{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["DATA","Suvestine","1","2","3","4","5","6","7","8","9","10"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":10,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"DATA","index":0,"n_rows":32,"n_cols":15,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[null,"Vykdytojo tipas","MT VID. intensyvumas","EP VID. intensyvumas",null,null,null,"Vykdytojo tipas","TIS","FS",null,null,null,"Vykdytojo tipas","Juridinis asmuo"]
[null,"Pareiškėjas",{"$f":"IF(ISERROR(AVERAGEIFS($D$8:$D$32,$C$8:$C$32,B2,$B$8:$B$32,\"Moksliniai tyrimai\")),0,AVERAGEIFS($D$8:$D$32,$C$8:$C$32,B2,$B$8:$B$32,\"Moksliniai tyrimai\"))","v":0},{"$f":"IF(ISERROR(AVERAGEIFS($D$8:$D$32,$C$8:$C$32,B2,$B$8:$B$32,\"Eksperimentinė plėtra\")),0,AVERAGEIFS($D$8:$D$32,$C$8:$C$32,B2,$B$8:$B$32,\"Eksperimentinė plėtra\"))","v":0},null,null,null,"Pareiškėjas",{"$f":"SUMIF($H$8:$H$32,H2,$I$8:$I$32)","v":0},{"$f":"SUMIF($H$8:$H$32,H2,$J$8:$J$32)","v":0},null,null,null,"Pareiškėjas",{"$f":"VLOOKUP(N2,$N$8:$O$32,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"Partneris Nr. 1",{"$f":"IF(ISERROR(AVERAGEIFS($D$8:$D$32,$C$8:$C$32,B3,$B$8:$B$32,\"Moksliniai tyrimai\")),0,AVERAGEIFS($D$8:$D$32,$C$8:$C$32,B3,$B$8:$B$32,\"Moksliniai tyrimai\"))","v":0},{"$f":"IF(ISERROR(AVERAGEIFS($D$8:$D$32,$C$8:$C$32,B3,$B$8:$B$32,\"Eksperimentinė plėtra\")),0,AVERAGEIFS($D$8:$D$32,$C$8:$C$32,B3,$B$8:$B$32,\"Eksperimentinė plėtra\"))","v":0},null,null,null,"Partneris Nr. 1",{"$f":"SUMIF($H$8:$H$32,H3,$I$8:$I$32)","v":0},{"$f":"SUMIF($H$8:$H$32,H3,$J$8:$J$32)","v":0},null,null,null,"Partneris Nr. 1",{"$f":"VLOOKUP(N3,$N$8:$O$32,2,FALSE)","v":{"$error":"#N/A"}}]
[null,"Partneris Nr. 2",0,0,null,null,null,"Partneris Nr. 2",0,0,null,null,null,"Partneris Nr. 2",{"$error":"#N/A"}]
[null,"Partneris Nr. 3",0,0,null,null,null,"Partneris Nr. 3",{"$f":"SUMIF($H$8:$H$32,H5,$I$8:$I$32)","v":0},0,null,null,null,"Partneris Nr. 3",{"$error":"#N/A"}]
[]
["Veiklos Nr.","Veiklos tipas","Vykdytojo tipas","Intensyvumas",null,null,"Veiklos Nr.","Vykdytojo tipas","TIS","FS",null,null,"Veiklos Nr.","Vykdytojo tipas","Juridinis asmuo"]
[1,{"$f":"IF('1'!$D$1=\"\",\"\",'1'!$D$1)","v":""},{"$f":"IF('1'!$D$6=\"\",\"\",'1'!$D$6)","v":""},{"$f":"IF('1'!$D$7=\"\",\"\",'1'!$D$7)","v":""},null,null,1,{"$f":"IF('1'!$D$6=\"\",\"\",'1'!$D$6)","v":""},{"$f":"'1'!$G$237","v":0},{"$f":"'1'!$H$237","v":0},null,null,1,{"$f":"IF('1'!$D$6=\"\",\"\",'1'!$D$6)","v":""},{"$f":"IF('1'!$D$5=\"\",\"\",'1'!$D$5)","v":""}]
[2,{"$f":"IF('2'!$D$1=\"\",\"\",'2'!$D$1)","v":""},{"$f":"IF('2'!$D$6=\"\",\"\",'2'!$D$6)","v":""},{"$f":"IF('2'!$D$7=\"\",\"\",'2'!$D$7)","v":""},null,null,2,{"$f":"IF('2'!$D$6=\"\",\"\",'2'!$D$6)","v":""},{"$f":"'2'!$G$259","v":0},{"$f":"'2'!$H$259","v":0},null,null,2,{"$f":"IF('2'!$D$6=\"\",\"\",'2'!$D$6)","v":""},{"$f":"IF('2'!$D$5=\"\",\"\",'2'!$D$5)","v":""}]
[3,{"$f":"IF('3'!$D$1=\"\",\"\",'3'!$D$1)","v":""},{"$f":"IF('3'!$D$6=\"\",\"\",'3'!$D$6)","v":""},{"$f":"IF('3'!$D$7=\"\",\"\",'3'!$D$7)","v":""},null,null,3,{"$f":"IF('3'!$D$6=\"\",\"\",'3'!$D$6)","v":""},{"$f":"'3'!$G$259","v":0},{"$f":"'3'!$H$259","v":0},null,null,3,{"$f":"IF('3'!$D$6=\"\",\"\",'3'!$D$6)","v":""},{"$f":"IF('3'!$D$5=\"\",\"\",'3'!$D$5)","v":""}]
[4,{"$f":"IF('4'!$D$1=\"\",\"\",'4'!$D$1)","v":""},{"$f":"IF('4'!$D$6=\"\",\"\",'4'!$D$6)","v":""},{"$f":"IF('4'!$D$7=\"\",\"\",'4'!$D$7)","v":""},null,null,4,{"$f":"IF('4'!$D$6=\"\",\"\",'4'!$D$6)","v":""},{"$f":"'4'!$G$259","v":0},{"$f":"'4'!$H$259","v":0},null,null,4,{"$f":"IF('4'!$D$6=\"\",\"\",'4'!$D$6)","v":""},{"$f":"IF('4'!$D$5=\"\",\"\",'4'!$D$5)","v":""}]
[5,{"$f":"IF('5'!$D$1=\"\",\"\",'5'!$D$1)","v":""},{"$f":"IF('5'!$D$6=\"\",\"\",'5'!$D$6)","v":""},{"$f":"IF('5'!$D$7=\"\",\"\",'5'!$D$7)","v":""},null,null,5,{"$f":"IF('5'!$D$6=\"\",\"\",'5'!$D$6)","v":""},{"$f":"'5'!$G$259","v":0},{"$f":"'5'!$H$259","v":0},null,null,5,{"$f":"IF('5'!$D$6=\"\",\"\",'5'!$D$6)","v":""},{"$f":"IF('5'!$D$5=\"\",\"\",'5'!$D$5)","v":""}]
[6,{"$f":"IF('6'!$D$1=\"\",\"\",'6'!$D$1)","v":""},{"$f":"IF('6'!$D$6=\"\",\"\",'6'!$D$6)","v":""},{"$f":"IF('6'!$D$7=\"\",\"\",'6'!$D$7)","v":""},null,null,6,{"$f":"IF('6'!$D$6=\"\",\"\",'6'!$D$6)","v":""},{"$f":"'6'!$G$259","v":0},{"$f":"'6'!$H$259","v":0},null,null,6,{"$f":"IF('6'!$D$6=\"\",\"\",'6'!$D$6)","v":""},{"$f":"IF('6'!$D$5=\"\",\"\",'6'!$D$5)","v":""}]
[7,{"$f":"IF('7'!$D$1=\"\",\"\",'7'!$D$1)","v":""},{"$f":"IF('7'!$D$6=\"\",\"\",'7'!$D$6)","v":""},{"$f":"IF('7'!$D$7=\"\",\"\",'7'!$D$7)","v":""},null,null,7,{"$f":"IF('7'!$D$6=\"\",\"\",'7'!$D$6)","v":""},{"$f":"'7'!$G$259","v":0},{"$f":"'7'!$H$259","v":0},null,null,7,{"$f":"IF('7'!$D$6=\"\",\"\",'7'!$D$6)","v":""},{"$f":"IF('7'!$D$5=\"\",\"\",'7'!$D$5)","v":""}]
[8,{"$f":"IF('8'!$D$1=\"\",\"\",'8'!$D$1)","v":""},{"$f":"IF('8'!$D$6=\"\",\"\",'8'!$D$6)","v":""},{"$f":"IF('8'!$D$7=\"\",\"\",'8'!$D$7)","v":""},null,null,8,{"$f":"IF('8'!$D$6=\"\",\"\",'8'!$D$6)","v":""},{"$f":"'8'!$G$259","v":0},{"$f":"'8'!$H$259","v":0},null,null,8,{"$f":"IF('8'!$D$6=\"\",\"\",'8'!$D$6)","v":""},{"$f":"IF('8'!$D$5=\"\",\"\",'8'!$D$5)","v":""}]
[9,{"$f":"IF('9'!$D$1=\"\",\"\",'9'!$D$1)","v":""},{"$f":"IF('9'!$D$6=\"\",\"\",'9'!$D$6)","v":""},{"$f":"IF('9'!$D$7=\"\",\"\",'9'!$D$7)","v":""},null,null,9,{"$f":"IF('9'!$D$6=\"\",\"\",'9'!$D$6)","v":""},{"$f":"'9'!$G$259","v":0},{"$f":"'9'!$H$259","v":0},null,null,9,{"$f":"IF('9'!$D$6=\"\",\"\",'9'!$D$6)","v":""},{"$f":"IF('9'!$D$5=\"\",\"\",'9'!$D$5)","v":""}]
[10,{"$f":"IF('10'!$D$1=\"\",\"\",'10'!$D$1)","v":""},{"$f":"IF('10'!$D$6=\"\",\"\",'10'!$D$6)","v":""},{"$f":"IF('10'!$D$7=\"\",\"\",'10'!$D$7)","v":""},null,null,10,{"$f":"IF('10'!$D$6=\"\",\"\",'10'!$D$6)","v":""},{"$f":"'10'!$G$259","v":0},{"$f":"'10'!$H$259","v":0},null,null,10,{"$f":"IF('10'!$D$6=\"\",\"\",'10'!$D$6)","v":""},{"$f":"IF('10'!$D$5=\"\",\"\",'10'!$D$5)","v":""}]
[11,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,11,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,11,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[12,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,12,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,12,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[13,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,13,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,13,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[14,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,14,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,14,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[15,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,15,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,15,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[16,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,16,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,16,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[17,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,17,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,17,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[18,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,18,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,18,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[19,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,19,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,19,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[20,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,20,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,20,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[21,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,21,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,21,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[22,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,22,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,22,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[23,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,23,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,23,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[24,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,24,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,24,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]
[25,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,null,25,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,25,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}}]

{"sheet":"Suvestine","index":1,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[[44,0,44,1],[0,1,0,5],[30,0,30,1],[29,0,29,1],[13,0,13,1],[15,0,15,5],[26,0,26,1],[28,0,28,1]]}
[null,"                 1 lentelė: MTEP veiklų išlaidų suvestinė (lentelė užsipildo automatiškai)"]
[null,"                  "]
["Nr.","Poveiklės pavadinimas","Poveiklės matavimo vnt.","Poveiklės siektina reikšmė","Tinkamų finansuoti išlaidų suma, Eur","Finansavimo suma, Eur"]
[{"$f":"'1'!$D$2","v":0},{"$f":"'1'!$D$3","v":0},{"$f":"'1'!$D$4","v":0},{"$f":"'1'!$H$4","v":0},{"$f":"'1'!$G$10","v":0},{"$f":"'1'!$H$10","v":0}]
[{"$f":"'2'!$D$2","v":0},{"$f":"'2'!$D$3","v":0},{"$f":"'2'!$D$4","v":0},{"$f":"'2'!$H$4","v":0},{"$f":"'2'!$G$10","v":0},{"$f":"'2'!$H$10","v":0}]
[{"$f":"'3'!$D$2","v":0},{"$f":"'3'!$D$3","v":0},{"$f":"'3'!$D$4","v":0},{"$f":"'3'!$H$4","v":0},{"$f":"'3'!$G$10","v":0},{"$f":"'3'!$H$10","v":0}]
[{"$f":"'4'!$D$2","v":0},{"$f":"'4'!$D$3","v":0},{"$f":"'4'!$D$4","v":0},{"$f":"'4'!$H$4","v":0},{"$f":"'4'!$G$10","v":0},{"$f":"'4'!$H$10","v":0}]
[{"$f":"'5'!$D$2","v":0},{"$f":"'5'!$D$3","v":0},{"$f":"'5'!$D$4","v":0},{"$f":"'5'!$H$4","v":0},{"$f":"'5'!$G$10","v":0},{"$f":"'5'!$H$10","v":0}]
[{"$f":"'6'!$D$2","v":0},{"$f":"'6'!$D$3","v":0},{"$f":"'6'!$D$4","v":0},{"$f":"'6'!$H$4","v":0},{"$f":"'6'!$G$10","v":0},{"$f":"'6'!$H$10","v":0}]
[{"$f":"'7'!$D$2","v":0},{"$f":"'7'!$D$3","v":0},{"$f":"'7'!$D$4","v":0},{"$f":"'7'!$H$4","v":0},{"$f":"'7'!$G$10","v":0},{"$f":"'7'!$H$10","v":0}]
[{"$f":"'8'!$D$2","v":0},{"$f":"'8'!$D$3","v":0},{"$f":"'8'!$D$4","v":0},{"$f":"'8'!$H$4","v":0},{"$f":"'8'!$G$10","v":0},{"$f":"'8'!$H$10","v":0}]
[{"$f":"'9'!$D$2","v":0},{"$f":"'9'!$D$3","v":0},{"$f":"'9'!$D$4","v":0},{"$f":"'9'!$H$4","v":0},{"$f":"'9'!$G$10","v":0},{"$f":"'9'!$H$10","v":0}]
[{"$f":"'10'!$D$2","v":0},{"$f":"'10'!$D$3","v":0},{"$f":"'10'!$D$4","v":0},{"$f":"'10'!$H$4","v":0},{"$f":"'10'!$G$10","v":0},{"$f":"'10'!$H$10","v":0}]
["Iš viso:",null,null,null,{"$f":"SUM(E4:E13)","v":0},{"$f":"SUM(F4:F13)","v":0}]
[]
["                           2 lentelė: MTEP veiklų išlaidos pagal PFSA 5.9 punktą (lentelė užsipildo automatiškai)"]
[]
["Nr.","Išlaidų pavadinimas","Tinkamų finansuoti išlaidų suma, Eur","Finansavimo suma, Eur"]
["1","MTEP paslaugos",{"$f":"'1'!G11+'2'!G11+'3'!G11+'4'!G11+'5'!G11+'6'!G11+'7'!G11+'8'!G11+'9'!G11+'10'!G11","v":0},{"$f":"'1'!H11+'2'!H11+'3'!H11+'4'!H11+'5'!H11+'6'!H11+'7'!H11+'8'!H11+'9'!H11+'10'!H11","v":0}]
["2","Konsultavimo ir lygiavertės paslaugos, naudojamos vien tik projekto MTEP veiklai, išlaidos dėl MTEP veiklai reikalingų paslaugų",{"$f":"'1'!G22+'2'!G22+'3'!G22+'4'!G22+'5'!G22+'6'!G22+'7'!G22+'8'!G22+'9'!G22+'10'!G22","v":0},{"$f":"'1'!H22+'2'!H22+'3'!H22+'4'!H22+'5'!H22+'6'!H22+'7'!H22+'8'!H22+'9'!H22+'10'!H22","v":0}]
["3","Medžiagos, mažavertis inventorius, atsargos ir pan. produktai, priskirtini trumpalaikiam turtui ir tiesiogiai susiję su MTEP veikla",{"$f":"'1'!G33+'2'!G33+'3'!G33+'4'!G33+'5'!G33+'6'!G33+'7'!G33+'8'!G33+'9'!G33+'10'!G33","v":0},{"$f":"'1'!H33+'2'!H33+'3'!H33+'4'!H33+'5'!H33+'6'!H33+'7'!H33+'8'!H33+'9'!H33+'10'!H33","v":0}]
["4","Projekto MTEP veikloms naudojamo ilgalaikio materialaus turto (įrangos, prietaisų, įrankių, įrenginių, mašinų ir įrengimų, pastatų ir (ar) patalpų), nusidėvėjimo sąnaudos",{"$f":"'1'!G61+'2'!G61+'3'!G61+'4'!G61+'5'!G61+'6'!G61+'7'!G61+'8'!G61+'9'!G61+'10'!G61","v":0},{"$f":"'1'!H61+'2'!H61+'3'!H61+'4'!H61+'5'!H61+'6'!H61+'7'!H61+'8'!H61+'9'!H61+'10'!H61","v":0}]
["5","Projektą vykdančio personalo darbo užmokestis ir išlaidos su darbo santykiais susijusiems darbdavio įsipareigojimams",{"$f":"'1'!G91+'2'!G91+'3'!G91+'4'!G91+'5'!G91+'6'!G91+'7'!G91+'8'!G91+'9'!G91+'10'!G91","v":0},{"$f":"'1'!H91+'2'!H91+'3'!H91+'4'!H91+'5'!H91+'6'!H91+'7'!H91+'8'!H91+'9'!H91+'10'!H91","v":0}]
["6","Projektą vykdančio personalo komandiruočių išlaidos",{"$f":"'1'!G142+'2'!G142+'3'!G142+'4'!G142+'5'!G142+'6'!G142+'7'!G142+'8'!G142+'9'!G142+'10'!G142","v":0},{"$f":"'1'!H142+'2'!H142+'3'!H142+'4'!H142+'5'!H142+'6'!H142+'7'!H142+'8'!H142+'9'!H142+'10'!H142","v":0}]
["7","Įrangos nuomos išlaidos, veiklai priskirtos pro rata principu",{"$f":"'1'!G213+'2'!G213+'3'!G213+'4'!G213+'5'!G213+'6'!G213+'7'!G213+'8'!G213+'9'!G213+'10'!G213","v":0},{"$f":"'1'!H213+'2'!H213+'3'!H213+'4'!H213+'5'!H213+'6'!H213+'7'!H213+'8'!H213+'9'!H213+'10'!H213","v":0}]
["8","Pastatų ar patalpų nuomos išlaidos, veiklai priskirtos pro rata principu",{"$f":"'1'!G231+'2'!G231+'3'!G231+'4'!G231+'5'!G231+'6'!G231+'7'!G231+'8'!G231+'9'!G231+'10'!G231","v":0},{"$f":"'1'!H231+'2'!H231+'3'!H231+'4'!H231+'5'!H231+'6'!H231+'7'!H231+'8'!H231+'9'!H231+'10'!H231","v":0}]
["Iš viso:",null,{"$f":"SUM(C19:C26)","v":0},{"$f":"SUM(D19:D26)","v":0}]
[]
["1 ir 2 išlaidų eilučių suma ir procentinė dalis",null,{"$f":"C19+C20","v":0},{"$f":"IFERROR(C29/C27, \"0%\")","v":"0%"},{"$f":"IF(C29>(C27*0.5),\"DĖMESIO! Patikrinkite, ar biudžeto eilučių Nr. 1 ir 2 suma neviršija 50 proc. pagal PFSA 5.9 p. numatytų tinkamų finansuoti išlaidų!\",\"\")","v":""}]
["4 išlaidų eilutės suma ir procentinė dalis",null,{"$f":"C22","v":0},{"$f":"IFERROR(C30/C27, \"0%\")","v":"0%"},{"$f":"IF(C30>(C27*0.5),\"DĖMESIO! Patikrinkite, ar biudžeto eilutės Nr. 4 suma neviršija 50 proc. pagal PFSA 5.9 p. numatytų tinkamų finansuoti išlaidų!\",\"\")","v":""}]
["8 išlaidų eilutės suma ir procentinė dalis",null,{"$f":"C26","v":0},{"$f":"IFERROR(C31/C27, \"0%\")","v":"0%"},{"$f":"IF(C31>(C27*0.1),\"DĖMESIO! Patikrinkite, ar biudžeto eilutės Nr. 8 suma neviršija 10 proc. pagal PFSA 5.9 p. numatytų tinkamų finansuoti išlaidų!\",\"\")","v":""}]
[]
[null,"                  3 lentelė: MTEP veiklų išlaidų paskirstymas pagal pareiškėją ir partnerį (-ius)"]
[null,"Įrašykite pareiškėjo ir kiekvieno partnerio atskirai bendrą tinkamų finansuoti išlaidų sumą ir finansavimo sumą"]
["Nr.","Pareiškėjo / partnerio (-ių) išlaidos, Eur","Tinkamų finansuoti išlaidų suma","Finansavimo suma, Eur"]
["1","Pareiškėjas"]
[null,"Procentinė tinkamų finansuoti išlaidų dalis, proc.",{"$f":"IFERROR(C36/C45, \"0%\")","v":"0%"}]
["2","Partneris Nr. 1"]
[null,"Procentinė tinkamų finansuoti išlaidų dalis, proc.",{"$f":"IFERROR(C38/C45, \"0%\")","v":"0%"}]
["3","Partneris Nr. 2"]
[null,"Procentinė tinkamų finansuoti išlaidų dalis, proc.",{"$f":"IFERROR(C40/C45, \"0%\")","v":"0%"}]
["4","Partneris Nr. 3"]
[null,"Procentinė tinkamų finansuoti išlaidų dalis, proc.",{"$f":"IFERROR(C42/C45, \"0%\")","v":"0%"}]
[null,"Iš viso, proc.",{"$f":"C37+C39+C41+C43","v":0}]
["Iš viso, Eur:",null,{"$f":"C36+C38+C40+C42","v":0},{"$f":"D36+D38+D40+D42","v":0}]

{"sheet":"1","index":2,"n_rows":237,"n_cols":19,"rows_kept":237,"cut":false,"hidden":false,"merged":[[28,1,28,2],[58,1,58,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[40,1,40,2],[41,1,41,2],[88,1,88,2],[77,1,77,2],[83,1,83,2],[84,1,84,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[236,0,236,5],[212,1,212,5],[213,1,213,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[234,1,234,2],[235,1,235,2],[230,1,230,5],[231,1,231,2],[232,1,232,2],[233,1,233,2],[215,1,215,2],[216,1,216,2],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[20,1,20,2],[76,1,76,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[59,1,59,2],[61,1,61,2],[27,1,27,2],[57,1,57,2],[21,1,21,5],[60,1,60,5],[38,1,38,2],[39,1,39,2],[48,1,48,2],[2,0,2,2],[2,3,2,8],[8,1,8,2],[0,3,0,8],[4,0,4,2],[4,3,4,8],[3,3,3,4],[3,5,3,6],[5,3,5,8],[19,1,19,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[9,1,9,5],[16,1,16,2],[17,1,17,2],[18,1,18,2],[10,1,10,5],[91,0,95,0],[91,6,95,6],[91,7,95,7],[91,8,95,8],[96,0,100,0],[96,1,100,1],[96,3,100,3],[96,4,100,4],[96,5,100,5],[96,6,100,6],[96,7,100,7],[96,8,100,8],[91,1,95,1],[91,3,95,3],[91,4,95,4],[91,5,95,5],[106,0,110,0],[106,1,110,1],[106,3,110,3],[106,4,110,4],[106,5,110,5],[106,6,110,6],[106,7,110,7],[106,8,110,8],[101,0,105,0],[101,1,105,1],[101,3,105,3],[101,4,105,4],[101,5,105,5],[116,0,120,0],[116,1,120,1],[116,3,120,3],[116,4,120,4],[116,5,120,5],[116,6,120,6],[116,7,120,7],[116,8,120,8],[111,0,115,0],[111,1,115,1],[111,3,115,3],[111,4,115,4],[111,5,115,5],[126,0,130,0],[126,1,130,1],[126,3,130,3],[126,4,130,4],[126,5,130,5],[126,6,130,6],[126,7,130,7],[126,8,130,8],[121,0,125,0],[121,1,125,1],[121,3,125,3],[121,4,125,4],[121,5,125,5],[131,0,135,0],[131,1,135,1],[131,3,135,3],[131,4,135,4],[131,5,135,5],[131,6,135,6],[131,7,135,7],[131,8,135,8],[136,0,140,0],[136,1,140,1],[136,3,140,3],[136,4,140,4],[136,5,140,5],[142,0,148,0],[142,1,148,1],[149,0,155,0],[149,1,155,1],[156,0,162,0],[156,1,162,1],[163,0,169,0],[163,1,169,1],[170,0,176,0],[170,1,176,1],[198,8,204,8],[205,8,211,8],[177,0,183,0],[177,1,183,1],[184,0,190,0],[184,1,190,1],[191,0,197,0],[191,1,197,1],[198,0,204,0],[198,1,204,1],[205,0,211,0],[205,1,211,1],[74,1,74,2],[142,8,148,8],[149,8,155,8],[156,8,162,8],[163,8,169,8],[170,8,176,8],[177,8,183,8],[184,8,190,8],[191,8,197,8],[136,6,140,6],[136,7,140,7],[136,8,140,8],[121,6,125,6],[121,7,125,7],[121,8,125,8],[111,6,115,6],[111,7,115,7],[111,8,115,8],[101,6,105,6],[101,7,105,7],[101,8,105,8],[32,1,32,5],[75,1,75,2],[214,1,214,2],[78,1,78,2],[89,1,89,2],[90,1,90,5],[141,1,141,5],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[62,1,62,2],[63,1,63,2],[64,1,64,2]]}
[null,null,"MTEP veiklos tipas:"]
[null,null,"Projekto poveiklės Nr.:"]
["Poveiklės pavadinimas:"]
[null,null,"Matavimo vienetas (vnt., kompl. ir pan.):",null,null,"Siektina reikšmė"]
["Juridinio asmens (pareiškėjas, partneris), atsakingo už poveiklės reikšmės siekimą, pavadinimas:"]
[null,null,"Pareiškėjas/partneris (pasirinkti):"]
[null,null,"Finansavimo intensyvumas:"]
[]
["Nr.","Išlaidų pavadinimas",null,"Matavimo vnt.","Kiekis","Vieneto kaina be PVM, Eur","Tinkamų finansuoti išlaidų suma be PVM, Eur","Finansavimo suma, Eur","Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,"Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,{"$f":"G11+G22+G33+G61+G91+G142+G213+G231","v":0},{"$f":"H11+H22+H33+H61+H91+H142+H213+H231","v":0}]
["1","MTEP paslaugos",null,null,null,null,{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
["1.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E12*F12,2)","v":0},{"$f":"ROUND(G12*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["1.2",null,null,null,null,null,{"$f":"ROUND(E13*F13,2)","v":0},0]
["1.3",null,null,null,null,null,0,0]
["1.4",null,null,null,null,null,0,0]
["1.5",null,null,null,null,null,0,0]
["1.6",null,null,null,null,null,0,0]
["1.7",null,null,null,null,null,0,0]
["1.8",null,null,null,null,null,0,0]
["1.9",null,null,null,null,null,0,0]
["1.10",null,null,null,null,null,0,{"$f":"ROUND(G21*$D$7,2)","v":0}]
["2","Konsultavimo ir lygiavertės paslaugos, skirtos vien tik projekto MTEP veiklai",null,null,null,null,{"$f":"SUM(G23:G32)","v":0},{"$f":"SUM(H23:H32)","v":0}]
["2.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E23*F23,2)","v":0},0,"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["2.2",null,null,null,null,null,{"$f":"ROUND(E24*F24,2)","v":0},0]
["2.3",null,null,null,null,null,0,0]
["2.4",null,null,null,null,null,0,0]
["2.5",null,null,null,null,null,0,0]
["2.6",null,null,null,null,null,0,0]
["2.7",null,null,null,null,null,0,0]
["2.8",null,null,null,null,null,0,0]
["2.9",null,null,null,null,null,0,0]
["2.10",null,null,null,null,null,0,0]
["3","Medžiagos, mažavertis inventorius, atsargos ir pan. produktai, priskirtini trumpalaikiam turtui ir tiesiogiai susiję su MTEP veikla",null,null,null,null,{"$f":"SUM(G34:G60)","v":0},{"$f":"SUM(H34:H60)","v":0}]
["3.1","Išlaidų pavadinimas",null,null,null,null,{"$f":"ROUND(E34*F34,2)","v":0},{"$f":"ROUND(G34*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["3.2",null,null,null,null,null,0,0]
["3.3",null,null,null,null,null,0,0]
["3.4",null,null,null,null,null,0,0]
["3.5",null,null,null,null,null,{"$f":"ROUND(E38*F38,2)","v":0},{"$f":"ROUND(G38*$D$7,2)","v":0}]
["3.6",null,null,null,null,null,0,0]
["3.7",null,null,null,null,null,0,0]
["3.8",null,null,null,null,null,0,0]
["3.9",null,null,null,null,null,0,0]
["3.10",null,null,null,null,null,0,0]
["3.11",null,null,null,null,null,0,0]
["3.12",null,null,null,null,null,0,0]
["3.13",null,null,null,null,null,0,0]
["3.14",null,null,null,null,null,0,0]
["3.15",null,null,null,null,null,0,0]
["3.16",null,null,null,null,null,0,0]
["3.17",null,null,null,null,null,0,0]
["3.18",null,null,null,null,null,0,0]
["3.19",null,null,null,null,null,0,0]
["3.20",null,null,null,null,null,0,0]
["3.21",null,null,null,null,null,0,0]
["3.22",null,null,null,null,null,0,0]
["3.23",null,null,null,null,null,0,0]
["3.24",null,null,null,null,null,0,0]
["3.25",null,null,null,null,null,0,0]
["3.26",null,null,null,null,null,0,0]
["3.27",null,null,null,null,null,0,0]
["4","Projekto MTEP veikloms naudojamo turto (įrangos, prietaisų, įrankių, įrenginių, mašinų ir įrengimų, pastatų ir (ar) patalpų), nusidėvėjimo sąnaudos, jeigu šiam turtui įsigyti nebuvo naudojamos viešosios (įskaitant ir kitų valstybių) lėšos (ne daugiau 50 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G62:G90)","v":0},{"$f":"SUM(H62:H90)","v":0},null,null,"Turto įvedimo į eksploataciją data","Turto įsigijimo vertė, Eur","Turto nudėvėjimo, amortizacijos laikotarpis, mėn.","Numatoma turto likutinė vertė, Eur","1 mėn. nudėvėjimo, amortizacijos suma, Eur","Turto naudojamo projekto reikmėms laikas, mėn.","Turto panaudojimo projekto reikmėms dalis (proc.)","Projektui priskirta turto nusidėvėjimo, amortizacijos suma per projekto laikotarpį, Eur"]
["4.1","Turtas, kurio nusidėvėjimą, amortizaciją prašoma finansuoti",null,null,1,{"$f":"R62","v":0},{"$f":"ROUND(E62*F62,2)","v":0},{"$f":"ROUND(G62*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr.",null,null,null,null,null,{"$f":"IFERROR(ROUND((L62-N62)/M62,2),\"0\")","v":"0"},null,null,{"$f":"O62*P62*Q62","v":0},{"$f":"IF(K62=0,\" \",IF(K62+(M62*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.2",null,null,null,1,{"$f":"R63","v":0},{"$f":"ROUND(E63*F63,2)","v":0},0,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((L63-N63)/M63,2),\"0\")","v":"0"},null,null,{"$f":"O63*P63*Q63","v":0},{"$f":"IF(K63=0,\" \",IF(K63+(M63*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.3",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.4",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.5",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.6",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.7",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.8",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.9",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.10",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.11",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.12",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.13",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.14",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.15",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.16",null,null,null,1,{"$f":"R77","v":0},0,0,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((L77-N77)/M77,2),\"0\")","v":"0"},null,null,{"$f":"O77*P77*Q77","v":0}," "]
["4.17",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.18",null,null,null,1,{"$f":"R79","v":0},{"$f":"ROUND(E79*F79,2)","v":0},{"$f":"ROUND(G79*$D$7,2)","v":0},null,null,null,null,null,null,"0",null,null,0," "]
["4.19",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.20",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.21",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.22",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.23",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.24",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.25",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.26",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.27",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.28",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.29",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["5","Projektą vykdančio personalo darbo užmokestis ir išlaidos su darbo santykiais susijusiems darbdavio įsipareigojimams",null,null,null,null,{"$f":"SUM(G92:G141)","v":0},{"$f":"SUM(H92:H141)","v":0},null,null,"Faktiškai gaunamas darbo užmokesti už 1 valandą pagal pastarųjų 3-6 mėn. vidurkį, Eur"]
["5.1","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K92:K96),2),\"0\")","v":"0"},{"$f":"ROUND(E92*F92,2)","v":0},{"$f":"ROUND(G92*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[]
[]
[]
[]
["5.2","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K97:K101),2),\"0\")","v":"0"},{"$f":"ROUND(E97*F97,2)","v":0},{"$f":"ROUND(G97*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.3","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K102:K106),2),\"0\")","v":"0"},{"$f":"ROUND(E102*F102,2)","v":0},{"$f":"ROUND(G102*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.4","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K107:K111),2),\"0\")","v":"0"},{"$f":"ROUND(E107*F107,2)","v":0},{"$f":"ROUND(G107*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.5","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K112:K116),2),\"0\")","v":"0"},{"$f":"ROUND(E112*F112,2)","v":0},{"$f":"ROUND(G112*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.6","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K117:K121),2),\"0\")","v":"0"},{"$f":"ROUND(E117*F117,2)","v":0},{"$f":"ROUND(G117*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.7","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K122:K126),2),\"0\")","v":"0"},{"$f":"ROUND(E122*F122,2)","v":0},{"$f":"ROUND(G122*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.8","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K127:K131),2),\"0\")","v":"0"},{"$f":"ROUND(E127*F127,2)","v":0},{"$f":"ROUND(G127*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.9","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K132:K136),2),\"0\")","v":"0"},{"$f":"ROUND(E132*F132,2)","v":0},{"$f":"ROUND(G132*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.10","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K137:K141),2),\"0\")","v":"0"},{"$f":"ROUND(E137*F137,2)","v":0},{"$f":"ROUND(G137*$D$7,2)","v":0}]
[]
[]
[]
[]
["6","Projektą vykdančio personalo komandiruočių išlaidos",null,null,null,null,{"$f":"SUM(G143,G150,G157,G164,G171,G178,G185,G192,G199,G206)","v":0},{"$f":"SUM(H143,H150,H157,H164,H171,H178,H185,H192,H199,H206)","v":0}]
["6.1","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G144:G149)","v":0},{"$f":"ROUND(G143*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E144*F144,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,{"$f":"ROUND(E145*F145,2)","v":0}]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.2","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G151:G156)","v":0},{"$f":"ROUND(G150*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E151*F151,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.3","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G158:G163)","v":0},{"$f":"ROUND(G157*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E158*F158,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.4","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G165:G170)","v":0},{"$f":"ROUND(G164*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E165*F165,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.5","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G172:G177)","v":0},{"$f":"ROUND(G171*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E172*F172,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.6","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G179:G184)","v":0},{"$f":"ROUND(G178*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E179*F179,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.7","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G186:G191)","v":0},{"$f":"ROUND(G185*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E186*F186,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.8","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G193:G198)","v":0},{"$f":"ROUND(G192*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E193*F193,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.9","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G200:G205)","v":0},{"$f":"ROUND(G199*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E200*F200,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.10","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G207:G212)","v":0},{"$f":"ROUND(G206*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E207*F207,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["7","Įrangos nuomos išlaidos, veiklai priskirtos pro rata principu. Įranga turi būti tiesiogiai susijusi su projekto įgyvendinimu",null,null,null,null,{"$f":"SUM(G214:G230)","v":0},{"$f":"SUM(H214:H230)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["7.1","Įrangos pavadinimas",null,"pro rata proc.",null,{"$f":"K214*L214","v":0},{"$f":"ROUND(E214*F214,2)","v":0},{"$f":"ROUND(G214*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["7.2",null,null,"pro rata proc.",null,{"$f":"K215*L215","v":0},0,{"$f":"ROUND(G215*$D$7,2)","v":0}]
["7.3",null,null,"pro rata proc.",null,0,0,0]
["7.4",null,null,"pro rata proc.",null,0,0,0]
["7.5",null,null,"pro rata proc.",null,0,0,0]
["7.6",null,null,"pro rata proc.",null,0,0,0]
["7.7",null,null,"pro rata proc.",null,0,0,0]
["7.8",null,null,"pro rata proc.",null,0,0,0]
["7.9",null,null,"pro rata proc.",null,0,0,0]
["7.10",null,null,"pro rata proc.",null,0,0,0]
["7.11",null,null,"pro rata proc.",null,0,0,0]
["7.12",null,null,"pro rata proc.",null,0,0,0]
["7.13",null,null,"pro rata proc.",null,0,0,0]
["7.14",null,null,"pro rata proc.",null,{"$f":"K227*L227","v":0},0,{"$f":"ROUND(G227*$D$7,2)","v":0}]
["7.15",null,null,"pro rata proc.",null,0,0,0]
["7.16",null,null,"pro rata proc.",null,0,0,0]
["7.17",null,null,"pro rata proc.",null,0,0,0]
["8","Pastatų ar patalpų nuomos išlaidos, veiklai priskirtos pro rata principu. Pastatai ar patalpos turi būti tiesiogiai susijusi su projekto įgyvendinimu (ne daugiau 10 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G232:G236)","v":0},{"$f":"SUM(H232:H236)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["8.1","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K232*L232","v":0},{"$f":"ROUND(E232*F232,2)","v":0},{"$f":"ROUND(G232*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["8.2","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K233*L233","v":0},{"$f":"ROUND(E233*F233,2)","v":0},0]
["8.3","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.4","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.5","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,null,{"$f":"G10","v":0},{"$f":"H10","v":0}]

{"sheet":"2","index":3,"n_rows":237,"n_cols":19,"rows_kept":237,"cut":false,"hidden":false,"merged":[[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[222,1,222,2],[223,1,223,2],[230,1,230,5],[236,0,236,5],[205,0,211,0],[205,1,211,1],[232,1,232,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[231,1,231,2],[205,8,211,8],[212,1,212,5],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[217,1,217,2],[163,0,169,0],[163,1,169,1],[163,8,169,8],[170,0,176,0],[170,1,176,1],[170,8,176,8],[177,0,183,0],[177,1,183,1],[177,8,183,8],[191,0,197,0],[191,1,197,1],[191,8,197,8],[198,0,204,0],[198,1,204,1],[198,8,204,8],[184,0,190,0],[184,1,190,1],[141,1,141,5],[142,0,148,0],[142,1,148,1],[142,8,148,8],[149,0,155,0],[149,1,155,1],[149,8,155,8],[156,0,162,0],[156,1,162,1],[156,8,162,8],[131,0,135,0],[131,1,135,1],[131,3,135,3],[131,4,135,4],[131,5,135,5],[131,6,135,6],[131,7,135,7],[131,8,135,8],[136,0,140,0],[136,1,140,1],[136,3,140,3],[136,4,140,4],[136,5,140,5],[136,6,140,6],[136,7,140,7],[136,8,140,8],[121,6,125,6],[121,7,125,7],[121,8,125,8],[126,0,130,0],[126,1,130,1],[126,3,130,3],[126,4,130,4],[126,5,130,5],[126,6,130,6],[126,7,130,7],[126,8,130,8],[111,6,115,6],[111,7,115,7],[111,8,115,8],[116,0,120,0],[116,1,120,1],[116,3,120,3],[116,4,120,4],[116,5,120,5],[116,6,120,6],[116,7,120,7],[116,8,120,8],[50,1,50,2],[51,1,51,2],[52,1,52,2],[91,6,95,6],[91,7,95,7],[91,8,95,8],[96,0,100,0],[96,1,100,1],[96,3,100,3],[96,4,100,4],[96,5,100,5],[96,6,100,6],[96,7,100,7],[96,8,100,8],[53,1,53,2],[54,1,54,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[61,1,61,2],[62,1,62,2],[184,8,190,8],[43,1,43,2],[60,1,60,5],[90,1,90,5],[91,0,95,0],[91,1,95,1],[91,3,95,3],[91,4,95,4],[91,5,95,5],[101,0,105,0],[101,1,105,1],[101,3,105,3],[101,4,105,4],[101,5,105,5],[47,1,47,2],[48,1,48,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[49,1,49,2],[101,6,105,6],[101,7,105,7],[101,8,105,8],[106,6,110,6],[106,7,110,7],[106,8,110,8],[111,1,115,1],[111,3,115,3],[5,3,5,8],[8,1,8,2],[9,1,9,5],[11,1,11,2],[12,1,12,2],[21,1,21,5],[22,1,22,2],[23,1,23,2],[24,1,24,2],[20,1,20,2],[31,1,31,2],[32,1,32,5],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[25,1,25,2],[26,1,26,2],[0,3,0,8],[2,0,2,2],[2,3,2,8],[3,3,3,4],[3,5,3,6],[4,0,4,2],[4,3,4,8],[10,1,10,5],[19,1,19,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[83,1,83,2],[84,1,84,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[82,1,82,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[111,4,115,4],[111,5,115,5],[121,0,125,0],[121,1,125,1],[121,3,125,3],[106,0,110,0],[106,1,110,1],[106,3,110,3],[106,4,110,4],[106,5,110,5],[111,0,115,0],[121,4,125,4],[121,5,125,5]]}
[null,null,"MTEP veiklos tipas:"]
[null,null,"Projekto poveiklės Nr.:"]
["Poveiklės pavadinimas:"]
[null,null,"Matavimo vienetas (vnt., kompl. ir pan.):",null,null,"Siektina reikšmė"]
["Juridinio asmens (pareiškėjas, partneris), atsakingo už poveiklės reikšmės siekimą, pavadinimas:"]
[null,null,"Pareiškėjas/partneris (pasirinkti):"]
[null,null,"Finansavimo intensyvumas:"]
[]
["Nr.","Išlaidų pavadinimas",null,"Matavimo vnt.","Kiekis","Vieneto kaina be PVM, Eur","Tinkamų finansuoti išlaidų suma be PVM, Eur","Finansavimo suma, Eur","Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,"Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,{"$f":"G11+G22+G33+G61+G91+G142+G213+G231","v":0},{"$f":"H11+H22+H33+H61+H91+H142+H213+H231","v":0}]
["1","MTEP paslaugos",null,null,null,null,{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
["1.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E12*F12,2)","v":0},{"$f":"ROUND(G12*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["1.2",null,null,null,null,null,{"$f":"ROUND(E13*F13,2)","v":0},0]
["1.3",null,null,null,null,null,0,0]
["1.4",null,null,null,null,null,0,0]
["1.5",null,null,null,null,null,0,0]
["1.6",null,null,null,null,null,0,0]
["1.7",null,null,null,null,null,0,0]
["1.8",null,null,null,null,null,0,0]
["1.9",null,null,null,null,null,0,0]
["1.10",null,null,null,null,null,0,{"$f":"ROUND(G21*$D$7,2)","v":0}]
["2","Konsultavimo ir lygiavertės paslaugos, skirtos vien tik projekto MTEP veiklai",null,null,null,null,{"$f":"SUM(G23:G32)","v":0},{"$f":"SUM(H23:H32)","v":0}]
["2.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E23*F23,2)","v":0},0,"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["2.2",null,null,null,null,null,{"$f":"ROUND(E24*F24,2)","v":0},0]
["2.3",null,null,null,null,null,0,0]
["2.4",null,null,null,null,null,0,0]
["2.5",null,null,null,null,null,0,0]
["2.6",null,null,null,null,null,0,0]
["2.7",null,null,null,null,null,0,0]
["2.8",null,null,null,null,null,0,0]
["2.9",null,null,null,null,null,0,0]
["2.10",null,null,null,null,null,0,0]
["3","Medžiagos, mažavertis inventorius, atsargos ir pan. produktai, priskirtini trumpalaikiam turtui ir tiesiogiai susiję su MTEP veikla",null,null,null,null,{"$f":"SUM(G34:G60)","v":0},{"$f":"SUM(H34:H60)","v":0}]
["3.1","Išlaidų pavadinimas",null,null,null,null,{"$f":"ROUND(E34*F34,2)","v":0},{"$f":"ROUND(G34*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["3.2",null,null,null,null,null,0,0]
["3.3",null,null,null,null,null,0,0]
["3.4",null,null,null,null,null,0,0]
["3.5",null,null,null,null,null,0,0]
["3.6",null,null,null,null,null,0,0]
["3.7",null,null,null,null,null,0,0]
["3.8",null,null,null,null,null,0,0]
["3.9",null,null,null,null,null,0,0]
["3.10",null,null,null,null,null,0,0]
["3.11",null,null,null,null,null,0,0]
["3.12",null,null,null,null,null,0,0]
["3.13",null,null,null,null,null,0,0]
["3.14",null,null,null,null,null,0,0]
["3.15",null,null,null,null,null,0,0]
["3.16",null,null,null,null,null,0,0]
["3.17",null,null,null,null,null,0,0]
["3.18",null,null,null,null,null,0,0]
["3.19",null,null,null,null,null,0,0]
["3.20",null,null,null,null,null,0,0]
["3.21",null,null,null,null,null,0,0]
["3.22",null,null,null,null,null,0,0]
["3.23",null,null,null,null,null,0,0]
["3.24",null,null,null,null,null,0,0]
["3.25",null,null,null,null,null,0,0]
["3.26",null,null,null,null,null,0,0]
["3.27",null,null,null,null,null,0,0]
["4","Projekto MTEP veikloms naudojamo turto (įrangos, prietaisų, įrankių, įrenginių, mašinų ir įrengimų, pastatų ir (ar) patalpų), nusidėvėjimo sąnaudos, jeigu šiam turtui įsigyti nebuvo naudojamos viešosios (įskaitant ir kitų valstybių) lėšos (ne daugiau 50 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G62:G90)","v":0},{"$f":"SUM(H62:H90)","v":0},null,null,"Turto įvedimo į eksploataciją data","Turto įsigijimo vertė, Eur","Turto nudėvėjimo, amortizacijos laikotarpis, mėn.","Numatoma turto likutinė vertė, Eur","1 mėn. nudėvėjimo, amortizacijos suma, Eur","Turto naudojamo projekto reikmėms laikas, mėn.","Turto panaudojimo projekto reikmėms dalis (proc.)","Projektui priskirta turto nusidėvėjimo, amortizacijos suma per projekto laikotarpį, Eur"]
["4.1","Turtas, kurio nusidėvėjimą, amortizaciją prašoma finansuoti",null,null,1,{"$f":"R62","v":0},{"$f":"ROUND(E62*F62,2)","v":0},{"$f":"ROUND(G62*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr.",null,null,null,null,null,{"$f":"IFERROR(ROUND((L62-N62)/M62,2),\"0\")","v":"0"},null,null,{"$f":"O62*P62*Q62","v":0},{"$f":"IF(K62=0,\" \",IF(K62+(M62*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.2",null,null,null,1,{"$f":"R63","v":0},{"$f":"ROUND(E63*F63,2)","v":0},0,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((L63-N63)/M63,2),\"0\")","v":"0"},null,null,{"$f":"O63*P63*Q63","v":0},{"$f":"IF(K63=0,\" \",IF(K63+(M63*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.3",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.4",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.5",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.6",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.7",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.8",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.9",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.10",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.11",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.12",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.13",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.14",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.15",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.16",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.17",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.18",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.19",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.20",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.21",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.22",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.23",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.24",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.25",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.26",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.27",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.28",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.29",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["5","Projektą vykdančio personalo darbo užmokestis ir išlaidos su darbo santykiais susijusiems darbdavio įsipareigojimams",null,null,null,null,{"$f":"SUM(G92:G141)","v":0},{"$f":"SUM(H92:H141)","v":0},null,null,"Faktiškai gaunamas darbo užmokesti už 1 valandą pagal pastarųjų 3-6 mėn. vidurkį, Eur"]
["5.1","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K92:K96),2),\"0\")","v":"0"},{"$f":"ROUND(E92*F92,2)","v":0},{"$f":"ROUND(G92*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[]
[]
[]
[]
["5.2","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K97:K101),2),\"0\")","v":"0"},{"$f":"ROUND(E97*F97,2)","v":0},{"$f":"ROUND(G97*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.3","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K102:K106),2),\"0\")","v":"0"},{"$f":"ROUND(E102*F102,2)","v":0},{"$f":"ROUND(G102*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.4","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K107:K111),2),\"0\")","v":"0"},{"$f":"ROUND(E107*F107,2)","v":0},{"$f":"ROUND(G107*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.5","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K112:K116),2),\"0\")","v":"0"},{"$f":"ROUND(E112*F112,2)","v":0},{"$f":"ROUND(G112*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.6","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K117:K121),2),\"0\")","v":"0"},{"$f":"ROUND(E117*F117,2)","v":0},{"$f":"ROUND(G117*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.7","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K122:K126),2),\"0\")","v":"0"},{"$f":"ROUND(E122*F122,2)","v":0},{"$f":"ROUND(G122*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.8","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K127:K131),2),\"0\")","v":"0"},{"$f":"ROUND(E127*F127,2)","v":0},{"$f":"ROUND(G127*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.9","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K132:K136),2),\"0\")","v":"0"},{"$f":"ROUND(E132*F132,2)","v":0},{"$f":"ROUND(G132*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.10","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K137:K141),2),\"0\")","v":"0"},{"$f":"ROUND(E137*F137,2)","v":0},{"$f":"ROUND(G137*$D$7,2)","v":0}]
[]
[]
[]
[]
["6","Projektą vykdančio personalo komandiruočių išlaidos",null,null,null,null,{"$f":"SUM(G143,G150,G157,G164,G171,G178,G185,G192,G199,G206)","v":0},{"$f":"SUM(H143,H150,H157,H164,H171,H178,H185,H192,H199,H206)","v":0}]
["6.1","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G144:G149)","v":0},{"$f":"ROUND(G143*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E144*F144,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,{"$f":"ROUND(E145*F145,2)","v":0}]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.2","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G151:G156)","v":0},{"$f":"ROUND(G150*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E151*F151,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.3","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G158:G163)","v":0},{"$f":"ROUND(G157*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E158*F158,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.4","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G165:G170)","v":0},{"$f":"ROUND(G164*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E165*F165,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.5","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G172:G177)","v":0},{"$f":"ROUND(G171*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E172*F172,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.6","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G179:G184)","v":0},{"$f":"ROUND(G178*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E179*F179,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.7","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G186:G191)","v":0},{"$f":"ROUND(G185*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E186*F186,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.8","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G193:G198)","v":0},{"$f":"ROUND(G192*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E193*F193,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.9","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G200:G205)","v":0},{"$f":"ROUND(G199*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E200*F200,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.10","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G207:G212)","v":0},{"$f":"ROUND(G206*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E207*F207,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["7","Įrangos nuomos išlaidos, veiklai priskirtos pro rata principu. Įranga turi būti tiesiogiai susijusi su projekto įgyvendinimu",null,null,null,null,{"$f":"SUM(G214:G230)","v":0},{"$f":"SUM(H214:H230)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["7.1","Įrangos pavadinimas",null,"pro rata proc.",null,{"$f":"K214*L214","v":0},{"$f":"ROUND(E214*F214,2)","v":0},{"$f":"ROUND(G214*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["7.2",null,null,"pro rata proc.",null,{"$f":"K215*L215","v":0},0,{"$f":"ROUND(G215*$D$7,2)","v":0}]
["7.3",null,null,"pro rata proc.",null,0,0,0]
["7.4",null,null,"pro rata proc.",null,0,0,0]
["7.5",null,null,"pro rata proc.",null,0,0,0]
["7.6",null,null,"pro rata proc.",null,0,0,0]
["7.7",null,null,"pro rata proc.",null,0,0,0]
["7.8",null,null,"pro rata proc.",null,0,0,0]
["7.9",null,null,"pro rata proc.",null,0,0,0]
["7.10",null,null,"pro rata proc.",null,0,0,0]
["7.11",null,null,"pro rata proc.",null,0,0,0]
["7.12",null,null,"pro rata proc.",null,0,0,0]
["7.13",null,null,"pro rata proc.",null,0,0,0]
["7.14",null,null,"pro rata proc.",null,0,0,0]
["7.15",null,null,"pro rata proc.",null,0,0,0]
["7.16",null,null,"pro rata proc.",null,0,0,0]
["7.17",null,null,"pro rata proc.",null,0,0,0]
["8","Pastatų ar patalpų nuomos išlaidos, veiklai priskirtos pro rata principu. Pastatai ar patalpos turi būti tiesiogiai susijusi su projekto įgyvendinimu (ne daugiau 10 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G232:G236)","v":0},{"$f":"SUM(H232:H236)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["8.1","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K232*L232","v":0},{"$f":"ROUND(E232*F232,2)","v":0},{"$f":"ROUND(G232*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["8.2","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K233*L233","v":0},{"$f":"ROUND(E233*F233,2)","v":0},0]
["8.3","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.4","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.5","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,null,{"$f":"G10","v":0},{"$f":"H10","v":0}]

{"sheet":"3","index":4,"n_rows":237,"n_cols":19,"rows_kept":237,"cut":false,"hidden":false,"merged":[[236,0,236,5],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,5],[231,1,231,2],[232,1,232,2],[233,1,233,2],[101,6,105,6],[101,7,105,7],[101,8,105,8],[106,0,110,0],[106,1,110,1],[106,3,110,3],[106,4,110,4],[106,5,110,5],[106,6,110,6],[106,7,110,7],[106,8,110,8],[91,6,95,6],[91,7,95,7],[91,8,95,8],[96,0,100,0],[96,1,100,1],[96,3,100,3],[96,4,100,4],[96,5,100,5],[96,6,100,6],[96,7,100,7],[96,8,100,8],[5,3,5,8],[8,1,8,2],[9,1,9,5],[11,1,11,2],[12,1,12,2],[0,3,0,8],[2,0,2,2],[2,3,2,8],[3,3,3,4],[3,5,3,6],[4,0,4,2],[4,3,4,8],[10,1,10,5],[19,1,19,2],[21,1,21,5],[22,1,22,2],[23,1,23,2],[24,1,24,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[20,1,20,2],[31,1,31,2],[32,1,32,5],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[60,1,60,5],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[83,1,83,2],[84,1,84,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[82,1,82,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,5],[111,0,115,0],[111,1,115,1],[111,3,115,3],[111,4,115,4],[111,5,115,5],[91,0,95,0],[91,1,95,1],[91,3,95,3],[91,4,95,4],[91,5,95,5],[101,0,105,0],[101,1,105,1],[101,3,105,3],[101,4,105,4],[101,5,105,5],[116,0,120,0],[116,1,120,1],[116,3,120,3],[116,4,120,4],[116,5,120,5],[111,6,115,6],[111,7,115,7],[111,8,115,8],[116,6,120,6],[116,7,120,7],[116,8,120,8],[121,0,125,0],[121,1,125,1],[121,3,125,3],[121,4,125,4],[121,5,125,5],[121,6,125,6],[121,7,125,7],[121,8,125,8],[126,0,130,0],[126,1,130,1],[126,3,130,3],[126,4,130,4],[126,5,130,5],[126,6,130,6],[126,7,130,7],[126,8,130,8],[131,0,135,0],[131,1,135,1],[131,3,135,3],[131,4,135,4],[131,5,135,5],[131,6,135,6],[131,7,135,7],[131,8,135,8],[136,0,140,0],[136,1,140,1],[136,3,140,3],[136,4,140,4],[136,5,140,5],[136,6,140,6],[136,7,140,7],[136,8,140,8],[141,1,141,5],[142,0,148,0],[142,1,148,1],[142,8,148,8],[149,0,155,0],[149,1,155,1],[149,8,155,8],[156,0,162,0],[156,1,162,1],[156,8,162,8],[163,0,169,0],[163,1,169,1],[163,8,169,8],[170,0,176,0],[170,1,176,1],[170,8,176,8],[198,0,204,0],[198,1,204,1],[198,8,204,8],[177,0,183,0],[177,1,183,1],[177,8,183,8],[184,0,190,0],[184,1,190,1],[184,8,190,8],[191,0,197,0],[191,1,197,1],[191,8,197,8],[205,0,211,0],[205,1,211,1],[205,8,211,8],[212,1,212,5],[235,1,235,2],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[222,1,222,2],[223,1,223,2],[224,1,224,2],[234,1,234,2]]}
[null,null,"MTEP veiklos tipas:"]
[null,null,"Projekto poveiklės Nr.:"]
["Poveiklės pavadinimas:"]
[null,null,"Matavimo vienetas (vnt., kompl. ir pan.):",null,null,"Siektina reikšmė"]
["Juridinio asmens (pareiškėjas, partneris), atsakingo už poveiklės reikšmės siekimą, pavadinimas:"]
[null,null,"Pareiškėjas/partneris (pasirinkti):"]
[null,null,"Finansavimo intensyvumas:"]
[]
["Nr.","Išlaidų pavadinimas",null,"Matavimo vnt.","Kiekis","Vieneto kaina be PVM, Eur","Tinkamų finansuoti išlaidų suma be PVM, Eur","Finansavimo suma, Eur","Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,"Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,{"$f":"G11+G22+G33+G61+G91+G142+G213+G231","v":0},{"$f":"H11+H22+H33+H61+H91+H142+H213+H231","v":0}]
["1","MTEP paslaugos",null,null,null,null,{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
["1.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E12*F12,2)","v":0},{"$f":"ROUND(G12*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["1.2",null,null,null,null,null,{"$f":"ROUND(E13*F13,2)","v":0},0]
["1.3",null,null,null,null,null,0,0]
["1.4",null,null,null,null,null,0,0]
["1.5",null,null,null,null,null,0,0]
["1.6",null,null,null,null,null,0,0]
["1.7",null,null,null,null,null,0,0]
["1.8",null,null,null,null,null,0,0]
["1.9",null,null,null,null,null,0,0]
["1.10",null,null,null,null,null,0,{"$f":"ROUND(G21*$D$7,2)","v":0}]
["2","Konsultavimo ir lygiavertės paslaugos, skirtos vien tik projekto MTEP veiklai",null,null,null,null,{"$f":"SUM(G23:G32)","v":0},{"$f":"SUM(H23:H32)","v":0}]
["2.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E23*F23,2)","v":0},0,"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["2.2",null,null,null,null,null,{"$f":"ROUND(E24*F24,2)","v":0},0]
["2.3",null,null,null,null,null,0,0]
["2.4",null,null,null,null,null,0,0]
["2.5",null,null,null,null,null,0,0]
["2.6",null,null,null,null,null,0,0]
["2.7",null,null,null,null,null,0,0]
["2.8",null,null,null,null,null,0,0]
["2.9",null,null,null,null,null,0,0]
["2.10",null,null,null,null,null,0,0]
["3","Medžiagos, mažavertis inventorius, atsargos ir pan. produktai, priskirtini trumpalaikiam turtui ir tiesiogiai susiję su MTEP veikla",null,null,null,null,{"$f":"SUM(G34:G60)","v":0},{"$f":"SUM(H34:H60)","v":0}]
["3.1","Išlaidų pavadinimas",null,null,null,null,{"$f":"ROUND(E34*F34,2)","v":0},{"$f":"ROUND(G34*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["3.2",null,null,null,null,null,0,0]
["3.3",null,null,null,null,null,0,0]
["3.4",null,null,null,null,null,0,0]
["3.5",null,null,null,null,null,0,0]
["3.6",null,null,null,null,null,0,0]
["3.7",null,null,null,null,null,0,0]
["3.8",null,null,null,null,null,0,0]
["3.9",null,null,null,null,null,0,0]
["3.10",null,null,null,null,null,0,0]
["3.11",null,null,null,null,null,0,0]
["3.12",null,null,null,null,null,0,0]
["3.13",null,null,null,null,null,0,0]
["3.14",null,null,null,null,null,0,0]
["3.15",null,null,null,null,null,0,0]
["3.16",null,null,null,null,null,0,0]
["3.17",null,null,null,null,null,0,0]
["3.18",null,null,null,null,null,0,0]
["3.19",null,null,null,null,null,0,0]
["3.20",null,null,null,null,null,0,0]
["3.21",null,null,null,null,null,0,0]
["3.22",null,null,null,null,null,0,0]
["3.23",null,null,null,null,null,0,0]
["3.24",null,null,null,null,null,0,0]
["3.25",null,null,null,null,null,0,0]
["3.26",null,null,null,null,null,0,0]
["3.27",null,null,null,null,null,0,0]
["4","Projekto MTEP veikloms naudojamo turto (įrangos, prietaisų, įrankių, įrenginių, mašinų ir įrengimų, pastatų ir (ar) patalpų), nusidėvėjimo sąnaudos, jeigu šiam turtui įsigyti nebuvo naudojamos viešosios (įskaitant ir kitų valstybių) lėšos (ne daugiau 50 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G62:G90)","v":0},{"$f":"SUM(H62:H90)","v":0},null,null,"Turto įvedimo į eksploataciją data","Turto įsigijimo vertė, Eur","Turto nudėvėjimo, amortizacijos laikotarpis, mėn.","Numatoma turto likutinė vertė, Eur","1 mėn. nudėvėjimo, amortizacijos suma, Eur","Turto naudojamo projekto reikmėms laikas, mėn.","Turto panaudojimo projekto reikmėms dalis (proc.)","Projektui priskirta turto nusidėvėjimo, amortizacijos suma per projekto laikotarpį, Eur"]
["4.1","Turtas, kurio nusidėvėjimą, amortizaciją prašoma finansuoti",null,null,1,{"$f":"R62","v":0},{"$f":"ROUND(E62*F62,2)","v":0},{"$f":"ROUND(G62*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr.",null,null,null,null,null,{"$f":"IFERROR(ROUND((L62-N62)/M62,2),\"0\")","v":"0"},null,null,{"$f":"O62*P62*Q62","v":0},{"$f":"IF(K62=0,\" \",IF(K62+(M62*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.2",null,null,null,1,{"$f":"R63","v":0},{"$f":"ROUND(E63*F63,2)","v":0},0,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((L63-N63)/M63,2),\"0\")","v":"0"},null,null,{"$f":"O63*P63*Q63","v":0},{"$f":"IF(K63=0,\" \",IF(K63+(M63*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.3",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.4",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.5",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.6",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.7",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.8",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.9",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.10",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.11",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.12",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.13",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.14",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.15",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.16",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.17",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.18",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.19",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.20",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.21",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.22",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.23",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.24",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.25",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.26",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.27",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.28",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.29",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["5","Projektą vykdančio personalo darbo užmokestis ir išlaidos su darbo santykiais susijusiems darbdavio įsipareigojimams",null,null,null,null,{"$f":"SUM(G92:G141)","v":0},{"$f":"SUM(H92:H141)","v":0},null,null,"Faktiškai gaunamas darbo užmokesti už 1 valandą pagal pastarųjų 3-6 mėn. vidurkį, Eur"]
["5.1","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K92:K96),2),\"0\")","v":"0"},{"$f":"ROUND(E92*F92,2)","v":0},{"$f":"ROUND(G92*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[]
[]
[]
[]
["5.2","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K97:K101),2),\"0\")","v":"0"},{"$f":"ROUND(E97*F97,2)","v":0},{"$f":"ROUND(G97*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.3","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K102:K106),2),\"0\")","v":"0"},{"$f":"ROUND(E102*F102,2)","v":0},{"$f":"ROUND(G102*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.4","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K107:K111),2),\"0\")","v":"0"},{"$f":"ROUND(E107*F107,2)","v":0},{"$f":"ROUND(G107*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.5","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K112:K116),2),\"0\")","v":"0"},{"$f":"ROUND(E112*F112,2)","v":0},{"$f":"ROUND(G112*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.6","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K117:K121),2),\"0\")","v":"0"},{"$f":"ROUND(E117*F117,2)","v":0},{"$f":"ROUND(G117*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.7","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K122:K126),2),\"0\")","v":"0"},{"$f":"ROUND(E122*F122,2)","v":0},{"$f":"ROUND(G122*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.8","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K127:K131),2),\"0\")","v":"0"},{"$f":"ROUND(E127*F127,2)","v":0},{"$f":"ROUND(G127*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.9","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K132:K136),2),\"0\")","v":"0"},{"$f":"ROUND(E132*F132,2)","v":0},{"$f":"ROUND(G132*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.10","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K137:K141),2),\"0\")","v":"0"},{"$f":"ROUND(E137*F137,2)","v":0},{"$f":"ROUND(G137*$D$7,2)","v":0}]
[]
[]
[]
[]
["6","Projektą vykdančio personalo komandiruočių išlaidos",null,null,null,null,{"$f":"SUM(G143,G150,G157,G164,G171,G178,G185,G192,G199,G206)","v":0},{"$f":"SUM(H143,H150,H157,H164,H171,H178,H185,H192,H199,H206)","v":0}]
["6.1","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G144:G149)","v":0},{"$f":"ROUND(G143*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E144*F144,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,{"$f":"ROUND(E145*F145,2)","v":0}]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.2","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G151:G156)","v":0},{"$f":"ROUND(G150*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E151*F151,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.3","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G158:G163)","v":0},{"$f":"ROUND(G157*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E158*F158,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.4","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G165:G170)","v":0},{"$f":"ROUND(G164*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E165*F165,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.5","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G172:G177)","v":0},{"$f":"ROUND(G171*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E172*F172,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.6","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G179:G184)","v":0},{"$f":"ROUND(G178*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E179*F179,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.7","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G186:G191)","v":0},{"$f":"ROUND(G185*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E186*F186,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.8","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G193:G198)","v":0},{"$f":"ROUND(G192*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E193*F193,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.9","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G200:G205)","v":0},{"$f":"ROUND(G199*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E200*F200,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.10","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G207:G212)","v":0},{"$f":"ROUND(G206*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E207*F207,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["7","Įrangos nuomos išlaidos, veiklai priskirtos pro rata principu. Įranga turi būti tiesiogiai susijusi su projekto įgyvendinimu",null,null,null,null,{"$f":"SUM(G214:G230)","v":0},{"$f":"SUM(H214:H230)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["7.1","Įrangos pavadinimas",null,"pro rata proc.",null,{"$f":"K214*L214","v":0},{"$f":"ROUND(E214*F214,2)","v":0},{"$f":"ROUND(G214*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["7.2",null,null,"pro rata proc.",null,{"$f":"K215*L215","v":0},0,{"$f":"ROUND(G215*$D$7,2)","v":0}]
["7.3",null,null,"pro rata proc.",null,0,0,0]
["7.4",null,null,"pro rata proc.",null,0,0,0]
["7.5",null,null,"pro rata proc.",null,0,0,0]
["7.6",null,null,"pro rata proc.",null,0,0,0]
["7.7",null,null,"pro rata proc.",null,0,0,0]
["7.8",null,null,"pro rata proc.",null,0,0,0]
["7.9",null,null,"pro rata proc.",null,0,0,0]
["7.10",null,null,"pro rata proc.",null,0,0,0]
["7.11",null,null,"pro rata proc.",null,0,0,0]
["7.12",null,null,"pro rata proc.",null,0,0,0]
["7.13",null,null,"pro rata proc.",null,0,0,0]
["7.14",null,null,"pro rata proc.",null,0,0,0]
["7.15",null,null,"pro rata proc.",null,0,0,0]
["7.16",null,null,"pro rata proc.",null,0,0,0]
["7.17",null,null,"pro rata proc.",null,0,0,0]
["8","Pastatų ar patalpų nuomos išlaidos, veiklai priskirtos pro rata principu. Pastatai ar patalpos turi būti tiesiogiai susijusi su projekto įgyvendinimu (ne daugiau 10 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G232:G236)","v":0},{"$f":"SUM(H232:H236)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["8.1","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K232*L232","v":0},{"$f":"ROUND(E232*F232,2)","v":0},{"$f":"ROUND(G232*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["8.2","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K233*L233","v":0},{"$f":"ROUND(E233*F233,2)","v":0},0]
["8.3","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.4","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.5","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,null,{"$f":"G10","v":0},{"$f":"H10","v":0}]

{"sheet":"4","index":5,"n_rows":237,"n_cols":19,"rows_kept":237,"cut":false,"hidden":false,"merged":[[236,0,236,5],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,5],[231,1,231,2],[232,1,232,2],[233,1,233,2],[101,6,105,6],[101,7,105,7],[101,8,105,8],[106,0,110,0],[106,1,110,1],[106,3,110,3],[106,4,110,4],[106,5,110,5],[106,6,110,6],[106,7,110,7],[106,8,110,8],[91,6,95,6],[91,7,95,7],[91,8,95,8],[96,0,100,0],[96,1,100,1],[96,3,100,3],[96,4,100,4],[96,5,100,5],[96,6,100,6],[96,7,100,7],[96,8,100,8],[5,3,5,8],[8,1,8,2],[9,1,9,5],[11,1,11,2],[12,1,12,2],[0,3,0,8],[2,0,2,2],[2,3,2,8],[3,3,3,4],[3,5,3,6],[4,0,4,2],[4,3,4,8],[10,1,10,5],[19,1,19,2],[21,1,21,5],[22,1,22,2],[23,1,23,2],[24,1,24,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[20,1,20,2],[31,1,31,2],[32,1,32,5],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[60,1,60,5],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[83,1,83,2],[84,1,84,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[82,1,82,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,5],[111,0,115,0],[111,1,115,1],[111,3,115,3],[111,4,115,4],[111,5,115,5],[91,0,95,0],[91,1,95,1],[91,3,95,3],[91,4,95,4],[91,5,95,5],[101,0,105,0],[101,1,105,1],[101,3,105,3],[101,4,105,4],[101,5,105,5],[116,0,120,0],[116,1,120,1],[116,3,120,3],[116,4,120,4],[116,5,120,5],[111,6,115,6],[111,7,115,7],[111,8,115,8],[116,6,120,6],[116,7,120,7],[116,8,120,8],[121,0,125,0],[121,1,125,1],[121,3,125,3],[121,4,125,4],[121,5,125,5],[121,6,125,6],[121,7,125,7],[121,8,125,8],[126,0,130,0],[126,1,130,1],[126,3,130,3],[126,4,130,4],[126,5,130,5],[126,6,130,6],[126,7,130,7],[126,8,130,8],[131,0,135,0],[131,1,135,1],[131,3,135,3],[131,4,135,4],[131,5,135,5],[131,6,135,6],[131,7,135,7],[131,8,135,8],[136,0,140,0],[136,1,140,1],[136,3,140,3],[136,4,140,4],[136,5,140,5],[136,6,140,6],[136,7,140,7],[136,8,140,8],[141,1,141,5],[142,0,148,0],[142,1,148,1],[142,8,148,8],[149,0,155,0],[149,1,155,1],[149,8,155,8],[156,0,162,0],[156,1,162,1],[156,8,162,8],[163,0,169,0],[163,1,169,1],[163,8,169,8],[170,0,176,0],[170,1,176,1],[170,8,176,8],[198,0,204,0],[198,1,204,1],[198,8,204,8],[177,0,183,0],[177,1,183,1],[177,8,183,8],[184,0,190,0],[184,1,190,1],[184,8,190,8],[191,0,197,0],[191,1,197,1],[191,8,197,8],[205,0,211,0],[205,1,211,1],[205,8,211,8],[212,1,212,5],[235,1,235,2],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[222,1,222,2],[223,1,223,2],[224,1,224,2],[234,1,234,2]]}
[null,null,"MTEP veiklos tipas:"]
[null,null,"Projekto poveiklės Nr.:"]
["Poveiklės pavadinimas:"]
[null,null,"Matavimo vienetas (vnt., kompl. ir pan.):",null,null,"Siektina reikšmė"]
["Juridinio asmens (pareiškėjas, partneris), atsakingo už poveiklės reikšmės siekimą, pavadinimas:"]
[null,null,"Pareiškėjas/partneris (pasirinkti):"]
[null,null,"Finansavimo intensyvumas:"]
[]
["Nr.","Išlaidų pavadinimas",null,"Matavimo vnt.","Kiekis","Vieneto kaina be PVM, Eur","Tinkamų finansuoti išlaidų suma be PVM, Eur","Finansavimo suma, Eur","Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,"Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,{"$f":"G11+G22+G33+G61+G91+G142+G213+G231","v":0},{"$f":"H11+H22+H33+H61+H91+H142+H213+H231","v":0}]
["1","MTEP paslaugos",null,null,null,null,{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
["1.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E12*F12,2)","v":0},{"$f":"ROUND(G12*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["1.2",null,null,null,null,null,{"$f":"ROUND(E13*F13,2)","v":0},0]
["1.3",null,null,null,null,null,0,0]
["1.4",null,null,null,null,null,0,0]
["1.5",null,null,null,null,null,0,0]
["1.6",null,null,null,null,null,0,0]
["1.7",null,null,null,null,null,0,0]
["1.8",null,null,null,null,null,0,0]
["1.9",null,null,null,null,null,0,0]
["1.10",null,null,null,null,null,0,{"$f":"ROUND(G21*$D$7,2)","v":0}]
["2","Konsultavimo ir lygiavertės paslaugos, skirtos vien tik projekto MTEP veiklai",null,null,null,null,{"$f":"SUM(G23:G32)","v":0},{"$f":"SUM(H23:H32)","v":0}]
["2.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E23*F23,2)","v":0},0,"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["2.2",null,null,null,null,null,{"$f":"ROUND(E24*F24,2)","v":0},0]
["2.3",null,null,null,null,null,0,0]
["2.4",null,null,null,null,null,0,0]
["2.5",null,null,null,null,null,0,0]
["2.6",null,null,null,null,null,0,0]
["2.7",null,null,null,null,null,0,0]
["2.8",null,null,null,null,null,0,0]
["2.9",null,null,null,null,null,0,0]
["2.10",null,null,null,null,null,0,0]
["3","Medžiagos, mažavertis inventorius, atsargos ir pan. produktai, priskirtini trumpalaikiam turtui ir tiesiogiai susiję su MTEP veikla",null,null,null,null,{"$f":"SUM(G34:G60)","v":0},{"$f":"SUM(H34:H60)","v":0}]
["3.1","Išlaidų pavadinimas",null,null,null,null,{"$f":"ROUND(E34*F34,2)","v":0},{"$f":"ROUND(G34*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["3.2",null,null,null,null,null,0,0]
["3.3",null,null,null,null,null,0,0]
["3.4",null,null,null,null,null,0,0]
["3.5",null,null,null,null,null,0,0]
["3.6",null,null,null,null,null,0,0]
["3.7",null,null,null,null,null,0,0]
["3.8",null,null,null,null,null,0,0]
["3.9",null,null,null,null,null,0,0]
["3.10",null,null,null,null,null,0,0]
["3.11",null,null,null,null,null,0,0]
["3.12",null,null,null,null,null,0,0]
["3.13",null,null,null,null,null,0,0]
["3.14",null,null,null,null,null,0,0]
["3.15",null,null,null,null,null,0,0]
["3.16",null,null,null,null,null,0,0]
["3.17",null,null,null,null,null,0,0]
["3.18",null,null,null,null,null,0,0]
["3.19",null,null,null,null,null,0,0]
["3.20",null,null,null,null,null,0,0]
["3.21",null,null,null,null,null,0,0]
["3.22",null,null,null,null,null,0,0]
["3.23",null,null,null,null,null,0,0]
["3.24",null,null,null,null,null,0,0]
["3.25",null,null,null,null,null,0,0]
["3.26",null,null,null,null,null,0,0]
["3.27",null,null,null,null,null,0,0]
["4","Projekto MTEP veikloms naudojamo turto (įrangos, prietaisų, įrankių, įrenginių, mašinų ir įrengimų, pastatų ir (ar) patalpų), nusidėvėjimo sąnaudos, jeigu šiam turtui įsigyti nebuvo naudojamos viešosios (įskaitant ir kitų valstybių) lėšos (ne daugiau 50 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G62:G90)","v":0},{"$f":"SUM(H62:H90)","v":0},null,null,"Turto įvedimo į eksploataciją data","Turto įsigijimo vertė, Eur","Turto nudėvėjimo, amortizacijos laikotarpis, mėn.","Numatoma turto likutinė vertė, Eur","1 mėn. nudėvėjimo, amortizacijos suma, Eur","Turto naudojamo projekto reikmėms laikas, mėn.","Turto panaudojimo projekto reikmėms dalis (proc.)","Projektui priskirta turto nusidėvėjimo, amortizacijos suma per projekto laikotarpį, Eur"]
["4.1","Turtas, kurio nusidėvėjimą, amortizaciją prašoma finansuoti",null,null,1,{"$f":"R62","v":0},{"$f":"ROUND(E62*F62,2)","v":0},{"$f":"ROUND(G62*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr.",null,null,null,null,null,{"$f":"IFERROR(ROUND((L62-N62)/M62,2),\"0\")","v":"0"},null,null,{"$f":"O62*P62*Q62","v":0},{"$f":"IF(K62=0,\" \",IF(K62+(M62*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.2",null,null,null,1,{"$f":"R63","v":0},{"$f":"ROUND(E63*F63,2)","v":0},0,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((L63-N63)/M63,2),\"0\")","v":"0"},null,null,{"$f":"O63*P63*Q63","v":0},{"$f":"IF(K63=0,\" \",IF(K63+(M63*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.3",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.4",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.5",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.6",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.7",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.8",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.9",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.10",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.11",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.12",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.13",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.14",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.15",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.16",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.17",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.18",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.19",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.20",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.21",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.22",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.23",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.24",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.25",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.26",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.27",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.28",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.29",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["5","Projektą vykdančio personalo darbo užmokestis ir išlaidos su darbo santykiais susijusiems darbdavio įsipareigojimams",null,null,null,null,{"$f":"SUM(G92:G141)","v":0},{"$f":"SUM(H92:H141)","v":0},null,null,"Faktiškai gaunamas darbo užmokesti už 1 valandą pagal pastarųjų 3-6 mėn. vidurkį, Eur"]
["5.1","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K92:K96),2),\"0\")","v":"0"},{"$f":"ROUND(E92*F92,2)","v":0},{"$f":"ROUND(G92*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[]
[]
[]
[]
["5.2","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K97:K101),2),\"0\")","v":"0"},{"$f":"ROUND(E97*F97,2)","v":0},{"$f":"ROUND(G97*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.3","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K102:K106),2),\"0\")","v":"0"},{"$f":"ROUND(E102*F102,2)","v":0},{"$f":"ROUND(G102*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.4","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K107:K111),2),\"0\")","v":"0"},{"$f":"ROUND(E107*F107,2)","v":0},{"$f":"ROUND(G107*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.5","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K112:K116),2),\"0\")","v":"0"},{"$f":"ROUND(E112*F112,2)","v":0},{"$f":"ROUND(G112*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.6","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K117:K121),2),\"0\")","v":"0"},{"$f":"ROUND(E117*F117,2)","v":0},{"$f":"ROUND(G117*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.7","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K122:K126),2),\"0\")","v":"0"},{"$f":"ROUND(E122*F122,2)","v":0},{"$f":"ROUND(G122*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.8","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K127:K131),2),\"0\")","v":"0"},{"$f":"ROUND(E127*F127,2)","v":0},{"$f":"ROUND(G127*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.9","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K132:K136),2),\"0\")","v":"0"},{"$f":"ROUND(E132*F132,2)","v":0},{"$f":"ROUND(G132*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.10","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K137:K141),2),\"0\")","v":"0"},{"$f":"ROUND(E137*F137,2)","v":0},{"$f":"ROUND(G137*$D$7,2)","v":0}]
[]
[]
[]
[]
["6","Projektą vykdančio personalo komandiruočių išlaidos",null,null,null,null,{"$f":"SUM(G143,G150,G157,G164,G171,G178,G185,G192,G199,G206)","v":0},{"$f":"SUM(H143,H150,H157,H164,H171,H178,H185,H192,H199,H206)","v":0}]
["6.1","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G144:G149)","v":0},{"$f":"ROUND(G143*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E144*F144,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,{"$f":"ROUND(E145*F145,2)","v":0}]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.2","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G151:G156)","v":0},{"$f":"ROUND(G150*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E151*F151,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.3","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G158:G163)","v":0},{"$f":"ROUND(G157*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E158*F158,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.4","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G165:G170)","v":0},{"$f":"ROUND(G164*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E165*F165,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.5","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G172:G177)","v":0},{"$f":"ROUND(G171*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E172*F172,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.6","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G179:G184)","v":0},{"$f":"ROUND(G178*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E179*F179,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.7","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G186:G191)","v":0},{"$f":"ROUND(G185*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E186*F186,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.8","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G193:G198)","v":0},{"$f":"ROUND(G192*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E193*F193,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.9","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G200:G205)","v":0},{"$f":"ROUND(G199*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E200*F200,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.10","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G207:G212)","v":0},{"$f":"ROUND(G206*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E207*F207,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["7","Įrangos nuomos išlaidos, veiklai priskirtos pro rata principu. Įranga turi būti tiesiogiai susijusi su projekto įgyvendinimu",null,null,null,null,{"$f":"SUM(G214:G230)","v":0},{"$f":"SUM(H214:H230)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["7.1","Įrangos pavadinimas",null,"pro rata proc.",null,{"$f":"K214*L214","v":0},{"$f":"ROUND(E214*F214,2)","v":0},{"$f":"ROUND(G214*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["7.2",null,null,"pro rata proc.",null,{"$f":"K215*L215","v":0},0,{"$f":"ROUND(G215*$D$7,2)","v":0}]
["7.3",null,null,"pro rata proc.",null,0,0,0]
["7.4",null,null,"pro rata proc.",null,0,0,0]
["7.5",null,null,"pro rata proc.",null,0,0,0]
["7.6",null,null,"pro rata proc.",null,0,0,0]
["7.7",null,null,"pro rata proc.",null,0,0,0]
["7.8",null,null,"pro rata proc.",null,0,0,0]
["7.9",null,null,"pro rata proc.",null,0,0,0]
["7.10",null,null,"pro rata proc.",null,0,0,0]
["7.11",null,null,"pro rata proc.",null,0,0,0]
["7.12",null,null,"pro rata proc.",null,0,0,0]
["7.13",null,null,"pro rata proc.",null,0,0,0]
["7.14",null,null,"pro rata proc.",null,0,0,0]
["7.15",null,null,"pro rata proc.",null,0,0,0]
["7.16",null,null,"pro rata proc.",null,0,0,0]
["7.17",null,null,"pro rata proc.",null,0,0,0]
["8","Pastatų ar patalpų nuomos išlaidos, veiklai priskirtos pro rata principu. Pastatai ar patalpos turi būti tiesiogiai susijusi su projekto įgyvendinimu (ne daugiau 10 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G232:G236)","v":0},{"$f":"SUM(H232:H236)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["8.1","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K232*L232","v":0},{"$f":"ROUND(E232*F232,2)","v":0},{"$f":"ROUND(G232*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["8.2","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K233*L233","v":0},{"$f":"ROUND(E233*F233,2)","v":0},0]
["8.3","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.4","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.5","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,null,{"$f":"G10","v":0},{"$f":"H10","v":0}]

{"sheet":"5","index":6,"n_rows":237,"n_cols":19,"rows_kept":237,"cut":false,"hidden":false,"merged":[[236,0,236,5],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,5],[231,1,231,2],[232,1,232,2],[233,1,233,2],[101,6,105,6],[101,7,105,7],[101,8,105,8],[106,0,110,0],[106,1,110,1],[106,3,110,3],[106,4,110,4],[106,5,110,5],[106,6,110,6],[106,7,110,7],[106,8,110,8],[91,6,95,6],[91,7,95,7],[91,8,95,8],[96,0,100,0],[96,1,100,1],[96,3,100,3],[96,4,100,4],[96,5,100,5],[96,6,100,6],[96,7,100,7],[96,8,100,8],[5,3,5,8],[8,1,8,2],[9,1,9,5],[11,1,11,2],[12,1,12,2],[0,3,0,8],[2,0,2,2],[2,3,2,8],[3,3,3,4],[3,5,3,6],[4,0,4,2],[4,3,4,8],[10,1,10,5],[19,1,19,2],[21,1,21,5],[22,1,22,2],[23,1,23,2],[24,1,24,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[20,1,20,2],[31,1,31,2],[32,1,32,5],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[60,1,60,5],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[83,1,83,2],[84,1,84,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[82,1,82,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,5],[111,0,115,0],[111,1,115,1],[111,3,115,3],[111,4,115,4],[111,5,115,5],[91,0,95,0],[91,1,95,1],[91,3,95,3],[91,4,95,4],[91,5,95,5],[101,0,105,0],[101,1,105,1],[101,3,105,3],[101,4,105,4],[101,5,105,5],[116,0,120,0],[116,1,120,1],[116,3,120,3],[116,4,120,4],[116,5,120,5],[111,6,115,6],[111,7,115,7],[111,8,115,8],[116,6,120,6],[116,7,120,7],[116,8,120,8],[121,0,125,0],[121,1,125,1],[121,3,125,3],[121,4,125,4],[121,5,125,5],[121,6,125,6],[121,7,125,7],[121,8,125,8],[126,0,130,0],[126,1,130,1],[126,3,130,3],[126,4,130,4],[126,5,130,5],[126,6,130,6],[126,7,130,7],[126,8,130,8],[131,0,135,0],[131,1,135,1],[131,3,135,3],[131,4,135,4],[131,5,135,5],[131,6,135,6],[131,7,135,7],[131,8,135,8],[136,0,140,0],[136,1,140,1],[136,3,140,3],[136,4,140,4],[136,5,140,5],[136,6,140,6],[136,7,140,7],[136,8,140,8],[141,1,141,5],[142,0,148,0],[142,1,148,1],[142,8,148,8],[149,0,155,0],[149,1,155,1],[149,8,155,8],[156,0,162,0],[156,1,162,1],[156,8,162,8],[163,0,169,0],[163,1,169,1],[163,8,169,8],[170,0,176,0],[170,1,176,1],[170,8,176,8],[198,0,204,0],[198,1,204,1],[198,8,204,8],[177,0,183,0],[177,1,183,1],[177,8,183,8],[184,0,190,0],[184,1,190,1],[184,8,190,8],[191,0,197,0],[191,1,197,1],[191,8,197,8],[205,0,211,0],[205,1,211,1],[205,8,211,8],[212,1,212,5],[235,1,235,2],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[222,1,222,2],[223,1,223,2],[224,1,224,2],[234,1,234,2]]}
[null,null,"MTEP veiklos tipas:"]
[null,null,"Projekto poveiklės Nr.:"]
["Poveiklės pavadinimas:"]
[null,null,"Matavimo vienetas (vnt., kompl. ir pan.):",null,null,"Siektina reikšmė"]
["Juridinio asmens (pareiškėjas, partneris), atsakingo už poveiklės reikšmės siekimą, pavadinimas:"]
[null,null,"Pareiškėjas/partneris (pasirinkti):"]
[null,null,"Finansavimo intensyvumas:"]
[]
["Nr.","Išlaidų pavadinimas",null,"Matavimo vnt.","Kiekis","Vieneto kaina be PVM, Eur","Tinkamų finansuoti išlaidų suma be PVM, Eur","Finansavimo suma, Eur","Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,"Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,{"$f":"G11+G22+G33+G61+G91+G142+G213+G231","v":0},{"$f":"H11+H22+H33+H61+H91+H142+H213+H231","v":0}]
["1","MTEP paslaugos",null,null,null,null,{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
["1.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E12*F12,2)","v":0},{"$f":"ROUND(G12*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["1.2",null,null,null,null,null,{"$f":"ROUND(E13*F13,2)","v":0},0]
["1.3",null,null,null,null,null,0,0]
["1.4",null,null,null,null,null,0,0]
["1.5",null,null,null,null,null,0,0]
["1.6",null,null,null,null,null,0,0]
["1.7",null,null,null,null,null,0,0]
["1.8",null,null,null,null,null,0,0]
["1.9",null,null,null,null,null,0,0]
["1.10",null,null,null,null,null,0,{"$f":"ROUND(G21*$D$7,2)","v":0}]
["2","Konsultavimo ir lygiavertės paslaugos, skirtos vien tik projekto MTEP veiklai",null,null,null,null,{"$f":"SUM(G23:G32)","v":0},{"$f":"SUM(H23:H32)","v":0}]
["2.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E23*F23,2)","v":0},0,"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["2.2",null,null,null,null,null,{"$f":"ROUND(E24*F24,2)","v":0},0]
["2.3",null,null,null,null,null,0,0]
["2.4",null,null,null,null,null,0,0]
["2.5",null,null,null,null,null,0,0]
["2.6",null,null,null,null,null,0,0]
["2.7",null,null,null,null,null,0,0]
["2.8",null,null,null,null,null,0,0]
["2.9",null,null,null,null,null,0,0]
["2.10",null,null,null,null,null,0,0]
["3","Medžiagos, mažavertis inventorius, atsargos ir pan. produktai, priskirtini trumpalaikiam turtui ir tiesiogiai susiję su MTEP veikla",null,null,null,null,{"$f":"SUM(G34:G60)","v":0},{"$f":"SUM(H34:H60)","v":0}]
["3.1","Išlaidų pavadinimas",null,null,null,null,{"$f":"ROUND(E34*F34,2)","v":0},{"$f":"ROUND(G34*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["3.2",null,null,null,null,null,0,0]
["3.3",null,null,null,null,null,0,0]
["3.4",null,null,null,null,null,0,0]
["3.5",null,null,null,null,null,0,0]
["3.6",null,null,null,null,null,0,0]
["3.7",null,null,null,null,null,0,0]
["3.8",null,null,null,null,null,0,0]
["3.9",null,null,null,null,null,0,0]
["3.10",null,null,null,null,null,0,0]
["3.11",null,null,null,null,null,0,0]
["3.12",null,null,null,null,null,0,0]
["3.13",null,null,null,null,null,0,0]
["3.14",null,null,null,null,null,0,0]
["3.15",null,null,null,null,null,0,0]
["3.16",null,null,null,null,null,0,0]
["3.17",null,null,null,null,null,0,0]
["3.18",null,null,null,null,null,0,0]
["3.19",null,null,null,null,null,0,0]
["3.20",null,null,null,null,null,0,0]
["3.21",null,null,null,null,null,0,0]
["3.22",null,null,null,null,null,0,0]
["3.23",null,null,null,null,null,0,0]
["3.24",null,null,null,null,null,0,0]
["3.25",null,null,null,null,null,0,0]
["3.26",null,null,null,null,null,0,0]
["3.27",null,null,null,null,null,0,0]
["4","Projekto MTEP veikloms naudojamo turto (įrangos, prietaisų, įrankių, įrenginių, mašinų ir įrengimų, pastatų ir (ar) patalpų), nusidėvėjimo sąnaudos, jeigu šiam turtui įsigyti nebuvo naudojamos viešosios (įskaitant ir kitų valstybių) lėšos (ne daugiau 50 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G62:G90)","v":0},{"$f":"SUM(H62:H90)","v":0},null,null,"Turto įvedimo į eksploataciją data","Turto įsigijimo vertė, Eur","Turto nudėvėjimo, amortizacijos laikotarpis, mėn.","Numatoma turto likutinė vertė, Eur","1 mėn. nudėvėjimo, amortizacijos suma, Eur","Turto naudojamo projekto reikmėms laikas, mėn.","Turto panaudojimo projekto reikmėms dalis (proc.)","Projektui priskirta turto nusidėvėjimo, amortizacijos suma per projekto laikotarpį, Eur"]
["4.1","Turtas, kurio nusidėvėjimą, amortizaciją prašoma finansuoti",null,null,1,{"$f":"R62","v":0},{"$f":"ROUND(E62*F62,2)","v":0},{"$f":"ROUND(G62*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr.",null,null,null,null,null,{"$f":"IFERROR(ROUND((L62-N62)/M62,2),\"0\")","v":"0"},null,null,{"$f":"O62*P62*Q62","v":0},{"$f":"IF(K62=0,\" \",IF(K62+(M62*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.2",null,null,null,1,{"$f":"R63","v":0},{"$f":"ROUND(E63*F63,2)","v":0},0,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((L63-N63)/M63,2),\"0\")","v":"0"},null,null,{"$f":"O63*P63*Q63","v":0},{"$f":"IF(K63=0,\" \",IF(K63+(M63*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.3",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.4",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.5",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.6",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.7",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.8",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.9",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.10",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.11",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.12",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.13",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.14",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.15",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.16",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.17",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.18",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.19",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.20",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.21",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.22",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.23",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.24",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.25",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.26",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.27",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.28",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.29",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["5","Projektą vykdančio personalo darbo užmokestis ir išlaidos su darbo santykiais susijusiems darbdavio įsipareigojimams",null,null,null,null,{"$f":"SUM(G92:G141)","v":0},{"$f":"SUM(H92:H141)","v":0},null,null,"Faktiškai gaunamas darbo užmokesti už 1 valandą pagal pastarųjų 3-6 mėn. vidurkį, Eur"]
["5.1","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K92:K96),2),\"0\")","v":"0"},{"$f":"ROUND(E92*F92,2)","v":0},{"$f":"ROUND(G92*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[]
[]
[]
[]
["5.2","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K97:K101),2),\"0\")","v":"0"},{"$f":"ROUND(E97*F97,2)","v":0},{"$f":"ROUND(G97*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.3","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K102:K106),2),\"0\")","v":"0"},{"$f":"ROUND(E102*F102,2)","v":0},{"$f":"ROUND(G102*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.4","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K107:K111),2),\"0\")","v":"0"},{"$f":"ROUND(E107*F107,2)","v":0},{"$f":"ROUND(G107*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.5","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K112:K116),2),\"0\")","v":"0"},{"$f":"ROUND(E112*F112,2)","v":0},{"$f":"ROUND(G112*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.6","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K117:K121),2),\"0\")","v":"0"},{"$f":"ROUND(E117*F117,2)","v":0},{"$f":"ROUND(G117*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.7","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K122:K126),2),\"0\")","v":"0"},{"$f":"ROUND(E122*F122,2)","v":0},{"$f":"ROUND(G122*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.8","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K127:K131),2),\"0\")","v":"0"},{"$f":"ROUND(E127*F127,2)","v":0},{"$f":"ROUND(G127*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.9","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K132:K136),2),\"0\")","v":"0"},{"$f":"ROUND(E132*F132,2)","v":0},{"$f":"ROUND(G132*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.10","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K137:K141),2),\"0\")","v":"0"},{"$f":"ROUND(E137*F137,2)","v":0},{"$f":"ROUND(G137*$D$7,2)","v":0}]
[]
[]
[]
[]
["6","Projektą vykdančio personalo komandiruočių išlaidos",null,null,null,null,{"$f":"SUM(G143,G150,G157,G164,G171,G178,G185,G192,G199,G206)","v":0},{"$f":"SUM(H143,H150,H157,H164,H171,H178,H185,H192,H199,H206)","v":0}]
["6.1","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G144:G149)","v":0},{"$f":"ROUND(G143*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E144*F144,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,{"$f":"ROUND(E145*F145,2)","v":0}]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.2","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G151:G156)","v":0},{"$f":"ROUND(G150*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E151*F151,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.3","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G158:G163)","v":0},{"$f":"ROUND(G157*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E158*F158,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.4","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G165:G170)","v":0},{"$f":"ROUND(G164*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E165*F165,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.5","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G172:G177)","v":0},{"$f":"ROUND(G171*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E172*F172,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.6","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G179:G184)","v":0},{"$f":"ROUND(G178*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E179*F179,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.7","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G186:G191)","v":0},{"$f":"ROUND(G185*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E186*F186,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.8","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G193:G198)","v":0},{"$f":"ROUND(G192*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E193*F193,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.9","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G200:G205)","v":0},{"$f":"ROUND(G199*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E200*F200,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.10","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G207:G212)","v":0},{"$f":"ROUND(G206*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E207*F207,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["7","Įrangos nuomos išlaidos, veiklai priskirtos pro rata principu. Įranga turi būti tiesiogiai susijusi su projekto įgyvendinimu",null,null,null,null,{"$f":"SUM(G214:G230)","v":0},{"$f":"SUM(H214:H230)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["7.1","Įrangos pavadinimas",null,"pro rata proc.",null,{"$f":"K214*L214","v":0},{"$f":"ROUND(E214*F214,2)","v":0},{"$f":"ROUND(G214*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["7.2",null,null,"pro rata proc.",null,{"$f":"K215*L215","v":0},0,{"$f":"ROUND(G215*$D$7,2)","v":0}]
["7.3",null,null,"pro rata proc.",null,0,0,0]
["7.4",null,null,"pro rata proc.",null,0,0,0]
["7.5",null,null,"pro rata proc.",null,0,0,0]
["7.6",null,null,"pro rata proc.",null,0,0,0]
["7.7",null,null,"pro rata proc.",null,0,0,0]
["7.8",null,null,"pro rata proc.",null,0,0,0]
["7.9",null,null,"pro rata proc.",null,0,0,0]
["7.10",null,null,"pro rata proc.",null,0,0,0]
["7.11",null,null,"pro rata proc.",null,0,0,0]
["7.12",null,null,"pro rata proc.",null,0,0,0]
["7.13",null,null,"pro rata proc.",null,0,0,0]
["7.14",null,null,"pro rata proc.",null,0,0,0]
["7.15",null,null,"pro rata proc.",null,0,0,0]
["7.16",null,null,"pro rata proc.",null,0,0,0]
["7.17",null,null,"pro rata proc.",null,0,0,0]
["8","Pastatų ar patalpų nuomos išlaidos, veiklai priskirtos pro rata principu. Pastatai ar patalpos turi būti tiesiogiai susijusi su projekto įgyvendinimu (ne daugiau 10 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G232:G236)","v":0},{"$f":"SUM(H232:H236)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["8.1","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K232*L232","v":0},{"$f":"ROUND(E232*F232,2)","v":0},{"$f":"ROUND(G232*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["8.2","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K233*L233","v":0},{"$f":"ROUND(E233*F233,2)","v":0},0]
["8.3","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.4","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.5","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,null,{"$f":"G10","v":0},{"$f":"H10","v":0}]

{"sheet":"6","index":7,"n_rows":237,"n_cols":19,"rows_kept":237,"cut":false,"hidden":false,"merged":[[0,3,0,8],[2,0,2,2],[2,3,2,8],[3,3,3,4],[3,5,3,6],[4,0,4,2],[4,3,4,8],[10,1,10,5],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[20,1,20,2],[5,3,5,8],[8,1,8,2],[9,1,9,5],[11,1,11,2],[12,1,12,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[19,1,19,2],[21,1,21,5],[22,1,22,2],[23,1,23,2],[24,1,24,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[31,1,31,2],[32,1,32,5],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[60,1,60,5],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[82,1,82,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[121,7,125,7],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,5],[79,1,79,2],[80,1,80,2],[81,1,81,2],[83,1,83,2],[84,1,84,2],[111,0,115,0],[111,1,115,1],[111,3,115,3],[111,4,115,4],[111,5,115,5],[111,6,115,6],[111,7,115,7],[111,8,115,8],[116,0,120,0],[116,1,120,1],[116,3,120,3],[116,4,120,4],[116,5,120,5],[116,6,120,6],[116,7,120,7],[116,8,120,8],[163,0,169,0],[163,1,169,1],[163,8,169,8],[170,0,176,0],[170,1,176,1],[170,8,176,8],[136,0,140,0],[136,1,140,1],[136,3,140,3],[136,4,140,4],[136,5,140,5],[136,6,140,6],[136,7,140,7],[136,8,140,8],[142,0,148,0],[142,1,148,1],[142,8,148,8],[149,0,155,0],[149,1,155,1],[149,8,155,8],[156,0,162,0],[156,1,162,1],[156,8,162,8],[222,1,222,2],[223,1,223,2],[224,1,224,2],[198,0,204,0],[198,1,204,1],[198,8,204,8],[205,0,211,0],[205,1,211,1],[205,8,211,8],[212,1,212,5],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[91,0,95,0],[91,1,95,1],[91,3,95,3],[91,4,95,4],[91,5,95,5],[91,6,95,6],[91,7,95,7],[91,8,95,8],[96,0,100,0],[96,1,100,1],[96,3,100,3],[96,4,100,4],[96,5,100,5],[96,6,100,6],[96,7,100,7],[96,8,100,8],[101,0,105,0],[101,1,105,1],[101,3,105,3],[101,4,105,4],[101,5,105,5],[101,6,105,6],[101,7,105,7],[101,8,105,8],[106,0,110,0],[106,1,110,1],[106,3,110,3],[106,4,110,4],[106,5,110,5],[106,6,110,6],[106,7,110,7],[106,8,110,8],[121,8,125,8],[141,1,141,5],[126,0,130,0],[126,1,130,1],[126,3,130,3],[126,4,130,4],[126,5,130,5],[126,6,130,6],[126,7,130,7],[126,8,130,8],[131,0,135,0],[131,1,135,1],[131,3,135,3],[131,4,135,4],[131,5,135,5],[131,6,135,6],[131,7,135,7],[131,8,135,8],[121,0,125,0],[121,1,125,1],[121,3,125,3],[121,4,125,4],[121,5,125,5],[121,6,125,6],[177,0,183,0],[177,1,183,1],[177,8,183,8],[184,0,190,0],[184,1,190,1],[184,8,190,8],[191,0,197,0],[191,1,197,1],[191,8,197,8],[234,1,234,2],[236,0,236,5],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,5],[231,1,231,2],[232,1,232,2],[233,1,233,2],[235,1,235,2]]}
[null,null,"MTEP veiklos tipas:"]
[null,null,"Projekto poveiklės Nr.:"]
["Poveiklės pavadinimas:"]
[null,null,"Matavimo vienetas (vnt., kompl. ir pan.):",null,null,"Siektina reikšmė"]
["Juridinio asmens (pareiškėjas, partneris), atsakingo už poveiklės reikšmės siekimą, pavadinimas:"]
[null,null,"Pareiškėjas/partneris (pasirinkti):"]
[null,null,"Finansavimo intensyvumas:"]
[]
["Nr.","Išlaidų pavadinimas",null,"Matavimo vnt.","Kiekis","Vieneto kaina be PVM, Eur","Tinkamų finansuoti išlaidų suma be PVM, Eur","Finansavimo suma, Eur","Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,"Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,{"$f":"G11+G22+G33+G61+G91+G142+G213+G231","v":0},{"$f":"H11+H22+H33+H61+H91+H142+H213+H231","v":0}]
["1","MTEP paslaugos",null,null,null,null,{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
["1.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E12*F12,2)","v":0},{"$f":"ROUND(G12*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["1.2",null,null,null,null,null,{"$f":"ROUND(E13*F13,2)","v":0},0]
["1.3",null,null,null,null,null,0,0]
["1.4",null,null,null,null,null,0,0]
["1.5",null,null,null,null,null,0,0]
["1.6",null,null,null,null,null,0,0]
["1.7",null,null,null,null,null,0,0]
["1.8",null,null,null,null,null,0,0]
["1.9",null,null,null,null,null,0,0]
["1.10",null,null,null,null,null,0,{"$f":"ROUND(G21*$D$7,2)","v":0}]
["2","Konsultavimo ir lygiavertės paslaugos, skirtos vien tik projekto MTEP veiklai",null,null,null,null,{"$f":"SUM(G23:G32)","v":0},{"$f":"SUM(H23:H32)","v":0}]
["2.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E23*F23,2)","v":0},0,"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["2.2",null,null,null,null,null,{"$f":"ROUND(E24*F24,2)","v":0},0]
["2.3",null,null,null,null,null,0,0]
["2.4",null,null,null,null,null,0,0]
["2.5",null,null,null,null,null,0,0]
["2.6",null,null,null,null,null,0,0]
["2.7",null,null,null,null,null,0,0]
["2.8",null,null,null,null,null,0,0]
["2.9",null,null,null,null,null,0,0]
["2.10",null,null,null,null,null,0,0]
["3","Medžiagos, mažavertis inventorius, atsargos ir pan. produktai, priskirtini trumpalaikiam turtui ir tiesiogiai susiję su MTEP veikla",null,null,null,null,{"$f":"SUM(G34:G60)","v":0},{"$f":"SUM(H34:H60)","v":0}]
["3.1","Išlaidų pavadinimas",null,null,null,null,{"$f":"ROUND(E34*F34,2)","v":0},{"$f":"ROUND(G34*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["3.2",null,null,null,null,null,0,0]
["3.3",null,null,null,null,null,0,0]
["3.4",null,null,null,null,null,0,0]
["3.5",null,null,null,null,null,0,0]
["3.6",null,null,null,null,null,0,0]
["3.7",null,null,null,null,null,0,0]
["3.8",null,null,null,null,null,0,0]
["3.9",null,null,null,null,null,0,0]
["3.10",null,null,null,null,null,0,0]
["3.11",null,null,null,null,null,0,0]
["3.12",null,null,null,null,null,0,0]
["3.13",null,null,null,null,null,0,0]
["3.14",null,null,null,null,null,0,0]
["3.15",null,null,null,null,null,0,0]
["3.16",null,null,null,null,null,0,0]
["3.17",null,null,null,null,null,0,0]
["3.18",null,null,null,null,null,0,0]
["3.19",null,null,null,null,null,0,0]
["3.20",null,null,null,null,null,0,0]
["3.21",null,null,null,null,null,0,0]
["3.22",null,null,null,null,null,0,0]
["3.23",null,null,null,null,null,0,0]
["3.24",null,null,null,null,null,0,0]
["3.25",null,null,null,null,null,0,0]
["3.26",null,null,null,null,null,0,0]
["3.27",null,null,null,null,null,0,0]
["4","Projekto MTEP veikloms naudojamo turto (įrangos, prietaisų, įrankių, įrenginių, mašinų ir įrengimų, pastatų ir (ar) patalpų), nusidėvėjimo sąnaudos, jeigu šiam turtui įsigyti nebuvo naudojamos viešosios (įskaitant ir kitų valstybių) lėšos (ne daugiau 50 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G62:G90)","v":0},{"$f":"SUM(H62:H90)","v":0},null,null,"Turto įvedimo į eksploataciją data","Turto įsigijimo vertė, Eur","Turto nudėvėjimo, amortizacijos laikotarpis, mėn.","Numatoma turto likutinė vertė, Eur","1 mėn. nudėvėjimo, amortizacijos suma, Eur","Turto naudojamo projekto reikmėms laikas, mėn.","Turto panaudojimo projekto reikmėms dalis (proc.)","Projektui priskirta turto nusidėvėjimo, amortizacijos suma per projekto laikotarpį, Eur"]
["4.1","Turtas, kurio nusidėvėjimą, amortizaciją prašoma finansuoti",null,null,1,{"$f":"R62","v":0},{"$f":"ROUND(E62*F62,2)","v":0},{"$f":"ROUND(G62*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr.",null,null,null,null,null,{"$f":"IFERROR(ROUND((L62-N62)/M62,2),\"0\")","v":"0"},null,null,{"$f":"O62*P62*Q62","v":0},{"$f":"IF(K62=0,\" \",IF(K62+(M62*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.2",null,null,null,1,{"$f":"R63","v":0},{"$f":"ROUND(E63*F63,2)","v":0},0,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((L63-N63)/M63,2),\"0\")","v":"0"},null,null,{"$f":"O63*P63*Q63","v":0},{"$f":"IF(K63=0,\" \",IF(K63+(M63*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.3",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.4",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.5",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.6",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.7",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.8",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.9",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.10",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.11",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.12",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.13",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.14",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.15",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.16",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.17",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.18",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.19",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.20",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.21",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.22",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.23",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.24",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.25",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.26",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.27",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.28",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.29",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["5","Projektą vykdančio personalo darbo užmokestis ir išlaidos su darbo santykiais susijusiems darbdavio įsipareigojimams",null,null,null,null,{"$f":"SUM(G92:G141)","v":0},{"$f":"SUM(H92:H141)","v":0},null,null,"Faktiškai gaunamas darbo užmokesti už 1 valandą pagal pastarųjų 3-6 mėn. vidurkį, Eur"]
["5.1","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K92:K96),2),\"0\")","v":"0"},{"$f":"ROUND(E92*F92,2)","v":0},{"$f":"ROUND(G92*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[]
[]
[]
[]
["5.2","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K97:K101),2),\"0\")","v":"0"},{"$f":"ROUND(E97*F97,2)","v":0},{"$f":"ROUND(G97*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.3","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K102:K106),2),\"0\")","v":"0"},{"$f":"ROUND(E102*F102,2)","v":0},{"$f":"ROUND(G102*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.4","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K107:K111),2),\"0\")","v":"0"},{"$f":"ROUND(E107*F107,2)","v":0},{"$f":"ROUND(G107*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.5","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K112:K116),2),\"0\")","v":"0"},{"$f":"ROUND(E112*F112,2)","v":0},{"$f":"ROUND(G112*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.6","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K117:K121),2),\"0\")","v":"0"},{"$f":"ROUND(E117*F117,2)","v":0},{"$f":"ROUND(G117*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.7","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K122:K126),2),\"0\")","v":"0"},{"$f":"ROUND(E122*F122,2)","v":0},{"$f":"ROUND(G122*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.8","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K127:K131),2),\"0\")","v":"0"},{"$f":"ROUND(E127*F127,2)","v":0},{"$f":"ROUND(G127*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.9","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K132:K136),2),\"0\")","v":"0"},{"$f":"ROUND(E132*F132,2)","v":0},{"$f":"ROUND(G132*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.10","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K137:K141),2),\"0\")","v":"0"},{"$f":"ROUND(E137*F137,2)","v":0},{"$f":"ROUND(G137*$D$7,2)","v":0}]
[]
[]
[]
[]
["6","Projektą vykdančio personalo komandiruočių išlaidos",null,null,null,null,{"$f":"SUM(G143,G150,G157,G164,G171,G178,G185,G192,G199,G206)","v":0},{"$f":"SUM(H143,H150,H157,H164,H171,H178,H185,H192,H199,H206)","v":0}]
["6.1","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G144:G149)","v":0},{"$f":"ROUND(G143*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E144*F144,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,{"$f":"ROUND(E145*F145,2)","v":0}]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.2","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G151:G156)","v":0},{"$f":"ROUND(G150*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E151*F151,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.3","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G158:G163)","v":0},{"$f":"ROUND(G157*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E158*F158,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.4","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G165:G170)","v":0},{"$f":"ROUND(G164*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E165*F165,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.5","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G172:G177)","v":0},{"$f":"ROUND(G171*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E172*F172,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.6","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G179:G184)","v":0},{"$f":"ROUND(G178*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E179*F179,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.7","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G186:G191)","v":0},{"$f":"ROUND(G185*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E186*F186,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.8","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G193:G198)","v":0},{"$f":"ROUND(G192*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E193*F193,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.9","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G200:G205)","v":0},{"$f":"ROUND(G199*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E200*F200,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.10","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G207:G212)","v":0},{"$f":"ROUND(G206*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E207*F207,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["7","Įrangos nuomos išlaidos, veiklai priskirtos pro rata principu. Įranga turi būti tiesiogiai susijusi su projekto įgyvendinimu",null,null,null,null,{"$f":"SUM(G214:G230)","v":0},{"$f":"SUM(H214:H230)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["7.1","Įrangos pavadinimas",null,"pro rata proc.",null,{"$f":"K214*L214","v":0},{"$f":"ROUND(E214*F214,2)","v":0},{"$f":"ROUND(G214*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["7.2",null,null,"pro rata proc.",null,{"$f":"K215*L215","v":0},0,{"$f":"ROUND(G215*$D$7,2)","v":0}]
["7.3",null,null,"pro rata proc.",null,0,0,0]
["7.4",null,null,"pro rata proc.",null,0,0,0]
["7.5",null,null,"pro rata proc.",null,0,0,0]
["7.6",null,null,"pro rata proc.",null,0,0,0]
["7.7",null,null,"pro rata proc.",null,0,0,0]
["7.8",null,null,"pro rata proc.",null,0,0,0]
["7.9",null,null,"pro rata proc.",null,0,0,0]
["7.10",null,null,"pro rata proc.",null,0,0,0]
["7.11",null,null,"pro rata proc.",null,0,0,0]
["7.12",null,null,"pro rata proc.",null,0,0,0]
["7.13",null,null,"pro rata proc.",null,0,0,0]
["7.14",null,null,"pro rata proc.",null,0,0,0]
["7.15",null,null,"pro rata proc.",null,0,0,0]
["7.16",null,null,"pro rata proc.",null,0,0,0]
["7.17",null,null,"pro rata proc.",null,0,0,0]
["8","Pastatų ar patalpų nuomos išlaidos, veiklai priskirtos pro rata principu. Pastatai ar patalpos turi būti tiesiogiai susijusi su projekto įgyvendinimu (ne daugiau 10 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G232:G236)","v":0},{"$f":"SUM(H232:H236)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["8.1","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K232*L232","v":0},{"$f":"ROUND(E232*F232,2)","v":0},{"$f":"ROUND(G232*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["8.2","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K233*L233","v":0},{"$f":"ROUND(E233*F233,2)","v":0},0]
["8.3","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.4","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.5","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,null,{"$f":"G10","v":0},{"$f":"H10","v":0}]

{"sheet":"7","index":8,"n_rows":237,"n_cols":19,"rows_kept":237,"cut":false,"hidden":false,"merged":[[0,3,0,8],[2,0,2,2],[2,3,2,8],[3,3,3,4],[3,5,3,6],[4,0,4,2],[4,3,4,8],[10,1,10,5],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[20,1,20,2],[5,3,5,8],[8,1,8,2],[9,1,9,5],[11,1,11,2],[12,1,12,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[19,1,19,2],[21,1,21,5],[22,1,22,2],[23,1,23,2],[24,1,24,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[31,1,31,2],[32,1,32,5],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[60,1,60,5],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[82,1,82,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[121,7,125,7],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,5],[79,1,79,2],[80,1,80,2],[81,1,81,2],[83,1,83,2],[84,1,84,2],[111,0,115,0],[111,1,115,1],[111,3,115,3],[111,4,115,4],[111,5,115,5],[111,6,115,6],[111,7,115,7],[111,8,115,8],[116,0,120,0],[116,1,120,1],[116,3,120,3],[116,4,120,4],[116,5,120,5],[116,6,120,6],[116,7,120,7],[116,8,120,8],[163,0,169,0],[163,1,169,1],[163,8,169,8],[170,0,176,0],[170,1,176,1],[170,8,176,8],[136,0,140,0],[136,1,140,1],[136,3,140,3],[136,4,140,4],[136,5,140,5],[136,6,140,6],[136,7,140,7],[136,8,140,8],[142,0,148,0],[142,1,148,1],[142,8,148,8],[149,0,155,0],[149,1,155,1],[149,8,155,8],[156,0,162,0],[156,1,162,1],[156,8,162,8],[222,1,222,2],[223,1,223,2],[224,1,224,2],[198,0,204,0],[198,1,204,1],[198,8,204,8],[205,0,211,0],[205,1,211,1],[205,8,211,8],[212,1,212,5],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[91,0,95,0],[91,1,95,1],[91,3,95,3],[91,4,95,4],[91,5,95,5],[91,6,95,6],[91,7,95,7],[91,8,95,8],[96,0,100,0],[96,1,100,1],[96,3,100,3],[96,4,100,4],[96,5,100,5],[96,6,100,6],[96,7,100,7],[96,8,100,8],[101,0,105,0],[101,1,105,1],[101,3,105,3],[101,4,105,4],[101,5,105,5],[101,6,105,6],[101,7,105,7],[101,8,105,8],[106,0,110,0],[106,1,110,1],[106,3,110,3],[106,4,110,4],[106,5,110,5],[106,6,110,6],[106,7,110,7],[106,8,110,8],[121,8,125,8],[141,1,141,5],[126,0,130,0],[126,1,130,1],[126,3,130,3],[126,4,130,4],[126,5,130,5],[126,6,130,6],[126,7,130,7],[126,8,130,8],[131,0,135,0],[131,1,135,1],[131,3,135,3],[131,4,135,4],[131,5,135,5],[131,6,135,6],[131,7,135,7],[131,8,135,8],[121,0,125,0],[121,1,125,1],[121,3,125,3],[121,4,125,4],[121,5,125,5],[121,6,125,6],[177,0,183,0],[177,1,183,1],[177,8,183,8],[184,0,190,0],[184,1,190,1],[184,8,190,8],[191,0,197,0],[191,1,197,1],[191,8,197,8],[234,1,234,2],[236,0,236,5],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,5],[231,1,231,2],[232,1,232,2],[233,1,233,2],[235,1,235,2]]}
[null,null,"MTEP veiklos tipas:"]
[null,null,"Projekto poveiklės Nr.:"]
["Poveiklės pavadinimas:"]
[null,null,"Matavimo vienetas (vnt., kompl. ir pan.):",null,null,"Siektina reikšmė"]
["Juridinio asmens (pareiškėjas, partneris), atsakingo už poveiklės reikšmės siekimą, pavadinimas:"]
[null,null,"Pareiškėjas/partneris (pasirinkti):"]
[null,null,"Finansavimo intensyvumas:"]
[]
["Nr.","Išlaidų pavadinimas",null,"Matavimo vnt.","Kiekis","Vieneto kaina be PVM, Eur","Tinkamų finansuoti išlaidų suma be PVM, Eur","Finansavimo suma, Eur","Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,"Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,{"$f":"G11+G22+G33+G61+G91+G142+G213+G231","v":0},{"$f":"H11+H22+H33+H61+H91+H142+H213+H231","v":0}]
["1","MTEP paslaugos",null,null,null,null,{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
["1.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E12*F12,2)","v":0},{"$f":"ROUND(G12*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["1.2",null,null,null,null,null,{"$f":"ROUND(E13*F13,2)","v":0},0]
["1.3",null,null,null,null,null,0,0]
["1.4",null,null,null,null,null,0,0]
["1.5",null,null,null,null,null,0,0]
["1.6",null,null,null,null,null,0,0]
["1.7",null,null,null,null,null,0,0]
["1.8",null,null,null,null,null,0,0]
["1.9",null,null,null,null,null,0,0]
["1.10",null,null,null,null,null,0,{"$f":"ROUND(G21*$D$7,2)","v":0}]
["2","Konsultavimo ir lygiavertės paslaugos, skirtos vien tik projekto MTEP veiklai",null,null,null,null,{"$f":"SUM(G23:G32)","v":0},{"$f":"SUM(H23:H32)","v":0}]
["2.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E23*F23,2)","v":0},0,"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["2.2",null,null,null,null,null,{"$f":"ROUND(E24*F24,2)","v":0},0]
["2.3",null,null,null,null,null,0,0]
["2.4",null,null,null,null,null,0,0]
["2.5",null,null,null,null,null,0,0]
["2.6",null,null,null,null,null,0,0]
["2.7",null,null,null,null,null,0,0]
["2.8",null,null,null,null,null,0,0]
["2.9",null,null,null,null,null,0,0]
["2.10",null,null,null,null,null,0,0]
["3","Medžiagos, mažavertis inventorius, atsargos ir pan. produktai, priskirtini trumpalaikiam turtui ir tiesiogiai susiję su MTEP veikla",null,null,null,null,{"$f":"SUM(G34:G60)","v":0},{"$f":"SUM(H34:H60)","v":0}]
["3.1","Išlaidų pavadinimas",null,null,null,null,{"$f":"ROUND(E34*F34,2)","v":0},{"$f":"ROUND(G34*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["3.2",null,null,null,null,null,0,0]
["3.3",null,null,null,null,null,0,0]
["3.4",null,null,null,null,null,0,0]
["3.5",null,null,null,null,null,0,0]
["3.6",null,null,null,null,null,0,0]
["3.7",null,null,null,null,null,0,0]
["3.8",null,null,null,null,null,0,0]
["3.9",null,null,null,null,null,0,0]
["3.10",null,null,null,null,null,0,0]
["3.11",null,null,null,null,null,0,0]
["3.12",null,null,null,null,null,0,0]
["3.13",null,null,null,null,null,0,0]
["3.14",null,null,null,null,null,0,0]
["3.15",null,null,null,null,null,0,0]
["3.16",null,null,null,null,null,0,0]
["3.17",null,null,null,null,null,0,0]
["3.18",null,null,null,null,null,0,0]
["3.19",null,null,null,null,null,0,0]
["3.20",null,null,null,null,null,0,0]
["3.21",null,null,null,null,null,0,0]
["3.22",null,null,null,null,null,0,0]
["3.23",null,null,null,null,null,0,0]
["3.24",null,null,null,null,null,0,0]
["3.25",null,null,null,null,null,0,0]
["3.26",null,null,null,null,null,0,0]
["3.27",null,null,null,null,null,0,0]
["4","Projekto MTEP veikloms naudojamo turto (įrangos, prietaisų, įrankių, įrenginių, mašinų ir įrengimų, pastatų ir (ar) patalpų), nusidėvėjimo sąnaudos, jeigu šiam turtui įsigyti nebuvo naudojamos viešosios (įskaitant ir kitų valstybių) lėšos (ne daugiau 50 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G62:G90)","v":0},{"$f":"SUM(H62:H90)","v":0},null,null,"Turto įvedimo į eksploataciją data","Turto įsigijimo vertė, Eur","Turto nudėvėjimo, amortizacijos laikotarpis, mėn.","Numatoma turto likutinė vertė, Eur","1 mėn. nudėvėjimo, amortizacijos suma, Eur","Turto naudojamo projekto reikmėms laikas, mėn.","Turto panaudojimo projekto reikmėms dalis (proc.)","Projektui priskirta turto nusidėvėjimo, amortizacijos suma per projekto laikotarpį, Eur"]
["4.1","Turtas, kurio nusidėvėjimą, amortizaciją prašoma finansuoti",null,null,1,{"$f":"R62","v":0},{"$f":"ROUND(E62*F62,2)","v":0},{"$f":"ROUND(G62*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr.",null,null,null,null,null,{"$f":"IFERROR(ROUND((L62-N62)/M62,2),\"0\")","v":"0"},null,null,{"$f":"O62*P62*Q62","v":0},{"$f":"IF(K62=0,\" \",IF(K62+(M62*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.2",null,null,null,1,{"$f":"R63","v":0},{"$f":"ROUND(E63*F63,2)","v":0},0,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((L63-N63)/M63,2),\"0\")","v":"0"},null,null,{"$f":"O63*P63*Q63","v":0},{"$f":"IF(K63=0,\" \",IF(K63+(M63*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.3",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.4",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.5",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.6",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.7",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.8",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.9",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.10",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.11",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.12",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.13",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.14",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.15",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.16",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.17",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.18",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.19",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.20",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.21",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.22",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.23",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.24",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.25",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.26",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.27",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.28",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.29",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["5","Projektą vykdančio personalo darbo užmokestis ir išlaidos su darbo santykiais susijusiems darbdavio įsipareigojimams",null,null,null,null,{"$f":"SUM(G92:G141)","v":0},{"$f":"SUM(H92:H141)","v":0},null,null,"Faktiškai gaunamas darbo užmokesti už 1 valandą pagal pastarųjų 3-6 mėn. vidurkį, Eur"]
["5.1","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K92:K96),2),\"0\")","v":"0"},{"$f":"ROUND(E92*F92,2)","v":0},{"$f":"ROUND(G92*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[]
[]
[]
[]
["5.2","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K97:K101),2),\"0\")","v":"0"},{"$f":"ROUND(E97*F97,2)","v":0},{"$f":"ROUND(G97*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.3","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K102:K106),2),\"0\")","v":"0"},{"$f":"ROUND(E102*F102,2)","v":0},{"$f":"ROUND(G102*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.4","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K107:K111),2),\"0\")","v":"0"},{"$f":"ROUND(E107*F107,2)","v":0},{"$f":"ROUND(G107*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.5","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K112:K116),2),\"0\")","v":"0"},{"$f":"ROUND(E112*F112,2)","v":0},{"$f":"ROUND(G112*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.6","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K117:K121),2),\"0\")","v":"0"},{"$f":"ROUND(E117*F117,2)","v":0},{"$f":"ROUND(G117*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.7","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K122:K126),2),\"0\")","v":"0"},{"$f":"ROUND(E122*F122,2)","v":0},{"$f":"ROUND(G122*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.8","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K127:K131),2),\"0\")","v":"0"},{"$f":"ROUND(E127*F127,2)","v":0},{"$f":"ROUND(G127*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.9","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K132:K136),2),\"0\")","v":"0"},{"$f":"ROUND(E132*F132,2)","v":0},{"$f":"ROUND(G132*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.10","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K137:K141),2),\"0\")","v":"0"},{"$f":"ROUND(E137*F137,2)","v":0},{"$f":"ROUND(G137*$D$7,2)","v":0}]
[]
[]
[]
[]
["6","Projektą vykdančio personalo komandiruočių išlaidos",null,null,null,null,{"$f":"SUM(G143,G150,G157,G164,G171,G178,G185,G192,G199,G206)","v":0},{"$f":"SUM(H143,H150,H157,H164,H171,H178,H185,H192,H199,H206)","v":0}]
["6.1","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G144:G149)","v":0},{"$f":"ROUND(G143*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E144*F144,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,{"$f":"ROUND(E145*F145,2)","v":0}]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.2","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G151:G156)","v":0},{"$f":"ROUND(G150*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E151*F151,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.3","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G158:G163)","v":0},{"$f":"ROUND(G157*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E158*F158,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.4","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G165:G170)","v":0},{"$f":"ROUND(G164*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E165*F165,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.5","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G172:G177)","v":0},{"$f":"ROUND(G171*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E172*F172,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.6","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G179:G184)","v":0},{"$f":"ROUND(G178*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E179*F179,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.7","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G186:G191)","v":0},{"$f":"ROUND(G185*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E186*F186,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.8","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G193:G198)","v":0},{"$f":"ROUND(G192*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E193*F193,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.9","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G200:G205)","v":0},{"$f":"ROUND(G199*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E200*F200,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.10","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G207:G212)","v":0},{"$f":"ROUND(G206*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E207*F207,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["7","Įrangos nuomos išlaidos, veiklai priskirtos pro rata principu. Įranga turi būti tiesiogiai susijusi su projekto įgyvendinimu",null,null,null,null,{"$f":"SUM(G214:G230)","v":0},{"$f":"SUM(H214:H230)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["7.1","Įrangos pavadinimas",null,"pro rata proc.",null,{"$f":"K214*L214","v":0},{"$f":"ROUND(E214*F214,2)","v":0},{"$f":"ROUND(G214*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["7.2",null,null,"pro rata proc.",null,{"$f":"K215*L215","v":0},0,{"$f":"ROUND(G215*$D$7,2)","v":0}]
["7.3",null,null,"pro rata proc.",null,0,0,0]
["7.4",null,null,"pro rata proc.",null,0,0,0]
["7.5",null,null,"pro rata proc.",null,0,0,0]
["7.6",null,null,"pro rata proc.",null,0,0,0]
["7.7",null,null,"pro rata proc.",null,0,0,0]
["7.8",null,null,"pro rata proc.",null,0,0,0]
["7.9",null,null,"pro rata proc.",null,0,0,0]
["7.10",null,null,"pro rata proc.",null,0,0,0]
["7.11",null,null,"pro rata proc.",null,0,0,0]
["7.12",null,null,"pro rata proc.",null,0,0,0]
["7.13",null,null,"pro rata proc.",null,0,0,0]
["7.14",null,null,"pro rata proc.",null,0,0,0]
["7.15",null,null,"pro rata proc.",null,0,0,0]
["7.16",null,null,"pro rata proc.",null,0,0,0]
["7.17",null,null,"pro rata proc.",null,0,0,0]
["8","Pastatų ar patalpų nuomos išlaidos, veiklai priskirtos pro rata principu. Pastatai ar patalpos turi būti tiesiogiai susijusi su projekto įgyvendinimu (ne daugiau 10 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G232:G236)","v":0},{"$f":"SUM(H232:H236)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["8.1","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K232*L232","v":0},{"$f":"ROUND(E232*F232,2)","v":0},{"$f":"ROUND(G232*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["8.2","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K233*L233","v":0},{"$f":"ROUND(E233*F233,2)","v":0},0]
["8.3","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.4","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.5","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,null,{"$f":"G10","v":0},{"$f":"H10","v":0}]

{"sheet":"8","index":9,"n_rows":237,"n_cols":19,"rows_kept":237,"cut":false,"hidden":false,"merged":[[0,3,0,8],[2,0,2,2],[2,3,2,8],[3,3,3,4],[3,5,3,6],[4,0,4,2],[4,3,4,8],[10,1,10,5],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[20,1,20,2],[5,3,5,8],[8,1,8,2],[9,1,9,5],[11,1,11,2],[12,1,12,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[19,1,19,2],[21,1,21,5],[22,1,22,2],[23,1,23,2],[24,1,24,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[31,1,31,2],[32,1,32,5],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[60,1,60,5],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[82,1,82,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[121,7,125,7],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,5],[79,1,79,2],[80,1,80,2],[81,1,81,2],[83,1,83,2],[84,1,84,2],[111,0,115,0],[111,1,115,1],[111,3,115,3],[111,4,115,4],[111,5,115,5],[111,6,115,6],[111,7,115,7],[111,8,115,8],[116,0,120,0],[116,1,120,1],[116,3,120,3],[116,4,120,4],[116,5,120,5],[116,6,120,6],[116,7,120,7],[116,8,120,8],[163,0,169,0],[163,1,169,1],[163,8,169,8],[170,0,176,0],[170,1,176,1],[170,8,176,8],[136,0,140,0],[136,1,140,1],[136,3,140,3],[136,4,140,4],[136,5,140,5],[136,6,140,6],[136,7,140,7],[136,8,140,8],[142,0,148,0],[142,1,148,1],[142,8,148,8],[149,0,155,0],[149,1,155,1],[149,8,155,8],[156,0,162,0],[156,1,162,1],[156,8,162,8],[222,1,222,2],[223,1,223,2],[224,1,224,2],[198,0,204,0],[198,1,204,1],[198,8,204,8],[205,0,211,0],[205,1,211,1],[205,8,211,8],[212,1,212,5],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[91,0,95,0],[91,1,95,1],[91,3,95,3],[91,4,95,4],[91,5,95,5],[91,6,95,6],[91,7,95,7],[91,8,95,8],[96,0,100,0],[96,1,100,1],[96,3,100,3],[96,4,100,4],[96,5,100,5],[96,6,100,6],[96,7,100,7],[96,8,100,8],[101,0,105,0],[101,1,105,1],[101,3,105,3],[101,4,105,4],[101,5,105,5],[101,6,105,6],[101,7,105,7],[101,8,105,8],[106,0,110,0],[106,1,110,1],[106,3,110,3],[106,4,110,4],[106,5,110,5],[106,6,110,6],[106,7,110,7],[106,8,110,8],[121,8,125,8],[141,1,141,5],[126,0,130,0],[126,1,130,1],[126,3,130,3],[126,4,130,4],[126,5,130,5],[126,6,130,6],[126,7,130,7],[126,8,130,8],[131,0,135,0],[131,1,135,1],[131,3,135,3],[131,4,135,4],[131,5,135,5],[131,6,135,6],[131,7,135,7],[131,8,135,8],[121,0,125,0],[121,1,125,1],[121,3,125,3],[121,4,125,4],[121,5,125,5],[121,6,125,6],[177,0,183,0],[177,1,183,1],[177,8,183,8],[184,0,190,0],[184,1,190,1],[184,8,190,8],[191,0,197,0],[191,1,197,1],[191,8,197,8],[234,1,234,2],[236,0,236,5],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,5],[231,1,231,2],[232,1,232,2],[233,1,233,2],[235,1,235,2]]}
[null,null,"MTEP veiklos tipas:"]
[null,null,"Projekto poveiklės Nr.:"]
["Poveiklės pavadinimas:"]
[null,null,"Matavimo vienetas (vnt., kompl. ir pan.):",null,null,"Siektina reikšmė"]
["Juridinio asmens (pareiškėjas, partneris), atsakingo už poveiklės reikšmės siekimą, pavadinimas:"]
[null,null,"Pareiškėjas/partneris (pasirinkti):"]
[null,null,"Finansavimo intensyvumas:"]
[]
["Nr.","Išlaidų pavadinimas",null,"Matavimo vnt.","Kiekis","Vieneto kaina be PVM, Eur","Tinkamų finansuoti išlaidų suma be PVM, Eur","Finansavimo suma, Eur","Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,"Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,{"$f":"G11+G22+G33+G61+G91+G142+G213+G231","v":0},{"$f":"H11+H22+H33+H61+H91+H142+H213+H231","v":0}]
["1","MTEP paslaugos",null,null,null,null,{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
["1.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E12*F12,2)","v":0},{"$f":"ROUND(G12*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["1.2",null,null,null,null,null,{"$f":"ROUND(E13*F13,2)","v":0},0]
["1.3",null,null,null,null,null,0,0]
["1.4",null,null,null,null,null,0,0]
["1.5",null,null,null,null,null,0,0]
["1.6",null,null,null,null,null,0,0]
["1.7",null,null,null,null,null,0,0]
["1.8",null,null,null,null,null,0,0]
["1.9",null,null,null,null,null,0,0]
["1.10",null,null,null,null,null,0,{"$f":"ROUND(G21*$D$7,2)","v":0}]
["2","Konsultavimo ir lygiavertės paslaugos, skirtos vien tik projekto MTEP veiklai",null,null,null,null,{"$f":"SUM(G23:G32)","v":0},{"$f":"SUM(H23:H32)","v":0}]
["2.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E23*F23,2)","v":0},0,"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["2.2",null,null,null,null,null,{"$f":"ROUND(E24*F24,2)","v":0},0]
["2.3",null,null,null,null,null,0,0]
["2.4",null,null,null,null,null,0,0]
["2.5",null,null,null,null,null,0,0]
["2.6",null,null,null,null,null,0,0]
["2.7",null,null,null,null,null,0,0]
["2.8",null,null,null,null,null,0,0]
["2.9",null,null,null,null,null,0,0]
["2.10",null,null,null,null,null,0,0]
["3","Medžiagos, mažavertis inventorius, atsargos ir pan. produktai, priskirtini trumpalaikiam turtui ir tiesiogiai susiję su MTEP veikla",null,null,null,null,{"$f":"SUM(G34:G60)","v":0},{"$f":"SUM(H34:H60)","v":0}]
["3.1","Išlaidų pavadinimas",null,null,null,null,{"$f":"ROUND(E34*F34,2)","v":0},{"$f":"ROUND(G34*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["3.2",null,null,null,null,null,0,0]
["3.3",null,null,null,null,null,0,0]
["3.4",null,null,null,null,null,0,0]
["3.5",null,null,null,null,null,0,0]
["3.6",null,null,null,null,null,0,0]
["3.7",null,null,null,null,null,0,0]
["3.8",null,null,null,null,null,0,0]
["3.9",null,null,null,null,null,0,0]
["3.10",null,null,null,null,null,0,0]
["3.11",null,null,null,null,null,0,0]
["3.12",null,null,null,null,null,0,0]
["3.13",null,null,null,null,null,0,0]
["3.14",null,null,null,null,null,0,0]
["3.15",null,null,null,null,null,0,0]
["3.16",null,null,null,null,null,0,0]
["3.17",null,null,null,null,null,0,0]
["3.18",null,null,null,null,null,0,0]
["3.19",null,null,null,null,null,0,0]
["3.20",null,null,null,null,null,0,0]
["3.21",null,null,null,null,null,0,0]
["3.22",null,null,null,null,null,0,0]
["3.23",null,null,null,null,null,0,0]
["3.24",null,null,null,null,null,0,0]
["3.25",null,null,null,null,null,0,0]
["3.26",null,null,null,null,null,0,0]
["3.27",null,null,null,null,null,0,0]
["4","Projekto MTEP veikloms naudojamo turto (įrangos, prietaisų, įrankių, įrenginių, mašinų ir įrengimų, pastatų ir (ar) patalpų), nusidėvėjimo sąnaudos, jeigu šiam turtui įsigyti nebuvo naudojamos viešosios (įskaitant ir kitų valstybių) lėšos (ne daugiau 50 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G62:G90)","v":0},{"$f":"SUM(H62:H90)","v":0},null,null,"Turto įvedimo į eksploataciją data","Turto įsigijimo vertė, Eur","Turto nudėvėjimo, amortizacijos laikotarpis, mėn.","Numatoma turto likutinė vertė, Eur","1 mėn. nudėvėjimo, amortizacijos suma, Eur","Turto naudojamo projekto reikmėms laikas, mėn.","Turto panaudojimo projekto reikmėms dalis (proc.)","Projektui priskirta turto nusidėvėjimo, amortizacijos suma per projekto laikotarpį, Eur"]
["4.1","Turtas, kurio nusidėvėjimą, amortizaciją prašoma finansuoti",null,null,1,{"$f":"R62","v":0},{"$f":"ROUND(E62*F62,2)","v":0},{"$f":"ROUND(G62*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr.",null,null,null,null,null,{"$f":"IFERROR(ROUND((L62-N62)/M62,2),\"0\")","v":"0"},null,null,{"$f":"O62*P62*Q62","v":0},{"$f":"IF(K62=0,\" \",IF(K62+(M62*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.2",null,null,null,1,{"$f":"R63","v":0},{"$f":"ROUND(E63*F63,2)","v":0},0,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((L63-N63)/M63,2),\"0\")","v":"0"},null,null,{"$f":"O63*P63*Q63","v":0},{"$f":"IF(K63=0,\" \",IF(K63+(M63*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.3",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.4",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.5",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.6",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.7",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.8",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.9",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.10",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.11",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.12",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.13",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.14",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.15",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.16",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.17",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.18",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.19",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.20",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.21",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.22",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.23",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.24",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.25",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.26",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.27",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.28",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.29",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["5","Projektą vykdančio personalo darbo užmokestis ir išlaidos su darbo santykiais susijusiems darbdavio įsipareigojimams",null,null,null,null,{"$f":"SUM(G92:G141)","v":0},{"$f":"SUM(H92:H141)","v":0},null,null,"Faktiškai gaunamas darbo užmokesti už 1 valandą pagal pastarųjų 3-6 mėn. vidurkį, Eur"]
["5.1","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K92:K96),2),\"0\")","v":"0"},{"$f":"ROUND(E92*F92,2)","v":0},{"$f":"ROUND(G92*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[]
[]
[]
[]
["5.2","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K97:K101),2),\"0\")","v":"0"},{"$f":"ROUND(E97*F97,2)","v":0},{"$f":"ROUND(G97*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.3","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K102:K106),2),\"0\")","v":"0"},{"$f":"ROUND(E102*F102,2)","v":0},{"$f":"ROUND(G102*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.4","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K107:K111),2),\"0\")","v":"0"},{"$f":"ROUND(E107*F107,2)","v":0},{"$f":"ROUND(G107*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.5","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K112:K116),2),\"0\")","v":"0"},{"$f":"ROUND(E112*F112,2)","v":0},{"$f":"ROUND(G112*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.6","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K117:K121),2),\"0\")","v":"0"},{"$f":"ROUND(E117*F117,2)","v":0},{"$f":"ROUND(G117*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.7","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K122:K126),2),\"0\")","v":"0"},{"$f":"ROUND(E122*F122,2)","v":0},{"$f":"ROUND(G122*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.8","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K127:K131),2),\"0\")","v":"0"},{"$f":"ROUND(E127*F127,2)","v":0},{"$f":"ROUND(G127*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.9","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K132:K136),2),\"0\")","v":"0"},{"$f":"ROUND(E132*F132,2)","v":0},{"$f":"ROUND(G132*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.10","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K137:K141),2),\"0\")","v":"0"},{"$f":"ROUND(E137*F137,2)","v":0},{"$f":"ROUND(G137*$D$7,2)","v":0}]
[]
[]
[]
[]
["6","Projektą vykdančio personalo komandiruočių išlaidos",null,null,null,null,{"$f":"SUM(G143,G150,G157,G164,G171,G178,G185,G192,G199,G206)","v":0},{"$f":"SUM(H143,H150,H157,H164,H171,H178,H185,H192,H199,H206)","v":0}]
["6.1","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G144:G149)","v":0},{"$f":"ROUND(G143*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E144*F144,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,{"$f":"ROUND(E145*F145,2)","v":0}]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.2","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G151:G156)","v":0},{"$f":"ROUND(G150*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E151*F151,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.3","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G158:G163)","v":0},{"$f":"ROUND(G157*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E158*F158,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.4","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G165:G170)","v":0},{"$f":"ROUND(G164*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E165*F165,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.5","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G172:G177)","v":0},{"$f":"ROUND(G171*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E172*F172,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.6","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G179:G184)","v":0},{"$f":"ROUND(G178*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E179*F179,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.7","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G186:G191)","v":0},{"$f":"ROUND(G185*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E186*F186,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.8","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G193:G198)","v":0},{"$f":"ROUND(G192*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E193*F193,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.9","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G200:G205)","v":0},{"$f":"ROUND(G199*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E200*F200,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.10","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G207:G212)","v":0},{"$f":"ROUND(G206*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E207*F207,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["7","Įrangos nuomos išlaidos, veiklai priskirtos pro rata principu. Įranga turi būti tiesiogiai susijusi su projekto įgyvendinimu",null,null,null,null,{"$f":"SUM(G214:G230)","v":0},{"$f":"SUM(H214:H230)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["7.1","Įrangos pavadinimas",null,"pro rata proc.",null,{"$f":"K214*L214","v":0},{"$f":"ROUND(E214*F214,2)","v":0},{"$f":"ROUND(G214*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["7.2",null,null,"pro rata proc.",null,{"$f":"K215*L215","v":0},0,{"$f":"ROUND(G215*$D$7,2)","v":0}]
["7.3",null,null,"pro rata proc.",null,0,0,0]
["7.4",null,null,"pro rata proc.",null,0,0,0]
["7.5",null,null,"pro rata proc.",null,0,0,0]
["7.6",null,null,"pro rata proc.",null,0,0,0]
["7.7",null,null,"pro rata proc.",null,0,0,0]
["7.8",null,null,"pro rata proc.",null,0,0,0]
["7.9",null,null,"pro rata proc.",null,0,0,0]
["7.10",null,null,"pro rata proc.",null,0,0,0]
["7.11",null,null,"pro rata proc.",null,0,0,0]
["7.12",null,null,"pro rata proc.",null,0,0,0]
["7.13",null,null,"pro rata proc.",null,0,0,0]
["7.14",null,null,"pro rata proc.",null,0,0,0]
["7.15",null,null,"pro rata proc.",null,0,0,0]
["7.16",null,null,"pro rata proc.",null,0,0,0]
["7.17",null,null,"pro rata proc.",null,0,0,0]
["8","Pastatų ar patalpų nuomos išlaidos, veiklai priskirtos pro rata principu. Pastatai ar patalpos turi būti tiesiogiai susijusi su projekto įgyvendinimu (ne daugiau 10 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G232:G236)","v":0},{"$f":"SUM(H232:H236)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["8.1","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K232*L232","v":0},{"$f":"ROUND(E232*F232,2)","v":0},{"$f":"ROUND(G232*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["8.2","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K233*L233","v":0},{"$f":"ROUND(E233*F233,2)","v":0},0]
["8.3","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.4","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.5","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,null,{"$f":"G10","v":0},{"$f":"H10","v":0}]

{"sheet":"9","index":10,"n_rows":237,"n_cols":19,"rows_kept":237,"cut":false,"hidden":false,"merged":[[0,3,0,8],[2,0,2,2],[2,3,2,8],[3,3,3,4],[3,5,3,6],[4,0,4,2],[4,3,4,8],[10,1,10,5],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[20,1,20,2],[5,3,5,8],[8,1,8,2],[9,1,9,5],[11,1,11,2],[12,1,12,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[19,1,19,2],[21,1,21,5],[22,1,22,2],[23,1,23,2],[24,1,24,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[31,1,31,2],[32,1,32,5],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[60,1,60,5],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[82,1,82,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[121,7,125,7],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,5],[79,1,79,2],[80,1,80,2],[81,1,81,2],[83,1,83,2],[84,1,84,2],[111,0,115,0],[111,1,115,1],[111,3,115,3],[111,4,115,4],[111,5,115,5],[111,6,115,6],[111,7,115,7],[111,8,115,8],[116,0,120,0],[116,1,120,1],[116,3,120,3],[116,4,120,4],[116,5,120,5],[116,6,120,6],[116,7,120,7],[116,8,120,8],[163,0,169,0],[163,1,169,1],[163,8,169,8],[170,0,176,0],[170,1,176,1],[170,8,176,8],[136,0,140,0],[136,1,140,1],[136,3,140,3],[136,4,140,4],[136,5,140,5],[136,6,140,6],[136,7,140,7],[136,8,140,8],[142,0,148,0],[142,1,148,1],[142,8,148,8],[149,0,155,0],[149,1,155,1],[149,8,155,8],[156,0,162,0],[156,1,162,1],[156,8,162,8],[222,1,222,2],[223,1,223,2],[224,1,224,2],[198,0,204,0],[198,1,204,1],[198,8,204,8],[205,0,211,0],[205,1,211,1],[205,8,211,8],[212,1,212,5],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[91,0,95,0],[91,1,95,1],[91,3,95,3],[91,4,95,4],[91,5,95,5],[91,6,95,6],[91,7,95,7],[91,8,95,8],[96,0,100,0],[96,1,100,1],[96,3,100,3],[96,4,100,4],[96,5,100,5],[96,6,100,6],[96,7,100,7],[96,8,100,8],[101,0,105,0],[101,1,105,1],[101,3,105,3],[101,4,105,4],[101,5,105,5],[101,6,105,6],[101,7,105,7],[101,8,105,8],[106,0,110,0],[106,1,110,1],[106,3,110,3],[106,4,110,4],[106,5,110,5],[106,6,110,6],[106,7,110,7],[106,8,110,8],[121,8,125,8],[141,1,141,5],[126,0,130,0],[126,1,130,1],[126,3,130,3],[126,4,130,4],[126,5,130,5],[126,6,130,6],[126,7,130,7],[126,8,130,8],[131,0,135,0],[131,1,135,1],[131,3,135,3],[131,4,135,4],[131,5,135,5],[131,6,135,6],[131,7,135,7],[131,8,135,8],[121,0,125,0],[121,1,125,1],[121,3,125,3],[121,4,125,4],[121,5,125,5],[121,6,125,6],[177,0,183,0],[177,1,183,1],[177,8,183,8],[184,0,190,0],[184,1,190,1],[184,8,190,8],[191,0,197,0],[191,1,197,1],[191,8,197,8],[234,1,234,2],[236,0,236,5],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,5],[231,1,231,2],[232,1,232,2],[233,1,233,2],[235,1,235,2]]}
[null,null,"MTEP veiklos tipas:"]
[null,null,"Projekto poveiklės Nr.:"]
["Poveiklės pavadinimas:"]
[null,null,"Matavimo vienetas (vnt., kompl. ir pan.):",null,null,"Siektina reikšmė"]
["Juridinio asmens (pareiškėjas, partneris), atsakingo už poveiklės reikšmės siekimą, pavadinimas:"]
[null,null,"Pareiškėjas/partneris (pasirinkti):"]
[null,null,"Finansavimo intensyvumas:"]
[]
["Nr.","Išlaidų pavadinimas",null,"Matavimo vnt.","Kiekis","Vieneto kaina be PVM, Eur","Tinkamų finansuoti išlaidų suma be PVM, Eur","Finansavimo suma, Eur","Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,"Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,{"$f":"G11+G22+G33+G61+G91+G142+G213+G231","v":0},{"$f":"H11+H22+H33+H61+H91+H142+H213+H231","v":0}]
["1","MTEP paslaugos",null,null,null,null,{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
["1.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E12*F12,2)","v":0},{"$f":"ROUND(G12*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["1.2",null,null,null,null,null,{"$f":"ROUND(E13*F13,2)","v":0},0]
["1.3",null,null,null,null,null,0,0]
["1.4",null,null,null,null,null,0,0]
["1.5",null,null,null,null,null,0,0]
["1.6",null,null,null,null,null,0,0]
["1.7",null,null,null,null,null,0,0]
["1.8",null,null,null,null,null,0,0]
["1.9",null,null,null,null,null,0,0]
["1.10",null,null,null,null,null,0,{"$f":"ROUND(G21*$D$7,2)","v":0}]
["2","Konsultavimo ir lygiavertės paslaugos, skirtos vien tik projekto MTEP veiklai",null,null,null,null,{"$f":"SUM(G23:G32)","v":0},{"$f":"SUM(H23:H32)","v":0}]
["2.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E23*F23,2)","v":0},0,"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["2.2",null,null,null,null,null,{"$f":"ROUND(E24*F24,2)","v":0},0]
["2.3",null,null,null,null,null,0,0]
["2.4",null,null,null,null,null,0,0]
["2.5",null,null,null,null,null,0,0]
["2.6",null,null,null,null,null,0,0]
["2.7",null,null,null,null,null,0,0]
["2.8",null,null,null,null,null,0,0]
["2.9",null,null,null,null,null,0,0]
["2.10",null,null,null,null,null,0,0]
["3","Medžiagos, mažavertis inventorius, atsargos ir pan. produktai, priskirtini trumpalaikiam turtui ir tiesiogiai susiję su MTEP veikla",null,null,null,null,{"$f":"SUM(G34:G60)","v":0},{"$f":"SUM(H34:H60)","v":0}]
["3.1","Išlaidų pavadinimas",null,null,null,null,{"$f":"ROUND(E34*F34,2)","v":0},{"$f":"ROUND(G34*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["3.2",null,null,null,null,null,0,0]
["3.3",null,null,null,null,null,0,0]
["3.4",null,null,null,null,null,0,0]
["3.5",null,null,null,null,null,0,0]
["3.6",null,null,null,null,null,0,0]
["3.7",null,null,null,null,null,0,0]
["3.8",null,null,null,null,null,0,0]
["3.9",null,null,null,null,null,0,0]
["3.10",null,null,null,null,null,0,0]
["3.11",null,null,null,null,null,0,0]
["3.12",null,null,null,null,null,0,0]
["3.13",null,null,null,null,null,0,0]
["3.14",null,null,null,null,null,0,0]
["3.15",null,null,null,null,null,0,0]
["3.16",null,null,null,null,null,0,0]
["3.17",null,null,null,null,null,0,0]
["3.18",null,null,null,null,null,0,0]
["3.19",null,null,null,null,null,0,0]
["3.20",null,null,null,null,null,0,0]
["3.21",null,null,null,null,null,0,0]
["3.22",null,null,null,null,null,0,0]
["3.23",null,null,null,null,null,0,0]
["3.24",null,null,null,null,null,0,0]
["3.25",null,null,null,null,null,0,0]
["3.26",null,null,null,null,null,0,0]
["3.27",null,null,null,null,null,0,0]
["4","Projekto MTEP veikloms naudojamo turto (įrangos, prietaisų, įrankių, įrenginių, mašinų ir įrengimų, pastatų ir (ar) patalpų), nusidėvėjimo sąnaudos, jeigu šiam turtui įsigyti nebuvo naudojamos viešosios (įskaitant ir kitų valstybių) lėšos (ne daugiau 50 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G62:G90)","v":0},{"$f":"SUM(H62:H90)","v":0},null,null,"Turto įvedimo į eksploataciją data","Turto įsigijimo vertė, Eur","Turto nudėvėjimo, amortizacijos laikotarpis, mėn.","Numatoma turto likutinė vertė, Eur","1 mėn. nudėvėjimo, amortizacijos suma, Eur","Turto naudojamo projekto reikmėms laikas, mėn.","Turto panaudojimo projekto reikmėms dalis (proc.)","Projektui priskirta turto nusidėvėjimo, amortizacijos suma per projekto laikotarpį, Eur"]
["4.1","Turtas, kurio nusidėvėjimą, amortizaciją prašoma finansuoti",null,null,1,{"$f":"R62","v":0},{"$f":"ROUND(E62*F62,2)","v":0},{"$f":"ROUND(G62*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr.",null,null,null,null,null,{"$f":"IFERROR(ROUND((L62-N62)/M62,2),\"0\")","v":"0"},null,null,{"$f":"O62*P62*Q62","v":0},{"$f":"IF(K62=0,\" \",IF(K62+(M62*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.2",null,null,null,1,{"$f":"R63","v":0},{"$f":"ROUND(E63*F63,2)","v":0},0,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((L63-N63)/M63,2),\"0\")","v":"0"},null,null,{"$f":"O63*P63*Q63","v":0},{"$f":"IF(K63=0,\" \",IF(K63+(M63*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.3",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.4",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.5",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.6",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.7",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.8",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.9",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.10",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.11",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.12",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.13",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.14",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.15",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.16",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.17",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.18",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.19",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.20",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.21",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.22",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.23",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.24",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.25",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.26",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.27",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.28",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.29",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["5","Projektą vykdančio personalo darbo užmokestis ir išlaidos su darbo santykiais susijusiems darbdavio įsipareigojimams",null,null,null,null,{"$f":"SUM(G92:G141)","v":0},{"$f":"SUM(H92:H141)","v":0},null,null,"Faktiškai gaunamas darbo užmokesti už 1 valandą pagal pastarųjų 3-6 mėn. vidurkį, Eur"]
["5.1","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K92:K96),2),\"0\")","v":"0"},{"$f":"ROUND(E92*F92,2)","v":0},{"$f":"ROUND(G92*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[]
[]
[]
[]
["5.2","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K97:K101),2),\"0\")","v":"0"},{"$f":"ROUND(E97*F97,2)","v":0},{"$f":"ROUND(G97*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.3","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K102:K106),2),\"0\")","v":"0"},{"$f":"ROUND(E102*F102,2)","v":0},{"$f":"ROUND(G102*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.4","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K107:K111),2),\"0\")","v":"0"},{"$f":"ROUND(E107*F107,2)","v":0},{"$f":"ROUND(G107*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.5","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K112:K116),2),\"0\")","v":"0"},{"$f":"ROUND(E112*F112,2)","v":0},{"$f":"ROUND(G112*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.6","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K117:K121),2),\"0\")","v":"0"},{"$f":"ROUND(E117*F117,2)","v":0},{"$f":"ROUND(G117*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.7","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K122:K126),2),\"0\")","v":"0"},{"$f":"ROUND(E122*F122,2)","v":0},{"$f":"ROUND(G122*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.8","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K127:K131),2),\"0\")","v":"0"},{"$f":"ROUND(E127*F127,2)","v":0},{"$f":"ROUND(G127*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.9","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K132:K136),2),\"0\")","v":"0"},{"$f":"ROUND(E132*F132,2)","v":0},{"$f":"ROUND(G132*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.10","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K137:K141),2),\"0\")","v":"0"},{"$f":"ROUND(E137*F137,2)","v":0},{"$f":"ROUND(G137*$D$7,2)","v":0}]
[]
[]
[]
[]
["6","Projektą vykdančio personalo komandiruočių išlaidos",null,null,null,null,{"$f":"SUM(G143,G150,G157,G164,G171,G178,G185,G192,G199,G206)","v":0},{"$f":"SUM(H143,H150,H157,H164,H171,H178,H185,H192,H199,H206)","v":0}]
["6.1","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G144:G149)","v":0},{"$f":"ROUND(G143*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E144*F144,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,{"$f":"ROUND(E145*F145,2)","v":0}]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.2","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G151:G156)","v":0},{"$f":"ROUND(G150*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E151*F151,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.3","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G158:G163)","v":0},{"$f":"ROUND(G157*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E158*F158,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.4","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G165:G170)","v":0},{"$f":"ROUND(G164*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E165*F165,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.5","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G172:G177)","v":0},{"$f":"ROUND(G171*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E172*F172,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.6","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G179:G184)","v":0},{"$f":"ROUND(G178*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E179*F179,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.7","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G186:G191)","v":0},{"$f":"ROUND(G185*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E186*F186,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.8","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G193:G198)","v":0},{"$f":"ROUND(G192*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E193*F193,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.9","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G200:G205)","v":0},{"$f":"ROUND(G199*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E200*F200,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.10","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G207:G212)","v":0},{"$f":"ROUND(G206*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E207*F207,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["7","Įrangos nuomos išlaidos, veiklai priskirtos pro rata principu. Įranga turi būti tiesiogiai susijusi su projekto įgyvendinimu",null,null,null,null,{"$f":"SUM(G214:G230)","v":0},{"$f":"SUM(H214:H230)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["7.1","Įrangos pavadinimas",null,"pro rata proc.",null,{"$f":"K214*L214","v":0},{"$f":"ROUND(E214*F214,2)","v":0},{"$f":"ROUND(G214*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["7.2",null,null,"pro rata proc.",null,{"$f":"K215*L215","v":0},0,{"$f":"ROUND(G215*$D$7,2)","v":0}]
["7.3",null,null,"pro rata proc.",null,0,0,0]
["7.4",null,null,"pro rata proc.",null,0,0,0]
["7.5",null,null,"pro rata proc.",null,0,0,0]
["7.6",null,null,"pro rata proc.",null,0,0,0]
["7.7",null,null,"pro rata proc.",null,0,0,0]
["7.8",null,null,"pro rata proc.",null,0,0,0]
["7.9",null,null,"pro rata proc.",null,0,0,0]
["7.10",null,null,"pro rata proc.",null,0,0,0]
["7.11",null,null,"pro rata proc.",null,0,0,0]
["7.12",null,null,"pro rata proc.",null,0,0,0]
["7.13",null,null,"pro rata proc.",null,0,0,0]
["7.14",null,null,"pro rata proc.",null,0,0,0]
["7.15",null,null,"pro rata proc.",null,0,0,0]
["7.16",null,null,"pro rata proc.",null,0,0,0]
["7.17",null,null,"pro rata proc.",null,0,0,0]
["8","Pastatų ar patalpų nuomos išlaidos, veiklai priskirtos pro rata principu. Pastatai ar patalpos turi būti tiesiogiai susijusi su projekto įgyvendinimu (ne daugiau 10 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G232:G236)","v":0},{"$f":"SUM(H232:H236)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["8.1","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K232*L232","v":0},{"$f":"ROUND(E232*F232,2)","v":0},{"$f":"ROUND(G232*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["8.2","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K233*L233","v":0},{"$f":"ROUND(E233*F233,2)","v":0},0]
["8.3","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.4","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.5","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,null,{"$f":"G10","v":0},{"$f":"H10","v":0}]

{"sheet":"10","index":11,"n_rows":237,"n_cols":19,"rows_kept":237,"cut":false,"hidden":false,"merged":[[0,3,0,8],[2,0,2,2],[2,3,2,8],[3,3,3,4],[3,5,3,6],[4,0,4,2],[4,3,4,8],[10,1,10,5],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[20,1,20,2],[5,3,5,8],[8,1,8,2],[9,1,9,5],[11,1,11,2],[12,1,12,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[19,1,19,2],[21,1,21,5],[22,1,22,2],[23,1,23,2],[24,1,24,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[31,1,31,2],[32,1,32,5],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[60,1,60,5],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[82,1,82,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[121,7,125,7],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,5],[79,1,79,2],[80,1,80,2],[81,1,81,2],[83,1,83,2],[84,1,84,2],[111,0,115,0],[111,1,115,1],[111,3,115,3],[111,4,115,4],[111,5,115,5],[111,6,115,6],[111,7,115,7],[111,8,115,8],[116,0,120,0],[116,1,120,1],[116,3,120,3],[116,4,120,4],[116,5,120,5],[116,6,120,6],[116,7,120,7],[116,8,120,8],[163,0,169,0],[163,1,169,1],[163,8,169,8],[170,0,176,0],[170,1,176,1],[170,8,176,8],[136,0,140,0],[136,1,140,1],[136,3,140,3],[136,4,140,4],[136,5,140,5],[136,6,140,6],[136,7,140,7],[136,8,140,8],[142,0,148,0],[142,1,148,1],[142,8,148,8],[149,0,155,0],[149,1,155,1],[149,8,155,8],[156,0,162,0],[156,1,162,1],[156,8,162,8],[222,1,222,2],[223,1,223,2],[224,1,224,2],[198,0,204,0],[198,1,204,1],[198,8,204,8],[205,0,211,0],[205,1,211,1],[205,8,211,8],[212,1,212,5],[213,1,213,2],[214,1,214,2],[215,1,215,2],[216,1,216,2],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[91,0,95,0],[91,1,95,1],[91,3,95,3],[91,4,95,4],[91,5,95,5],[91,6,95,6],[91,7,95,7],[91,8,95,8],[96,0,100,0],[96,1,100,1],[96,3,100,3],[96,4,100,4],[96,5,100,5],[96,6,100,6],[96,7,100,7],[96,8,100,8],[101,0,105,0],[101,1,105,1],[101,3,105,3],[101,4,105,4],[101,5,105,5],[101,6,105,6],[101,7,105,7],[101,8,105,8],[106,0,110,0],[106,1,110,1],[106,3,110,3],[106,4,110,4],[106,5,110,5],[106,6,110,6],[106,7,110,7],[106,8,110,8],[121,8,125,8],[141,1,141,5],[126,0,130,0],[126,1,130,1],[126,3,130,3],[126,4,130,4],[126,5,130,5],[126,6,130,6],[126,7,130,7],[126,8,130,8],[131,0,135,0],[131,1,135,1],[131,3,135,3],[131,4,135,4],[131,5,135,5],[131,6,135,6],[131,7,135,7],[131,8,135,8],[121,0,125,0],[121,1,125,1],[121,3,125,3],[121,4,125,4],[121,5,125,5],[121,6,125,6],[177,0,183,0],[177,1,183,1],[177,8,183,8],[184,0,190,0],[184,1,190,1],[184,8,190,8],[191,0,197,0],[191,1,197,1],[191,8,197,8],[234,1,234,2],[236,0,236,5],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,5],[231,1,231,2],[232,1,232,2],[233,1,233,2],[235,1,235,2]]}
[null,null,"MTEP veiklos tipas:"]
[null,null,"Projekto poveiklės Nr.:"]
["Poveiklės pavadinimas:"]
[null,null,"Matavimo vienetas (vnt., kompl. ir pan.):",null,null,"Siektina reikšmė"]
["Juridinio asmens (pareiškėjas, partneris), atsakingo už poveiklės reikšmės siekimą, pavadinimas:"]
[null,null,"Pareiškėjas/partneris (pasirinkti):"]
[null,null,"Finansavimo intensyvumas:"]
[]
["Nr.","Išlaidų pavadinimas",null,"Matavimo vnt.","Kiekis","Vieneto kaina be PVM, Eur","Tinkamų finansuoti išlaidų suma be PVM, Eur","Finansavimo suma, Eur","Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,"Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,{"$f":"G11+G22+G33+G61+G91+G142+G213+G231","v":0},{"$f":"H11+H22+H33+H61+H91+H142+H213+H231","v":0}]
["1","MTEP paslaugos",null,null,null,null,{"$f":"SUM(G12:G21)","v":0},{"$f":"SUM(H12:H21)","v":0}]
["1.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E12*F12,2)","v":0},{"$f":"ROUND(G12*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["1.2",null,null,null,null,null,{"$f":"ROUND(E13*F13,2)","v":0},0]
["1.3",null,null,null,null,null,0,0]
["1.4",null,null,null,null,null,0,0]
["1.5",null,null,null,null,null,0,0]
["1.6",null,null,null,null,null,0,0]
["1.7",null,null,null,null,null,0,0]
["1.8",null,null,null,null,null,0,0]
["1.9",null,null,null,null,null,0,0]
["1.10",null,null,null,null,null,0,{"$f":"ROUND(G21*$D$7,2)","v":0}]
["2","Konsultavimo ir lygiavertės paslaugos, skirtos vien tik projekto MTEP veiklai",null,null,null,null,{"$f":"SUM(G23:G32)","v":0},{"$f":"SUM(H23:H32)","v":0}]
["2.1","Paslaugos pavadinimas",null,null,null,null,{"$f":"ROUND(E23*F23,2)","v":0},0,"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["2.2",null,null,null,null,null,{"$f":"ROUND(E24*F24,2)","v":0},0]
["2.3",null,null,null,null,null,0,0]
["2.4",null,null,null,null,null,0,0]
["2.5",null,null,null,null,null,0,0]
["2.6",null,null,null,null,null,0,0]
["2.7",null,null,null,null,null,0,0]
["2.8",null,null,null,null,null,0,0]
["2.9",null,null,null,null,null,0,0]
["2.10",null,null,null,null,null,0,0]
["3","Medžiagos, mažavertis inventorius, atsargos ir pan. produktai, priskirtini trumpalaikiam turtui ir tiesiogiai susiję su MTEP veikla",null,null,null,null,{"$f":"SUM(G34:G60)","v":0},{"$f":"SUM(H34:H60)","v":0}]
["3.1","Išlaidų pavadinimas",null,null,null,null,{"$f":"ROUND(E34*F34,2)","v":0},{"$f":"ROUND(G34*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["3.2",null,null,null,null,null,0,0]
["3.3",null,null,null,null,null,0,0]
["3.4",null,null,null,null,null,0,0]
["3.5",null,null,null,null,null,0,0]
["3.6",null,null,null,null,null,0,0]
["3.7",null,null,null,null,null,0,0]
["3.8",null,null,null,null,null,0,0]
["3.9",null,null,null,null,null,0,0]
["3.10",null,null,null,null,null,0,0]
["3.11",null,null,null,null,null,0,0]
["3.12",null,null,null,null,null,0,0]
["3.13",null,null,null,null,null,0,0]
["3.14",null,null,null,null,null,0,0]
["3.15",null,null,null,null,null,0,0]
["3.16",null,null,null,null,null,0,0]
["3.17",null,null,null,null,null,0,0]
["3.18",null,null,null,null,null,0,0]
["3.19",null,null,null,null,null,0,0]
["3.20",null,null,null,null,null,0,0]
["3.21",null,null,null,null,null,0,0]
["3.22",null,null,null,null,null,0,0]
["3.23",null,null,null,null,null,0,0]
["3.24",null,null,null,null,null,0,0]
["3.25",null,null,null,null,null,0,0]
["3.26",null,null,null,null,null,0,0]
["3.27",null,null,null,null,null,0,0]
["4","Projekto MTEP veikloms naudojamo turto (įrangos, prietaisų, įrankių, įrenginių, mašinų ir įrengimų, pastatų ir (ar) patalpų), nusidėvėjimo sąnaudos, jeigu šiam turtui įsigyti nebuvo naudojamos viešosios (įskaitant ir kitų valstybių) lėšos (ne daugiau 50 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G62:G90)","v":0},{"$f":"SUM(H62:H90)","v":0},null,null,"Turto įvedimo į eksploataciją data","Turto įsigijimo vertė, Eur","Turto nudėvėjimo, amortizacijos laikotarpis, mėn.","Numatoma turto likutinė vertė, Eur","1 mėn. nudėvėjimo, amortizacijos suma, Eur","Turto naudojamo projekto reikmėms laikas, mėn.","Turto panaudojimo projekto reikmėms dalis (proc.)","Projektui priskirta turto nusidėvėjimo, amortizacijos suma per projekto laikotarpį, Eur"]
["4.1","Turtas, kurio nusidėvėjimą, amortizaciją prašoma finansuoti",null,null,1,{"$f":"R62","v":0},{"$f":"ROUND(E62*F62,2)","v":0},{"$f":"ROUND(G62*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr.",null,null,null,null,null,{"$f":"IFERROR(ROUND((L62-N62)/M62,2),\"0\")","v":"0"},null,null,{"$f":"O62*P62*Q62","v":0},{"$f":"IF(K62=0,\" \",IF(K62+(M62*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.2",null,null,null,1,{"$f":"R63","v":0},{"$f":"ROUND(E63*F63,2)","v":0},0,null,null,null,null,null,null,{"$f":"IFERROR(ROUND((L63-N63)/M63,2),\"0\")","v":"0"},null,null,{"$f":"O63*P63*Q63","v":0},{"$f":"IF(K63=0,\" \",IF(K63+(M63*30.5)<TODAY(),\"DĖMESIO! Patikrinkite, ar nurodytas turtas dar nėra nudėvėtas, amortizuotas\",\" \"))","v":" "}]
["4.3",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.4",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.5",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.6",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.7",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.8",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.9",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.10",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.11",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.12",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.13",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.14",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.15",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.16",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.17",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.18",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.19",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.20",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.21",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.22",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.23",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.24",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.25",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.26",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.27",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.28",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["4.29",null,null,null,1,0,0,0,null,null,null,null,null,null,"0",null,null,0," "]
["5","Projektą vykdančio personalo darbo užmokestis ir išlaidos su darbo santykiais susijusiems darbdavio įsipareigojimams",null,null,null,null,{"$f":"SUM(G92:G141)","v":0},{"$f":"SUM(H92:H141)","v":0},null,null,"Faktiškai gaunamas darbo užmokesti už 1 valandą pagal pastarųjų 3-6 mėn. vidurkį, Eur"]
["5.1","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K92:K96),2),\"0\")","v":"0"},{"$f":"ROUND(E92*F92,2)","v":0},{"$f":"ROUND(G92*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[]
[]
[]
[]
["5.2","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K97:K101),2),\"0\")","v":"0"},{"$f":"ROUND(E97*F97,2)","v":0},{"$f":"ROUND(G97*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.3","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K102:K106),2),\"0\")","v":"0"},{"$f":"ROUND(E102*F102,2)","v":0},{"$f":"ROUND(G102*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.4","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K107:K111),2),\"0\")","v":"0"},{"$f":"ROUND(E107*F107,2)","v":0},{"$f":"ROUND(G107*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.5","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K112:K116),2),\"0\")","v":"0"},{"$f":"ROUND(E112*F112,2)","v":0},{"$f":"ROUND(G112*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.6","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K117:K121),2),\"0\")","v":"0"},{"$f":"ROUND(E117*F117,2)","v":0},{"$f":"ROUND(G117*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.7","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K122:K126),2),\"0\")","v":"0"},{"$f":"ROUND(E122*F122,2)","v":0},{"$f":"ROUND(G122*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.8","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K127:K131),2),\"0\")","v":"0"},{"$f":"ROUND(E127*F127,2)","v":0},{"$f":"ROUND(G127*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.9","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K132:K136),2),\"0\")","v":"0"},{"$f":"ROUND(E132*F132,2)","v":0},{"$f":"ROUND(G132*$D$7,2)","v":0}]
[]
[]
[]
[]
["5.10","Pareigybės projekte pavadinimas","Darbuotojo vardas pavardė","val.",null,{"$f":"IFERROR(ROUND(AVERAGE(K137:K141),2),\"0\")","v":"0"},{"$f":"ROUND(E137*F137,2)","v":0},{"$f":"ROUND(G137*$D$7,2)","v":0}]
[]
[]
[]
[]
["6","Projektą vykdančio personalo komandiruočių išlaidos",null,null,null,null,{"$f":"SUM(G143,G150,G157,G164,G171,G178,G185,G192,G199,G206)","v":0},{"$f":"SUM(H143,H150,H157,H164,H171,H178,H185,H192,H199,H206)","v":0}]
["6.1","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G144:G149)","v":0},{"$f":"ROUND(G143*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E144*F144,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,{"$f":"ROUND(E145*F145,2)","v":0}]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.2","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G151:G156)","v":0},{"$f":"ROUND(G150*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E151*F151,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.3","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G158:G163)","v":0},{"$f":"ROUND(G157*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E158*F158,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.4","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G165:G170)","v":0},{"$f":"ROUND(G164*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E165*F165,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.5","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G172:G177)","v":0},{"$f":"ROUND(G171*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E172*F172,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.6","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G179:G184)","v":0},{"$f":"ROUND(G178*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E179*F179,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.7","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G186:G191)","v":0},{"$f":"ROUND(G185*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E186*F186,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.8","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G193:G198)","v":0},{"$f":"ROUND(G192*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E193*F193,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.9","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G200:G205)","v":0},{"$f":"ROUND(G199*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E200*F200,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["6.10","Komandiruotės pavadinimas, vieta, trukmė dienomis, vykstančių asmenų skaičius","Iš viso komandiruotei",null,null,null,{"$f":"SUM(G207:G212)","v":0},{"$f":"ROUND(G206*$D$7,2)","v":0}]
[null,null,"Dienpinigiai",null,null,null,{"$f":"ROUND(E207*F207,2)","v":0}]
[null,null,"Gyvenamojo ploto nuoma",null,null,null,0]
[null,null,"Kelionės išlaidos",null,null,null,0]
[null,null,"Dalyvavimo mokestis",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
[null,null,"Kitos išlaidų pavadinimas",null,null,null,0]
["7","Įrangos nuomos išlaidos, veiklai priskirtos pro rata principu. Įranga turi būti tiesiogiai susijusi su projekto įgyvendinimu",null,null,null,null,{"$f":"SUM(G214:G230)","v":0},{"$f":"SUM(H214:H230)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["7.1","Įrangos pavadinimas",null,"pro rata proc.",null,{"$f":"K214*L214","v":0},{"$f":"ROUND(E214*F214,2)","v":0},{"$f":"ROUND(G214*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["7.2",null,null,"pro rata proc.",null,{"$f":"K215*L215","v":0},0,{"$f":"ROUND(G215*$D$7,2)","v":0}]
["7.3",null,null,"pro rata proc.",null,0,0,0]
["7.4",null,null,"pro rata proc.",null,0,0,0]
["7.5",null,null,"pro rata proc.",null,0,0,0]
["7.6",null,null,"pro rata proc.",null,0,0,0]
["7.7",null,null,"pro rata proc.",null,0,0,0]
["7.8",null,null,"pro rata proc.",null,0,0,0]
["7.9",null,null,"pro rata proc.",null,0,0,0]
["7.10",null,null,"pro rata proc.",null,0,0,0]
["7.11",null,null,"pro rata proc.",null,0,0,0]
["7.12",null,null,"pro rata proc.",null,0,0,0]
["7.13",null,null,"pro rata proc.",null,0,0,0]
["7.14",null,null,"pro rata proc.",null,0,0,0]
["7.15",null,null,"pro rata proc.",null,0,0,0]
["7.16",null,null,"pro rata proc.",null,0,0,0]
["7.17",null,null,"pro rata proc.",null,0,0,0]
["8","Pastatų ar patalpų nuomos išlaidos, veiklai priskirtos pro rata principu. Pastatai ar patalpos turi būti tiesiogiai susijusi su projekto įgyvendinimu (ne daugiau 10 proc. tinkamų finansuoti išlaidų)",null,null,null,null,{"$f":"SUM(G232:G236)","v":0},{"$f":"SUM(H232:H236)","v":0},null,null,"Faktinės 1 mėnesio išlaidos, Eur","Naudojimo projekte trukmė, mėn."]
["8.1","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K232*L232","v":0},{"$f":"ROUND(E232*F232,2)","v":0},{"$f":"ROUND(G232*$D$7,2)","v":0},"Išlaidų pagrindimo dokumentų pavadinimas, data ir Nr."]
["8.2","Pastato, patalpų adresas",null,"pro rata proc.",null,{"$f":"K233*L233","v":0},{"$f":"ROUND(E233*F233,2)","v":0},0]
["8.3","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.4","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["8.5","Pastato, patalpų adresas",null,"pro rata proc.",null,0,0,0]
["Iš viso tinkamų finansuoti išlaidų:",null,null,null,null,null,{"$f":"G10","v":0},{"$f":"H10","v":0}]