{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Aizņēmēja fin. novērt. (2.gads)","Naudas plūsma PVN nem. (2.gads)","Naudas plūsma (2.gads)","Bilance (2.gads)","Aizņēmēja finanšu novērtējums","Fin. rādītāji","Naudas plūsma PVN nemaksātājiem","Naudas plūsma","g2","g","Pr. izmaksas","Vid.rādītāji","Bilance","Skoringa jautājumi","Skoringa fin.rādītāji"," Info1","Statistikai","Aprēķiniem_1","Info"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":1,"defined_names":8,"comments":3,"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":"Aizņēmēja fin. novērt. (2.gads)","index":0,"n_rows":148,"n_cols":23,"rows_kept":148,"cut":false,"hidden":true,"merged":[[147,1,147,3],[144,6,144,8],[147,6,147,8],[48,1,48,3],[101,3,101,7],[94,3,94,7],[146,6,146,8],[135,2,135,8],[136,2,136,8],[137,2,137,8],[138,2,138,8],[139,2,139,8],[143,6,143,8],[143,1,143,3],[146,1,146,3],[144,1,144,3],[71,1,71,5],[72,1,72,5],[76,2,76,8],[64,1,64,5],[65,1,65,5],[66,1,66,5],[67,1,67,5],[68,1,68,5],[69,1,69,5],[70,1,70,5],[62,1,62,5],[63,1,63,5],[54,1,54,5],[55,1,55,5],[56,1,56,5],[57,1,57,5],[58,1,58,5],[49,1,49,2],[50,1,50,2],[59,1,59,5],[60,1,60,5],[61,1,61,5],[38,1,38,2],[39,1,39,2],[1,1,1,6],[1,7,1,10],[4,8,5,8],[4,9,5,9],[4,10,5,10],[37,1,37,2],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,5,4],[4,5,4,6],[92,3,92,6],[93,3,93,6],[108,3,108,6],[1,19,1,22],[2,7,2,10],[4,7,5,7],[52,1,52,5],[53,1,53,5],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2]]}
[null,null,null,null,null,null,null,null,null,null,null,"Aizņēmēja finanšu novērtējums 2. gadam (LP)",null,59,{"$f":"\"B\"&Q60","v":"B73"},1,7]
[null,{"$f":"IF('Naudas plūsma'!F1=\"\",\"\",\"Aizņēmējs: \"&'Naudas plūsma'!F1)","v":""},null,null,null,null,null,{"$f":"IF(Bilance!X2<>'Naudas plūsma'!Z2,\"Naudas plūsmas valūta nesakrīt ar valūtu pārējās lapās!\",\"\")","v":""},null,null,null,null,null,"$J$102",null,2,8,null,null,"Koriģēts Faktiskā pašu kapitāla īpatsvars"]
[null,"Saimniecības ieņēmumu prognoze turpmākiem 12 mēnešiem",null,null,null,null,null,null,null,null,null,null,null,null,null,3,9,null,null,"Pieredzējis uzņēmums","Jauns uzņēmums","Pieredzējis mazs uzņēmums","Jauns mazs uzņēmums"]
[null,"Prognozētā augkopības produkcija ( ieskaitot lopbarības kultūras)",null,null,null,null,null,null,null,"KPV","KGD KD",null,null,null,null,4,10,null,null,0.3,0.4,0.2,0.3]
[null,"Kultūra","Platība; ha","Ražība; t/ha","Kopā;            t","Patērēs pašu \nvajadzībām; t",null,"Realizācijas apjoms;           t","Vienības cena bez PVN, EUR/t","Ieņēmumi, EUR","Ieņēmumi, EUR",null,null,{"$f":"IF(AND(J36<100000,J49<100000,J51<100000,J74<100000,K36<100000,K49<100000,K51<100000,K74<100000,N85<100000,N86<100000,N87<100000),\"MAZS\",\"LIELS\")","v":"MAZS"},null,5,11,null,null,1,2,3,4]
[null,null,null,null,null,"sēklai","lopbarībai",null,null,null,null,null,null,null,null,6,12]
[null," ",null,null,{"$f":"C7*D7","v":0},null,null,{"$f":"E7-F7-G7","v":0},null,{"$f":"I7*H7","v":0},null,null,null,null,null,7,13]
[null,null,null,null,{"$f":"C8*D8","v":0},null,null,{"$f":"E8-F8-G8","v":0},null,{"$f":"I8*H8","v":0},null,null,null,null,null,8,14]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,9,15]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,10,16,null,null,1]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,11,17,null,null,{"$f":"T3","v":"Pieredzējis uzņēmums"},null,{"$f":"LOOKUP(T10,T5:W5,T4:W4)","v":0.3}]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,12,18,null,null,{"$f":"U3","v":"Jauns uzņēmums"}]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,13,19,null,null,{"$f":"V3","v":"Pieredzējis mazs uzņēmums"}]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,14,20,null,null,{"$f":"W3","v":"Jauns mazs uzņēmums"}]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,15,21]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,16,22]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,17,23]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,18,24]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,19,25]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,20,26]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,21,27]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,22,28]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,23,29]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,24,30]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,25,31]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,26,32]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,27,33]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,28,34]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,29,35]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,30,39]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,31,40]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,32,41]
[null,null,null,null,{"$f":"C33*D33","v":0},null,null,{"$f":"E33-F33-G33","v":0},null,{"$f":"I33*H33","v":0},null,null,null,null,null,33,42]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,34,43]
[null,null,null,null,0,null,null,0,null,{"$f":"I35*H35","v":0},null,null,null,null,null,35,44]
[null,"Kopā:",{"$f":"SUM(C7:C35)","v":0},null,null,null,null,null,"Kopā",{"$f":"SUM(J7:J35)","v":0},{"$f":"SUM(K7:K35)","v":0},null,{"$f":"SUM(J7:J35)","v":0},null,null,36,45]
[null,"Prognozētā mājlopu produkcija",null,null,null,null,null,null,null,"KPV",{"$f":"K4","v":"KGD KD"},null,null,null,null,37,46]
[null,"Mājlopu produkcija",null,"Daudzums","Vid. svars; kg/vienība","Kopā;                kg","Patērēs pašu vajadzībām; kg","Realizācijas apjoms;        kg  ","Vienības cena bez PVN, EUR/kg","Ieņēmumi, EUR","Ieņēmumi, EUR",null,null,null,null,38,47]
[null," ",null,null,null,{"$f":"D39*E39","v":0},null,{"$f":"F39-G39","v":0},null,{"$f":"H39*I39","v":0},null,null,null,null,null,39,48]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,40,54]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,41,55]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,42,56]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,43,57]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,44,58]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,45,59]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,46,60]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,47,61]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,48,62]
[null,"Prognozētā piena produkcija",null,null,null,null,null,null,"Kopā",{"$f":"SUM(J39:J48)","v":0},{"$f":"SUM(K39:K48)","v":0},null,null,null,null,49,63]
[null,"Prognozētā piena produkcija",null,null,"Slaucamo govju skaits; vienības","Vid. izslaukums; t/vienības","Patērēs pašu vajadzībām; t","Realizācijas apjoms;           t","Vienības cena bez PVN, EUR/t","Ieņēmumi, EUR","Ieņēmumi, EUR",null,null,null,null,50,64]
[null,"Piens",null,null,null,null,null,{"$f":"E51*F51-G51","v":0},null,{"$f":"I51*H51","v":0},null,null,null,null,null,51,65]
[null,"Citi ieņēmumi",null,null,null,null,null,null,null,null,null,null,null,null,null,52,66]
[null,"Citi ieņēmumu veidi, pakalpojumi",null,null,null,null,"Mērvienība","Realizācijas apjoms      ","Vienības cena bez PVN, EUR","Ieņēmumi, EUR","Ieņēmumi, EUR",null,null,null,null,53,67]
[null," ",null,null,null,null,null,null,null,{"$f":"I54*H54","v":0},null,null,null,null,null,54,68]
[null,null,null,null,null,null,null,null,null,{"$f":"I55*H55","v":0},null,null,null,null,null,55,69]
[null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,56,70]
[null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,57,71]
[null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,58,72]
[null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,59,73]
[null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"LOOKUP(N1,P1:P59,Q1:Q58)","v":73}]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(J54:J73)","v":0},{"$f":"SUM(K54:K73)","v":0}]
[null,null,null,null,null,null,null,null,"Ieņēmumi kopā",{"$f":"SUM(J36,J49,J51,J74)","v":0},{"$f":"SUM(K36,K49,K51,K74)","v":0}]
[null,"Saimniecības izdevumu prognoze turpmākiem 12 mēnešiem"]
[null,null,"Aizdevums",null,null,null,null,null,null,"KPV",{"$f":"K37","v":"KGD KD"}]
[null,null,null,"Sabiedrībā esošo aizdevumu kopsumma"]
[null,null,null,"Saistības citās finanšu institūcijās, t.sk. finanšu līzings"]
[null,null,null,"Pieprasītie, kā arī neizmantotie aizdevumi Sabiedrībā"]
[null,null,null,"Aizņēmēja ieguldījums"]
[null,null,"Līdzdalība",null,null,null,null,null,null,{"$f":"IF(ISERROR(J81/J83)=TRUE,\"\",J81/J83)","v":""},{"$f":"IF(ISERROR(K81/K83)=TRUE,\"\",K81/K83)","v":""}]
[null,null,null,"Sabiedrības finansējamā projekta summa",null,null,null,null,null,{"$f":"SUM(J80:J81)","v":0},{"$f":"SUM(K80:K81)","v":0}]
[null,null,"Bilance",null,null,null,null,"Min. vērtības","Aizņēmējs","KPV",{"$f":"K77","v":"KGD KD"},null,null,"summas"]
[null,null,null,"Īstermiņa aktīvi",null,null,null,null,{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!P106,'Bilance (2.gads)'!P108)","v":0},{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!S106,'Bilance (2.gads)'!S108)","v":0},{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!U106,'Bilance (2.gads)'!U108)","v":0},null,null,{"$f":"SUM(I85,I89)","v":0}]
[null,null,null,"Īstermiņa pasīvi",null,null,null,null,{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!P152,'Bilance (2.gads)'!P154)","v":0},{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!S152,'Bilance (2.gads)'!S154)","v":0},{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!U152,'Bilance (2.gads)'!U154)","v":0},null,null,{"$f":"SUM(J85,J89)","v":0}]
[null,null,null,"Kopējā (faktiskā) likviditāte, EUR ",null,null,null,null,{"$f":"I85-I86","v":0},{"$f":"J85-J86","v":0},{"$f":"K85-K86","v":0},null,null,{"$f":"SUM(K85,K89)","v":0}]
[null,null,null,"Kopējā likviditāte ",null,null,null,0.7,{"$f":"IF(AND(I85>0,I86>0),I85/I86,IF(AND(I85>0,I86=0),\">1\",IF(AND(I85=0,I86>0),\"0\",\"1\")))","v":"1"},{"$f":"IF(AND(J85>0,J86>0),J85/J86,IF(AND(J85>0,J86=0),\">1\",IF(AND(J85=0,J86>0),\"0\",\"1\")))","v":"1"},{"$f":"IF(AND(K85>0,K86>0),K85/K86,IF(AND(K85>0,K86=0),\">1\",IF(AND(K85=0,K86>0),\"0\",\"1\")))","v":"1"}]
[null,null,null,"Ilgtermiņa aktīvi",null,null,null,null,{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!P42,'Bilance (2.gads)'!P44)","v":0},{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!S42,'Bilance (2.gads)'!S44)","v":0},{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!U42,'Bilance (2.gads)'!U44)","v":0}]
[null,null,null,"Ilgtermiņa pasīvi",null,null,null,null,{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!P123,'Bilance (2.gads)'!P125)","v":0},{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!S123,'Bilance (2.gads)'!S125)","v":0},{"$f":"IF('Bilance (2.gads)'!X4=FALSE,'Bilance (2.gads)'!U123,'Bilance (2.gads)'!U125)","v":0}]
[null,null,null,"Faktiskais pašu kapitāls",null,null,null,null,{"$f":"I85+I89-I86-I90","v":0},{"$f":"J85+J89-J86-J90","v":0},{"$f":"K85+K89-K86-K90","v":0}]
[null,null,null,"Faktiskā pašu kapitāla īpatsvars",null,null,null,null,{"$f":"IF(ISERROR(I91/(I85+I89)),\"\",I91/(I85+I89))","v":""},{"$f":"IF(ISERROR(J91/(J85+J89)),\"\",J91/(J85+J89))","v":""},{"$f":"IF(ISERROR(K91/(K85+K89)),\"\",K91/(K85+K89))","v":""}]
[null,null,null,"Koriģētā pašu kapitāla īpatsvars",null,null,null,null,{"$f":"IF(ISERROR(I91/(I85+I89)),\"\",I91/(I85+I89))","v":""},{"$f":"IF(ISERROR(J91/(J85+J89)),\"\",J91/(J85+J89))","v":""},{"$f":"IF(ISERROR(K91/(K85+K89)),\"\",K91/(K85+K89))","v":""}]
[null,null,null,"Aktīvu aprite",null,null,null,null,{"$f":"IF(ISERROR(I75/(I85+I89)),\"\",I75/(I85+I89))","v":""},{"$f":"IF(ISERROR(J75/(J85+J89)),\"\",J75/(J85+J89))","v":""},{"$f":"IF(ISERROR(K75/(K85+K89)),\"\",K75/(K85+K89))","v":""}]
[null,null,null,"Peļņa vai zaudējumi pirms ārkārtas posteņiem un nodokļiem + procentu maksājumi (no finanšu pārsk.)"]
[null,null,"Prognozētais peļņas vai zaudējumu aprēķins"]
[null,null,null,"Ieņēmumi kopā",null,null,null,null,null,{"$f":"J75","v":0},{"$f":"K75","v":0}]
[null,null,null,"Mainīgās izmaksas kopā"]
[null,null,null,"Bruto peļņa vai zaudējumi",null,null,null,null,{"$f":"I97-I98","v":0},{"$f":"J97-J98","v":0},{"$f":"K97-K98","v":0}]
[null,null,null,"Bruto peļņas rentabilitāte",null,null,null,null,{"$f":"IF(ISERROR(I99/I97)=TRUE,\"\",I99/I97)","v":""},{"$f":"IF(ISERROR(J99/J97)=TRUE,\"\",J99/J97)","v":""},{"$f":"IF(ISERROR(K99/K97)=TRUE,\"\",K99/K97)","v":""}]
[null,null,null,"Pastāvīgās izmaksas kopā"]
[null,null,null,"Peļņa vai zaudējumi pirms procentu, nodokļu maksājumiem un amortizācijas (EBITDA)",null,null,null,null,{"$f":"I99-I101","v":0},{"$f":"J99-J101","v":0},{"$f":"K99-K101","v":0}]
[null,null,null,"Sabiedrības aizdevumu procenti"]
[null,null,null,"Citu aizdevumu procenti"]
[null,null,null,"Amortizācija "]
[null,null,null,"Peļņa vai zaudējumi (pirms ienākuma nodokļa)",null,null,null,null,{"$f":"I102-I103-I104-I105","v":0},{"$f":"J102-J103-J104-J105","v":0},{"$f":"K102-K103-K104-K105","v":0}]
[null,null,null,"Peļņas korekcija"]
[null,null,null,"Koriģētā peļņa",null,null,null,null,{"$f":"I106+I107","v":0},{"$f":"J106+J107","v":0},{"$f":"K106+K107","v":0}]
[null,null,null,"Peļņas rentabilitāte",null,null,null,0,{"$f":"IF(ISERROR(I108/I97)=TRUE,\"\",I108/I97)","v":""},{"$f":"IF(ISERROR(J108/J97)=TRUE,\"\",J108/J97)","v":""},{"$f":"IF(ISERROR(K108/K97)=TRUE,\"\",K108/K97)","v":""}]
[null,null,"Saistību maksājumiem pieejamie līdzekļi"]
[null,null,null,"Peļņa vai zaudējumi (pirms ienākuma nodokļa)",null,null,null,null,null,{"$f":"J106","v":0},{"$f":"K106","v":0}]
[null,null,null,"Ģimenes iztikas / privātā patēriņa izdevumi"]
[null,null,null,"Ienākuma nodoklis"]
[null,null,null,"Ar pamatdarbību nesaistītie ieņēmumi",null,null,null,null,null,{"$f":"SUM(J115:J117)","v":0},{"$f":"SUM(K115:K117)","v":0}]
[null,null,null,null,"t.sk.,","subsīdijas"]
[null,null,null,null,null,"akcīze"]
[null,null,null,null,null,"atbalsta maksājumi"]
[null,null,null,"Plānotās investīcijas no peļņas"]
[null,null,null,"Procentu maksājumi ",null,null,null,null,null,{"$f":"J103+J104","v":0},{"$f":"K103+K104","v":0}]
[null,null,null,"Amortizācija",null,null,null,null,null,{"$f":"J105","v":0},{"$f":"K105","v":0}]
[null,null,null,"Maksātspēja",null,null,null,null,null,{"$f":"J111-J112-J113+J114-J118+J119+J120","v":0},{"$f":"K111-K112-K113+K114-K118+K119+K120","v":0}]
[null,null,"Aizdevumu maksājumi"]
[null,null,null,"Pieprasītā aizd.procentu maksājumi"]
[null,null,null,"Pieprasītā aizd.pamatsummas maksājumi"]
[null,null,null,"Sabiedrībā esošo aizd.procentu maksājumi"]
[null,null,null,"Sabiedrībā esošo aizd.pamatsummu maksājumi"]
[null,null,null,"Citu aizdevumu procentu maksājumi (t.sk. līzingu)"]
[null,null,null,"Citu aizdevumu pamatsummu maksājumi (t.sk. līzingu)"]
[null,null,null,"Ar saimniecību nesaistīto aizdevumu pamatsummas un procenti"]
[null,null,null,"Kopējie aizdevumu maksājumi  ",null,null,null,null,null,{"$f":"SUM(J123:J129)","v":0},{"$f":"SUM(K123:K129)","v":0}]
[null,null,"Atlikuma bilance uzkrājumiem un ražošanas paplašināšanai ",null,null,null,null,null,null,{"$f":"J121-J130","v":0},{"$f":"K121-K130","v":0}]
[null,null,"Saistību seguma koeficients",null,null,null,null,"jābūt",0.25,{"$f":"IF(ISERROR(J131/J121)=TRUE,\"\",IF(AND(J121>0,J131>0),J131/J121,\"-\"))","v":""},{"$f":"IF(ISERROR(K131/K121)=TRUE,\"\",IF(AND(K121>0,K131>0),K131/K121,\"-\"))","v":""}]
[null,null,"Saistību izpildes periods (Neto saistības/ EBITDA)",null,null,null,null,"jābūt",5,{"$f":"IF(AND((J78+J79+J80)>0,(J102+J114-J112)>0),(J78+J79+J80)/(J102+J114-J112),\"-\")","v":"-"},{"$f":"IF(AND((K78+K79+K80)>0,(K102+K114-K112)>0),(K78+K79+K80)/(K102+K114-K112),\"-\")","v":"-"}]
[null,null,"Parāda apkalpošanas seguma attiecība (DSCR)",null,null,null,null,"jābūt",1.2,{"$f":"IF(AND((J102+J114-J112)>0,J130>0),(J102+J114-J112)/J130,\"-\")","v":"-"},{"$f":"IF(AND((K102+K114-K112)>0,K130>0),(K102+K114-K112)/K130,\"-\")","v":"-"}]
[null,null,"Bezzaudējuma punkts",null,null,null,null,null,null,{"$f":"IF(ISERROR((J101+J103+J104+J105)/(1-J98/J75)),\"\",(J101+J103+J104+J105)/(1-J98/J75))","v":""},{"$f":"IF(ISERROR((K101+K103+K104+K105)/(1-K98/K75)),\"\",(K101+K103+K104+K105)/(1-K98/K75))","v":""}]
[null,null,"Papildus kredītu limits ",null,null,null,null,null,null,{"$f":"MIN(J137,J138,J139)","v":{"$error":"#REF!"}},{"$f":"MIN(K137,K138,K139)","v":{"$error":"#REF!"}}]
[null,null,"Iespējamais aizdevuma limits atkarībā no saist. seg. koef.",null,null,null,null,null,null,{"$f":"IF(J140*0.76*5>=0,J140*0.76*5,0)","v":0},{"$f":"IF(K140*0.76*5>=0,K140*0.76*5,0)","v":0}]
[null,null,"Iespējamais aizdevuma limits atkarībā no PK",null,null,null,null,null,null,{"$f":"IF(J91/0.35-(J80+J85+J89)>=0,J91/0.35-(J80+J85+J89),0)","v":0},{"$f":"IF(K91/0.35-(K80+K85+K89)>=0,K91/0.35-(K80+K85+K89),0)","v":0}]
[null,null,"Iespējamais aizdevuma limits atkarībā no ķīlas",null,null,null,null,null,null,{"$f":"IF(((0.885*#REF!)-(1.18*#REF!))/0.43>=0,((0.885*#REF!)-(1.18*#REF!))/0.43,0)","v":{"$error":"#REF!"}},{"$f":"IF(((0.885*#REF!)-(1.18*#REF!))/0.43>=0,((0.885*#REF!)-(1.18*#REF!))/0.43,0)","v":{"$error":"#REF!"}}]
[null,null,"Gada laikā papildus saistību segšanai pieejamie līdzekļi ",null,null,null,null,null,null,{"$f":"J121*0.8-J130","v":0},{"$f":"K121*0.8-K130","v":0}]
[]
[]
[]
[]
[null,"Kredītprojektu vadītājs",null,null,null,null,"Izvērtēšanas datums"]
[]
[]
[null,"Analītiķis:",null,null,null,null,"Izvērtēšanas datums"]

{"sheet":"Naudas plūsma PVN nem. (2.gads)","index":1,"n_rows":102,"n_cols":37,"rows_kept":102,"cut":false,"hidden":true,"merged":[[3,16,3,17],[74,5,74,6]]}
["Naudas plūsmas grafiks (LP) 2.g",null,null,{"$f":"IF('Naudas plūsma'!F1=\"\",\"\",\"Aizņēmējs: \"&'Naudas plūsma'!F1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$f":"\"A\"&AK45","v":"A66"},null,null,null,null,null,null,1,7]
["Mēnesis",null,null,null,{"$f":"$AC$47","v":"jan"},{"$f":"$AC$48","v":"feb"},{"$f":"$AC$49","v":"mar"},{"$f":"$AC$50","v":"apr"},{"$f":"$AC$51","v":"mai"},{"$f":"$AC$52","v":"jūn"},{"$f":"$AC$53","v":"jūl"},{"$f":"$AC$54","v":"aug"},{"$f":"$AC$55","v":"sep"},{"$f":"$AC$56","v":"okt"},{"$f":"$AC$57","v":"nov"},{"$f":"$AC$58","v":"dec"},"Kopā","Tālāk par 12 mēn.",null,null,null,null,null,null,null,2,null,"$G$33",null,null,null,null,null,null,null,2,8]
["Sākuma bilance",null,null,null,null,{"$f":"E74","v":0},{"$f":"F74","v":0},{"$f":"G74","v":0},0,0,0,0,0,0,0,0,{"$f":"E3","v":0},{"$f":"Q3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,9]
["Ieņēmumi, EUR",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,4,10]
["Debitoru parādi",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E5:P5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,11]
["Pārdotie krājumi",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,6,12]
[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,7,13]
[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,8,14]
[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,9,15]
[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,10,16]
[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,11,17]
[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,12,22]
[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,13,23]
[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,14,28]
[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,15,29]
[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,16,30]
[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,17,31]
[null,null,null,"Ieņēmumi no pamatdarbības",{"$f":"SUM(E7:E17)","v":0},{"$f":"SUM(F7:F17)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q7:Q17)","v":0},{"$f":"SUM(R7:R17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,32]
["Sabiedrības īstermiņa aizdevumi",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E19:P19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,33]
["Sabiedrības ilgtermiņa aizdevumi",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:P20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,34]
["Subsīdijas, akcīzes nod., citi",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E21:P21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,35]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:P22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,36]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:P23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,37]
[null,null,null,"Saņemtais PVN",{"$f":"(E5*$D$5)+(E6*$D$6)+(E7*$D$7)+(E8*$D$8)+(E9*$D$9)+(E10*$D$10)+(E11*$D$11)+(E12*$D$12)+(E13*$D$13)+(E14*$D$14)+(E15*$D$15)+(E16*$D$16)+(E17*$D$17)+(E19*$D$19)+(E20*$D$20)+(E21*$D$21)+(E22*$D$22)+(E23*$D$23)","v":0},{"$f":"(F5*$D$5)+(F6*$D$6)+(F7*$D$7)+(F8*$D$8)+(F9*$D$9)+(F10*$D$10)+(F11*$D$11)+(F12*$D$12)+(F13*$D$13)+(F14*$D$14)+(F15*$D$15)+(F16*$D$16)+(F17*$D$17)+(F19*$D$19)+(F20*$D$20)+(F21*$D$21)+(F22*$D$22)+(F23*$D$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,38]
[null,null,2,"Kopējie ieņēmumi",{"$f":"SUM(E5:E6,E18,E19:E24)","v":0},{"$f":"SUM(F5:F6,F18,F19:F24)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q5:Q6,Q18,Q19:Q24)","v":0},{"$f":"SUM(R5:R6,R18,R19:R24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,39]
["Izdevumi, EUR",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,40]
["Gaidāmie maksājumi",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E27:P27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,42]
["Sēkla ",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,28,43]
["Mēslojums",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,29,44]
["Ķimikālijas",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,30,45]
["Degviela, smērvielas",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,31,46]
["Sezonas strādnieki",null,null,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,32,47]
["Iepērkamā lopbarība",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,33,48]
["Veterinārijas izdevumi",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,34,49]
["Iekārtu noma",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,35,50]
["Pakalpojumi",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,36,51]
["Citas mainīgās izmaksas",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,37,52]
["Citas mainīgās izmaksas",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,38,53]
[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,39,54]
[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,40,62]
[null,null,null,"Kopā mainīgās izmaksas",{"$f":"SUM(E28:E40)","v":0},{"$f":"SUM(F28:F40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,63]
["Tehnikas remonts",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E42:P42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,64]
["Ēku, iekārtu,  ceļu remonts",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,65]
["Nekustamā īpašuma nodokli",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,66]
["Degviela, smērvielas",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(AB1,AJ1:AJ44,AK1:AK44)","v":66}]
["Elektrība un kurināmais",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"MĒNEŠI NAUDAS PLŪSMĀ"]
["Pastāvīgi strādāj. alga+soc.nod.",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,1,"jan",{"$f":"Z59","v":1},{"$f":"AA59","v":"jan"}]
["Apdrošināšana",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,2,"feb",{"$f":"IF(AB47=12,1,AB47+1)","v":2},{"$f":"LOOKUP(AB48,$Z$47:$Z$58,$AA$47:$AA$58)","v":"feb"}]
["Zemes noma",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,3,"mar",{"$f":"IF(AB48=12,1,AB48+1)","v":3},{"$f":"LOOKUP(AB49,$Z$47:$Z$58,$AA$47:$AA$58)","v":"mar"}]
["Cits",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,4,"apr",4,"apr"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,5,"mai",5,"mai"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,6,"jūn",6,"jūn"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,7,"jūl",7,"jūl"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,8,"aug",8,"aug"]
[null,null,null,"Kopā fiksētās izmaksas",{"$f":"SUM(E42:E54)","v":0},{"$f":"SUM(F42:F54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,9,"sep",9,"sep"]
["Līzingu maksājumi: procenti",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E56:P56)","v":0},null,null,null,null,null,null,null,null,10,"okt",10,"okt"]
["Līzingu maksājumi: pamatsumma",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E57:P57)","v":0},null,null,null,null,null,null,null,null,11,"nov",{"$f":"IF(AB56=12,1,AB56+1)","v":11},"nov"]
["Aizdevuma izlietojums",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E58:P58)","v":0},null,null,null,null,null,null,null,null,12,"dec",{"$f":"IF(AB57=12,1,AB57+1)","v":12},"dec"]
["Aizdevuma izlietojums",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E59:P59)","v":0},null,null,null,null,null,null,null,null,1,{"$f":"LOOKUP(Z59,$Z$47:$Z$58,$AA$47:$AA$58)","v":"jan"}]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E60:P60)","v":0}]
[null,null,null,"PVN priekšnodoklis",{"$f":"(E27*$D$27)+(E28*$D$28)+(E29*$D$29)+(E30*$D$30)+(E31*$D$31)+(E32*$D$32)+(E33*$D$33)+(E34*$D$34)+(E35*$D$35)+(E36*$D$36)+(E37*$D$37)+(E38*$D$38)+(E39*$D$39)+(E40*$D$40)+(E42*$D$42)+(E43*$D$43)+(E44*$D$44)+(E45*$D$45)+(E46*$D$46)+(E47*$D$47)+(E48*$D$48)+(E49*$D$49)+(E50*$D$50)+(E51*$D$51)+(E52*$D$52)+(E53*$D$53)+(E54*$D$54)+(E56*$D$56)+(E57*$D$57)+(E58*$D$58)+(E59*$D$59)+(E60*$D$60)","v":0},{"$f":"(F27*$D$27)+(F28*$D$28)+(F29*$D$29)+(F30*$D$30)+(F31*$D$31)+(F32*$D$32)+(F33*$D$33)+(F34*$D$34)+(F35*$D$35)+(F36*$D$36)+(F37*$D$37)+(F38*$D$38)+(F39*$D$39)+(F40*$D$40)+(F42*$D$42)+(F43*$D$43)+(F44*$D$44)+(F45*$D$45)+(F46*$D$46)+(F47*$D$47)+(F48*$D$48)+(F49*$D$49)+(F50*$D$50)+(F51*$D$51)+(F52*$D$52)+(F53*$D$53)+(F54*$D$54)+(F56*$D$56)+(F57*$D$57)+(F58*$D$58)+(F59*$D$59)+(F60*$D$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Pieprasītā aizd.procentu maksājumi",null,null,null,{"$f":"'Naudas plūsma (2.gads)'!E62","v":0},{"$f":"'Naudas plūsma (2.gads)'!F62","v":0},{"$f":"'Naudas plūsma (2.gads)'!G62","v":0},{"$f":"'Naudas plūsma (2.gads)'!H62","v":0},{"$f":"'Naudas plūsma (2.gads)'!I62","v":0},{"$f":"'Naudas plūsma (2.gads)'!J62","v":0},{"$f":"'Naudas plūsma (2.gads)'!K62","v":0},{"$f":"'Naudas plūsma (2.gads)'!L62","v":0},{"$f":"'Naudas plūsma (2.gads)'!M62","v":0},{"$f":"'Naudas plūsma (2.gads)'!N62","v":0},{"$f":"'Naudas plūsma (2.gads)'!O62","v":0},{"$f":"'Naudas plūsma (2.gads)'!P62","v":0},{"$f":"SUM(E62:P62)","v":0}]
["Pieprasītā aizd.pamatsummas maksājumi",null,null,null,{"$f":"'Naudas plūsma (2.gads)'!E63","v":0},{"$f":"'Naudas plūsma (2.gads)'!F63","v":0},{"$f":"'Naudas plūsma (2.gads)'!G63","v":0},{"$f":"'Naudas plūsma (2.gads)'!H63","v":0},{"$f":"'Naudas plūsma (2.gads)'!I63","v":0},{"$f":"'Naudas plūsma (2.gads)'!J63","v":0},{"$f":"'Naudas plūsma (2.gads)'!K63","v":0},{"$f":"'Naudas plūsma (2.gads)'!L63","v":0},{"$f":"'Naudas plūsma (2.gads)'!M63","v":0},{"$f":"'Naudas plūsma (2.gads)'!N63","v":0},{"$f":"'Naudas plūsma (2.gads)'!O63","v":0},{"$f":"'Naudas plūsma (2.gads)'!P63","v":0},0]
["Sabiedrības esošo aizd.procentu maksājumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Sabiedrības esošo aizd.pamatsummu maksājumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Citu aizdevumu procentu maksājumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Citu aizdevumu pamatsummu maksājumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Ar pamatdarbību nesaistīto aizdevumu pamatsummas un procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Ienākuma nodoklis",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,0]
[null,null,null,"Kopējie izdevumi",{"$f":"SUM(E27,E41,E55,E56:E70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Perioda bilance","Perioda bilance","Perioda bilance",{"$f":"E25-E71","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Beigu bilance","Beigu bilance","Beigu bilance",{"$f":"E3+E25-E71","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q3+Q25-Q71","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"INV aizdevuma p/s maksājumi","INV p/s ar nobīdi:","INV aizdevuma % maksājumi","INV % ar nobīdi:","AL aizdevuma p/s maksājumi",null,"AL aizdevuma % maksājumi",null,"KOPĀ p/s","KOPĀ %"]
[null,null,null,null,{"$f":"AC47","v":"jan"},{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H11,g!$C11),0)","v":0},{"$f":"IF(ISERROR(AB20),0,AB20)","v":0},{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I11,g!D11),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R11,g!$M11),0)","v":0},{"$f":"IF(ISERROR(AE20),0,AE20)","v":0},{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S11,g!N11),0)","v":0},{"$f":"IF(ISERROR(AF20),0,AF20)","v":0},{"$f":"G81+K81","v":0},0]
[null,null,null,null,"feb",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H12,g!$C12),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I12,g!D12),0)","v":0},{"$f":"IF(ISERROR(AC21),0,AC21)","v":0},{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R12,g!$M12),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S12,g!N12),0)","v":0},0,{"$f":"G82+K82","v":0},{"$f":"I82+M82","v":0}]
[null,null,null,null,"mar",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H13,g!$C13),IF(g!$E$4=2,SUM(g!H11:H13),SUM(g!C11:C13)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I13,g!D13),IF(g!$E$4=2,SUM(g!I11:I13),SUM(g!D11:D13)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R13,g!$M13),IF(g!$E$4=2,SUM(g!R11:R13),SUM(g!M11:M13)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S13,g!N13),IF(g!$E$5=2,SUM(g!S11:S13),SUM(g!N11:N13)))","v":0},0,0,0]
[null,null,null,null,"apr",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H14,g!$C14),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I14,g!D14),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R14,g!$M14),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S14,g!N14),0)","v":0},0,0,0]
[null,null,null,null,"mai",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H15,g!$C15),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I15,g!D15),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R15,g!$M15),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S15,g!N15),0)","v":0},0,0,0]
[null,null,null,null,"jūn",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H16,g!$C16),IF(g!$E$4=2,SUM(g!H14:H16),SUM(g!C14:C16)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I16,g!D16),IF(g!$E$4=2,SUM(g!I14:I16),SUM(g!D14:D16)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R16,g!$M16),IF(g!$E$4=2,SUM(g!R14:R16),SUM(g!M14:M16)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S16,g!N16),IF(g!$E$5=2,SUM(g!S14:S16),SUM(g!N14:N16)))","v":0},0,0,0]
[null,null,null,null,"jūl",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H17,g!$C17),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I17,g!D17),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R17,g!$M17),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S17,g!N17),0)","v":0},0,0,0]
[null,null,null,null,"aug",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H18,g!$C18),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I18,g!D18),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R18,g!$M18),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S18,g!N18),0)","v":0},0,0,0]
[null,null,null,null,"sep",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H19,g!$C19),IF(g!$E$4=2,SUM(g!H17:H19),SUM(g!C17:C19)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I19,g!D19),IF(g!$E$4=2,SUM(g!I17:I19),SUM(g!D17:D19)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R19,g!$M19),IF(g!$E$4=2,SUM(g!R17:R19),SUM(g!M17:M19)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S19,g!N19),IF(g!$E$5=2,SUM(g!S17:S19),SUM(g!N17:N19)))","v":0},0,0,0]
[null,null,null,null,"okt",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H20,g!$C20),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I20,g!D20),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R20,g!$M20),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S20,g!N20),0)","v":0},0,0,0]
[null,null,null,null,"nov",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H21,g!$C21),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I21,g!D21),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R21,g!$M21),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S21,g!N21),0)","v":0},0,0,0]
[null,null,null,null,{"$f":"AC59","v":0},{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H22,g!$C22),IF(g!$E$4=2,SUM(g!H20:H22),SUM(g!C20:C22)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I22,g!D22),IF(g!$E$4=2,SUM(g!I20:I22),SUM(g!D20:D22)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R22,g!$M22),IF(g!$E$4=2,SUM(g!R20:R22),SUM(g!M20:M22)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S22,g!N22),IF(g!$E$5=2,SUM(g!S20:S22),SUM(g!N20:N22)))","v":0},0,0,0]
[]
[]
[]
[null,null,null,"Citu aizdevumu konsolidētais grafiks:",{"$f":"E2","v":"jan"},{"$f":"F2","v":"feb"},{"$f":"G2","v":"mar"},"apr","mai","jūn","jūl","aug","sep","okt","nov","dec"]
[null,null,null,"procenti:",{"$f":"'Naudas plūsma'!E113","v":0},{"$f":"'Naudas plūsma'!F113","v":0},{"$f":"'Naudas plūsma'!G113","v":0},{"$f":"'Naudas plūsma'!H113","v":0},{"$f":"'Naudas plūsma'!I113","v":0},{"$f":"'Naudas plūsma'!J113","v":0},{"$f":"'Naudas plūsma'!K113","v":0},{"$f":"'Naudas plūsma'!L113","v":0},{"$f":"'Naudas plūsma'!M113","v":0},{"$f":"'Naudas plūsma'!N113","v":0},{"$f":"'Naudas plūsma'!O113","v":0},{"$f":"'Naudas plūsma'!P113","v":0}]
[null,null,null,"pamatsummas:",{"$f":"'Naudas plūsma'!E114","v":0},{"$f":"'Naudas plūsma'!F114","v":0},{"$f":"'Naudas plūsma'!G114","v":0},{"$f":"'Naudas plūsma'!H114","v":0},{"$f":"'Naudas plūsma'!I114","v":0},{"$f":"'Naudas plūsma'!J114","v":0},{"$f":"'Naudas plūsma'!K114","v":0},{"$f":"'Naudas plūsma'!L114","v":0},{"$f":"'Naudas plūsma'!M114","v":0},{"$f":"'Naudas plūsma'!N114","v":0},{"$f":"'Naudas plūsma'!O114","v":0},{"$f":"'Naudas plūsma'!P114","v":0}]
[]
[null,null,null,"Līzingu maksājumu konsolidētais grafiks:",{"$f":"E96","v":"jan"},{"$f":"F96","v":"feb"},"mar","apr","mai","jūn","jūl","aug","sep","okt","nov","dec"]
[null,null,null,"procenti:",{"$f":"'Naudas plūsma'!E117","v":0},{"$f":"'Naudas plūsma'!F117","v":0},{"$f":"'Naudas plūsma'!G117","v":0},{"$f":"'Naudas plūsma'!H117","v":0},{"$f":"'Naudas plūsma'!I117","v":0},{"$f":"'Naudas plūsma'!J117","v":0},{"$f":"'Naudas plūsma'!K117","v":0},{"$f":"'Naudas plūsma'!L117","v":0},{"$f":"'Naudas plūsma'!M117","v":0},{"$f":"'Naudas plūsma'!N117","v":0},{"$f":"'Naudas plūsma'!O117","v":0},{"$f":"'Naudas plūsma'!P117","v":0}]
[null,null,null,"pamatsummas:",{"$f":"'Naudas plūsma'!E118","v":0},{"$f":"'Naudas plūsma'!F118","v":0},{"$f":"'Naudas plūsma'!G118","v":0},{"$f":"'Naudas plūsma'!H118","v":0},{"$f":"'Naudas plūsma'!I118","v":0},{"$f":"'Naudas plūsma'!J118","v":0},{"$f":"'Naudas plūsma'!K118","v":0},{"$f":"'Naudas plūsma'!L118","v":0},{"$f":"'Naudas plūsma'!M118","v":0},{"$f":"'Naudas plūsma'!N118","v":0},{"$f":"'Naudas plūsma'!O118","v":0},{"$f":"'Naudas plūsma'!P118","v":0}]

{"sheet":"Naudas plūsma (2.gads)","index":2,"n_rows":154,"n_cols":37,"rows_kept":154,"cut":false,"hidden":true,"merged":[[75,5,75,6],[138,14,138,15],[138,4,138,5],[138,6,138,7],[138,8,138,9],[138,10,138,11],[138,12,138,13],[85,5,85,7],[85,8,85,9],[85,11,85,13],[85,14,85,15],[82,5,82,7],[82,8,82,9],[82,14,82,15],[84,5,84,7],[84,11,84,13],[138,16,138,17],[138,18,138,19],[138,20,138,21],[138,22,138,23],[139,25,139,26],[121,25,121,26],[106,4,106,5],[120,4,120,5],[120,6,120,7],[120,8,120,9],[120,10,120,11],[120,12,120,13],[120,14,120,15],[120,16,120,17],[120,18,120,19],[120,20,120,21],[120,22,120,23],[81,5,81,7],[81,8,81,9],[81,11,81,13],[81,14,81,15],[79,5,79,9],[79,11,79,15],[80,8,80,9],[80,14,80,15]]}
["Naudas plūsmas grafiks (LP) 2.g",null,null,"AIZŅĒMĒJS: ",null,{"$f":"IF('Naudas plūsma'!F1=\"\",\"Norādi aizņēmēja nosaukumu naudas plūsmas lapā!\",'Naudas plūsma'!F1)","v":"Norādi aizņēmēja nosaukumu naudas plūsmas lapā!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,44,{"$f":"\"A\"&AK45","v":"A66"},null,null,null,null,null,null,1,7]
["Mēnesis",null,null,null,{"$f":"$AC$47","v":"jan"},{"$f":"$AC$48","v":"feb"},{"$f":"$AC$49","v":"mar"},{"$f":"$AC$50","v":"apr"},{"$f":"$AC$51","v":"mai"},{"$f":"$AC$52","v":"jūn"},{"$f":"$AC$53","v":"jūl"},{"$f":"$AC$54","v":"aug"},{"$f":"$AC$55","v":"sep"},{"$f":"$AC$56","v":"okt"},{"$f":"$AC$57","v":"nov"},{"$f":"$AC$58","v":"dec"},"Kopā","Tālāk par 12 mēn.",null,null,null,null,null,null,null,2,null,"$AB$1",null,null,null,null,null,null,null,2,8]
["Sākuma bilance",null,null,null,null,{"$f":"E75","v":0},{"$f":"F75","v":0},{"$f":"G75","v":0},0,0,0,0,0,0,0,0,{"$f":"E3","v":0},{"$f":"Q3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,9]
["Ieņēmumi, EUR",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,4,10]
["Debitoru parādi",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E5:P5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,11]
["Pārdotie krājumi",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,6,12]
[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,7,13]
[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,8,14]
[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,9,15]
[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,10,16]
[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,11,17]
[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,12,22]
[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,13,23]
[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,14,28]
[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,15,29]
[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,16,30]
[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,17,31]
[null,null,null,"Ieņēmumi no pamatdarbības",{"$f":"SUM(E7:E17)","v":0},{"$f":"SUM(F7:F17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P7:P17)","v":0},{"$f":"SUM(Q7:Q17)","v":0},{"$f":"SUM(R7:R17)","v":0},null,null,null,null,null,null,null,null,null,1,{"$f":"AB18-1","v":0},null,1,{"$f":"AE18-1","v":0},null,null,null,18,32]
["Sabiedrības īstermiņa aizdevumi",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E19:P19)","v":0},null,null,null,null,null,null,null,null,null,"INV NOBĪDE",null,null,"AL NOBĪDE",null,null,null,null,null,19,33]
["Sabiedrības ilgtermiņa aizdevumi",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:P20)","v":0},null,null,null,null,null,null,null,null,1,{"$f":"IF(AC18>=$Z$20,0,$Z$20)","v":1},{"$f":"IF(AA20=0,0,LOOKUP(AA20,$Z$20:$Z$43,$F$93:$F$104))","v":0},{"$f":"IF(AA20=0,0,LOOKUP(AA20,$Z$20:$Z$43,$H$93:$H$104))","v":0},{"$f":"IF($AF$18>=Z20,0,Z20)","v":1},{"$f":"IF($AD$20=0,0,LOOKUP($AD$20,$Z$20:$Z$43,$J$93:$J$104))","v":0},{"$f":"IF(AD20=0,0,LOOKUP(AD20,$Z$20:$Z$43,$L$93:$L$104))","v":0},null,null,null,20,34]
["Subsīdijas, akcīzes nod., citi ",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,2,{"$f":"IF($AC$18>=Z21,0,AA20+1)","v":2},0,0,{"$f":"IF($AF$18>=Z21,0,AD20+1)","v":2},{"$f":"IF(AD21=0,0,LOOKUP(AD21,$Z$20:$Z$43,$J$93:$J$104))","v":0},0,null,null,null,21,35]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,3,3,0,0,3,0,0,null,null,null,22,36]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,4,4,0,0,4,0,0,null,null,null,23,37]
[null,null,null,"Saņemtais PVN",{"$f":"(E5*$D$5)+(E6*$D$6)+(E7*$D$7)+(E8*$D$8)+(E9*$D$9)+(E10*$D$10)+(E11*$D$11)+(E12*$D$12)+(E13*$D$13)+(E14*$D$14)+(E15*$D$15)+(E16*$D$16)+(E17*$D$17)+(E19*$D$19)+(E20*$D$20)+(E21*$D$21)+(E22*$D$22)+(E23*$D$23)","v":0},{"$f":"(F5*$D$5)+(F6*$D$6)+(F7*$D$7)+(F8*$D$8)+(F9*$D$9)+(F10*$D$10)+(F11*$D$11)+(F12*$D$12)+(F13*$D$13)+(F14*$D$14)+(F15*$D$15)+(F16*$D$16)+(F17*$D$17)+(F19*$D$19)+(F20*$D$20)+(F21*$D$21)+(F22*$D$22)+(F23*$D$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,5,5,0,0,5,0,0,null,null,null,24,38]
[null,null,null,"Kopējie ieņēmumi",{"$f":"SUM(E5:E6,E18,E19:E24)","v":0},{"$f":"SUM(F5:F6,F18,F19:F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,6,6,0,0,6,0,0,null,null,null,25,39]
["Izdevumi, EUR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7,0,0,7,0,0,null,null,null,26,40]
["Gaidāmie maksājumi",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,8,8,0,0,8,0,0,null,null,null,27,42]
["Sēkla ",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,9,9,0,0,9,0,0,null,null,null,28,43]
["Mēslojums",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,10,10,0,0,10,0,0,null,null,null,29,44]
["Ķimikālijas",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,11,11,0,0,11,0,0,null,null,null,30,45]
["Degveila, smērvielas",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,12,12,0,0,12,0,0,null,null,null,31,46]
["Sezonas strādnieki",null,null,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,32,47]
["Iekārtu noma",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,33,48]
["Iepērkamā lopbarība",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,34,49]
["Veterinārija",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,35,50]
["Pakalpojumi",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,36,51]
["cits",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,37,52]
["cits",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,38,53]
[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,39,54]
[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,40,62]
[null,null,null,"Kopā mainīgās izmaksas",{"$f":"SUM(E28:E40)","v":0},{"$f":"SUM(F28:F40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,63]
["Pastāvīgi strādājošo algas un sociālais nodoklis",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,64]
["Degviela",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,65]
["Elektrība, kurināmais",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,66]
["Apdrošināšana",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(AB1,AJ1:AJ44,AK1:AK44)","v":66}]
["Nodokļi un nodevas",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"MĒNEŠI NAUDAS PLŪSMĀ"]
["Ēkas, iekārtu un ceļu remonts",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,1,"jan",{"$f":"Z59","v":1},{"$f":"AA59","v":"jan"}]
["Tehnikas remonts",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,2,"feb",{"$f":"IF(AB47=12,1,AB47+1)","v":2},{"$f":"LOOKUP(AB48,$Z$47:$Z$58,$AA$47:$AA$58)","v":"feb"}]
["Zemes noma ",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,3,"mar",{"$f":"IF(AB48=12,1,AB48+1)","v":3},{"$f":"LOOKUP(AB49,$Z$47:$Z$58,$AA$47:$AA$58)","v":"mar"}]
["cits",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,4,"apr",4,"apr"]
["cits",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,5,"mai",5,"mai"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,6,"jūn",6,"jūn"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,7,"jūl",7,"jūl"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,8,"aug",8,"aug"]
[null,null,null,"Kopā fiksētās izmaksas",{"$f":"SUM(E42:E54)","v":0},{"$f":"SUM(F42:F54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,9,"sep",9,"sep"]
["Līzingu maksājumi: procenti",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,10,"okt",10,"okt"]
["Līzingu maksājumi: pamatsumma",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,11,"nov",{"$f":"IF(AB56=12,1,AB56+1)","v":11},"nov"]
["Aizdevuma izlietojums",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,12,"dec",{"$f":"IF(AB57=12,1,AB57+1)","v":12},"dec"]
["Aizdevuma izlietojums",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,1,{"$f":"LOOKUP(Z59,$Z$47:$Z$58,$AA$47:$AA$58)","v":"jan"}]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"PVN priekšnodoklis",{"$f":"(E27*$D$27)+(E28*$D$28)+(E29*$D$29)+(E30*$D$30)+(E31*$D$31)+(E32*$D$32)+(E33*$D$33)+(E34*$D$34)+(E35*$D$35)+(E36*$D$36)+(E37*$D$37)+(E38*$D$38)+(E39*$D$39)+(E40*$D$40)+(E42*$D$42)+(E43*$D$43)+(E44*$D$44)+(E45*$D$45)+(E46*$D$46)+(E47*$D$47)+(E48*$D$48)+(E49*$D$49)+(E50*$D$50)+(E51*$D$51)+(E52*$D$52)+(E53*$D$53)+(E54*$D$54)+(E56*$D$56)+(E57*$D$57)+(E58*$D$58)+(E59*$D$59)+(E60*$D$60)","v":0},{"$f":"(F27*$D$27)+(F28*$D$28)+(F29*$D$29)+(F30*$D$30)+(F31*$D$31)+(F32*$D$32)+(F33*$D$33)+(F34*$D$34)+(F35*$D$35)+(F36*$D$36)+(F37*$D$37)+(F38*$D$38)+(F39*$D$39)+(F40*$D$40)+(F42*$D$42)+(F43*$D$43)+(F44*$D$44)+(F45*$D$45)+(F46*$D$46)+(F47*$D$47)+(F48*$D$48)+(F49*$D$49)+(F50*$D$50)+(F51*$D$51)+(F52*$D$52)+(F53*$D$53)+(F54*$D$54)+(F56*$D$56)+(F57*$D$57)+(F58*$D$58)+(F59*$D$59)+(F60*$D$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Pieprasītā aizd.procenti",null,null,null,{"$f":"O93","v":0},{"$f":"O94","v":0},{"$f":"O95","v":0},{"$f":"O96","v":0},{"$f":"O97","v":0},{"$f":"O98","v":0},{"$f":"O99","v":0},{"$f":"O100","v":0},{"$f":"O101","v":0},{"$f":"O102","v":0},{"$f":"O103","v":0},{"$f":"O104","v":0},{"$f":"SUM(E62:P62)","v":0}]
["Pieprasītā aizd.pamatsumma",null,null,null,{"$f":"N93","v":0},{"$f":"N94","v":0},{"$f":"N95","v":0},{"$f":"N96","v":0},{"$f":"N97","v":0},{"$f":"N98","v":0},{"$f":"N99","v":0},{"$f":"N100","v":0},{"$f":"N101","v":0},{"$f":"N102","v":0},{"$f":"N103","v":0},{"$f":"N104","v":0},{"$f":"SUM(E63:P63)","v":0}]
["Sabiedrībā esošo aizd.procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E64:P64)","v":0}]
["Sabiedrībā esošo aizd.pamatsumma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Citu aizdevumu procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Citu aizdevumu pamatsummas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Ar pamatdarbību nesaistīto aizdevumu pamatsummas un procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Ienākuma nodoklis",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,{"$f":"SUM(E70:P70)","v":0}]
["Pievienotās vērtības nodoklis",null,null,null,null,{"$f":"E24-E61","v":0},{"$f":"F24-F61","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(E71:P71)","v":0},{"$f":"R24-R61","v":0}]
[null,null,null,"Kopējie izdevumi",{"$f":"SUM(E27,E41,E55,E56:E71)","v":0},{"$f":"SUM(F27,F41,F55,F56:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Perioda bilance",{"$f":"E25-E72","v":0},{"$f":"F25-F72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beigu bilance",{"$f":"E3+E25-E72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q3+Q25-Q72","v":0}]
[]
[]
[]
[]
["Pieprasīto aizdevumu maksājumu aprēķins:",null,null,null,null,"INV aizdevums:",null,null,null,null,null,"AL aizdevums:"]
[null,null,null,null,null,null,null,{"$f":"\"Aizdevuma summa (izteikta\" & IF($Z$2=2,\", EUR):\",\", LVL):\")","v":"Aizdevuma summa (izteikta, EUR):"},null,null,null,null,null,{"$f":"\"Aizdevuma summa (izteikta\" & IF($Z$2=2,\", EUR):\",\", LVL):\")","v":"Aizdevuma summa (izteikta, EUR):"}]
[null,null,null,null,null,"% likme gadā:",null,null,null,null,null,"% likme gadā:"]
[null,null,null,null,null,"Atmaksas termiņš, mēnešos:",null,null,null,null,null,null,null,"Atmaksas termiņš, mēnešos:"]
[null,null,null,null,null,null,null,"Procentu maksājumu frekvence:",null,null,null,null,null,"Procentu maksājumu frekvence:"]
[null,null,null,null,null,"Grafika veids:",null,null,null,null,null,"Grafika veids:"]
[null,null,null,null,null,"Cik mēnešus nemaksā p/s:",null,null,null,null,null,"Cik mēnešus nemaksā p/s:"]
[null,null,null,null,null,null,null,"Grafika sākums naudas plūsmā:",null,null,null,null,null,"Grafika sākums naudas plūsmā:"]
[]
[null,null,null,"Neregulāro maksājumu ievade:",{"$f":"E2","v":"jan"},{"$f":"F2","v":"feb"},{"$f":"G2","v":"mar"},"apr","mai","jūn","jūl","aug","sep","okt","nov","dec"]
[null,null,null,{"$f":"F80","v":"INV aizdevums:"}]
[null,null,null,{"$f":"L80","v":"AL aizdevums:"}]
[null,null,null,null,null,"INV aizdevuma p/s maksājumi","INV p/s ar nobīdi:","INV aizdevuma % maksājumi","INV % ar nobīdi:","AL aizdevuma p/s maksājumi",null,"AL aizdevuma % maksājumi",null,"KOPĀ p/s","KOPĀ %"]
[null,null,null,null,{"$f":"AC47","v":"jan"},{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H11,'g2'!$C11),0)","v":0},{"$f":"IF(ISERROR(AB20),0,AB20)","v":0},{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I11,'g2'!D11),0)","v":0},{"$f":"IF(ISERROR(AC20),0,AC20)","v":0},{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R11,'g2'!$M11),0)","v":0},{"$f":"IF(ISERROR(AE20),0,AE20)","v":0},{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S11,'g2'!N11),0)","v":0},{"$f":"IF(ISERROR(AF20),0,AF20)","v":0},{"$f":"G93+K93","v":0},{"$f":"I93+M93","v":0}]
[null,null,null,null,"feb",{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H12,'g2'!$C12),0)","v":0},0,{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I12,'g2'!D12),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R12,'g2'!$M12),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S12,'g2'!N12),0)","v":0},0,{"$f":"G94+K94","v":0},{"$f":"I94+M94","v":0}]
[null,null,null,null,"mar",{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H13,'g2'!$C13),IF('g2'!$E$4=2,SUM('g2'!H11:H13),SUM('g2'!C11:C13)))","v":0},0,{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I13,'g2'!D13),IF('g2'!$E$4=2,SUM('g2'!I11:I13),SUM('g2'!D11:D13)))","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R13,'g2'!$M13),IF('g2'!$E$4=2,SUM('g2'!R11:R13),SUM('g2'!M11:M13)))","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S13,'g2'!N13),IF('g2'!$E$5=2,SUM('g2'!S11:S13),SUM('g2'!N11:N13)))","v":0},0,0,0,null,1,"LVL",2,2]
[null,null,null,null,"apr",{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H14,'g2'!$C14),0)","v":0},0,{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I14,'g2'!D14),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R14,'g2'!$M14),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S14,'g2'!N14),0)","v":0},0,0,0,null,2,"EUR",2,2]
[null,null,null,null,"mai",{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H15,'g2'!$C15),0)","v":0},0,{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I15,'g2'!D15),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R15,'g2'!$M15),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S15,'g2'!N15),0)","v":0},0,0,0,null,3,"USD",2,2]
[null,null,null,null,"jūn",{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H16,'g2'!$C16),IF('g2'!$E$4=2,SUM('g2'!H14:H16),SUM('g2'!C14:C16)))","v":0},0,{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I16,'g2'!D16),IF('g2'!$E$4=2,SUM('g2'!I14:I16),SUM('g2'!D14:D16)))","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R16,'g2'!$M16),IF('g2'!$E$4=2,SUM('g2'!R14:R16),SUM('g2'!M14:M16)))","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S16,'g2'!N16),IF('g2'!$E$5=2,SUM('g2'!S14:S16),SUM('g2'!N14:N16)))","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,"jūl",{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H17,'g2'!$C17),0)","v":0},0,{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I17,'g2'!D17),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R17,'g2'!$M17),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S17,'g2'!N17),0)","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,"aug",{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H18,'g2'!$C18),0)","v":0},0,{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I18,'g2'!D18),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R18,'g2'!$M18),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S18,'g2'!N18),0)","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,"sep",{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H19,'g2'!$C19),IF('g2'!$E$4=2,SUM('g2'!H17:H19),SUM('g2'!C17:C19)))","v":0},0,{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I19,'g2'!D19),IF('g2'!$E$4=2,SUM('g2'!I17:I19),SUM('g2'!D17:D19)))","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R19,'g2'!$M19),IF('g2'!$E$4=2,SUM('g2'!R17:R19),SUM('g2'!M17:M19)))","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S19,'g2'!N19),IF('g2'!$E$5=2,SUM('g2'!S17:S19),SUM('g2'!N17:N19)))","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,"okt",{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H20,'g2'!$C20),0)","v":0},0,{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I20,'g2'!D20),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R20,'g2'!$M20),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S20,'g2'!N20),0)","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,"nov",{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H21,'g2'!$C21),0)","v":0},0,{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I21,'g2'!D21),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R21,'g2'!$M21),0)","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S21,'g2'!N21),0)","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,{"$f":"AC59","v":0},{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!$H22,'g2'!$C22),IF('g2'!$E$4=2,SUM('g2'!H20:H22),SUM('g2'!C20:C22)))","v":0},0,{"$f":"IF('g2'!$P$3=1,IF('g2'!$E$4=2,'g2'!I22,'g2'!D22),IF('g2'!$E$4=2,SUM('g2'!I20:I22),SUM('g2'!D20:D22)))","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!$R22,'g2'!$M22),IF('g2'!$E$4=2,SUM('g2'!R20:R22),SUM('g2'!M20:M22)))","v":0},0,{"$f":"IF('g2'!$P$4=1,IF('g2'!$E$5=2,'g2'!S22,'g2'!N22),IF('g2'!$E$5=2,SUM('g2'!S20:S22),SUM('g2'!N20:N22)))","v":0},0,0,0,null,null,null,2,2]
[]
[]
[null,null,null,null,"Valūtas kurss"]
[null,null,null,"1 LVL =",0.70279999999999998,"EUR"]
[null,null,null,"1 EUR =",1,"EUR"]
[null,null,null,"1 USD =",1.3646,"EUR"]
[]
[null,null,null,"Citu aizdevumu konsolidētais grafiks:",{"$f":"E89","v":"jan"},{"$f":"F89","v":"feb"},"mar","apr","mai","jūn","jūl","aug","sep","okt","nov","dec"]
[null,null,null,"procenti:",{"$f":"AA124","v":0},{"$f":"AA125","v":0},{"$f":"AA126","v":0},{"$f":"AA127","v":0},{"$f":"AA128","v":0},{"$f":"AA129","v":0},{"$f":"AA130","v":0},{"$f":"AA131","v":0},{"$f":"AA132","v":0},{"$f":"AA133","v":0},{"$f":"AA134","v":0},{"$f":"AA135","v":0}]
[null,null,null,"pamatsummas:",{"$f":"Z124","v":100},{"$f":"Z125","v":0},{"$f":"Z126","v":0},{"$f":"Z127","v":0},{"$f":"Z128","v":0},{"$f":"Z129","v":0},{"$f":"Z130","v":0},{"$f":"Z131","v":0},{"$f":"Z132","v":0},{"$f":"Z133","v":0},{"$f":"Z134","v":0},{"$f":"Z135","v":0}]
[]
[null,null,null,"Līzingu maksājumu konsolidētais grafiks:",{"$f":"E112","v":"jan"},{"$f":"F112","v":"feb"},"mar","apr","mai","jūn","jūl","aug","sep","okt","nov","dec"]
[null,null,null,"procenti:",{"$f":"AA142","v":0},{"$f":"AA143","v":0},{"$f":"AA144","v":0},{"$f":"AA145","v":0},{"$f":"AA146","v":0},{"$f":"AA147","v":0},{"$f":"AA148","v":0},{"$f":"AA149","v":0},{"$f":"AA150","v":0},{"$f":"AA151","v":0},{"$f":"AA152","v":0},{"$f":"AA153","v":0}]
[null,null,null,"pamatsummas:",{"$f":"Z142","v":0},{"$f":"Z143","v":0},{"$f":"Z144","v":0},{"$f":"Z145","v":0},{"$f":"Z146","v":0},{"$f":"Z147","v":0},{"$f":"Z148","v":0},{"$f":"Z149","v":0},{"$f":"Z150","v":0},{"$f":"Z151","v":0},{"$f":"Z152","v":0},{"$f":"Z153","v":0}]
[]
[]
[null,null,null,"Citi aizdevumi: "]
[null,null,null,null,{"$f":"LOOKUP($T$95,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($T$96,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($T$97,$Q$95:$Q$97,$E$108:$E$110)","v":1},4,{"$f":"LOOKUP($T$98,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($T$99,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($T$100,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($T$101,$Q$95:$Q$97,$E$108:$E$110)","v":1},4,{"$f":"LOOKUP($T$102,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($T$103,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($T$104,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,null,"Kopā, LVL"]
[null,null,null,null,"p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%",null,"p/s","%"]
[null,null,null,{"$f":"E93","v":"jan"},100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E124/$E$122)+(G124/$G$122)+(I124/$I$122)+(K124/$K$122)+(M124/$M$122)+(O124/$O$122)+(Q124/$Q$122)+(S124/$S$122)+(U124/$U$122)+(W124/$W$122)","v":100},{"$f":"(F124/$E$122)+(H124/$G$122)+(J124/$I$122)+(L124/$K$122)+(N124/$M$122)+(P124/$O$122)+(R124/$Q$122)+(T124/$S$122)+(V124/$U$122)+(X124/$W$122)","v":0}]
[null,null,null,{"$f":"E94","v":"feb"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E125/$E$122)+(G125/$G$122)+(I125/$I$122)+(K125/$K$122)+(M125/$M$122)+(O125/$O$122)+(Q125/$Q$122)+(S125/$S$122)+(U125/$U$122)+(W125/$W$122)","v":0},{"$f":"(F125/$E$122)+(H125/$G$122)+(J125/$I$122)+(L125/$K$122)+(N125/$M$122)+(P125/$O$122)+(R125/$Q$122)+(T125/$S$122)+(V125/$U$122)+(X125/$W$122)","v":0}]
[null,null,null,"mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"mai",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"jūn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"jūl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"aug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"okt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"KOPĀ",{"$f":"SUM(E124:E135)","v":100},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Z124:Z135)","v":100},{"$f":"SUM(AA124:AA135)","v":0}]
[]
[]
[null,null,null,"Līzingi: "]
[null,null,null,null,{"$f":"LOOKUP($S$95,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($S$96,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($S$97,$Q$95:$Q$97,$E$108:$E$110)","v":1},4,{"$f":"LOOKUP($S$98,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($S$99,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($S$100,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($S$101,$Q$95:$Q$97,$E$108:$E$110)","v":1},4,{"$f":"LOOKUP($S$102,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($S$103,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($S$104,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,null,"Kopā, LVL"]
[null,null,null,null,"p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%",null,"p/s","%"]
[null,null,null,{"$f":"D124","v":"jan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E142/$E$140)+(G142/$G$140)+(I142/$I$140)+(K142/$K$140)+(M142/$M$140)+(O142/$O$140)+(Q142/$Q$140)+(S142/$S$140)+(U142/$U$140)+(W142/$W$140)","v":0},{"$f":"(F142/$E$140)+(H142/$G$140)+(J142/$I$140)+(L142/$K$140)+(N142/$M$140)+(P142/$O$140)+(R142/$Q$140)+(T142/$S$140)+(V142/$U$140)+(X142/$W$140)","v":0}]
[null,null,null,"feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E143/$E$140)+(G143/$G$140)+(I143/$I$140)+(K143/$K$140)+(M143/$M$140)+(O143/$O$140)+(Q143/$Q$140)+(S143/$S$140)+(U143/$U$140)+(W143/$W$140)","v":0},{"$f":"(F143/$E$140)+(H143/$G$140)+(J143/$I$140)+(L143/$K$140)+(N143/$M$140)+(P143/$O$140)+(R143/$Q$140)+(T143/$S$140)+(V143/$U$140)+(X143/$W$140)","v":0}]
[null,null,null,"mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"mai",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"jūn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"jūl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"aug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"okt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"KOPĀ",{"$f":"SUM(E142:E153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Z142:Z153)","v":0},{"$f":"SUM(AA142:AA153)","v":0}]

{"sheet":"Bilance (2.gads)","index":3,"n_rows":496,"n_cols":39,"rows_kept":496,"cut":false,"hidden":true,"merged":[[385,18,386,19],[385,20,386,21],[400,18,400,19],[400,20,400,21],[390,18,390,19],[390,20,390,21],[397,20,397,21],[387,18,387,19],[387,20,387,21],[398,18,399,19],[398,20,399,21],[388,18,388,19],[388,20,388,21],[465,18,465,19],[465,20,465,21],[466,18,466,19],[466,20,466,21],[432,17,432,18],[433,17,433,18],[434,17,434,18],[435,17,435,18],[436,17,436,18],[437,17,437,18],[438,17,438,18],[440,17,440,18],[441,17,441,18],[439,17,439,18],[443,17,443,18],[405,20,405,21],[406,1,406,21],[403,18,403,19],[403,20,403,21],[492,11,492,12],[492,13,492,14],[492,15,492,16],[495,20,495,21],[492,20,492,21],[493,1,493,2],[493,3,493,4],[493,5,493,6],[493,7,493,8],[493,9,493,10],[493,11,493,12],[493,13,493,14],[493,15,493,16],[498,19,498,21],[493,20,493,21],[494,1,494,14],[494,15,494,16],[494,18,494,19],[494,20,494,21],[495,1,495,14],[495,15,495,16],[495,18,495,19],[497,1,497,3],[497,9,497,13],[497,19,497,21],[493,18,493,19],[498,1,498,3],[498,9,498,13],[489,15,489,16],[489,18,489,19],[489,20,489,21],[488,1,488,14],[488,15,488,16],[488,18,488,19],[488,20,488,21],[491,18,491,19],[490,3,490,4],[490,5,490,6],[490,7,490,8],[490,9,490,10],[490,11,490,12],[492,18,492,19],[490,13,490,14],[490,15,490,21],[491,3,491,4],[491,5,491,6],[491,7,491,8],[491,9,491,10],[491,11,491,12],[491,13,491,14],[491,15,491,16],[490,1,490,2],[489,1,489,6],[491,1,491,2],[491,20,491,21],[492,1,492,2],[492,3,492,4],[492,5,492,6],[492,7,492,8],[492,9,492,10],[484,1,484,21],[485,1,485,14],[485,15,485,16],[485,18,485,19],[485,20,485,21],[483,1,483,14],[483,15,483,16],[483,18,483,19],[483,20,483,21],[487,1,487,14],[487,15,487,16],[487,18,487,19],[487,20,487,21],[486,1,486,14],[486,15,486,16],[486,18,486,19],[486,20,486,21],[478,1,478,14],[478,15,478,16],[478,18,478,19],[478,20,478,21],[477,1,477,14],[477,15,477,16],[477,18,477,19],[477,20,477,21],[480,1,480,14],[480,15,480,16],[480,18,480,19],[480,20,480,21],[479,1,479,14],[479,15,479,16],[479,18,479,19],[479,20,479,21],[482,1,482,14],[482,15,482,16],[482,18,482,19],[482,20,482,21],[481,1,481,14],[481,15,481,16],[481,18,481,19],[481,20,481,21],[472,1,472,14],[472,15,472,16],[472,18,472,19],[472,20,472,21],[471,1,471,14],[471,15,471,16],[471,18,471,19],[471,20,471,21],[474,1,474,14],[474,15,474,16],[474,18,474,19],[474,20,474,21],[473,1,473,14],[473,15,473,16],[473,18,473,19],[473,20,473,21],[476,1,476,14],[476,15,476,16],[476,18,476,19],[476,20,476,21],[475,1,475,14],[475,15,475,16],[475,18,475,19],[475,20,475,21],[468,1,468,14],[468,15,468,16],[468,18,468,19],[468,20,468,21],[467,15,467,16],[466,1,467,8],[466,9,466,10],[467,9,467,10],[467,11,467,12],[470,1,470,14],[470,15,470,16],[470,18,470,19],[470,20,470,21],[469,1,469,14],[469,15,469,16],[469,18,469,19],[469,20,469,21],[460,15,460,16],[460,18,460,19],[460,20,460,21],[459,15,459,16],[459,18,459,19],[459,20,459,21],[462,15,462,16],[462,18,462,19],[462,20,462,21],[461,15,461,16],[461,18,461,19],[461,20,461,21],[467,13,467,14],[467,18,467,19],[463,1,463,14],[463,15,463,16],[463,18,463,19],[463,20,463,21],[464,1,464,14],[464,15,464,16],[464,18,464,19],[464,20,464,21],[466,11,466,12],[466,13,466,14],[465,1,465,14],[467,20,467,21],[465,15,465,16],[454,15,454,16],[454,18,454,19],[454,20,454,21],[453,15,453,16],[453,18,453,19],[453,20,453,21],[456,15,456,16],[456,18,456,19],[456,20,456,21],[455,15,455,16],[455,18,455,19],[455,20,455,21],[458,15,458,16],[458,18,458,19],[458,20,458,21],[457,15,457,16],[457,18,457,19],[457,20,457,21],[443,1,443,2],[448,20,448,21],[447,1,447,14],[447,15,447,16],[447,18,447,19],[447,20,447,21],[445,1,445,21],[450,15,450,16],[450,18,450,19],[450,20,450,21],[444,18,444,19],[444,20,444,21],[448,15,448,16],[448,18,448,19],[452,15,452,16],[452,18,452,19],[452,20,452,21],[451,15,451,16],[451,18,451,19],[451,20,451,21],[444,1,444,14],[444,15,444,16],[440,1,440,2],[435,1,436,1],[437,1,437,2],[439,1,439,2],[426,11,426,12],[426,13,426,14],[430,15,430,18],[432,1,432,2],[427,18,427,19],[427,20,427,21],[426,1,426,6],[426,7,426,8],[426,9,426,10],[426,15,426,16],[442,3,442,5],[428,1,428,21],[429,1,429,21],[430,1,431,2],[430,3,430,5],[430,6,430,8],[430,9,430,11],[430,12,430,14],[442,6,442,8],[442,9,442,11],[442,12,442,14],[442,15,442,18],[442,19,442,21],[430,19,430,21],[426,18,426,19],[426,20,426,21],[427,1,427,14],[427,15,427,16],[425,1,425,6],[425,7,425,8],[420,20,420,21],[421,1,421,6],[421,7,421,8],[421,9,421,10],[421,11,421,12],[421,13,421,14],[421,15,421,16],[421,18,421,19],[421,20,421,21],[420,1,420,6],[416,15,416,16],[416,18,416,19],[416,20,416,21],[415,1,415,8],[415,9,415,10],[419,7,419,8],[422,1,423,8],[422,9,422,10],[422,11,422,12],[420,15,420,16],[425,9,425,10],[425,11,425,12],[425,13,425,14],[425,15,425,16],[425,18,425,19],[425,20,425,21],[424,18,424,19],[424,15,424,16],[422,13,422,14],[424,7,424,8],[424,9,424,10],[424,11,424,12],[424,13,424,14],[420,18,420,19],[420,7,420,8],[420,9,420,10],[420,11,420,12],[420,13,420,14],[424,1,424,6],[422,20,423,21],[423,9,423,10],[423,11,423,12],[423,13,423,14],[422,15,423,16],[422,18,423,19],[419,9,419,10],[419,11,419,12],[419,13,419,14],[424,20,424,21],[417,1,417,14],[413,18,413,19],[413,20,413,21],[417,15,417,16],[417,18,417,19],[417,20,417,21],[419,15,419,16],[419,18,419,19],[419,20,419,21],[412,1,412,8],[412,9,412,10],[412,11,412,12],[412,13,412,14],[412,15,412,16],[412,18,412,19],[414,11,414,12],[414,13,414,14],[414,15,414,16],[414,18,414,19],[412,20,412,21],[415,11,415,12],[415,13,415,14],[415,15,415,16],[415,18,415,19],[415,20,415,21],[416,1,416,8],[416,9,416,10],[416,11,416,12],[416,13,416,14],[411,1,411,8],[411,9,411,10],[413,11,413,12],[413,13,413,14],[413,15,413,16],[414,20,414,21],[413,1,413,8],[413,9,413,10],[414,1,414,8],[414,9,414,10],[410,11,410,12],[410,13,410,14],[410,15,410,16],[410,18,410,19],[408,18,408,19],[408,20,408,21],[409,11,409,12],[409,13,409,14],[409,15,409,16],[409,18,409,19],[410,20,410,21],[409,1,409,8],[409,9,409,10],[411,11,411,12],[411,13,411,14],[411,15,411,16],[411,18,411,19],[411,20,411,21],[410,1,410,8],[410,9,410,10],[408,15,408,16],[404,1,404,6],[404,7,404,8],[404,9,404,10],[404,11,404,12],[404,13,404,14],[409,20,409,21],[405,1,405,9],[405,10,405,13],[405,15,405,16],[405,18,405,19],[408,1,408,8],[408,9,408,10],[408,11,408,12],[408,13,408,14],[401,1,401,6],[401,7,401,8],[401,9,401,10],[401,11,401,12],[401,18,401,19],[401,20,401,21],[401,13,401,14],[401,15,401,16],[403,15,403,16],[402,1,402,6],[402,7,402,8],[402,9,402,10],[402,11,402,12],[402,13,402,14],[402,15,402,16],[404,15,404,16],[402,18,402,19],[402,20,402,21],[404,18,404,19],[404,20,404,21],[403,1,403,6],[403,7,403,8],[403,9,403,10],[403,11,403,12],[403,13,403,14],[400,1,400,6],[400,7,400,8],[400,9,400,10],[400,11,400,12],[395,20,395,21],[396,18,396,19],[396,20,396,21],[396,13,396,14],[396,15,396,16],[397,1,397,6],[399,11,399,12],[399,13,399,14],[400,13,400,14],[400,15,400,16],[398,15,399,16],[398,1,399,8],[398,9,398,10],[398,11,398,12],[398,13,398,14],[399,9,399,10],[395,1,395,6],[395,7,395,8],[395,9,395,10],[395,11,395,12],[395,13,395,14],[395,15,395,16],[395,18,395,19],[397,7,397,8],[397,9,397,10],[397,11,397,12],[397,18,397,19],[396,1,396,6],[396,7,396,8],[396,9,396,10],[396,11,396,12],[397,13,397,14],[397,15,397,16],[392,15,392,16],[392,18,392,19],[392,20,392,21],[393,1,393,21],[391,18,391,19],[391,20,391,21],[391,13,391,14],[391,15,391,16],[394,11,394,12],[394,13,394,14],[392,1,392,9],[392,10,392,13],[394,1,394,2],[394,3,394,6],[394,7,394,8],[394,9,394,10],[394,15,394,16],[394,18,394,19],[394,20,394,21],[389,13,389,14],[389,15,389,16],[388,13,388,14],[388,15,388,16],[391,1,391,6],[391,7,391,8],[389,18,389,19],[389,20,389,21],[389,1,389,6],[389,7,389,8],[389,9,389,10],[389,11,389,12],[390,1,390,6],[390,7,390,8],[390,9,390,10],[390,11,390,12],[390,13,390,14],[390,15,390,16],[391,9,391,10],[391,11,391,12],[386,9,386,10],[387,1,387,6],[387,7,387,8],[387,9,387,10],[387,11,387,12],[384,1,384,6],[384,7,384,8],[384,9,384,10],[384,11,384,12],[385,1,386,8],[386,11,386,12],[386,13,386,14],[387,13,387,14],[387,15,387,16],[385,15,386,16],[385,13,385,14],[388,1,388,6],[388,7,388,8],[388,9,388,10],[388,11,388,12],[383,1,383,6],[383,7,383,8],[383,9,383,10],[383,11,383,12],[379,20,379,21],[380,1,380,21],[381,1,381,2],[381,3,381,6],[381,7,381,8],[381,9,381,10],[382,15,382,16],[382,18,382,19],[382,1,382,6],[382,7,382,8],[382,9,382,10],[382,11,382,12],[385,9,385,10],[385,11,385,12],[384,13,384,14],[384,15,384,16],[382,20,382,21],[383,18,383,19],[383,20,383,21],[383,13,383,14],[383,15,383,16],[382,13,382,14],[384,18,384,19],[384,20,384,21],[381,18,381,19],[381,20,381,21],[379,18,379,19],[379,15,379,16],[377,9,377,10],[377,11,377,12],[377,13,377,14],[377,15,377,16],[381,11,381,12],[381,13,381,14],[381,15,381,16],[378,7,378,8],[378,9,378,10],[378,11,378,12],[378,13,378,14],[378,15,378,16],[379,1,379,9],[379,10,379,13],[377,18,377,19],[377,20,377,21],[378,18,378,19],[375,20,375,21],[375,13,375,14],[375,15,375,16],[373,11,373,12],[373,13,373,14],[374,13,374,14],[374,15,374,16],[372,15,373,16],[372,13,372,14],[376,15,376,16],[375,1,375,6],[375,7,375,8],[375,9,375,10],[375,11,375,12],[375,18,375,19],[378,1,378,6],[376,1,376,6],[376,7,376,8],[376,9,376,10],[376,11,376,12],[376,13,376,14],[372,18,373,19],[372,20,373,21],[374,18,374,19],[374,20,374,21],[372,9,372,10],[372,11,372,12],[376,18,376,19],[376,20,376,21],[378,20,378,21],[377,1,377,6],[377,7,377,8],[371,13,371,14],[371,15,371,16],[369,18,369,19],[369,20,369,21],[370,13,370,14],[370,15,370,16],[370,18,370,19],[370,20,370,21],[373,9,373,10],[374,1,374,6],[374,7,374,8],[374,9,374,10],[374,11,374,12],[371,1,371,6],[371,7,371,8],[371,9,371,10],[371,11,371,12],[372,1,373,8],[371,18,371,19],[371,20,371,21],[369,9,369,10],[369,11,369,12],[369,13,369,14],[369,15,369,16],[368,20,368,21],[370,1,370,6],[370,7,370,8],[370,9,370,10],[370,11,370,12],[369,1,369,6],[369,7,369,8],[368,1,368,2],[368,3,368,6],[364,20,364,21],[365,1,365,6],[365,7,365,8],[365,9,365,10],[365,11,365,12],[365,13,365,14],[365,15,365,16],[366,18,366,19],[366,20,366,21],[365,18,365,19],[365,20,365,21],[364,1,364,6],[368,7,368,8],[368,9,368,10],[368,11,368,12],[364,18,364,19],[364,7,364,8],[361,7,361,8],[361,9,361,10],[361,11,361,12],[361,13,361,14],[361,15,361,16],[362,1,362,6],[362,7,362,8],[362,9,362,10],[362,11,362,12],[362,18,362,19],[368,13,368,14],[368,15,368,16],[364,13,364,14],[364,15,364,16],[366,15,366,16],[364,9,364,10],[364,11,364,12],[368,18,368,19],[362,20,362,21],[363,1,363,6],[363,7,363,8],[363,9,363,10],[363,11,363,12],[363,13,363,14],[363,15,363,16],[363,18,363,19],[363,20,363,21],[358,1,358,6],[358,7,358,8],[358,9,358,10],[358,11,358,12],[358,13,358,14],[358,15,358,16],[358,18,358,19],[358,20,358,21],[361,20,361,21],[359,1,360,8],[359,9,359,10],[359,11,359,12],[359,13,359,14],[359,15,360,16],[359,18,360,19],[360,9,360,10],[360,11,360,12],[360,13,360,14],[361,18,361,19],[359,20,360,21],[362,13,362,14],[362,15,362,16],[361,1,361,6],[354,1,354,6],[355,7,355,8],[355,9,355,10],[355,11,355,12],[355,18,355,19],[356,1,356,6],[356,7,356,8],[356,9,356,10],[356,11,356,12],[357,13,357,14],[357,15,357,16],[357,1,357,6],[357,7,357,8],[357,9,357,10],[357,11,357,12],[355,20,355,21],[356,13,356,14],[356,15,356,16],[356,18,356,19],[356,20,356,21],[355,13,355,14],[355,15,355,16],[357,18,357,19],[357,20,357,21],[350,1,350,6],[350,7,350,8],[350,9,350,10],[350,11,350,12],[350,13,350,14],[350,15,350,16],[350,18,350,19],[350,20,350,21],[352,18,352,19],[352,20,352,21],[351,1,351,6],[351,7,351,8],[351,9,351,10],[351,11,351,12],[351,13,351,14],[351,15,351,16],[353,20,353,21],[351,18,351,19],[351,20,351,21],[352,1,352,6],[352,7,352,8],[352,9,352,10],[352,11,352,12],[352,13,352,14],[352,15,352,16],[353,1,353,9],[353,10,353,13],[353,15,353,16],[353,18,353,19],[346,1,346,6],[346,7,346,8],[346,9,346,10],[346,11,346,12],[346,13,346,14],[346,15,346,16],[346,18,346,19],[346,20,346,21],[349,13,349,14],[349,15,349,16],[347,1,348,8],[347,9,347,10],[347,11,347,12],[347,13,347,14],[347,15,348,16],[349,1,349,6],[349,7,349,8],[349,9,349,10],[349,11,349,12],[347,20,348,21],[348,9,348,10],[348,11,348,12],[348,13,348,14],[347,18,348,19],[349,18,349,19],[349,20,349,21],[344,20,344,21],[342,15,342,16],[342,18,342,19],[342,20,342,21],[345,13,345,14],[345,15,345,16],[343,20,343,21],[344,18,344,19],[344,1,344,6],[344,7,344,8],[344,9,344,10],[344,11,344,12],[344,13,344,14],[344,15,344,16],[345,1,345,6],[345,7,345,8],[345,9,345,10],[345,11,345,12],[345,18,345,19],[345,20,345,21],[341,1,341,21],[338,18,338,19],[338,20,338,21],[339,1,339,6],[339,7,339,8],[339,9,339,10],[339,11,339,12],[339,13,339,14],[339,15,339,16],[340,1,340,9],[340,10,340,13],[340,15,340,16],[340,18,340,19],[343,13,343,14],[343,15,343,16],[343,18,343,19],[342,1,342,2],[342,3,342,6],[342,7,342,8],[342,9,342,10],[342,11,342,12],[342,13,342,14],[343,1,343,6],[343,7,343,8],[343,9,343,10],[343,11,343,12],[337,1,337,6],[337,7,337,8],[337,9,337,10],[337,11,337,12],[337,13,337,14],[337,15,337,16],[337,18,337,19],[337,20,337,21],[339,18,339,19],[339,20,339,21],[338,1,338,6],[338,7,338,8],[338,9,338,10],[338,11,338,12],[338,13,338,14],[338,15,338,16],[340,20,340,21],[336,13,336,14],[336,15,336,16],[334,1,335,8],[334,9,334,10],[334,11,334,12],[334,13,334,14],[334,15,335,16],[336,1,336,6],[336,7,336,8],[336,9,336,10],[336,11,336,12],[334,20,335,21],[335,9,335,10],[335,11,335,12],[335,13,335,14],[334,18,335,19],[336,18,336,19],[336,20,336,21],[332,13,332,14],[332,15,332,16],[330,20,330,21],[331,18,331,19],[331,1,331,6],[331,7,331,8],[331,9,331,10],[331,11,331,12],[331,13,331,14],[331,15,331,16],[332,1,332,6],[332,7,332,8],[332,9,332,10],[332,11,332,12],[332,18,332,19],[332,20,332,21],[333,1,333,6],[333,7,333,8],[333,9,333,10],[333,11,333,12],[333,13,333,14],[333,15,333,16],[333,18,333,19],[333,20,333,21],[330,13,330,14],[330,15,330,16],[330,18,330,19],[329,1,329,2],[329,3,329,6],[329,7,329,8],[329,9,329,10],[329,11,329,12],[329,13,329,14],[330,1,330,6],[330,7,330,8],[330,9,330,10],[330,11,330,12],[331,20,331,21],[329,15,329,16],[329,18,329,19],[329,20,329,21],[324,1,324,6],[324,7,324,8],[324,9,324,10],[324,11,324,12],[324,13,324,14],[324,15,324,16],[324,18,324,19],[324,20,324,21],[326,18,326,19],[326,20,326,21],[325,1,325,6],[325,7,325,8],[325,9,325,10],[325,11,325,12],[325,13,325,14],[325,15,325,16],[327,20,327,21],[325,18,325,19],[325,20,325,21],[326,1,326,6],[326,7,326,8],[326,9,326,10],[326,11,326,12],[326,13,326,14],[326,15,326,16],[327,1,327,9],[327,10,327,13],[327,15,327,16],[327,18,327,19],[323,13,323,14],[323,15,323,16],[321,1,322,8],[321,9,321,10],[321,11,321,12],[321,13,321,14],[321,15,322,16],[323,1,323,6],[323,7,323,8],[323,9,323,10],[323,11,323,12],[321,20,322,21],[322,9,322,10],[322,11,322,12],[322,13,322,14],[321,18,322,19],[323,18,323,19],[323,20,323,21],[319,13,319,14],[319,15,319,16],[317,20,317,21],[318,18,318,19],[318,1,318,6],[318,7,318,8],[318,9,318,10],[318,11,318,12],[318,13,318,14],[318,15,318,16],[319,1,319,6],[319,7,319,8],[319,9,319,10],[319,11,319,12],[319,18,319,19],[319,20,319,21],[320,1,320,6],[320,7,320,8],[320,9,320,10],[320,11,320,12],[320,13,320,14],[320,15,320,16],[320,18,320,19],[320,20,320,21],[317,13,317,14],[317,15,317,16],[317,18,317,19],[316,1,316,2],[316,3,316,6],[316,7,316,8],[316,9,316,10],[316,11,316,12],[316,13,316,14],[317,1,317,6],[317,7,317,8],[317,9,317,10],[317,11,317,12],[318,20,318,21],[316,15,316,16],[316,18,316,19],[316,20,316,21],[311,1,311,6],[311,7,311,8],[311,9,311,10],[311,11,311,12],[311,13,311,14],[311,15,311,16],[311,18,311,19],[311,20,311,21],[313,18,313,19],[313,20,313,21],[312,1,312,6]],"merged_total":2507,"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,"BILANCE (2. gads)"]
[null,{"$f":"IF('Naudas plūsma'!F1=\"\",\"\",\"Aizņēmējs: \"&'Naudas plūsma'!F1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"LVL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datums:",null,null,null,null,null,null,null,"EUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aizņēmējs",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"IF(AND(X44=0,X108=0,X125=0,X154=0),0,1)","v":0}]
[null,"Ilgtermiņa ieguldījumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X42","v":0}]
[null,"Nekustamais īpašums (zemes gabali, ēkas, būves)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Adrese vai atrašanās vieta",null,null,null,null,null,null,null,null,null,"Ierakstīts zemesgrāmatā",null,"Platība, ha/m2",null,{"$f":"\"Vērtība, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Vērtība, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X13","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,{"$f":"IF(AND(B9=\"\",N9=\"\",P9=\"\",S9=\"\",U9=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B10=\"\",N10=\"\",P10=\"\",S10=\"\",U10=\"\"),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,{"$f":"IF(AND(B11=\"\",N11=\"\",P11=\"\",S11=\"\",U11=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B12=\"\",N12=\"\",P12=\"\",S12=\"\",U12=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P9:Q12)","v":0},null,null,{"$f":"SUM(S9:T12)","v":0},null,{"$f":"SUM(U9:V12)","v":0},null,null,{"$f":"IF(OR(X9=1,X10=1,X11=1,X12=1),1,0)","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,{"$f":"X13","v":0}]
[null,"Vaislas un ražošanas mājlopi (izņemot nobarojamos mājlopus)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X21","v":0}]
[null,"Mājlopi",null,null,null,"Šķirne",null,"Vecums",null,"Daudzums",null,"Svars/vien.",null,"Vērtība/vien.",null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J17*L17*N17","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B17=\"\",F17=\"\",H17=\"\",J17=\"\",L17=\"\",N17=\"\",S17=\"\",U17=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J18*L18*N18","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B18=\"\",F18=\"\",H18=\"\",J18=\"\",L18=\"\",N18=\"\",S18=\"\",U18=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J19*L19*N19","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B19=\"\",F19=\"\",H19=\"\",J19=\"\",L19=\"\",N19=\"\",S19=\"\",U19=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J20*L20*N20","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B20=\"\",F20=\"\",H20=\"\",J20=\"\",L20=\"\",N20=\"\",S20=\"\",U20=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P17:Q20)","v":0},null,null,{"$f":"SUM(S17:T20)","v":0},null,{"$f":"SUM(U17:V20)","v":0},null,null,{"$f":"IF(OR(X17=1,X18=1,X19=1,X20=1),1,0)","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,{"$f":"X21","v":0}]
[null,"Tehnoloģiskās iekārtas un mašīnas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X31","v":0}]
[null,"Nosaukums",null,null,null,null,null,"Marka",null,"Stāvoklis*",null,"Izgat. gads",null,"Tehniskā pase",null,{"$f":"\"Vērtība, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Vērtība, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X31","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,{"$f":"IF(AND(B25=\"\",H25=\"\",J25=\"\",L25=\"\",P25=\"\",S25=\"\",U25=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P25:Q30)","v":0},null,null,{"$f":"SUM(S25:T30)","v":0},null,{"$f":"SUM(U25:V30)","v":0},null,null,{"$f":"IF(OR(X25=1,X26=1,X27=1,X28=1,X29=1,X30=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X31","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,{"$f":"X31","v":0}]
[null,"Citi ilgtermiņa ieguldījumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X40","v":0}]
[null,"Nosaukums",null,null,null,null,null,null,null,null,null,null,null,"Izgatav. gads",null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X40","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,{"$f":"IF(AND(B36=\"\",N36=\"\",P36=\"\",S36=\"\",U36=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B37=\"\",N37=\"\",P37=\"\",S37=\"\",U37=\"\"),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,{"$f":"IF(AND(B38=\"\",N38=\"\",P38=\"\",S38=\"\",U38=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B39=\"\",N39=\"\",P39=\"\",S39=\"\",U39=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P36:Q39)","v":0},null,null,{"$f":"SUM(S36:T39)","v":0},null,{"$f":"SUM(U36:V39)","v":0},null,null,{"$f":"IF(OR(X36=1,X37=1,X38=1,X39=1),1,0)","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,{"$f":"X40","v":0}]
[null,"Ilgtermiņa ieguldījumi kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P13+P21+P31+P40)","v":0},null,null,{"$f":"SUM(S13+S21+S31+S40)","v":0},null,{"$f":"SUM(U13+U21+U31+U40)","v":0},null,null,{"$f":"IF(OR(X13=1,X21=1,X31=1,X40=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X42","v":0}]
[null,"Ilgtermiņa ieguldījumi kopā ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P44=\"\",S44=\"\",U44=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X44","v":0}]
[null,"Īstermiņa aktīvi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X106","v":0}]
[null,"Krājumi ražošanai (sēklas, lopbarība, degviela u.c. izejvielas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X53","v":0}]
[null,"Nosaukums",null,null,null,null,null,null,"Daudzums",null,"Mērvienība",null,{"$f":"\"Vienības pašizmaksa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Vienības pašizmaksa, EUR"},null,null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I49*M49","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B49=\"\",I49=\"\",K49=\"\",M49=\"\",S49=\"\",U49=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I50*M50","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B50=\"\",I50=\"\",K50=\"\",M50=\"\",S50=\"\",U50=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I51*M51","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B51=\"\",I51=\"\",K51=\"\",M51=\"\",S51=\"\",U51=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I52*M52","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B52=\"\",I52=\"\",K52=\"\",M52=\"\",S52=\"\",U52=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P49:Q52)","v":0},null,null,{"$f":"SUM(S49:T52)","v":0},null,{"$f":"SUM(U49:V52)","v":0},null,null,{"$f":"IF(OR(X49=1,X50=1,X51=1,X52=1),1,0)","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,{"$f":"X53","v":0}]
[null,"Nobarojamie mājlopi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X61","v":0}]
[null,"Nosaukums",null,null,null,null,null,"Realiz. datums",null,"Daudzums",null,"Svars, kg",null,"Pašizmaksa/kg",null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J57*L57*N57","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B57=\"\",H57=\"\",J57=\"\",L57=\"\",N57=\"\",S57=\"\",U57=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J58*L58*N58","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B58=\"\",H58=\"\",J58=\"\",L58=\"\",N58=\"\",S58=\"\",U58=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J59*L59*N59","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B59=\"\",H59=\"\",J59=\"\",L59=\"\",N59=\"\",S59=\"\",U59=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J60*L60*N60","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B60=\"\",H60=\"\",J60=\"\",L60=\"\",N60=\"\",S60=\"\",U60=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P57:Q60)","v":0},null,null,{"$f":"SUM(S57:T60)","v":0},null,{"$f":"SUM(U57:V60)","v":0},null,null,{"$f":"IF(OR(X57=1,X58=1,X59=1,X60=1),1,0)","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,{"$f":"X61","v":0}]
[null,"Ieguldījumi augkopībā",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X70","v":0}]
[null,"Nosaukums",null,null,null,null,null,"Veiktā darbība",null,null,null,"Platība, ha",null,"Ieguldījums/ha",null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L65*N65","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B65=\"\",H65=\"\",L65=\"\",N65=\"\",S65=\"\",U65=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L66*N66","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B66=\"\",H66=\"\",L66=\"\",N66=\"\",S66=\"\",U66=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L67*N67","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B67=\"\",H67=\"\",L67=\"\",N67=\"\",S67=\"\",U67=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68*N68","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B68=\"\",H68=\"\",L68=\"\",N68=\"\",S68=\"\",U68=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L69*N69","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B69=\"\",H69=\"\",L69=\"\",N69=\"\",S69=\"\",U69=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P65:Q69)","v":0},null,null,{"$f":"SUM(S65:T69)","v":0},null,{"$f":"SUM(U65:V69)","v":0},null,null,{"$f":"IF(OR(X65=1,X66=1,X67=1,X68=1,X69=1),1,0)","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,{"$f":"X70","v":0}]
[null,"Gatavie ražojumi un preces pārdošanai",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X79","v":0}]
[null,"Nosaukums",null,null,null,null,null,"Realiz. datums",null,"Daudzums",null,"Mērvienība",null,{"$f":"\"Cena, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Cena, EUR"},null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J74*N74","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B74=\"\",H74=\"\",J74=\"\",L74=\"\",N74=\"\",S74=\"\",U74=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J75*N75","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B75=\"\",H75=\"\",J75=\"\",L75=\"\",N75=\"\",S75=\"\",U75=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J76*N76","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B76=\"\",H76=\"\",J76=\"\",L76=\"\",N76=\"\",S76=\"\",U76=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J77*N77","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B77=\"\",H77=\"\",J77=\"\",L77=\"\",N77=\"\",S77=\"\",U77=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J78*N78","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B78=\"\",H78=\"\",J78=\"\",L78=\"\",N78=\"\",S78=\"\",U78=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P74:Q78)","v":0},null,null,{"$f":"SUM(S74:T78)","v":0},null,{"$f":"SUM(U74:V78)","v":0},null,null,{"$f":"IF(OR(X74=1,X75=1,X76=1,X77=1,X78=1),1,0)","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,{"$f":"X79","v":0}]
[null,"Debitori (atgūstami 12 mēnešu laikā)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X89","v":0}]
[null,"Debitors",null,null,null,null,null,null,null,"Par ko?",null,"Kad bija jāsaņem?",null,"Plānots saņemt",null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X89","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,{"$f":"IF(AND(B83=\"\",J83=\"\",L83=\"\",N83=\"\",P83=\"\",S83=\"\",U83=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P83:Q88)","v":0},null,null,{"$f":"SUM(S83:T88)","v":0},null,{"$f":"SUM(U83:V88)","v":0},null,null,{"$f":"IF(OR(X83=1,X84=1,X85=1,X86=1,X87=1,X88=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X89","v":0}]
[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,{"$f":"X97","v":0}]
[null,"Nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X97","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,{"$f":"IF(AND(B93=\"\",P93=\"\",S93=\"\",U93=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B94=\"\",P94=\"\",S94=\"\",U94=\"\"),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,{"$f":"IF(AND(B95=\"\",P95=\"\",S95=\"\",U95=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B96=\"\",P96=\"\",S96=\"\",U96=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P93:Q96)","v":0},null,null,{"$f":"SUM(S93:T96)","v":0},null,{"$f":"SUM(U93:V96)","v":0},null,null,{"$f":"IF(OR(X93=1,X94=1,X95=1,X96=1),1,0)","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,{"$f":"X97","v":0}]
[null,"Naudas līdzekļi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X104","v":0}]
[null,"Bankas nosaukums vai kase",null,null,null,null,null,null,null,null,null,"Konta Nr.",null,null,null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X104","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,{"$f":"IF(AND(B101=\"\",L101=\"\",P101=\"\",S101=\"\",U101=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B102=\"\",L102=\"\",P102=\"\",S102=\"\",U102=\"\"),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,{"$f":"IF(AND(B103=\"\",L103=\"\",P103=\"\",S103=\"\",U103=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P101:Q103)","v":0},null,null,{"$f":"SUM(S101:T103)","v":0},null,{"$f":"SUM(U101:V103)","v":0},null,null,{"$f":"IF(OR(X101=1,X102=1,X103=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X104","v":0}]
[null,"Īstermiņa aktīvi kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P53+P70+P61+P79+P89+P97+P104","v":0},null,null,{"$f":"S53+S70+S61+S79+S89+S97+S104","v":0},null,{"$f":"U53+U70+U61+U79+U89+U97+U104","v":0},null,null,{"$f":"IF(OR(X53=1,X61=1,X70=1,X79=1,X89=1,X97=1,X104=1),1,0)","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,{"$f":"X106","v":0}]
[null,"Īstermiņa aktīvi kopā ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P108=\"\",S108=\"\",U108=\"\"),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,{"$f":"X108","v":0}]
[null,"Ilgtermiņa ieguldījumi un īstermiņa aktīvi kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Y$4=TRUE,P44+P108,P42+P106)","v":0},null,null,{"$f":"IF($Y$4=TRUE,S44+S108,S42+S106)","v":0},null,{"$f":"IF($Y$4=TRUE,U44+U108,U42+U106)","v":0},null,null,{"$f":"IF(OR(X42=1,X44=1,X106=1,X108=1),1,0)","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,{"$f":"X110","v":0}]
[null,"Ilgtermiņa kreditori",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X123","v":0}]
[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,{"$f":"X123","v":0}]
[null,"Kreditors",null,null,null,null,null,null,"Par ko?",null,null,"Līguma Nr.",null,"Gala atmaks. term.",null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X123","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,{"$f":"IF(AND(B115=\"\",I115=\"\",L115=\"\",N115=\"\",P115=\"\",S115=\"\",U115=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B116=\"\",I116=\"\",L116=\"\",N116=\"\",P116=\"\",S116=\"\",U116=\"\"),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,0]
[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,0]
[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,0]
[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,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P115:Q122)","v":0},null,null,{"$f":"SUM(S115:T122)","v":0},null,{"$f":"SUM(U115:V122)","v":0},null,null,{"$f":"IF(OR(X115=1,X116=1,X117=1,X118=1,X119=1,X120=1,X121=1,X122=1),1,0)","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,{"$f":"X123","v":0}]
[null,"Ilgtermiņa kreditori kopā ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P125=\"\",S125=\"\",U125=\"\"),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,{"$f":"X125","v":0}]
[null,"Īstermiņa kreditori",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X152","v":0}]
[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,{"$f":"X138","v":0}]
[null,"Kreditors",null,null,null,null,null,null,null,null,"Līguma Nr.",null,null,"Maksājuma datums",null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X138","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,{"$f":"IF(AND(B130=\"\",K130=\"\",N130=\"\",P130=\"\",S130=\"\",U130=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B131=\"\",K131=\"\",N131=\"\",P131=\"\",S131=\"\",U131=\"\"),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,0]
[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,0]
[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,0]
[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,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P130:Q137)","v":0},null,null,{"$f":"SUM(S130:T137)","v":0},null,{"$f":"SUM(U130:V137)","v":0},null,null,{"$f":"IF(OR(X130=1,X131=1,X132=1,X133=1,X134=1,X135=1,X136=1,X137=1),1,0)","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,{"$f":"X138","v":0}]
[null,"Parādi piegādātājiem un citi īstermiņa parādi (elektrība, nodokļi, telefons, darba alga utt.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X150","v":0}]
[null,"Kam?",null,null,null,null,null,null,null,null,"Līguma Nr.",null,null,"Maksājuma datums",null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X150","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,{"$f":"IF(AND(B142=\"\",K142=\"\",N142=\"\",P142=\"\",S142=\"\",U142=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B143=\"\",K143=\"\",N143=\"\",P143=\"\",S143=\"\",U143=\"\"),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,0]
[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,0]
[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,0]
[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,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P142:Q149)","v":0},null,null,{"$f":"SUM(S142:T149)","v":0},null,{"$f":"SUM(U142:V149)","v":0},null,null,{"$f":"IF(OR(X142=1,X143=1,X144=1,X145=1,X146=1,X147=1,X148=1,X149=1),1,0)","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,{"$f":"X150","v":0}]
[null,"Īstermiņa kreditori kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P138+P150","v":0},null,null,{"$f":"S138+S150","v":0},null,{"$f":"U138+U150","v":0},null,null,{"$f":"IF(OR(X138=1,X150=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X152","v":0}]
[null,"Īstermiņa kreditori kopā ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P154=\"\",S154=\"\",U154=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X154","v":0}]
[null,"Kreditori kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Y$4=TRUE,P125+P154,P123+P152)","v":0},null,null,{"$f":"IF($Y$4=TRUE,S125+S154,S123+S152)","v":0},null,{"$f":"IF($Y$4=TRUE,U125+U154,U123+U152)","v":0},null,null,{"$f":"IF(OR(X123=1,X125=1,X152=1,X154=1),1,0)","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,{"$f":"X156","v":0}]
[null,"Ražošanas vēsture",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X159","v":0}]
[null,null,null,null,null,null,null,".gads",null,null,null,".gads",null,null,null,".gads",null,null,null,null,".gads",null,null,{"$f":"IF(OR(X160=1,X170=1,X180=1,X183=1),1,0)","v":0}]
[null,"Lauksaimniecības produkcijas veids",null,null,null,"ha",null,"t/ha",null,"ha",null,"t/ha",null,"ha",null,"t/ha",null,null,"ha",null,"t/ha",null,null,{"$f":"IF(OR(X161=1,X162=1,X163=1,X164=1,X165=1,X166=1,X167=1,X168=1),1,0)","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,{"$f":"IF(AND(B161=\"\",F161=\"\",H161=\"\",J161=\"\",L161=\"\",N161=\"\",P161=\"\",S161=\"\",U161=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B162=\"\",F162=\"\",H162=\"\",J162=\"\",L162=\"\",N162=\"\",P162=\"\",S162=\"\",U162=\"\"),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,0]
[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,0]
[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,0]
[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,{"$f":"X160","v":0}]
[null,"Nobarojamie lopi",null,null,null,"Daudzums",null,"Kopā, kg",null,"Daudzums",null,"Kopā, kg",null,"Daudzums",null,"Kopā, kg",null,null,"Daudzums",null,"Kopā, kg",null,null,{"$f":"IF(OR(X171=1,X172=1,X173=1,X174=1,X175=1,X176=1,X177=1,X178=1),1,0)","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,{"$f":"IF(AND(B171=\"\",F171=\"\",H171=\"\",J171=\"\",L171=\"\",N171=\"\",P171=\"\",S171=\"\",U171=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B172=\"\",F172=\"\",H172=\"\",J172=\"\",L172=\"\",N172=\"\",P172=\"\",S172=\"\",U172=\"\"),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,0]
[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,0]
[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,0]
[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,{"$f":"X170","v":0}]
[null,"Piens",null,null,null,"Daudzums",null,"kg/govs",null,"Daudzums",null,"kg/govs",null,"Daudzums",null,"kg/govs",null,null,"Daudzums",null,"kg/govs",null,null,{"$f":"X181","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,{"$f":"IF(AND(B181=\"\",F181=\"\",H181=\"\",J181=\"\",L181=\"\",N181=\"\",P181=\"\",S181=\"\",U181=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X180","v":0}]
[null,"Citi ieņēmumu veidi, t.sk., subsīdijas un atbalsta maksājumi, atmaksātais akcīzes nodoklis",null,null,null,null,null,null,null,{"$f":"IF(F159=\"\",\"\",F159&\". Gads.\")&\" Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":" Summa, EUR"},null,null,{"$f":"IF(J159=\"\",\"\",J159&\". Gads.\")&\" Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":" Summa, EUR"},null,null,{"$f":"IF(N159=\"\",\"\",N159&\". Gads.\")&\" Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":" Summa, EUR"},null,null,null,{"$f":"IF(S159=\"\",\"\",S159&\". Gads.\")&\" Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":" Summa, EUR"},null,null,null,{"$f":"IF(OR(X184=1,X185=1,X186=1,X187=1,X188=1),1,0)","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,{"$f":"IF(AND(B184=\"\",J184=\"\",M184=\"\",P184=\"\",T184=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B185=\"\",J185=\"\",M185=\"\",P185=\"\",T185=\"\"),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,{"$f":"IF(AND(B186=\"\",J186=\"\",M186=\"\",P186=\"\",T186=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B187=\"\",J187=\"\",M187=\"\",P187=\"\",T187=\"\"),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,{"$f":"IF(AND(B188=\"\",J188=\"\",M188=\"\",P188=\"\",T188=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X183","v":0}]
[null,"Produkcijas realizācija",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X191=1,X192=1,X193=1,X194=1,X195=1,X196=1,X197=1,X198=1),1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B192=\"\",0,1)","v":1}]
[null,"Ir noslēgti realizācijas līgumi, nodomu protokoli",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y191=TRUE,Z191=TRUE),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B193=\"\",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,{"$f":"IF(B194=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B195=\"\",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,{"$f":"IF(B196=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B197=\"\",0,1)","v":0}]
[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,{"$f":"IF(OR(X199=1,X200=1,X201=1,X202=1,X203=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B199=\"\",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,{"$f":"IF(B200=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B201=\"\",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,{"$f":"IF(B202=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B203=\"\",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,{"$f":"X190","v":1}]
[null,"Saimniecības ieņēmumu bez PVN prognoze turpmākiem 12 mēnešiem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X248","v":1}]
[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,{"$f":"X218","v":0}]
[null,null,null,null,null,null,null,null,"Platība, ha","Ražība, ha","(AxB) Kopā, t","Patērēs pašu vajadzībām un sēklai, t","Patērēs lopbarībai, t","(C-D-E) Realiz. apjoms, t",{"$f":"\"Prognozētā cena, \"&IF($X$2=2,\"EUR\",\"LVL\")&\"/t\"","v":"Prognozētā cena, EUR/t"},{"$f":"\"(FxG) Prognozētie ieņēmumi, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"(FxG) Prognozētie ieņēmumi, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X218","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I208*J208","v":0},null,null,{"$f":"K208-L208-M208","v":0},null,{"$f":"N208*O208","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B208=\"\",I208=\"\",J208=\"\",L208=\"\",M208=\"\",O208=\"\",S208=\"\",U208=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I209*J209","v":0},null,null,{"$f":"K209-L209-M209","v":0},null,{"$f":"N209*O209","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B209=\"\",I209=\"\",J209=\"\",L209=\"\",M209=\"\",O209=\"\",S209=\"\",U209=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P208:Q217)","v":0},null,null,{"$f":"SUM(S208:T217)","v":0},null,{"$f":"SUM(U208:V217)","v":0},null,null,{"$f":"IF(OR(X208=1,X209=1,X210=1,X211=1,X212=1,X213=1,X214=1,X215=1,X216=\"\",X217=\"\"),1,0)","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,{"$f":"X218","v":0}]
[null,"Prognozētā mājlopu produkcija",null,null,null,null,null,null,null,"A","B","C","D","E","F","G",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X226","v":0}]
[null,null,null,null,null,null,null,null,null,"Daudzums","Vidējais svars, kg/vienība","(AxB) Kopā, kg","Patērēts pašu vajadzībām, kg","(C-D) Realiz. apjoms, kg",{"$f":"\"Prognozētā cena, \"&IF($X$2=2,\"EUR\",\"LVL\")&\"/kg\"","v":"Prognozētā cena, EUR/kg"},{"$f":"\"(ExF) Prognozētie ieņēmumi, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"(ExF) Prognozētie ieņēmumi, EUR"},null,null,null,null,null,null,null,{"$f":"X226","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J222*K222","v":0},null,{"$f":"L222-M222","v":0},null,{"$f":"N222*O222","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B222=\"\",J222=\"\",K222=\"\",M222=\"\",O222=\"\",S222=\"\",U222=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J223*K223","v":0},null,{"$f":"L223-M223","v":0},null,{"$f":"N223*O223","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B223=\"\",J223=\"\",K223=\"\",M223=\"\",O223=\"\",S223=\"\",U223=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J224*K224","v":0},null,{"$f":"L224-M224","v":0},null,{"$f":"N224*O224","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B224=\"\",J224=\"\",K224=\"\",M224=\"\",O224=\"\",S224=\"\",U224=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J225*K225","v":0},null,{"$f":"L225-M225","v":0},null,{"$f":"N225*O225","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B225=\"\",J225=\"\",K225=\"\",M225=\"\",O225=\"\",S225=\"\",U225=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P222:Q225)","v":0},null,null,{"$f":"SUM(S222:T225)","v":0},null,{"$f":"SUM(U222:V225)","v":0},null,null,{"$f":"IF(OR(X222=1,X223=1,X224=1,X225=1),1,0)","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,{"$f":"X226","v":0}]
[null,"Prognozētā piena produkcija",null,null,null,null,null,null,"Tauku %","A","B","C","D","E","F","G",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X230","v":1}]
[null,null,null,null,null,null,null,null,null,"Slaucamo govju skaits, vienības","Vidējais izslaukums, kg/vienība","(AxB) Kopā, t","Patērēts pašu vajadzībām, t","(C-D) Realiz. apjoms, t",{"$f":"\"Prognozētā cena, \"&IF($X$2=2,\"EUR\",\"LVL\")&\"/t\"","v":"Prognozētā cena, EUR/t"},{"$f":"\"(ExF) Prognozētie ieņēmumi, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"(ExF) Prognozētie ieņēmumi, EUR"},null,null,null,null,null,null,null,{"$f":"X230","v":1}]
[null,"Piens",null,null,null,null,null,null,null,null,null,{"$f":"(J230*K230)/1000","v":0},null,{"$f":"L230-M230","v":0},null,{"$f":"N230*O230","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B230=\"\",I230=\"\",J230=\"\",K230=\"\",M230=\"\",O230=\"\",S230=\"\",U230=\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X230","v":1}]
[null,"Citi ieņēmumu veidi, pakalpojumi citām saimniecībām (aprakstīt ieņēmumu avotus, apjomu un cenu)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Prognozētie ieņēmumi, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Prognozētie ieņēmumi, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X238","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,{"$f":"IF(AND(B233=\"\",P233=\"\",S233=\"\",U233=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B234=\"\",P234=\"\",S234=\"\",U234=\"\"),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,{"$f":"IF(AND(B235=\"\",P235=\"\",S235=\"\",U235=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B236=\"\",P236=\"\",S236=\"\",U236=\"\"),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,{"$f":"IF(AND(B237=\"\",P237=\"\",S237=\"\",U237=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P233:Q237)","v":0},null,null,{"$f":"SUM(S233:T237)","v":0},null,{"$f":"SUM(U233:V237)","v":0},null,null,{"$f":"IF(OR(X233=1,X234=1,X235=1,X236=1,X237=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X238","v":0}]
[null,"Subsīdijas un atbalsta maksājumi, akcīzes nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Prognozētie ieņēmumi, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Prognozētie ieņēmumi, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X246","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,{"$f":"IF(AND(B241=\"\",P241=\"\",S241=\"\",U241=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B242=\"\",P242=\"\",S242=\"\",U242=\"\"),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,{"$f":"IF(AND(B243=\"\",P243=\"\",S243=\"\",U243=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B244=\"\",P244=\"\",S244=\"\",U244=\"\"),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,{"$f":"IF(AND(B245=\"\",P245=\"\",S245=\"\",U245=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P241:Q245)","v":0},null,null,{"$f":"SUM(S241:T245)","v":0},null,{"$f":"SUM(U241:V245)","v":0},null,null,{"$f":"IF(OR(X241=1,X242=1,X243=1,X244=1,X245=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X246","v":0}]
[null,"Saimniecības kopējie ieņēmumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P218+P226+P230+P238+P246","v":0},null,null,{"$f":"S218+S226+S230+S238+S246","v":0},null,{"$f":"U218+U226+U230+U238+U246","v":0},null,null,{"$f":"IF(OR(X218=1,X226=1,X230=1,X238=1,X246=1),1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X248","v":1}]
[null,"Saimniecības izdevumu bez PVN prognoze turpmākiem 12 mēnešiem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X251","v":0}]
[null,"Mainīgās izmaksas (izņemot krājumos esošās izejvielas)\n\nKultūra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X263=1,X276=1,X289=1,X302=1,X315=1,X328=1,X341=1,X354=1,X367=1,X380=1,X393=1,X406=1,X418=1,X428=1),1,0)","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X263","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H253*L253*N253","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H253=\"\",J253=\"\",L253=\"\",N253=\"\",S253=\"\",U253=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H254*L254*N254","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H254=\"\",J254=\"\",L254=\"\",N254=\"\",S254=\"\",U254=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H255*L255*N255","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H255=\"\",J255=\"\",L255=\"\",N255=\"\",S255=\"\",U255=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H256*L256*N256","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H256=\"\",J256=\"\",L256=\"\",N256=\"\",S256=\"\",U256=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J258*L258*N258","v":0},null,null,null,null,null,null,null,{"$f":"X258","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,{"$f":"IF(AND(J258=\"\",L258=\"\",N258=\"\",S257=\"\",U257=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H259*L259*N259","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H259=\"\",J259=\"\",L259=\"\",N259=\"\",S259=\"\",U259=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H260*L260*N260","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H260=\"\",J260=\"\",L260=\"\",N260=\"\",S260=\"\",U260=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H261*L261*N261","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H261=\"\",J261=\"\",L261=\"\",N261=\"\",S261=\"\",U261=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H262*L262*N262","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H262=\"\",J262=\"\",L262=\"\",N262=\"\",S262=\"\",U262=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P253:Q262)","v":0},null,null,{"$f":"SUM(S253:T262)","v":0},null,{"$f":"SUM(U253:V262)","v":0},null,null,{"$f":"IF(OR(X253=1,X254=1,X255=1,X256=1,X258=1,X259=1,X260=1,X261=1,X262=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X263","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X276","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H266*L266*N266","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H266=\"\",J266=\"\",L266=\"\",N266=\"\",S266=\"\",U266=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H267*L267*N267","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H267=\"\",J267=\"\",L267=\"\",N267=\"\",S267=\"\",U267=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H268*L268*N268","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H268=\"\",J268=\"\",L268=\"\",N268=\"\",S268=\"\",U268=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H269*L269*N269","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H269=\"\",J269=\"\",L269=\"\",N269=\"\",S269=\"\",U269=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J271*L271*N271","v":0},null,null,null,null,null,null,null,{"$f":"X271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J271=\"\",L271=\"\",N271=\"\",S270=\"\",U270=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H272*L272*N272","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H272=\"\",J272=\"\",L272=\"\",N272=\"\",S272=\"\",U272=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H273*L273*N273","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H273=\"\",J273=\"\",L273=\"\",N273=\"\",S273=\"\",U273=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H274*L274*N274","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H274=\"\",J274=\"\",L274=\"\",N274=\"\",S274=\"\",U274=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H275*L275*N275","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H275=\"\",J275=\"\",L275=\"\",N275=\"\",S275=\"\",U275=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P266:Q275)","v":0},null,null,{"$f":"SUM(S266:T275)","v":0},null,{"$f":"SUM(U266:V275)","v":0},null,null,{"$f":"IF(OR(X266=1,X267=1,X268=1,X269=1,X271=1,X272=1,X273=1,X274=1,X275=1),1,0)","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,{"$f":"X276","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X289","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H279*L279*N279","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H279=\"\",J279=\"\",L279=\"\",N279=\"\",S279=\"\",U279=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H280*L280*N280","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H280=\"\",J280=\"\",L280=\"\",N280=\"\",S280=\"\",U280=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H281*L281*N281","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H281=\"\",J281=\"\",L281=\"\",N281=\"\",S281=\"\",U281=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H282*L282*N282","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H282=\"\",J282=\"\",L282=\"\",N282=\"\",S282=\"\",U282=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J284*L284*N284","v":0},null,null,null,null,null,null,null,{"$f":"X284","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,{"$f":"IF(AND(J284=\"\",L284=\"\",N284=\"\",S283=\"\",U283=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H285*L285*N285","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H285=\"\",J285=\"\",L285=\"\",N285=\"\",S285=\"\",U285=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H286*L286*N286","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H286=\"\",J286=\"\",L286=\"\",N286=\"\",S286=\"\",U286=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H287*L287*N287","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H287=\"\",J287=\"\",L287=\"\",N287=\"\",S287=\"\",U287=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H288*L288*N288","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H288=\"\",J288=\"\",L288=\"\",N288=\"\",S288=\"\",U288=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P279:Q288)","v":0},null,null,{"$f":"SUM(S279:T288)","v":0},null,{"$f":"SUM(U279:V288)","v":0},null,null,{"$f":"IF(OR(X279=1,X280=1,X281=1,X282=1,X284=1,X285=1,X286=1,X287=1,X288=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X289","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X302","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H292*L292*N292","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H292=\"\",J292=\"\",L292=\"\",N292=\"\",S292=\"\",U292=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H293*L293*N293","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H293=\"\",J293=\"\",L293=\"\",N293=\"\",S293=\"\",U293=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H294*L294*N294","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H294=\"\",J294=\"\",L294=\"\",N294=\"\",S294=\"\",U294=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H295*L295*N295","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H295=\"\",J295=\"\",L295=\"\",N295=\"\",S295=\"\",U295=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J297*L297*N297","v":0},null,null,null,null,null,null,null,{"$f":"X297","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J297=\"\",L297=\"\",N297=\"\",S296=\"\",U296=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H298*L298*N298","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H298=\"\",J298=\"\",L298=\"\",N298=\"\",S298=\"\",U298=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H299*L299*N299","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H299=\"\",J299=\"\",L299=\"\",N299=\"\",S299=\"\",U299=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H300*L300*N300","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H300=\"\",J300=\"\",L300=\"\",N300=\"\",S300=\"\",U300=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H301*L301*N301","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H301=\"\",J301=\"\",L301=\"\",N301=\"\",S301=\"\",U301=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P292:Q301)","v":0},null,null,{"$f":"SUM(S292:T301)","v":0},null,{"$f":"SUM(U292:V301)","v":0},null,null,{"$f":"IF(OR(X292=1,X293=1,X294=1,X295=1,X297=1,X298=1,X299=1,X300=1,X301=1),1,0)","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,{"$f":"X302","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X315","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H305*L305*N305","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H305=\"\",J305=\"\",L305=\"\",N305=\"\",S305=\"\",U305=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H306*L306*N306","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H306=\"\",J306=\"\",L306=\"\",N306=\"\",S306=\"\",U306=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H307*L307*N307","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H307=\"\",J307=\"\",L307=\"\",N307=\"\",S307=\"\",U307=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H308*L308*N308","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H308=\"\",J308=\"\",L308=\"\",N308=\"\",S308=\"\",U308=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J310*L310*N310","v":0},null,null,null,null,null,null,null,{"$f":"X310","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,{"$f":"IF(AND(J310=\"\",L310=\"\",N310=\"\",S309=\"\",U309=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H311*L311*N311","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H311=\"\",J311=\"\",L311=\"\",N311=\"\",S311=\"\",U311=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H312*L312*N312","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H312=\"\",J312=\"\",L312=\"\",N312=\"\",S312=\"\",U312=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H313*L313*N313","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H313=\"\",J313=\"\",L313=\"\",N313=\"\",S313=\"\",U313=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H314*L314*N314","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H314=\"\",J314=\"\",L314=\"\",N314=\"\",S314=\"\",U314=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P305:Q314)","v":0},null,null,{"$f":"SUM(S305:T314)","v":0},null,{"$f":"SUM(U305:V314)","v":0},null,null,{"$f":"IF(OR(X305=1,X306=1,X307=1,X308=1,X310=1,X311=1,X312=1,X313=1,X314=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X315","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X328","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H318*L318*N318","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H318=\"\",J318=\"\",L318=\"\",N318=\"\",S318=\"\",U318=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H319*L319*N319","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H319=\"\",J319=\"\",L319=\"\",N319=\"\",S319=\"\",U319=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H320*L320*N320","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H320=\"\",J320=\"\",L320=\"\",N320=\"\",S320=\"\",U320=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H321*L321*N321","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H321=\"\",J321=\"\",L321=\"\",N321=\"\",S321=\"\",U321=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J323*L323*N323","v":0},null,null,null,null,null,null,null,{"$f":"X323","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J323=\"\",L323=\"\",N323=\"\",S322=\"\",U322=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H324*L324*N324","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H324=\"\",J324=\"\",L324=\"\",N324=\"\",S324=\"\",U324=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H325*L325*N325","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H325=\"\",J325=\"\",L325=\"\",N325=\"\",S325=\"\",U325=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H326*L326*N326","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H326=\"\",J326=\"\",L326=\"\",N326=\"\",S326=\"\",U326=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H327*L327*N327","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H327=\"\",J327=\"\",L327=\"\",N327=\"\",S327=\"\",U327=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P318:Q327)","v":0},null,null,{"$f":"SUM(S318:T327)","v":0},null,{"$f":"SUM(U318:V327)","v":0},null,null,{"$f":"IF(OR(X318=1,X319=1,X320=1,X321=1,X323=1,X324=1,X325=1,X326=1,X327=1),1,0)","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,{"$f":"X328","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X341","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H331*L331*N331","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H331=\"\",J331=\"\",L331=\"\",N331=\"\",S331=\"\",U331=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H332*L332*N332","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H332=\"\",J332=\"\",L332=\"\",N332=\"\",S332=\"\",U332=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H333*L333*N333","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H333=\"\",J333=\"\",L333=\"\",N333=\"\",S333=\"\",U333=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*L334*N334","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H334=\"\",J334=\"\",L334=\"\",N334=\"\",S334=\"\",U334=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J336*L336*N336","v":0},null,null,null,null,null,null,null,{"$f":"X336","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,{"$f":"IF(AND(J336=\"\",L336=\"\",N336=\"\",S335=\"\",U335=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H337*L337*N337","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H337=\"\",J337=\"\",L337=\"\",N337=\"\",S337=\"\",U337=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H338*L338*N338","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H338=\"\",J338=\"\",L338=\"\",N338=\"\",S338=\"\",U338=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H339*L339*N339","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H339=\"\",J339=\"\",L339=\"\",N339=\"\",S339=\"\",U339=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H340*L340*N340","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H340=\"\",J340=\"\",L340=\"\",N340=\"\",S340=\"\",U340=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P331:Q340)","v":0},null,null,{"$f":"SUM(S331:T340)","v":0},null,{"$f":"SUM(U331:V340)","v":0},null,null,{"$f":"IF(OR(X331=1,X332=1,X333=1,X334=1,X336=1,X337=1,X338=1,X339=1,X340=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X341","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X354","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H344*L344*N344","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H344=\"\",J344=\"\",L344=\"\",N344=\"\",S344=\"\",U344=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H345*L345*N345","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H345=\"\",J345=\"\",L345=\"\",N345=\"\",S345=\"\",U345=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H346*L346*N346","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H346=\"\",J346=\"\",L346=\"\",N346=\"\",S346=\"\",U346=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H347*L347*N347","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H347=\"\",J347=\"\",L347=\"\",N347=\"\",S347=\"\",U347=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J349*L349*N349","v":0},null,null,null,null,null,null,null,{"$f":"X349","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J349=\"\",L349=\"\",N349=\"\",S348=\"\",U348=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H350*L350*N350","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H350=\"\",J350=\"\",L350=\"\",N350=\"\",S350=\"\",U350=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H351*L351*N351","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H351=\"\",J351=\"\",L351=\"\",N351=\"\",S351=\"\",U351=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H352*L352*N352","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H352=\"\",J352=\"\",L352=\"\",N352=\"\",S352=\"\",U352=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H353*L353*N353","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H353=\"\",J353=\"\",L353=\"\",N353=\"\",S353=\"\",U353=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P344:Q353)","v":0},null,null,{"$f":"SUM(S344:T353)","v":0},null,{"$f":"SUM(U344:V353)","v":0},null,null,{"$f":"IF(OR(X344=1,X345=1,X346=1,X347=1,X349=1,X350=1,X351=1,X352=1,X353=1),1,0)","v":0}]
[null,"Piena lopkopība",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X354","v":0}]
[null,null,null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš/ha",null,{"$f":"IF($X$2=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X367","v":0}]
[null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H357*L357*N357","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H357=\"\",J357=\"\",L357=\"\",N357=\"\",S357=\"\",U357=\"\"),0,1)","v":0}]
[null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H358*L358*N358","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H358=\"\",J358=\"\",L358=\"\",N358=\"\",S358=\"\",U358=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*L359*N359","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H359=\"\",J359=\"\",L359=\"\",N359=\"\",S359=\"\",U359=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J361*L361*N361","v":0},null,null,null,null,null,null,null,{"$f":"X361","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,{"$f":"IF(AND(J361=\"\",L361=\"\",N361=\"\",S360=\"\",U360=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H362*L362*N362","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H362=\"\",J362=\"\",L362=\"\",N362=\"\",S362=\"\",U362=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H363*L363*N363","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H363=\"\",J363=\"\",L363=\"\",N363=\"\",S363=\"\",U363=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H364*L364*N364","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H364=\"\",J364=\"\",L364=\"\",N364=\"\",S364=\"\",U364=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H365*L365*N365","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H365=\"\",J365=\"\",L365=\"\",N365=\"\",S365=\"\",U365=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H366*L366*N366","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H366=\"\",J366=\"\",L366=\"\",N366=\"\",S366=\"\",U366=\"\"),0,1)","v":0}]
[null,"Mājolpi",null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P357:Q366)","v":0},null,null,{"$f":"SUM(S357:T366)","v":0},null,{"$f":"SUM(U357:V366)","v":0},null,null,{"$f":"IF(OR(X357=1,X358=1,X359=1,X361=1,X362=1,X363=1,X364=1,X365=1,X366=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X367","v":0}]
[null,"Mājlopi",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,{"$f":"IF($X$2=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X380","v":0}]
[null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H370*L370*N370","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H370=\"\",J370=\"\",L370=\"\",N370=\"\",S370=\"\",U370=\"\"),0,1)","v":0}]
[null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H371*L371*N371","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H371=\"\",J371=\"\",L371=\"\",N371=\"\",S371=\"\",U371=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H372*L372*N372","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H372=\"\",J372=\"\",L372=\"\",N372=\"\",S372=\"\",U372=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J374*L374*N374","v":0},null,null,null,null,null,null,null,{"$f":"X374","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,{"$f":"IF(AND(J374=\"\",L374=\"\",N374=\"\",S373=\"\",U373=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H375*L375*N375","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H375=\"\",J375=\"\",L375=\"\",N375=\"\",S375=\"\",U375=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H376*L376*N376","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H376=\"\",J376=\"\",L376=\"\",N376=\"\",S376=\"\",U376=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H377*L377*N377","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H377=\"\",J377=\"\",L377=\"\",N377=\"\",S377=\"\",U377=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H378*L378*N378","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H378=\"\",J378=\"\",L378=\"\",N378=\"\",S378=\"\",U378=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H379*L379*N379","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H379=\"\",J379=\"\",L379=\"\",N379=\"\",S379=\"\",U379=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P370:Q379)","v":0},null,null,{"$f":"SUM(S370:T379)","v":0},null,{"$f":"SUM(U370:V379)","v":0},null,null,{"$f":"IF(OR(X370=1,X371=1,X372=1,X374=1,X375=1,X376=1,X377=1,X378=1,X379=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X380","v":0}]
[null,"Mājlopi",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,{"$f":"IF($X$2=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X393","v":0}]
[null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H383*L383*N383","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H383=\"\",J383=\"\",L383=\"\",N383=\"\",S383=\"\",U383=\"\"),0,1)","v":0}]
[null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H384*L384*N384","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H384=\"\",J384=\"\",L384=\"\",N384=\"\",S384=\"\",U384=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H385*L385*N385","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H385=\"\",J385=\"\",L385=\"\",N385=\"\",S385=\"\",U385=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J387*L387*N387","v":0},null,null,null,null,null,null,null,{"$f":"X387","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,{"$f":"IF(AND(J387=\"\",L387=\"\",N387=\"\",S386=\"\",U386=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H388*L388*N388","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H388=\"\",J388=\"\",L388=\"\",N388=\"\",S388=\"\",U388=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H389*L389*N389","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H389=\"\",J389=\"\",L389=\"\",N389=\"\",S389=\"\",U389=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H390*L390*N390","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H390=\"\",J390=\"\",L390=\"\",N390=\"\",S390=\"\",U390=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H391*L391*N391","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H391=\"\",J391=\"\",L391=\"\",N391=\"\",S391=\"\",U391=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H392*L392*N392","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H392=\"\",J392=\"\",L392=\"\",N392=\"\",S392=\"\",U392=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P383:Q392)","v":0},null,null,{"$f":"SUM(S383:T392)","v":0},null,{"$f":"SUM(U383:V392)","v":0},null,null,{"$f":"IF(OR(X383=1,X384=1,X385=1,X387=1,X388=1,X389=1,X390=1,X391=1,X392=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X393","v":0}]
[null,"Mājlopi",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,{"$f":"IF($X$2=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X406","v":0}]
[null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H396*L396*N396","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H396=\"\",J396=\"\",L396=\"\",N396=\"\",S396=\"\",U396=\"\"),0,1)","v":0}]
[null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H397*L397*N397","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H397=\"\",J397=\"\",L397=\"\",N397=\"\",S397=\"\",U397=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H398*L398*N398","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H398=\"\",J398=\"\",L398=\"\",N398=\"\",S398=\"\",U398=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J400*L400*N400","v":0},null,null,null,null,null,null,null,{"$f":"X400","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,{"$f":"IF(AND(J400=\"\",L400=\"\",N400=\"\",S399=\"\",U399=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H401*L401*N401","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H401=\"\",J401=\"\",L401=\"\",N401=\"\",S401=\"\",U401=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H402*L402*N402","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H402=\"\",J402=\"\",L402=\"\",N402=\"\",S402=\"\",U402=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H403*L403*N403","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H403=\"\",J403=\"\",L403=\"\",N403=\"\",S403=\"\",U403=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H404*L404*N404","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H404=\"\",J404=\"\",L404=\"\",N404=\"\",S404=\"\",U404=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H405*L405*N405","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H405=\"\",J405=\"\",L405=\"\",N405=\"\",S405=\"\",U405=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P396:Q405)","v":0},null,null,{"$f":"SUM(S396:T405)","v":0},null,{"$f":"SUM(U396:V405)","v":0},null,null,{"$f":"IF(OR(X396=1,X397=1,X398=1,X400=1,X401=1,X402=1,X403=1,X404=1,X405=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X406","v":0}]
[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,{"$f":"X418","v":0}]
[null,"Mājlopi",null,null,null,null,null,null,null,"Daudzums",null,"Svars",null,{"$f":"IF($X$2=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X418","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J410*L410*N410","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B410=\"\",J410=\"\",L410=\"\",N410=\"\",S410=\"\",U410=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J411*L411*N411","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B411=\"\",J411=\"\",L411=\"\",N411=\"\",S411=\"\",U411=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P410:Q417)","v":0},null,null,{"$f":"SUM(S410:T417)","v":0},null,{"$f":"SUM(U410:V417)","v":0},null,null,{"$f":"IF(OR(X410=1,X411=1,X412=1,X413=1,X414=1,X415=1,X416=1,X417=1),1,0)","v":0}]
[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,{"$f":"X418","v":0}]
[null,null,null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,{"$f":"IF($X$2=2,\"EUR\",\"LVL\")&\"/vien.\"","v":"EUR/vien."},null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X428","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H421*L421*N421","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H421=\"\",J421=\"\",L421=\"\",N421=\"\",S421=\"\",U421=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H422*L422*N422","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H422=\"\",J422=\"\",L422=\"\",N422=\"\",S422=\"\",U422=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J424*L424*N424","v":0},null,null,null,null,null,null,null,{"$f":"X424","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,{"$f":"IF(AND(J424=\"\",L424=\"\",N424=\"\",S423=\"\",U423=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H425*L425*N425","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H425=\"\",J425=\"\",L425=\"\",N425=\"\",S425=\"\",U425=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H426*L426*N426","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H426=\"\",J426=\"\",L426=\"\",N426=\"\",S426=\"\",U426=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H427*L427*N427","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H427=\"\",J427=\"\",L427=\"\",N427=\"\",S427=\"\",U427=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P421:Q427)","v":0},null,null,{"$f":"SUM(S421:T427)","v":0},null,{"$f":"SUM(U421:V427)","v":0},null,null,{"$f":"IF(OR(X421=1,X422=1,X424=1,X425=1,X426=1,X427=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X428","v":0}]
[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,{"$f":"X445","v":0}]
[null,"Lopu grupas (vienības)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X444","v":0}]
[null,null,null,"Skaits","KPV","PAKD","Skaits","KPV","PAKD","Skaits","KPV","PAKD","Skaits","KPV","PAKD","Skaits","KPV",null,"PAKD","Skaits","KPV","PAKD",null,{"$f":"X444","v":0}]
[null,"Krājumi perioda sākumā, daudzums",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D433=\"\",E433=\"\",F433=\"\",G433=\"\",H433=\"\",I433=\"\",J433=\"\",K433=\"\",L433=\"\",M433=\"\",N433=\"\",O433=\"\",P433=\"\",Q433=\"\",R433=\"\",T433=\"\",U433=\"\",V433=\"\"),0,1)","v":0}]
[null,"Piedzimuši",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Iepirkti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Ieskaitīti citā grupā ","+",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,0]
[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,0]
[null,"Krituši",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Krājumu atlikums",null,{"$f":"D433+D434+D435+D436-D437-D438-D439","v":0},{"$f":"E433+E434+E435+E436-E437-E438-E439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R433+R434+R435+R436-R437-R438-R439","v":0},null,0,0,0,null,{"$f":"IF(OR(X433=1,X434=1,X435=1,X436=1,X437=1,X438=1,X439=1),1,0)","v":0}]
[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,{"$f":"IF(AND(D441=\"\",E441=\"\",F441=\"\",G441=\"\",H441=\"\",I441=\"\",J441=\"\",K441=\"\",L441=\"\",M441=\"\",N441=\"\",O441=\"\",P441=\"\",Q441=\"\",R441=\"\",T441=\"\",U441=\"\",V441=\"\"),0,1)","v":0}]
[null,{"$f":"\"1 kg cena, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"1 kg cena, EUR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D442=\"\",E442=\"\",F442=\"\",G442=\"\",H442=\"\",I442=\"\",J442=\"\",K442=\"\",L442=\"\",M442=\"\",N442=\"\",O442=\"\",P442=\"\",Q442=\"\",R442=\"\",T442=\"\",U442=\"\",V442=\"\"),0,1)","v":0}]
[null,null,null,"A",null,null,"B",null,null,"C",null,null,"D",null,null,"E",null,null,null,"F",null,null,null,{"$f":"X444","v":0}]
[null,{"$f":"\"Krājumu vērt. perioda beigās, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Krājumu vērt. perioda beigās, EUR"},null,{"$f":"D440*D441*D442","v":0},{"$f":"E440*E441*E442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R440*R441*R442","v":0},null,0,0,0,null,{"$f":"IF(OR(X440=1,X441=1,X442=1),1,0)","v":0}]
[null,"Mājlopu krājumu vērtība perioda beigās kopā (A+B+C+D+E+F)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D444+G444+J444+M444+P444+T444","v":0},null,null,{"$f":"E444+H444+K444+N444+Q444+U444","v":0},null,{"$f":"F444+I444+L444+O444+R444+V444","v":0},null,null,{"$f":"X444","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X444","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,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saimniecības kopējie ieņēmumi (no ieņēmumu prognozes tabulas)",{"$f":"P248","v":0},null,null,{"$f":"S248","v":0},null,{"$f":"U248","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mainīgās izmaksas (no Mainīgo izmaksu tabulām)",null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sēklas",{"$f":"P253+P266+P279+P292+P305+P318+P331+P344","v":0},null,null,{"$f":"S253+S266+S279+S292+S305+S318+S331+S344","v":0},null,{"$f":"U253+U266+U279+U292+U305+U318+U331+U344","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mēslojums",{"$f":"P254+P267+P280+P293+P306+P319+P332+P345","v":0},null,null,{"$f":"S254+S267+S280+S293+S306+S319+S332+S345","v":0},null,{"$f":"U254+U267+U280+U293+U306+U319+U332+U345","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ķimikālijas",{"$f":"P255+P268+P281+P294+P307+P320+P333+P346","v":0},null,null,{"$f":"S255+S268+S281+S294+S307+S320+S333+S346","v":0},null,{"$f":"U255+U268+U281+U294+U307+U320+U333+U346","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Degviela un smērvielas",{"$f":"P256+P269+P282+P295+P308+P321+P334+P347+P359+P372+P385+P398+P421","v":0},null,null,{"$f":"S256+S269+S282+S295+S308+S321+S334+S347+S359+S372+S385+S398+S421","v":0},null,{"$f":"U256+U269+U282+U295+U308+U321+U334+U347+U359+U372+U385+U398+U421","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sezonas strādnieku algas un sociālais nodoklis",{"$f":"P257+P270+P283+P296+P309+P322+P335+P348+P360+P373+P386+P399+P423","v":0},null,null,{"$f":"S257+S270+S283+S296+S309+S322+S335+S348+S360+S373+S386+S399+S423","v":0},null,{"$f":"U257+U270+U283+U296+U309+U322+U335+U348+U360+U373+U386+U399+U423","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iekārtu noma",{"$f":"P259+P272+P285+P298+P311+P324+P337+P350+P362+P375+P388+P401+P422","v":0},null,null,{"$f":"S259+S272+S285+S298+S311+S324+S337+S350+S362+S375+S388+S401+S422","v":0},null,{"$f":"U259+U272+U285+U298+U311+U324+U337+U350+U362+U375+U388+U401+U422","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iepērkamā lopbarība",{"$f":"P357+P370+P383+P396","v":0},null,null,{"$f":"S357+S370+S383+S396","v":0},null,{"$f":"U357+U370+U383+U396","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veterinārija",{"$f":"P358+P371+P384+P397","v":0},null,null,{"$f":"S358+S371+S384+S397","v":0},null,{"$f":"U358+U371+U384+U397","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakalpojumi",{"$f":"P260+P273+P286+P299+P312+P325+P338+P351+P363+P376+P389+P402","v":0},null,null,{"$f":"S260+S273+S286+S299+S312+S325+S338+S351+S363+S376+S389+S402","v":0},null,{"$f":"U260+U273+U286+U299+U312+U325+U338+U351+U363+U376+U389+U402","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cits",{"$f":"P261+P274+P287+P300+P313+P326+P339+P352+P364+P377+P390+P403+P425","v":0},null,null,{"$f":"S261+S274+S287+S300+S313+S326+S339+S352+S364+S377+S390+S403+S425","v":0},null,{"$f":"U261+U274+U287+U300+U313+U326+U339+U352+U364+U377+U390+U403+U425","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cits",{"$f":"P262+P275+P288+P301+P314+P327+P340+P353+P365+P378+P391+P404+P426","v":0},null,null,{"$f":"S262+S275+S288+S301+S314+S327+S340+S353+S365+S378+S391+S404+S426","v":0},null,{"$f":"U262+U275+U288+U301+U314+U327+U340+U353+U365+U378+U391+U404+U426","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cits",{"$f":"P366+P379+P392+P405+P427","v":0},null,null,{"$f":"S366+S379+S392+S405+S427","v":0},null,{"$f":"U366+U379+U392+U405+U427","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nobarojamo mājlopu iepirkšana",{"$f":"P418","v":0},null,null,{"$f":"S418","v":0},null,{"$f":"U418","v":0},null,null,1]
[null,"Mainīgās izmaksas kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P451:Q463)","v":0},null,null,{"$f":"SUM(S451:T463)","v":0},null,{"$f":"SUM(U451:V463)","v":0},null,null,1]
[null,"Bruto peļņa vai zaudējumi (Saimniecības kopējie ieņēmumi - Mainīgās izmaksas kopā)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P449-P464","v":0},null,null,{"$f":"S449-S464","v":0},null,{"$f":"U449-U464","v":0},null,null,1]
[null,"Pastāvīgās izmaksas ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Pastāvīgi strādājošo algas un sociālais nodoklis: ",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/stunda",null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X468","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J468*L468*N468","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(J468=\"\",L468=\"\",N468=\"\",S468=\"\",U468=\"\"),0,1)","v":0}]
[null,"Degviela, smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P469=\"\",S469=\"\",U469=\"\"),0,1)","v":0}]
[null,"Elektrība, kurināmais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P470=\"\",S470=\"\",U470=\"\"),0,1)","v":0}]
[null,"Apdrošināšana",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[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,0]
[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,0]
[null,"Tehnikas remonts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Zemes noma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pastāvīgās izmaksas kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P468:Q477)","v":0},null,null,{"$f":"SUM(S468:T477)","v":0},null,{"$f":"SUM(U468:V477)","v":0},null,null,{"$f":"IF(OR(X468=1,X469=1,X470=1,X471=1,X472=1,X473=1,X474=1,X475=1,X476=1,X477=1),1,0)","v":0}]
[null,"Izdevumi kopā (Mainīgās izmaksas kopā + Pastāvīgās izmaksas kopā)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P464+P478","v":0},null,null,{"$f":"S464+S478","v":0},null,{"$f":"U464+U478","v":0},null,null,1]
[null,"Peļņa vai zaudējumi pirms procentu maksājumiem un amortizācijas (Saimniecības kopējie ieņēmumi - Izdevumi kopā)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P449-P479","v":0},null,null,{"$f":"S449-S479","v":0},null,{"$f":"U449-U479","v":0},null,null,1]
[null,"Sabiedrības aizdevumu procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P481=\"\",S481=\"\",U481=\"\"),0,1)","v":0}]
[null,"Citu aizdevumu procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P482=\"\",S482=\"\",U482=\"\"),0,1)","v":0}]
[null,"Amortizācija",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P483=\"\",S483=\"\",U483=\"\"),0,1)","v":0}]
[null,"Peļņa vai zaudējumi (pirms ienākumu nodokļa)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P480-P481-P482-P483","v":0},null,null,{"$f":"S480-S481-S482-S483","v":0},null,{"$f":"U480-U481-U482-U483","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,1]
[null,"Peļņas korekcijas aprēķins",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Summa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Summa, EUR"},null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X496","v":1}]
[null,"Izejvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P53","v":0},null,null,{"$f":"S53","v":0},null,{"$f":"U53","v":0},null,null,{"$f":"X53","v":0}]
[null,"Nepabeigtā ražošana",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P70","v":0},null,null,{"$f":"S70","v":0},null,{"$f":"U70","v":0},null,null,{"$f":"X70","v":0}]
[null,"Nobarojamie mājlopi kopā + vaislas un ražošanas mājlopu vērtība kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P21+P61","v":0},null,null,{"$f":"S21+S61","v":0},null,{"$f":"U21+U61","v":0},null,null,{"$f":"IF(OR(X21=1,X61=1),1,0)","v":0}]
[null,"Izdevumi nākamajam gadam",null,null,null,null,null,null,null,null,null,null,null,null,"Mājlopu vērtība perioda beigās",{"$f":"P445","v":0},null,null,{"$f":"S445","v":0},null,{"$f":"U445","v":0},null,null,{"$f":"X445","v":0}]
[null,"Izvērtētājs",null,{"$f":"\"rudens arums, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"rudens arums, EUR"},null,{"$f":"\"sējumi, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"sējumi, EUR"},null,{"$f":"\"sēkla, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"sēkla, EUR"},null,{"$f":"\"lopbarība, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"lopbarība, EUR"},null,{"$f":"\"cits, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"cits, EUR"},null,{"$f":"\"cits, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"cits, EUR"},null,{"$f":"\"Izdevumi nākamajam gadam kopā, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Izdevumi nākamajam gadam kopā, EUR"},null,null,null,null,null,null,null,{"$f":"IF(OR(X492=1,X493=1,X494=1),1,0)","v":0}]
[null,"Aizņēmējs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D492:O492)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(D492=\"\",F492=\"\",H492=\"\",J492=\"\",L492=\"\",N492=\"\"),0,1)","v":0}]
[null,"KPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D493:O493)","v":0},null,null,null,null,{"$f":"IF(AND(D493=\"\",F493=\"\",H493=\"\",J493=\"\",L493=\"\",N493=\"\"),0,1)","v":0}]
[null,"PAKD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D494:O494)","v":0},null,null,{"$f":"IF(AND(D494=\"\",F494=\"\",H494=\"\",J494=\"\",L494=\"\",N494=\"\"),0,1)","v":0}]
[null,"Peļņas korekcija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-P487-P488-P489+P490+P492","v":0},null,null,{"$f":"-S487-S488-S489+S490+S493","v":0},null,{"$f":"-U487-U488-U489+U490+U494","v":0},null,null,1]
[null,"Koriģētā peļņa (peļņa pirms ienākuma nodokļa + peļņas korekcija)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P484+P495","v":0},null,null,{"$f":"S484+S495","v":0},null,{"$f":"U484+U495","v":0},null,null,1]

{"sheet":"Aizņēmēja finanšu novērtējums","index":4,"n_rows":148,"n_cols":23,"rows_kept":148,"cut":false,"hidden":false,"merged":[[146,1,146,3],[69,1,69,5],[147,7,147,8],[135,2,135,8],[70,1,70,5],[139,2,139,8],[137,2,137,8],[75,3,75,7],[94,3,94,8],[101,3,101,7],[147,1,147,3],[143,7,143,8],[144,7,144,8],[146,7,146,8],[144,1,144,3],[143,1,143,3],[62,1,62,5],[56,1,56,5],[50,1,50,2],[64,1,64,5],[57,1,57,5],[54,1,54,5],[52,1,52,5],[60,1,60,5],[61,1,61,5],[59,1,59,5],[1,19,1,22],[40,1,40,2],[37,1,37,2],[38,1,38,2],[4,10,5,10],[1,7,1,10],[1,1,1,6],[4,8,5,8],[39,1,39,2],[4,4,5,4],[4,9,5,9],[4,2,5,2],[4,7,5,7],[4,3,5,3],[2,7,2,10],[48,1,48,3],[55,1,55,5],[53,1,53,5],[58,1,58,5],[4,5,4,6],[45,1,45,2],[47,1,47,2],[44,1,44,2],[46,1,46,2],[4,1,5,1],[43,1,43,2],[41,1,41,2],[42,1,42,2],[138,2,138,8],[136,2,136,8],[63,1,63,5],[65,1,65,5],[71,1,71,5],[72,1,72,5],[66,1,66,5],[67,1,67,5],[68,1,68,5],[92,3,92,6],[93,3,93,6],[108,3,108,6]]}
[null,null,null,null,null,null,null,null,null,null,null,"Aizņēmēja finanšu novērtējums",null,59,{"$f":"\"B\"&Q60","v":"B73"},1,7]
[null,{"$f":"IF('Naudas plūsma'!F1=\"\",\"\",\"Aizņēmējs: \"&'Naudas plūsma'!F1)","v":""},null,null,null,null,null,null,null,null,null,null,false,"$I$151",null,2,8,null,null,"Koriģēts Faktiskā pašu kapitāla īpatsvars"]
[null,"Saimniecības ieņēmumu prognoze turpmākiem 12 mēnešiem",null,null,null,null,null,null,null,null,null,null,false,null,null,3,9,null,null,"Pieredzējis uzņēmums","Jauns uzņēmums","Pieredzējis mazs uzņēmums","Jauns mazs uzņēmums"]
[null,"Prognozētā augkopības produkcija ( ieskaitot lopbarības kultūras)",null,null,null,null,null,null,null,"KPV","KGD KD",null,null,null,null,4,10,null,null,0.3,0.4,0.2,0.3]
[null,"Kultūra","Platība;\nha","Ražība;\nt/ha","Kopā;\nt","Patērēs pašu \nvajadzībām; t",null,"Realizācijas apjoms;           t","Vienības cena bez PVN, EUR/t","Ieņēmumi,\nEUR","Ieņēmumi, EUR",null,null,{"$f":"IF(AND(J36<100000,J49<100000,J51<100000,J74<100000,K36<100000,K49<100000,K51<100000,K74<100000,N85<100000,N86<100000,N87<100000),\"MAZS\",\"LIELS\")","v":"MAZS"},null,5,11,null,null,1,2,3,4]
[null,null,null,null,null,"sēklai","lopbarībai",null,null,null,null,null,null,null,null,6,12]
[null," ",null,null,{"$f":"C7*D7","v":0},null,null,{"$f":"E7-F7-G7","v":0},null,{"$f":"I7*H7","v":0},null,null,null,null,null,7,13]
[null,null,null,null,{"$f":"C8*D8","v":0},null,null,{"$f":"E8-F8-G8","v":0},null,{"$f":"I8*H8","v":0},null,null,null,null,null,8,14]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,9,15]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,10,16,null,null,1]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,11,17,null,null,{"$f":"T3","v":"Pieredzējis uzņēmums"},null,{"$f":"LOOKUP(T10,T5:W5,T4:W4)","v":0.3}]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,12,18,null,null,{"$f":"U3","v":"Jauns uzņēmums"}]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,13,19,null,null,{"$f":"V3","v":"Pieredzējis mazs uzņēmums"}]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,14,20,null,null,{"$f":"W3","v":"Jauns mazs uzņēmums"}]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,15,21]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,16,22]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,17,23]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,18,24]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,19,25]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,20,26]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,21,27]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,22,28]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,23,29]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,24,30]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,25,31]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,26,32]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,27,33]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,28,34]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,29,35]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,30,39]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,31,40]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,32,41]
[null,null,null,null,{"$f":"C33*D33","v":0},null,null,{"$f":"E33-F33-G33","v":0},null,{"$f":"I33*H33","v":0},null,null,null,null,null,33,42]
[null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,34,43]
[null,null,null,null,0,null,null,0,null,{"$f":"I35*H35","v":0},null,null,null,null,null,35,44]
[null,"Kopā:",{"$f":"SUM(C7:C35)","v":0},null,null,null,null,null,"Kopā",{"$f":"SUM(J7:J35)","v":0},{"$f":"SUM(K7:K35)","v":0},null,{"$f":"SUM(J7:J35)","v":0},null,null,36,45]
[null,"Prognozētā mājlopu produkcija",null,null,null,null,null,null,null,"KPV",{"$f":"K4","v":"KGD KD"},null,null,null,null,37,46]
[null,"Mājlopu produkcija",null,"Daudzums","Vid. svars; kg/vienība","Kopā;                kg","Patērēs pašu vajadzībām; kg","Realizācijas apjoms;        kg  ","Vienības cena bez PVN, EUR/kg","Ieņēmumi, \nEUR","Ieņēmumi, \nEUR",null,null,null,null,38,47]
[null," ",null,null,null,{"$f":"D39*E39","v":0},null,{"$f":"F39-G39","v":0},null,{"$f":"H39*I39","v":0},null,null,null,null,null,39,48]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,40,54]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,41,55]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,42,56]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,43,57]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,44,58]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,45,59]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,46,60]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,47,61]
[null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,48,62]
[null,"Prognozētā piena produkcija",null,null,null,null,null,null,"Kopā",{"$f":"SUM(J39:J48)","v":0},{"$f":"SUM(K39:K48)","v":0},null,null,null,null,49,63]
[null,null,null,null,"Slaucamo govju skaits; vienības","Vid. izslaukums; t/vienības","Patērēs pašu vajadzībām; t","Realizācijas apjoms;           t","Vienības cena bez PVN, EUR/t","Ieņēmumi,\nEUR","Ieņēmumi,\nEUR",null,null,null,null,50,64]
[null,"Piens",null,null,null,null,null,{"$f":"E51*F51-G51","v":0},null,{"$f":"I51*H51","v":0},null,null,null,null,null,51,65]
[null,"Citi ieņēmumi",null,null,null,null,null,null,null,null,null,null,null,null,null,52,66]
[null,"Citi ieņēmumu veidi, pakalpojumi",null,null,null,null,"Mērvienība","Realizācijas apjoms      ","Vienības cena bez PVN, EUR",{"$f":"J50","v":"Ieņēmumi,\nEUR"},{"$f":"K50","v":"Ieņēmumi,\nEUR"},null,null,null,null,53,67]
[null," ",null,null,null,null,null,null,null,{"$f":"I54*H54","v":0},null,null,null,null,null,54,68]
[null,null,null,null,null,null,null,null,null,{"$f":"I55*H55","v":0},null,null,null,null,null,55,69]
[null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,56,70]
[null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,57,71]
[null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,58,72]
[null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,59,73]
[null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"LOOKUP(N1,P1:P59,Q1:Q58)","v":73}]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(J54:J73)","v":0},{"$f":"SUM(K54:K73)","v":0}]
[null,null,null,null,null,null,null,null,"Ieņēmumi kopā",{"$f":"SUM(J36,J49,J51,J74)","v":0},{"$f":"SUM(K36,K49,K51,K74)","v":0}]
[]
[null,null,"Aizdevums",null,null,null,null,null,null,"KPV","PAKD "]
[null,null,null,"Sabiedrībā esošo aizdevumu kopsumma"]
[null,null,null,"Saistības citās finanšu institūcijās, t.sk. finanšu līzings"]
[null,null,null,"Pieprasītie, kā arī neizmantotie aizdevumi Sabiedrībā"]
[null,null,null,"Aizņēmēja ieguldījums"]
[null,null,"Līdzdalība",null,null,null,null,null,null,{"$f":"IF(ISERROR(J81/J83)=TRUE,\"\",J81/J83)","v":""},{"$f":"IF(ISERROR(K81/K83)=TRUE,\"\",K81/K83)","v":""}]
[null,null,null,"Sabiedrības finansējamā projekta summa",null,null,null,null,null,{"$f":"SUM(J80:J81)","v":0},{"$f":"SUM(K80:K81)","v":0}]
[null,null,"Bilance",null,null,null,null,"Min. vērtības","Aizņēmējs","KPV","PAKD ",null,null,"summas"]
[null,null,null,"Īstermiņa aktīvi",null,null,null,null,{"$f":"IF(Bilance!X4=FALSE,Bilance!P106,Bilance!P108)","v":0},{"$f":"IF(Bilance!X4=FALSE,Bilance!S106,Bilance!S108)","v":0},{"$f":"IF(Bilance!X4=FALSE,Bilance!U106,Bilance!U108)","v":0},null,null,{"$f":"SUM(I85,I89)","v":0}]
[null,null,null,"Īstermiņa pasīvi",null,null,null,null,{"$f":"IF(Bilance!X4=FALSE,Bilance!P152,Bilance!P154)","v":0},{"$f":"IF(Bilance!X4=FALSE,Bilance!S152,Bilance!S154)","v":0},{"$f":"IF(Bilance!X4=FALSE,Bilance!U152,Bilance!U154)","v":0},null,null,{"$f":"SUM(J85,J89)","v":0}]
[null,null,null,"Kopējā (faktiskā) likviditāte, EUR ",null,null,null,null,{"$f":"I85-I86","v":0},{"$f":"J85-J86","v":0},{"$f":"K85-K86","v":0},null,null,{"$f":"SUM(K85,K89)","v":0}]
[null,null,null,"Kopējā likviditāte ",null,null,null,0.7,{"$f":"IF(AND(I85>0,I86>0),I85/I86,IF(AND(I85>0,I86=0),\">1\",IF(AND(I85=0,I86>0),\"0\",\"1\")))","v":"1"},{"$f":"IF(AND(J85>0,J86>0),J85/J86,IF(AND(J85>0,J86=0),\">1\",IF(AND(J85=0,J86>0),\"0\",\"1\")))","v":"1"},{"$f":"IF(AND(K85>0,K86>0),K85/K86,IF(AND(K85>0,K86=0),\">1\",IF(AND(K85=0,K86>0),\"0\",\"1\")))","v":"1"}]
[null,null,null,"Ilgtermiņa aktīvi",null,null,null,null,{"$f":"IF(Bilance!X4=FALSE,Bilance!P42,Bilance!P44)","v":0},{"$f":"IF(Bilance!X4=FALSE,Bilance!S42,Bilance!S44)","v":0},{"$f":"IF(Bilance!X4=FALSE,Bilance!U42,Bilance!U44)","v":0}]
[null,null,null,"Ilgtermiņa pasīvi",null,null,null,null,{"$f":"IF(Bilance!X4=FALSE,Bilance!P123,Bilance!P125)","v":0},{"$f":"IF(Bilance!X4=FALSE,Bilance!S123,Bilance!S125)","v":0},{"$f":"IF(Bilance!X4=FALSE,Bilance!U123,Bilance!U125)","v":0}]
[null,null,null,"Faktiskais pašu kapitāls",null,null,null,null,{"$f":"I85+I89-I86-I90","v":0},{"$f":"J85+J89-J86-J90","v":0},{"$f":"K85+K89-K86-K90","v":0}]
[null,null,null,"Faktiskā pašu kapitāla īpatsvars",null,null,null,null,{"$f":"IF(ISERROR(I91/(I85+I89)),\"\",I91/(I85+I89))","v":""},{"$f":"IF(ISERROR(J91/(J85+J89)),\"\",J91/(J85+J89))","v":""},{"$f":"IF(ISERROR(K91/(K85+K89)),\"\",K91/(K85+K89))","v":""}]
[null,null,null,"Koriģētā pašu kapitāla īpatsvars",null,null,null,null,{"$f":"IF(ISERROR(I91/(I85+I89)),\"\",I91/(I85+I89))","v":""},{"$f":"IF(ISERROR(J91/(J85+J89)),\"\",J91/(J85+J89))","v":""},{"$f":"IF(ISERROR(K91/(K85+K89)),\"\",K91/(K85+K89))","v":""}]
[null,null,null,"Aktīvu aprite",null,null,null,null,{"$f":"IF(ISERROR(I75/(I85+I89)),\"\",I75/(I85+I89))","v":""},{"$f":"IF(ISERROR(J75/(J85+J89)),\"\",J75/(J85+J89))","v":""},{"$f":"IF(ISERROR(K75/(K85+K89)),\"\",K75/(K85+K89))","v":""}]
[null,null,null,"Peļņa vai zaudējumi pirms ārkārtas posteņiem un nodokļiem + procentu maksājumi (no finanšu pārskata)"]
[null,null,"Prognozētais peļņas vai zaudējumu aprēķins"]
[null,null,null,"Ieņēmumi kopā",null,null,null,null,null,{"$f":"J75","v":0},{"$f":"K75","v":0}]
[null,null,null,"Mainīgās izmaksas kopā"]
[null,null,null,"Bruto peļņa vai zaudējumi",null,null,null,null,{"$f":"I97-I98","v":0},{"$f":"J97-J98","v":0},{"$f":"K97-K98","v":0}]
[null,null,null,"Bruto peļņas rentabilitāte",null,null,null,null,{"$f":"IF(ISERROR(I99/I97)=TRUE,\"\",I99/I97)","v":""},{"$f":"IF(ISERROR(J99/J97)=TRUE,\"\",J99/J97)","v":""},{"$f":"IF(ISERROR(K99/K97)=TRUE,\"\",K99/K97)","v":""}]
[null,null,null,"Pastāvīgās izmaksas kopā"]
[null,null,null,"Peļņa vai zaudējumi pirms procentu, nodokļu maksājumiem un amortizācijas (EBITDA)",null,null,null,null,{"$f":"I99-I101","v":0},{"$f":"J99-J101","v":0},{"$f":"K99-K101","v":0}]
[null,null,null,"Sabiedrības aizdevumu procenti"]
[null,null,null,"Citu aizdevumu procenti"]
[null,null,null,"Amortizācija "]
[null,null,null,"Peļņa vai zaudējumi (pirms ienākuma nodokļa)",null,null,null,null,{"$f":"I102-I103-I104-I105","v":0},{"$f":"J102-J103-J104-J105","v":0},{"$f":"K102-K103-K104-K105","v":0}]
[null,null,null,"Peļņas korekcija"]
[null,null,null,"Koriģētā peļņa",null,null,null,null,{"$f":"I106+I107","v":0},{"$f":"J106+J107","v":0},{"$f":"K106+K107","v":0}]
[null,null,null,"Peļņas rentabilitāte",null,null,null,0,{"$f":"IF(ISERROR(I108/I97)=TRUE,\"\",I108/I97)","v":""},{"$f":"IF(ISERROR(J108/J97)=TRUE,\"\",J108/J97)","v":""},{"$f":"IF(ISERROR(K108/K97)=TRUE,\"\",K108/K97)","v":""}]
[null,null,"Saistību maksājumiem pieejamie līdzekļi"]
[null,null,null,"Peļņa vai zaudējumi (pirms ienākuma nodokļa)",null,null,null,null,null,{"$f":"J106","v":0},{"$f":"K106","v":0}]
[null,null,null,"Ģimenes iztikas / privātā patēriņa izdevumi"]
[null,null,null,"Ienākuma nodoklis"]
[null,null,null,"Ar pamatdarbību nesaistītie ieņēmumi",null,null,null,null,null,{"$f":"SUM(J115:J117)","v":0},{"$f":"SUM(K115:K117)","v":0}]
[null,null,null,null,"t.sk.,","subsīdijas"]
[null,null,null,null,null,"akcīze"]
[null,null,null,null,null,"atbalsta maksājumi"]
[null,null,null,"Plānotās investīcijas no peļņas"]
[null,null,null,"Procentu maksājumi ",null,null,null,null,null,{"$f":"J103+J104","v":0},{"$f":"K103+K104","v":0}]
[null,null,null,"Amortizācija",null,null,null,null,null,{"$f":"J105","v":0},{"$f":"K105","v":0}]
[null,null,null,"Maksātspēja",null,null,null,null,null,{"$f":"J111-J112-J113+J114-J118+J119+J120","v":0},{"$f":"K111-K112-K113+K114-K118+K119+K120","v":0}]
[null,null,"Aizdevumu maksājumi"]
[null,null,null,"Pieprasītā aizd.procentu maksājumi"]
[null,null,null,"Pieprasītā aizd.pamatsummas maksājumi"]
[null,null,null,"Sabiedrībā esošo aizd.procentu maksājumi"]
[null,null,null,"Sabiedrībā esošo aizd.pamatsummu maksājumi"]
[null,null,null,"Citu aizdevumu procentu maksājumi (t.sk. līzingu)"]
[null,null,null,"Citu aizdevumu pamatsummu maksājumi (t.sk. līzingu)"]
[null,null,null,"Ar saimniecību nesaistīto aizdevumu pamatsummas un procenti"]
[null,null,null,"Kopējie aizdevumu maksājumi  ",null,null,null,null,null,{"$f":"SUM(J123:J129)","v":0},{"$f":"SUM(K123:K129)","v":0}]
[null,null,"Atlikuma bilance uzkrājumiem un ražošanas paplašināšanai ",null,null,null,null,null,null,{"$f":"J121-J130","v":0},{"$f":"K121-K130","v":0}]
[null,null,"Saistību seguma koeficients",null,null,null,null,"jābūt",0.25,{"$f":"IF(ISERROR(J131/J121)=TRUE,\"\",IF(AND(J121>0,J131>0),J131/J121,\"-\"))","v":""},{"$f":"IF(ISERROR(K131/K121)=TRUE,\"\",IF(AND(K121>0,K131>0),K131/K121,\"-\"))","v":""}]
[null,null,"Saistību izpildes periods (Neto saistības/ EBITDA)",null,null,null,null,"jābūt",5,{"$f":"IF(AND((J78+J79+J80)>0,(J102+J114-J112)>0),(J78+J79+J80)/(J102+J114-J112),\"-\")","v":"-"},{"$f":"IF(AND((K78+K79+K80)>0,(K102+K114-K112)>0),(K78+K79+K80)/(K102+K114-K112),\"-\")","v":"-"}]
[null,null,"Parāda apkalpošanas seguma attiecība (DSCR)",null,null,null,null,"jābūt",1.2,{"$f":"IF(AND((J102+J114-J112)>0,J130>0),(J102+J114-J112)/J130,\"-\")","v":"-"},{"$f":"IF(AND((K102+K114-K112)>0,K130>0),(K102+K114-K112)/K130,\"-\")","v":"-"}]
[null,null,"Bezzaudējuma punkts",null,null,null,null,null,null,{"$f":"IF(ISERROR((J101+J103+J104+J105)/(1-J98/J75)),\"\",(J101+J103+J104+J105)/(1-J98/J75))","v":""},{"$f":"IF(ISERROR((K101+K103+K104+K105)/(1-K98/K75)),\"\",(K101+K103+K104+K105)/(1-K98/K75))","v":""}]
[null,null,"Papildus kredītu limits ",null,null,null,null,null,null,{"$f":"MIN(J137,J138,J139)","v":{"$error":"#REF!"}},{"$f":"MIN(K137,K138,K139)","v":{"$error":"#REF!"}}]
[null,null,"Iespējamais aizdevuma limits atkarībā no saist. seg. koef.",null,null,null,null,null,null,{"$f":"IF(J140*0.76*5>=0,J140*0.76*5,0)","v":0},{"$f":"IF(K140*0.76*5>=0,K140*0.76*5,0)","v":0}]
[null,null,"Iespējamais aizdevuma limits atkarībā no PK",null,null,null,null,null,null,{"$f":"IF(J91/0.35-(J80+J85+J89)>=0,J91/0.35-(J80+J85+J89),0)","v":0},{"$f":"IF(K91/0.35-(K80+K85+K89)>=0,K91/0.35-(K80+K85+K89),0)","v":0}]
[null,null,"Iespējamais aizdevuma limits atkarībā no ķīlas",null,null,null,null,null,null,{"$f":"IF(((0.885*#REF!)-(1.18*#REF!))/0.43>=0,((0.885*#REF!)-(1.18*#REF!))/0.43,0)","v":{"$error":"#REF!"}},{"$f":"IF(((0.885*#REF!)-(1.18*#REF!))/0.43>=0,((0.885*#REF!)-(1.18*#REF!))/0.43,0)","v":{"$error":"#REF!"}}]
[null,null,"Gada laikā papildus saistību segšanai pieejamie līdzekļi ",null,null,null,null,null,null,{"$f":"J121*0.8-J130","v":0},{"$f":"K121*0.8-K130","v":0}]
[]
[]
[]
[]
[null,"Kredītprojektu vadītājs",null,null,null,null,null,"Izvērtēšanas datums"]
[]
[]
[null,"Analītiķis",null,null,null,null,null,"Izvērtēšanas datums"]

{"sheet":"Fin. rādītāji","index":5,"n_rows":56,"n_cols":12,"rows_kept":56,"cut":false,"hidden":false,"merged":[[9,9,9,10],[25,1,27,1],[33,1,33,2],[2,1,2,6],[9,3,9,6],[9,7,9,8],[29,1,29,10],[31,1,32,2],[31,3,31,6],[31,7,31,8],[31,9,31,10],[4,1,5,10],[36,8,37,8],[36,9,37,9],[36,10,37,10],[41,1,41,2],[41,3,41,6],[36,3,37,3],[36,4,37,4],[36,5,37,5],[36,6,37,6],[36,7,37,7],[35,1,37,1],[42,3,42,6],[43,1,43,2],[44,1,44,2],[45,1,47,1],[46,3,47,3],[46,4,47,4],[46,5,47,5],[46,6,47,6],[52,1,54,1],[52,7,54,10],[55,1,55,10],[46,7,47,7],[46,8,47,8],[46,9,47,9],[46,10,47,10],[50,3,51,6],[50,7,51,7],[50,8,51,8],[50,9,51,9],[50,10,51,10],[49,1,51,1]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"Finanšu rādītāji"]
[null,"Finanšu rādītāji"]
[]
[null,"Jāaizpilda baltās šūnas manuāli, vai jāiekopē vērtības no sistēmas \"Altum pārskatu portāls\"/ sadaļas \"Klienti\"/ apakšsadaļas \"Finanšu informācija\" , nospiežot pogu Iekopēt DN pārskatu.\n! Saņemtās subsīdijas jāaizpilda, ja aizņēmējs ir lauksaimnieks un ir saņēmis/saņems subsīdijas. Neiekļauj publisko finansējumu investīcijās!\n! Amortizācija neiekopējas no DN pārskata un jāievada manuāli."]
[]
[]
[]
[]
[null,null,null,"No finanšu pārskatiem",null,null,null,"Prognoze KVP",null,"Prognoze KGD KD"]
[null,"Periods",null,"GP 2021","GP 2022","GP 2023",null,"1 gads","2 gads","1 gads","2 gads"]
[null,"Saņemtās subsīdijas (lauksaimn.)"]
[null,"P/Z Aprēķins"]
[null,null,"Neto apgrozījums",null,null,null,null,{"$f":"'Aizņēmēja finanšu novērtējums'!J97","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!J97","v":0},{"$f":"'Aizņēmēja finanšu novērtējums'!K97","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!K97","v":0}]
[null,null,"Peļņa pirms % un nodokļu maksājumiem"]
[null,null,"Neto peļņa",null,null,null,null,{"$f":"'Aizņēmēja finanšu novērtējums'!J108","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!J108","v":0},{"$f":"'Aizņēmēja finanšu novērtējums'!K108","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!K108","v":0}]
[null,null,"Amortizācija",null,null,null,null,{"$f":"'Aizņēmēja finanšu novērtējums'!J120","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!J120","v":0},{"$f":"'Aizņēmēja finanšu novērtējums'!K120","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!K120","v":0}]
[null,null,"Bruto peļņa",null,null,null,null,{"$f":"'Aizņēmēja finanšu novērtējums'!J99","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!J99","v":0},{"$f":"'Aizņēmēja finanšu novērtējums'!K99","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!K99","v":0}]
[null,"Bilance"]
[null,null,"Ilgtermiņa aktīvi",null,null,null,null,{"$f":"'Aizņēmēja finanšu novērtējums'!J89","v":0},null,{"$f":"'Aizņēmēja finanšu novērtējums'!K89","v":0}]
[null,null,"Īstermiņa aktīvi",null,null,null,null,{"$f":"'Aizņēmēja finanšu novērtējums'!J85","v":0},null,{"$f":"'Aizņēmēja finanšu novērtējums'!K85","v":0}]
[null,null,"Ilgtermiņa parādi",null,null,null,null,{"$f":"'Aizņēmēja finanšu novērtējums'!J90","v":0},null,{"$f":"'Aizņēmēja finanšu novērtējums'!K90","v":0}]
[null,null,"Īstermiņa parādi",null,null,null,null,{"$f":"'Aizņēmēja finanšu novērtējums'!J86","v":0},null,{"$f":"'Aizņēmēja finanšu novērtējums'!K86","v":0}]
[null,null,"Parādi piegādātājiem"]
[]
[null,"Aprite \ndienās","Debitori"]
[null,null,"Kreditori"]
[null,null,"Krājumi"]
[]
[null,"Tabula izvērtējumam\n(Visi rādītāji aprēķinās automātiski. Iezīmē tabulu un iekopē Izvērtējuma veidlapā)"]
[]
[null,"Rādītājs",null,"Vēsturiskā informācija",null,null,null,"Prognoze KVP",null,{"$f":"J10","v":"Prognoze KGD KD"}]
[null,null,null,{"$f":"IF(D11<>\"\",D11,\"\")","v":"GP 2021"},{"$f":"IF(E11<>\"\",E11,\"\")","v":"GP 2022"},"GP 2023","","1 gads","2 gads","1 gads","2 gads"]
[null,"Saņemtās subsīdijas (lauksaimniekiem)",null,{"$f":"IF(D12=\"\",\"-\",D12)","v":"-"},"-","-","-","-","-","-","-"]
[null,"Apgrozījums","Neto",{"$f":"IF(D14=\"\",\"-\",D14)","v":"-"},"-","-","-",0,0,0,0]
[null,null,"Izmaiņas",null,{"$f":"IFERROR((E35/D35)-1,\"-\")","v":"-"},{"$f":"IFERROR((F35/E35)-1,\"-\")","v":"-"},{"$f":"IFERROR((G35/F35)-1,\"-\")","v":"-"},{"$f":"IFERROR((H35/F35)-1,\"-\")","v":"-"},{"$f":"IFERROR((I35/H35)-1,\"-\")","v":"-"},{"$f":"IFERROR((J35/F35)-1,\"-\")","v":"-"},{"$f":"IFERROR((K35/J35)-1,\"-\")","v":"-"}]
[null,null,"Rentabilitāte",{"$f":"IFERROR(D16/D14,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,0]
[null,"EBITDA ar subsīdijām","Apmērs",{"$f":"IF(OR(D15=\"\",D17=\"\"),\"-\",D15+D17)","v":"-"},{"$f":"IF(OR(E15=\"\",E17=\"\"),\"-\",E15+E17)","v":"-"},{"$f":"IF(OR(F15=\"\",F17=\"\"),\"-\",F15+F17)","v":"-"},{"$f":"IF(OR(G15=\"\",G17=\"\"),\"-\",G15+G17)","v":"-"},{"$f":"'Aizņēmēja finanšu novērtējums'!J102+'Aizņēmēja finanšu novērtējums'!J114-'Aizņēmēja finanšu novērtējums'!J112","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!J102+'Aizņēmēja fin. novērt. (2.gads)'!J114-'Aizņēmēja fin. novērt. (2.gads)'!J112","v":0},{"$f":"'Aizņēmēja finanšu novērtējums'!K102+'Aizņēmēja finanšu novērtējums'!K114-'Aizņēmēja finanšu novērtējums'!K112","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!K102+'Aizņēmēja fin. novērt. (2.gads)'!K114-'Aizņēmēja fin. novērt. (2.gads)'!K112","v":0}]
[null,null,"Rentabilitāte",{"$f":"IFERROR((D39/D35),\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,"Neto saistības/EBITDA",5,{"$f":"IFERROR((D22+(D23-D24))/D39,\"-\")","v":"-"},"-","-","-",{"$f":"'Aizņēmēja finanšu novērtējums'!J133","v":"-"},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!J133","v":"-"},{"$f":"'Aizņēmēja finanšu novērtējums'!K133","v":"-"},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!K133","v":"-"}]
[null,"Kopējie pamatsummas un % maksājumi  ",null,"Nenosaka",null,null,null,{"$f":"'Aizņēmēja finanšu novērtējums'!J130","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!J130","v":0},{"$f":"'Aizņēmēja finanšu novērtējums'!K130","v":0},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!K130","v":0}]
[null,"DSCR",1.2,"Nenosaka",null,null,null,{"$f":"'Aizņēmēja finanšu novērtējums'!J134","v":"-"},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!J134","v":"-"},{"$f":"'Aizņēmēja finanšu novērtējums'!K134","v":"-"},{"$f":"'Aizņēmēja fin. novērt. (2.gads)'!K134","v":"-"}]
[null,"Neto peļņa",null,{"$f":"IF(D16=\"\",\"-\",D16)","v":"-"},"-","-","-",0,0,0,0]
[null,"Bruto rentabilitāte",null,{"$f":"IFERROR(D18/D14,\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,"Likviditāte\n(Vēsturisiekiem - kopējā; \nprognozei - koriģētā)","Faktiskā",{"$f":"IFERROR(D21-D23,\"-\")","v":0},{"$f":"IFERROR(E21-E23,\"-\")","v":0},{"$f":"IFERROR(F21-F23,\"-\")","v":0},{"$f":"IFERROR(G21-G23,\"-\")","v":0},{"$f":"IFERROR(H21-H23,\"-\")","v":0},"Nenosaka",{"$f":"IFERROR(J21-J23,\"-\")","v":0},"Nenosaka"]
[null,null,"Kopējā/koriģētā",{"$f":"IF(AND(D21>0,D23>0),D21/D23,IF(AND(D21>0,D23=0),\">1\",IF(AND(D21=0,D23>0),\"0\",\"1\")))","v":"1"},{"$f":"IF(AND(E21>0,E23>0),E21/E23,IF(AND(E21>0,E23=0),\">1\",IF(AND(E21=0,E23>0),\"0\",\"1\")))","v":"1"},{"$f":"IF(AND(F21>0,F23>0),F21/F23,IF(AND(F21>0,F23=0),\">1\",IF(AND(F21=0,F23>0),\"0\",\"1\")))","v":"1"},{"$f":"IF(AND(G21>0,G23>0),G21/G23,IF(AND(G21>0,G23=0),\">1\",IF(AND(G21=0,G23>0),\"0\",\"1\")))","v":"1"},{"$f":"IF(AND(H21>0,H23>0),H21/H23,IF(AND(H21>0,H23=0),\">1\",IF(AND(H21=0,H23>0),\"0\",\"1\")))","v":"1"},"Nenosaka",{"$f":"IF(AND(J21>0,J23>0),J21/J23,IF(AND(J21>0,J23=0),\">1\",IF(AND(J21=0,J23>0),\"0\",\"1\")))","v":"1"},"Nenosaka"]
[null,null,0.7]
[null,"Pašu kapitāls","Faktiskais",{"$f":"IFERROR((D20+D21)-(D22+D23),\"-\")","v":0},{"$f":"IFERROR((E20+E21)-(E22+E23),\"-\")","v":0},{"$f":"IFERROR((F20+F21)-(F22+F23),\"-\")","v":0},{"$f":"IFERROR((G20+G21)-(G22+G23),\"-\")","v":0},{"$f":"IFERROR((H20+H21)-(H22+H23),\"-\")","v":0},"Nenosaka",{"$f":"IFERROR((J20+J21)-(J22+J23),\"-\")","v":0},"Nenosaka"]
[null,null,"Īpatsvars",{"$f":"IFERROR(D49/(D20+D21),\"-\")","v":"-"},"-","-","-","-","-","-","-"]
[null,null,"Koriģētā pašu kapitāla īpatsvars","Nenosaka",null,null,null,{"$f":"IFERROR(H49/(H20+H21),\"-\")","v":"-"},{"$f":"IFERROR(I49/(I20+I21),\"-\")","v":"-"},{"$f":"IFERROR(J49/(J20+J21),\"-\")","v":"-"},{"$f":"IFERROR(K49/(K20+K21),\"-\")","v":"-"}]
[null,null,0.3]
[null,"Aprite dienās","Debitoru",{"$f":"IF(D26=\"\",\"-\",D26)","v":"-"},"-","-","-","Nenosaka"]
[null,null,"Piegādātāju parādu","-","-","-","-"]
[null,null,"Krājumu","-","-","-","-"]
[null,"* Oranžs - samazinājums pret iepriekšējo periodu.\n* Sarkans - neatbilst Sabiedrības minimālajām prasībām."]

{"sheet":"Naudas plūsma PVN nemaksātājiem","index":6,"n_rows":102,"n_cols":37,"rows_kept":102,"cut":false,"hidden":true,"merged":[[76,4,76,5],[76,7,76,9],[3,16,3,17],[61,0,61,3],[62,0,62,3],[63,0,63,3],[64,0,64,3],[65,0,65,3],[66,0,66,3],[67,0,67,3],[68,0,68,3],[69,0,69,3],[75,4,75,5],[75,7,75,9]]}
["Naudas plūsmas grafiks (LP)",null,null,{"$f":"IF('Naudas plūsma'!F1=\"\",\"\",\"Aizņēmējs: \"&'Naudas plūsma'!F1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,{"$f":"\"A\"&AK45","v":"A66"},null,null,null,null,null,null,1,7]
["Mēnesis",null,null,null,{"$f":"$AC$47","v":"jan"},{"$f":"$AC$48","v":"feb"},{"$f":"$AC$49","v":"mar"},{"$f":"$AC$50","v":"apr"},{"$f":"$AC$51","v":"mai"},{"$f":"$AC$52","v":"jūn"},{"$f":"$AC$53","v":"jūl"},{"$f":"$AC$54","v":"aug"},{"$f":"$AC$55","v":"sep"},{"$f":"$AC$56","v":"okt"},{"$f":"$AC$57","v":"nov"},{"$f":"$AC$58","v":"dec"},"Kopā","Tālāk par 12 mēn.",null,null,null,null,null,null,null,2,null,"$E$3",null,null,null,null,null,null,null,2,8]
["Sākuma bilance",null,0.12,null,null,{"$f":"E74","v":0},{"$f":"F74","v":0},{"$f":"G74","v":0},0,0,0,0,0,0,0,0,{"$f":"E3","v":0},{"$f":"Q3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,9]
["Ieņēmumi, EUR",null,0.21,"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,4,10]
["Debitoru parādi",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E5:P5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,11]
["Pārdotie krājumi",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,6,12]
[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,7,13]
[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,8,14]
[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,9,15]
[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,10,16]
[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,11,17]
[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,12,22]
[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,13,23]
[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,14,28]
[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,15,29]
[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,16,30]
[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,17,31]
[null,null,null,"Ieņēmumi no pamatdarbības",{"$f":"SUM(E7:E17)","v":0},{"$f":"SUM(F7:F17)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q7:Q17)","v":0},{"$f":"SUM(R7:R17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,32]
["Sabiedrības īstermiņa aizdevumi",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E19:P19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,33]
["Sabiedrības ilgtermiņa aizdevumi",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:P20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,34]
["Subsīdijas, akcīzes nod., citi",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E21:P21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,35]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:P22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,36]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:P23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,37]
[null,null,1,"Saņemtais PVN",{"$f":"(E5*$D$5)+(E6*$D$6)+(E7*$D$7)+(E8*$D$8)+(E9*$D$9)+(E10*$D$10)+(E11*$D$11)+(E12*$D$12)+(E13*$D$13)+(E14*$D$14)+(E15*$D$15)+(E16*$D$16)+(E17*$D$17)+(E19*$D$19)+(E20*$D$20)+(E21*$D$21)+(E22*$D$22)+(E23*$D$23)","v":0},{"$f":"(F5*$D$5)+(F6*$D$6)+(F7*$D$7)+(F8*$D$8)+(F9*$D$9)+(F10*$D$10)+(F11*$D$11)+(F12*$D$12)+(F13*$D$13)+(F14*$D$14)+(F15*$D$15)+(F16*$D$16)+(F17*$D$17)+(F19*$D$19)+(F20*$D$20)+(F21*$D$21)+(F22*$D$22)+(F23*$D$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,38]
[null,null,2,"Kopējie ieņēmumi",{"$f":"SUM(E5:E6,E18,E19:E24)","v":0},{"$f":"SUM(F5:F6,F18,F19:F24)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q5:Q6,Q18,Q19:Q24)","v":0},{"$f":"SUM(R5:R6,R18,R19:R24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,39]
["Izdevumi, EUR",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,40]
["Gaidāmie maksājumi",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E27:P27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,42]
["Sēkla ",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,28,43]
["Mēslojums",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,29,44]
["Ķimikālijas",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,30,45]
["Degviela, smērvielas",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,31,46]
["Sezonas strādnieki",null,null,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,32,47]
["Iepērkamā lopbarība",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,33,48]
["Veterinārijas izdevumi",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,34,49]
["Iekārtu noma",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,35,50]
["Pakalpojumi",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,36,51]
["Citas mainīgās izmaksas",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,37,52]
["Citas mainīgās izmaksas",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,38,53]
[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,39,54]
[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,40,62]
[null,null,null,"Kopā mainīgās izmaksas",{"$f":"SUM(E28:E40)","v":0},{"$f":"SUM(F28:F40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,63]
["Tehnikas remonts",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E42:P42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,64]
["Ēku, iekārtu,  ceļu remonts",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,65]
["Nekustamā īpašuma nodokli",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,66]
["Degviela, smērvielas",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(AB1,AJ1:AJ44,AK1:AK44)","v":66}]
["Elektrība un kurināmais",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,"MĒNEŠI NAUDAS PLŪSMĀ"]
["Pastāvīgi strādāj. alga+soc.nod.",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,1,"jan",{"$f":"Z59","v":1},{"$f":"AA59","v":"jan"}]
["Apdrošināšana",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,2,"feb",{"$f":"IF(AB47=12,1,AB47+1)","v":2},{"$f":"LOOKUP(AB48,$Z$47:$Z$58,$AA$47:$AA$58)","v":"feb"}]
["Zemes noma",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,3,"mar",{"$f":"IF(AB48=12,1,AB48+1)","v":3},{"$f":"LOOKUP(AB49,$Z$47:$Z$58,$AA$47:$AA$58)","v":"mar"}]
["Cits",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,4,"apr",4,"apr"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,5,"mai",5,"mai"]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,6,"jūn",6,"jūn"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,7,"jūl",7,"jūl"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,8,"aug",8,"aug"]
[null,null,null,"Kopā fiksētās izmaksas",{"$f":"SUM(E42:E54)","v":0},{"$f":"SUM(F42:F54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,9,"sep",9,"sep"]
["Līzingu maksājumi: procenti",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E56:P56)","v":0},null,null,null,null,null,null,null,null,10,"okt",10,"okt"]
["Līzingu maksājumi: pamatsumma",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E57:P57)","v":0},null,null,null,null,null,null,null,null,11,"nov",{"$f":"IF(AB56=12,1,AB56+1)","v":11},"nov"]
["Aizdevuma izlietojums",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E58:P58)","v":0},null,null,null,null,null,null,null,null,12,"dec",{"$f":"IF(AB57=12,1,AB57+1)","v":12},"dec"]
["Aizdevuma izlietojums",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E59:P59)","v":0},null,null,null,null,null,null,null,null,1,{"$f":"LOOKUP(Z59,$Z$47:$Z$58,$AA$47:$AA$58)","v":"jan"}]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E60:P60)","v":0}]
[null,null,null,"PVN priekšnodoklis",{"$f":"(E27*$D$27)+(E28*$D$28)+(E29*$D$29)+(E30*$D$30)+(E31*$D$31)+(E32*$D$32)+(E33*$D$33)+(E34*$D$34)+(E35*$D$35)+(E36*$D$36)+(E37*$D$37)+(E38*$D$38)+(E39*$D$39)+(E40*$D$40)+(E42*$D$42)+(E43*$D$43)+(E44*$D$44)+(E45*$D$45)+(E46*$D$46)+(E47*$D$47)+(E48*$D$48)+(E49*$D$49)+(E50*$D$50)+(E51*$D$51)+(E52*$D$52)+(E53*$D$53)+(E54*$D$54)+(E56*$D$56)+(E57*$D$57)+(E58*$D$58)+(E59*$D$59)+(E60*$D$60)","v":0},{"$f":"(F27*$D$27)+(F28*$D$28)+(F29*$D$29)+(F30*$D$30)+(F31*$D$31)+(F32*$D$32)+(F33*$D$33)+(F34*$D$34)+(F35*$D$35)+(F36*$D$36)+(F37*$D$37)+(F38*$D$38)+(F39*$D$39)+(F40*$D$40)+(F42*$D$42)+(F43*$D$43)+(F44*$D$44)+(F45*$D$45)+(F46*$D$46)+(F47*$D$47)+(F48*$D$48)+(F49*$D$49)+(F50*$D$50)+(F51*$D$51)+(F52*$D$52)+(F53*$D$53)+(F54*$D$54)+(F56*$D$56)+(F57*$D$57)+(F58*$D$58)+(F59*$D$59)+(F60*$D$60)","v":0},{"$f":"(G27*$D$27)+(G28*$D$28)+(G29*$D$29)+(G30*$D$30)+(G31*$D$31)+(G32*$D$32)+(G33*$D$33)+(G34*$D$34)+(G35*$D$35)+(G36*$D$36)+(G37*$D$37)+(G38*$D$38)+(G39*$D$39)+(G40*$D$40)+(G42*$D$42)+(G43*$D$43)+(G44*$D$44)+(G45*$D$45)+(G46*$D$46)+(G47*$D$47)+(G48*$D$48)+(G49*$D$49)+(G50*$D$50)+(G51*$D$51)+(G52*$D$52)+(G53*$D$53)+(G54*$D$54)+(G56*$D$56)+(G57*$D$57)+(G58*$D$58)+(G59*$D$59)+(G60*$D$60)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Pieprasītā aizd.procentu maksājumi",null,null,null,{"$f":"'Naudas plūsma'!E62","v":0},{"$f":"'Naudas plūsma'!F62","v":0},{"$f":"'Naudas plūsma'!G62","v":0},{"$f":"'Naudas plūsma'!H62","v":0},{"$f":"'Naudas plūsma'!I62","v":0},{"$f":"'Naudas plūsma'!J62","v":0},{"$f":"'Naudas plūsma'!K62","v":0},{"$f":"'Naudas plūsma'!L62","v":0},{"$f":"'Naudas plūsma'!M62","v":0},{"$f":"'Naudas plūsma'!N62","v":0},{"$f":"'Naudas plūsma'!O62","v":0},{"$f":"'Naudas plūsma'!P62","v":0},{"$f":"SUM(E62:P62)","v":0}]
["Pieprasītā aizd.pamatsummas maksājumi",null,null,null,{"$f":"'Naudas plūsma'!E63","v":0},{"$f":"'Naudas plūsma'!F63","v":0},{"$f":"'Naudas plūsma'!G63","v":0},{"$f":"'Naudas plūsma'!H63","v":0},{"$f":"'Naudas plūsma'!I63","v":0},{"$f":"'Naudas plūsma'!J63","v":0},{"$f":"'Naudas plūsma'!K63","v":0},{"$f":"'Naudas plūsma'!L63","v":0},{"$f":"'Naudas plūsma'!M63","v":0},{"$f":"'Naudas plūsma'!N63","v":0},{"$f":"'Naudas plūsma'!O63","v":0},{"$f":"'Naudas plūsma'!P63","v":0},0]
["Sabiedrības esošo aizd.procentu maksājumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Sabiedrības esošo aizd.pamatsummu maksājumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Citu aizdevumu procentu maksājumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Citu aizdevumu pamatsummu maksājumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Ar pamatdarbību nesaistīto aizdevumu pamatsummas un procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Ienākuma nodoklis",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,0]
[null,null,null,"Kopējie izdevumi",{"$f":"SUM(E27,E41,E55,E56:E70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Perioda bilance",{"$f":"E25-E71","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beigu bilance",{"$f":"E3+E25-E71","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q3+Q25-Q71","v":0}]
[]
[]
[null,null,null,null,"Izvērtēšanas datums",null,null,"Kredītprojektu vadītājs"]
[]
[]
[null,null,null,null,null,"INV aizdevuma p/s maksājumi","INV p/s ar nobīdi:","INV aizdevuma % maksājumi","INV % ar nobīdi:","AL aizdevuma p/s maksājumi",null,"AL aizdevuma % maksājumi",null,"KOPĀ p/s","KOPĀ %"]
[null,null,null,null,{"$f":"AC47","v":"jan"},{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H11,g!$C11),0)","v":0},{"$f":"IF(ISERROR(AB20),0,AB20)","v":0},{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I11,g!D11),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R11,g!$M11),0)","v":0},{"$f":"IF(ISERROR(AE20),0,AE20)","v":0},{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S11,g!N11),0)","v":0},{"$f":"IF(ISERROR(AF20),0,AF20)","v":0},{"$f":"G81+K81","v":0},0]
[null,null,null,null,"feb",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H12,g!$C12),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I12,g!D12),0)","v":0},{"$f":"IF(ISERROR(AC21),0,AC21)","v":0},{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R12,g!$M12),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S12,g!N12),0)","v":0},0,{"$f":"G82+K82","v":0},{"$f":"I82+M82","v":0}]
[null,null,null,null,"mar",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H13,g!$C13),IF(g!$E$4=2,SUM(g!H11:H13),SUM(g!C11:C13)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I13,g!D13),IF(g!$E$4=2,SUM(g!I11:I13),SUM(g!D11:D13)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R13,g!$M13),IF(g!$E$4=2,SUM(g!R11:R13),SUM(g!M11:M13)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S13,g!N13),IF(g!$E$5=2,SUM(g!S11:S13),SUM(g!N11:N13)))","v":0},0,0,0]
[null,null,null,null,"apr",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H14,g!$C14),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I14,g!D14),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R14,g!$M14),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S14,g!N14),0)","v":0},0,0,0]
[null,null,null,null,"mai",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H15,g!$C15),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I15,g!D15),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R15,g!$M15),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S15,g!N15),0)","v":0},0,0,0]
[null,null,null,null,"jūn",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H16,g!$C16),IF(g!$E$4=2,SUM(g!H14:H16),SUM(g!C14:C16)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I16,g!D16),IF(g!$E$4=2,SUM(g!I14:I16),SUM(g!D14:D16)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R16,g!$M16),IF(g!$E$4=2,SUM(g!R14:R16),SUM(g!M14:M16)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S16,g!N16),IF(g!$E$5=2,SUM(g!S14:S16),SUM(g!N14:N16)))","v":0},0,0,0]
[null,null,null,null,"jūl",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H17,g!$C17),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I17,g!D17),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R17,g!$M17),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S17,g!N17),0)","v":0},0,0,0]
[null,null,null,null,"aug",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H18,g!$C18),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I18,g!D18),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R18,g!$M18),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S18,g!N18),0)","v":0},0,0,0]
[null,null,null,null,"sep",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H19,g!$C19),IF(g!$E$4=2,SUM(g!H17:H19),SUM(g!C17:C19)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I19,g!D19),IF(g!$E$4=2,SUM(g!I17:I19),SUM(g!D17:D19)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R19,g!$M19),IF(g!$E$4=2,SUM(g!R17:R19),SUM(g!M17:M19)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S19,g!N19),IF(g!$E$5=2,SUM(g!S17:S19),SUM(g!N17:N19)))","v":0},0,0,0]
[null,null,null,null,"okt",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H20,g!$C20),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I20,g!D20),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R20,g!$M20),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S20,g!N20),0)","v":0},0,0,0]
[null,null,null,null,"nov",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H21,g!$C21),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I21,g!D21),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R21,g!$M21),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S21,g!N21),0)","v":0},0,0,0]
[null,null,null,null,{"$f":"AC59","v":0},{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H22,g!$C22),IF(g!$E$4=2,SUM(g!H20:H22),SUM(g!C20:C22)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I22,g!D22),IF(g!$E$4=2,SUM(g!I20:I22),SUM(g!D20:D22)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R22,g!$M22),IF(g!$E$4=2,SUM(g!R20:R22),SUM(g!M20:M22)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S22,g!N22),IF(g!$E$5=2,SUM(g!S20:S22),SUM(g!N20:N22)))","v":0},0,0,0]
[]
[]
[]
[null,null,null,"Citu aizdevumu konsolidētais grafiks:",{"$f":"E2","v":"jan"},{"$f":"F2","v":"feb"},{"$f":"G2","v":"mar"},"apr","mai","jūn","jūl","aug","sep","okt","nov","dec"]
[null,null,null,"procenti:",{"$f":"'Naudas plūsma'!E113","v":0},{"$f":"'Naudas plūsma'!F113","v":0},{"$f":"'Naudas plūsma'!G113","v":0},{"$f":"'Naudas plūsma'!H113","v":0},{"$f":"'Naudas plūsma'!I113","v":0},{"$f":"'Naudas plūsma'!J113","v":0},{"$f":"'Naudas plūsma'!K113","v":0},{"$f":"'Naudas plūsma'!L113","v":0},{"$f":"'Naudas plūsma'!M113","v":0},{"$f":"'Naudas plūsma'!N113","v":0},{"$f":"'Naudas plūsma'!O113","v":0},{"$f":"'Naudas plūsma'!P113","v":0}]
[null,null,null,"pamatsummas:",{"$f":"'Naudas plūsma'!E114","v":0},{"$f":"'Naudas plūsma'!F114","v":0},{"$f":"'Naudas plūsma'!G114","v":0},{"$f":"'Naudas plūsma'!H114","v":0},{"$f":"'Naudas plūsma'!I114","v":0},{"$f":"'Naudas plūsma'!J114","v":0},{"$f":"'Naudas plūsma'!K114","v":0},{"$f":"'Naudas plūsma'!L114","v":0},{"$f":"'Naudas plūsma'!M114","v":0},{"$f":"'Naudas plūsma'!N114","v":0},{"$f":"'Naudas plūsma'!O114","v":0},{"$f":"'Naudas plūsma'!P114","v":0}]
[]
[null,null,null,"Līzingu maksājumu konsolidētais grafiks:",{"$f":"E96","v":"jan"},{"$f":"F96","v":"feb"},"mar","apr","mai","jūn","jūl","aug","sep","okt","nov","dec"]
[null,null,null,"procenti:",{"$f":"'Naudas plūsma'!E117","v":0},{"$f":"'Naudas plūsma'!F117","v":0},{"$f":"'Naudas plūsma'!G117","v":0},{"$f":"'Naudas plūsma'!H117","v":0},{"$f":"'Naudas plūsma'!I117","v":0},{"$f":"'Naudas plūsma'!J117","v":0},{"$f":"'Naudas plūsma'!K117","v":0},{"$f":"'Naudas plūsma'!L117","v":0},{"$f":"'Naudas plūsma'!M117","v":0},{"$f":"'Naudas plūsma'!N117","v":0},{"$f":"'Naudas plūsma'!O117","v":0},{"$f":"'Naudas plūsma'!P117","v":0}]
[null,null,null,"pamatsummas:",{"$f":"'Naudas plūsma'!E118","v":0},{"$f":"'Naudas plūsma'!F118","v":0},{"$f":"'Naudas plūsma'!G118","v":0},{"$f":"'Naudas plūsma'!H118","v":0},{"$f":"'Naudas plūsma'!I118","v":0},{"$f":"'Naudas plūsma'!J118","v":0},{"$f":"'Naudas plūsma'!K118","v":0},{"$f":"'Naudas plūsma'!L118","v":0},{"$f":"'Naudas plūsma'!M118","v":0},{"$f":"'Naudas plūsma'!N118","v":0},{"$f":"'Naudas plūsma'!O118","v":0},{"$f":"'Naudas plūsma'!P118","v":0}]

{"sheet":"Naudas plūsma","index":7,"n_rows":154,"n_cols":37,"rows_kept":154,"cut":false,"hidden":false,"merged":[[66,0,66,3],[67,0,67,3],[68,0,68,3],[69,0,69,3],[61,0,61,3],[62,0,62,3],[63,0,63,3],[64,0,64,3],[65,0,65,3],[106,4,106,5],[84,11,84,13],[138,6,138,7],[138,8,138,9],[120,8,120,9],[138,4,138,5],[120,4,120,5],[120,6,120,7],[120,10,120,11],[85,11,85,13],[76,7,76,11],[77,7,77,11],[79,5,79,9],[80,8,80,9],[85,5,85,7],[82,5,82,7],[85,8,85,9],[81,5,81,7],[81,8,81,9],[84,5,84,7],[76,4,76,5],[77,4,77,5],[82,14,82,15],[120,14,120,15],[79,11,79,15],[80,14,80,15],[81,14,81,15],[81,11,81,13],[120,12,120,13],[0,5,0,10],[139,25,139,26],[138,14,138,15],[138,16,138,17],[138,18,138,19],[138,20,138,21],[120,16,120,17],[120,18,120,19],[120,20,120,21],[120,22,120,23],[138,22,138,23],[85,14,85,15],[82,8,82,9],[121,25,121,26],[138,10,138,11],[138,12,138,13]]}
["Naudas plūsmas grafiks (LP)",null,null,"AIZŅĒMĒJS: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,44,{"$f":"\"A\"&AK45","v":"A66"},null,null,null,null,null,null,1,7]
["Mēnesis",null,null,null,{"$f":"$AC$47","v":"jan"},{"$f":"$AC$48","v":"feb"},{"$f":"$AC$49","v":"mar"},{"$f":"$AC$50","v":"apr"},{"$f":"$AC$51","v":"mai"},{"$f":"$AC$52","v":"jūn"},{"$f":"$AC$53","v":"jūl"},{"$f":"$AC$54","v":"aug"},{"$f":"$AC$55","v":"sep"},{"$f":"$AC$56","v":"okt"},{"$f":"$AC$57","v":"nov"},{"$f":"$AC$58","v":"dec"},"Kopā","Tālāk par 12 mēn.",null,null,null,null,null,null,null,2,null,"$L$34",null,null,null,null,null,null,null,2,8]
["Sākuma bilance",null,null,null,null,{"$f":"E75","v":0},{"$f":"F75","v":0},{"$f":"G75","v":0},0,0,0,0,0,0,0,0,{"$f":"E3","v":0},{"$f":"Q3","v":0},null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,3,9]
["Ieņēmumi, EUR",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,4,10]
["Debitoru parādi",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E5:P5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,11]
["Pārdotie krājumi",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,6,12]
[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,7,13]
[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,8,14]
[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,9,15]
[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,10,16]
[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,11,17]
[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,12,22]
[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,13,23]
[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,14,28]
[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,15,29]
[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,16,30]
[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,17,31]
[null,null,null,"Ieņēmumi no pamatdarbības",{"$f":"SUM(E7:E17)","v":0},{"$f":"SUM(F7:F17)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(P7:P17)","v":0},{"$f":"SUM(Q7:Q17)","v":0},{"$f":"SUM(R7:R17)","v":0},null,null,null,null,null,null,null,null,null,1,{"$f":"AB18-1","v":0},null,1,{"$f":"AE18-1","v":0},null,null,null,18,32]
["Sabiedrības īstermiņa aizdevumi",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E19:P19)","v":0},null,null,null,null,null,null,null,null,null,"INV NOBĪDE",null,null,"AL NOBĪDE",null,null,null,null,null,19,33]
["Sabiedrības ilgtermiņa aizdevumi",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E20:P20)","v":0},null,null,null,null,null,null,null,null,1,{"$f":"IF(AC18>=$Z$20,0,$Z$20)","v":1},{"$f":"IF(AA20=0,0,LOOKUP(AA20,$Z$20:$Z$43,$F$93:$F$104))","v":0},{"$f":"IF(AA20=0,0,LOOKUP(AA20,$Z$20:$Z$43,$H$93:$H$104))","v":0},{"$f":"IF($AF$18>=Z20,0,Z20)","v":1},{"$f":"IF($AD$20=0,0,LOOKUP($AD$20,$Z$20:$Z$43,$J$93:$J$104))","v":0},{"$f":"IF(AD20=0,0,LOOKUP(AD20,$Z$20:$Z$43,$L$93:$L$104))","v":0},null,null,null,20,34]
["Subsīdijas, akcīzes nod., citi ",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,2,{"$f":"IF($AC$18>=Z21,0,AA20+1)","v":2},0,0,{"$f":"IF($AF$18>=Z21,0,AD20+1)","v":2},{"$f":"IF(AD21=0,0,LOOKUP(AD21,$Z$20:$Z$43,$J$93:$J$104))","v":0},0,null,null,null,21,35]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,3,3,0,0,3,0,0,null,null,null,22,36]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,4,4,0,0,4,0,0,null,null,null,23,37]
[null,null,1,"Saņemtais PVN",{"$f":"(E5*$D$5)+(E6*$D$6)+(E7*$D$7)+(E8*$D$8)+(E9*$D$9)+(E10*$D$10)+(E11*$D$11)+(E12*$D$12)+(E13*$D$13)+(E14*$D$14)+(E15*$D$15)+(E16*$D$16)+(E17*$D$17)+(E19*$D$19)+(E20*$D$20)+(E21*$D$21)+(E22*$D$22)+(E23*$D$23)","v":0},{"$f":"(F5*$D$5)+(F6*$D$6)+(F7*$D$7)+(F8*$D$8)+(F9*$D$9)+(F10*$D$10)+(F11*$D$11)+(F12*$D$12)+(F13*$D$13)+(F14*$D$14)+(F15*$D$15)+(F16*$D$16)+(F17*$D$17)+(F19*$D$19)+(F20*$D$20)+(F21*$D$21)+(F22*$D$22)+(F23*$D$23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,5,5,0,0,5,0,0,null,null,null,24,38]
[null,null,2,"Kopējie ieņēmumi",{"$f":"SUM(E5:E6,E18,E19:E24)","v":0},{"$f":"SUM(F5:F6,F18,F19:F24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,6,6,0,0,6,0,0,null,null,null,25,39]
["Izdevumi, EUR",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7,0,0,7,0,0,null,null,null,26,40]
["Gaidāmie maksājumi",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,8,8,0,0,8,0,0,null,null,null,27,42]
["Sēkla ",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,9,9,0,0,9,0,0,null,null,null,28,43]
["Mēslojums",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,10,10,0,0,10,0,0,null,null,null,29,44]
["Ķimikālijas",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,11,11,0,0,11,0,0,null,null,null,30,45]
["Degveila, smērvielas",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,12,12,0,0,12,0,0,null,null,null,31,46]
["Sezonas strādnieki",null,null,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,32,47]
["Iekārtu noma",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,33,48]
["Iepērkamā lopbarība",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,34,49]
["Veterinārija",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,35,50]
["Pakalpojumi",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,36,51]
["cits",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,37,52]
["cits",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,38,53]
[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,39,54]
[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,40,62]
[null,null,null,"Kopā mainīgās izmaksas",{"$f":"SUM(E28:E40)","v":0},{"$f":"SUM(F28:F40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,63]
["Pastāvīgi strādājošo algas un sociālais nodoklis",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,64]
["Degviela",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,65]
["Elektrība, kurināmais",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,66]
["Apdrošināšana",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(AB1,AJ1:AJ44,AK1:AK44)","v":66}]
["Nodokļi un nodevas",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,"MĒNEŠI NAUDAS PLŪSMĀ"]
["Ēkas, iekārtu un ceļu remonts",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,1,"jan",{"$f":"Z59","v":1},{"$f":"AA59","v":"jan"}]
["Tehnikas remonts",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,2,"feb",{"$f":"IF(AB47=12,1,AB47+1)","v":2},{"$f":"LOOKUP(AB48,$Z$47:$Z$58,$AA$47:$AA$58)","v":"feb"}]
["Zemes noma ",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,3,"mar",{"$f":"IF(AB48=12,1,AB48+1)","v":3},{"$f":"LOOKUP(AB49,$Z$47:$Z$58,$AA$47:$AA$58)","v":"mar"}]
["cits",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,4,"apr",4,"apr"]
["cits",null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,5,"mai",5,"mai"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,6,"jūn",6,"jūn"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,7,"jūl",7,"jūl"]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,8,"aug",8,"aug"]
[null,null,null,"Kopā fiksētās izmaksas",{"$f":"SUM(E42:E54)","v":0},{"$f":"SUM(F42:F54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,9,"sep",9,"sep"]
["Līzingu maksājumi: procenti",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,10,"okt",10,"okt"]
["Līzingu maksājumi: pamatsumma",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,11,"nov",{"$f":"IF(AB56=12,1,AB56+1)","v":11},"nov"]
["Aizdevuma izlietojums",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,12,"dec",{"$f":"IF(AB57=12,1,AB57+1)","v":12},"dec"]
["Aizdevuma izlietojums",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,1,{"$f":"LOOKUP(Z59,$Z$47:$Z$58,$AA$47:$AA$58)","v":"jan"}]
[null,null,null,0.21,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"PVN priekšnodoklis",{"$f":"(E27*$D$27)+(E28*$D$28)+(E29*$D$29)+(E30*$D$30)+(E31*$D$31)+(E32*$D$32)+(E33*$D$33)+(E34*$D$34)+(E35*$D$35)+(E36*$D$36)+(E37*$D$37)+(E38*$D$38)+(E39*$D$39)+(E40*$D$40)+(E42*$D$42)+(E43*$D$43)+(E44*$D$44)+(E45*$D$45)+(E46*$D$46)+(E47*$D$47)+(E48*$D$48)+(E49*$D$49)+(E50*$D$50)+(E51*$D$51)+(E52*$D$52)+(E53*$D$53)+(E54*$D$54)+(E56*$D$56)+(E57*$D$57)+(E58*$D$58)+(E59*$D$59)+(E60*$D$60)","v":0},{"$f":"(F27*$D$27)+(F28*$D$28)+(F29*$D$29)+(F30*$D$30)+(F31*$D$31)+(F32*$D$32)+(F33*$D$33)+(F34*$D$34)+(F35*$D$35)+(F36*$D$36)+(F37*$D$37)+(F38*$D$38)+(F39*$D$39)+(F40*$D$40)+(F42*$D$42)+(F43*$D$43)+(F44*$D$44)+(F45*$D$45)+(F46*$D$46)+(F47*$D$47)+(F48*$D$48)+(F49*$D$49)+(F50*$D$50)+(F51*$D$51)+(F52*$D$52)+(F53*$D$53)+(F54*$D$54)+(F56*$D$56)+(F57*$D$57)+(F58*$D$58)+(F59*$D$59)+(F60*$D$60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Pieprasītā aizd.procenti",null,null,null,{"$f":"O93","v":0},{"$f":"O94","v":0},{"$f":"O95","v":0},{"$f":"O96","v":0},{"$f":"O97","v":0},{"$f":"O98","v":0},{"$f":"O99","v":0},{"$f":"O100","v":0},{"$f":"O101","v":0},{"$f":"O102","v":0},{"$f":"O103","v":0},{"$f":"O104","v":0},{"$f":"SUM(E62:P62)","v":0}]
["Pieprasītā aizd.pamatsumma",null,null,null,{"$f":"N93","v":0},{"$f":"N94","v":0},{"$f":"N95","v":0},{"$f":"N96","v":0},{"$f":"N97","v":0},{"$f":"N98","v":0},{"$f":"N99","v":0},{"$f":"N100","v":0},{"$f":"N101","v":0},{"$f":"N102","v":0},{"$f":"N103","v":0},{"$f":"N104","v":0},{"$f":"SUM(E63:P63)","v":0}]
["Sabiedrībā esošo aizd.procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E64:P64)","v":0}]
["Sabiedrībā esošo aizd.pamatsumma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Citu aizdevumu procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Citu aizdevumu pamatsummas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Ar pamatdarbību nesaistīto aizdevumu pamatsummas un procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Ienākuma nodoklis",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,{"$f":"SUM(E70:P70)","v":0}]
["Maksājamais Pievienotās vērtības nodoklis",null,null,null,null,{"$f":"E24-E61","v":0},{"$f":"F24-F61","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(E71:P71)","v":0},{"$f":"R24-R61","v":0}]
[null,null,null,"Kopējie izdevumi",{"$f":"SUM(E27,E41,E55,E56:E71)","v":0},{"$f":"SUM(F27,F41,F55,F56:F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Perioda bilance",{"$f":"E25-E72","v":0},{"$f":"F25-F72","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Beigu bilance",{"$f":"E3+E25-E72","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q3+Q25-Q72","v":0}]
[]
[]
[]
[]
["Pieprasīto aizdevumu maksājumu aprēķins:",null,null,null,null,"INV aizdevums:",null,null,null,null,null,"AL aizdevums:"]
[null,null,null,null,null,null,null,{"$f":"\"Aizdevuma summa (izteikta\" & IF($Z$2=2,\", EUR):\",\", LVL):\")","v":"Aizdevuma summa (izteikta, EUR):"},null,null,null,null,null,{"$f":"\"Aizdevuma summa (izteikta\" & IF($Z$2=2,\", EUR):\",\", LVL):\")","v":"Aizdevuma summa (izteikta, EUR):"}]
[null,null,null,null,null,"% likme gadā:",null,null,null,null,null,"% likme gadā:"]
[null,null,null,null,null,"Atmaksas termiņš, mēnešos:",null,null,null,null,null,null,null,"Atmaksas termiņš, mēnešos:"]
[null,null,null,null,null,null,null,"Procentu maksājumu frekvence:",null,null,null,null,null,"Procentu maksājumu frekvence:"]
[null,null,null,null,null,"Grafika veids:",null,null,null,null,null,"Grafika veids:"]
[null,null,null,null,null,"Cik mēnešus nemaksā p/s:",null,null,null,null,null,"Cik mēnešus nemaksā p/s:"]
[null,null,null,null,null,null,null,"Grafika sākums naudas plūsmā:",null,null,null,null,null,"Grafika sākums naudas plūsmā:"]
[]
[null,null,null,"Neregulāro maksājumu ievade:",{"$f":"E2","v":"jan"},{"$f":"F2","v":"feb"},{"$f":"G2","v":"mar"},"apr","mai","jūn","jūl","aug","sep","okt","nov","dec"]
[null,null,null,{"$f":"F80","v":"INV aizdevums:"}]
[null,null,null,{"$f":"L80","v":"AL aizdevums:"}]
[null,null,null,null,null,"INV aizdevuma p/s maksājumi","INV p/s ar nobīdi:","INV aizdevuma % maksājumi","INV % ar nobīdi:","AL aizdevuma p/s maksājumi",null,"AL aizdevuma % maksājumi",null,"KOPĀ p/s","KOPĀ %"]
[null,null,null,null,{"$f":"AC47","v":"jan"},{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H11,g!$C11),0)","v":0},{"$f":"IF(ISERROR(AB20),0,AB20)","v":0},{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I11,g!D11),0)","v":0},{"$f":"IF(ISERROR(AC20),0,AC20)","v":0},{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R11,g!$M11),0)","v":0},{"$f":"IF(ISERROR(AE20),0,AE20)","v":0},{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S11,g!N11),0)","v":0},{"$f":"IF(ISERROR(AF20),0,AF20)","v":0},{"$f":"G93+K93","v":0},{"$f":"I93+M93","v":0}]
[null,null,null,null,"feb",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H12,g!$C12),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I12,g!D12),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R12,g!$M12),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S12,g!N12),0)","v":0},0,{"$f":"G94+K94","v":0},{"$f":"I94+M94","v":0}]
[null,null,null,null,"mar",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H13,g!$C13),IF(g!$E$4=2,SUM(g!H11:H13),SUM(g!C11:C13)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I13,g!D13),IF(g!$E$4=2,SUM(g!I11:I13),SUM(g!D11:D13)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R13,g!$M13),IF(g!$E$4=2,SUM(g!R11:R13),SUM(g!M11:M13)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S13,g!N13),IF(g!$E$5=2,SUM(g!S11:S13),SUM(g!N11:N13)))","v":0},0,0,0,null,1,"LVL",2,2]
[null,null,null,null,"apr",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H14,g!$C14),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I14,g!D14),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R14,g!$M14),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S14,g!N14),0)","v":0},0,0,0,null,2,"EUR",2,2]
[null,null,null,null,"mai",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H15,g!$C15),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I15,g!D15),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R15,g!$M15),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S15,g!N15),0)","v":0},0,0,0,null,3,"USD",2,2]
[null,null,null,null,"jūn",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H16,g!$C16),IF(g!$E$4=2,SUM(g!H14:H16),SUM(g!C14:C16)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I16,g!D16),IF(g!$E$4=2,SUM(g!I14:I16),SUM(g!D14:D16)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R16,g!$M16),IF(g!$E$4=2,SUM(g!R14:R16),SUM(g!M14:M16)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S16,g!N16),IF(g!$E$5=2,SUM(g!S14:S16),SUM(g!N14:N16)))","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,"jūl",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H17,g!$C17),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I17,g!D17),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R17,g!$M17),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S17,g!N17),0)","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,"aug",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H18,g!$C18),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I18,g!D18),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R18,g!$M18),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S18,g!N18),0)","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,"sep",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H19,g!$C19),IF(g!$E$4=2,SUM(g!H17:H19),SUM(g!C17:C19)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I19,g!D19),IF(g!$E$4=2,SUM(g!I17:I19),SUM(g!D17:D19)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R19,g!$M19),IF(g!$E$4=2,SUM(g!R17:R19),SUM(g!M17:M19)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S19,g!N19),IF(g!$E$5=2,SUM(g!S17:S19),SUM(g!N17:N19)))","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,"okt",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H20,g!$C20),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I20,g!D20),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R20,g!$M20),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S20,g!N20),0)","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,"nov",{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H21,g!$C21),0)","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I21,g!D21),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R21,g!$M21),0)","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S21,g!N21),0)","v":0},0,0,0,null,null,null,2,2]
[null,null,null,null,{"$f":"AC59","v":0},{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!$H22,g!$C22),IF(g!$E$4=2,SUM(g!H20:H22),SUM(g!C20:C22)))","v":0},0,{"$f":"IF(g!$P$3=1,IF(g!$E$4=2,g!I22,g!D22),IF(g!$E$4=2,SUM(g!I20:I22),SUM(g!D20:D22)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!$R22,g!$M22),IF(g!$E$4=2,SUM(g!R20:R22),SUM(g!M20:M22)))","v":0},0,{"$f":"IF(g!$P$4=1,IF(g!$E$5=2,g!S22,g!N22),IF(g!$E$5=2,SUM(g!S20:S22),SUM(g!N20:N22)))","v":0},0,0,0,null,null,null,2,2]
[]
[]
[null,null,null,null,"Valūtas kurss"]
[null,null,null,"1 LVL =",0.70279999999999998,"EUR"]
[null,null,null,"1 EUR =",1,"EUR"]
[null,null,null,"1 USD =",1.3646,"EUR"]
[]
[null,null,null,"Citu aizdevumu konsolidētais grafiks:",{"$f":"E89","v":"jan"},{"$f":"F89","v":"feb"},"mar","apr","mai","jūn","jūl","aug","sep","okt","nov","dec"]
[null,null,null,"procenti:",{"$f":"AA124","v":0},{"$f":"AA125","v":0},{"$f":"AA126","v":0},{"$f":"AA127","v":0},{"$f":"AA128","v":0},{"$f":"AA129","v":0},{"$f":"AA130","v":0},{"$f":"AA131","v":0},{"$f":"AA132","v":0},{"$f":"AA133","v":0},{"$f":"AA134","v":0},{"$f":"AA135","v":0}]
[null,null,null,"pamatsummas:",{"$f":"Z124","v":0},{"$f":"Z125","v":0},{"$f":"Z126","v":0},{"$f":"Z127","v":0},{"$f":"Z128","v":0},{"$f":"Z129","v":0},{"$f":"Z130","v":0},{"$f":"Z131","v":0},{"$f":"Z132","v":0},{"$f":"Z133","v":0},{"$f":"Z134","v":0},{"$f":"Z135","v":0}]
[]
[null,null,null,"Līzingu maksājumu konsolidētais grafiks:",{"$f":"E112","v":"jan"},{"$f":"F112","v":"feb"},"mar","apr","mai","jūn","jūl","aug","sep","okt","nov","dec"]
[null,null,null,"procenti:",{"$f":"AA142","v":0},{"$f":"AA143","v":0},{"$f":"AA144","v":0},{"$f":"AA145","v":0},{"$f":"AA146","v":0},{"$f":"AA147","v":0},{"$f":"AA148","v":0},{"$f":"AA149","v":0},{"$f":"AA150","v":0},{"$f":"AA151","v":0},{"$f":"AA152","v":0},{"$f":"AA153","v":0}]
[null,null,null,"pamatsummas:",{"$f":"Z142","v":0},{"$f":"Z143","v":0},{"$f":"Z144","v":0},{"$f":"Z145","v":0},{"$f":"Z146","v":0},{"$f":"Z147","v":0},{"$f":"Z148","v":0},{"$f":"Z149","v":0},{"$f":"Z150","v":0},{"$f":"Z151","v":0},{"$f":"Z152","v":0},{"$f":"Z153","v":0}]
[]
[]
[null,null,null,"Citi aizdevumi: "]
[null,null,null,null,{"$f":"LOOKUP($T$95,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($T$96,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($T$97,$Q$95:$Q$97,$E$108:$E$110)","v":1},4,{"$f":"LOOKUP($T$98,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($T$99,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($T$100,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($T$101,$Q$95:$Q$97,$E$108:$E$110)","v":1},4,{"$f":"LOOKUP($T$102,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($T$103,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($T$104,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,null,"Kopā, LVL"]
[null,null,null,null,"p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%",null,"p/s","%"]
[null,null,null,{"$f":"E93","v":"jan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E124/$E$122)+(G124/$G$122)+(I124/$I$122)+(K124/$K$122)+(M124/$M$122)+(O124/$O$122)+(Q124/$Q$122)+(S124/$S$122)+(U124/$U$122)+(W124/$W$122)","v":0},{"$f":"(F124/$E$122)+(H124/$G$122)+(J124/$I$122)+(L124/$K$122)+(N124/$M$122)+(P124/$O$122)+(R124/$Q$122)+(T124/$S$122)+(V124/$U$122)+(X124/$W$122)","v":0}]
[null,null,null,{"$f":"E94","v":"feb"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E125/$E$122)+(G125/$G$122)+(I125/$I$122)+(K125/$K$122)+(M125/$M$122)+(O125/$O$122)+(Q125/$Q$122)+(S125/$S$122)+(U125/$U$122)+(W125/$W$122)","v":0},{"$f":"(F125/$E$122)+(H125/$G$122)+(J125/$I$122)+(L125/$K$122)+(N125/$M$122)+(P125/$O$122)+(R125/$Q$122)+(T125/$S$122)+(V125/$U$122)+(X125/$W$122)","v":0}]
[null,null,null,"mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"mai",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"jūn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"jūl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"aug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"okt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"KOPĀ",{"$f":"SUM(E124:E135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Z124:Z135)","v":0},{"$f":"SUM(AA124:AA135)","v":0}]
[]
[]
[null,null,null,"Līzingi: "]
[null,null,null,null,{"$f":"LOOKUP($S$95,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($S$96,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($S$97,$Q$95:$Q$97,$E$108:$E$110)","v":1},4,{"$f":"LOOKUP($S$98,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($S$99,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($S$100,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($S$101,$Q$95:$Q$97,$E$108:$E$110)","v":1},4,{"$f":"LOOKUP($S$102,$Q$95:$Q$97,$E$108:$E$110)","v":1},1,{"$f":"LOOKUP($S$103,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,{"$f":"LOOKUP($S$104,$Q$95:$Q$97,$E$108:$E$110)","v":1},2,null,"Kopā, LVL"]
[null,null,null,null,"p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%","p/s","%",null,"p/s","%"]
[null,null,null,{"$f":"D124","v":"jan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E142/$E$140)+(G142/$G$140)+(I142/$I$140)+(K142/$K$140)+(M142/$M$140)+(O142/$O$140)+(Q142/$Q$140)+(S142/$S$140)+(U142/$U$140)+(W142/$W$140)","v":0},{"$f":"(F142/$E$140)+(H142/$G$140)+(J142/$I$140)+(L142/$K$140)+(N142/$M$140)+(P142/$O$140)+(R142/$Q$140)+(T142/$S$140)+(V142/$U$140)+(X142/$W$140)","v":0}]
[null,null,null,"feb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(E143/$E$140)+(G143/$G$140)+(I143/$I$140)+(K143/$K$140)+(M143/$M$140)+(O143/$O$140)+(Q143/$Q$140)+(S143/$S$140)+(U143/$U$140)+(W143/$W$140)","v":0},{"$f":"(F143/$E$140)+(H143/$G$140)+(J143/$I$140)+(L143/$K$140)+(N143/$M$140)+(P143/$O$140)+(R143/$Q$140)+(T143/$S$140)+(V143/$U$140)+(X143/$W$140)","v":0}]
[null,null,null,"mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"mai",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"jūn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"jūl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"aug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"okt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"KOPĀ",{"$f":"SUM(E142:E153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Z142:Z153)","v":0},{"$f":"SUM(AA142:AA153)","v":0}]

{"sheet":"g2","index":8,"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,{"$f":"'Naudas plūsma (2.gads)'!I81","v":0},null,2,"ANUITĀRS","Aizdevuma kopsumma :",{"$f":"C2","v":0},null,null,null,"Aizdevuma kopsumma :",{"$f":"'Naudas plūsma (2.gads)'!O81","v":0},null,2,"reizi ceturksnī","Aizdevuma kopsumma :",{"$f":"M2","v":0}]
["Aizdevuma gala atmaksāšanas termiņš:",null,{"$f":"'Naudas plūsma (2.gads)'!I83","v":0},"mēneši",3,"NEREGULĀRS","Aizdevuma gala atmaksāšanas termiņš:",{"$f":"C3","v":0},"mēneši",null,null,"Aizdevuma gala atmaksāšanas termiņš:",{"$f":"'Naudas plūsma (2.gads)'!O83","v":0},"mēneši",null,1,"Aizdevuma gala atmaksāšanas termiņš:",{"$f":"M3","v":0},"mēneši"]
["Izsniegtā aizdevuma % mēnesī :",null,{"$f":"D4/12","v":0},{"$f":"'Naudas plūsma (2.gads)'!I82","v":0},1,{"$f":"LOOKUP(E4,$E$1:$E$3,$F$1:$F$3)","v":"LINEĀRS"},"Izsniegtā aizdevuma % mēnesī :",{"$f":"I4/12","v":0},{"$f":"D4","v":0},null,null,"Izsniegtā aizdevuma % mēnesī :",{"$f":"N4/12","v":0},{"$f":"'Naudas plūsma (2.gads)'!O82","v":0},null,1,"Izsniegtā aizdevuma % mēnesī :",{"$f":"S4/12","v":0},{"$f":"N4","v":0}]
["Cik mēnešus nemaksā pamatsummu:",null,{"$f":"'Naudas plūsma (2.gads)'!I86","v":0},"mēneši",1,{"$f":"LOOKUP(E5,$E$1:$E$3,$F$1:$F$3)","v":"LINEĀRS"},"Cik mēnešus nemaksā pamatsummu:",{"$f":"C5","v":0},"mēneši",null,null,"Cik mēnešus nemaksā pamatsummu:",{"$f":"'Naudas plūsma (2.gads)'!O86","v":0},"mēneši",null,null,"Cik mēnešus nemaksā pamatsummu:",{"$f":"M5","v":0},"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,{"$f":"C2","v":0},null,null,0,0,{"$f":"H2","v":0},null,null,0,0,{"$f":"M2","v":0},null,null,0,0,{"$f":"R2","v":0}]
[1,{"$f":"'Naudas plūsma (2.gads)'!$E$90","v":0},{"$f":"IF($E$4=3,B11,IF(A11>$C$3,0,IF(A11<=$C$5,0,$C$2/($C$3-$C$5))))","v":0},{"$f":"IF(A11>$C$3,0,E10*$C$4)","v":0},{"$f":"IF(A11>$C$3,0,E10-C11)","v":0},null,null,{"$f":"IF(A11<=$H$5,0,PPMT($H$4,A11-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A11<=$H$5,$H$2*$H$4,IPMT($H$4,A11-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A11>$H$3,0,J10-H11)","v":0},null,{"$f":"'Naudas plūsma (2.gads)'!$E$91","v":0},{"$f":"IF($E$5=3,L11,IF(A11>$M$3,0,IF(A11<=$M$5,0,$M$2/($M$3-$M$5))))","v":0},{"$f":"IF(A11>$M$3,0,O10*$M$4)","v":0},{"$f":"IF(A11>$M$3,0,O10-M11)","v":0},null,null,{"$f":"IF(A11<=$R$5,0,PPMT($R$4,A11-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A11<=$R$5,$R$2*$R$4,IPMT($R$4,A11-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A11>$R$3,0,T10-R11)","v":0}]
[2,{"$f":"'Naudas plūsma (2.gads)'!$F$90","v":0},{"$f":"IF($E$4=3,B12,IF(A12>$C$3,0,IF(A12<=$C$5,0,$C$2/($C$3-$C$5))))","v":0},{"$f":"IF(A12>$C$3,0,E11*$C$4)","v":0},{"$f":"IF(A12>$C$3,0,E11-C12)","v":0},null,null,{"$f":"IF(A12<=$H$5,0,PPMT($H$4,A12-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A12<=$H$5,$H$2*$H$4,IPMT($H$4,A12-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},0,null,{"$f":"'Naudas plūsma (2.gads)'!$F$91","v":0},{"$f":"IF($E$5=3,L12,IF(A12>$M$3,0,IF(A12<=$M$5,0,$M$2/($M$3-$M$5))))","v":0},0,0,null,null,{"$f":"IF(A12<=$R$5,0,PPMT($R$4,A12-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A12<=$R$5,$R$2*$R$4,IPMT($R$4,A12-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},0]
[3,{"$f":"'Naudas plūsma (2.gads)'!$G$90","v":0},0,0,{"$f":"IF(A13>$C$3,0,E12-C13)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma (2.gads)'!$G$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[4,{"$f":"'Naudas plūsma (2.gads)'!$H$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma (2.gads)'!$H$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[5,{"$f":"'Naudas plūsma (2.gads)'!$I$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma (2.gads)'!$I$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[6,{"$f":"'Naudas plūsma (2.gads)'!$J$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma (2.gads)'!$J$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[7,{"$f":"'Naudas plūsma (2.gads)'!$K$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma (2.gads)'!$K$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[8,{"$f":"'Naudas plūsma (2.gads)'!$L$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma (2.gads)'!$L$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[9,{"$f":"'Naudas plūsma (2.gads)'!$M$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma (2.gads)'!$M$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[10,{"$f":"'Naudas plūsma (2.gads)'!$N$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma (2.gads)'!$N$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[11,{"$f":"'Naudas plūsma (2.gads)'!$O$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma (2.gads)'!$O$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[12,{"$f":"'Naudas plūsma (2.gads)'!$P$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma (2.gads)'!$P$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[13,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[14,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[15,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[16,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[17,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[18,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[19,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[20,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[21,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[22,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[23,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[24,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'[1]Naudas plūsma (2'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[25,null,{"$f":"IF(A35>$C$3,0,IF(A35<=$C$5,0,$C$2/($C$3-$C$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,{"$f":"IF(A35>$M$3,0,IF(A35<=$M$5,0,$M$2/($M$3-$M$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[26,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[27,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[28,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[29,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[30,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[31,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[32,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[33,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[34,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[35,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[36,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[37,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[38,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[39,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[40,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[41,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[42,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[43,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[44,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[45,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[46,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[47,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[48,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[49,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[50,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[51,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[52,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[53,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[54,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[55,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[56,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[57,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[58,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[59,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[60,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[61,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[62,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[63,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[64,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[65,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A75>$H$3,0,J74-H75)","v":0},null,null,0,{"$f":"IF(A75>$M$3,0,O74*$M$4)","v":0},{"$f":"IF(A75>$M$3,0,O74-M75)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A75>$R$3,0,T74-R75)","v":0}]
[66,null,0,{"$f":"IF(A76>$C$3,0,E75*$C$4)","v":0},0,null,null,{"$f":"IF(A76<=$H$5,0,PPMT($H$4,A76-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A76<=$H$5,$H$2*$H$4,IPMT($H$4,A76-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},0,null,null,0,0,0,null,null,{"$f":"IF(A76<=$R$5,0,PPMT($R$4,A76-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A76<=$R$5,$R$2*$R$4,IPMT($R$4,A76-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},0]
[67,null,0,0,{"$f":"IF(A77>$C$3,0,E76-C77)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[68,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[69,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[70,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[71,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[72,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[73,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[74,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[75,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[76,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[77,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[78,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[79,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[80,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[81,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[82,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[83,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[84,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[85,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[86,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[87,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[88,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[89,null,{"$f":"IF(A99>$C$3,0,IF(A99<=$C$5,0,$C$2/($C$3-$C$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,{"$f":"IF(A99>$M$3,0,IF(A99<=$M$5,0,$M$2/($M$3-$M$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[90,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[91,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[92,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[93,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[94,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[95,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[96,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[97,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[98,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[99,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[100,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[101,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[102,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[103,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[104,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[105,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[106,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[107,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[108,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[109,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[110,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[111,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[112,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[113,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[114,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[115,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[116,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[117,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[118,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[119,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[120,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[121,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[122,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[123,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[124,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[125,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[126,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[127,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[128,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[129,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A139>$H$3,0,J138-H139)","v":0},null,null,0,{"$f":"IF(A139>$M$3,0,O138*$M$4)","v":0},{"$f":"IF(A139>$M$3,0,O138-M139)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A139>$R$3,0,T138-R139)","v":0}]
[130,null,0,{"$f":"IF(A140>$C$3,0,E139*$C$4)","v":0},0,null,null,{"$f":"IF(A140<=$H$5,0,PPMT($H$4,A140-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A140<=$H$5,$H$2*$H$4,IPMT($H$4,A140-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},0,null,null,0,0,0,null,null,{"$f":"IF(A140<=$R$5,0,PPMT($R$4,A140-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A140<=$R$5,$R$2*$R$4,IPMT($R$4,A140-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},0]
[131,null,0,0,{"$f":"IF(A141>$C$3,0,E140-C141)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[132,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[133,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[134,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[135,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[136,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[137,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[138,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[139,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[140,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[141,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[142,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[143,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[144,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[145,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[146,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[147,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[148,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[149,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[150,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[151,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[152,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[153,null,{"$f":"IF(A163>$C$3,0,IF(A163<=$C$5,0,$C$2/($C$3-$C$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,{"$f":"IF(A163>$M$3,0,IF(A163<=$M$5,0,$M$2/($M$3-$M$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[154,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[155,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[156,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[157,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[158,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[159,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[160,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[161,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[162,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[163,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[164,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[165,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[166,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[167,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[168,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[169,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[170,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[171,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[172,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[173,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[174,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[175,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[176,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[177,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[178,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[179,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[180,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[181,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[182,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[183,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[184,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[185,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[186,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[187,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[188,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[189,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[190,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[191,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[192,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[193,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A203>$H$3,0,J202-H203)","v":0},null,null,0,{"$f":"IF(A203>$M$3,0,O202*$M$4)","v":0},{"$f":"IF(A203>$M$3,0,O202-M203)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A203>$R$3,0,T202-R203)","v":0}]
[194,null,0,{"$f":"IF(A204>$C$3,0,E203*$C$4)","v":0},0,null,null,{"$f":"IF(A204<=$H$5,0,PPMT($H$4,A204-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A204<=$H$5,$H$2*$H$4,IPMT($H$4,A204-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},0,null,null,0,0,0,null,null,{"$f":"IF(A204<=$R$5,0,PPMT($R$4,A204-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A204<=$R$5,$R$2*$R$4,IPMT($R$4,A204-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},0]
[195,null,0,0,{"$f":"IF(A205>$C$3,0,E204-C205)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[196,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[197,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[198,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[199,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[200,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[201,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[202,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[203,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[204,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[205,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[206,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[207,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[208,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[209,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[210,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[211,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[212,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[213,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[214,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[215,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[216,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[217,null,{"$f":"IF(A227>$C$3,0,IF(A227<=$C$5,0,$C$2/($C$3-$C$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,{"$f":"IF(A227>$M$3,0,IF(A227<=$M$5,0,$M$2/($M$3-$M$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[218,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[219,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[220,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[221,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[222,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[223,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[224,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[225,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[226,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[227,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[228,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[229,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[230,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[231,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[232,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[233,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[234,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[235,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[236,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[237,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[238,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[239,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[240,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[null,null,{"$f":"SUM(C11:C250)","v":0},{"$f":"SUM(D11:D250)","v":0}," ",null,null,{"$f":"SUM(H11:H250)","v":{"$error":"#NUM!"}},{"$f":"SUM(I11:I250)","v":{"$error":"#NUM!"}}," ",null,null,{"$f":"SUM(M11:M250)","v":0},{"$f":"SUM(N11:N250)","v":0}," ",null,null,{"$f":"SUM(R11:R250)","v":{"$error":"#NUM!"}},{"$f":"SUM(S11:S250)","v":{"$error":"#NUM!"}}," "]
[]
[]
[null,null,null,"AIZŅĒMĒJS"]
[]
[null,null,null,"___________________________"]

{"sheet":"g","index":9,"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,{"$f":"'Naudas plūsma'!I81","v":0},null,2,"ANUITĀRS","Aizdevuma kopsumma :",{"$f":"C2","v":0},null,null,null,"Aizdevuma kopsumma :",{"$f":"'Naudas plūsma'!O81","v":0},null,2,"reizi ceturksnī","Aizdevuma kopsumma :",{"$f":"M2","v":0}]
["Aizdevuma gala atmaksāšanas termiņš:",null,{"$f":"'Naudas plūsma'!I83","v":0},"mēneši",3,"NEREGULĀRS","Aizdevuma gala atmaksāšanas termiņš:",{"$f":"C3","v":0},"mēneši",null,null,"Aizdevuma gala atmaksāšanas termiņš:",{"$f":"'Naudas plūsma'!O83","v":0},"mēneši",null,1,"Aizdevuma gala atmaksāšanas termiņš:",{"$f":"M3","v":0},"mēneši"]
["Izsniegtā aizdevuma % mēnesī :",null,{"$f":"D4/12","v":0},{"$f":"'Naudas plūsma'!I82","v":0},1,{"$f":"LOOKUP(E4,$E$1:$E$3,$F$1:$F$3)","v":"LINEĀRS"},"Izsniegtā aizdevuma % mēnesī :",{"$f":"I4/12","v":0},{"$f":"D4","v":0},null,null,"Izsniegtā aizdevuma % mēnesī :",{"$f":"N4/12","v":0},{"$f":"'Naudas plūsma'!O82","v":0},null,1,"Izsniegtā aizdevuma % mēnesī :",{"$f":"S4/12","v":0},{"$f":"N4","v":0}]
["Cik mēnešus nemaksā pamatsummu:",null,{"$f":"'Naudas plūsma'!I86","v":0},"mēneši",1,{"$f":"LOOKUP(E5,$E$1:$E$3,$F$1:$F$3)","v":"LINEĀRS"},"Cik mēnešus nemaksā pamatsummu:",{"$f":"C5","v":0},"mēneši",null,null,"Cik mēnešus nemaksā pamatsummu:",{"$f":"'Naudas plūsma'!O86","v":0},"mēneši",null,null,"Cik mēnešus nemaksā pamatsummu:",{"$f":"M5","v":0},"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,{"$f":"C2","v":0},null,null,0,0,{"$f":"H2","v":0},null,null,0,0,{"$f":"M2","v":0},null,null,0,0,{"$f":"R2","v":0}]
[1,{"$f":"'Naudas plūsma'!$E$90","v":0},{"$f":"IF($E$4=3,B11,IF(A11>$C$3,0,IF(A11<=$C$5,0,$C$2/($C$3-$C$5))))","v":0},{"$f":"IF(A11>$C$3,0,E10*$C$4)","v":0},{"$f":"IF(A11>$C$3,0,E10-C11)","v":0},null,null,{"$f":"IF(A11<=$H$5,0,PPMT($H$4,A11-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A11<=$H$5,$H$2*$H$4,IPMT($H$4,A11-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A11>$H$3,0,J10-H11)","v":0},null,{"$f":"'Naudas plūsma'!$E$91","v":0},{"$f":"IF($E$5=3,L11,IF(A11>$M$3,0,IF(A11<=$M$5,0,$M$2/($M$3-$M$5))))","v":0},{"$f":"IF(A11>$M$3,0,O10*$M$4)","v":0},{"$f":"IF(A11>$M$3,0,O10-M11)","v":0},null,null,{"$f":"IF(A11<=$R$5,0,PPMT($R$4,A11-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A11<=$R$5,$R$2*$R$4,IPMT($R$4,A11-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A11>$R$3,0,T10-R11)","v":0}]
[2,{"$f":"'Naudas plūsma'!$F$90","v":0},{"$f":"IF($E$4=3,B12,IF(A12>$C$3,0,IF(A12<=$C$5,0,$C$2/($C$3-$C$5))))","v":0},{"$f":"IF(A12>$C$3,0,E11*$C$4)","v":0},{"$f":"IF(A12>$C$3,0,E11-C12)","v":0},null,null,{"$f":"IF(A12<=$H$5,0,PPMT($H$4,A12-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A12<=$H$5,$H$2*$H$4,IPMT($H$4,A12-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},0,null,{"$f":"'Naudas plūsma'!$F$91","v":0},{"$f":"IF($E$5=3,L12,IF(A12>$M$3,0,IF(A12<=$M$5,0,$M$2/($M$3-$M$5))))","v":0},0,0,null,null,{"$f":"IF(A12<=$R$5,0,PPMT($R$4,A12-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A12<=$R$5,$R$2*$R$4,IPMT($R$4,A12-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},0]
[3,{"$f":"'Naudas plūsma'!$G$90","v":0},0,0,{"$f":"IF(A13>$C$3,0,E12-C13)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma'!$G$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[4,{"$f":"'Naudas plūsma'!$H$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma'!$H$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[5,{"$f":"'Naudas plūsma'!$I$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma'!$I$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[6,{"$f":"'Naudas plūsma'!$J$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma'!$J$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[7,{"$f":"'Naudas plūsma'!$K$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma'!$K$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[8,{"$f":"'Naudas plūsma'!$L$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma'!$L$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[9,{"$f":"'Naudas plūsma'!$M$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma'!$M$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[10,{"$f":"'Naudas plūsma'!$N$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma'!$N$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[11,{"$f":"'Naudas plūsma'!$O$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma'!$O$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[12,{"$f":"'Naudas plūsma'!$P$90","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma'!$P$91","v":0},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[13,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[14,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[15,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[16,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[17,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[18,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[19,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[20,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[21,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[22,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[23,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[24,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,{"$f":"'Naudas plūsma PVN nemaksātājiem'!#REF!","v":{"$error":"#REF!"}},0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[25,null,{"$f":"IF(A35>$C$3,0,IF(A35<=$C$5,0,$C$2/($C$3-$C$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,{"$f":"IF(A35>$M$3,0,IF(A35<=$M$5,0,$M$2/($M$3-$M$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[26,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[27,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[28,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[29,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[30,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[31,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[32,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[33,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[34,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[35,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[36,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[37,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[38,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[39,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[40,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[41,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[42,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[43,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[44,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[45,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[46,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[47,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[48,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[49,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[50,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[51,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[52,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[53,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[54,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[55,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[56,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[57,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[58,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[59,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[60,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[61,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[62,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[63,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[64,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[65,null,{"$f":"IF(A75>$C$3,0,IF(A75<=$C$5,0,$C$2/($C$3-$C$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A75>$H$3,0,J74-H75)","v":0},null,null,0,{"$f":"IF(A75>$M$3,0,O74*$M$4)","v":0},{"$f":"IF(A75>$M$3,0,O74-M75)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A75>$R$3,0,T74-R75)","v":0}]
[66,null,0,{"$f":"IF(A76>$C$3,0,E75*$C$4)","v":0},0,null,null,{"$f":"IF(A76<=$H$5,0,PPMT($H$4,A76-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A76<=$H$5,$H$2*$H$4,IPMT($H$4,A76-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},0,null,null,{"$f":"IF(A76>$M$3,0,IF(A76<=$M$5,0,$M$2/($M$3-$M$5)))","v":0},0,0,null,null,{"$f":"IF(A76<=$R$5,0,PPMT($R$4,A76-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A76<=$R$5,$R$2*$R$4,IPMT($R$4,A76-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},0]
[67,null,0,0,{"$f":"IF(A77>$C$3,0,E76-C77)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[68,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[69,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[70,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[71,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[72,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[73,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[74,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[75,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[76,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[77,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[78,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[79,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[80,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[81,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[82,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[83,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[84,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[85,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[86,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[87,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[88,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[89,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[90,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[91,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[92,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[93,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[94,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[95,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[96,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[97,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[98,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[99,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[100,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[101,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[102,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[103,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[104,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[105,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[106,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[107,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[108,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[109,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[110,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[111,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[112,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[113,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[114,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[115,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[116,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[117,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[118,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[119,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[120,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[121,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[122,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[123,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[124,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[125,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[126,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[127,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[128,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[129,null,{"$f":"IF(A139>$C$3,0,IF(A139<=$C$5,0,$C$2/($C$3-$C$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A139>$H$3,0,J138-H139)","v":0},null,null,0,{"$f":"IF(A139>$M$3,0,O138*$M$4)","v":0},{"$f":"IF(A139>$M$3,0,O138-M139)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A139>$R$3,0,T138-R139)","v":0}]
[130,null,0,{"$f":"IF(A140>$C$3,0,E139*$C$4)","v":0},0,null,null,{"$f":"IF(A140<=$H$5,0,PPMT($H$4,A140-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A140<=$H$5,$H$2*$H$4,IPMT($H$4,A140-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},0,null,null,{"$f":"IF(A140>$M$3,0,IF(A140<=$M$5,0,$M$2/($M$3-$M$5)))","v":0},0,0,null,null,{"$f":"IF(A140<=$R$5,0,PPMT($R$4,A140-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A140<=$R$5,$R$2*$R$4,IPMT($R$4,A140-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},0]
[131,null,0,0,{"$f":"IF(A141>$C$3,0,E140-C141)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[132,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[133,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[134,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[135,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[136,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[137,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[138,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[139,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[140,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[141,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[142,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[143,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[144,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[145,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[146,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[147,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[148,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[149,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[150,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[151,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[152,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[153,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[154,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[155,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[156,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[157,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[158,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[159,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[160,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[161,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[162,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[163,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[164,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[165,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[166,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[167,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[168,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[169,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[170,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[171,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[172,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[173,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[174,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[175,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[176,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[177,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[178,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[179,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[180,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[181,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[182,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[183,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[184,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[185,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[186,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[187,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[188,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[189,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[190,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[191,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[192,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[193,null,{"$f":"IF(A203>$C$3,0,IF(A203<=$C$5,0,$C$2/($C$3-$C$5)))","v":0},0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A203>$H$3,0,J202-H203)","v":0},null,null,0,{"$f":"IF(A203>$M$3,0,O202*$M$4)","v":0},{"$f":"IF(A203>$M$3,0,O202-M203)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},{"$f":"IF(A203>$R$3,0,T202-R203)","v":0}]
[194,null,0,{"$f":"IF(A204>$C$3,0,E203*$C$4)","v":0},0,null,null,{"$f":"IF(A204<=$H$5,0,PPMT($H$4,A204-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A204<=$H$5,$H$2*$H$4,IPMT($H$4,A204-$H$5,$H$3-$H$5,-$H$2))","v":{"$error":"#NUM!"}},0,null,null,{"$f":"IF(A204>$M$3,0,IF(A204<=$M$5,0,$M$2/($M$3-$M$5)))","v":0},0,0,null,null,{"$f":"IF(A204<=$R$5,0,PPMT($R$4,A204-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},{"$f":"IF(A204<=$R$5,$R$2*$R$4,IPMT($R$4,A204-$R$5,$R$3-$R$5,-$R$2))","v":{"$error":"#NUM!"}},0]
[195,null,0,0,{"$f":"IF(A205>$C$3,0,E204-C205)","v":0},null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[196,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[197,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[198,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[199,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[200,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[201,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[202,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[203,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[204,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[205,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[206,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[207,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[208,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[209,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[210,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[211,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[212,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[213,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[214,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[215,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[216,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[217,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[218,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[219,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[220,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[221,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[222,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[223,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[224,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[225,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[226,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[227,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[228,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[229,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[230,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[231,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[232,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[233,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[234,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[235,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[236,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[237,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[238,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[239,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[240,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0,null,null,0,0,0,null,null,{"$error":"#NUM!"},{"$error":"#NUM!"},0]
[null,null,{"$f":"SUM(C11:C250)","v":0},{"$f":"SUM(D11:D250)","v":0}," ",null,null,{"$f":"SUM(H11:H250)","v":{"$error":"#NUM!"}},{"$f":"SUM(I11:I250)","v":{"$error":"#NUM!"}}," ",null,null,{"$f":"SUM(M11:M250)","v":0},{"$f":"SUM(N11:N250)","v":0}," ",null,null,{"$f":"SUM(R11:R250)","v":{"$error":"#NUM!"}},{"$f":"SUM(S11:S250)","v":{"$error":"#NUM!"}}," "]
[]
[]
[null,null,null,"AIZŅĒMĒJS"]
[]
[null,null,null,"___________________________"]

{"sheet":"Pr. izmaksas","index":10,"n_rows":27,"n_cols":13,"rows_kept":27,"cut":false,"hidden":true,"merged":[[8,2,8,4],[8,5,8,6],[4,1,5,1],[4,2,5,4],[4,5,5,6],[4,11,5,11],[6,2,6,4],[6,5,6,6],[7,2,7,4],[7,5,7,6],[4,7,5,7],[4,8,4,9],[4,10,5,10],[9,2,9,4],[9,5,9,6],[10,2,10,4],[10,5,10,6],[11,2,11,4],[11,5,11,6],[12,2,12,4],[12,5,12,6],[13,2,13,4],[13,5,13,6],[14,2,14,4],[14,5,14,6],[26,1,26,3],[15,2,15,4],[15,5,15,6],[16,2,16,4],[16,5,16,6],[18,1,18,12],[20,1,20,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[25,1,25,3]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Projekta izmaksas"]
[null,"Projekta izmaksas"]
[null,"(Aizpildi abas tabulas, pēc tam iezīmē un pārkopē uz Izvērtējumu)"]
[null,"Izmaksu veids","Apraksts",null,null,"Pārdevējs",null,"Cena","Līdzdalība",null,"Cits \nfinansējums","Nepieciešamais aizdevums"]
[null,null,null,null,null,null,null,null,"Naudā","Mantā"]
[null,"Izvēlies",null,null,null,null,null,null,null,null,null,{"$f":"IF((H7-I7-J7-K7)<0,0,H7-I7-J7-K7)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF((H8-I8-J8-K8)<0,0,H8-I8-J8-K8)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Projekta finansējums\n(Vērtības aprēķinās automātiski no projektu izmaksu tabulas)"]
[]
[null,"Finansējuma avoti",null,null,"EUR","%"]
[null,"Sabiedrības aizdevums (investīcijai)",null,null,{"$f":"SUMIF(B:B,\"Investīcija\",L:L)","v":0},{"$f":"IFERROR((E22/$E$27)*100,0)","v":0}]
[null,"Sabiedrības aizdevums (apgrozāmie līdzekļi)",null,null,{"$f":"SUMIF(B:B,\"Apgr.līdzekļi\",L:L)","v":0},{"$f":"IFERROR((E23/$E$27)*100,0)","v":0}]
[null,"Līdzdalība (manta)",null,null,{"$f":"SUM(J:J)","v":0},0]
[null,"Līdzdalība (nauda)",null,null,{"$f":"SUM(I:I)","v":0},0]
[null,"Cits finansējums",null,null,{"$f":"SUM(K:K)","v":0},0]
[null,"Kopā",null,null,{"$f":"SUM(E22:E26)","v":0},100]

{"sheet":"Vid.rādītāji","index":11,"n_rows":38,"n_cols":36,"rows_kept":38,"cut":false,"hidden":false,"merged":[[36,9,36,13],[37,9,37,13],[30,14,30,15],[31,14,31,15],[32,14,32,15],[33,14,33,15],[34,14,34,15],[35,14,35,15],[36,14,36,15],[37,14,37,15],[30,9,30,13],[31,9,31,13],[32,9,32,13],[33,9,33,13],[34,9,34,13],[35,9,35,13],[36,1,36,6],[37,1,37,6],[34,7,34,8],[35,7,35,8],[36,7,36,8],[37,7,37,8],[30,1,30,6],[31,1,31,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[33,7,33,8],[32,7,32,8],[30,7,30,8],[31,7,31,8],[23,26,23,27],[23,30,23,31],[23,34,23,35],[24,26,24,27],[24,28,24,29],[24,30,24,31],[24,32,24,33],[24,34,24,35],[20,26,20,27],[20,28,20,29],[20,30,20,31],[20,32,20,33],[20,34,20,35],[21,26,21,27],[21,28,21,29],[21,30,21,31],[21,32,21,33],[21,34,21,35],[22,26,22,27],[22,28,22,29],[22,30,22,31],[22,32,22,33],[22,34,22,35],[18,26,18,27],[18,28,18,29],[18,30,18,31],[18,32,18,33],[18,34,18,35],[13,30,13,31],[13,32,13,33],[13,34,13,35],[14,26,14,27],[14,30,14,31],[14,34,14,35],[17,26,17,27],[17,28,17,29],[17,30,17,31],[17,32,17,33],[17,34,17,35],[16,28,16,29],[16,30,16,31],[16,32,16,33],[16,34,16,35],[3,23,4,23],[3,24,3,27],[3,32,3,35],[3,28,3,31],[11,26,11,27],[11,28,11,29],[11,30,11,31],[11,32,11,33],[11,34,11,35],[5,30,5,31],[5,32,5,33],[5,34,5,35],[6,24,6,25],[7,24,7,25],[8,24,8,25],[6,30,6,31],[6,32,6,33],[6,34,6,35],[7,30,7,31],[7,32,7,33],[7,34,7,35],[8,30,8,31],[8,32,8,33],[8,34,8,35],[12,26,12,27],[12,28,12,29],[12,30,12,31],[12,32,12,33],[21,24,21,25],[22,24,22,25],[12,34,12,35],[9,30,9,31],[9,32,9,33],[9,34,9,35],[10,26,10,27],[10,28,10,29],[10,30,10,31],[10,32,10,33],[10,34,10,35],[19,26,19,27],[19,28,19,29],[19,30,19,31],[19,32,19,33],[19,34,19,35],[15,30,15,31],[15,32,15,33],[15,34,15,35],[16,26,16,27],[24,24,24,25],[6,26,6,27],[6,28,6,29],[7,26,7,27],[7,28,7,29],[9,26,9,27],[9,28,9,29],[15,24,15,25],[16,24,16,25],[17,24,17,25],[18,24,18,25],[19,24,19,25],[20,24,20,25],[9,24,9,25],[10,24,10,25],[11,24,11,25],[12,24,12,25],[13,24,13,25],[13,26,13,27],[13,28,13,29],[15,26,15,27],[15,28,15,29],[8,26,8,27],[8,28,8,29],[4,1,5,4],[4,25,4,26],[4,29,4,30],[4,33,4,34],[5,24,5,25],[5,26,5,27],[5,28,5,29],[23,21,23,22],[24,1,24,4],[24,5,24,6],[24,7,24,8],[24,9,24,10],[24,11,24,12],[24,13,24,14],[24,15,24,16],[24,17,24,20],[24,21,24,22],[22,17,22,20],[22,21,22,22],[23,1,23,4],[23,5,23,6],[23,7,23,8],[23,9,23,10],[23,11,23,12],[23,13,23,14],[23,15,23,16],[23,17,23,20],[21,15,21,16],[21,17,21,20],[21,21,21,22],[22,1,22,4],[22,5,22,6],[22,7,22,8],[22,9,22,10],[22,11,22,12],[22,13,22,14],[22,15,22,16],[21,1,21,4],[21,5,21,6],[21,7,21,8],[21,9,21,10],[21,11,21,12],[21,13,21,14],[20,1,20,4],[20,5,20,6],[20,7,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[20,15,20,16],[20,17,20,20],[20,21,20,22],[19,1,19,4],[19,5,19,6],[19,7,19,8],[19,9,19,10],[19,11,19,12],[19,13,19,14],[19,15,19,16],[19,17,19,20],[19,21,19,22],[17,15,17,16],[17,17,17,20],[17,21,17,22],[18,1,18,4],[18,5,18,6],[18,7,18,8],[18,9,18,10],[18,11,18,12],[18,13,18,14],[18,15,18,16],[17,1,17,4],[17,5,17,6],[17,7,17,8],[17,9,17,10],[17,11,17,12],[17,13,17,14],[18,17,18,20],[18,21,18,22],[16,1,16,4],[16,5,16,6],[16,7,16,8],[16,9,16,10],[16,11,16,12],[16,13,16,14],[16,15,16,16],[16,17,16,20],[16,21,16,22],[15,1,15,4],[15,5,15,6],[15,7,15,8],[15,9,15,10],[15,11,15,12],[15,13,15,14],[15,15,15,16],[15,17,15,20],[15,21,15,22],[13,15,13,16],[13,17,13,20],[13,21,13,22],[14,1,14,4],[14,5,14,6],[14,7,14,8],[14,9,14,10],[14,11,14,12],[14,13,14,14],[14,15,14,16],[13,1,13,4],[13,5,13,6],[13,7,13,8],[13,9,13,10],[13,11,13,12],[13,13,13,14],[14,17,14,20],[14,21,14,22],[12,1,12,4],[12,5,12,6],[12,7,12,8],[12,9,12,10],[12,11,12,12],[12,13,12,14],[12,15,12,16],[12,17,12,20],[12,21,12,22],[11,1,11,4],[11,5,11,6],[11,7,11,8],[11,9,11,10],[11,11,11,12],[11,13,11,14],[11,15,11,16],[11,17,11,20],[11,21,11,22],[9,15,9,16],[9,17,9,20],[9,21,9,22],[10,1,10,4],[10,5,10,6],[10,7,10,8],[10,9,10,10],[10,11,10,12],[10,13,10,14],[10,15,10,16],[9,1,9,4],[9,5,9,6],[9,7,9,8],[9,9,9,10],[9,11,9,12],[9,13,9,14],[10,17,10,20],[10,21,10,22],[8,1,8,4],[8,5,8,6],[8,7,8,8],[8,9,8,10],[8,11,8,12],[8,13,8,14],[8,15,8,16],[8,17,8,20],[8,21,8,22],[7,1,7,4],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[7,15,7,16],[7,17,7,20],[7,21,7,22],[6,1,6,4],[6,5,6,6],[6,7,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[6,15,6,16],[6,17,6,20],[6,21,6,22],[4,6,4,7],[4,10,4,11],[4,14,4,15],[4,20,4,21],[5,5,5,6],[5,7,5,8],[5,9,5,10],[5,11,5,12],[5,13,5,14],[5,15,5,16],[5,19,5,20],[5,21,5,22]]}
[]
["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,"Vidējā sv.raža 3.g.","Klienta prognoze",null,null,null,"KPV prognoze",null,null,null,"KD KGD prognoze"]
[null,"Lauksaimniecības produkcijas veids",null,null,null,null,null,null,"gads",null,null,null,"gads",null,null,null,"gads",null,null,null,null,null,"gads",null,null,null,null,"gads",null,null,null,"gads",null,null,null,"gads"]
[null,null,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,"t/ha","ha",null,"t/ha",null,"ha",null,"t/ha",null,"ha",null,"t/ha"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(((J7*L7)+(N7*P7)+(R7*V7))/(J7+N7+R7)),\"\",((J7*L7)+(N7*P7)+(R7*V7))/(J7+N7+R7))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(((J14*L14)+(N14*P14)+(R14*V14))/(J14+N14+R14)),\"\",((J14*L14)+(N14*P14)+(R14*V14))/(J14+N14+R14))","v":""}]
[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,"Daudzums",null,"Kopā, kg",null,"Daudzums",null,"Kopā, kg",null,"Daudzums",null,"Kopā, kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Daudzums",null,"kg/govs",null,"Daudzums",null,"kg/govs",null,"Daudzums",null,"kg/govs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-"]
[]
[]
[]
["Zemes izmantošana:"]
[]
[null,"Saimniecības platība:",null,null,null,null,null,"ha (m2)",null,"Zemes izmantošana:",null,null,null,null,"ha (m2)"]
[null,"ierakstīta Zemesgrāmatā",null,null,null,null,null,null,null,"mežs"]
[null,"nomāta",null,null,null,null,null,null,null,"ganības/ pļavas"]
[null,null,null,null,null,null,null,null,null,"aramzeme"]
[null,null,null,null,null,null,null,null,null,"atmata/ papuve"]
[null,null,null,null,null,null,null,null,null,"siltumnīcas"]
[null,null,null,null,null,null,null,null,null,"cita"]
[null,"KOPĀ",null,null,null,null,null,{"$f":"SUM(H32:I37)","v":0},null,null,null,null,null,null,{"$f":"SUM(O32:P37)","v":0}]

{"sheet":"Bilance","index":12,"n_rows":504,"n_cols":39,"rows_kept":504,"cut":false,"hidden":false,"merged":[[349,13,349,14],[335,15,336,16],[278,20,278,21],[281,15,281,16],[279,20,279,21],[280,18,280,19],[370,20,370,21],[372,18,372,19],[431,1,432,2],[494,15,494,16],[496,15,496,16],[405,11,405,12],[422,18,422,19],[494,11,494,12],[492,13,492,14],[493,13,493,14],[444,1,444,2],[496,1,496,14],[381,1,381,21],[370,1,370,6],[370,7,370,8],[370,9,370,10],[423,20,424,21],[373,9,373,10],[373,11,373,12],[373,13,373,14],[404,13,404,14],[496,20,496,21],[421,13,421,14],[496,18,496,19],[492,18,492,19],[371,18,371,19],[4,15,4,16],[4,18,4,19],[4,20,4,21],[443,3,443,5],[443,6,443,8],[271,11,271,12],[270,1,271,8],[270,9,270,10],[272,1,272,6],[273,1,273,6],[373,15,374,16],[423,15,424,16],[423,11,423,12],[421,15,421,16],[404,11,404,12],[440,1,440,2],[441,1,441,2],[270,11,270,12],[274,9,274,10],[363,20,363,21],[339,18,339,19],[341,15,341,16],[275,15,275,16],[339,13,339,14],[282,13,282,14],[331,18,331,19],[323,9,323,10],[323,11,323,12],[322,11,322,12],[322,15,323,16],[326,18,326,19],[275,11,275,12],[371,20,371,21],[372,20,372,21],[370,18,370,19],[291,1,291,2],[291,3,291,6],[288,1,288,6],[289,15,289,16],[288,15,288,16],[288,18,288,19],[288,7,288,8],[288,9,288,10],[288,11,288,12],[296,11,296,12],[295,13,295,14],[288,20,288,21],[494,20,494,21],[493,1,493,2],[494,1,494,2],[494,7,494,8],[494,3,494,4],[292,20,292,21],[294,20,294,21],[294,11,294,12],[294,13,294,14],[302,20,302,21],[341,18,341,19],[344,13,344,14],[324,18,324,19],[300,18,300,19],[300,20,300,21],[301,20,301,21],[301,18,301,19],[274,1,274,6],[274,7,274,8],[282,18,282,19],[438,1,438,2],[436,1,437,1],[322,1,323,8],[275,13,275,14],[281,13,281,14],[278,1,278,2],[278,3,278,6],[283,1,284,8],[283,9,283,10],[292,1,292,6],[399,1,400,8],[421,1,421,6],[404,7,404,8],[404,9,404,10],[293,1,293,6],[293,7,293,8],[293,9,293,10],[275,7,275,8],[296,15,297,16],[294,15,294,16],[294,18,294,19],[299,1,299,6],[299,7,299,8],[288,13,288,14],[291,7,291,8],[291,9,291,10],[291,11,291,12],[291,13,291,14],[289,1,289,9],[186,19,186,21],[180,1,180,4],[180,5,180,6],[180,7,180,8],[180,9,180,10],[185,9,185,11],[183,12,183,14],[186,1,186,8],[186,9,186,11],[186,12,186,14],[276,10,276,13],[280,20,280,21],[273,13,273,14],[273,9,273,10],[273,11,273,12],[272,13,272,14],[272,9,272,10],[276,18,276,19],[273,18,273,19],[275,1,275,6],[272,15,272,16],[274,13,274,14],[273,15,273,16],[270,15,271,16],[270,13,270,14],[271,13,271,14],[274,15,274,16],[273,7,273,8],[271,9,271,10],[272,7,272,8],[279,15,279,16],[279,18,279,19],[274,11,274,12],[272,11,272,12],[148,13,148,14],[149,20,149,21],[149,18,149,19],[148,18,148,19],[188,19,188,21],[170,7,170,8],[183,1,183,8],[185,15,185,18],[186,15,186,18],[181,15,181,16],[181,18,181,19],[178,1,178,4],[181,5,181,6],[181,7,181,8],[181,9,181,10],[181,11,181,12],[178,11,178,12],[178,13,178,14],[180,11,180,12],[178,18,178,19],[180,18,180,19],[175,9,175,10],[175,15,175,16],[178,15,178,16],[177,15,177,16],[177,18,177,19],[176,1,176,4],[175,1,175,4],[170,1,170,4],[174,1,174,4],[134,13,134,14],[130,13,130,14],[184,9,184,11],[180,20,180,21],[184,1,184,8],[176,5,176,6],[176,7,176,8],[176,9,176,10],[178,20,178,21],[178,7,178,8],[178,9,178,10],[180,15,180,16],[174,20,174,21],[174,5,174,6],[174,7,174,8],[174,9,174,10],[174,11,174,12],[175,20,175,21],[176,11,176,12],[176,13,176,14],[176,15,176,16],[175,11,175,12],[175,13,175,14],[176,20,176,21],[175,18,175,19],[176,18,176,19],[173,20,173,21],[155,18,155,19],[170,5,170,6],[181,13,181,14],[178,5,178,6],[180,13,180,14],[124,18,124,19],[124,15,124,16],[129,18,129,19],[130,18,130,19],[131,18,131,19],[132,18,132,19],[134,18,134,19],[153,15,153,16],[153,18,153,19],[153,20,153,21],[141,18,141,19],[143,18,143,19],[142,18,142,19],[141,15,141,16],[145,18,145,19],[144,20,144,21],[148,20,148,21],[147,15,147,16],[151,20,151,21],[135,20,135,21],[134,15,134,16],[135,15,135,16],[134,20,134,21],[175,5,175,6],[175,7,175,8],[171,7,171,8],[171,9,171,10],[177,20,177,21],[177,1,177,4],[177,5,177,6],[177,7,177,8],[177,9,177,10],[177,13,177,14],[177,11,177,12],[170,20,170,21],[166,20,166,21],[167,20,167,21],[168,20,168,21],[166,15,166,16],[167,15,167,16],[171,18,171,19],[171,20,171,21],[172,1,172,4],[172,5,172,6],[172,7,172,8],[172,9,172,10],[172,11,172,12],[172,13,172,14],[171,1,171,4],[171,5,171,6],[173,18,173,19],[172,20,172,21],[173,1,173,4],[173,5,173,6],[173,7,173,8],[173,9,173,10],[173,11,173,12],[173,13,173,14],[173,15,173,16],[167,7,167,8],[188,1,188,8],[187,9,187,11],[188,9,188,11],[187,1,187,8],[170,15,170,16],[171,11,171,12],[171,13,171,14],[170,9,170,10],[188,15,188,18],[172,18,172,19],[187,12,187,14],[187,15,187,18],[170,18,170,19],[184,12,184,14],[185,12,185,14],[170,13,170,14],[172,15,172,16],[171,15,171,16],[170,11,170,12],[174,15,174,16],[174,18,174,19],[174,13,174,14],[185,1,185,8],[185,19,185,21],[181,20,181,21],[183,19,183,21],[184,19,184,21],[183,15,183,18],[184,15,184,18],[181,1,181,4],[183,9,183,11],[187,19,187,21],[168,15,168,16],[168,11,168,12],[166,18,166,19],[167,18,167,19],[168,18,168,19],[168,13,168,14],[159,5,159,6],[160,1,160,4],[159,1,159,4],[166,5,166,6],[161,1,161,4],[161,5,161,6],[162,5,162,6],[163,5,163,6],[165,5,165,6],[166,1,166,4],[161,13,161,14],[166,13,166,14],[167,13,167,14],[162,13,162,14],[162,11,162,12],[161,7,161,8],[162,7,162,8],[163,7,163,8],[164,7,164,8],[165,9,165,10],[167,11,167,12],[165,7,165,8],[161,11,161,12],[165,11,165,12],[167,5,167,6],[168,5,168,6],[168,7,168,8],[166,9,166,10],[167,9,167,10],[168,9,168,10],[166,7,166,8],[166,11,166,12],[167,1,167,4],[168,1,168,4],[164,5,164,6],[162,1,162,4],[163,1,163,4],[164,1,164,4],[165,1,165,4],[156,18,156,19],[157,1,157,21],[149,1,149,14],[150,1,150,21],[160,9,160,10],[164,20,164,21],[161,15,161,16],[162,15,162,16],[162,18,162,19],[162,20,162,21],[160,18,160,19],[160,11,160,12],[160,13,160,14],[160,15,160,16],[156,15,156,16],[163,9,163,10],[163,11,163,12],[161,9,161,10],[159,13,159,14],[159,15,159,16],[163,13,163,14],[163,15,163,16],[163,18,163,19],[151,18,151,19],[151,15,151,16],[156,20,156,21],[161,18,161,19],[161,20,161,21],[162,9,162,10],[153,1,153,14],[159,7,159,8],[155,15,155,16],[155,1,155,14],[145,1,145,9],[142,1,142,9],[145,15,145,16],[145,13,145,14],[143,1,143,9],[142,15,142,16],[141,10,141,12],[141,13,141,14],[136,20,136,21],[147,20,147,21],[146,18,146,19],[147,18,147,19],[144,18,144,19],[143,10,143,12],[141,20,141,21],[142,20,142,21],[143,20,143,21],[142,13,142,14],[143,13,143,14],[144,1,144,9],[144,15,144,16],[143,15,143,16],[144,10,144,12],[145,20,145,21],[146,1,146,9],[146,20,146,21],[140,13,140,14],[137,1,137,14],[146,13,146,14],[146,10,146,12],[124,1,124,14],[124,20,124,21],[87,9,87,10],[88,20,88,21],[86,13,86,14],[87,13,87,14],[95,1,95,14],[92,1,92,14],[118,15,118,16],[120,15,120,16],[131,20,131,21],[132,20,132,21],[133,15,133,16],[120,8,120,10],[121,8,121,10],[118,18,118,19],[120,11,120,12],[133,20,133,21],[102,1,102,10],[101,11,101,14],[102,11,102,14],[105,15,105,16],[101,15,101,16],[93,15,93,16],[96,1,96,14],[91,20,91,21],[91,18,91,19],[91,15,91,16],[92,20,92,21],[93,20,93,21],[95,15,95,16],[94,20,94,21],[33,1,33,21],[29,11,29,12],[29,13,29,14],[121,15,121,16],[115,18,115,19],[116,18,116,19],[117,18,117,19],[47,18,47,19],[89,1,89,21],[29,7,29,8],[55,7,55,8],[122,18,122,19],[114,15,114,16],[115,15,115,16],[116,15,116,16],[117,15,117,16],[122,15,122,16],[55,11,55,12],[55,13,55,14],[59,7,59,8],[87,1,87,8],[86,11,86,12],[49,12,49,14],[34,20,34,21],[48,18,48,19],[49,18,49,19],[37,20,37,21],[39,18,39,19],[38,18,38,19],[39,20,39,21],[49,20,49,21],[34,13,34,14],[28,7,28,8],[28,9,28,10],[28,1,28,6],[28,13,28,14],[28,11,28,12],[30,20,30,21],[30,18,30,19],[30,1,30,14],[31,1,31,21],[29,1,29,6],[29,9,29,10],[29,20,29,21],[29,18,29,19],[27,11,27,12],[30,15,30,16],[25,15,25,16],[26,15,26,16],[27,15,27,16],[28,15,28,16],[25,13,25,14],[26,13,26,14],[29,15,29,16],[27,13,27,14],[26,11,26,12],[23,1,23,6],[23,11,23,12],[23,9,23,10],[25,11,25,12],[23,7,23,8],[24,11,24,12],[24,9,24,10],[24,13,24,14],[24,1,24,6],[24,7,24,8],[25,7,25,8],[26,7,26,8],[25,1,25,6],[26,1,26,6],[27,1,27,6],[25,9,25,10],[26,9,26,10],[27,9,27,10],[27,7,27,8],[18,9,18,10],[19,9,19,10],[16,11,16,12],[17,11,17,12],[18,11,18,12],[19,11,19,12],[19,15,19,16],[18,20,18,21],[19,20,19,21],[17,13,17,14],[18,13,18,14],[19,13,19,14],[17,18,17,19],[18,18,18,19],[19,18,19,19],[18,15,18,16],[28,20,28,21],[24,20,24,21],[25,20,25,21],[26,20,26,21],[26,18,26,19],[27,18,27,19],[20,15,20,16],[23,15,23,16],[23,20,23,21],[23,18,23,19],[24,18,24,19],[25,18,25,19],[28,18,28,19],[27,20,27,21],[24,15,24,16],[23,13,23,14],[1,1,2,12],[8,1,8,10],[8,15,8,16],[9,15,9,16],[10,13,10,14],[8,11,8,12],[9,11,9,12],[8,13,8,14],[9,13,9,14],[9,1,9,10],[10,1,10,10],[8,20,8,21],[9,20,9,21],[10,20,10,21],[17,20,17,21],[15,20,15,21],[15,18,15,19],[10,18,10,19],[11,18,11,19],[8,18,8,19],[9,18,9,19],[16,20,16,21],[16,18,16,19],[17,15,17,16],[11,20,11,21],[11,15,11,16],[12,20,12,21],[16,15,16,16],[10,15,10,16],[12,15,12,16],[16,7,16,8],[17,7,17,8],[12,18,12,19],[15,15,15,16],[20,18,20,19],[41,1,41,14],[37,18,37,19],[35,15,35,16],[37,13,37,14],[37,1,37,12],[34,18,34,19],[34,15,34,16],[15,1,15,4],[16,1,16,4],[20,1,20,14],[17,1,17,4],[18,1,18,4],[19,1,19,4],[7,20,7,21],[7,18,7,19],[7,15,7,16],[7,13,7,14],[7,11,7,12],[7,1,7,10],[18,5,18,6],[19,5,19,6],[18,7,18,8],[19,7,19,8],[15,13,15,14],[15,11,15,12],[15,9,15,10],[15,7,15,8],[16,5,16,6],[20,20,20,21],[38,13,38,14],[39,15,39,16],[38,15,38,16],[55,20,55,21],[55,18,55,19],[56,13,56,14],[47,15,47,16],[51,12,51,14],[48,15,48,16],[49,15,49,16],[51,15,51,16],[52,15,52,16],[47,12,47,14],[55,15,55,16],[50,12,50,14],[47,20,47,21],[50,15,50,16],[44,1,44,21],[50,8,50,9],[48,1,48,7],[49,1,49,7],[50,1,50,7],[50,20,50,21],[48,20,48,21],[51,20,51,21],[43,20,43,21],[43,1,43,14],[56,20,56,21],[63,1,63,6],[63,13,63,14],[56,1,56,6],[57,1,57,6],[58,1,58,6],[56,11,56,12],[57,11,57,12],[57,7,57,8],[59,1,59,6],[63,20,63,21],[63,7,63,10],[59,13,59,14],[58,11,58,12],[64,20,64,21],[65,15,65,16],[64,13,64,14],[58,13,58,14],[58,15,58,16],[58,20,58,21],[63,15,63,16],[59,15,59,16],[59,9,59,10],[59,11,59,12],[58,7,58,8],[64,11,64,12],[64,7,64,10],[65,7,65,10],[64,18,64,19],[64,1,64,6],[60,20,60,21],[60,18,60,19],[60,15,60,16],[72,1,72,6],[73,1,73,6],[74,1,74,6],[75,1,75,6],[76,1,76,6],[74,20,74,21],[75,20,75,21],[73,15,73,16],[76,11,76,12],[77,11,77,12],[74,7,74,8],[74,13,74,14],[75,13,75,14],[75,7,75,8],[76,7,76,8],[77,9,77,10],[74,9,74,10],[75,9,75,10],[74,11,74,12],[75,11,75,12],[73,9,73,10],[72,13,72,14],[114,1,114,7],[115,1,115,7],[113,8,113,10],[115,11,115,12],[74,15,74,16],[75,15,75,16],[76,15,76,16],[76,13,76,14],[76,20,76,21],[74,18,74,19],[76,18,76,19],[76,9,76,10],[75,18,75,19],[81,20,81,21],[81,18,81,19],[87,11,87,12],[84,13,84,14],[85,13,85,14],[85,11,85,12],[85,9,85,10],[84,15,84,16],[86,15,86,16],[86,9,86,10],[84,11,84,12],[81,1,81,8],[82,1,82,8],[82,11,82,12],[82,15,82,16],[82,13,82,14],[82,9,82,10],[77,20,77,21],[77,7,77,8],[120,1,120,7],[121,1,121,7],[118,11,118,12],[119,11,119,12],[121,11,121,12],[120,13,120,14],[117,1,117,7],[118,1,118,7],[119,1,119,7],[121,18,121,19],[121,13,121,14],[120,18,120,19],[117,8,117,10],[118,8,118,10],[117,13,117,14],[118,13,118,14],[119,18,119,19],[119,15,119,16],[119,13,119,14],[117,11,117,12],[128,1,128,9],[130,10,130,12],[129,10,129,12],[137,18,137,19],[137,15,137,16],[136,13,136,14],[135,1,135,9],[133,13,133,14],[132,10,132,12],[128,10,128,12],[129,20,129,21],[128,20,128,21],[128,18,128,19],[132,13,132,14],[130,1,130,9],[131,1,131,9],[131,10,131,12],[131,13,131,14],[128,15,128,16],[133,1,133,9],[132,1,132,9],[130,20,130,21],[129,15,129,16],[130,15,130,16],[131,15,131,16],[132,15,132,16],[133,18,133,19],[129,1,129,9],[129,13,129,14],[135,18,135,19],[135,13,135,14],[136,18,136,19],[248,15,248,16],[248,1,248,14],[237,15,237,16],[234,1,234,14],[235,1,235,14],[236,1,236,14],[237,1,237,14],[238,15,238,16],[238,1,238,14],[140,10,140,12],[136,1,136,9],[136,10,136,12],[233,1,233,14],[240,1,240,14],[274,18,274,19],[240,15,240,16],[239,1,239,21],[224,15,224,16],[224,18,224,19],[140,18,140,19],[140,15,140,16],[136,15,136,16],[140,20,140,21],[140,1,140,9],[145,10,145,12],[144,13,144,14],[151,1,151,14],[146,15,146,16],[147,1,147,9],[148,1,148,9],[148,10,148,12],[160,20,160,21],[243,15,243,16],[244,20,244,21],[243,18,243,19],[244,18,244,19],[245,18,245,19],[243,20,243,21],[245,15,245,16],[224,20,224,21],[225,15,225,16],[225,18,225,19],[242,1,242,14],[243,1,243,14],[244,1,244,14],[241,1,241,14],[236,15,236,16],[235,18,235,19],[237,18,237,19],[225,20,225,21],[234,18,234,19],[226,20,226,21],[230,20,230,21],[235,20,235,21],[57,20,57,21],[56,7,56,8],[57,9,57,10],[48,10,48,11],[37,15,37,16],[59,20,59,21],[56,18,56,19],[34,1,34,12],[38,20,38,21],[47,10,47,11],[47,8,47,9],[47,1,47,7],[41,20,41,21],[41,18,41,19],[36,1,36,12],[35,20,35,21],[36,20,36,21],[35,18,35,19],[36,18,36,19],[35,13,35,14],[36,15,36,16],[35,1,35,12],[36,13,36,14],[52,1,52,14],[55,1,55,6],[52,20,52,21],[39,1,39,14],[38,1,38,12],[51,18,51,19],[50,18,50,19],[43,18,43,19],[48,12,48,14],[67,15,67,16],[64,15,64,16],[55,9,55,10],[56,15,56,16],[73,20,73,21],[72,20,72,21],[72,18,72,19],[73,18,73,19],[72,15,72,16],[69,20,69,21],[68,15,68,16],[68,20,68,21],[51,1,51,7],[48,8,48,9],[51,8,51,9],[49,8,49,9],[41,15,41,16],[59,18,59,19],[43,15,43,16],[58,18,58,19],[57,18,57,19],[58,9,58,10],[63,18,63,19],[49,10,49,11],[50,10,50,11],[51,10,51,11],[57,13,57,14],[57,15,57,16],[52,18,52,19],[63,11,63,12],[60,1,60,14],[56,9,56,10],[66,7,66,10],[68,7,68,10],[72,7,72,8],[73,7,73,8],[65,1,65,6],[65,13,65,14],[67,20,67,21],[67,11,67,12],[67,18,67,19],[66,11,66,12],[66,13,66,14],[66,20,66,21],[65,11,65,12],[66,18,66,19],[66,1,66,6],[66,15,66,16],[68,1,68,6],[68,11,68,12],[68,13,68,14],[68,18,68,19],[65,18,65,19],[65,20,65,21],[69,1,69,14],[69,15,69,16],[69,18,69,19],[67,1,67,6],[73,13,73,14],[67,13,67,14],[67,7,67,10],[73,11,73,12],[72,11,72,12],[72,9,72,10],[78,15,78,16],[77,1,77,6],[78,1,78,14],[78,20,78,21],[77,18,77,19],[78,18,78,19],[77,13,77,14],[81,15,81,16],[81,13,81,14],[81,11,81,12],[81,9,81,10],[77,15,77,16],[79,1,79,21],[83,15,83,16],[82,18,82,19],[83,18,83,19],[84,18,84,19],[86,18,86,19],[88,15,88,16],[82,20,82,21],[83,20,83,21],[84,20,84,21],[86,20,86,21],[87,20,87,21],[85,20,85,21],[85,18,85,19],[87,15,87,16],[85,15,85,16],[94,15,94,16],[100,20,100,21],[92,15,92,16],[92,18,92,19],[94,18,94,19],[94,1,94,14],[88,18,88,19],[93,1,93,14],[88,1,88,14],[91,1,91,14],[83,1,83,8],[84,1,84,8],[86,1,86,8],[85,1,85,8],[83,13,83,14],[83,9,83,10],[84,9,84,10],[83,11,83,12],[93,18,93,19],[100,1,100,10],[100,11,100,14],[100,15,100,16],[100,18,100,19],[87,18,87,19],[99,11,99,14],[113,18,113,19],[96,20,96,21],[99,15,99,16],[95,18,95,19]],"merged_total":2500,"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,"Bilance"]
[null,{"$f":"IF('Naudas plūsma'!F1=\"\",\"\",\"Aizņēmējs: \"&'Naudas plūsma'!F1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"LVL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Datums:",null,null,null,null,null,null,null,"EUR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aizņēmējs",null,null,"KPV, EUR",null,"KGD KD, EUR",null,null,{"$f":"IF(AND(X44=0,X108=0,X125=0,X154=0),0,1)","v":0}]
[null,"Ilgtermiņa ieguldījumi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X42","v":0}]
[null,"Nekustamais īpašums (zemes gabali, ēkas, būves)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Adrese vai atrašanās vieta",null,null,null,null,null,null,null,null,null,"Ierakstīts zemesgrāmatā",null,"Platība, ha/m2",null,"Vērtība, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B9=\"\",N9=\"\",P9=\"\",S9=\"\",U9=\"\"),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,{"$f":"IF(AND(B10=\"\",N10=\"\",P10=\"\",S10=\"\",U10=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B11=\"\",N11=\"\",P11=\"\",S11=\"\",U11=\"\"),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,{"$f":"IF(AND(B12=\"\",N12=\"\",P12=\"\",S12=\"\",U12=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P9:Q12)","v":0},null,null,{"$f":"SUM(S9:T12)","v":0},null,{"$f":"SUM(U9:V12)","v":0},null,null,{"$f":"IF(OR(X9=1,X10=1,X11=1,X12=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X13","v":0}]
[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,{"$f":"X21","v":0}]
[null,"Mājlopi",null,null,null,"Šķirne",null,"Vecums",null,"Daudzums",null,"Svars/vien.",null,"Vērtība/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J17*L17*N17","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B17=\"\",F17=\"\",H17=\"\",J17=\"\",L17=\"\",N17=\"\",S17=\"\",U17=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J18*L18*N18","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B18=\"\",F18=\"\",H18=\"\",J18=\"\",L18=\"\",N18=\"\",S18=\"\",U18=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J19*L19*N19","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B19=\"\",F19=\"\",H19=\"\",J19=\"\",L19=\"\",N19=\"\",S19=\"\",U19=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J20*L20*N20","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B20=\"\",F20=\"\",H20=\"\",J20=\"\",L20=\"\",N20=\"\",S20=\"\",U20=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P17:Q20)","v":0},null,null,{"$f":"SUM(S17:T20)","v":0},null,{"$f":"SUM(U17:V20)","v":0},null,null,{"$f":"IF(OR(X17=1,X18=1,X19=1,X20=1),1,0)","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,{"$f":"X21","v":0}]
[null,"Tehnoloģiskās iekārtas un mašīnas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X31","v":0}]
[null,"Nosaukums",null,null,null,null,null,"Marka",null,"Stāvoklis",null,"Izgat. gads",null,"Tehniskā pase",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B25=\"\",H25=\"\",J25=\"\",L25=\"\",P25=\"\",S25=\"\",U25=\"\"),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,0]
[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,0]
[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,0]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P25:Q30)","v":0},null,null,{"$f":"SUM(S25:T30)","v":0},null,{"$f":"SUM(U25:V30)","v":0},null,null,{"$f":"IF(OR(X25=1,X26=1,X27=1,X28=1,X29=1,X30=1),1,0)","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,{"$f":"X31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X31","v":0}]
[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,{"$f":"X40","v":0}]
[null,"Nosaukums",null,null,null,null,null,null,null,null,null,null,null,"Izgatav. gads",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X40","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,{"$f":"IF(AND(B36=\"\",N36=\"\",P36=\"\",S36=\"\",U36=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B37=\"\",N37=\"\",P37=\"\",S37=\"\",U37=\"\"),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,{"$f":"IF(AND(B38=\"\",N38=\"\",P38=\"\",S38=\"\",U38=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B39=\"\",N39=\"\",P39=\"\",S39=\"\",U39=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P36:Q39)","v":0},null,null,{"$f":"SUM(S36:T39)","v":0},null,{"$f":"SUM(U36:V39)","v":0},null,null,{"$f":"IF(OR(X36=1,X37=1,X38=1,X39=1),1,0)","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,{"$f":"X40","v":0}]
[null,"Ilgtermiņa ieguldījumi kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P13+P21+P31+P40)","v":0},null,null,{"$f":"SUM(S13+S21+S31+S40)","v":0},null,{"$f":"SUM(U13+U21+U31+U40)","v":0},null,null,{"$f":"IF(OR(X13=1,X21=1,X31=1,X40=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X42","v":0}]
[null,"Ilgtermiņa ieguldījumi kopā ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P44=\"\",S44=\"\",U44=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X44","v":0}]
[null,"Īstermiņa aktīvi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X106","v":0}]
[null,"Krājumi ražošanai (sēklas, lopbarība, degviela u.c. izejvielas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X53","v":0}]
[null,"Nosaukums",null,null,null,null,null,null,"Daudzums",null,"Mērvienība",null,{"$f":"\"Vienības pašizmaksa, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Vienības pašizmaksa, EUR"},null,null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I49*M49","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B49=\"\",I49=\"\",K49=\"\",M49=\"\",S49=\"\",U49=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I50*M50","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B50=\"\",I50=\"\",K50=\"\",M50=\"\",S50=\"\",U50=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I51*M51","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B51=\"\",I51=\"\",K51=\"\",M51=\"\",S51=\"\",U51=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I52*M52","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B52=\"\",I52=\"\",K52=\"\",M52=\"\",S52=\"\",U52=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P49:Q52)","v":0},null,null,{"$f":"SUM(S49:T52)","v":0},null,{"$f":"SUM(U49:V52)","v":0},null,null,{"$f":"IF(OR(X49=1,X50=1,X51=1,X52=1),1,0)","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,{"$f":"X53","v":0}]
[null,"Nobarojamie mājlopi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X61","v":0}]
[null,"Nosaukums",null,null,null,null,null,"Realiz. datums",null,"Daudzums",null,"Svars, kg",null,"Pašizmaksa/kg",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J57*L57*N57","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B57=\"\",H57=\"\",J57=\"\",L57=\"\",N57=\"\",S57=\"\",U57=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J58*L58*N58","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B58=\"\",H58=\"\",J58=\"\",L58=\"\",N58=\"\",S58=\"\",U58=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J59*L59*N59","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B59=\"\",H59=\"\",J59=\"\",L59=\"\",N59=\"\",S59=\"\",U59=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J60*L60*N60","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B60=\"\",H60=\"\",J60=\"\",L60=\"\",N60=\"\",S60=\"\",U60=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P57:Q60)","v":0},null,null,{"$f":"SUM(S57:T60)","v":0},null,{"$f":"SUM(U57:V60)","v":0},null,null,{"$f":"IF(OR(X57=1,X58=1,X59=1,X60=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X61","v":0}]
[null,"Ieguldījumi augkopībā",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X70","v":0}]
[null,"Nosaukums",null,null,null,null,null,"Veiktā darbība",null,null,null,"Platība, ha",null,"Ieguldījums/ha",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L65*N65","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B65=\"\",H65=\"\",L65=\"\",N65=\"\",S65=\"\",U65=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L66*N66","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B66=\"\",H66=\"\",L66=\"\",N66=\"\",S66=\"\",U66=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L67*N67","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B67=\"\",H67=\"\",L67=\"\",N67=\"\",S67=\"\",U67=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68*N68","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B68=\"\",H68=\"\",L68=\"\",N68=\"\",S68=\"\",U68=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L69*N69","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B69=\"\",H69=\"\",L69=\"\",N69=\"\",S69=\"\",U69=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P65:Q69)","v":0},null,null,{"$f":"SUM(S65:T69)","v":0},null,{"$f":"SUM(U65:V69)","v":0},null,null,{"$f":"IF(OR(X65=1,X66=1,X67=1,X68=1,X69=1),1,0)","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,{"$f":"X70","v":0}]
[null,"Gatavie ražojumi un preces pārdošanai",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X79","v":0}]
[null,"Nosaukums",null,null,null,null,null,"Realiz. datums",null,"Daudzums",null,"Mērvienība",null,{"$f":"\"Cena, \"&IF($X$2=2,\"EUR\",\"LVL\")","v":"Cena, EUR"},null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J74*N74","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B74=\"\",H74=\"\",J74=\"\",L74=\"\",N74=\"\",S74=\"\",U74=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J75*N75","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B75=\"\",H75=\"\",J75=\"\",L75=\"\",N75=\"\",S75=\"\",U75=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J76*N76","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B76=\"\",H76=\"\",J76=\"\",L76=\"\",N76=\"\",S76=\"\",U76=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J77*N77","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B77=\"\",H77=\"\",J77=\"\",L77=\"\",N77=\"\",S77=\"\",U77=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J78*N78","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B78=\"\",H78=\"\",J78=\"\",L78=\"\",N78=\"\",S78=\"\",U78=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P74:Q78)","v":0},null,null,{"$f":"SUM(S74:T78)","v":0},null,{"$f":"SUM(U74:V78)","v":0},null,null,{"$f":"IF(OR(X74=1,X75=1,X76=1,X77=1,X78=1),1,0)","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,{"$f":"X79","v":0}]
[null,"Debitori (atgūstami 12 mēnešu laikā)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X89","v":0}]
[null,"Debitors",null,null,null,null,null,null,null,"Par ko?",null,"Kad bija jāsaņem?",null,"Plānots saņemt",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X89","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B83=\"\",J83=\"\",L83=\"\",N83=\"\",P83=\"\",S83=\"\",U83=\"\"),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,0]
[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,0]
[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,0]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P83:Q88)","v":0},null,null,{"$f":"SUM(S83:T88)","v":0},null,{"$f":"SUM(U83:V88)","v":0},null,null,{"$f":"IF(OR(X83=1,X84=1,X85=1,X86=1,X87=1,X88=1),1,0)","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,{"$f":"X89","v":0}]
[null,"Citi īstermiņa aktīvi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X97","v":0}]
[null,"Nosaukums",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B93=\"\",P93=\"\",S93=\"\",U93=\"\"),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,{"$f":"IF(AND(B94=\"\",P94=\"\",S94=\"\",U94=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B95=\"\",P95=\"\",S95=\"\",U95=\"\"),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,{"$f":"IF(AND(B96=\"\",P96=\"\",S96=\"\",U96=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P93:Q96)","v":0},null,null,{"$f":"SUM(S93:T96)","v":0},null,{"$f":"SUM(U93:V96)","v":0},null,null,{"$f":"IF(OR(X93=1,X94=1,X95=1,X96=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X97","v":0}]
[null,"Naudas līdzekļi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X104","v":0}]
[null,"Bankas nosaukums vai kase",null,null,null,null,null,null,null,null,null,"Konta Nr.",null,null,null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X104","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,{"$f":"IF(AND(B101=\"\",L101=\"\",P101=\"\",S101=\"\",U101=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B102=\"\",L102=\"\",P102=\"\",S102=\"\",U102=\"\"),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,{"$f":"IF(AND(B103=\"\",L103=\"\",P103=\"\",S103=\"\",U103=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P101:Q103)","v":0},null,null,{"$f":"SUM(S101:T103)","v":0},null,{"$f":"SUM(U101:V103)","v":0},null,null,{"$f":"IF(OR(X101=1,X102=1,X103=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X104","v":0}]
[null,"Īstermiņa aktīvi kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P53+P70+P61+P79+P89+P97+P104","v":0},null,null,{"$f":"S53+S70+S61+S79+S89+S97+S104","v":0},null,{"$f":"U53+U70+U61+U79+U89+U97+U104","v":0},null,null,{"$f":"IF(OR(X53=1,X61=1,X70=1,X79=1,X89=1,X97=1,X104=1),1,0)","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,{"$f":"X106","v":0}]
[null,"Īstermiņa aktīvi kopā ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P108=\"\",S108=\"\",U108=\"\"),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,{"$f":"X108","v":0}]
[null,"Ilgtermiņa ieguldījumi un īstermiņa aktīvi kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X$4=TRUE,P44+P108,P42+P106)","v":0},null,null,{"$f":"IF($X$4=TRUE,S44+S108,S42+S106)","v":0},null,{"$f":"IF($X$4=TRUE,U44+U108,U42+U106)","v":0},null,null,{"$f":"IF(OR(X42=1,X44=1,X106=1,X108=1),1,0)","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,{"$f":"X110","v":0}]
[null,"Ilgtermiņa kreditori",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X123","v":0}]
[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,{"$f":"X123","v":0}]
[null,"Kreditors",null,null,null,null,null,null,"Par ko?",null,null,"Līguma Nr.",null,"Gala atmaks. term.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X123","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,{"$f":"IF(AND(B115=\"\",I115=\"\",L115=\"\",N115=\"\",P115=\"\",S115=\"\",U115=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B116=\"\",I116=\"\",L116=\"\",N116=\"\",P116=\"\",S116=\"\",U116=\"\"),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,0]
[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,0]
[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,0]
[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,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P115:Q122)","v":0},null,null,{"$f":"SUM(S115:T122)","v":0},null,{"$f":"SUM(U115:V122)","v":0},null,null,{"$f":"IF(OR(X115=1,X116=1,X117=1,X118=1,X119=1,X120=1,X121=1,X122=1),1,0)","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,{"$f":"X123","v":0}]
[null,"Ilgtermiņa kreditori kopā ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P125=\"\",S125=\"\",U125=\"\"),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,{"$f":"X125","v":0}]
[null,"Īstermiņa kreditori",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X152","v":0}]
[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,{"$f":"X138","v":0}]
[null,"Kreditors",null,null,null,null,null,null,null,null,"Līguma Nr.",null,null,"Maksājuma datums",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X138","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,{"$f":"IF(AND(B130=\"\",K130=\"\",N130=\"\",P130=\"\",S130=\"\",U130=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B131=\"\",K131=\"\",N131=\"\",P131=\"\",S131=\"\",U131=\"\"),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,0]
[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,0]
[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,0]
[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,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P130:Q137)","v":0},null,null,{"$f":"SUM(S130:T137)","v":0},null,{"$f":"SUM(U130:V137)","v":0},null,null,{"$f":"IF(OR(X130=1,X131=1,X132=1,X133=1,X134=1,X135=1,X136=1,X137=1),1,0)","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,{"$f":"X138","v":0}]
[null,"Parādi piegādātājiem un citi īstermiņa parādi (elektrība, nodokļi, telefons, darba alga utt.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X150","v":0}]
[null,"Kam?",null,null,null,null,null,null,null,null,"Līguma Nr.",null,null,"Maksājuma datums",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X150","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B142=\"\",K142=\"\",N142=\"\",P142=\"\",S142=\"\",U142=\"\"),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,{"$f":"IF(AND(B143=\"\",K143=\"\",N143=\"\",P143=\"\",S143=\"\",U143=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P142:Q149)","v":0},null,null,{"$f":"SUM(S142:T149)","v":0},null,{"$f":"SUM(U142:V149)","v":0},null,null,{"$f":"IF(OR(X142=1,X143=1,X144=1,X145=1,X146=1,X147=1,X148=1,X149=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X150","v":0}]
[null,"Īstermiņa kreditori kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P138+P150","v":0},null,null,{"$f":"S138+S150","v":0},null,{"$f":"U138+U150","v":0},null,null,{"$f":"IF(OR(X138=1,X150=1),1,0)","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,{"$f":"X152","v":0}]
[null,"Īstermiņa kreditori kopā ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P154=\"\",S154=\"\",U154=\"\"),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,{"$f":"X154","v":0}]
[null,"T.sk. parādi piegādātājiem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S156>S154,\"!!!\")","v":false}]
[null,"Kreditori kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($X$4=TRUE,P125+P154,P123+P152)","v":0},null,null,{"$f":"IF($X$4=TRUE,S125+S154,S123+S152)","v":0},null,{"$f":"IF($X$4=TRUE,U125+U154,U123+U152)","v":0},null,null,{"$f":"IF(OR(X123=1,X125=1,X152=1,X154=1),1,0)","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,{"$f":"X157","v":0}]
[null,"Ražošanas vēsture",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X160","v":0}]
[null,null,null,null,null,null,null,".gads",null,null,null,".gads",null,null,null,".gads",null,null,null,null,".gads",null,null,{"$f":"IF(OR(X161=1,X171=1,X181=1,X184=1),1,0)","v":0}]
[null,"Lauksaimniecības produkcijas veids",null,null,null,"ha",null,"t/ha",null,"ha",null,"t/ha",null,"ha",null,"t/ha",null,null,"ha",null,"t/ha",null,null,{"$f":"IF(OR(X162=1,X163=1,X164=1,X165=1,X166=1,X167=1,X168=1,X169=1),1,0)","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,{"$f":"IF(AND(B162=\"\",F162=\"\",H162=\"\",J162=\"\",L162=\"\",N162=\"\",P162=\"\",S162=\"\",U162=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B163=\"\",F163=\"\",H163=\"\",J163=\"\",L163=\"\",N163=\"\",P163=\"\",S163=\"\",U163=\"\"),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,0]
[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,0]
[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,0]
[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,{"$f":"X161","v":0}]
[null,"Nobarojamie lopi",null,null,null,"Daudzums",null,"Kopā, kg",null,"Daudzums",null,"Kopā, kg",null,"Daudzums",null,"Kopā, kg",null,null,"Daudzums",null,"Kopā, kg",null,null,{"$f":"IF(OR(X172=1,X173=1,X174=1,X175=1,X176=1,X177=1,X178=1,X179=1),1,0)","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,{"$f":"IF(AND(B172=\"\",F172=\"\",H172=\"\",J172=\"\",L172=\"\",N172=\"\",P172=\"\",S172=\"\",U172=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B173=\"\",F173=\"\",H173=\"\",J173=\"\",L173=\"\",N173=\"\",P173=\"\",S173=\"\",U173=\"\"),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,0]
[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,0]
[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,0]
[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,{"$f":"X171","v":0}]
[null,"Piens",null,null,null,"Daudzums",null,"kg/govs",null,"Daudzums",null,"kg/govs",null,"Daudzums",null,"kg/govs",null,null,"Daudzums",null,"kg/govs",null,null,{"$f":"X182","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,{"$f":"IF(AND(B182=\"\",F182=\"\",H182=\"\",J182=\"\",L182=\"\",N182=\"\",P182=\"\",S182=\"\",U182=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X181","v":0}]
[null,"Citi ieņēmumu veidi \n(t.sk., subsīdijas un atbalsta maksājumi, atmaksātais akcīzes nodoklis)",null,null,null,null,null,null,null,"Summa, EUR",null,null,"Summa, EUR",null,null,"Summa, EUR",null,null,null,"Summa, EUR",null,null,null,{"$f":"IF(OR(X185=1,X186=1,X187=1,X188=1,X189=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B185=\"\",J185=\"\",M185=\"\",P185=\"\",T185=\"\"),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,{"$f":"IF(AND(B186=\"\",J186=\"\",M186=\"\",P186=\"\",T186=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B187=\"\",J187=\"\",M187=\"\",P187=\"\",T187=\"\"),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,{"$f":"IF(AND(B188=\"\",J188=\"\",M188=\"\",P188=\"\",T188=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B189=\"\",J189=\"\",M189=\"\",P189=\"\",T189=\"\"),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,{"$f":"X184","v":0}]
[null,"Produkcijas realizācija",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X192=1,X193=1,X194=1,X195=1,X196=1,X197=1,X198=1,X199=1),1,0)","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,{"$f":"IF(B193=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y192=TRUE,Z192=TRUE),1,0)","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,{"$f":"IF(B194=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B195=\"\",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,{"$f":"IF(B196=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B197=\"\",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,{"$f":"IF(B198=\"\",0,1)","v":0}]
[null,"Tirgus novērtējums (pamatojiet preču/pakalpojumu realizācijas iespējas, apjomus, cenas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X200=1,X201=1,X202=1,X203=1,X204=1),1,0)","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,{"$f":"IF(B200=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B201=\"\",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,{"$f":"IF(B202=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B203=\"\",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,{"$f":"IF(B204=\"\",0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X191","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,{"$f":"X249","v":1}]
[null,"Prognozētā augkopības produkcija, ieskaitot lopbarības kultūras",null,null,null,null,null,null,"A","B","C","D","E","F","G","H",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X219","v":0}]
[null,null,null,null,null,null,null,null,"Platība, ha","Ražība, ha","(AxB) Kopā, t","Patērēs pašu vajadzībām un sēklai, t","Patērēs lopbarībai, t","(C-D-E) Realiz. apjoms, t","Prognozētā cena, EUR/t","(FxG) Prognozētie ieņēmumi, EUR",null,null,null,null,null,null,null,{"$f":"X219","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I209*J209","v":0},null,null,{"$f":"K209-L209-M209","v":0},null,{"$f":"N209*O209","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B209=\"\",I209=\"\",J209=\"\",L209=\"\",M209=\"\",O209=\"\",S209=\"\",U209=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I210*J210","v":0},null,null,{"$f":"K210-L210-M210","v":0},null,{"$f":"N210*O210","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B210=\"\",I210=\"\",J210=\"\",L210=\"\",M210=\"\",O210=\"\",S210=\"\",U210=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,0,null,null,null,null,null,null,null,0]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P209:Q218)","v":0},null,null,{"$f":"SUM(S209:T218)","v":0},null,{"$f":"SUM(U209:V218)","v":0},null,null,{"$f":"IF(OR(X209=1,X210=1,X211=1,X212=1,X213=1,X214=1,X215=1,X216=1,X217=\"\",X218=\"\"),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X219","v":0}]
[null,"Prognozētā mājlopu produkcija",null,null,null,null,null,null,null,"A","B","C","D","E","F","G",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X227","v":0}]
[null,null,null,null,null,null,null,null,null,"Daudzums","Vidējais svars, kg/vienība","(AxB) Kopā, kg","Patērēts pašu vajadzībām, kg","(C-D) Realiz. apjoms, kg",{"$f":"\"Prognozētā cena, \"&IF($X$2=2,\"EUR\",\"LVL\")&\"/kg\"","v":"Prognozētā cena, EUR/kg"},"(FxG) Prognozētie ieņēmumi, EUR",null,null,null,null,null,null,null,{"$f":"X227","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J223*K223","v":0},null,{"$f":"L223-M223","v":0},null,{"$f":"N223*O223","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B223=\"\",J223=\"\",K223=\"\",M223=\"\",O223=\"\",S223=\"\",U223=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J224*K224","v":0},null,{"$f":"L224-M224","v":0},null,{"$f":"N224*O224","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B224=\"\",J224=\"\",K224=\"\",M224=\"\",O224=\"\",S224=\"\",U224=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J225*K225","v":0},null,{"$f":"L225-M225","v":0},null,{"$f":"N225*O225","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B225=\"\",J225=\"\",K225=\"\",M225=\"\",O225=\"\",S225=\"\",U225=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"J226*K226","v":0},null,{"$f":"L226-M226","v":0},null,{"$f":"N226*O226","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B226=\"\",J226=\"\",K226=\"\",M226=\"\",O226=\"\",S226=\"\",U226=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P223:Q226)","v":0},null,null,{"$f":"SUM(S223:T226)","v":0},null,{"$f":"SUM(U223:V226)","v":0},null,null,{"$f":"IF(OR(X223=1,X224=1,X225=1,X226=1),1,0)","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,{"$f":"X227","v":0}]
[null,"Prognozētā piena produkcija",null,null,null,null,null,null,"Tauku %","A","B","C","D","E","F","G",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X231","v":1}]
[null,null,null,null,null,null,null,null,null,"Slaucamo govju skaits, vienības","Vidējais izslaukums, kg/vienība","(AxB) Kopā, t","Patērēts pašu vajadzībām, t","(C-D) Realiz. apjoms, t","Prognozētā cena, EUR/t","(ExF) Prognozētie ieņēmumi, EUR",null,null,null,null,null,null,null,{"$f":"X231","v":1}]
[null,"Piens",null,null,null,null,null,null,null,null,null,{"$f":"(J231*K231)/1000","v":0},null,{"$f":"L231-M231","v":0},null,{"$f":"N231*O231","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B231=\"\",I231=\"\",J231=\"\",K231=\"\",M231=\"\",O231=\"\",S231=\"\",U231=\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X231","v":1}]
[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,"Prognozētie ieņēmumi,EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B234=\"\",P234=\"\",S234=\"\",U234=\"\"),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,{"$f":"IF(AND(B235=\"\",P235=\"\",S235=\"\",U235=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B236=\"\",P236=\"\",S236=\"\",U236=\"\"),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,{"$f":"IF(AND(B237=\"\",P237=\"\",S237=\"\",U237=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B238=\"\",P238=\"\",S238=\"\",U238=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P234:Q238)","v":0},null,null,{"$f":"SUM(S234:T238)","v":0},null,{"$f":"SUM(U234:V238)","v":0},null,null,{"$f":"IF(OR(X234=1,X235=1,X236=1,X237=1,X238=1),1,0)","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,{"$f":"X239","v":0}]
[null,"Subsīdijas un atbalsta maksājumi, akcīzes nodoklis",null,null,null,null,null,null,null,null,null,null,null,null,null,"Prognozētie ieņēmumi,EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X247","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,{"$f":"IF(AND(B242=\"\",P242=\"\",S242=\"\",U242=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B243=\"\",P243=\"\",S243=\"\",U243=\"\"),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,{"$f":"IF(AND(B244=\"\",P244=\"\",S244=\"\",U244=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(B245=\"\",P245=\"\",S245=\"\",U245=\"\"),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,{"$f":"IF(AND(B246=\"\",P246=\"\",S246=\"\",U246=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P242:Q246)","v":0},null,null,{"$f":"SUM(S242:T246)","v":0},null,{"$f":"SUM(U242:V246)","v":0},null,null,{"$f":"IF(OR(X242=1,X243=1,X244=1,X245=1,X246=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X247","v":0}]
[null,"Saimniecības kopējie ieņēmumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P219+P227+P231+P239+P247","v":0},null,null,{"$f":"S219+S227+S231+S239+S247","v":0},null,{"$f":"U219+U227+U231+U239+U247","v":0},null,null,{"$f":"IF(OR(X219=1,X227=1,X231=1,X239=1,X247=1),1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X249","v":1}]
[null,"Saimniecības izdevumu bez PVN prognoze turpmākiem 12 mēnešiem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X252","v":0}]
[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,{"$f":"IF(OR(X264=1,X277=1,X290=1,X303=1,X316=1,X329=1,X342=1,X355=1,X368=1,X381=1,X394=1,X407=1,X419=1,X429=1),1,0)","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X264","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H254*L254*N254","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H254=\"\",J254=\"\",L254=\"\",N254=\"\",S254=\"\",U254=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H255*L255*N255","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H255=\"\",J255=\"\",L255=\"\",N255=\"\",S255=\"\",U255=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H256*L256*N256","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H256=\"\",J256=\"\",L256=\"\",N256=\"\",S256=\"\",U256=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H257*L257*N257","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H257=\"\",J257=\"\",L257=\"\",N257=\"\",S257=\"\",U257=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J259*L259*N259","v":0},null,null,null,null,null,null,null,{"$f":"X259","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,{"$f":"IF(AND(J259=\"\",L259=\"\",N259=\"\",S258=\"\",U258=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H260*L260*N260","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H260=\"\",J260=\"\",L260=\"\",N260=\"\",S260=\"\",U260=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H261*L261*N261","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H261=\"\",J261=\"\",L261=\"\",N261=\"\",S261=\"\",U261=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H262*L262*N262","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H262=\"\",J262=\"\",L262=\"\",N262=\"\",S262=\"\",U262=\"\"),0,1)","v":0}]
[null,"Cits ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H263*L263*N263","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H263=\"\",J263=\"\",L263=\"\",N263=\"\",S263=\"\",U263=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P254:Q263)","v":0},null,null,{"$f":"SUM(S254:T263)","v":0},null,{"$f":"SUM(U254:V263)","v":0},null,null,{"$f":"IF(OR(X254=1,X255=1,X256=1,X257=1,X259=1,X260=1,X261=1,X262=1,X263=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X264","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X277","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H267*L267*N267","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H267=\"\",J267=\"\",L267=\"\",N267=\"\",S267=\"\",U267=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H268*L268*N268","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H268=\"\",J268=\"\",L268=\"\",N268=\"\",S268=\"\",U268=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H269*L269*N269","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H269=\"\",J269=\"\",L269=\"\",N269=\"\",S269=\"\",U269=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H270*L270*N270","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H270=\"\",J270=\"\",L270=\"\",N270=\"\",S270=\"\",U270=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J272*L272*N272","v":0},null,null,null,null,null,null,null,{"$f":"X272","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J272=\"\",L272=\"\",N272=\"\",S271=\"\",U271=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H273*L273*N273","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H273=\"\",J273=\"\",L273=\"\",N273=\"\",S273=\"\",U273=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H274*L274*N274","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H274=\"\",J274=\"\",L274=\"\",N274=\"\",S274=\"\",U274=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H275*L275*N275","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H275=\"\",J275=\"\",L275=\"\",N275=\"\",S275=\"\",U275=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H276*L276*N276","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H276=\"\",J276=\"\",L276=\"\",N276=\"\",S276=\"\",U276=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P267:Q276)","v":0},null,null,{"$f":"SUM(S267:T276)","v":0},null,{"$f":"SUM(U267:V276)","v":0},null,null,{"$f":"IF(OR(X267=1,X268=1,X269=1,X270=1,X272=1,X273=1,X274=1,X275=1,X276=1),1,0)","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,{"$f":"X277","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X290","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H280*L280*N280","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H280=\"\",J280=\"\",L280=\"\",N280=\"\",S280=\"\",U280=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H281*L281*N281","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H281=\"\",J281=\"\",L281=\"\",N281=\"\",S281=\"\",U281=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H282*L282*N282","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H282=\"\",J282=\"\",L282=\"\",N282=\"\",S282=\"\",U282=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H283*L283*N283","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H283=\"\",J283=\"\",L283=\"\",N283=\"\",S283=\"\",U283=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J285*L285*N285","v":0},null,null,null,null,null,null,null,{"$f":"X285","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,{"$f":"IF(AND(J285=\"\",L285=\"\",N285=\"\",S284=\"\",U284=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H286*L286*N286","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H286=\"\",J286=\"\",L286=\"\",N286=\"\",S286=\"\",U286=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H287*L287*N287","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H287=\"\",J287=\"\",L287=\"\",N287=\"\",S287=\"\",U287=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H288*L288*N288","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H288=\"\",J288=\"\",L288=\"\",N288=\"\",S288=\"\",U288=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H289*L289*N289","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H289=\"\",J289=\"\",L289=\"\",N289=\"\",S289=\"\",U289=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P280:Q289)","v":0},null,null,{"$f":"SUM(S280:T289)","v":0},null,{"$f":"SUM(U280:V289)","v":0},null,null,{"$f":"IF(OR(X280=1,X281=1,X282=1,X283=1,X285=1,X286=1,X287=1,X288=1,X289=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X290","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X303","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H293*L293*N293","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H293=\"\",J293=\"\",L293=\"\",N293=\"\",S293=\"\",U293=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H294*L294*N294","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H294=\"\",J294=\"\",L294=\"\",N294=\"\",S294=\"\",U294=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H295*L295*N295","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H295=\"\",J295=\"\",L295=\"\",N295=\"\",S295=\"\",U295=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H296*L296*N296","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H296=\"\",J296=\"\",L296=\"\",N296=\"\",S296=\"\",U296=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J298*L298*N298","v":0},null,null,null,null,null,null,null,{"$f":"X298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J298=\"\",L298=\"\",N298=\"\",S297=\"\",U297=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H299*L299*N299","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H299=\"\",J299=\"\",L299=\"\",N299=\"\",S299=\"\",U299=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H300*L300*N300","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H300=\"\",J300=\"\",L300=\"\",N300=\"\",S300=\"\",U300=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H301*L301*N301","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H301=\"\",J301=\"\",L301=\"\",N301=\"\",S301=\"\",U301=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H302*L302*N302","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H302=\"\",J302=\"\",L302=\"\",N302=\"\",S302=\"\",U302=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P293:Q302)","v":0},null,null,{"$f":"SUM(S293:T302)","v":0},null,{"$f":"SUM(U293:V302)","v":0},null,null,{"$f":"IF(OR(X293=1,X294=1,X295=1,X296=1,X298=1,X299=1,X300=1,X301=1,X302=1),1,0)","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,{"$f":"X303","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X316","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H306*L306*N306","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H306=\"\",J306=\"\",L306=\"\",N306=\"\",S306=\"\",U306=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H307*L307*N307","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H307=\"\",J307=\"\",L307=\"\",N307=\"\",S307=\"\",U307=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H308*L308*N308","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H308=\"\",J308=\"\",L308=\"\",N308=\"\",S308=\"\",U308=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H309*L309*N309","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H309=\"\",J309=\"\",L309=\"\",N309=\"\",S309=\"\",U309=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J311*L311*N311","v":0},null,null,null,null,null,null,null,{"$f":"X311","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,{"$f":"IF(AND(J311=\"\",L311=\"\",N311=\"\",S310=\"\",U310=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H312*L312*N312","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H312=\"\",J312=\"\",L312=\"\",N312=\"\",S312=\"\",U312=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H313*L313*N313","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H313=\"\",J313=\"\",L313=\"\",N313=\"\",S313=\"\",U313=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H314*L314*N314","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H314=\"\",J314=\"\",L314=\"\",N314=\"\",S314=\"\",U314=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H315*L315*N315","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H315=\"\",J315=\"\",L315=\"\",N315=\"\",S315=\"\",U315=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P306:Q315)","v":0},null,null,{"$f":"SUM(S306:T315)","v":0},null,{"$f":"SUM(U306:V315)","v":0},null,null,{"$f":"IF(OR(X306=1,X307=1,X308=1,X309=1,X311=1,X312=1,X313=1,X314=1,X315=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X316","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X329","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H319*L319*N319","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H319=\"\",J319=\"\",L319=\"\",N319=\"\",S319=\"\",U319=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H320*L320*N320","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H320=\"\",J320=\"\",L320=\"\",N320=\"\",S320=\"\",U320=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H321*L321*N321","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H321=\"\",J321=\"\",L321=\"\",N321=\"\",S321=\"\",U321=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H322*L322*N322","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H322=\"\",J322=\"\",L322=\"\",N322=\"\",S322=\"\",U322=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J324*L324*N324","v":0},null,null,null,null,null,null,null,{"$f":"X324","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J324=\"\",L324=\"\",N324=\"\",S323=\"\",U323=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H325*L325*N325","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H325=\"\",J325=\"\",L325=\"\",N325=\"\",S325=\"\",U325=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H326*L326*N326","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H326=\"\",J326=\"\",L326=\"\",N326=\"\",S326=\"\",U326=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H327*L327*N327","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H327=\"\",J327=\"\",L327=\"\",N327=\"\",S327=\"\",U327=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H328*L328*N328","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H328=\"\",J328=\"\",L328=\"\",N328=\"\",S328=\"\",U328=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P319:Q328)","v":0},null,null,{"$f":"SUM(S319:T328)","v":0},null,{"$f":"SUM(U319:V328)","v":0},null,null,{"$f":"IF(OR(X319=1,X320=1,X321=1,X322=1,X324=1,X325=1,X326=1,X327=1,X328=1),1,0)","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,{"$f":"X329","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X342","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H332*L332*N332","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H332=\"\",J332=\"\",L332=\"\",N332=\"\",S332=\"\",U332=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H333*L333*N333","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H333=\"\",J333=\"\",L333=\"\",N333=\"\",S333=\"\",U333=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*L334*N334","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H334=\"\",J334=\"\",L334=\"\",N334=\"\",S334=\"\",U334=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H335*L335*N335","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H335=\"\",J335=\"\",L335=\"\",N335=\"\",S335=\"\",U335=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J337*L337*N337","v":0},null,null,null,null,null,null,null,{"$f":"X337","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,{"$f":"IF(AND(J337=\"\",L337=\"\",N337=\"\",S336=\"\",U336=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H338*L338*N338","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H338=\"\",J338=\"\",L338=\"\",N338=\"\",S338=\"\",U338=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H339*L339*N339","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H339=\"\",J339=\"\",L339=\"\",N339=\"\",S339=\"\",U339=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H340*L340*N340","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H340=\"\",J340=\"\",L340=\"\",N340=\"\",S340=\"\",U340=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H341*L341*N341","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H341=\"\",J341=\"\",L341=\"\",N341=\"\",S341=\"\",U341=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P332:Q341)","v":0},null,null,{"$f":"SUM(S332:T341)","v":0},null,{"$f":"SUM(U332:V341)","v":0},null,null,{"$f":"IF(OR(X332=1,X333=1,X334=1,X335=1,X337=1,X338=1,X339=1,X340=1,X341=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X342","v":0}]
[null,"Kultūra",null,null,null,null,null,"ha",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X355","v":0}]
[null,"Sēkla",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H345*L345*N345","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H345=\"\",J345=\"\",L345=\"\",N345=\"\",S345=\"\",U345=\"\"),0,1)","v":0}]
[null,"Mēslojums",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H346*L346*N346","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H346=\"\",J346=\"\",L346=\"\",N346=\"\",S346=\"\",U346=\"\"),0,1)","v":0}]
[null,"Ķimikālijas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H347*L347*N347","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H347=\"\",J347=\"\",L347=\"\",N347=\"\",S347=\"\",U347=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H348*L348*N348","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H348=\"\",J348=\"\",L348=\"\",N348=\"\",S348=\"\",U348=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J350*L350*N350","v":0},null,null,null,null,null,null,null,{"$f":"X350","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J350=\"\",L350=\"\",N350=\"\",S349=\"\",U349=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H351*L351*N351","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H351=\"\",J351=\"\",L351=\"\",N351=\"\",S351=\"\",U351=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H352*L352*N352","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H352=\"\",J352=\"\",L352=\"\",N352=\"\",S352=\"\",U352=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H353*L353*N353","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H353=\"\",J353=\"\",L353=\"\",N353=\"\",S353=\"\",U353=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H354*L354*N354","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H354=\"\",J354=\"\",L354=\"\",N354=\"\",S354=\"\",U354=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P345:Q354)","v":0},null,null,{"$f":"SUM(S345:T354)","v":0},null,{"$f":"SUM(U345:V354)","v":0},null,null,{"$f":"IF(OR(X345=1,X346=1,X347=1,X348=1,X350=1,X351=1,X352=1,X353=1,X354=1),1,0)","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,{"$f":"X355","v":0}]
[null,"Piena lopkopība",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš/ha",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X368","v":0}]
[null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H358*L358*N358","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H358=\"\",J358=\"\",L358=\"\",N358=\"\",S358=\"\",U358=\"\"),0,1)","v":0}]
[null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*L359*N359","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H359=\"\",J359=\"\",L359=\"\",N359=\"\",S359=\"\",U359=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H360*L360*N360","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H360=\"\",J360=\"\",L360=\"\",N360=\"\",S360=\"\",U360=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J362*L362*N362","v":0},null,null,null,null,null,null,null,{"$f":"X362","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,{"$f":"IF(AND(J362=\"\",L362=\"\",N362=\"\",S361=\"\",U361=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H363*L363*N363","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H363=\"\",J363=\"\",L363=\"\",N363=\"\",S363=\"\",U363=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H364*L364*N364","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H364=\"\",J364=\"\",L364=\"\",N364=\"\",S364=\"\",U364=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H365*L365*N365","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H365=\"\",J365=\"\",L365=\"\",N365=\"\",S365=\"\",U365=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H366*L366*N366","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H366=\"\",J366=\"\",L366=\"\",N366=\"\",S366=\"\",U366=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H367*L367*N367","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H367=\"\",J367=\"\",L367=\"\",N367=\"\",S367=\"\",U367=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P358:Q367)","v":0},null,null,{"$f":"SUM(S358:T367)","v":0},null,{"$f":"SUM(U358:V367)","v":0},null,null,{"$f":"IF(OR(X358=1,X359=1,X360=1,X362=1,X363=1,X364=1,X365=1,X366=1,X367=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X368","v":0}]
[null,"Mājlopi",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X381","v":0}]
[null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H371*L371*N371","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H371=\"\",J371=\"\",L371=\"\",N371=\"\",S371=\"\",U371=\"\"),0,1)","v":0}]
[null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H372*L372*N372","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H372=\"\",J372=\"\",L372=\"\",N372=\"\",S372=\"\",U372=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H373*L373*N373","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H373=\"\",J373=\"\",L373=\"\",N373=\"\",S373=\"\",U373=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J375*L375*N375","v":0},null,null,null,null,null,null,null,{"$f":"X375","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J375=\"\",L375=\"\",N375=\"\",S374=\"\",U374=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H376*L376*N376","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H376=\"\",J376=\"\",L376=\"\",N376=\"\",S376=\"\",U376=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H377*L377*N377","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H377=\"\",J377=\"\",L377=\"\",N377=\"\",S377=\"\",U377=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H378*L378*N378","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H378=\"\",J378=\"\",L378=\"\",N378=\"\",S378=\"\",U378=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H379*L379*N379","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H379=\"\",J379=\"\",L379=\"\",N379=\"\",S379=\"\",U379=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H380*L380*N380","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H380=\"\",J380=\"\",L380=\"\",N380=\"\",S380=\"\",U380=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P371:Q380)","v":0},null,null,{"$f":"SUM(S371:T380)","v":0},null,{"$f":"SUM(U371:V380)","v":0},null,null,{"$f":"IF(OR(X371=1,X372=1,X373=1,X375=1,X376=1,X377=1,X378=1,X379=1,X380=1),1,0)","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,{"$f":"X381","v":0}]
[null,"Mājlopi",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X394","v":0}]
[null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H384*L384*N384","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H384=\"\",J384=\"\",L384=\"\",N384=\"\",S384=\"\",U384=\"\"),0,1)","v":0}]
[null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H385*L385*N385","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H385=\"\",J385=\"\",L385=\"\",N385=\"\",S385=\"\",U385=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H386*L386*N386","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H386=\"\",J386=\"\",L386=\"\",N386=\"\",S386=\"\",U386=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J388*L388*N388","v":0},null,null,null,null,null,null,null,{"$f":"X388","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,{"$f":"IF(AND(J388=\"\",L388=\"\",N388=\"\",S387=\"\",U387=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H389*L389*N389","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H389=\"\",J389=\"\",L389=\"\",N389=\"\",S389=\"\",U389=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H390*L390*N390","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H390=\"\",J390=\"\",L390=\"\",N390=\"\",S390=\"\",U390=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H391*L391*N391","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H391=\"\",J391=\"\",L391=\"\",N391=\"\",S391=\"\",U391=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H392*L392*N392","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H392=\"\",J392=\"\",L392=\"\",N392=\"\",S392=\"\",U392=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H393*L393*N393","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H393=\"\",J393=\"\",L393=\"\",N393=\"\",S393=\"\",U393=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P384:Q393)","v":0},null,null,{"$f":"SUM(S384:T393)","v":0},null,{"$f":"SUM(U384:V393)","v":0},null,null,{"$f":"IF(OR(X384=1,X385=1,X386=1,X388=1,X389=1,X390=1,X391=1,X392=1,X393=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X394","v":0}]
[null,"Mājlopi",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X407","v":0}]
[null,"Iepērkamā lopbarība",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H397*L397*N397","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H397=\"\",J397=\"\",L397=\"\",N397=\"\",S397=\"\",U397=\"\"),0,1)","v":0}]
[null,"Veterinārija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H398*L398*N398","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H398=\"\",J398=\"\",L398=\"\",N398=\"\",S398=\"\",U398=\"\"),0,1)","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H399*L399*N399","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H399=\"\",J399=\"\",L399=\"\",N399=\"\",S399=\"\",U399=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J401*L401*N401","v":0},null,null,null,null,null,null,null,{"$f":"X401","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J401=\"\",L401=\"\",N401=\"\",S400=\"\",U400=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H402*L402*N402","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H402=\"\",J402=\"\",L402=\"\",N402=\"\",S402=\"\",U402=\"\"),0,1)","v":0}]
[null,"Pakalpojumi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H403*L403*N403","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H403=\"\",J403=\"\",L403=\"\",N403=\"\",S403=\"\",U403=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H404*L404*N404","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H404=\"\",J404=\"\",L404=\"\",N404=\"\",S404=\"\",U404=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H405*L405*N405","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H405=\"\",J405=\"\",L405=\"\",N405=\"\",S405=\"\",U405=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H406*L406*N406","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H406=\"\",J406=\"\",L406=\"\",N406=\"\",S406=\"\",U406=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopā",{"$f":"SUM(P397:Q406)","v":0},null,null,{"$f":"SUM(S397:T406)","v":0},null,{"$f":"SUM(U397:V406)","v":0},null,null,{"$f":"IF(OR(X397=1,X398=1,X399=1,X401=1,X402=1,X403=1,X404=1,X405=1,X406=1),1,0)","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,{"$f":"X407","v":0}]
[null,"Nobarojamo mājlopu iepirkšana",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X419","v":0}]
[null,"Mājlopi",null,null,null,null,null,null,null,"Daudzums",null,"Svars",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X419","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J411*L411*N411","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B411=\"\",J411=\"\",L411=\"\",N411=\"\",S411=\"\",U411=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J412*L412*N412","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(B412=\"\",J412=\"\",L412=\"\",N412=\"\",S412=\"\",U412=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P411:Q418)","v":0},null,null,{"$f":"SUM(S411:T418)","v":0},null,{"$f":"SUM(U411:V418)","v":0},null,null,{"$f":"IF(OR(X411=1,X412=1,X413=1,X414=1,X415=1,X416=1,X417=1,X418=1),1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X419","v":0}]
[null,"Izdevumi, kas saistīti ar citām saimniecībām sniegtiem pakalpojumiem",null,null,null,null,null,"Daudzums",null,"Mērvienība",null,"Patēriņš",null,"EUR/vien.",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X429","v":0}]
[null,"Degviela un smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H422*L422*N422","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H422=\"\",J422=\"\",L422=\"\",N422=\"\",S422=\"\",U422=\"\"),0,1)","v":0}]
[null,"Iekārtu noma",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H423*L423*N423","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H423=\"\",J423=\"\",L423=\"\",N423=\"\",S423=\"\",U423=\"\"),0,1)","v":0}]
[null,"Sezonas strādnieku algas un sociālais nodoklis",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/diena",null,{"$f":"J425*L425*N425","v":0},null,null,null,null,null,null,null,{"$f":"X425","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(J425=\"\",L425=\"\",N425=\"\",S424=\"\",U424=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H426*L426*N426","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H426=\"\",J426=\"\",L426=\"\",N426=\"\",S426=\"\",U426=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H427*L427*N427","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H427=\"\",J427=\"\",L427=\"\",N427=\"\",S427=\"\",U427=\"\"),0,1)","v":0}]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H428*L428*N428","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(H428=\"\",J428=\"\",L428=\"\",N428=\"\",S428=\"\",U428=\"\"),0,1)","v":0}]
[null,"Kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P422:Q428)","v":0},null,null,{"$f":"SUM(S422:T428)","v":0},null,{"$f":"SUM(U422:V428)","v":0},null,null,{"$f":"IF(OR(X422=1,X423=1,X425=1,X426=1,X427=1,X428=1),1,0)","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,{"$f":"X429","v":0}]
[null,"Mājlopu kustības grafika prognoze turpmākajiem 12 mēnešiem",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X446","v":0}]
[null,"Lopu grupas (vienības)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X445","v":0}]
[null,null,null,"Skaits","KPV","PAKD","Skaits","KPV","PAKD","Skaits","KPV","PAKD","Skaits","KPV","PAKD","Skaits","KPV","PAKD",null,"Skaits","KPV","PAKD",null,{"$f":"X445","v":0}]
[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,{"$f":"IF(AND(D434=\"\",E434=\"\",F434=\"\",G434=\"\",H434=\"\",I434=\"\",J434=\"\",K434=\"\",L434=\"\",M434=\"\",N434=\"\",O434=\"\",P434=\"\",Q434=\"\",S434=\"\",T434=\"\",U434=\"\",V434=\"\"),0,1)","v":0}]
[null,"Piedzimuši",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D435=\"\",E435=\"\",F435=\"\",G435=\"\",H435=\"\",I435=\"\",J435=\"\",K435=\"\",L435=\"\",M435=\"\",N435=\"\",O435=\"\",P435=\"\",Q435=\"\",S435=\"\",T435=\"\",U435=\"\",V435=\"\"),0,1)","v":0}]
[null,"Iepirkti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Ieskaitīti citā grupā ","+",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,0]
[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,0]
[null,"Krituši",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Krājumu atlikums",null,{"$f":"D434+D435+D436+D437-D438-D439-D440","v":0},{"$f":"E434+E435+E436+E437-E438-E439-E440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R434+R435+R436+R437-R438-R439-R440","v":0},null,0,0,0,null,{"$f":"IF(OR(X434=1,X435=1,X436=1,X437=1,X438=1,X439=1,X440=1),1,0)","v":0}]
[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,{"$f":"IF(AND(D442=\"\",E442=\"\",F442=\"\",G442=\"\",H442=\"\",I442=\"\",J442=\"\",K442=\"\",L442=\"\",M442=\"\",N442=\"\",O442=\"\",P442=\"\",Q442=\"\",S442=\"\",T442=\"\",U442=\"\",V442=\"\"),0,1)","v":0}]
[null,"1 kg cena, EUR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D443=\"\",E443=\"\",F443=\"\",G443=\"\",H443=\"\",I443=\"\",J443=\"\",K443=\"\",L443=\"\",M443=\"\",N443=\"\",O443=\"\",P443=\"\",Q443=\"\",S443=\"\",T443=\"\",U443=\"\",V443=\"\"),0,1)","v":0}]
[null,null,null,"A",null,null,"B",null,null,"C",null,null,"D",null,null,"E",null,null,null,"F",null,null,null,{"$f":"X445","v":0}]
[null,"Krājumu vērt. perioda beigās,EUR",null,{"$f":"D441*D442*D443","v":0},{"$f":"E441*E442*E443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R441*R442*R443","v":0},0,0,0,null,{"$f":"IF(OR(X441=1,X442=1,X443=1),1,0)","v":0}]
[null,"Mājlopu krājumu vērtība perioda beigās kopā (A+B+C+D+E+F)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D445+G445+J445+M445+P445+T445","v":0},null,null,{"$f":"E445+H445+K445+N445+Q445+U445","v":0},null,{"$f":"F445+I445+L445+O445+S445+V445","v":0},null,null,{"$f":"X445","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X445","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,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saimniecības kopējie ieņēmumi (no ieņēmumu prognozes tabulas)",{"$f":"P249","v":0},null,null,{"$f":"S249","v":0},null,{"$f":"U249","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mainīgās izmaksas (no Mainīgo izmaksu tabulām)",null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sēklas",{"$f":"P254+P267+P280+P293+P306+P319+P332+P345","v":0},null,null,{"$f":"S254+S267+S280+S293+S306+S319+S332+S345","v":0},null,{"$f":"U254+U267+U280+U293+U306+U319+U332+U345","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mēslojums",{"$f":"P255+P268+P281+P294+P307+P320+P333+P346","v":0},null,null,{"$f":"S255+S268+S281+S294+S307+S320+S333+S346","v":0},null,{"$f":"U255+U268+U281+U294+U307+U320+U333+U346","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ķimikālijas",{"$f":"P256+P269+P282+P295+P308+P321+P334+P347","v":0},null,null,{"$f":"S256+S269+S282+S295+S308+S321+S334+S347","v":0},null,{"$f":"U256+U269+U282+U295+U308+U321+U334+U347","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Degviela un smērvielas",{"$f":"P257+P270+P283+P296+P309+P322+P335+P348+P360+P373+P386+P399+P422","v":0},null,null,{"$f":"S257+S270+S283+S296+S309+S322+S335+S348+S360+S373+S386+S399+S422","v":0},null,{"$f":"U257+U270+U283+U296+U309+U322+U335+U348+U360+U373+U386+U399+U422","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sezonas strādnieku algas un sociālais nodoklis",{"$f":"P258+P271+P284+P297+P310+P323+P336+P349+P361+P374+P387+P400+P424","v":0},null,null,{"$f":"S258+S271+S284+S297+S310+S323+S336+S349+S361+S374+S387+S400+S424","v":0},null,{"$f":"U258+U271+U284+U297+U310+U323+U336+U349+U361+U374+U387+U400+U424","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iekārtu noma",{"$f":"P260+P273+P286+P299+P312+P325+P338+P351+P363+P376+P389+P402+P423","v":0},null,null,{"$f":"S260+S273+S286+S299+S312+S325+S338+S351+S363+S376+S389+S402+S423","v":0},null,{"$f":"U260+U273+U286+U299+U312+U325+U338+U351+U363+U376+U389+U402+U423","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iepērkamā lopbarība",{"$f":"P358+P371+P384+P397","v":0},null,null,{"$f":"S358+S371+S384+S397","v":0},null,{"$f":"U358+U371+U384+U397","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veterinārija",{"$f":"P359+P372+P385+P398","v":0},null,null,{"$f":"S359+S372+S385+S398","v":0},null,{"$f":"U359+U372+U385+U398","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pakalpojumi",{"$f":"P261+P274+P287+P300+P313+P326+P339+P352+P364+P377+P390+P403","v":0},null,null,{"$f":"S261+S274+S287+S300+S313+S326+S339+S352+S364+S377+S390+S403","v":0},null,{"$f":"U261+U274+U287+U300+U313+U326+U339+U352+U364+U377+U390+U403","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cits",{"$f":"P262+P275+P288+P301+P314+P327+P340+P353+P365+P378+P391+P404+P426","v":0},null,null,{"$f":"S262+S275+S288+S301+S314+S327+S340+S353+S365+S378+S391+S404+S426","v":0},null,{"$f":"U262+U275+U288+U301+U314+U327+U340+U353+U365+U378+U391+U404+U426","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cits",{"$f":"P263+P276+P289+P302+P315+P328+P341+P354+P366+P379+P392+P405+P427","v":0},null,null,{"$f":"S263+S276+S289+S302+S315+S328+S341+S354+S366+S379+S392+S405+S427","v":0},null,{"$f":"U263+U276+U289+U302+U315+U328+U341+U354+U366+U379+U392+U405+U427","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cits",{"$f":"P367+P380+P393+P406+P428","v":0},null,null,{"$f":"S367+S380+S393+S406+S428","v":0},null,{"$f":"U367+U380+U393+U406+U428","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nobarojamo mājlopu iepirkšana",{"$f":"P419","v":0},null,null,{"$f":"S419","v":0},null,{"$f":"U419","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mainīgās izmaksas kopā",{"$f":"SUM(P452:Q464)","v":0},null,null,{"$f":"SUM(S452:T464)","v":0},null,{"$f":"SUM(U452:V464)","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bruto peļņa vai zaudējumi (Saimniecības kopējie ieņēmumi - Mainīgās izmaksas kopā)",{"$f":"P450-P465","v":0},null,null,{"$f":"S450-S465","v":0},null,{"$f":"U450-U465","v":0},null,null,1]
[null,"Pastāvīgās izmaksas ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Pastāvīgi strādājošo algas un sociālais nodoklis: ",null,null,null,null,null,null,null,"Skaits",null,"Dienas",null,"Likme/stunda",null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X469","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J469*L469*N469","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(J469=\"\",L469=\"\",N469=\"\",S469=\"\",U469=\"\"),0,1)","v":0}]
[null,"Degviela, smērvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P470=\"\",S470=\"\",U470=\"\"),0,1)","v":0}]
[null,"Elektrība, kurināmais",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P471=\"\",S471=\"\",U471=\"\"),0,1)","v":0}]
[null,"Apdrošināšana",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Nodokļi un nodevas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Ēku, iekārtu un ceļu remonts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Tehnikas remonts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Zemes noma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Pastāvīgās izmaksas kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P469:Q478)","v":0},null,null,{"$f":"SUM(S469:T478)","v":0},null,{"$f":"SUM(U469:V478)","v":0},null,null,{"$f":"IF(OR(X469=1,X470=1,X471=1,X472=1,X473=1,X474=1,X475=1,X476=1,X477=1,X478=1),1,0)","v":0}]
[null,"Izdevumi kopā (Mainīgās izmaksas kopā + Pastāvīgās izmaksas kopā)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P465+P479","v":0},null,null,{"$f":"S465+S479","v":0},null,{"$f":"U465+U479","v":0},null,null,1]
[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,{"$f":"P450-P480","v":0},null,null,{"$f":"S450-S480","v":0},null,{"$f":"U450-U480","v":0},null,null,1]
[null,"Sabiedrības aizdevumu procenti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P482=\"\",S482=\"\",U482=\"\"),0,1)","v":0}]
[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,{"$f":"IF(AND(P483=\"\",S483=\"\",U483=\"\"),0,1)","v":0}]
[null,"Amortizācija",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(P484=\"\",S484=\"\",U484=\"\"),0,1)","v":0}]
[null,"Peļņa vai zaudējumi (pirms ienākumu nodokļa)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P481-P482-P483-P484","v":0},null,null,{"$f":"S481-S482-S483-S484","v":0},null,{"$f":"U481-U482-U483-U484","v":0},null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Peļņas korekcijas aprēķins",null,null,null,null,null,null,null,null,null,null,null,null,null,"Summa, EUR",null,null,"KPV, EUR",null,"PAKD, EUR",null,null,{"$f":"X497","v":1}]
[null,"Izejvielas",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P53","v":0},null,null,{"$f":"S53","v":0},null,{"$f":"U53","v":0},null,null,{"$f":"X53","v":0}]
[null,"Nepabeigtā ražošana",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P70","v":0},null,null,{"$f":"S70","v":0},null,{"$f":"U70","v":0},null,null,{"$f":"X70","v":0}]
[null,"Nobarojamie mājlopi kopā + vaislas un ražošanas mājlopu vērtība kopā",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P21+P61","v":0},null,null,{"$f":"S21+S61","v":0},null,{"$f":"U21+U61","v":0},null,null,{"$f":"IF(OR(X21=1,X61=1),1,0)","v":0}]
[null,"Izdevumi nākamajam gadam",null,null,null,null,null,null,null,null,null,null,null,null,"Mājlopu vērtība perioda beigās",{"$f":"P446","v":0},null,null,{"$f":"S446","v":0},null,{"$f":"U446","v":0},null,null,{"$f":"X446","v":0}]
[null,"Izvērtētājs",null,"rudens arums, EUR",null,"sējumi, EUR",null,"sēkla, EUR",null,"lopbarība, EUR",null,"cits, EUR",null,"cits, EUR",null,"Izdevumi nākamajam gadam kopā, EUR",null,null,null,null,null,null,null,{"$f":"IF(OR(X493=1,X494=1,X495=1),1,0)","v":0}]
[null,"Aizņēmējs",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D493:O493)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(D493=\"\",F493=\"\",H493=\"\",J493=\"\",L493=\"\",N493=\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D494:O494)","v":0},null,null,null,null,{"$f":"IF(AND(D494=\"\",F494=\"\",H494=\"\",J494=\"\",L494=\"\",N494=\"\"),0,1)","v":0}]
[null,"PAKD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D495:O495)","v":0},null,null,{"$f":"IF(AND(D495=\"\",F495=\"\",H495=\"\",J495=\"\",L495=\"\",N495=\"\"),0,1)","v":0}]
[null,"Peļņas korekcija",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-P488-P489-P490+P491+P493","v":0},null,null,{"$f":"-S488-S489-S490+S491+S494","v":0},null,{"$f":"-U488-U489-U490+U491+U495","v":0},null,null,1]
[null,"Koriģētā peļņa (peļņa pirms ienākuma nodokļa + peļņas korekcija)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P485+P496","v":0},null,null,{"$f":"S485+S496","v":0},null,{"$f":"U485+U496","v":0},null,null,1]
[]
[]
[]
[]
[]
[]
[null,"Izvērtēšanas datums",null,null,null,null,null,null,null,"Analītiķis"]

{"sheet":"Skoringa jautājumi","index":13,"n_rows":88,"n_cols":11,"rows_kept":88,"cut":false,"hidden":true,"merged":[[87,1,87,5],[68,10,68,17],[70,10,70,17],[72,10,72,17],[80,10,80,17],[86,1,86,5],[74,10,74,17],[76,10,76,17],[78,10,78,17],[1,9,1,17],[12,10,12,17],[14,10,14,17],[30,1,30,6],[12,1,12,6],[14,1,14,6],[18,1,18,6],[22,1,22,6],[26,1,26,6],[28,1,28,6],[16,10,16,17],[18,10,18,17],[22,10,22,17],[26,10,26,17],[28,10,28,17],[5,9,5,10],[66,10,66,17],[56,10,56,17],[60,10,60,17],[36,1,36,6],[46,10,46,17],[50,10,50,17],[52,10,52,17],[54,10,54,17],[48,10,48,17],[58,10,58,17],[62,10,62,17],[64,10,64,17],[42,10,42,17],[20,10,20,17],[24,10,24,17],[10,4,10,5],[10,10,10,17],[5,1,5,4]]}
[]
[null,null,null,null,null,null,null,null,null,"Aizņēmēja finanšu izvērtējums pēc skoringa metodes"]
[]
[]
[null,"Klients",null,null,null,"Klienta Nr.","Nozare"]
[]
[]
[null,"Sākotnējie skoringa atbilstības kritēriji"]
["Nr.",null,null,null,null,null,null,null,null,null,"Komentāriem"]
[1.1000000000000001,"Pieprasīts:"]
[null,null,null,"AL aizdevums, summa EUR",null,null,null,"vai                INV aizdevums, summa EUR",null,{"$f":"IF((E11+I11)>300000,\"Jāveic pilna kredītspējas analīze!\",\"\")","v":""}]
[]
[1.2,"Aizņēmējs ir vecāks par 3 gadiem (3 vai vairāk pārskata gadi)",null,null,null,null,null,null,null,{"$f":"IF(I13=\"Nē <3.g.\",\"Jāveic pilna kredītspējas analīze!\",\"\")","v":""}]
[]
[1.3,"Aizņēmēja maksātspēja ir atkarīga no citām saistītām saimniecībām/uzņēmumiem",null,null,null,null,null,null,null,{"$f":"IF(I15=\"Jā\",\"Jāveic pilna kredītspējas analīze!\",\"\")","v":""}]
[]
[1.4,"Darbības virziens netiek mainīts",null,null,null,null,null,null,null,{"$f":"IF(I17=\"Nē, tiek mainīts\",\"Jāveic pilna kredītspējas analīze!\",\"\")","v":""}]
[]
[1.5,"Lielākais ieņēmumu īpatsvars ir no lauksaimnieciskās ražošanas",null,null,null,null,null,null,null,{"$f":"IF(I19=\"Nē <50%\",\"Jāveic pilna kredītspējas analīze!\",\" \")","v":" "}]
[]
[1.6,"Nav veikti reversās nomas darījumi Zemes fondā",null,null,null,null,null,null,null,{"$f":"IF(I21=\"Nē, ir veikti\",\"Jāveic pilna kredītspējas analīze!\",\"\")","v":""}]
[]
[1.7,"Aizņēmēja saimniecība ir nodrošināta ar nozarei atbilstošu lauksaimniecības tehniku, \nvai ir pierādāmi izdevumi tās nomai vai lietošanai (nav patapināta no radiniekiem, kaimiņiem u.c.) ",null,null,null,null,null,null,null,{"$f":"IF(I23=\"Nē, nav nodrošināta\",\"Jāveic pilna kredītspējas analīze!\",\" \")","v":" "}]
[]
[1.8,"Aizņēmējam nav aktuālu / vēsturisku (vismaz 36 mēnešus)  kavējumu ierakstu LB KR",null,null,null,null,null,null,null,{"$f":"IF(I25=\"Nē, bijuši kavējumi\",\"Jāveic pilna kredītspējas analīze!\",\" \")","v":" "}]
[]
[1.9,"Pēdējā gada laikā nav bijuši kavējumi ALTUM virs 7 dienām kopsummā virs 5 EUR",null,null,null,null,null,null,null,{"$f":"IF(I27=\"Nē, bijuši kavējumi\",\"Jāveic pilna kredītspējas analīze!\",\"\")","v":""}]
[]
[1.1000000000000001,"Pēdējo 12 mēnešu laikā nav veikta aizdevumu grafiku maiņas ALTUM ",null,null,null,null,null,null,null,{"$f":"IF(I29=\"Grafika maiņa bijusi nebūtiska\",\"Lūdzu paskaidrot:\",IF(I29=\"Nē, ir veikta\",\"Jāveic pilna kredītspējas analīze!\",\" \"))","v":" "}]
[]
[1.1100000000000001,"Noteiktais kredītreitings",null,null,null,null,null,null,null,{"$f":"IF(I31>\"E\",\"Jāveic pilna kredītspējas analīze!\",\"\")","v":""}]
[]
[1.1200000000000001,"Konvenciālā vai Bioloģiskā saimniecība , t.sk. pārejas periodā uz Bioloģisko"]
[]
[1.1299999999999999,"Pieprasītā aizdevuma veids"]
[]
[{"$f":"IF(OR(I35=\"Apgrozāmie līdzekļi\",I35=\"Investīcijas un apgrozāmie līdzekļi\"),1.14,\" \")","v":" "},{"$f":"IF(OR(I35=\"Apgrozāmie līdzekļi\",I35=\"Investīcijas un apgrozāmie līdzekļi\"),\"Ir atmaksāti iepriekšējie AL aizdevumi, vai to atmaksa paredzēta pirms jaunā aizd. izsniegšanas\",\" \")","v":" "}]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(OR(I13=\"Nē <3.g.\",I15=\"Jā\",I17=\"Nē, tiek mainīts\",I19=\"Nē <50%\",I21=\"Nē, ir veikti\",I23=\"Nē, nav nodrošināta\",I25=\"Nē, bijuši kavējumi\",I27=\"Nē, bijuši kavējumi\",I29=\"Nē, ir veikta\",I31=\"F\",I31=\"G\",I31=\"H\",E11+I11>300000,I37=\"Nē\"),\"Jāveic pilna kredītspējas analīze!\",\"Turpinājumā jāaizpilda lapas - Skoringa finanšu rādītāji un Bilance!\")","v":"Turpinājumā jāaizpilda lapas - Skoringa finanšu rādītāji un Bilance!"}]
[]
[null,"Skoringa rezultāts"]
["Nr.",null,null,null,null,null,null,null,null,null,"Komentāriem"]
[2.1,"EBITDA:","no lauksaimnieciskās darbības (pēdējais pārskata gads)",null,null,null,null,null,{"$f":"'Skoringa fin.rādītāji'!N48","v":0}]
[null,null,"visi regulārie ieņēmumi, izdevumi (pēdējais pārskata gads)",null,null,null,null,null,{"$f":"'Skoringa fin.rādītāji'!N50","v":0},{"$f":"IF(I44<0,\"Jāveic pilna Kredītspējas analīze!\",\"\")","v":""}]
[null,null,"3 pārskata gadu vidējā",null,null,null,null,null,{"$f":"'Skoringa fin.rādītāji'!N52","v":0}]
[]
[2.2000000000000002,"Plānotais INV aizdevums nepārsniedz 3 lauksaimniecības EBITDA ar subsīdijām",null,null,null,null,null,null,{"$f":"IFERROR(I11/I43,\" \")","v":" "},null,{"$f":"IF(I47=0,\"Apgrozāmo līdzekļu aizdevumiem nenosaka\",\" \")","v":" "}]
[]
[2.2999999999999998,"Plānotais INV aizdevums nepārsniedz 3  EBITDA (pēdējā gada koriģētā ar visiem ieņēmumiem) ar subsīdijām",null,null,null,null,null,"Obligāts ",{"$f":"IFERROR(I11/I44,\"\")","v":""},{"$f":"IF(I49<0,\"Jāveic pilna kredītspējas analīze!\",IF(I49<=3,\"\",IF(I49=\"\",\"\",\"Jāveic pilna kredītspējas analīze!\")))","v":""},{"$f":"IF(I49=0,\"Apgrozāmo līdzekļu aizdevumiem nenosaka\",\" \")","v":" "}]
[]
[2.4,"Plānotais INV aizdevums nepārsniedz 3 EBITDA (trīs gadu vidējās) ar subsīdijām",null,null,null,null,null,"Obligāts ",{"$f":"IFERROR(I11/'Skoringa fin.rādītāji'!H41,\"\")","v":""},{"$f":"IF(I51<0,\"Jāveic pilna kredītspējas analīze!\",IF(I51<=3,\"\",IF(I51=\"\",\"\",\"Jāveic pilna kredītspējas analīze!\")))","v":""},{"$f":"IF(I51=0,\"Apgrozāmo līdzekļu aizdevumiem nenosaka\",\" \")","v":" "}]
[]
[2.5,"Apgrozījuma samazinājums pēdējā pārskata gadā -10% salīdzinot ar iepriekšējo gadu",null,null,null,null,null,null,{"$f":"'Fin. rādītāji'!F36","v":"-"},{"$f":"IF(I53<-0.1,\"Lūdzu paskaidrot!\",\" \")","v":" "}]
[]
[{"$f":"IF(I33=\"Konvencionālā\",\" \",\"2.6\")","v":"2.6"},{"$f":"IF(I33=\"Konvencionālā\",\" \",\"Uz ha ienākumi no lauksaimnieciskās ražošanas >200EUR/ha\")","v":"Uz ha ienākumi no lauksaimnieciskās ražošanas >200EUR/ha"},null,null,null,null,null,null,{"$f":"IF(I33=\"Bioloģiskā\",'Skoringa fin.rādītāji'!N54,\"-\")","v":"-"},{"$f":"IF(I55<200,\"Lūdzu paskaidrot!\",\" \")","v":" "}]
[]
[{"$f":"IF(I33=\"Konvencionālā\",2.6,\" \")","v":" "},{"$f":"IF(I33=\"Konvencionālā\",\"Uz ha ienākumi no lauksaimnieciskās ražošanas >285 EUR/ha\",\" \")","v":" "},null,null,null,null,null,null,{"$f":"IF(I33=\"Konvencionālā\",'Skoringa fin.rādītāji'!N54,\"-\")","v":"-"},{"$f":"IF(I57<285,\"Lūdzu paskaidrot!\",\" \")","v":" "}]
[]
[2.7,"Faktiskais pašu kapitāla īpatsvars  >=40 % (operatīvie dati)",null,null,null,null,null,"Obligāts",{"$f":"IFERROR('Skoringa fin.rādītāji'!G52,\" \")","v":"-"},{"$f":"IF(I59<40%,\"Jāveic pilna kredītspējas analīze!\",\" \")","v":" "}]
[]
[2.8,"Likviditāte >= 0.7 (operatīvie dati)",null,null,null,null,null,null,{"$f":"'Skoringa fin.rādītāji'!G49:G49","v":"1"},{"$f":"IF(I61<0.7,\"Lūdzu paskaidrot\",\"\")","v":""}]
[]
[2.9,"DSCR >1.2, ar jaunajām saistībām (ar lauksaimniecības EBITDA)",null,null,null,null,null,null,{"$f":"IFERROR(I43/('Skoringa fin.rādītāji'!N35),\" \")","v":" "}]
[]
[2.1,"DSCR >1.2, ar jaunajām saistībām (ar pēdējā gada koriģēto EBITDA ar visiem ieņēmumiem) ",null,null,null,null,null,"Obligāts",{"$f":"IFERROR(I44/'Skoringa fin.rādītāji'!N35,\" \")","v":" "},{"$f":"IF(I65<1.2,\"Jāveic pilna kredītspējas analīze!\",\"\")","v":""}]
[]
[2.11,"DSCR >1.2, ar jaunajām saistībām ( pret trīs gadu vidējo EBITDA) ",null,null,null,null,null,"Obligāts",{"$f":"IFERROR(I45/'Skoringa fin.rādītāji'!N35,\" \")","v":" "},{"$f":"IF(I67<1.2,\"Jāveic pilna kredītspējas analīze!\",\"\")","v":""}]
[]
[2.12,"Saistību izpildes periods < 5  (saistību atlikums šobrīd+jaunās saistības/ lauksaimnieku EBITDA)",null,null,null,null,null,null,{"$f":"IFERROR((E11+I11+'Skoringa fin.rādītāji'!N45)/I43,\" \")","v":" "}]
[]
[2.13,"Saistību izpildes periods < 5  (saistību atlikums šobrīd+jaunās saistības/ pēdējā gada koriģētā EBITDA visiem ieņ.)",null,null,null,null,null,"Obligāts",{"$f":"IFERROR((E11+I11+'Skoringa fin.rādītāji'!N45)/I44,\"\")","v":""},{"$f":"IF(I71<0,\"Jāveic pilna kredītspējas analīze!\",IF(I71<=5,\"\",IF(I71=\"\",\"\",\"Jāveic pilna kredītspējas analīze!\")))","v":""}]
[]
[2.14,"Saistību izpildes periods < 5  (saistību atlikums šobrīd+jaunās saistības/ 3 gadu vidējā EBITDA)",null,null,null,null,null,"Obligāts",{"$f":"IFERROR((E11+I11+'Skoringa fin.rādītāji'!N45)/I45,\"\")","v":""},{"$f":"IF(I73<0,\"Jāveic pilna kredītspējas analīze!\",IF(I73<=5,\"\",IF(I73=\"\",\"\",\"Jāveic pilna kredītspējas analīze!\")))","v":""}]
[]
[2.15,"Parāds piegādātājiem/Pēdējā pārskata gada koriģētie lauksaimniecības izdevumiem, nepārsniedz 50%",null,null,null,null,null,"Obligāts",{"$f":"IFERROR(Bilance!S156/'Skoringa fin.rādītāji'!N18,\"\")","v":""},{"$f":"IF(I75<=50%,\"\",IF(I75=\"\",\"\",\"Jāveic pilna kredītspējas analīze!\"))","v":""}]
[]
[2.16,"Parāds piegādātājiem/Pēdējā pārskata gada nekoriģētie ieņēmumi, bez subsīdijām, nepārsniedz 30%",null,null,null,null,null,"Obligāts",{"$f":"IFERROR(Bilance!S156/'Skoringa fin.rādītāji'!N11,\"\")","v":""},{"$f":"IF(I77<=30%,\"\",IF(I77=\"\",\"\",\"Jāveic pilna kredītspējas analīze!\"))","v":""}]
[]
[{"$f":"IF(E11>0,2.17,\" \")","v":" "},{"$f":"IF(E11>0,\"Pieprasītais AL aizdevums nepārsniedz 50% no iepriekšējā gada koriģētajiem lauksaimniecības izdevumiem\",\" \")","v":" "},null,null,null,null,null,null,{"$f":"E11/'Skoringa fin.rādītāji'!N18","v":{"$error":"#DIV/0!"}}]
[]
[{"$f":"IF(E11>0,2.18,\" \")","v":" "},{"$f":"IF(E11>0,\"Pieprasītais AL aizdevums nepārsniedz 50% no ieprieksējā gada ieņēmumiem (bez subsīdijām) \",\" \")","v":" "},null,null,null,null,null,null,{"$f":"E11/('Skoringa fin.rādītāji'!N12+'Skoringa fin.rādītāji'!N13)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(I39=\"Turpinājumā jāaizpilda lapas - Skoringa finanšu rādītāji un Bilance!\",IF(AND(I49<=3,I51<=3,I59>=40%,I65>=1.2,I67>=1.2,I71<=5,I73<=5,I75<=50%,I77<=30%),\"Aizdevumu var piešķirt!\",\"Jāveic pilna kredītspējas analīze!\"),\"Jāveic pilna kredītspējas analīze!\")","v":"Jāveic pilna kredītspējas analīze!"}]
[]
[]
[]
[null,"Darījumu vadītājs/Analītiķis",null,null,null,null,null,null,"Izvērtēšanas datums"]

{"sheet":"Skoringa fin.rādītāji","index":14,"n_rows":58,"n_cols":16,"rows_kept":58,"cut":false,"hidden":true,"merged":[[57,1,57,6],[52,3,53,5],[52,6,53,6],[51,1,53,1],[52,7,53,7],[54,1,56,1],[54,7,56,10],[52,8,53,8],[52,9,53,9],[38,7,39,7],[48,9,49,9],[48,10,49,10],[52,10,53,10],[48,3,49,3],[48,4,49,4],[48,6,49,6],[48,7,49,7],[48,8,49,8],[48,5,49,5],[38,8,39,8],[38,9,39,9],[38,10,39,10],[2,1,2,6],[9,3,9,6],[9,7,9,8],[33,1,34,2],[33,3,33,6],[33,7,33,8],[4,1,5,12],[31,10,31,12],[34,10,34,12],[32,10,32,12],[31,1,31,7],[29,10,29,12],[33,10,33,12],[17,10,17,12],[18,10,18,12],[9,9,9,10],[45,1,45,2],[46,1,46,2],[47,1,49,1],[35,1,35,2],[44,3,44,6],[37,1,39,1],[38,3,39,3],[38,4,39,4],[38,5,39,5],[38,6,39,6],[43,1,43,2],[43,3,43,6],[26,1,28,1],[10,10,10,12],[11,10,11,12],[12,10,12,12],[13,10,13,12],[19,10,19,12],[20,10,20,12],[22,10,22,12],[23,10,23,12],[24,10,24,12],[25,10,25,12],[26,10,26,12],[14,10,14,12],[15,10,15,12],[16,10,16,12],[28,10,28,12],[27,10,27,12],[30,10,30,12],[35,13,36,13],[35,11,36,12],[37,11,38,12],[37,13,38,13],[30,14,31,14],[41,11,42,12],[41,13,42,13],[39,11,40,12],[39,13,40,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skoringa finanšu rādītāji"]
[null,"Finanšu rādītāji"]
[]
[null,"Jāaizpilda dzeltenās un baltās šūnas manuāli, kā arī jāiekopē vērtības no  sistēmas \"Altum pārskatu portāls\"/ sadaļas \"Klienti\"/ apakšsadaļas \"Finanšu informācija\" , nospiežot pogu Iekopēt DN pārskatu.\n"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pēdējā Pārskata gads"]
[]
[null,null,null,"No finanšu pārskatiem"]
[null,"Periods",null,{"$f":"'Fin. rādītāji'!D11","v":"GP 2021"},{"$f":"'Fin. rādītāji'!E11","v":"GP 2022"},{"$f":"'Fin. rādītāji'!F11","v":"GP 2023"},{"$f":"'Fin. rādītāji'!G11","v":0},null,null,null,"Pēdējā noslēgtā pārskata gada ieņēmumi bez subsīdijām, EUR ",null,null,{"$f":"N12+N13+N14","v":0}]
[null,"Saņemtās subsīdijas LAD datu bāzē",null,null,null,null,null,null,null,null,"T.sk. ieņēmumi no lauksaimnieciskās ražošanas, EUR",null,null,null,{"$f":"IF(N12<N13,\"Ieņēmumi no ls < 50%!\",\" \")","v":" "}]
[null,"Pārējie ieņēmumi, tai skaitā subsīdijas  GP/IID",null,null,null,null,null,null,null,null,"T.sk. regulāpie papildus pakalpojumi (mežistrāde u.c.),EUR"]
[null,"P/Z Aprēķins",null,null,null,null,null,null,null,null,"T.sk. vienreizējie, ārkārtas ieņēmumi, EUR"]
[null,null,"Neto apgrozījums",{"$f":"'Fin. rādītāji'!D14","v":0},{"$f":"'Fin. rādītāji'!E14","v":0},{"$f":"'Fin. rādītāji'!F14","v":0},{"$f":"'Fin. rādītāji'!G14","v":0},null,null,null,"Subsīdiju ieņēmumi, EUR",null,null,{"$f":"F13","v":0}]
[null,null,"Peļņa pirms % un nodokļu maksājumiem",{"$f":"'Fin. rādītāji'!D15","v":0},{"$f":"'Fin. rādītāji'!E15","v":0},{"$f":"'Fin. rādītāji'!F15","v":0},{"$f":"'Fin. rādītāji'!G15","v":0},null,null,null,"Saņemtais valsts atbalsts LAD datu bāzē, EUR",null,null,{"$f":"F12","v":0}]
[null,null,"Neto peļņa",{"$f":"'Fin. rādītāji'!D16","v":0},{"$f":"'Fin. rādītāji'!E16","v":0},{"$f":"'Fin. rādītāji'!F16","v":0},{"$f":"'Fin. rādītāji'!G16","v":0},null,null,null,"Pēdējā noslēgtā pārskata gada lauksaimniecības izdevumi, EUR "]
[null,null,"Amortizācija",null,null,null,null,null,null,null,"T.sk. lauksaimniecības koriģētie izdevumi (bez amorztizācijas, % u.c.)",null,null,{"$f":"N17-N19-N20-N21-N22-N23-N24","v":0},{"$f":"IF(N18<0,\"Kļūda!!\",\"\")","v":""}]
[null,null,"Bruto peļņa",{"$f":"'Fin. rādītāji'!D18","v":0},{"$f":"'Fin. rādītāji'!E18","v":0},{"$f":"'Fin. rādītāji'!F18","v":0},{"$f":"'Fin. rādītāji'!G18","v":0},null,null,null,"amortizācijas atskaitījumi, EUR",null,null,{"$f":"F18","v":0}]
[null,"Bilance",null,null,null,null,null,null,null,null,"% maksājumi, EUR"]
[null,null,"Ilgtermiņa aktīvi",{"$f":"'Fin. rādītāji'!D20","v":0},{"$f":"'Fin. rādītāji'!E20","v":0},{"$f":"'Fin. rādītāji'!F20","v":0},{"$f":"'Fin. rādītāji'!G20","v":0},null,null,null,"Aizdevumu pamatsummas maksājumi, EUR"]
[null,null,"Īstermiņa aktīvi",{"$f":"'Fin. rādītāji'!D21","v":0},{"$f":"'Fin. rādītāji'!E21","v":0},{"$f":"'Fin. rādītāji'!F21","v":0},{"$f":"'Fin. rādītāji'!G21","v":0},null,null,null,null,null,"Izdevumi projektu realizēšanai, EUR"]
[null,null,"Ilgtermiņa parādi",{"$f":"'Fin. rādītāji'!D22","v":0},{"$f":"'Fin. rādītāji'!E22","v":0},{"$f":"'Fin. rādītāji'!F22","v":0},{"$f":"'Fin. rādītāji'!G22","v":0},null,null,null,"pamatlīdzekļu iegāde, EUR"]
[null,null,"Īstermiņa parādi",{"$f":"'Fin. rādītāji'!D23","v":0},{"$f":"'Fin. rādītāji'!E23","v":0},{"$f":"'Fin. rādītāji'!F23","v":0},{"$f":"'Fin. rādītāji'!G23","v":0},null,null,null,"citi neregulārie izdevumi, EUR"]
[null,null,"Parādi piegādātājiem",{"$f":"'Fin. rādītāji'!D24","v":0},{"$f":"'Fin. rādītāji'!E24","v":0},{"$f":"'Fin. rādītāji'!F24","v":0},{"$f":"'Fin. rādītāji'!G24","v":0},null,null,null,"Pārējie nelauksaimniecības izdevumi, EUR"]
[null,null,null,null,null,null,null,null,null,null,"Pārskata gada neto peļņa vai zadējumi, EUR",null,null,{"$f":"N11+N15-N17-N25","v":0},{"$f":"IF(OR((N26-F17>1),(N26-F17<-1)),\"Rezultātam jāsakrīt ar GP/IID!\",\" \")","v":" "},{"$f":"IF(OR((N26-F17>1),(N26-F17<-1)),\"!!!!\",\" \")","v":" "}]
[null,"Aprite \ndienās","Debitori",{"$f":"'Fin. rādītāji'!D26","v":0},{"$f":"'Fin. rādītāji'!E26","v":0},{"$f":"'Fin. rādītāji'!F26","v":0},{"$f":"'Fin. rādītāji'!G26","v":0},null,null,null,"Deklarētie, ha (pēdējā noslēgtā pārskata gada LAD dati) "]
[null,null,"Kreditori",{"$f":"'Fin. rādītāji'!D27","v":0},{"$f":"'Fin. rādītāji'!E27","v":0},{"$f":"'Fin. rādītāji'!F27","v":0},{"$f":"'Fin. rādītāji'!G27","v":0},null,null,null,"Pieprasītā AL  aizdevuma  % gadā, EUR"]
[null,null,"Krājumi",{"$f":"'Fin. rādītāji'!D28","v":0},{"$f":"'Fin. rādītāji'!E28","v":0},{"$f":"'Fin. rādītāji'!F28","v":0},{"$f":"'Fin. rādītāji'!G28","v":0},null,null,null,"Pieprasītā INV aizdevuma  % gadā, EUR"]
[null,null,null,null,null,null,null,null,null,null,"Pieprasītā INV aizdevuma pamatsumma gadā, EUR"]
[null,null,null,null,null,null,null,null,null,null,"Sabiedrībā esošo aizdevumu % maksājumi, EUR",null,null,null,"Ja vērtības nav, tad jāliek 0"]
[null,"Tabula izvērtējumam\n",null,null,null,null,null,null,null,null,"Sabiedrībā esošo aizdevumu pamatsummas maksājumi, EUR"]
[null,"(Visi rādītāji aprēķinās automātiski. Iezīmē tabulu un iekopē Izvērtējuma veidlapā)",null,null,null,null,null,null,null,null,"Citu aizdevumu % maksājumi (t.sk.līzingu), EUR"]
[null,"Rādītājs",null,"Vēsturiskā informācija koriģēta",null,null,null,null,null,null,"Citu aizdevumu pamatsummu maksājumi (t.sk.līzingu), EUR"]
[null,null,null,{"$f":"'Fin. rādītāji'!D33","v":"GP 2021"},{"$f":"'Fin. rādītāji'!E33","v":"GP 2022"},{"$f":"'Fin. rādītāji'!F33","v":"GP 2023"},{"$f":"'Fin. rādītāji'!G33","v":""},null,"2 gads",null,"Kopējie aizdevumu maksājumi, EUR",null,null,{"$f":"N28+N29+N30+N31+N32+N33+N34","v":0}]
[null,"Saņemtās regulārās subsīdijas (lauksaimniekiem)",null,{"$f":"D12","v":0},{"$f":"E12","v":0},0,0,null,"-",null,null,"Sabiedrībā esošu aizdevumu kopsumma, EUR"]
[null,"Apgrozījums","Neto",{"$f":"'Fin. rādītāji'!D35","v":"-"},{"$f":"'Fin. rādītāji'!E35","v":"-"},{"$f":"'Fin. rādītāji'!F35","v":"-"},{"$f":"'Fin. rādītāji'!G35","v":"-"},null,0]
[null,null,"Izmaiņas",{"$f":"'Fin. rādītāji'!D36","v":0},{"$f":"'Fin. rādītāji'!E36","v":"-"},{"$f":"'Fin. rādītāji'!F36","v":"-"},{"$f":"'Fin. rādītāji'!G36","v":"-"},null,"-",null,null,"Saistību citās kredītiestādēs, t.sk. līzingu atlikums LBKR, EUR "]
[null,null,"Rentabilitāte",{"$f":"'Fin. rādītāji'!D37","v":"-"},{"$f":"'Fin. rādītāji'!E37","v":"-"},{"$f":"'Fin. rādītāji'!F37","v":"-"},{"$f":"'Fin. rādītāji'!G37","v":"-"},"3 pārskata gadu vidējā ","-"]
[null,null,0,null,null,null,null,null,null,null,null,"Īpašnieku vai saistīto personu aizdevumu atlikums, EUR"]
[null,"EBITDA ar regulārajām subsīdijām","Apmērs",{"$f":"D16-D13+D12+D18","v":0},{"$f":"E16-E13+E12+E18","v":0},{"$f":"F16-F13+F12+F18","v":0},{"$f":"G16+G18","v":0},{"$f":"(D41+E41+F41)/3","v":0},0]
[null,null,"Rentabilitāte",{"$f":"IFERROR(D41/D37,\"-\")","v":"-"},{"$f":"IFERROR(E41/E37,\"-\")","v":"-"},{"$f":"IFERROR(F41/F37,\"-\")","v":"-"},{"$f":"IFERROR(G41/G37,\"-\")","v":"-"},null,"-",null,null,"Saistību pie nebanku kreditētājiem atlikums, EUR"]
[null,"Neto saistības/EBITDA",5,{"$f":"IFERROR((D23+(D24-D25))/D41,\"-\")","v":"-"},{"$f":"IFERROR((E23+(E24-E25))/E41,\"-\")","v":"-"},{"$f":"IFERROR((F23+(F24-F25))/F41,\"-\")","v":"-"},{"$f":"IFERROR((G23+(G24-G25))/G41,\"-\")","v":"-"}]
[null,"Kopējie pamatsummas un % maksājumi  ",null,"Nenosaka"]
[null,"DSCR",1.2,"Nenosaka",null,null,null,null,null,null,null,null,"Kopējais saistību atlikums, EUR",{"$f":"N36+N38+N40+N42","v":0}]
[null,"Neto peļņa",null,{"$f":"'Fin. rādītāji'!D44","v":"-"},{"$f":"'Fin. rādītāji'!E44","v":"-"},{"$f":"'Fin. rādītāji'!F44","v":"-"},{"$f":"'Fin. rādītāji'!G44","v":"-"}]
[null,"Bruto rentabilitāte",null,{"$f":"'Fin. rādītāji'!D45","v":"-"},{"$f":"'Fin. rādītāji'!E45","v":"-"},{"$f":"'Fin. rādītāji'!F45","v":"-"},{"$f":"'Fin. rādītāji'!G45","v":"-"}]
[null,"Likviditāte\n(Vēsturisiekiem - kopējā; \nprognozei - koriģētā)","Faktiskā",{"$f":"'Fin. rādītāji'!D46","v":0},{"$f":"'Fin. rādītāji'!E46","v":0},{"$f":"'Fin. rādītāji'!F46","v":0},{"$f":"Bilance!S108-Bilance!S154","v":0},null,null,null,null,null,"EBITDA lauksaimniecības",{"$f":"N12+N16-N18","v":0}]
[null,null,"Kopējā/koriģētā",{"$f":"'Fin. rādītāji'!D47","v":"1"},{"$f":"'Fin. rādītāji'!E47","v":"1"},{"$f":"'Fin. rādītāji'!F47","v":"1"},{"$f":"IF(AND(Bilance!S108>0,Bilance!S154>0),Bilance!S108/Bilance!S154,IF(AND(Bilance!S108>0,Bilance!S154=0),\">1\",IF(AND(Bilance!S108=0,Bilance!S154>0),\"0\",\"1\")))","v":"1"}]
[null,null,0.7,null,null,null,null,null,null,null,null,null,"EBITDA visi regulārie ieņ.,izd.",{"$f":"N12+N13+N16-N18-N25","v":0},{"$f":"IF(N50<0,\"Jāveic pilna kredītspējas analīze!\",\" \")","v":" "}]
[null,"Pašu kapitāls","Faktiskais",{"$f":"'Fin. rādītāji'!D49","v":0},{"$f":"'Fin. rādītāji'!E49","v":0},{"$f":"'Fin. rādītāji'!F49","v":0},{"$f":"Bilance!S44+Bilance!S108-(Bilance!S125+Bilance!S154)","v":0}]
[null,null,"Īpatsvars",{"$f":"'Fin. rādītāji'!D50","v":"-"},{"$f":"'Fin. rādītāji'!E50","v":"-"},{"$f":"'Fin. rādītāji'!F50","v":"-"},{"$f":"IFERROR(G51/Bilance!S110,\"-\")","v":"-"},null,null,null,null,null,"EBITDA 3 pārskata gadu vidējā",{"$f":"(D41+E41+F41)/3","v":0},{"$f":"IF(N52<0,\"Jāveic pilna kredītspējas analīze!\",\" \")","v":" "}]
[null,null,"Koriģētā pašu kapit.īpatsvars","Nenosaka",null,null,{"$f":"IFERROR(G51/(Bilance!S110),\"-\")","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Lauksaimniecības ieņēmumi/ha",{"$f":"IFERROR(N12/N27,\"\")","v":""}]
[null,"Aprite dienās","Debitoru",{"$f":"'Fin. rādītāji'!D53","v":"-"},{"$f":"'Fin. rādītāji'!E53","v":"-"},{"$f":"'Fin. rādītāji'!F53","v":"-"},{"$f":"'Fin. rādītāji'!G53","v":"-"}]
[null,null,"Kreditoru",{"$f":"'Fin. rādītāji'!D54","v":"-"},{"$f":"'Fin. rādītāji'!E54","v":"-"},{"$f":"'Fin. rādītāji'!F54","v":"-"},{"$f":"'Fin. rādītāji'!G54","v":"-"}]
[null,null,"Krājumu",{"$f":"'Fin. rādītāji'!D55","v":"-"},{"$f":"'Fin. rādītāji'!E55","v":"-"},{"$f":"'Fin. rādītāji'!F55","v":"-"},{"$f":"'Fin. rādītāji'!G55","v":"-"}]
[null,"* Oranžs - samazinājums pret iepriekšējo periodu.\n* Sarkans - neatbilst Sabiedrības minimālajām prasībām."]

{"sheet":" Info1","index":15,"n_rows":14,"n_cols":7,"rows_kept":14,"cut":false,"hidden":true,"merged":[[10,0,10,6],[12,0,12,6],[13,0,13,3],[0,1,0,6],[3,0,3,6],[5,0,5,6],[6,0,6,6],[7,0,7,6],[9,0,9,6]]}
[null,"Aizņēmēja finanšu izvērtējums ar skoringa metodi\nLauksaimniecības produkcijas ražotājiem\n\n"]
[]
[]
["Veidlapa ir paredzēta aizdevuma pieteikuma izvērtēšanai lauksaimnieciskās produkcijas ražotājiem, kas darbojas ilgāk par 3 gadiem (3 pārskata gadi) un ieņēmumi no lauksaimnieciskās ražošanas ir ne mazāk kā 50% no kopējiem ieņēmumiem."]
[]
["Skoringa izvērtēšanai jāaizpilda lapas \"Skoringa jautājumi\", \"Bilance\" un \"Skoringa fin.rādītāji\". Lapā \"Statistika\" rādītāji ielasās automātiski. (Lapas gaiši zilā krāsā)\n"]
[]
["Atbildīgajam darbiniekam: \n     1) Vispirms lapā \"Skoringa jautājumi\" jāaizpilda sākotnējie skoringa atbilstības kritēriji (1.1.-1.13. vai 1.1.-1.14.);\n     Ja sākotnējā izvērtējuma reuzltāts ir atbilstošs, tad parādās paziņojums \"Turpinājumā jāaizpilda lapas - Skoringa finanšur rādītāji un Bilance\", ja nē, tad parādās\n     paziņojums \"Jāveic pilna kredītspējas analīze\" un lēmumu ar skoringu pieņemt nevar.\n    2) Turpinājumā jāuzņem saimniecības bilance LP formā un kopsummas jāievada lapā \"Bilance\", tai skaitā atsevišķi jānorāda parādi piegādātājiem.\n    3) Tālāk jāpilda lapa finanšu rādītāji. Vispims jāiekopē pārskats no Klienta finanšu informācijas pārskata spiežot pogu \"Iekopēt DN pārskatu\"\n    Kursors pārleks uz pilnas kredītspējas Fin.rādītāju lapu, bet dati ielasīsies abos un jākoriģē ir tikai Skoringa fin.rādītāji \n    (jāpāriet ar kursoru atpakaļ uz skoringa lapu).\n"]
[]
["Turpinājumā aizpildāmi ir  finašu rādītāju lapas baltie un dzeltenie lauki (“šūnas”). Gaiši pelēkās un zilās (“šūnas”) nav koriģējamas. Dzeltenās šūnas aizpildāmas ir \"obligāti\".\nSaņemtās subsīdijas LAD datu bāzē ievada no pieejamā exel faila LAD_datu_mekletajs_v.1.2.xlsm. Ja šajā failā informācijas nav (saimnieciskās darbības veicējiem, kas nav ALTUM klienti), tad datus var ņemt no LAD mājas lapas sadaļas Statistika/maksājumu saņēmēji (https://eps.lad.gov.lv/payment_recipients) vai pieprasot no klenta LAD lēmumu.\nRindā Pārējie ieņēmumi, tai skaitā subsīdijas, deklarantiem jāievada saņemtās subsīdijas, kas norādītas Gada ienākumu deklarācijā, bet saimniecībām, kas gatavo bilances - PZ postenis \"pārējie ieņēmumi\".\nAmortizācija jānorāda klienta PZ izdevumos, vai deklarācijas izdevumos iekļautaie pamatlīdzekļu amortizācijas (nolietojuma) atskaitījumi.\nKolonnā N jāievada pēdējā noslēgtā (iesniegtā VID) pārskata gada dati. No 12.-25. rindai jāievada ieņēmumi un izdevumi saskaņā ar klienta iesniegtajiem atšifrējumiem un tiek veiktas EBITDA korekcijas. Korekcijas var veikt tikai par tādiem izdevumiem, kas iekļauti pārskata gada izdevumos un neattiecas uz EBITDA aprēķināšanu. \nN 27. rindā jānorāda LAD datu bāzē deklarēto saimniecības platību ha.\nN  27.-34. rindās jānorāda plānotie pilna gada saistību procentu un pamatsummas maksājumi, kurus ērti aprēķināt lapas Naudas plūsma sadaļā: Pieprasīto aizdemu maksājumu aprēķins  (no 80 līdz 153.rindai)  un turpmāk var izmantot arī pilnas kredīstpējas aprēķinā, ja nepieciešams.\nN 37.-43. rindās tiek norādītas esoši saistību kopsummas. Saistības pie nebanku kreditētājiem jānorāda, ja tās nav reģistrētas LBKR.\n"]
[]
[]
["Kad visa finanšu rādītāju lapa un bilance ir aizpildīta, tad lapā Skoringa jautājumi aprēķinās rādītāji. Ja rādītāji, kuri apzimēti kā \"obligātie\", pārsniedz pieļaujamo robežu, jāveic pilna kredīstpējas analīze un lēmumu ar skoringu pieņemt nevar. Ja rādītāji, kas nav apzimēti kā \"obligātie\", pārsniedz pieļaujamo robežu, jāsniedz skaidrojums par iemesliem un vai tas ir pieļaujams."]
["Neskaidrību gadījumos, raksti uz lietotajuatbalsts@altum.lv ",null,null,null,null,null,"Versija- 1"]

{"sheet":"Statistikai","index":16,"n_rows":57,"n_cols":3,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[null,null,"Komentāri"]
["Klients",{"$f":"'Skoringa jautājumi'!B6","v":0}]
["Klienta Nr.",{"$f":"'Skoringa jautājumi'!F6","v":0}]
["Nozare",{"$f":"'Skoringa jautājumi'!G6","v":0}]
["Uzņēmums ir vecāks par 3 gadiem (3 vai vairāk pārskata gadi)",{"$f":"'Skoringa jautājumi'!I13","v":0},{"$f":"'Skoringa jautājumi'!K13","v":0}]
["Uzņēmuma maksātspēja ir atkarīga no citām saistītām saimniecībām/uzņēmumiem",{"$f":"'Skoringa jautājumi'!I15","v":0},{"$f":"'Skoringa jautājumi'!K15","v":0}]
["Darbības virziens netiek mainīts",{"$f":"'Skoringa jautājumi'!I17","v":0},{"$f":"'Skoringa jautājumi'!K17","v":0}]
["Lielākais ieņēmumu īpastvars ir no lauksaimniecikās ražošanas",{"$f":"'Skoringa jautājumi'!I19","v":0},{"$f":"'Skoringa jautājumi'!K19","v":0}]
["Nav veikti reversās nomas darījumi Zemes fondā",{"$f":"'Skoringa jautājumi'!I21","v":0}]
["Saimniecība ir nodrošināta ar nozarei atbilstošu lauksaimniecības tehniku, vai ir pierādāmi izdevumi tās nomai vai lietošanai! (nav patapināta no radiniekiem, kaimiņiem u.c.) ",{"$f":"'Skoringa jautājumi'!I23","v":0},{"$f":"'Skoringa jautājumi'!K23","v":0}]
["Pieteicējam nav aktuālu / vēsturisku (vismaz 36 mēnešus)  kavējumu ierakstu LB KR",{"$f":"'Skoringa jautājumi'!I25","v":0},{"$f":"'Skoringa jautājumi'!K25","v":0}]
["Pēdējā gada laikā nav bijuši kavējumi ALTUM virs 7 dienām kopsummā virs 5 EUR",{"$f":"'Skoringa jautājumi'!I27","v":0},{"$f":"'Skoringa jautājumi'!K27","v":0}]
["Pēdējo 12 mēnešu laikā nav veikta aizdevumu grafiku maiņas ALTUM ",{"$f":"'Skoringa jautājumi'!I29","v":0},{"$f":"'Skoringa jautājumi'!K29","v":0}]
["Noteiktais kredītreitings",{"$f":"'Skoringa jautājumi'!I31","v":0}]
["Konvenciālā vai Bioloģiskā saimniecība , t.sk. pārejas periodā uz Bioloģisko",{"$f":"'Skoringa jautājumi'!I33","v":0}]
["Pieprasītā aizdevuma veids",{"$f":"'Skoringa jautājumi'!I35","v":0}]
["Pieprasītā AL aizdevuma summa, EUR",{"$f":"'Skoringa jautājumi'!E11:F11","v":0},0]
["Pieprasītā INV aizdevuma summa, EUR",{"$f":"'Skoringa jautājumi'!I11","v":0}]
["Ir atmaksāti iepriekšējie AL aizdevumi, vai to atmaksa paredzēta pirms jaunā aizdevuma izsniegšanas ",{"$f":"'Skoringa jautājumi'!I37","v":0}]
["Pēdējais pārskata gads",{"$f":"'Skoringa fin.rādītāji'!N10","v":0}]
["Pēdējā noslēgtā pārskata gada ieņēmumi bez subsīdijām, EUR ",{"$f":"'Skoringa fin.rādītāji'!N11","v":0}]
["T.sk. ieņēmumi no lauksaimnieciskās ražošanas, EUR",{"$f":"'Skoringa fin.rādītāji'!N12","v":0}]
["Saņemtais valsts atbalsts LAD datu bāzē, EUR",{"$f":"'Skoringa fin.rādītāji'!N16","v":0}]
["Pēdējā noslēgtā pārskata gada lauksaimniecības izdevumi, EUR ",{"$f":"'Skoringa fin.rādītāji'!N17","v":0}]
["Pārskata gada neto peļņa vai zadējumi, EUR",{"$f":"'Skoringa fin.rādītāji'!N26","v":0}]
["Deklarētie, ha (pēdējā noslēgtā pārskata gada LAD dati) ",{"$f":"'Skoringa fin.rādītāji'!N27","v":0}]
["Visu saistību atlikums LB KR izskatīšanas brīdī, t.sk Altum, EUR ",{"$f":"'Skoringa fin.rādītāji'!N36+'Skoringa fin.rādītāji'!N38","v":0}]
["Īpašnieku vai saistīto personu aizdevumi,  EUR",{"$f":"'Skoringa fin.rādītāji'!N40","v":0}]
["Saistības pie nebanku kreditētājiem,  EUR",{"$f":"'Skoringa fin.rādītāji'!N42","v":0}]
["EBITDA lauksaimniecības (Pēdējais pārskata gads)",{"$f":"'Skoringa fin.rādītāji'!N48","v":0}]
["EBITDA visi ieņēmumi (pēdējais pārskata gads)",{"$f":"'Skoringa fin.rādītāji'!N50","v":0}]
["EBITDA 3 pārskata gadu vidējā",{"$f":"'Skoringa fin.rādītāji'!N52","v":0}]
["lauksaimniecības ieņēmumi/ha",{"$f":"'Skoringa fin.rādītāji'!N54","v":""}]
["Plānotais INV aizdevums nepārsniedz 2 lauskaimniecības EBITDA ar subsīdijām",{"$f":"'Skoringa jautājumi'!I47","v":" "},{"$f":"'Skoringa jautājumi'!K47","v":" "}]
["Plānotais INV aizdevums nepārsniedz 2  EBITDA (visi ieņēmumi/izdevumi) ar subsīdijām",{"$f":"'Skoringa jautājumi'!I49","v":""},{"$f":"'Skoringa jautājumi'!K49","v":" "}]
["Plānotais INV aizdevums nepārsniedz 2 EBITDA (trīs gadu vidējās) ar subsīdijām",{"$f":"'Skoringa jautājumi'!I51","v":""},{"$f":"'Skoringa jautājumi'!K51","v":" "}]
["Aprozījuma samazinājums pēdējā pārskata gadā -10% salīdzinot ar iepriekšējo gadu.",{"$f":"'Skoringa jautājumi'!I53","v":"-"},{"$f":"'Skoringa jautājumi'!K53","v":0}]
["Uz ha ienākumi no lauksaimnieciskās ražošanas >200EUR/ha",{"$f":"'Skoringa jautājumi'!I55","v":"-"},{"$f":"'Skoringa jautājumi'!K55","v":0}]
["Uz ha ienākumi no lauksaimnieciskās ražošanas >285 EUR/ha",{"$f":"'Skoringa jautājumi'!I57","v":"-"},{"$f":"'Skoringa jautājumi'!K57","v":0}]
["Faktiskais pašu kapitāla īpatsvars  >=40 % (operatīvie dati)",{"$f":"'Skoringa jautājumi'!I59","v":"-"},{"$f":"'Skoringa jautājumi'!K59","v":0}]
["Likviditāte >= 0.7 (operatīvie dati)",{"$f":"'Skoringa jautājumi'!I61","v":"1"},{"$f":"'Skoringa jautājumi'!K61","v":0}]
["DSCR >1.4, ar jaunajām saistībām lauksaimniecības EBITDA",{"$f":"'Skoringa jautājumi'!I63","v":" "},{"$f":"'Skoringa jautājumi'!K63","v":0}]
["DSCR >1.4, ar jaunajām saistībām (ar koriģēto EBITDA ar visiem ieņēmumiem) ",{"$f":"'Skoringa jautājumi'!I65","v":" "},{"$f":"'Skoringa jautājumi'!K65","v":0}]
["DSCR >1.4, ar jaunajām saistībām (ar koriģēto EBITDA ar visiem ieņēmumiem pret trīs gadu vidējo EBITDA) ",{"$f":"'Skoringa jautājumi'!I67","v":" "},{"$f":"'Skoringa jautājumi'!K67","v":0}]
["Saistību izpildes periods < 5  (saistību atlikums šobrīd+jaunās saistības/ lauksaimnieku EBITDA ar subs)",{"$f":"'Skoringa jautājumi'!I69","v":" "},{"$f":"'Skoringa jautājumi'!K69","v":0}]
["Saistību izpildes periods < 5  (saistību atlikums šobrīd+jaunās saistības/ pēdējā noslēgtā gada EBITDA ar subs)",{"$f":"'Skoringa jautājumi'!I71","v":""},{"$f":"'Skoringa jautājumi'!K71","v":0}]
["Saistību izpildes periods < 5  (saistību atlikums šobrīd+jaunās saistības/ 3 gadu vidējā EBITDA ar subs)",{"$f":"'Skoringa jautājumi'!I73","v":""},{"$f":"'Skoringa jautājumi'!K73","v":0}]
["Parāds piegādātājiem/(Pēdējā pārskata gada koriģērtie lauksaimniecības izdevumiem) nepārsniedz 50%",{"$f":"'Skoringa jautājumi'!I75","v":""},{"$f":"'Skoringa jautājumi'!K75","v":0}]
["Parāds piegādātājiem/(Pēdējā pārskata gada nekoriģērtie ieņēmumi, bez subsīdijām) nepārsniedz 30%",{"$f":"'Skoringa jautājumi'!I77","v":""},{"$f":"'Skoringa jautājumi'!K77","v":0}]
["Pieprasītais AL aizdevums < 50% no ieprieksējā gada koriģ. lauksaimniecības izdevumiem",{"$f":"'Skoringa jautājumi'!I79","v":{"$error":"#DIV/0!"}},{"$f":"'Skoringa jautājumi'!K79","v":0}]
["Pieprasītā AL summa nepārsniedz 50% no ieprieksējā gada ieņēmumiem (bez subsīdijām) ",{"$f":"'Skoringa jautājumi'!I81","v":{"$error":"#DIV/0!"}},{"$f":"'Skoringa jautājumi'!K81","v":0}]
["Skoringa rezultāts",{"$f":"'Skoringa jautājumi'!I84","v":"Jāveic pilna kredītspējas analīze!"}]
["Sākotnējo skoringa atbilstības kritēriju rezultāts",{"$f":"'Skoringa jautājumi'!I39","v":"Turpinājumā jāaizpilda lapas - Skoringa finanšu rādītāji un Bilance!"}]
["Izvērtējumu veica",{"$f":"'Skoringa jautājumi'!B87","v":0}]
["Aizņēmēja kredītsspēja veikta veicot"]
["Skoringam patērētais laiks h"]
["Pilnai kredīstpējai patērētais laiks h"]

{"sheet":"Aprēķiniem_1","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Info","index":18,"n_rows":71,"n_cols":8,"rows_kept":71,"cut":false,"hidden":false,"merged":[[9,4,9,14],[0,7,0,14],[2,0,2,14],[3,4,3,14],[5,2,5,14],[8,3,8,14],[22,5,22,14],[10,2,10,14],[11,4,11,14],[12,2,12,14],[13,4,13,14],[15,2,15,14],[16,3,16,14],[17,3,17,14],[18,3,18,14],[19,4,19,14],[20,4,20,14],[21,5,21,14],[24,4,24,14],[25,4,25,14],[26,4,26,14],[27,4,27,14],[28,4,28,14],[43,3,43,14],[29,4,29,14],[30,4,30,14],[31,3,31,14],[32,4,32,14],[33,4,33,14],[36,3,36,14],[38,2,38,14],[39,3,39,14],[40,3,40,14],[41,3,41,14],[42,3,42,14],[56,4,56,14],[57,2,57,14],[44,3,44,14],[45,3,45,14],[48,3,48,14],[49,3,49,14],[50,4,50,14],[51,4,51,14],[70,1,70,13],[68,2,68,14],[69,3,69,10],[23,3,23,14],[58,3,58,14],[59,3,59,14],[60,3,60,14],[61,3,61,14],[64,2,64,14],[65,3,65,10],[66,2,66,14],[67,3,67,10],[52,4,52,14],[53,4,53,14],[54,4,54,14],[55,4,55,14]]}
[null,null,null,null,null,null,null,"Aizņēmēja kredītspējas noteikšanas LP fails\n(ar skoringu)"]
[]
["SKAIDROJUMI\nkredītspējas noteikšanas formas aizpildīšanai"]
[]
["Mērķis:"]
[null,1,"Veidlapa ir paredzēta kredītspējais noteikšanai aizņēmējiem, kam ienākumi veidojas galvenokārt no lauksaimnieciskās ražošanas. \nAizņēmējam, kas darbojas vispārējās tautsaimniecības nozarēs, jāaizpilda veidlapa \"Aizņēmēja kredītspējas noteikšanas JP fails\".Veidlapas aktuālā versija pieejama DVS/ Kredītoperāciju rokasgrāmatā."]
[]
[null,2," Veidlapa ir paredzēta šādas informācijas sagatavošanai:"]
[null,null,null," •\tNaudas plūsmas prognoze pa gadiem;\n •\tBilances uzņemšanai un korekcijai;\n •\tAizņēmēja finanšu novērtējuma un finanšu rādītāju aprēķinam;\n •\tAtmaksas grafika sagatavošanai;\n •\tIzvērtējumam ar skoringa metodi (uzņēmumiem, kas darbojas ilgāk par 3.g.)\n •\tu.c. informācijas sagatavošanai, ja izskatāmā jautājuma būtība to prasa"]
[]
[null,3,"Aizpildāmi ir tikai darba lapu baltie lauciņi (“šūnas”). Zilie lauciņi (“šūnas”) nav koriģējami. Komandpogas ir pelēkā krāsā un tās lieto, lai veiktu tajās noteiktās darbības. Pogas ar bultiņām norāda izvēles iespēju."]
[]
[null,4,"Plašāka informācija par kredītspējas noteikšanu aprakstīta \"Instrukcija aizņēmēja kredītspējas noteikšanai komersantu garantijai un aizdevumam uzņēmējdarbībai (komercdarbībai)\""]
[]
["Datu ievade:"]
[null,5,"Darba lapas „Skoinga jautājumi\" un \"Skoringa fin.rādītāji\":"]
[null,null,"5.1."," Darba lapas ir paredzētas aizdevuma pieteikuma izvērtēšanai lauksaimnieciskās produkcijas ražotājiem, kas darbojas ilgāk par 3 gadiem (3 pārskata gadi) un ieņēmumi no lauksaimnieciskās ražošanas ir ne mazāk kā 50% no kopējiem ieņēmumiem. Ja uzņēmumam nav pilnu 3 gadu finanšu pārskatu, tad šīs darab alapa nepilda un pāriet uz darba lapu \"Aizņēmēja finanšu novērtējums\" u.c. darba lapu aizpildīšanu;"]
[null,null,"5.2.","Skoringa izvērtēšanai jāaizpilda darba lapas \"Skoringa jautājumi\", \"Bilance\" un \"Skoringa fin.rādītāji\" (Lapas gaiši zilā krāsā). Darba lapā \"Statistika\" rādītāji ielasās automātiski (lapa nav jāaizpilda)."]
[null,null,"5.3.","Darba lapa \"Skoringa jautājumi\"- Atbildīgajam darbiniekam darba lapā jāaizpilda sākotnējie skoringa atbilstības kritēriji (1.1.-1.13. vai 1.1.-1.14.):"]
[null,null,null,"5.3.1.","Ja sākotnējā izvērtējuma reuzltāts darba lapas šūnā I39 ir secinājums-  \"Jāveic pilna kredītspējas analīze un lēmumu ar skoringu pieņemt nevar\", tad darba lapas \"Skoringa jautājumi\" un \"Skoringa fin.rādītāji\" aizpildīšanu neturpina (pāriet uz darba lapu \"Aizņēmēja finanšu novērtējums\" u.c. darba lapu aizpildīšanu). "]
[null,null,null,"5.3.2.","Ja šūnā I39 ir secinājums\"Turpinājumā jāaizpilda lapas - Skoringa finanšu rādītāji un Bilance\" tad:\n"]
[null,null,null,null,"5.3.2.1.","jāuzņem saimniecības bilance Aizņēmēja iesniegtajā \"Veidlapa Finanšu informācija LP\" un kopsummas jāievada darba lapā \"Bilance\", tai skaitā atsevišķi jānorāda parādi piegādātājiem."]
[null,null,null,null,"5.3.2.2.","jāpilda darba lapa \"Skoringa fin.rādītāji\". Vispims jāiekopē pārskats no Klienta finanšu informācijas pārskata spiežot pogu \"Iekopēt DN pārskatu\".\nKursors pārleks uz pilnas kredītspējas Fin.rādītāju lapu, bet dati ielasīsies abos un jākoriģē ir tikai darba lapa \"Skoringa fin.rādītāji\" (jāpāriet ar kursoru atpakaļ uz skoringa lapu)."]
[null,null,"5.4.","Izpildoties 5.3.2.punktam, turpinājumā aizpildāmi ir darba lapas \"Skoringa fin.rādītāji\" baltie un dzeltenie lauki (“šūnas”). Gaiši pelēkās un zilās (“šūnas”) nav koriģējamas. Dzeltenās šūnas ir \"obligāti\" aizpildāmas.\n"]
[null,null,null,"5.4.1.","Saņemtās subsīdijas LAD datu bāzē (12.rinda) ievada no pieejamā exel faila LAD_datu_mekletajs.xlsm (pieejams T:diskā/ folderī \"LAD informācija\"). Ja šajā failā informācijas nav (saimnieciskās darbības veicējiem, kas nav ALTUM klienti), tad datus var ņemt no LAD mājas lapas sadaļas Statistika/ maksājumu saņēmēji (https://eps.lad.gov.lv/payment_recipients) vai pieprasot no klienta LAD lēmumu;"]
[null,null,null,"5.4.2.","Rindā Pārējie ieņēmumi (13.rinda), tai skaitā subsīdijas, uzņēmumiem, kas iesniedz gada ienākumu deklarācijas jāievada saņemtās subsīdijas, kas norādītas Gada ienākumu deklarācijā, bet saimniecībām, kas gatavo Gada pārskatus - Peļņas/ Zaudējumu aprēķina postenis \"pārējie ieņēmumi\";"]
[null,null,null,"5.4.3.","Amortizācija (18.rinda) jānorāda klienta Peļņas/ Zaudējumu aprēķina izdevumos, vai deklarācijas izdevumos iekļautie pamatlīdzekļu amortizācijas (nolietojuma) atskaitījumi;"]
[null,null,null,"5.4.4.","Kolonnā N ievada pēdējā noslēgtā (iesniegtā VID) pārskata gada dati. \nNo 12.-25. rindai jāievada ieņēmumi un izdevumi saskaņā ar klienta iesniegtajiem atšifrējumiem un tiek veiktas EBITDA korekcijas. Korekcijas var veikt tikai par tādiem izdevumiem, kas iekļauti pārskata gada izdevumos un neattiecas uz EBITDA aprēķināšanu;"]
[null,null,null,"5.4.5.","Šūnā N 27 (Deklarētie, ha) rindā jānorāda LAD datu bāzē deklarēto saimniecības platību ha;"]
[null,null,null,"5.4.6.","Šūnās N kolonnā 27.-34. rindās jānorāda plānotie pilna gada saistību procentu un pamatsummas maksājumi, kurus ērti aprēķināt darba lapas \"Naudas plūsma\" sadaļā: Pieprasīto aizdevumu maksājumu aprēķins  (no 80 līdz 153.rindai)  un turpmāk var izmantot arī pilnas kredīstpējas aprēķinā, ja nepieciešams;"]
[null,null,null,"5.4.7.","Šūnās N kolonnā 37.-43. rindās norādīta esošo saistību kopsummas. Saistības pie nebanku kreditētājiem jānorāda, ja tās nav reģistrētas LB Kredītureģistra pārskatā."]
[null,null,"5.5.","Kad darba lapas \"Skoringa fin.rādītāji\" un \"Bilance\" ir aizpildītas, tad darba lapā \"Skoringa jautājumi\" aprēķinās finanšu rādītāji."]
[null,null,null,"5.5.1.","Ja rādītāji, kuri apzimēti kā \"obligātie\", pārsniedz pieļaujamo robežu, jāveic pilna kredīstpējas analīze un lēmumu ar skoringu pieņemt nevar;"]
[null,null,null,"5.5.2.","Ja rādītāji, kas nav apzimēti kā \"obligātie\", pārsniedz pieļaujamo robežu, jāsniedz skaidrojums par iemesliem un vai tas ir pieļaujams."]
[]
[null,5,"Darba lapa „Bilance”:"]
[null,null,null,"Ieklikšķinot izvēles rūtiņā, būs redzama tikai saīsinātā Bilances forma, kurā norāda Bilances pozīciju kopsummas no aizņēmēja iesniegtās veidlapas \"Veidlapa Finanšu informācija LP\", kurā darbinieks veicis bilances pozīciju korekciju (saskaņā ar \"Instrukcija aizņēmēja kredītspējas noteikšanai komersantu garantijai un aizdevumam uzņēmējdarbībai (komercdarbībai)\"  noteikto)."]
[]
[null,6,"Darba lapa “Aizņēmēja finanšu novērtējums”:"]
[null,null,"6.1.","sadaļā \"Saimniecības ieņēmumu prognoze turpmākiem 12 mēnešiem\" ievada informāciju par prognozēto ieņēmumu apmēru atbilstoši \"Veidlapa Finanšu informācija LP\" veiktajiem aprēķiniem;"]
[null,null,"6.2.","sadaļā \"Aizdevums\" (78- 81.rinda), norādot pieprasītā aizdevuma apmēru, kā arī klienta esošās saistības Sabiedrībā un citās kredītiestādēs/ pie trešajām personām (saistību apmērs jānorāda uz darumu, kas sakrīt ar bilances uzņemšanas datumu). Papildus pie saistībām jānorāda visas kredītsaistības, kas radušās pēc operatīvā finanšu pārskata sagatavošanas datuma (skatīt LB KR pārskatu , u.c.);"]
[null,null,"6.3.","sadaļā „Bilance” (85-91.rinda) informācija parādās no darba lapā „Bilance” ievadītās informācijas;"]
[null,null,"6.4.","sadaļā \"Prognozētais peļņas vai zaudējumu aprēķins\" (97-101.rinda) ievada informāciju par prognozēto mainīgo un  pastāvīgo izmaksu apmēru atbilstoši \"Veidlapa Finanšu informācija LP\" veiktajiem aprēķiniem"]
[null,null,"6.5.","sadaļā \"Aizdevumu maksājumi\" (123-129.rinda), kā arī 103. un 104.rindā  atspoguļo attiecīgajā gadā plānotos procentu un pamatsummas maksājumus. Darbiniekam ir tiesības koriģēt aizdevuma pamatsummas maksājumu summu, ja: \na) Aizņēmējam ir/ tiek piešķirts apgrozāmo līdzekļu aizdevums, kas netiek atmaksāts no EBITDA, vai \nb) Ja Aizņēmējam paredzēti vienreizējie ieņēmumi (piemēram, LIAA, CFLA, LAD, u.c. vienreizējais atbalsts) un saņemtos līdzekļus ir paredzēts novirzīt Sabiedrības saistību pamatsummas dzēšanai, tad šos ieņēmumus un arī izdevumus (novirzīšana saistību maksājumu veikšanai) nav jānorāda aizņēmēja finanšu novērtējumā, jo saistību dzēšana netiek veikta no pamatdarbības ieņēmumiem.\nDarbiniekam minētās korekcijas pēc iespējas būtu jākomentē (labā peles poga--> \"New note\")"]
[null,null,"6.6.","Amortizācija (pamatlīdzekļu un nemateriālo aktīvu nolietojumu un amotizāciju) (105.rinda)- Ievadot informāciju par prognozēto amortizācijas apmēru ir jāņem vērā uzņēmuma līdzšinējais ilgtermiņa aktīvu nolietojuma un amortizācijas apmērs, kā arī iegādājamo ilgtermiņa aktīvu vērtība un to lietošanas termiņu;"]
[null,null,"6.7.","sadaļā \"Saistību maksājumiem pieejamie līdzekļi\" (112-118.rinda), norāda atbilstošu informāciju par citiem ieņēmumiem un citiem izdevumiem, kas nav tiešā veidā saistīti ar pamatdarbību, un pie ieņēmumiem jānorāda ikgadējās saņemtās subsīdijas (sīkāka informācija par iepriekšējos gados saņemto valsts atbalstu (T:/ LAD informacija/LAD_datu_mekletajs un/ vai https://eps.lad.gov.lv/payment_recipients). "]
[]
[null,7,"Darba lapa \"Naudas plūsma\":"]
[null,null,"7.1.","lai varētu uzsākt naudas plūsmas prognozes sagatavošanu darbiniekam darba lapā \"Aizņēmēja finanšu novērtējums\"- ānorāda informācija, par cik gadiem tiks gatavota naudas plūsmas prognoze (ja laukā \"Izvērtēs 2.gadu\" tiks atzīmēts apstiprinājums, tiks izveidotas divas darba lapas- Naudas plūsma un Naudas plūsma (2.gads);"]
[null,null,"7.2.","lapā \"Naudas plūsma\":"]
[null,null,null,"7.2.1.","ar izvēlnes palīdzību jānorāda naudas plūsmas sākuma mēnesis, t.i., kā sākuma mēnesi norāda nākamo mēnesi pēc Aizņēmēja pēdējā operatīvā finanšu pārskata sagatavošanas (piemēram, ja pēdējais operatīvais finanšu pārskats ir sagatavots uz 31.martu, tad naudas plūsmā kā sākuma mēnesis jānorāda nākamais mēnesis, t.i. aprīlis);"]
[null,null,null,"7.2.2.","šūnā \"Sākuma bilance\" jāievada sākuma naudas atlikums (informāciju par naudas atlikumu redzama bilancē, kā arī iesniegtajos Aizņēmēja norēķinu kontu izrakstos);"]
[null,null,null,"7.2.3.","jāaizpilda plānoto “Ieņēmumu” un “Izdevumu” pozīcijas, ar izvēlņu palīdzību norādot atbilstošo PVN likmi. Naudas plūsms prognozes mēnešos ir jāatspoguļo \"Ieņēmumu\" un \"Izdevumu\" faktiskā veikšana, nevis rēķinu izrakstīšana ar mērķi saprast faktisko naudas līdzekļu pietiekamību (sagaidāmo naudas kustību);"]
[null,null,null,"7.2.4.","saskaņā ar \"Instrukcija aizņēmēja kredītspējas noteikšanai komersantu garantijai un aizdevumam uzņēmējdarbībai (komercdarbībai)\" darbiniekam jāaizpilda naudas plūsmas prognoze vienam vai diviem gadiem  pa mēnešiem, summas norādot bez PVN;"]
[null,null,null,"7.2.5.","Sadaļā \"Pieprasīto aizdevumu maksājumu aprēķins\" ir iestrādāta iespēja sagatavot pieprasīto aizdevumu atmaksas grafikus. Pēc aizdevumu atmaksas grafiku sagatavošanas darbiniekam ir iespēja tos pārkopēt uz naudas plūsmas sadaļām, vai veikt datu sasaisti;"]
[null,null,null,"7.2.6.","Sabiedrībā esošo saistību ievadei un atmaksas grafika sagatvošanai, izmantojams pārskats Aizdevumu atmaksas grafiks, kurā iegūtās vērtības ir iespējamspārkopēt uz naudas plūsmas darba lapu;"]
[null,null,null,"7.2.7.","Ja aizņēmējam ir saistības citās kredītiestādēs aizpildot tabulu \"Citi aizdevumi”/ \"Līzingi\", iegūstams citu aizdevumu konsolidētais grafiks, kuru ieraksta (iespējams pārkopēt) naudas plūsmā. Līdzīgi jārīkojas līzinga gadījumā."]
[null,8,"Darba lapa \"Fin.rādītāji\":"]
[null,null,"8.1.","Darbiniekam darba lapā jāiekopē vērtības no sistēmas \"Altum pārskatu portāls\"/ sadaļas \"Klienti\"/ apakšsadaļas \"Finanšu informācija\" , nospiežot pogu Iekopēt DN pārskatu."]
[null,null,"8.2.","Pēc datu iekopēšanas darbiniekam manuāli papildus jāievada informācija par:\n8.2.1.Saņemtajām pārskata perioda regulārajām subsīdijām (12.rinda). Rindā neiekļauj vienreizējo publisko finansējumu, ko saņem īstenojot investīciju projektus u.tml.;\n8.2.2. Attiecīgā pārskata perioda amortizāciju (17.rinda)"]
[null,null,"8.3.","Darba lapā automātiski aprēķinās finanšu koeficienti:\n        •\t\tkopējā (faktiskā) likviditāte (= Īstermiņa aktīvi – Īstermiņa pasīvi);\n        •\t\tkopējā likviditāte (= Īstermiņa aktīvi/ Īstermiņa pasīvi);\n        •\t\tfaktiskais pašu kapitāls (= Īstermiņa aktīvi + Ilgtermiņa aktīvi - Īstermiņa pasīvi – Ilgtermiņa pasīvi);\n        •\t\tfaktiskā pašu kapitāla īpatsvars (= (Faktiskais pašu kapitāls/ Aktīvi kopā) *100);\n        •\t\tpašu kapitāla īpatsvars (pēc aizdevuma piešķiršanas)(=(Faktiskais pašu kapitāls/ (Aktīvi kopā+ pieprasīto aizdevumu summa)) *100);\n        •\t\taktīvu aprite (= Ieņēmumi kopā/ Aktīvu kopsumma);\n        •\t\tbruto peļņa vai zaudējumi (= Ieņēmumi kopā – Mainīgās izmaksas);\n        •\t\tbruto peļņas rentabilitāte (= Bruto peļņa/ Ieņēmumi kopā *100);\n        •\t\tEBITDA (neieskaitot subsīdijas un ģimenes patēriņu saimn.darbības veicējiem) (= Bruto peļņa- Pastāvīgās izmaksas);\n        •\t\tpeļņa vai zaudējumi (pirms ienākumu nodokļa);\n        •\t\tpeļņas rentabilitāte (Koriģētā peļņa/ Ieņēmumi kopā *100);\n        •\t\tmaksātspēja (= Ieņēmumi kopā + saņemtās subsīdijas, akcīze un atbalsta maksājumi - Mainīgās izmaksas - Pastāvīgās izmaksas kopā- Ģimenes patēriņš - Plānotās investīcijas no peļņas);\n        •\t\tatlikuma bilance uzkrājumiem un ražošanas paplašināšanai (= Maksātspēja-Kopējie aizdevumu maksājumi);\n        •\t\tsaistību seguma koeficients (=Atlikuma bilance uzkrājumiem un ražošanas paplašināšanai/ Maksātspēja *100);\n        •\t\tsaistību izpildes periods (=(Kopējās saistības (esošie, pieprasītie aizdevumi Sabiedrībā un citās kredītiestādēs un finanšu līzings))/ EBITDA ar subsīdijām;\n        •\t\tDSCR (parāda apkalpošanas seguma attiecība)= (EBITDA ar subsīdijām/ (Kopējie aizdevumu un līzingu maksājumi gada laikā (% un pamatsumma)));\n        •\t\tbezzaudējuma punkts"]
[null,null,"8.4.","aprēķinātie rādītāji, formulas, pēc kurām tie aprēķināti (ja nav pretrunā ar šajā failā norādītajām formulām), vērtības un paskaidrojumi doti \"Instrukcija aizņēmēja kredītspējas noteikšanai komersantu garantijai un aizdevumam uzņēmējdarbībai (komercdarbībai)\"  pielikumā “Finanšu rādītāju raksturojums” ."]
[]
["Faila atvēršana:"]
[null,9,"Fails satur makrokomandas, ar kuru palīdzību veicama dokumenta izdrukāšana un automātiski tiek “noslēptas” neaizpildītās rindas. Tādēļ atverot Failu, var parādīties uzrakts \"Enable Content\" (atļaut/ dot iespēju). Jāizvēlas un jānospiež \"Enable Content\""]
[]
[null,10,"Ja darba procesā parādās paziņojumi, kuru virsraksts ir “Microsoft Visual Basic”, jānospiež poga “End”. Pēc tam jāiziet no Faila. Darbu turpina, ieejot Failā vēlreiz."]
[]
[null,11,"Ja darba procesā parādās jautājums, vai fails ir uzticams? (Do you want to make file aTrusted Document), jānospiež poga “Yes”. "]
[]
[null,"Neskaidrību gadījumos, raksti uz lietotajuatbalsts@altum.lv "]