33,11],[36,22,36,23],[34,16,34,17],[35,16,35,17],[36,16,36,17],[35,20,35,21],[36,20,36,21],[35,12,35,13],[43,2,43,13],[44,14,44,15],[37,8,37,9],[38,8,38,9],[36,12,36,13],[36,10,36,11],[38,14,38,15],[39,8,39,9],[23,22,23,23],[24,22,24,23],[22,20,22,21],[23,20,23,21],[41,2,41,23],[42,20,42,21],[42,2,42,13],[27,22,27,23],[28,22,28,23],[29,22,29,23],[26,22,26,23],[26,20,26,21],[26,16,26,17],[27,20,27,21],[27,16,27,17],[28,16,28,17],[29,16,29,17],[24,16,24,17],[26,6,26,7],[27,6,27,7],[27,10,27,11],[28,6,28,7],[29,6,29,7],[30,6,30,7],[27,8,27,9],[28,8,28,9],[29,8,29,9],[30,8,30,9],[28,10,28,11],[29,10,29,11],[30,10,30,11],[27,12,27,13],[19,22,19,23],[19,20,19,21],[19,16,19,17],[32,2,32,23],[25,2,25,23],[26,2,26,5],[27,2,27,5],[20,20,20,21],[21,20,21,21],[24,20,24,21],[28,2,28,5],[19,2,19,11],[20,2,20,11],[21,2,21,11],[19,14,19,15],[20,14,20,15],[21,14,21,15],[19,12,19,13],[20,12,20,13],[21,12,21,13],[22,12,22,13],[23,12,23,13],[20,16,20,17],[21,16,21,17],[22,16,22,17],[23,16,23,17],[22,14,22,15],[23,14,23,15],[20,22,20,23],[21,22,21,23],[22,22,22,23],[29,2,29,5],[76,14,76,15],[77,20,77,21],[79,10,79,11],[79,14,79,15],[72,20,72,21],[68,12,68,13],[74,16,74,17],[72,22,72,23],[69,16,69,17],[79,8,79,9],[77,10,77,11],[75,22,75,23],[74,22,74,23],[74,20,74,21],[71,8,71,11],[75,20,75,21],[77,16,77,17],[79,22,79,23],[78,16,78,17],[75,12,75,13],[70,8,70,11],[71,20,71,21],[70,20,70,21],[76,8,76,9],[77,8,77,9],[79,16,79,17],[78,20,78,21],[79,20,79,21],[138,20,138,21],[142,20,142,21],[138,16,138,17],[137,16,137,17],[163,18,163,21],[163,16,163,17],[92,2,92,15],[93,16,93,17],[89,22,89,23],[88,22,88,23],[89,16,89,17],[83,12,83,13],[88,16,88,17],[88,12,88,13],[83,16,83,17],[83,14,83,15],[85,14,85,15],[84,14,84,15],[84,16,84,17],[98,2,98,15],[103,22,103,23],[104,22,104,23],[100,22,100,23],[101,22,101,23],[102,22,102,23],[104,20,104,21],[102,16,102,17],[84,12,84,13],[93,22,93,23],[85,12,85,13],[86,16,86,17],[86,12,86,13],[113,2,113,8],[109,14,109,15],[110,14,110,15],[111,14,111,15],[113,12,113,13],[113,14,113,15],[184,2,184,8],[206,20,206,21],[137,2,137,13],[137,14,137,15],[142,16,142,17],[140,2,140,15],[140,16,140,17],[181,2,181,8],[197,2,197,8],[202,2,202,15],[185,2,185,8],[182,2,182,8],[183,2,183,8],[192,16,192,17],[192,20,192,21],[193,16,193,17],[193,20,193,21],[152,2,152,5],[179,2,179,8],[152,8,152,9],[157,2,157,5],[157,6,157,7],[157,8,157,9],[172,2,172,9],[139,20,139,21],[137,20,137,21],[108,16,108,17],[86,14,86,15],[96,16,96,17],[82,16,82,17],[105,2,105,23],[61,10,61,11],[180,20,180,21],[182,20,182,21],[109,20,109,21],[110,20,110,21]],"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":[[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],[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]]}
[]
[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,"___________________________"]