{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Finanšu pārskats","Finanšu datu ievade","Galvenās metrikas iestatījumi","Aprēķini"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Finanšu pārskats","index":0,"n_rows":40,"n_cols":14,"rows_kept":40,"merged":[[1,10,1,11],[6,9,6,11],[7,9,7,11],[8,9,8,11],[9,9,9,11],[12,3,12,7],[14,8,14,11],[15,8,15,11],[16,8,16,11],[17,8,17,11],[18,8,18,11],[19,8,19,11],[20,8,20,11],[21,8,21,11],[22,8,22,11],[23,8,23,11],[24,8,24,11],[25,8,25,11],[26,8,26,11],[27,8,27,11],[28,8,28,11],[29,8,29,11],[30,8,30,11],[31,8,31,11],[32,8,32,11],[33,8,33,11],[34,8,34,11],[35,8,35,11],[36,8,36,11],[37,8,37,11],[38,8,38,11],[39,8,39,11]]}
[]
[null,"GADA FINANŠU PĀRSKATS",{"$nulls":8},2016,null,null,"Atlasiet pārskata gadu šūnā L2"]
[null,"JŪSU UZŅĒMUMA NOSAUKUMS",{"$nulls":11},"Lai rediģētu datus, atlasiet finanšu datu ievades lapu"]
[]
[null,"GALVENĀ METRIKA",null,"Noklikšķiniet, lai mainītu pārskata galveno metriku"]
[]
[null,{"$f":"Aprēķini!B8","v":"IEŅĒMUMI"},null,{"$f":"Aprēķini!B9","v":"NETO PEĻŅA"},null,{"$f":"Aprēķini!B10","v":"PROCENTI"},null,{"$f":"Aprēķini!B11","v":"NOLIETOJUMS"},null,{"$f":"Aprēķini!B12","v":"DARBĪBAS PEĻŅA"}]
[null,{"$f":"IFERROR(Aprēķini!G8,\"\")","v":{"v":180583.88,"d":"180,583.88EUR"}},null,{"$f":"IFERROR(Aprēķini!G9,\"\")","v":{"v":67474.85,"d":"67,474.85EUR"}},null,{"$f":"IFERROR(Aprēķini!G10,\"\")","v":{"v":3789.47,"d":"3,789.47EUR"}},null,{"$f":"IFERROR(Aprēķini!G11,\"\")","v":{"v":5546.88,"d":"5,546.88EUR"}},null,{"$f":"IFERROR(Aprēķini!G12,\"\")","v":{"v":73425.99,"d":"73,425.99EUR"}}]
[null,{"$f":"Aprēķini!H8","v":{"v":3.0953753897409175E-3,"d":"0%"}},null,{"$f":"Aprēķini!H9","v":{"v":0.018148662861143583,"d":"2%"}},null,{"$f":"Aprēķini!H10","v":{"v":0.1351496270556869,"d":"14%"}},null,{"$f":"Aprēķini!H11","v":{"v":0.09440022728976682,"d":"9%"}},null,{"$f":"Aprēķini!H12","v":{"v":-0.05033560822904626,"d":"-5%"}}]
[]
[]
[]
[null,"VISA METRIKA",null,"Nemodificējiet tālāk sniegto informāciju. Noklikšķiniet, lai ievadītu finanšu datus"]
[]
[null,"METRIKA",null,{"$f":"\"PĀRSKATA GADS (\"&AtlasītaisGads&\")\"","v":"PĀRSKATA GADS (2016)"},null,{"$f":"\"IEPRIEKŠĒJAIS GADS (\"&AtlasītaisGads-1&\")\"","v":"IEPRIEKŠĒJAIS GADS (2015)"},null,"IZMAIŅAS %",{"$f":"CONCATENATE(Gadi,\" GADU TENDENCE\")","v":"5 GADU TENDENCE"}]
[null,{"$f":"Aprēķini!B15","v":"IEŅĒMUMI"},null,{"$f":"IF($B16=\"\",\"\",Aprēķini!G15)","v":{"v":180583.88,"d":"180,583.88EUR"}},null,{"$f":"IF($B16=\"\",\"\",Aprēķini!F15)","v":{"v":180026.63,"d":"180,026.63EUR"}},null,{"$f":"IFERROR(D16/F16-1,\"\")","v":{"v":3.0953753897409175E-3,"d":"0%"}}]
[null,{"$f":"Aprēķini!B16","v":"DARBĪBAS IZMAKSAS"},null,{"$f":"IF($B17=\"\",\"\",Aprēķini!G16)","v":{"v":94419.45,"d":"94,419.45EUR"}},null,{"$f":"IF($B17=\"\",\"\",Aprēķini!F16)","v":{"v":80883.33,"d":"80,883.33EUR"}},null,{"v":0.16735364382252804,"d":"17%"}]
[null,{"$f":"Aprēķini!B17","v":"DARBĪBAS PEĻŅA"},null,{"$f":"IF($B18=\"\",\"\",Aprēķini!G17)","v":{"v":73425.99,"d":"73,425.99EUR"}},null,{"$f":"IF($B18=\"\",\"\",Aprēķini!F17)","v":{"v":77317.83,"d":"77,317.83EUR"}},null,{"v":-0.05033560822904626,"d":"-5%"}]
[null,{"$f":"Aprēķini!B18","v":"NOLIETOJUMS"},null,{"$f":"IF($B19=\"\",\"\",Aprēķini!G18)","v":{"v":5546.88,"d":"5,546.88EUR"}},null,{"$f":"IF($B19=\"\",\"\",Aprēķini!F18)","v":{"v":5068.42,"d":"5,068.42EUR"}},null,{"v":0.09440022728976682,"d":"9%"}]
[null,{"$f":"Aprēķini!B19","v":"PROCENTI"},null,{"$f":"IF($B20=\"\",\"\",Aprēķini!G19)","v":{"v":3789.47,"d":"3,789.47EUR"}},null,{"$f":"IF($B20=\"\",\"\",Aprēķini!F19)","v":{"v":3338.3,"d":"3,338.30EUR"}},null,{"v":0.1351496270556869,"d":"14%"}]
[null,{"$f":"Aprēķini!B20","v":"NETO PEĻŅA"},null,{"$f":"IF($B21=\"\",\"\",Aprēķini!G20)","v":{"v":67474.85,"d":"67,474.85EUR"}},null,{"$f":"IF($B21=\"\",\"\",Aprēķini!F20)","v":{"v":66272.1,"d":"66,272.10EUR"}},null,{"v":0.018148662861143583,"d":"2%"}]
[null,{"$f":"Aprēķini!B21","v":"NODOKLIS"},null,{"$f":"IF($B22=\"\",\"\",Aprēķini!G21)","v":{"v":31408.25,"d":"31,408.25EUR"}},null,{"$f":"IF($B22=\"\",\"\",Aprēķini!F21)","v":{"v":29424.53,"d":"29,424.53EUR"}},null,{"v":0.06741721957835867,"d":"7%"}]
[null,{"$f":"Aprēķini!B22","v":"PEĻŅA PĒC NODOKĻA"},null,{"$f":"IF($B23=\"\",\"\",Aprēķini!G22)","v":{"v":50247.68,"d":"50,247.68EUR"}},null,{"$f":"IF($B23=\"\",\"\",Aprēķini!F22)","v":{"v":42438.2,"d":"42,438.20EUR"}},null,{"v":0.18402005740111504,"d":"18%"}]
[null,{"$f":"Aprēķini!B23","v":"1. METRIKA"},null,{"$f":"IF($B24=\"\",\"\",Aprēķini!G23)","v":{"v":19.96,"d":"19.96EUR"}},null,{"$f":"IF($B24=\"\",\"\",Aprēķini!F23)","v":{"v":16.78,"d":"16.78EUR"}},null,{"v":0.18951132300357565,"d":"19%"}]
[null,{"$f":"Aprēķini!B24","v":"2. METRIKA"},null,{"$f":"IF($B25=\"\",\"\",Aprēķini!G24)","v":{"v":26.01,"d":"26.01EUR"}},null,{"$f":"IF($B25=\"\",\"\",Aprēķini!F24)","v":{"v":21.84,"d":"21.84EUR"}},null,{"v":0.19093406593406592,"d":"19%"}]
[null,{"$f":"Aprēķini!B25","v":"3. METRIKA"},null,{"$f":"IF($B26=\"\",\"\",Aprēķini!G25)","v":{"v":31.08,"d":"31.08EUR"}},null,{"$f":"IF($B26=\"\",\"\",Aprēķini!F25)","v":{"v":26.39,"d":"26.39EUR"}},null,{"v":0.17771883289124668,"d":"18%"}]
[null,{"$f":"Aprēķini!B26","v":"4. METRIKA"},null,{"$f":"IF($B27=\"\",\"\",Aprēķini!G26)","v":{"v":14.92,"d":"14.92EUR"}},null,{"$f":"IF($B27=\"\",\"\",Aprēķini!F26)","v":{"v":14.59,"d":"14.59EUR"}},null,{"v":0.022618231665524346,"d":"2%"}]
[null,{"$f":"Aprēķini!B27","v":"5. METRIKA"},null,{"$f":"IF($B28=\"\",\"\",Aprēķini!G27)","v":{"v":1.03,"d":"1.03EUR"}},null,{"$f":"IF($B28=\"\",\"\",Aprēķini!F27)","v":{"v":1,"d":"1.00EUR"}},null,{"v":0.030000000000000027,"d":"3%"}]
[null,{"$f":"Aprēķini!B28","v":"6. METRIKA"},null,{"$f":"IF($B29=\"\",\"\",Aprēķini!G28)","v":{"v":0.34,"d":"0.34EUR"}},null,{"$f":"IF($B29=\"\",\"\",Aprēķini!F28)","v":{"v":0.3,"d":"0.30EUR"}},null,{"v":0.13333333333333353,"d":"13%"}]
[null,{"$f":"Aprēķini!B29","v":""},null,{"$f":"IF($B30=\"\",\"\",Aprēķini!G29)","v":""},null,{"$f":"IF($B30=\"\",\"\",Aprēķini!F29)","v":""},null,""]
[null,{"$f":"Aprēķini!B30","v":""},null,{"$f":"IF($B31=\"\",\"\",Aprēķini!G30)","v":""},null,{"$f":"IF($B31=\"\",\"\",Aprēķini!F30)","v":""},null,""]
[null,{"$f":"Aprēķini!B31","v":""},null,{"$f":"IF($B32=\"\",\"\",Aprēķini!G31)","v":""},null,{"$f":"IF($B32=\"\",\"\",Aprēķini!F31)","v":""},null,""]
[null,{"$f":"Aprēķini!B32","v":""},null,{"$f":"IF($B33=\"\",\"\",Aprēķini!G32)","v":""},null,{"$f":"IF($B33=\"\",\"\",Aprēķini!F32)","v":""},null,""]
[null,{"$f":"Aprēķini!B33","v":""},null,{"$f":"IF($B34=\"\",\"\",Aprēķini!G33)","v":""},null,{"$f":"IF($B34=\"\",\"\",Aprēķini!F33)","v":""},null,""]
[null,{"$f":"Aprēķini!B34","v":""},null,{"$f":"IF($B35=\"\",\"\",Aprēķini!G34)","v":""},null,{"$f":"IF($B35=\"\",\"\",Aprēķini!F34)","v":""},null,""]
[null,{"$f":"Aprēķini!B35","v":""},null,{"$f":"IF($B36=\"\",\"\",Aprēķini!G35)","v":""},null,{"$f":"IF($B36=\"\",\"\",Aprēķini!F35)","v":""},null,""]
[null,{"$f":"Aprēķini!B36","v":""},null,{"$f":"IF($B37=\"\",\"\",Aprēķini!G36)","v":""},null,{"$f":"IF($B37=\"\",\"\",Aprēķini!F36)","v":""},null,""]
[null,{"$f":"Aprēķini!B37","v":""},null,{"$f":"IF($B38=\"\",\"\",Aprēķini!G37)","v":""},null,{"$f":"IF($B38=\"\",\"\",Aprēķini!F37)","v":""},null,""]
[null,{"$f":"Aprēķini!B38","v":""},null,{"$f":"IF($B39=\"\",\"\",Aprēķini!G38)","v":""},null,{"$f":"IF($B39=\"\",\"\",Aprēķini!F38)","v":""},null,""]
[null,{"$f":"Aprēķini!B39","v":""},null,{"$f":"IF($B40=\"\",\"\",Aprēķini!G39)","v":""},null,{"$f":"IF($B40=\"\",\"\",Aprēķini!F39)","v":""},null,""]

{"sheet":"Finanšu datu ievade","index":1,"n_rows":19,"n_cols":9,"rows_kept":19}
[]
[null,"FINANŠU DATU IEVADE"]
[null," VARAT DEFINĒT PAT LĪDZ 25 GALVENĀS METRIKAS VIENUMIEM PAR 7 GADIEM"]
[null," Noklikšķiniet, lai skatīt finanšu pārskatu"]
[null,"METRIKAS NOSAUKUMS",2010,2011,2012,2013,2014,2015,2016]
[null,"IEŅĒMUMI",{"v":125000,"d":"125,000.00EUR"},{"v":134137.45,"d":"134,137.45EUR"},{"v":142728.38,"d":"142,728.38EUR"},{"v":150687.46,"d":"150,687.46EUR"},{"v":165044.56,"d":"165,044.56EUR"},{"v":180026.63,"d":"180,026.63EUR"},{"v":180583.88,"d":"180,583.88EUR"}]
[null,"DARBĪBAS IZMAKSAS",{"v":65000,"d":"65,000.00EUR"},{"v":70962.31,"d":"70,962.31EUR"},{"v":75924.86,"d":"75,924.86EUR"},{"v":78901.27,"d":"78,901.27EUR"},{"v":81674.37,"d":"81,674.37EUR"},{"v":80883.33,"d":"80,883.33EUR"},{"v":94419.45,"d":"94,419.45EUR"}]
[null,"DARBĪBAS PEĻŅA",{"v":60000,"d":"60,000.00EUR"},{"v":64207.3,"d":"64,207.30EUR"},{"v":68857.69,"d":"68,857.69EUR"},{"v":75643.25,"d":"75,643.25EUR"},{"v":76755.26,"d":"76,755.26EUR"},{"v":77317.83,"d":"77,317.83EUR"},{"v":73425.99,"d":"73,425.99EUR"}]
[null,"NOLIETOJUMS",{"v":4500,"d":"4,500.00EUR"},{"v":4517.77,"d":"4,517.77EUR"},{"v":4656.92,"d":"4,656.92EUR"},{"v":4974.21,"d":"4,974.21EUR"},{"v":5024.11,"d":"5,024.11EUR"},{"v":5068.42,"d":"5,068.42EUR"},{"v":5546.88,"d":"5,546.88EUR"}]
[null,"PROCENTI",{"v":2500,"d":"2,500.00EUR"},{"v":2745.82,"d":"2,745.82EUR"},{"v":2893.11,"d":"2,893.11EUR"},{"v":3136.12,"d":"3,136.12EUR"},{"v":3148.53,"d":"3,148.53EUR"},{"v":3338.3,"d":"3,338.30EUR"},{"v":3789.47,"d":"3,789.47EUR"}]
[null,"NETO PEĻŅA",{"v":54000,"d":"54,000.00EUR"},{"v":54761.075,"d":"54,761.08EUR"},{"v":55860.81,"d":"55,860.81EUR"},{"v":59747.95,"d":"59,747.95EUR"},{"v":61483.59,"d":"61,483.59EUR"},{"v":66272.1,"d":"66,272.10EUR"},{"v":67474.85,"d":"67,474.85EUR"}]
[null,"NODOKLIS",{"v":22000,"d":"22,000.00EUR"},{"v":23920.54,"d":"23,920.54EUR"},{"v":25576.74,"d":"25,576.74EUR"},{"v":27498.86,"d":"27,498.86EUR"},{"v":28335.67,"d":"28,335.67EUR"},{"v":29424.53,"d":"29,424.53EUR"},{"v":31408.25,"d":"31,408.25EUR"}]
[null,"PEĻŅA PĒC NODOKĻA",{"v":32000,"d":"32,000.00EUR"},{"v":34943.49,"d":"34,943.49EUR"},{"v":38418.53,"d":"38,418.53EUR"},{"v":39895.05,"d":"39,895.05EUR"},{"v":40607.73,"d":"40,607.73EUR"},{"v":42438.2,"d":"42,438.20EUR"},{"v":50247.68,"d":"50,247.68EUR"}]
[null,"1. METRIKA",{"v":12.8,"d":"12.80EUR"},{"v":12.81,"d":"12.81EUR"},{"v":13.78,"d":"13.78EUR"},{"v":14.29,"d":"14.29EUR"},{"v":15.57,"d":"15.57EUR"},{"v":16.78,"d":"16.78EUR"},{"v":19.96,"d":"19.96EUR"}]
[null,"2. METRIKA",{"v":18.2,"d":"18.20EUR"},{"v":18.59,"d":"18.59EUR"},{"v":19.22,"d":"19.22EUR"},{"v":20.17,"d":"20.17EUR"},{"v":20.48,"d":"20.48EUR"},{"v":21.84,"d":"21.84EUR"},{"v":26.01,"d":"26.01EUR"}]
[null,"3. METRIKA",{"v":19.1,"d":"19.10EUR"},{"v":20.55,"d":"20.55EUR"},{"v":21.87,"d":"21.87EUR"},{"v":23.19,"d":"23.19EUR"},{"v":24.67,"d":"24.67EUR"},{"v":26.39,"d":"26.39EUR"},{"v":31.08,"d":"31.08EUR"}]
[null,"4. METRIKA",{"v":12.1,"d":"12.10EUR"},{"v":12.21,"d":"12.21EUR"},{"v":12.59,"d":"12.59EUR"},{"v":13.7,"d":"13.70EUR"},{"v":13.76,"d":"13.76EUR"},{"v":14.59,"d":"14.59EUR"},{"v":14.92,"d":"14.92EUR"}]
[null,"5. METRIKA",{"v":0.75,"d":"0.75EUR"},{"v":0.79,"d":"0.79EUR"},{"v":0.85,"d":"0.85EUR"},{"v":0.89,"d":"0.89EUR"},{"v":0.91,"d":"0.91EUR"},{"v":1,"d":"1.00EUR"},{"v":1.03,"d":"1.03EUR"}]
[null,"6. METRIKA",{"v":0.23,"d":"0.23EUR"},{"v":0.25,"d":"0.25EUR"},{"v":0.27,"d":"0.27EUR"},{"v":0.28,"d":"0.28EUR"},{"v":0.29,"d":"0.29EUR"},{"v":0.3,"d":"0.30EUR"},{"v":0.34,"d":"0.34EUR"}]

{"sheet":"Galvenās metrikas iestatījumi","index":2,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[3,1,3,3]]}
[]
[null,"ŠEIT DEFINĒJIET GALVENO METRIKU"]
[null," ATLASIET PAT LĪDZ 5 GALVENĀS METRIKAS VIENUMIEM, KURUS RĀDĪT PĀRSKATA AUGŠDAĻĀ"]
[null,"  Noklikšķiniet, lai skatīt finanšu pārskatu"]
[null,1,"IEŅĒMUMI",null,{"$f":"IF(ISBLANK(C5),\"← Nolaižamajā sarakstā izvēlieties vērtību\",IF(COUNTIF($C$5:C5,C5)>1,\"Vērtību \"&C5&\" esat izvēlējies vairāk kā vienu reizi.\",\"\"))","v":""}]
[null,2,"NETO PEĻŅA",null,{"$f":"IF(ISBLANK(C6),\"← Nolaižamajā sarakstā izvēlieties vērtību\",IF(COUNTIF($C$5:C6,C6)>1,\"Vērtību \"&C6&\" esat izvēlējies vairāk kā vienu reizi.\",\"\"))","v":""}]
[null,3,"PROCENTI",null,{"$f":"IF(ISBLANK(C7),\"← Nolaižamajā sarakstā izvēlieties vērtību\",IF(COUNTIF($C$5:C7,C7)>1,\"Vērtību \"&C7&\" esat izvēlējies vairāk kā vienu reizi.\",\"\"))","v":""}]
[null,4,"NOLIETOJUMS",null,{"$f":"IF(ISBLANK(C8),\"← Nolaižamajā sarakstā izvēlieties vērtību\",IF(COUNTIF($C$5:C8,C8)>1,\"Vērtību \"&C8&\" esat izvēlējies vairāk kā vienu reizi.\",\"\"))","v":""}]
[null,5,"DARBĪBAS PEĻŅA",null,{"$f":"IF(ISBLANK(C9),\"← Nolaižamajā sarakstā izvēlieties vērtību\",IF(COUNTIF($C$5:C9,C9)>1,\"Vērtību \"&C9&\" esat izvēlējies vairāk kā vienu reizi.\",\"\"))","v":""}]

{"sheet":"Aprēķini","index":3,"n_rows":39,"n_cols":9,"rows_kept":39,"hidden":true}
["Šī darblapa tiek izmantota finanšu pārskata aprēķiniem, to vajadzētu atstāt paslēptu."]
[{"$nulls":3},"Pozīcija"]
[null,"Šis gads",{"$f":"AtlasītaisGads","v":2016},{"$f":"MATCH(C3,sarGadi,0)+1","v":8}]
[null,"Iepriekšējais gads",{"$f":"C3-1","v":2015},{"$f":"MATCH(C4,sarGadi,0)+1","v":7}]
[]
[null,"Pozīcija",{"$f":"MATCH(C7,sarGadi,0)+1","v":4},{"$f":"MATCH(D7,sarGadi,0)+1","v":5},{"$f":"MATCH(E7,sarGadi,0)+1","v":6},{"$f":"MATCH(F7,sarGadi,0)+1","v":7},{"$f":"MATCH(G7,sarGadi,0)+1","v":8},null,{"$f":"COUNT(C6:G6)","v":5}]
[null,"Galvenā metrika",{"$f":"D7-1","v":2012},{"$f":"E7-1","v":2013},{"$f":"F7-1","v":2014},{"$f":"G7-1","v":2015},{"$f":"C3","v":2016}]
[{"$f":"MATCH(B8,'Finanšu datu ievade'!$B$6:$B$30,0)","v":1},{"$f":"IF('Galvenās metrikas iestatījumi'!C5=\"\",\"\",'Galvenās metrikas iestatījumi'!C5)","v":"IEŅĒMUMI"},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A8,C$6),NA())","v":142728.38},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A8,D$6),NA())","v":150687.46},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A8,E$6),NA())","v":165044.56},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A8,F$6),NA())","v":180026.63},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A8,G$6),NA())","v":180583.88},{"$f":"IFERROR(G8/F8-1,\"\")","v":{"v":3.0953753897409175E-3,"d":"0%"}}]
[{"$f":"MATCH(B9,'Finanšu datu ievade'!$B$6:$B$30,0)","v":6},{"$f":"IF('Galvenās metrikas iestatījumi'!C6=\"\",\"\",'Galvenās metrikas iestatījumi'!C6)","v":"NETO PEĻŅA"},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A9,C$6),NA())","v":55860.81},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A9,D$6),NA())","v":59747.95},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A9,E$6),NA())","v":61483.59},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A9,F$6),NA())","v":66272.1},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A9,G$6),NA())","v":67474.85},{"$f":"IFERROR(G9/F9-1,\"\")","v":{"v":0.018148662861143583,"d":"2%"}}]
[{"$f":"MATCH(B10,'Finanšu datu ievade'!$B$6:$B$30,0)","v":5},{"$f":"IF('Galvenās metrikas iestatījumi'!C7=\"\",\"\",'Galvenās metrikas iestatījumi'!C7)","v":"PROCENTI"},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A10,C$6),NA())","v":2893.11},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A10,D$6),NA())","v":3136.12},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A10,E$6),NA())","v":3148.53},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A10,F$6),NA())","v":3338.3},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A10,G$6),NA())","v":3789.47},{"v":0.1351496270556869,"d":"14%"}]
[{"$f":"MATCH(B11,'Finanšu datu ievade'!$B$6:$B$30,0)","v":4},{"$f":"IF('Galvenās metrikas iestatījumi'!C8=\"\",\"\",'Galvenās metrikas iestatījumi'!C8)","v":"NOLIETOJUMS"},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A11,C$6),NA())","v":4656.92},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A11,D$6),NA())","v":4974.21},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A11,E$6),NA())","v":5024.11},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A11,F$6),NA())","v":5068.42},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A11,G$6),NA())","v":5546.88},{"v":0.09440022728976682,"d":"9%"}]
[{"$f":"MATCH(B12,'Finanšu datu ievade'!$B$6:$B$30,0)","v":3},{"$f":"IF('Galvenās metrikas iestatījumi'!C9=\"\",\"\",'Galvenās metrikas iestatījumi'!C9)","v":"DARBĪBAS PEĻŅA"},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A12,C$6),NA())","v":68857.69},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A12,D$6),NA())","v":75643.25},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A12,E$6),NA())","v":76755.26},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A12,F$6),NA())","v":77317.83},{"$f":"IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A12,G$6),NA())","v":73425.99},{"v":-0.05033560822904626,"d":"-5%"}]
[]
[null,"Visa metrika (apstrādā pat līdz 25 metrikas vienumiem)"]
[{"$f":"ROWS($B$15:B15)","v":1},{"$f":"IF('Finanšu datu ievade'!B6=0,\"\",'Finanšu datu ievade'!B6)","v":"IEŅĒMUMI"},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A15,C$6),NA()))","v":142728.38},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A15,D$6),NA()))","v":150687.46},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A15,E$6),NA()))","v":165044.56},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A15,F$6),NA()))","v":180026.63},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A15,G$6),NA()))","v":180583.88}]
[{"$f":"ROWS($B$15:B16)","v":2},{"$f":"IF('Finanšu datu ievade'!B7=0,\"\",'Finanšu datu ievade'!B7)","v":"DARBĪBAS IZMAKSAS"},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A16,C$6),NA()))","v":75924.86},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A16,D$6),NA()))","v":78901.27},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A16,E$6),NA()))","v":81674.37},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A16,F$6),NA()))","v":80883.33},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A16,G$6),NA()))","v":94419.45}]
[{"$f":"ROWS($B$15:B17)","v":3},{"$f":"IF('Finanšu datu ievade'!B8=0,\"\",'Finanšu datu ievade'!B8)","v":"DARBĪBAS PEĻŅA"},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A17,C$6),NA()))","v":68857.69},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A17,D$6),NA()))","v":75643.25},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A17,E$6),NA()))","v":76755.26},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A17,F$6),NA()))","v":77317.83},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A17,G$6),NA()))","v":73425.99}]
[{"$f":"ROWS($B$15:B18)","v":4},{"$f":"IF('Finanšu datu ievade'!B9=0,\"\",'Finanšu datu ievade'!B9)","v":"NOLIETOJUMS"},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A18,C$6),NA()))","v":4656.92},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A18,D$6),NA()))","v":4974.21},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A18,E$6),NA()))","v":5024.11},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A18,F$6),NA()))","v":5068.42},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A18,G$6),NA()))","v":5546.88}]
[{"$f":"ROWS($B$15:B19)","v":5},{"$f":"IF('Finanšu datu ievade'!B10=0,\"\",'Finanšu datu ievade'!B10)","v":"PROCENTI"},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A19,C$6),NA()))","v":2893.11},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A19,D$6),NA()))","v":3136.12},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A19,E$6),NA()))","v":3148.53},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A19,F$6),NA()))","v":3338.3},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A19,G$6),NA()))","v":3789.47}]
[{"$f":"ROWS($B$15:B20)","v":6},{"$f":"IF('Finanšu datu ievade'!B11=0,\"\",'Finanšu datu ievade'!B11)","v":"NETO PEĻŅA"},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A20,C$6),NA()))","v":55860.81},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A20,D$6),NA()))","v":59747.95},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A20,E$6),NA()))","v":61483.59},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A20,F$6),NA()))","v":66272.1},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A20,G$6),NA()))","v":67474.85}]
[{"$f":"ROWS($B$15:B21)","v":7},{"$f":"IF('Finanšu datu ievade'!B12=0,\"\",'Finanšu datu ievade'!B12)","v":"NODOKLIS"},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A21,C$6),NA()))","v":25576.74},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A21,D$6),NA()))","v":27498.86},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A21,E$6),NA()))","v":28335.67},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A21,F$6),NA()))","v":29424.53},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A21,G$6),NA()))","v":31408.25}]
[{"$f":"ROWS($B$15:B22)","v":8},{"$f":"IF('Finanšu datu ievade'!B13=0,\"\",'Finanšu datu ievade'!B13)","v":"PEĻŅA PĒC NODOKĻA"},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A22,C$6),NA()))","v":38418.53},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A22,D$6),NA()))","v":39895.05},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A22,E$6),NA()))","v":40607.73},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A22,F$6),NA()))","v":42438.2},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A22,G$6),NA()))","v":50247.68}]
[{"$f":"ROWS($B$15:B23)","v":9},{"$f":"IF('Finanšu datu ievade'!B14=0,\"\",'Finanšu datu ievade'!B14)","v":"1. METRIKA"},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A23,C$6),NA()))","v":13.78},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A23,D$6),NA()))","v":14.29},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A23,E$6),NA()))","v":15.57},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A23,F$6),NA()))","v":16.78},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A23,G$6),NA()))","v":19.96}]
[{"$f":"ROWS($B$15:B24)","v":10},{"$f":"IF('Finanšu datu ievade'!B15=0,\"\",'Finanšu datu ievade'!B15)","v":"2. METRIKA"},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A24,C$6),NA()))","v":19.22},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A24,D$6),NA()))","v":20.17},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A24,E$6),NA()))","v":20.48},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A24,F$6),NA()))","v":21.84},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A24,G$6),NA()))","v":26.01}]
[{"$f":"ROWS($B$15:B25)","v":11},{"$f":"IF('Finanšu datu ievade'!B16=0,\"\",'Finanšu datu ievade'!B16)","v":"3. METRIKA"},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A25,C$6),NA()))","v":21.87},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A25,D$6),NA()))","v":23.19},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A25,E$6),NA()))","v":24.67},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A25,F$6),NA()))","v":26.39},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A25,G$6),NA()))","v":31.08}]
[{"$f":"ROWS($B$15:B26)","v":12},{"$f":"IF('Finanšu datu ievade'!B17=0,\"\",'Finanšu datu ievade'!B17)","v":"4. METRIKA"},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A26,C$6),NA()))","v":12.59},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A26,D$6),NA()))","v":13.7},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A26,E$6),NA()))","v":13.76},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A26,F$6),NA()))","v":14.59},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A26,G$6),NA()))","v":14.92}]
[{"$f":"ROWS($B$15:B27)","v":13},{"$f":"IF('Finanšu datu ievade'!B18=0,\"\",'Finanšu datu ievade'!B18)","v":"5. METRIKA"},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A27,C$6),NA()))","v":0.85},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A27,D$6),NA()))","v":0.89},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A27,E$6),NA()))","v":0.91},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A27,F$6),NA()))","v":1},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A27,G$6),NA()))","v":1.03}]
[{"$f":"ROWS($B$15:B28)","v":14},{"$f":"IF('Finanšu datu ievade'!B19=0,\"\",'Finanšu datu ievade'!B19)","v":"6. METRIKA"},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A28,C$6),NA()))","v":0.27},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A28,D$6),NA()))","v":0.28},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A28,E$6),NA()))","v":0.29},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A28,F$6),NA()))","v":0.3},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A28,G$6),NA()))","v":0.34}]
[{"$f":"ROWS($B$15:B29)","v":15},{"$f":"IF('Finanšu datu ievade'!B20=0,\"\",'Finanšu datu ievade'!B20)","v":""},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A29,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A29,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A29,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A29,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A29,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B30)","v":16},{"$f":"IF('Finanšu datu ievade'!B21=0,\"\",'Finanšu datu ievade'!B21)","v":""},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A30,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A30,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A30,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A30,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A30,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B31)","v":17},{"$f":"IF('Finanšu datu ievade'!B22=0,\"\",'Finanšu datu ievade'!B22)","v":""},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A31,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A31,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A31,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A31,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A31,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B32)","v":18},{"$f":"IF('Finanšu datu ievade'!B23=0,\"\",'Finanšu datu ievade'!B23)","v":""},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A32,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A32,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A32,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A32,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A32,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B33)","v":19},{"$f":"IF('Finanšu datu ievade'!B24=0,\"\",'Finanšu datu ievade'!B24)","v":""},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A33,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A33,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A33,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A33,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A33,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B34)","v":20},{"$f":"IF('Finanšu datu ievade'!B25=0,\"\",'Finanšu datu ievade'!B25)","v":""},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A34,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A34,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A34,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A34,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A34,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B35)","v":21},{"$f":"IF('Finanšu datu ievade'!B26=0,\"\",'Finanšu datu ievade'!B26)","v":""},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A35,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A35,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A35,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A35,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A35,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B36)","v":22},{"$f":"IF('Finanšu datu ievade'!B27=0,\"\",'Finanšu datu ievade'!B27)","v":""},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A36,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A36,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A36,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A36,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A36,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B37)","v":23},{"$f":"IF('Finanšu datu ievade'!B28=0,\"\",'Finanšu datu ievade'!B28)","v":""},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A37,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A37,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A37,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A37,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A37,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B38)","v":24},{"$f":"IF('Finanšu datu ievade'!B29=0,\"\",'Finanšu datu ievade'!B29)","v":""},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A38,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A38,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A38,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A38,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A38,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B39)","v":25},{"$f":"IF('Finanšu datu ievade'!B30=0,\"\",'Finanšu datu ievade'!B30)","v":""},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A39,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A39,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A39,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A39,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Finanšu datu ievade'!$B$6:$I$30,$A39,G$6),NA()))","v":{"$error":"#N/A"}}]