{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Instructions","Cost Eligibility Conditions","General Information","Beneficiaries List","Work Packages List","BE 001","Estim costs of the project","Proposal Budget","BE-WP Overview","Country List","BBE-WP Person Months","Operations","EGR","Depreciation Costs","Travel costs","Comments","Data Travel costs","Referential","UpdateParameters","BE xxx"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":1,"defined_names":97,"comments":5,"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":"Instructions","index":0,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":false,"merged":[[4,1,5,3],[6,1,6,3],[7,1,7,4],[44,0,44,2]]}
["XXXX","XXXX",{"$f":"CurrentVersion","v":"[ Version LUMP SUM II - JUST - v1_000, of 20/07/2023 00:00 ]"},null,null,"XXXX"]
[null,null,null,"DBT-SKILLS_GUARANTEE-V.2.0"]
[]
[]
[null,"ANNEX 1 to Part B\nDetailed Estimation of Costs for Lump Sums"]
[]
[]
[null,"Instructions"]
[]
[1,null,"This workbook (Detailed Budget Table) enables you to present the detailed estimation of costs of your lump sum project and to calculate the lump sum breakdown per beneficiary and per Work Package (WP). It must be uploaded in the Portal as a mandatory annex to the application.  \nPlease note that if you do not upload the Excel workbook as an annex, the application cannot be submitted (the system will not allow you to submit). This annex is essential for the application assessment process and must be fully and properly completed according to the instructions provided below."]
[2,null,"Please note that the Lump sum scheme is designed in a way that lump sum for a WP will normally be paid only when the entire WP has been completed. Please take this into consideration while structuring your proposal. WPs should be designed in a way that enables   to clearly identify whether the action has been completed.\nThe WPs with a long duration may be split along the reporting periods. In this way, the relevant WPs can be completed and paid at the end of each reporting period. This may be relevant for the cash flow in your project. The effectiveness of the work plan remains essential. The use of lump sum funding should not lead to the subdivision of the project into many small WPs."]
[3,null,"We strongly recommend having a clear plan of the project activities, the structure of the WPs, the costs needed to implement the activities, as well as a clear breakdown of the activities between the Beneficiaries and the Affiliated Entities (if applicable) before starting to fill in the workbook. Please note that any deletion or adjustment of the data already filled in may cause errors in the table."]
[4,null,"We recommend using Excel 2010 or more recent."]
[5,null,"The currency used in this workbook is EURO. "]
[6,null,"You should start filling the workbook from the sheet ‘General information'.\nYou can customize the categories of Employees that correspond to your organization (example: Senior Staff, Junior Staff, Researcher, Expert) in rows 14-18 of sheet ‘General information'."]
[7,null,"After filling the sheet ‘General information’ you have to fill in only the following sheets: ‘Beneficiaries List' – ‘Work Package list’ – ‘BE XXX’ (one sheet per Participating Organization)."]
[8,null,"The information in this workbook must correspond to the information in the application. For example, the list of Beneficiaries and the list of WPs must be the same. It is recommended filling in in this workbook only when you have a clear structure of WPs in the application."]
[9,null,"The sequence of filling Excel sheets: \n1. fill in the sheet 'Beneficiaries list' where you have to enter all participants in the project including Affiliated Entities (if any). In the ‘Beneficiaries list’ you can add as many Beneficiaries and as many Affiliated Entities (if applicable) as you need, but the list must correspond to the list provided in the application.\nTo add Beneficiaries, please double-click on 'Add a Beneficiary'; to add an Affiliated Entity, please, double-click on 'Add an Affiliated Entity'.\n\nNOTE: the costs of associated partners cannot appear in any part of this budget.\n\nTo delete Beneficiary or Affiliated Entity from the ‘Beneficiaries list’, double-click on the ‘Remove this Beneficiary‘/ ‘Remove this Affiliated Entity’ button next to it.\n\n2. fill in the sheet 'Work Packages list', where you must enter all the WPs (copy/enter WPs from Section ‘WORK PACKAGES, DELIVERABLES AND TIMING’ (Part A of the application) in the same order).\nTo add a WP, please double-click on 'Add a Work Package'. \nTo delete a WP, please double-click the 'Remove this Work Package' button next to it."]
[10,null,"Once you have completed the ‘Beneficiaries List' and ‘Work Package list’ sheets, or each time you add or remove a Beneficiary or a WP, you must double-click on one of the 'Apply changes' buttons to generate the related sheets in the Excel workbook.\n\nAt this stage your workbook is ready to be filled in Beneficiary by Beneficiary  (BE XXX) for all the WPs concerned.\nFor each Beneficiary workbook you have to enter all the related costs of each WP.\n\nThis sheet includes separate sections for the various cost categories (refer to the sheet 'Cost Eligibility Conditions') for each WP of the project.\nComplete only the number of units and the cost per unit for each cost category. The total cost per cost category will be automatically calculated.\nIf the Beneficiary does not contribute to a specific WP or cost category, then leave it blank.\nIf the Beneficiary has an Affiliated Entity, columns for this entity are generated automatically in the ‘BE XXX'. Enter the cost estimations of the Affiliated Entity in the same way as for the main Beneficiary.\n\nUse whole numbers for the costs per unit (no Euro cents). The number of direct personnel cost units can be a fraction (e.g., 0,25 units).\n\n"]
[11,null,"You have to estimate the eligible costs of your project using the same methodology as if these costs were declared under an actual cost-based Grant Agreement.\nFor additional information on eligible costs, please refer to the Call Conditions and to the sheet ‘Cost Eligibility Conditions’."]
[12,null,"In each ‘BE XXX’ sheet, for section ‘A. DIRECT PERSONNEL COSTS’, you have to encode your costs using the following unit: 1 unit is 1 person-month (Effort). To calculate the personnel effort, you must add up all the days needed to implement the activities of one WP for each Beneficiary and divide this total by 17,92 (1 year = 215 productive days; 1 month=215 /12 = 17,92 days). 1 unit person/month corresponds to 1-month full time for 1 person.\n\n\n\n\n\n\n\n\n\nIf the application involves staff in different positions with different daily rates, e.g. experts, managers, etc., please indicate the effort of different positions in the draft budget table separately.\n\nA personnel category can contain more than one employee (e.g., two experts in the same organisation and working on the same WP). In this case, the cost per unit is the average monthly personnel cost of all employees concerned, and the number of units is the combined number of person-months. No more detailed information is required in this sheet."]
[13,null,"In section 'B. PURCHASE COSTS', complete the categories 'B.1 Travel and subsistence per travel or day', and 'B.2 Other goods and services', if applicable. \n\nA category can contain more than one item (e.g., several travels, or several services). In this case, the cost per unit is the average cost of all items, and the number of units is the number of items. No more detailed information is required in this sheet.\n\nTravel costs must be calculated in the sheet 'Travel costs' providing travel information for each WP and each BE. The costs in the sheet \"Travel costs\" are calculated automatically and correspond to the EC Decition. \nPlease note, that data from 'Travel costs' summary table (number of units and cost per unit) must be manually entered in each BE sheet ('BE XXX')."]
[14,null,"Indirect costs will be calculated automatically in each 'BE XXX' sheet."]
[15,null,"The summary tables 'BE-WP Overview', 'Estim costs of the project' will be produced automatically. You do not have to fill anything in these sheets. These sheets will be used while assessing the application."]
[16,null,"The amount calculated in the 'BE-WP Overview' sheet of this workbook under the heading 'Maximum EU Grant Amount' must be identical to the Requested Grant Amount in the application part A 'section 5 - Budget'."]
[17,null,"If you have any comment, you can use the ‘Comments’ sheet.\nThe breakdown of the cost must be specified in the sheet ’Comments’ in the following cases:\n1. If personnel costs are included in the category of employees 'Other' under the category 'A.1 Employees (or equivalent) person months’,\n2. If any costs are included under the category 'B.2 Other goods and services'."]

{"sheet":"Cost Eligibility Conditions","index":1,"n_rows":49,"n_cols":5,"rows_kept":49,"cut":false,"hidden":false,"merged":[[1,1,1,3]]}
[]
[null,"         Cost Eligibility Conditions "]
[]
[]
[null,null,null,"1. Cost estimation and eligible cost categories"]
[]
[null,null,null,"To define and justify the lump sum the applicant shall provide a breakdown of the lump sum contributions (a Detailed Budget Table) showing the share per WP and, within each WP, the share assigned to each beneficiary and affiliated entity (if any). A detailed description of the activities covered by each WP and all related resources must be provided in the application.\nThe estimated eligible costs for the project shall be broken down by the following cost categories and for related sub-categories:\n      A. Personnel costs: \n              A.1 Employees (or equivalent) person months\n      B. Purchase costs: \n              B.1 Travel and subsistence per travel or day\n              B.2 Other goods and services\n      C. Other cost categories\n              C.1 Subsidised employment\n      D. Indirect costs\n\nFollowing the results of the assessment, the overall lump sum will be fixed in the Grant Agreement. The breakdown of lump sum shares per beneficiary and per WP will be also included in the Grant Agreement. The Detailed Budget Table will not become part of the lump sum Grant Agreement, it will be used for cost planning, estimation and determination of lump sums."]
[]
[null,null,null,"2. Eligible and ineligible costs and contributions"]
[]
[null,null,null,"2.1. General eligibility conditions"]
[]
[null,null,null,"Since the Detailed Budget Table (this workbook) serves as the basis for fixing the lump sums for the grants (and since lump sums must be reliable proxies for the actual costs of a project), it may contain only the costs that would be considered eligible for actual costs grant and must exclude ineligible costs. \nIn order to be eligible, costs must: \n1. Be attributed to the beneficiary and affiliated entity (if any).\n2. Be related to the duration of the implementation period of the project (except for costs related to the submission of the Final Report of the project).\n3. Be estimated in eligible cost categories.\n4. Be linked to and necessary for the implementation of the project, i.e., to achieve the objectives of the project.\n5. Be established in accordance with the usual cost accounting practices of the beneficiary.\n6. Be identifiable and verifiable.\n7. Comply with the applicable national and EU legislation, including accounting and public procurement rules.\n8. Be reasonable and justified and comply with the principles of sound financial management, in particular in terms of economy and efficiency."]
[]
[null,null,null,"2.2. Ineligible costs and contributions"]
[]
[null,null,null,"The following costs or contributions are ineligible:\n1. Costs related to return on capital and dividends paid by the beneficiary.\n2. Debt and debt service charges.\n3. Provisions for future losses or debts.\n4. Interest payable.\n5. Currency exchange losses.\n6. Bank charges levied by the beneficiary’s bank for transfers from the Granting Authority.\n7. Excessive or reckless expenditure.\n8. Deductible or refundable VAT (including VAT paid by public bodies acting as public authorities).\n9. Costs incurred or contributions made for activities implemented during a suspension of the Grant Agreement.\n10. In-kind contributions by third parties.\n11. Costs or contributions for personnel of a national (or regional/local) administration for activities that are part of the administration’s normal activities (i.e., not undertaken only because of the grant).\n12. Costs related to the purchase of land and real estate as well as infrastructure.\n13. Costs related to the purchase of furniture, equipment, and vehicles.\n14. Costs related to repair, refurbishment, reconstruction, or any construction works.\n15. Regranting. This includes any financial support or distribution of funds to third parties such as bursaries, vouchers (e.g. supermarket or transport vouchers), stipends, sub-grants, fixed lump sums to participants.\n16. Amortization and depreciation costs*.\n\nDouble funding\nDouble funding from the EU budget is strictly prohibited. Any project may receive only ONE grant from the EU budget, and under no circumstances shall the same costs be financed twice by the Union budget."]
[null,null,null,"* While depreciation costs are excluded, the rental of equipment may be eligible if justified as cost-effective and necessary for project implementation. Examples may include short-term rental of training or event equipment, IT tools, or workspace—provided these are proportionate and documented according to the project’s needs."]
[]
[null,null,null,"3. Specific eligibility conditions for each cost category "]
[]
[null,null,null,"3.1. Direct costs "]
[]
[null,null,null,"Direct costs are specific costs that are directly linked to the performance of the project.  The applicant must ensure that the costs that are directly linked to the project do not include costs that are only indirectly linked to the project (see Section Indirect costs). \nFor each direct cost category, specific eligibility conditions are as follows:"]
[]
[null,null,null,"3.1.1 A. Personnel costs "]
[]
[null,null,null,"Personnel costs are eligible  if they: \n   Personnel costs are eligible if they: \n   1. Fulfil general eligibility conditions (Section 2).\n   2. Are related to the personnel working for the applicant(s) under an employment contract (or an equivalent appointing act); The salary costs should not exceed the average rates corresponding to the applicant's usual policy on remuneration and must be not significantly different from the costs of staff performing similar tasks under an employment contract with the applicant. \n   3. Are paid in accordance with national law, the collective labour agreement and the employment contract/equivalent appointing act. \n\nIn this workbook personnel costs must be encoded into person-months. The cost per unit (person-month cost unit) is the average monthly personnel cost of all employees (or employees in the same or similar position) concerned.\nThe average monthly personnel cost is calculated based on the costs actually incurred for a person for the last 12 months of full-time work."]
[]
[null,null,null,"Personnel costs must be limited to gross salaries and other labour-related costs, such as employers’ social security contributions etc., if they arise from the national law or employment contract (or an equivalent appointing act). \nGenerally, for calculating average monthly personnel cost the applicant may include, for each person concerned, the following: \n− Fixed salary.\n− Fixed complements, if they are unconditional entitlements for the person (e.g. family allowance and contributions to medical insurance schemes set out in national law, complementary pension plan contributions set out in the collective labour agreement).\n− Variable complements, e.g. bonuses, if:\n    − they are paid based on objective conditions set out, at least, in the internal rules of the applicant\n    − they are paid in a consistent manner, e.g. not just for projects supported by EU grants, and \n    − where applicable, subject to the specific eligibility conditions for supplementary payments (see specific cases below).\n− Social security contributions (mandatory employer and employee contributions).\n− Taxes linked to the remuneration (e.g. income tax withholding).\n− Other costs and payments linked to the remuneration if they are justified and registered as personnel costs in accordance with the applicant’s usual remuneration practices (e.g. benefits in kind like company car made available for the private use, lunch vouchers, accrual for unconditional severance payments mandatory under national law). "]
[null,null,null,"The applicant may NOT include: \n− Any part of the remuneration which has not been an actual cost for you (for example, salaries reimbursed by a social security scheme or a private insurance in case of long sick leave or maternity leave).\n− Payments of dividends to employees (profit distribution in the form of dividends).\n− Variable complements based on commercial targets or fund-raising targets (because neither incurred in connection with the work of the project, nor necessary for its implementation).\n− Arbitrary bonuses (i.e. bonuses which are not paid based on objective conditions set out, at least, in the internal rules of the beneficiary or bonuses that are not paid in a consistent manner).\n− Bonuses that depend on budget availability on the specific project (e.g. paid only if there are remaining funds in the budget of a project). \nThe cost of any work to be performed by external experts must not be included in personnel costs but under purchase costs."]
[]
[null,null,null,"3.1.2 B. Purchase costs "]
[]
[null,null,null,"The implementation of a project may require the buying of goods or services in order to carry out specialised tasks that beneficiaries cannot do themselves (i.e. translations, production of documents, website creation, informatics support, accountancy, catering, expert analysis, research, etc.). Please note that the project management and coordination of activities are core activities and may not be sub-contracted.\nPurchase costs for the project (including related duties, taxes, and charges, such as non- deductible or non-refundable value-added tax (VAT) cover the following sub-categories: \n− B.1 Travel, accommodation and subsistence\n− B.2 Other goods and services "]
[null,null,null,"Purchase costs are eligible if they: \n   1. Fulfil general eligibility conditions.\n   2. Are based either on the best value for money (considering the quality of the service, good or work proposed, i.e. the best price-quality ratio) or on the lowest price.\n   3. Are purchased specifically for the project.\n   4. Are not subject to conflict of interests. \n\n The applicants are free to choose between best value for money and lowest price. "]
[null,null,null,"The beneficiaries that are “contracting authorities/entities” within the meaning of the EU Directives on public procurement must comply with the applicable national law on public procurement and follow the principles of transparency, non-discrimination, mutual acknowledgement, proportionality, and equal standing when procuring products and services. \nThe beneficiaries that fall outside the scope of the EU Directives on public procurement must follow the principles of transparency, non-discrimination, mutual acknowledgement, proportionality, and equal standing when procuring products and services. \n\nPurchases between beneficiaries are not accepted. No project participant shall be contracted as a service provider neither by the Coordinator, nor by any other project Beneficiary (to avoid any conflict of interest in the procurement of services and goods). Any expenses based on such contracts shall be deemed ineligible."]
[null,null,null,"Costs for travel, accommodation and subsistence must be calculated using unit costs fixed by the authorising Decision C(2024)5405. These costs cannot be indicated under any other cost type and category. If a particular instance of travel, accommodation or subsistence in the action is not covered by one of the unit costs mentioned in Decision C(2024)5405, actual costs may be used. When unit costs are available, their use is mandatory in line with eligibility criteria. ","Decision C(2024)5405"]
[null,null,null,"If no Beneficiary’s personnel costs are foreseen, no travel, accommodation and subsistence costs can be included for those personnel. \nTravel and subsistence costs may also be eligible for persons that participate in the project on an ad-hoc basis (e.g. attending specific meetings), if this complies with the general and specific eligibility conditions, in particular being necessary for the implementation of the action. "]
[]
[null,null,null," 3.1.3 C. Other cost categories"]
[]
[null,null,null,"If eligible under the Call Conditions, the beneficiaries and affiliated entities (if any) may charge costs under 'Other cost categories'. \n\nC.1 Subsidised employment \n(Applicable for the Call 'Piloting a Skills Guarantee for Workers in Transition') \n\nThis budget category covers the remuneration costs of workers coming from the automotive sector and related supply chains who are employed by the beneficiary (employment provider) in strategic and growing sectors during the project implementation period. \n\nAny applicable wage taxes or statutory employer contributions required under national law are considered eligible costs under ‘remuneration’. The term does not include any other forms of in-kind compensation or bonuses, allowances or supplements not required under national labour law or not normally applied in the organisation. "]
[null,null,null,"Remuneration costs of workers are eligible if they meet all the following criteria: \n\nGeneral eligibility: The costs comply with the general eligibility criteria outlined in Section 2 of the Detailed Budget Table. \n\nBasis for remuneration estimates: Beneficiaries must provide official or verifiable sources justifying the proposed remuneration levels — for example, internal wage scales, collective labour agreements, national or regional wage statistics, or comparable employment data. \n\nOfficial remuneration: The remuneration must not exceed the regular wage level of the employment provider for the specific position, as justified by the above-mentioned supporting sources. \n\nDuration of subsidised employment: Each person employed must stay in the employment for at least six (6) months within the project’s duration. Part-time employment is allowed, provided that working time is reported in full-time equivalent units. \n\nCompliance: All other applicable requirements set out in the Call Conditions are fulfilled. \n\nApplicants should plan and present all employment positions in this workbook in monthly full-time equivalent units (person-months). \n\n"]
[null,null,null,"During project implementation, beneficiaries acting as employment providers must submit two (2) supporting documents (employment contracts or equivalent official evidence):\n- Proof that the individual has been employed, and\n- Confirmation of the total duration of employment in the new position and the employment status (full-time or part-time), provided after the employment period has ended. \n\nWorking time must be reported in full-time equivalents, expressed in person-months.  \n\nBeneficiaries remain fully responsible for ensuring that all remuneration indicated in employment contracts is actually paid to the workers in line with national labour law. The Granting Authority may request additional evidence where inconsistencies, risks or irregularities are detected. \n\nFor detailed eligibility requirements, please refer to the Call Conditions. "]
[]
[null,null,null," 3.2 D. Indirect costs "]
[]
[null,null,null,"Indirect costs are costs that cannot be identified as specific costs directly linked to the performance of the project. Indirect costs will be calculated automatically by applying a flat rate of 7% to the eligible direct costs that are within the limits of the project budget ceiling. \n\nCosts must be calculated according to the applicable accounting rules of the country in which the applicant is established and according to the applicant’s usual cost accounting practices. If a beneficiary always charges a particular cost as an indirect cost, it must do so also for EU grants, and should not charge it as a direct cost. \n\nTo avoid double funding of the same costs, the applicant may not charge costs which, according to the usual applicant's accounting practice, are indirect costs to direct cost categories."]

{"sheet":"General Information","index":2,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[[17,2,17,3],[0,0,0,4],[10,0,10,4],[11,0,11,4],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3]]}
["FILL IN THE VALUES BELOW BEFORE STARTING:"]
[]
["Call number",null,null,"ESF-SI-2025-SKILLS-GUARANTEE-01"]
["Call title",null,null,"Piloting a Skills Guarantee for workers in transition"]
["Insert the acronym of your application"]
["Maximum grant amount for the EU contribution as stipulated in the call ",":",null,200000000]
["Maximum cofinancing rate as stipulated in the call",null,null,0.8]
[]
[]
[]
["You can customize here the categories of Employees that correspond to your organisation (example: Senior Staff, Junior Staff, Expert…).\nPlease, note that this definition is common to all Work Packages for all Beneficiaries.\n"]
["A. DIRECT PERSONNEL COSTS"]
[null,null,null,"A1. Employees (or equivalent) person months (you can change the types based on your structure)"]
[null,null,"Lead project manager"]
[null,null,"Project manager"]
[null,null,"Expert/advisor/trainer"]
[null,null,"Researcher"]
[null,null,"Other"]

{"sheet":"Beneficiaries List","index":3,"n_rows":6,"n_cols":13,"rows_kept":6,"cut":false,"hidden":false,"merged":[[3,0,3,3],[3,5,3,6]]}
["XXX","XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX","XXXXXXXXXXXXXXX","XXXX",null,{"$f":"COUNTA(A:A)","v":6},{"$f":"COUNTA(A:A)","v":6}]
[{"$f":"IF(J2=INT(J2),\"BE \"&TEXT(J2,\"000\"),\"BE \"&TEXT(INT(J2),\"000\")&\" / AE \"&TEXT((J2-INT(J2))*(10 ^ (LEN(J2)-LEN(INT(J2))-1)),\"000\"))","v":"BE 000 / AE 001"},null,null,null,null,{"$f":"IF(I2=\"D\",\"TO BE REMOVED\",\"Remove this \"&IF(I2=\"B\",\"Beneficiary\",\"Affiliated Entity\"))","v":"Remove this Affiliated Entity"},{"$f":"IF(I2=\"D\",IF(J2=INT(J2),\"UNDO DELETE this Beneficiary\",IF(OFFSET(I2,INT(-1*(J2-INT(J2))*(10^(LEN(J2)-LEN(INT(J2))-1))),0)=\"D\",\"\",\"UNDO DELETE this Affiliated Entity\")),IF(OR(OFFSET(I2,1,0)=\"T\",OFFSET(I2,1,0)=\"D\"),\"\",\"Add an Affiliated Entity\"))","v":"Add an Affiliated Entity"},"T",null,{"$f":"OFFSET(J2,-1,0)+0.01","v":0.01}]
["ALL ABOVE IS HIDDEN",null,null,null,null,null,"UNDO DELETE this Affiliated Entity"]
["LIST OF BENEFICIARIES AND AFFILIATED ENTITIES",null,null,null,1,"Actions (double-click to activate)",null,null,null,null,null,null,{"$f":"F1","v":6}]
["BE NR/AE","BE/AE name","Acronym","Country",null,{"$f":"IF(E4=1,\"APPLY CHANGES\",\"All is coherent\")","v":"APPLY CHANGES"},"Add a Beneficiary"]
[{"$f":"IF(J6=INT(J6),\"BE \"&TEXT(J6,\"000\"),\"BE \"&TEXT(INT(J6),\"000\")&\" / AE \"&TEXT((J6-INT(J6))*(10 ^ (LEN(J6)-LEN(INT(J6))-1)),\"000\"))","v":"BE 001"},null,null,null,null,{"$f":"IF(I6=\"D\",\"TO BE REMOVED\",\"Remove this \"&IF(I6=\"B\",\"Beneficiary\",\"Affiliated Entity\"))","v":"Remove this Beneficiary"},{"$f":"IF(I6=\"D\",IF(J6=INT(J6),\"UNDO DELETE this Beneficiary\",IF(OFFSET(I6,INT(-1*(J6-INT(J6))*(10^(LEN(J6)-LEN(INT(J6))-1))),0)=\"D\",\"\",\"UNDO DELETE this Affiliated Entity\")),IF(OR(OFFSET(I6,1,0)=\"T\",OFFSET(I6,1,0)=\"D\"),\"\",\"Add an Affiliated Entity\"))","v":"Add an Affiliated Entity"},"T","B",1,1]

{"sheet":"Work Packages List","index":4,"n_rows":6,"n_cols":13,"rows_kept":6,"cut":false,"hidden":false,"merged":[[3,3,3,4],[3,0,3,1]]}
["XXX","XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",".",null,null,".",{"$f":"COUNTA(A:A)","v":6},"."]
[{"$f":"\"WP \"&TEXT(J2,\"000\")","v":"WP 000"},null,null,{"$f":"IF(I2=\"D\",\"TO BE REMOVED\",\"Remove this Work Package\")","v":"Remove this Work Package"},{"$f":"IF(I2=\"D\",\"UNDO DELETE this Work Package\",\"\")","v":""},null,null,null,"W"]
["ALL ABOVE IS HIDDEN"]
["LIST OF WORK PACKAGES",null,null,"Actions (double-click to activate)",null,null,null,null,1,null,null,null,{"$f":"G1","v":6}]
["WP Nr","WP Label",null,{"$f":"IF(I4=1,\"APPLY CHANGES\",\"All is coherent\")","v":"APPLY CHANGES"},"Add a Work Package"]
[{"$f":"\"WP \"&TEXT(J6,\"000\")","v":"WP 001"},null,null,{"$f":"IF(I6=\"D\",\"TO BE REMOVED\",\"Remove this Work Package\")","v":"Remove this Work Package"},{"$f":"IF(I6=\"D\",\"UNDO DELETE this Work Package\",\"\")","v":""},null,null,null,"W",1]

{"sheet":"BE 001","index":5,"n_rows":37,"n_cols":21,"rows_kept":37,"cut":false,"hidden":false,"merged":[[9,13,35,13],[9,14,9,16],[10,15,10,16],[16,14,16,16],[17,15,17,16],[21,15,21,16],[31,14,31,16],[33,14,33,16],[35,14,35,16],[29,14,29,16],[30,15,30,16],[8,14,8,16],[2,16,3,16],[2,17,2,19],[2,20,3,20],[3,17,3,19],[6,14,6,16]]}
[1,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":9},{"$f":"COUNTIF(E:E,\"GT\")","v":1},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":36},null,{"$f":"COUNTA(A:A)","v":37},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,1,"XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},1,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"BE 001"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 001"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 001"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":""}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":""},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":0},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":0}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":""}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},{"$f":"IF($D10=\"\",\"\",VLOOKUP($D10,WPLabels,2,0))","v":"A. DIRECT PERSONNEL COSTS"},null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND((OFFSET(T10,-2,0))*0.07,2),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),2)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,{"$f":"IF($D11=\"\",\"\",VLOOKUP($D11,WPLabels,2,0))","v":"A.1 Employees (or equivalent) person months"},null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":0},null,0,0]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Lead project manager"},null,null,0,0]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Project manager"},null,null,0,0]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Expert/advisor/trainer"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,{"$f":"IF($D17=\"\",\"\",VLOOKUP($D17,WPLabels,2,0))","v":"B. Purchase costs"},null,null,null,null,0,0]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,{"$f":"IF($D18=\"\",\"\",VLOOKUP($D18,WPLabels,2,0))","v":"B.1 Travel and subsistence per travel or  day"},null,null,null,0,0]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,{"$f":"IF($D19=\"\",\"\",VLOOKUP($D19,WPLabels,2,0))","v":"Travel"},null,null,0,0]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,{"$f":"IF($D20=\"\",\"\",VLOOKUP($D20,WPLabels,2,0))","v":"Accommodation"},null,null,0,0]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,{"$f":"IF($D21=\"\",\"\",VLOOKUP($D21,WPLabels,2,0))","v":"Subsistence"},null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,{"$f":"IF($D22=\"\",\"\",VLOOKUP($D22,WPLabels,2,0))","v":"B.2 Other goods and services"},null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,{"$f":"IF($D23=\"\",\"\",VLOOKUP($D23,WPLabels,2,0))","v":"Consumables and supplies"},null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars (rental of rooms, translations, interpretations, speakers’ fees/trainers)",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication / promotion / dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Expert services",null,null,0,0]
["WP001","WP001",7,"WPRow.W1",null,null,null,null,null,null,null,"T4","V",null,null,null,"Research, evaluation and studies",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Please leave row empty",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,{"$f":"IF($D30=\"\",\"\",VLOOKUP($D30,WPLabels,2,0))","v":"C. Other cost categories"},null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,{"$f":"IF($D31=\"\",\"\",VLOOKUP($D31,WPLabels,2,0))","v":"C.1 Subsidised employment"},null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,{"$f":"IF($D32=\"\",\"\",VLOOKUP($D32,WPLabels,2,0))","v":"TOTAL DIRECT COSTS (A+B+C)"},null,null,null,null,0,0]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,{"$f":"IF($D34=\"\",\"\",VLOOKUP($D34,WPLabels,2,0))","v":"D. Indirect costs 7% (rounded to zero decimals)"},null,null,null,null,{"$f":"IF(OFFSET(T34,ROW(T$2)-ROW(T34),0)=\"TT\",\"TT\",IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"%\",ROUND((OFFSET(T34,-2,0))*0.07,2),IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"V\",ROUND(OFFSET(T34,0,-2),2)*OFFSET(T34,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1),TRUE),INDIRECT(ADDRESS(ROW(T34),$C34+COLUMN($E34)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q34)+1) & \":\" & ADDRESS(2,COLUMN(U34)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U34), COLUMN($Q34)+1) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),TRUE)),IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U34)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U34), MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),TRUE)),IF(OFFSET(U34,0,COLUMN($M34)-COLUMN(U34))=\"V\",OFFSET(U34,0,-2)*OFFSET(U34,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"IF($D36=\"\",\"\",VLOOKUP($D36,WPLabels,2,0))","v":"TOTAL COSTS (A+B+C+D)"},null,null,null,null,{"$f":"IF(OFFSET(T36,ROW(T$2)-ROW(T36),0)=\"TT\",\"TT\",IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"%\",ROUND((OFFSET(T36,-2,0))*0.07,2),IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"V\",ROUND(OFFSET(T36,0,-2),2)*OFFSET(T36,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1),TRUE),INDIRECT(ADDRESS(ROW(T36),$C36+COLUMN($E36)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q36)+1) & \":\" & ADDRESS(2,COLUMN(U36)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U36), COLUMN($Q36)+1) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),TRUE)),IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U36)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U36), MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),TRUE)),IF(OFFSET(U36,0,COLUMN($M36)-COLUMN(U36))=\"V\",OFFSET(U36,0,-2)*OFFSET(U36,0,-1),\"TOTAL\")))","v":0}]
["x"]

{"sheet":"Estim costs of the project","index":6,"n_rows":37,"n_cols":22,"rows_kept":37,"cut":false,"hidden":false,"merged":[[9,13,35,13],[9,14,9,16],[10,15,10,16],[16,14,16,16],[17,15,17,16],[21,15,21,16],[31,14,31,16],[33,14,33,16],[35,14,35,16],[29,14,29,16],[30,15,30,16],[8,14,8,16],[2,20,3,20],[2,16,3,16],[2,17,2,19],[2,21,3,21],[3,17,3,19],[6,14,6,16]]}
[1,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":9},{"$f":"COUNTIF(E:E,\"GT\")","v":1},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":36},null,{"$f":"COUNTA(A:A)","v":37},null,"TT",{"$f":"MATCH(H1,2:2,0)","v":22},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,"C","XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},1,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE","TT"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"DETAILED"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":"BE 001"},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 001"},{"$f":"IF(V2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"PROJECT"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":""}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"CONSOLIDATION"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS","BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":0},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V7,ROW(V$2)-ROW(V7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(V7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(V7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(V7),COLUMN(V7)-1),TRUE)),IF(OFFSET(V7,ROW(V$2)-ROW(V7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V7,ROW(V$2)-ROW(V7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(V7), MATCH(INT(OFFSET(V7,ROW(V$2)-ROW(V7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V7),COLUMN(V7)-1),TRUE)),IF(OFFSET(V7,0,COLUMN($M7)-COLUMN(V7))=\"V\",OFFSET(V7,0,-2)*OFFSET(V7,0,-1),\"TOTAL\")))","v":0}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":""}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},{"$f":"IF($D10=\"\",\"\",VLOOKUP($D10,WPLabels,2,0))","v":"A. DIRECT PERSONNEL COSTS"},null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND((OFFSET(T10,-2,0)-OFFSET(T10,-19,0))*0.07,2),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),2)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":0},0]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,{"$f":"IF($D11=\"\",\"\",VLOOKUP($D11,WPLabels,2,0))","v":"A.1 Employees (or equivalent) person months"},null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":0},{"$f":"INDIRECT(\"'\"& MID(OFFSET(S11,ROW(S$3)-ROW(S11),IF(OFFSET(S11,ROW(S$2)-ROW(S11),2)=\"T\",0,IF(OFFSET(S11,ROW(S$2)-ROW(S11),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S11),MATCH(INDIRECT(ADDRESS(2,COLUMN(S11)+IF(OFFSET(S11,ROW(S$2)-ROW(S11),2)=\"T\",1,IF(OFFSET(S11,ROW(S$2)-ROW(S11),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(S11,ROW(S$3)-ROW(S11),IF(OFFSET(S11,ROW(S$2)-ROW(S11),2)=\"T\",0,IF(OFFSET(S11,ROW(S$2)-ROW(S11),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(S11,ROW(S$2)-ROW(S11),2)=\"T\",1,IF(OFFSET(S11,ROW(S$2)-ROW(S11),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Lead project manager"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R12,ROW(R$3)-ROW(R12),IF(OFFSET(R12,ROW(R$2)-ROW(R12),2)=\"T\",0,IF(OFFSET(R12,ROW(R$2)-ROW(R12),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R12),MATCH(INDIRECT(ADDRESS(2,COLUMN(R12)+IF(OFFSET(R12,ROW(R$2)-ROW(R12),2)=\"T\",1,IF(OFFSET(R12,ROW(R$2)-ROW(R12),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R12,ROW(R$3)-ROW(R12),IF(OFFSET(R12,ROW(R$2)-ROW(R12),2)=\"T\",0,IF(OFFSET(R12,ROW(R$2)-ROW(R12),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R12,ROW(R$2)-ROW(R12),2)=\"T\",1,IF(OFFSET(R12,ROW(R$2)-ROW(R12),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Project manager"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R13,ROW(R$3)-ROW(R13),IF(OFFSET(R13,ROW(R$2)-ROW(R13),2)=\"T\",0,IF(OFFSET(R13,ROW(R$2)-ROW(R13),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R13),MATCH(INDIRECT(ADDRESS(2,COLUMN(R13)+IF(OFFSET(R13,ROW(R$2)-ROW(R13),2)=\"T\",1,IF(OFFSET(R13,ROW(R$2)-ROW(R13),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R13,ROW(R$3)-ROW(R13),IF(OFFSET(R13,ROW(R$2)-ROW(R13),2)=\"T\",0,IF(OFFSET(R13,ROW(R$2)-ROW(R13),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R13,ROW(R$2)-ROW(R13),2)=\"T\",1,IF(OFFSET(R13,ROW(R$2)-ROW(R13),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Expert/advisor/trainer"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R14,ROW(R$3)-ROW(R14),IF(OFFSET(R14,ROW(R$2)-ROW(R14),2)=\"T\",0,IF(OFFSET(R14,ROW(R$2)-ROW(R14),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R14),MATCH(INDIRECT(ADDRESS(2,COLUMN(R14)+IF(OFFSET(R14,ROW(R$2)-ROW(R14),2)=\"T\",1,IF(OFFSET(R14,ROW(R$2)-ROW(R14),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R14,ROW(R$3)-ROW(R14),IF(OFFSET(R14,ROW(R$2)-ROW(R14),2)=\"T\",0,IF(OFFSET(R14,ROW(R$2)-ROW(R14),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R14,ROW(R$2)-ROW(R14),2)=\"T\",1,IF(OFFSET(R14,ROW(R$2)-ROW(R14),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Researcher"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R15,ROW(R$3)-ROW(R15),IF(OFFSET(R15,ROW(R$2)-ROW(R15),2)=\"T\",0,IF(OFFSET(R15,ROW(R$2)-ROW(R15),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R15),MATCH(INDIRECT(ADDRESS(2,COLUMN(R15)+IF(OFFSET(R15,ROW(R$2)-ROW(R15),2)=\"T\",1,IF(OFFSET(R15,ROW(R$2)-ROW(R15),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R15,ROW(R$3)-ROW(R15),IF(OFFSET(R15,ROW(R$2)-ROW(R15),2)=\"T\",0,IF(OFFSET(R15,ROW(R$2)-ROW(R15),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R15,ROW(R$2)-ROW(R15),2)=\"T\",1,IF(OFFSET(R15,ROW(R$2)-ROW(R15),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R16,ROW(R$3)-ROW(R16),IF(OFFSET(R16,ROW(R$2)-ROW(R16),2)=\"T\",0,IF(OFFSET(R16,ROW(R$2)-ROW(R16),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R16),MATCH(INDIRECT(ADDRESS(2,COLUMN(R16)+IF(OFFSET(R16,ROW(R$2)-ROW(R16),2)=\"T\",1,IF(OFFSET(R16,ROW(R$2)-ROW(R16),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R16,ROW(R$3)-ROW(R16),IF(OFFSET(R16,ROW(R$2)-ROW(R16),2)=\"T\",0,IF(OFFSET(R16,ROW(R$2)-ROW(R16),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R16,ROW(R$2)-ROW(R16),2)=\"T\",1,IF(OFFSET(R16,ROW(R$2)-ROW(R16),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,{"$f":"IF($D17=\"\",\"\",VLOOKUP($D17,WPLabels,2,0))","v":"B. Purchase costs"},null,null,null,null,0,0,0]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,{"$f":"IF($D18=\"\",\"\",VLOOKUP($D18,WPLabels,2,0))","v":"B.1 Travel and subsistence per travel or  day"},null,null,{"$f":"INDIRECT(\"'\"& MID(OFFSET(S18,ROW(S$3)-ROW(S18),IF(OFFSET(S18,ROW(S$2)-ROW(S18),2)=\"T\",0,IF(OFFSET(S18,ROW(S$2)-ROW(S18),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(S18),MATCH(INDIRECT(ADDRESS(2,COLUMN(S18)+IF(OFFSET(S18,ROW(S$2)-ROW(S18),2)=\"T\",1,IF(OFFSET(S18,ROW(S$2)-ROW(S18),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(S18,ROW(S$3)-ROW(S18),IF(OFFSET(S18,ROW(S$2)-ROW(S18),2)=\"T\",0,IF(OFFSET(S18,ROW(S$2)-ROW(S18),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(S18,ROW(S$2)-ROW(S18),2)=\"T\",1,IF(OFFSET(S18,ROW(S$2)-ROW(S18),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,{"$f":"IF($D19=\"\",\"\",VLOOKUP($D19,WPLabels,2,0))","v":"Travel"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R19,ROW(R$3)-ROW(R19),IF(OFFSET(R19,ROW(R$2)-ROW(R19),2)=\"T\",0,IF(OFFSET(R19,ROW(R$2)-ROW(R19),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R19),MATCH(INDIRECT(ADDRESS(2,COLUMN(R19)+IF(OFFSET(R19,ROW(R$2)-ROW(R19),2)=\"T\",1,IF(OFFSET(R19,ROW(R$2)-ROW(R19),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R19,ROW(R$3)-ROW(R19),IF(OFFSET(R19,ROW(R$2)-ROW(R19),2)=\"T\",0,IF(OFFSET(R19,ROW(R$2)-ROW(R19),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R19,ROW(R$2)-ROW(R19),2)=\"T\",1,IF(OFFSET(R19,ROW(R$2)-ROW(R19),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,{"$f":"IF($D20=\"\",\"\",VLOOKUP($D20,WPLabels,2,0))","v":"Accommodation"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R20,ROW(R$3)-ROW(R20),IF(OFFSET(R20,ROW(R$2)-ROW(R20),2)=\"T\",0,IF(OFFSET(R20,ROW(R$2)-ROW(R20),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R20),MATCH(INDIRECT(ADDRESS(2,COLUMN(R20)+IF(OFFSET(R20,ROW(R$2)-ROW(R20),2)=\"T\",1,IF(OFFSET(R20,ROW(R$2)-ROW(R20),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R20,ROW(R$3)-ROW(R20),IF(OFFSET(R20,ROW(R$2)-ROW(R20),2)=\"T\",0,IF(OFFSET(R20,ROW(R$2)-ROW(R20),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R20,ROW(R$2)-ROW(R20),2)=\"T\",1,IF(OFFSET(R20,ROW(R$2)-ROW(R20),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,{"$f":"IF($D21=\"\",\"\",VLOOKUP($D21,WPLabels,2,0))","v":"Subsistence"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R21,ROW(R$3)-ROW(R21),IF(OFFSET(R21,ROW(R$2)-ROW(R21),2)=\"T\",0,IF(OFFSET(R21,ROW(R$2)-ROW(R21),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R21),MATCH(INDIRECT(ADDRESS(2,COLUMN(R21)+IF(OFFSET(R21,ROW(R$2)-ROW(R21),2)=\"T\",1,IF(OFFSET(R21,ROW(R$2)-ROW(R21),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R21,ROW(R$3)-ROW(R21),IF(OFFSET(R21,ROW(R$2)-ROW(R21),2)=\"T\",0,IF(OFFSET(R21,ROW(R$2)-ROW(R21),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R21,ROW(R$2)-ROW(R21),2)=\"T\",1,IF(OFFSET(R21,ROW(R$2)-ROW(R21),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,{"$f":"IF($D22=\"\",\"\",VLOOKUP($D22,WPLabels,2,0))","v":"B.2 Other goods and services"},null,null,0,0,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,{"$f":"IF($D23=\"\",\"\",VLOOKUP($D23,WPLabels,2,0))","v":"Consumables and supplies"},{"$f":"INDIRECT(\"'\"& MID(OFFSET(R23,ROW(R$3)-ROW(R23),IF(OFFSET(R23,ROW(R$2)-ROW(R23),2)=\"T\",0,IF(OFFSET(R23,ROW(R$2)-ROW(R23),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(R23),MATCH(INDIRECT(ADDRESS(2,COLUMN(R23)+IF(OFFSET(R23,ROW(R$2)-ROW(R23),2)=\"T\",1,IF(OFFSET(R23,ROW(R$2)-ROW(R23),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(R23,ROW(R$3)-ROW(R23),IF(OFFSET(R23,ROW(R$2)-ROW(R23),2)=\"T\",0,IF(OFFSET(R23,ROW(R$2)-ROW(R23),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(R23,ROW(R$2)-ROW(R23),2)=\"T\",1,IF(OFFSET(R23,ROW(R$2)-ROW(R23),1)=\"T\",0,-1))),TRUE)","v":0},0,0,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars (rental of rooms, translations, interpretations, speakers’ fees/trainers)",0,0,0,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication / promotion / dissemination ",0,0,0,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Expert services",0,0,0,0,0]
["WP001","WP001",7,"WPRow.W1",null,null,null,null,null,null,null,"T4","V",null,null,null,"Research, evaluation and studies",0,0,0,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Please leave row empty",0,0,0,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other",0,0,0,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,{"$f":"IF($D30=\"\",\"\",VLOOKUP($D30,WPLabels,2,0))","v":"C. Other cost categories"},null,null,null,null,0,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,{"$f":"IF($D31=\"\",\"\",VLOOKUP($D31,WPLabels,2,0))","v":"C.1 Subsidised employment"},null,0,0,0,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,{"$f":"IF($D32=\"\",\"\",VLOOKUP($D32,WPLabels,2,0))","v":"TOTAL DIRECT COSTS (A+B+C)"},null,null,null,null,0,0,0]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,{"$f":"IF($D34=\"\",\"\",VLOOKUP($D34,WPLabels,2,0))","v":"D. Indirect costs 7% (rounded to zero decimals)"},null,null,null,null,{"$f":"IF(OFFSET(T34,ROW(T$2)-ROW(T34),0)=\"TT\",\"TT\",IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"%\",ROUND((OFFSET(T34,-2,0)-OFFSET(T34,-19,0))*0.07,2),IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"V\",ROUND(OFFSET(T34,0,-2),2)*OFFSET(T34,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1),TRUE),INDIRECT(ADDRESS(ROW(T34),$C34+COLUMN($E34)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q34)+1) & \":\" & ADDRESS(2,COLUMN(U34)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U34), COLUMN($Q34)+1) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),TRUE)),IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U34)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U34), MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),TRUE)),IF(OFFSET(U34,0,COLUMN($M34)-COLUMN(U34))=\"V\",OFFSET(U34,0,-2)*OFFSET(U34,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V34,ROW(V$2)-ROW(V34),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q34)+1) & \":\" & ADDRESS(2,COLUMN(V34)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(V34), COLUMN($Q34)+1) & \":\" & ADDRESS(ROW(V34),COLUMN(V34)-1),TRUE)),IF(OFFSET(V34,ROW(V$2)-ROW(V34),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V34,ROW(V$2)-ROW(V34),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V34)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(V34), MATCH(INT(OFFSET(V34,ROW(V$2)-ROW(V34),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V34),COLUMN(V34)-1),TRUE)),IF(OFFSET(V34,0,COLUMN($M34)-COLUMN(V34))=\"V\",OFFSET(V34,0,-2)*OFFSET(V34,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"IF($D36=\"\",\"\",VLOOKUP($D36,WPLabels,2,0))","v":"TOTAL COSTS (A+B+C+D)"},null,null,null,null,{"$f":"IF(OFFSET(T36,ROW(T$2)-ROW(T36),0)=\"TT\",\"TT\",IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"%\",ROUND((OFFSET(T36,-2,0)-OFFSET(T36,-19,0))*0.07,2),IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"V\",ROUND(OFFSET(T36,0,-2),2)*OFFSET(T36,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1),TRUE),INDIRECT(ADDRESS(ROW(T36),$C36+COLUMN($E36)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q36)+1) & \":\" & ADDRESS(2,COLUMN(U36)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U36), COLUMN($Q36)+1) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),TRUE)),IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U36)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U36), MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),TRUE)),IF(OFFSET(U36,0,COLUMN($M36)-COLUMN(U36))=\"V\",OFFSET(U36,0,-2)*OFFSET(U36,0,-1),\"TOTAL\")))","v":0},{"$f":"IF(OFFSET(V36,ROW(V$2)-ROW(V36),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q36)+1) & \":\" & ADDRESS(2,COLUMN(V36)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(V36), COLUMN($Q36)+1) & \":\" & ADDRESS(ROW(V36),COLUMN(V36)-1),TRUE)),IF(OFFSET(V36,ROW(V$2)-ROW(V36),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(V36,ROW(V$2)-ROW(V36),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(V36)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(V36), MATCH(INT(OFFSET(V36,ROW(V$2)-ROW(V36),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(V36),COLUMN(V36)-1),TRUE)),IF(OFFSET(V36,0,COLUMN($M36)-COLUMN(V36))=\"V\",OFFSET(V36,0,-2)*OFFSET(V36,0,-1),\"TOTAL\")))","v":0}]
["x"]

{"sheet":"Proposal Budget","index":7,"n_rows":10,"n_cols":36,"rows_kept":10,"cut":false,"hidden":true,"merged":[[4,6,6,6],[4,7,5,7],[4,13,6,13],[4,14,5,14],[4,32,6,32],[4,18,5,18],[4,28,6,28],[4,30,6,30],[5,19,5,25],[4,26,6,26],[4,27,5,27]]}
[null,null,"XXXXXX",null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX","XXXXXXXXXXXXXXX",999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,999999999.99000001,null,null,null,null,null,null,null,999999999.99000001,999999999.99000001,999999999.99000001,"XX",999999999.99000001,"XX",999999999.99000001,"XX","XXXXXXXXXXXXXXXXXX","CHECK"]
[null,{"$f":"MATCH(\"HE\",A:A,0)","v":8},{"$f":"MATCH(\"TT\",A:A,0)","v":10},{"$f":"COLUMN(AM3)","v":39},null,null,"WPRow.A","WPRow.B","WPRow.C","WPRow.D","WPRow.E","WPRow.F","WPRow.G","WPRow.M","WPRow.N","WPRow.O","WPRow.P","WPRow.Q","WPRow.S","WPRow.T","WPRow.U","WPRow.V","WPRow.W","WPRow.W1","WPRow.X","WPRow.Y","WPRow.Z","WPRow.0","WPRow.1",null,"WPRow.2",null,"WPRow.3",null,{"$f":"IF((OFFSET(AI2,C2-2,-2)*COFINPERCENT)>IF(MAXSUB=0,OFFSET(AI2,C2-2,-2),MAXSUB),IF(MAXSUB=0,OFFSET(AI2,C2-2,-2),MAXSUB)/OFFSET(AI2,C2-2,-2),COFINPERCENT)","v":0.8}]
[null,{"$f":"IF(A3=\"TT\",3,IF(B2=1,2,1))","v":1},{"$f":"MATCH(A3,INDIRECT(\"'Estim costs of the project'!2:2\",TRUE),0)+IF(A3=\"TT\",0,1)","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(D3,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A3,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(E3,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A3,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(F3,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A3,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",TRUE),G$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",TRUE),H$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),0,$C3-1,1048500,1))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$error":"#N/A"},null,{"$f":"IF(AND(AG3=0,D3<>\"T\"),\"No budget defined\",ROUND(AG3*AI$2,2))","v":{"$error":"#N/A"}}]
[]
[null,"X\nX\nX\nX\nX\nX\nX\nX\nZ",null,null,null,null,{"$f":"IF(G2=\"\",\"\",SUBSTITUTE(VLOOKUP(G2,WPLabels,2,0),VLOOKUP(G2,WPLabels,3,0),VLOOKUP(G2,WPLabels,3,0)&\"\n\"))","v":"A.\n DIRECT PERSONNEL COSTS"},{"$f":"IF(H2=\"\",\"\",SUBSTITUTE(VLOOKUP(H2,WPLabels,2,0),VLOOKUP(H2,WPLabels,3,0),VLOOKUP(H2,WPLabels,3,0)&\"\n\"))","v":"A.1\n Employees (or equivalent) person months"},{"$f":"EMP_TYPE1","v":"Lead project manager"},{"$f":"EMP_TYPE2","v":"Project manager"},{"$f":"EMP_TYPE3","v":"Expert/advisor/trainer"},{"$f":"EMP_TYPE4","v":"Researcher"},{"$f":"EMP_OTHER","v":"Other"},{"$f":"IF(N2=\"\",\"\",SUBSTITUTE(VLOOKUP(N2,WPLabels,2,0),VLOOKUP(N2,WPLabels,3,0),VLOOKUP(N2,WPLabels,3,0)&\"\n\"))","v":"B.\n Purchase costs"},"B.1\n Travel and subsistence per travel or  day","Travel","Accommodation","Subsistence","B.2\n Other goods and services","Consumables and supplies","Services for Meetings, Seminars (rental of rooms, translations, interpretations, speakers’ fees/trainers)","Services for communication / promotion / dissemination ",{"$f":"IF(W2=\"\",\"\",SUBSTITUTE(VLOOKUP(W2,WPLabels,2,0),VLOOKUP(W2,WPLabels,3,0),VLOOKUP(W2,WPLabels,3,0)&\"\n\"))","v":"Expert services"},"Research, evaluation and studies","Please leave row empty","Other",{"$f":"IF(AA2=\"\",\"\",SUBSTITUTE(VLOOKUP(AA2,WPLabels,2,0),VLOOKUP(AA2,WPLabels,3,0),VLOOKUP(AA2,WPLabels,3,0)&\"\n\"))","v":"C.\n Other cost categories"},{"$f":"IF(AB2=\"\",\"\",SUBSTITUTE(VLOOKUP(AB2,WPLabels,2,0),VLOOKUP(AB2,WPLabels,3,0),VLOOKUP(AB2,WPLabels,3,0)&\"\n\"))","v":"C.1\n Subsidised employment"},"TOTAL DIRECT COSTS\n (A+B+C)",null,{"$f":"IF(AE2=\"\",\"\",SUBSTITUTE(VLOOKUP(AE2,WPLabels,2,0),VLOOKUP(AE2,WPLabels,3,0),VLOOKUP(AE2,WPLabels,3,0)&\"\n\"))","v":"D.\n Indirect costs 7% (rounded to zero decimals)"},null,{"$f":"IF(AG2=\"\",\"\",SUBSTITUTE(VLOOKUP(AG2,WPLabels,2,0),VLOOKUP(AG2,WPLabels,3,0),VLOOKUP(AG2,WPLabels,3,0)&\"\n\"))","v":"TOTAL COSTS\n (A+B+C+D)"},null,{"$f":"\"MAX EU\nCONTRIBUTION\n=\n\"&TEXT(COFINPERCENT,\"0,00%\")&\"\nof \"&TEXT(INDIRECT(\"AG\"&MATCH(\"TT\",A:A,0),TRUE),\"###.###.##0 €\")&IF(MAXSUB=0,\"\",\"\"\n)","v":"MAX EU\nCONTRIBUTION\n=\n80,00%\nof ..0 €"}]
[null,"X\nX"]
[null,"X\nX",null,null,"BE/AE name","BE/AE name acronym",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max EU\nCONTRIBUTION"]
["HE"]
[1,{"$f":"IF(A9=\"TT\",3,IF(B8=1,2,1))","v":1},{"$f":"MATCH(A9,INDIRECT(\"'Estim costs of the project'!2:2\",TRUE),0)+IF(A9=\"TT\",0,1)","v":20},{"$f":"IF(OFFSET(D9,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":"B"},{"$f":"IF(OFFSET(E9,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":""},{"$f":"IF(OFFSET(F9,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A9,'Beneficiaries List'!J:J,0),TRUE))","v":""},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",TRUE),G$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),0,$C9-1,1048500,1))","v":0},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",TRUE),H$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),0,$C9-1,1048500,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,{"$f":"IF(AND(AG9=0,D9<>\"T\"),\"No budget defined\",ROUND(AG9*AI$2,2))","v":"No budget defined"}]
["TT",{"$f":"IF(A10=\"TT\",3,IF(B9=1,2,1))","v":3},{"$f":"MATCH(A10,INDIRECT(\"'Estim costs of the project'!2:2\",TRUE),0)+IF(A10=\"TT\",0,1)","v":22},{"$f":"IF(OFFSET(D10,0,-3)=\"TT\",\"\",\"\"&INDIRECT(\"'Beneficiaries List'!I\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":""},{"$f":"IF(OFFSET(E10,0,-4)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":"TOTAL"},{"$f":"IF(OFFSET(F10,0,-5)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A10,'Beneficiaries List'!J:J,0),TRUE))","v":"Consortium"},{"$f":"SUMIF(INDIRECT(\"'Estim costs of the project'!D:D\",TRUE),G$2,OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),0,$C10-1,1048500,1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,{"$f":"IF(AND(AG10=0,D10<>\"T\"),\"No budget defined\",ROUND(AG10*AI$2,2))","v":"No budget defined"}]

{"sheet":"BE-WP Overview","index":8,"n_rows":8,"n_cols":6,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"IF(OFFSET(B1,-1,-1)=\"HE\",1,IF(OFFSET(B1,0,-1)=\"TT\",3,IF(OFFSET(B1,-1,0)=1,2,1)))","v":{"$error":"#REF!"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"ROUNDDOWN(IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E1,ROW(E$4)-ROW(E1),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E1),COLUMN($D1)+1)&\":\"&ADDRESS(ROW(E1),COLUMN(E1)-1),TRUE)),IF($A1=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E1))&\":\"&ADDRESS(ROW(E1)-1,COLUMN(E1)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E1,0,EGR!$D$3-COLUMN(E1))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A1,'Proposal Budget'!$A:$A,0)-1,COLUMN($AG1)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E1),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E1,0,EGR!$D$3-COLUMN(E1))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A1,'Proposal Budget'!$A:$A,0)-1,COLUMN($AI1)-1),2))))),0)","v":{"$error":"#VALUE!"}}]
[null,null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",999999999,999999999.99000001,999999999.99000001]
[null,{"$f":"ADDRESS(E3,COLUMN(C1))","v":"$C$7"},{"$f":"MATCH(\"TT\",A:A,0)","v":8},{"$f":"MATCH(\"TT\",4:4,0)","v":6},{"$f":"MATCH(\"HE\",A:A,0)+1","v":7}]
[null,null,"O",{"$f":"INDIRECT(\"'Proposal Budget'!Ag\" & MATCH(\"TT\",'Proposal Budget'!A:A,0),TRUE)","v":0},1,"TT"]
[null,null,"YOUR REQUESTED EU GRANT AMOUNT :",{"$f":"MyRequetedEUContribution","v":0},{"$f":"IF(D5=\"N/A\",\"\",\"EUR\")","v":"EUR"}]
["HE","X\nX\nX","BE NR/AE","Acronym",{"$f":"IF(OFFSET(E6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 001\n"},{"$f":"IF(OFFSET(F6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"Maximum\nGrant\nAmount"}]
[1,{"$f":"IF(OFFSET(B7,-1,-1)=\"HE\",1,IF(OFFSET(B7,0,-1)=\"TT\",3,IF(OFFSET(B7,-1,0)=1,2,1)))","v":1},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":""},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":""},{"$f":"ROUNDDOWN(IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E7,ROW(E$4)-ROW(E7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(E7),COLUMN(E7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E7))&\":\"&ADDRESS(ROW(E7)-1,COLUMN(E7)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E7,0,EGR!$D$3-COLUMN(E7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AG7)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E7),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E7,0,EGR!$D$3-COLUMN(E7))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AI7)-1),2))))),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F7,ROW(F$4)-ROW(F7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(F7),COLUMN(F7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F7))&\":\"&ADDRESS(ROW(F7)-1,COLUMN(F7)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F7,0,EGR!$D$3-COLUMN(F7))),TRUE),0) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AG7)-1),0)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F7),TRUE),0) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F7,0,EGR!$D$3-COLUMN(F7))),TRUE),0) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A7,'Proposal Budget'!$A:$A,0)-1,COLUMN($AG7)-1),0)))))","v":"No budget defined"}]
["TT",3,{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"TOTAL"},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"Consortium"},{"$f":"ROUNDDOWN(IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(E8,ROW(E$4)-ROW(E8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(E8),COLUMN(E8)-1),TRUE)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E8))&\":\"&ADDRESS(ROW(E8)-1,COLUMN(E8)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E8,0,EGR!$D$3-COLUMN(E8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AG8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",E8),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(E8,0,EGR!$D$3-COLUMN(E8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AI8)-1),2))))),0)","v":{"$error":"#VALUE!"}},{"$f":"IF(StatusBudget=0,\"No budget defined\",IF(OFFSET(F8,ROW(F$4)-ROW(F8),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(F8),COLUMN($D8)+1)&\":\"&ADDRESS(ROW(F8),COLUMN(F8)-1),TRUE)),IF($A8=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(F8))&\":\"&ADDRESS(ROW(F8)-1,COLUMN(F8)),TRUE)),IF(ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F8,0,EGR!$D$3-COLUMN(F8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AG8)-1),2)=0,0,ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",F8),TRUE),2) / ROUND(INDIRECT(\"EGR!\"&CELL(\"address\",OFFSET(F8,0,EGR!$D$3-COLUMN(F8))),TRUE),2) * ROUND(OFFSET(INDIRECT(\"'Proposal Budget'!A1\",TRUE),MATCH($A8,'Proposal Budget'!$A:$A,0)-1,COLUMN($AG8)-1),2)))))","v":"No budget defined"}]

{"sheet":"Country List","index":9,"n_rows":248,"n_cols":3,"rows_kept":248,"cut":false,"hidden":true,"merged":[[1,0,16,0],[17,0,37,0],[38,0,61,0],[62,0,65,0],[181,0,184,0],[66,0,72,0],[73,0,80,0],[81,0,96,0],[97,0,101,0],[102,0,110,0],[111,0,114,0],[115,0,121,0],[122,0,130,0],[131,0,152,0],[153,0,166,0],[168,0,179,0],[246,0,247,0],[185,0,216,0],[217,0,230,0],[231,0,238,0],[239,0,242,0],[243,0,244,0]]}
[null,"Country","ISO Code"]
["A","Afghanistan","AF"]
[null,"Aland Islands","AX"]
[null,"Albania","AL"]
[null,"Algeria","DZ"]
[null,"American Samoa","AS"]
[null,"Andorra","AD"]
[null,"Angola","AO"]
[null,"Anguilla","AI"]
[null,"Antarctica","AQ"]
[null,"Antigua and Barbuda","AG"]
[null,"Argentina","AR"]
[null,"Armenia","AM"]
[null,"Aruba","AW"]
[null,"Australia","AU"]
[null,"Austria","AT"]
[null,"Azerbaijan","AZ"]
["B","Bahamas","BS"]
[null,"Bahrain","BH"]
[null,"Bangladesh","BD"]
[null,"Barbados","BB"]
[null,"Belarus","BY"]
[null,"Belgium","BE"]
[null,"Belize","BZ"]
[null,"Benin","BJ"]
[null,"Bermuda","BM"]
[null,"Bhutan","BT"]
[null,"Bolivia","BO"]
[null,"Bosnia and Herzegovina","BA"]
[null,"Botswana","BW"]
[null,"Bouvet Island","BV"]
[null,"Brazil","BR"]
[null,"British Virgin Islands","VG"]
[null,"British Indian Ocean Territory","IO"]
[null,"Brunei Darussalam","BN"]
[null,"Bulgaria","BG"]
[null,"Burkina Faso","BF"]
[null,"Burundi","BI"]
["C","Cambodia","KH"]
[null,"Cameroon","CM"]
[null,"Canada","CA"]
[null,"Cape Verde","CV"]
[null,"Cayman Islands ","KY"]
[null,"Central African Republic","CF"]
[null,"Chad","TD"]
[null,"Chile","CL"]
[null,"China","CN"]
[null,"Hong Kong, SAR China","HK"]
[null,"Macao, SAR China","MO"]
[null,"Christmas Island","CX"]
[null,"Cocos (Keeling) Islands","CC"]
[null,"Colombia","CO"]
[null,"Comoros","KM"]
[null,"Congo (Brazzaville)","CG"]
[null,"Congo, (Kinshasa)","CD"]
[null,"Cook Islands ","CK"]
[null,"Costa Rica","CR"]
[null,"Côte d'Ivoire","CI"]
[null,"Croatia","HR"]
[null,"Cuba","CU"]
[null,"Cyprus","CY"]
[null,"Czech Republic","CZ"]
["D","Denmark","DK"]
[null,"Djibouti","DJ"]
[null,"Dominica","DM"]
[null,"Dominican Republic","DO"]
["E","Ecuador","EC"]
[null,"Egypt","EG"]
[null,"El Salvador","SV"]
[null,"Equatorial Guinea","GQ"]
[null,"Eritrea","ER"]
[null,"Estonia","EE"]
[null,"Ethiopia","ET"]
["F","Falkland Islands (Malvinas) ","FK"]
[null,"Faroe Islands","FO"]
[null,"Fiji","FJ"]
[null,"Finland","FI"]
[null,"France","FR"]
[null,"French Guiana","GF"]
[null,"French Polynesia","PF"]
[null,"French Southern Territories","TF"]
["G","Gabon","GA"]
[null,"Gambia","GM"]
[null,"Georgia","GE"]
[null,"Germany","DE"]
[null,"Ghana","GH"]
[null,"Gibraltar ","GI"]
[null,"Greece","GR"]
[null,"Greenland","GL"]
[null,"Grenada","GD"]
[null,"Guadeloupe","GP"]
[null,"Guam","GU"]
[null,"Guatemala","GT"]
[null,"Guernsey","GG"]
[null,"Guinea","GN"]
[null,"Guinea-Bissau","GW"]
[null,"Guyana","GY"]
["H","Haiti","HT"]
[null,"Heard and Mcdonald Islands","HM"]
[null,"Holy See (Vatican City State)","VA"]
[null,"Honduras","HN"]
[null,"Hungary","HU"]
["I","Iceland","IS"]
[null,"India","IN"]
[null,"Indonesia","ID"]
[null,"Iran, Islamic Republic of","IR"]
[null,"Iraq","IQ"]
[null,"Ireland","IE"]
[null,"Isle of Man ","IM"]
[null,"Israel","IL"]
[null,"Italy","IT"]
["J","Jamaica","JM"]
[null,"Japan","JP"]
[null,"Jersey","JE"]
[null,"Jordan","JO"]
["K","Kazakhstan","KZ"]
[null,"Kenya","KE"]
[null,"Kiribati","KI"]
[null,"Korea (North)","KP"]
[null,"Korea (South)","KR"]
[null,"Kuwait","KW"]
[null,"Kyrgyzstan","KG"]
["L","Lao PDR","LA"]
[null,"Latvia","LV"]
[null,"Lebanon","LB"]
[null,"Lesotho","LS"]
[null,"Liberia","LR"]
[null,"Libya","LY"]
[null,"Liechtenstein","LI"]
[null,"Lithuania","LT"]
[null,"Luxembourg","LU"]
["M","Macedonia, Republic of","MK"]
[null,"Madagascar","MG"]
[null,"Malawi","MW"]
[null,"Malaysia","MY"]
[null,"Maldives","MV"]
[null,"Mali","ML"]
[null,"Malta","MT"]
[null,"Marshall Islands","MH"]
[null,"Martinique","MQ"]
[null,"Mauritania","MR"]
[null,"Mauritius","MU"]
[null,"Mayotte","YT"]
[null,"Mexico","MX"]
[null,"Micronesia, Federated States of","FM"]
[null,"Moldova","MD"]
[null,"Monaco","MC"]
[null,"Mongolia","MN"]
[null,"Montenegro","ME"]
[null,"Montserrat","MS"]
[null,"Morocco","MA"]
[null,"Mozambique","MZ"]
[null,"Myanmar","MM"]
["N","Namibia","NA"]
[null,"Nauru","NR"]
[null,"Nepal","NP"]
[null,"Netherlands","NL"]
[null,"Netherlands Antilles","AN"]
[null,"New Caledonia","NC"]
[null,"New Zealand","NZ"]
[null,"Nicaragua","NI"]
[null,"Niger","NE"]
[null,"Nigeria","NG"]
[null,"Niue ","NU"]
[null,"Norfolk Island","NF"]
[null,"Northern Mariana Islands","MP"]
[null,"Norway","NO"]
["O","Oman","OM"]
["P","Pakistan","PK"]
[null,"Palau","PW"]
[null,"Palestinian Territory","PS"]
[null,"Panama","PA"]
[null,"Papua New Guinea","PG"]
[null,"Paraguay","PY"]
[null,"Peru","PE"]
[null,"Philippines","PH"]
[null,"Pitcairn","PN"]
[null,"Poland","PL"]
[null,"Portugal","PT"]
[null,"Puerto Rico","PR"]
["Q","Qatar","QA"]
["R","Réunion","RE"]
[null,"Romania","RO"]
[null,"Russian Federation","RU"]
[null,"Rwanda","RW"]
["S","Saint-Barthélemy","BL"]
[null,"Saint Helena","SH"]
[null,"Saint Kitts and Nevis","KN"]
[null,"Saint Lucia","LC"]
[null,"Saint-Martin (French part)","MF"]
[null,"Saint Pierre and Miquelon ","PM"]
[null,"Saint Vincent and Grenadines","VC"]
[null,"Samoa","WS"]
[null,"San Marino","SM"]
[null,"Sao Tome and Principe","ST"]
[null,"Saudi Arabia","SA"]
[null,"Senegal","SN"]
[null,"Serbia","RS"]
[null,"Seychelles","SC"]
[null,"Sierra Leone","SL"]
[null,"Singapore","SG"]
[null,"Slovakia","SK"]
[null,"Slovenia","SI"]
[null,"Solomon Islands","SB"]
[null,"Somalia","SO"]
[null,"South Africa","ZA"]
[null,"South Georgia and the South Sandwich Islands","GS"]
[null,"South Sudan","SS"]
[null,"Spain","ES"]
[null,"Sri Lanka","LK"]
[null,"Sudan","SD"]
[null,"Suriname","SR"]
[null,"Svalbard and Jan Mayen Islands ","SJ"]
[null,"Swaziland","SZ"]
[null,"Sweden","SE"]
[null,"Switzerland","CH"]
[null,"Syrian Arab Republic (Syria)","SY"]
["T","Taiwan, Republic of China","TW"]
[null,"Tajikistan","TJ"]
[null,"Tanzania, United Republic of","TZ"]
[null,"Thailand","TH"]
[null,"Timor-Leste","TL"]
[null,"Togo","TG"]
[null,"Tokelau ","TK"]
[null,"Tonga","TO"]
[null,"Trinidad and Tobago","TT"]
[null,"Tunisia","TN"]
[null,"Turkey","TR"]
[null,"Turkmenistan","TM"]
[null,"Turks and Caicos Islands ","TC"]
[null,"Tuvalu","TV"]
["U","Uganda","UG"]
[null,"Ukraine","UA"]
[null,"United Arab Emirates","AE"]
[null,"United Kingdom","GB"]
[null,"United States of America","US"]
[null,"US Minor Outlying Islands","UM"]
[null,"Uruguay","UY"]
[null,"Uzbekistan","UZ"]
["V","Vanuatu","VU"]
[null,"Venezuela (Bolivarian Republic)","VE"]
[null,"Viet Nam","VN"]
[null,"Virgin Islands, US","VI"]
["W","Wallis and Futuna Islands ","WF"]
[null,"Western Sahara","EH"]
["Y","Yemen","YE"]
["Z","Zambia","ZM"]
[null,"Zimbabwe","ZW"]

{"sheet":"BBE-WP Person Months","index":10,"n_rows":8,"n_cols":6,"rows_kept":8,"cut":false,"hidden":true,"merged":[[4,2,4,4]]}
[null,{"$f":"IF(OFFSET(B1,-1,-1)=\"HE\",1,IF(OFFSET(B1,0,-1)=\"TT\",3,IF(OFFSET(B1,-1,0)=1,2,1)))","v":{"$error":"#REF!"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(E1,ROW(E$4)-ROW(E1),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E1),COLUMN($D1)+1)&\":\"&ADDRESS(ROW(E1),COLUMN(E1)-1),TRUE)),IF($A1=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E1))&\":\"&ADDRESS(ROW(E1)-1,COLUMN(E1)),TRUE)),INT(INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A1\",TRUE),MATCH(\"STARTWP\" & TEXT(OFFSET(E1,ROW(E$4)-ROW(E1),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A:A\",TRUE),0),MATCH($A1,INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!2:2\",TRUE),0)-2)),TRUE))))","v":{"$error":"#REF!"}}]
[null,null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",999999999,999999999.99000001,999999999.99000001]
[null,{"$f":"ADDRESS(E3,COLUMN(C1))","v":"$C$7"},{"$f":"MATCH(\"TT\",A:A,0)","v":8},{"$f":"MATCH(\"TT\",4:4,0)","v":6},{"$f":"MATCH(\"HE\",A:A,0)+1","v":7}]
[null,null,"PM",null,1,"TT"]
["X\nX",null,"TOTAL PERSON/MONTHS FOR ALL BENEFICIARIES PER WP"]
["HE","X\nX\nX","BE NR/AE","Acronym",{"$f":"IF(OFFSET(E6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 001\n"},{"$f":"IF(OFFSET(F6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"Total\nfor project"}]
[1,{"$f":"IF(OFFSET(B7,-1,-1)=\"HE\",1,IF(OFFSET(B7,0,-1)=\"TT\",3,IF(OFFSET(B7,-1,0)=1,2,1)))","v":1},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":""},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":""},{"$f":"IF(OFFSET(E7,ROW(E$4)-ROW(E7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E7),COLUMN($D7)+1)&\":\"&ADDRESS(ROW(E7),COLUMN(E7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E7))&\":\"&ADDRESS(ROW(E7)-1,COLUMN(E7)),TRUE)),INT(INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A1\",TRUE),MATCH(\"STARTWP\" & TEXT(OFFSET(E7,ROW(E$4)-ROW(E7),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A:A\",TRUE),0),MATCH($A7,INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!2:2\",TRUE),0)-2)),TRUE))))","v":0},0]
["TT",3,{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"TOTAL"},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"Consortium"},0,0]

{"sheet":"Operations","index":11,"n_rows":19,"n_cols":11,"rows_kept":19,"cut":false,"hidden":true,"merged":[[2,2,2,4]]}
[null,"XXX","STEP","Status",null,"XXX","XXX"]
["X"]
["X\nX",null,"TASKS IN PROGRESS",null,null,null,null,null,{"$f":"MATCH(\"TOTAL\",'Proposal Budget'!E:E,0)","v":10},{"$f":"MATCH(\"CHECK\",'Proposal Budget'!1:1,0)","v":36},{"$f":"IF(ISNUMBER(OFFSET('Proposal Budget'!A1,I3-1,J3-2)),1,0)","v":0}]
[null,null,null,null,null,null,null,null,"BW","P","X"]
["X\nX",null,{"$f":"IF(OFFSET(C5,0,D$19)=\"\",\"\",H5)","v":1},4,{"$f":"OFFSET(C5,0,D$19)","v":"Update from BENEFICIARIES LIST"},null,null,1,"Update from BENEFICIARIES LIST","PRINT TO PDF","CHECK VALIDITY"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C7,0,D$19)=\"\",\"\",H7)","v":2},4,{"$f":"OFFSET(C7,0,D$19)","v":"Update from WORK PACKAGES LIST"},null,null,2,"Update from WORK PACKAGES LIST",null,"CONVERT TO .XLSX"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C9,0,D$19)=\"\",\"\",H9)","v":3},4,{"$f":"OFFSET(C9,0,D$19)","v":"Update DETAILED SUMMARY TABLE"},null,null,3,"Update DETAILED SUMMARY TABLE"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C11,0,D$19)=\"\",\"\",H11)","v":4},4,{"$f":"OFFSET(C11,0,D$19)","v":"Update BE-WP Person Months"},null,null,4,"Update BE-WP Person Months"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C13,0,D$19)=\"\",\"\",H13)","v":5},4,{"$f":"OFFSET(C13,0,D$19)","v":"Update TECHNICAL CALCULATIONS"},null,null,5,"Update TECHNICAL CALCULATIONS"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C15,0,D$19)=\"\",\"\",H15)","v":6},4,{"$f":"OFFSET(C15,0,D$19)","v":"Update PROPOSAL BUDGET"},null,null,6,"Update PROPOSAL BUDGET"]
[]
["X\nX",null,{"$f":"IF(OFFSET(C17,0,D$19)=\"\",\"\",H17)","v":7},4,{"$f":"OFFSET(C17,0,D$19)","v":"Update BE-WP Overview"},null,null,7,"Update BE-WP Overview"]
[]
["X\nX",null,"BW",{"$f":"MATCH(C19,4:4,0)-3","v":6}]

{"sheet":"EGR","index":12,"n_rows":8,"n_cols":6,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"IF(OFFSET(B1,-1,-1)=\"HE\",1,IF(OFFSET(B1,0,-1)=\"TT\",3,IF(OFFSET(B1,-1,0)=1,2,1)))","v":{"$error":"#REF!"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(C1,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A1,'Beneficiaries List'!J:J,0),TRUE))","v":{"$error":"#N/A"}},{"$f":"IF(OFFSET(E1,ROW(E$4)-ROW(E1),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E1),COLUMN($D1)+1) & \":\" & ADDRESS(ROW(E1),COLUMN(E1)-1),TRUE)),IF($A1=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E1))&\":\"&ADDRESS(ROW(E1)-1,COLUMN(E1)),TRUE)),INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A1\",TRUE),MATCH(\"ENDWP\" & TEXT(OFFSET(E1,ROW(E$4)-ROW(E1),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!A:A\",TRUE),0)-1,MATCH($A1,INDIRECT(\"'BE \" & TEXT(INT($A1),\"000\") & \"'!2:2\",TRUE),0))),TRUE)))","v":{"$error":"#REF!"}}]
[null,null,"XXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXXX",999999999.99000001,999999999.99000001,999999999.99000001]
[null,{"$f":"ADDRESS(E3,COLUMN(C1))","v":"$C$7"},{"$f":"MATCH(\"TT\",A:A,0)","v":8},{"$f":"MATCH(\"TT\",4:4,0)","v":6},{"$f":"MATCH(\"HE\",A:A,0)+1","v":7}]
[null,null,"O",null,1,"TT"]
[null,null,"Total of the budget",{"$f":"TotalBudget","v":0},{"$f":"IF(D5=\"N/A\",\"\",\"EUR\")","v":"EUR"}]
["HE","X\nX\nX","BE NR/EA","Acronym",{"$f":"IF(OFFSET(E6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(E6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"WP 001\n"},{"$f":"IF(OFFSET(F6,-2,0)=\"TT\",IF($C4=\"O\",\"Maximum\nGrant\nAmount\",IF($C4=\"PM\",\"Total\nfor project\",\"\")),INDIRECT(\"'Work Packages List'!A\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE) & \"\n\" & INDIRECT(\"'Work Packages List'!B\" & MATCH(OFFSET(F6,-2,0),'Work Packages List'!$J:$J,0),TRUE))","v":"Maximum\nGrant\nAmount"}]
[1,{"$f":"IF(OFFSET(B7,-1,-1)=\"HE\",1,IF(OFFSET(B7,0,-1)=\"TT\",3,IF(OFFSET(B7,-1,0)=1,2,1)))","v":1},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":""},{"$f":"IF(OFFSET(C7,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A7,'Beneficiaries List'!J:J,0),TRUE))","v":""},{"$f":"IF(OFFSET(E7,ROW(E$4)-ROW(E7),0)=\"TT\",SUM(INDIRECT(ADDRESS(ROW(E7),COLUMN($D7)+1) & \":\" & ADDRESS(ROW(E7),COLUMN(E7)-1),TRUE)),IF($A7=\"TT\",SUM(INDIRECT(ADDRESS(MATCH(\"HE\",$A:$A,0)+1,COLUMN(E7))&\":\"&ADDRESS(ROW(E7)-1,COLUMN(E7)),TRUE)),INDIRECT(CELL(\"address\",OFFSET(INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A1\",TRUE),MATCH(\"ENDWP\" & TEXT(OFFSET(E7,ROW(E$4)-ROW(E7),0),\"000\"),INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!A:A\",TRUE),0)-1,MATCH($A7,INDIRECT(\"'BE \" & TEXT(INT($A7),\"000\") & \"'!2:2\",TRUE),0))),TRUE)))","v":0},0]
["TT",3,{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"TOTAL\",\"\"&INDIRECT(\"'Beneficiaries List'!B\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"TOTAL"},{"$f":"IF(OFFSET(C8,0,-2)=\"TT\",\"Consortium\",\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(A8,'Beneficiaries List'!J:J,0),TRUE))","v":"Consortium"},0,0]

{"sheet":"Depreciation Costs","index":13,"n_rows":210,"n_cols":12,"rows_kept":210,"cut":false,"hidden":true,"merged":[[0,0,0,11]]}
["TOOL:   DEPRECIATION COSTS LIST"]
[]
["BE nr","Beneficiary name","WP nr","Work Package name","Resource type","Short name of the investments","Date of purchase","Purchase cost","% used for the project","% use for lifetime of the investment","Charged \ndepreciation costs \nper investment","Justification: Needed info for depreciation"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H4*I4*J4","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H70*I70*J70","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H134*I134*J134","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+H198*I198*J198","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Travel costs","index":14,"n_rows":500,"n_cols":42,"rows_kept":500,"cut":false,"hidden":false,"merged":[[6,1,6,19],[2,1,2,19],[1,1,1,8],[12,1,12,7],[3,1,3,19],[10,1,10,7],[11,1,11,19],[4,1,4,19],[5,1,5,7],[7,1,7,19],[8,1,8,6],[9,1,9,19],[19,30,20,30],[19,32,20,32],[13,1,13,19],[19,8,19,9],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[19,7,20,7],[19,10,19,13],[14,1,14,19],[15,1,15,19],[16,1,16,19],[19,33,20,33],[19,31,20,31],[15,29,15,41],[19,16,20,16],[19,14,19,15],[19,41,20,41],[19,17,20,18],[19,37,20,37],[19,40,20,40],[19,28,20,28],[19,35,20,35],[19,36,20,36],[19,34,20,34],[19,38,20,38],[19,39,20,39],[19,29,20,29]]}
[null,null,null,null,null,null,null,"Travel costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#FECFCE",null,null,null,null,null,null,null,null,null,null,null,null,"Summary"]
[null,"1. Costs for travel, accommodation and subsistence must be calculated using unit costs fixed by ",null,null,null,null,null,null,null,"the authorising decision C(2024)5405*"]
[null,"2. If a particular instance of travel in the project is not covered by one of the unit costs mentioned in the authorising decision C(2024)5405*, actual costs may be used (e.g., for travel below 50 km; in exceptional situations, when land travel below 400 km is not possible or appropriate (e. g., where travel from an island to another island or from an island to the mainland, where land travel would involve an unusually long length of time (e. g., an anticipated journey time of seven hours or more (‘door to door’) for a one-way trip of less than 399 km if there is a direct route by air travel as an alternative), for travel between 50 and 399 km in a non-EU country; for land travel between 50 and 399 km in LU, CY or MT, for land travel above 600 km or between 400 km and 600 km on routes not covered by the authorising decision C(2024)5405). Such costs must be manually entered in the column 'Actual travel cost not covered by the Decision C(2024)5405 (total costs for the trip for all persons)."]
[null,"3. The costs must be calculated for each travel and person travelling in accordance with the methodology set out in the authorising decision C(2024)5405*. Fill information in a separate line for every single travel (e.g., you need two air/rail journeys, two intra- or two inter-Member States journeys, calculations for each travel should be presented in a new row, 4 rows in total)."]
[null,"4. The costs must comply with the eligibility conditions."]
[null,"Travel costs"]
[null,"5. Travel unit costs are applied:\n- for any air or combined air/land return journeys from 400 km within or outside the EU depending on the distance travelled (Table 5.1 of the authorising decision C(2024)5405. The unit costs will also cover any associated land-based travel (e.g., bus or train trips from neighbouring cities to/from the airport) and all train trips (i.e including connections) between the departure and arrival location;\n- for intra-Member State return journeys by land between 50 and 399 km or between 400 km and 600 km in the cases of DE, ES, FI, FR, IT, PL and SE (Table 5.2 of the authorising decision C(2024)5405;\n- for inter-Member State return journeys by land between 50-399 km or 400-600 km, in certain specified cases (Table 5.3 of the authorising decision C(2024)5405);\n- for land travel between Member States and some bordering third countries between 50-399 km or 400-600 km (Table 5.4 of the authorising decision C(2024)5405)."]
[null,"6. All unit costs are an amount to cover a return trip. However, the calculation of the distance should be done on the basis of the 1-way distance between the points. "]
[null,"For calculating the distance between two points for land or air travel, use",null,null,null,null,null,"Distance calculator"]
[null,"The start and endpoints entered will normally be the place of employment of the person and the location of the meeting. "]
[null,"Accommodation Costs**"]
[null,"7. Accommodation costs are expressed as an amount per night for all Member States or countries covered. No additional accommodation costs can be reimbursed where these unit costs are used."]
[null,"Subsistence Costs**"]
[null,"8. Subsistence costs are intended to cover the meals and other incidental expenses (such as local travel). Subsistence costs are provided as an amount per 24-hour period for all countries covered. The amount of unit costs should be calculated by rounding up or down to the nearest full number of days, except for the first day where any number of hours will be rounded up to 1 full day. The unit costs can be used whenever subsistence costs are an eligible cost of the action and, when used, no additional subsistence costs can be reimbursed."]
[null,"9. Based on the data entered in the calculator, the unit and average cost per unit for travel, accommodation and subsistence per WP of each beneficiary will be calculated automatically (see table 'Summary' on the right). Data in the table 'Summary' must be  consistent with the data transferred to the beneficiaries’ budgets (BE001, BE002...)."]
[null,"* Commission Decision of 12 January 2021 authorising the use of unit costs for travel, accommodation and subsistence costs under an action or work programme under the 2021-2027 multi-annual financial framework (C(2021)35) as amended by Commission Decision C(2024)5405 of 31.07.2024. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The data from this table on the number of travels and the average cost must be transferred to the budget calculation sheet for each beneficiary (BE XXX) and indicated under the relevant WP."]
[null,"** Pursuant to point 3.4 of Decision C(2024)5405, the accommodation and subsistence unit costs have been updated on the basis of Commission Delegated Regulation (EU) 2025/693."]
[]
[null,null,null,null,null,null,null,null,null,null,"Distance calculator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"autofill"]
[null,"Travel #","WP No","BE acronym","Country of origin","Destination country","Number of day(-s)","Number of person (-s)","Subsistence",null,"Travel costs",null,null,null,"Accommodation cost",null,"Applicable exemption (-s)","Actual  travel cost not covered by the Decision C(2024)5405\n(total for the trip for all persons)",null,"Overall cost","Comments","BE No from list","WP No+ BE No","Number of nights","Number of days",null,null,null,"WP No and BE No","WP No","BE No",null,"Number of travel (units)","Average travel costs (cost per unit)",null,"Number of nights (units)","Average accommodation costs\n(cost per unit)",null,"Number of days (units)","Average subsistence costs\n(cost per unit)",null,"Overall cost"]
[null,null,null,null,null,null,null,null,"Amount","Not to be budgeted","Distance in km","Land transport (travel 400-600 km)","amount","Not to be budgeted","amount","Not to be budgeted"]
[null,null,null,null,null,"Total",{"$f":"+SUBTOTAL(9,G23:G2702)","v":0},{"$f":"+SUBTOTAL(9,H23:H2702)","v":0},{"$f":"+SUBTOTAL(9,I23:I2702)","v":0},null,{"$f":"+SUBTOTAL(9,K23:K2702)","v":0},null,{"$f":"+SUBTOTAL(9,M23:M2702)","v":0},null,{"$f":"+SUBTOTAL(9,O23:O2702)","v":0},null,null,{"$f":"+SUBTOTAL(9,R23:R2702)","v":0},{"$f":"+SUBTOTAL(9,S23:S2702)","v":0},{"$f":"+SUBTOTAL(9,T23:T2702)","v":0},null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"+SUBTOTAL(9,AG23:AG2702)","v":0},null,null,{"$f":"+SUBTOTAL(9,AJ23:AJ2702)","v":0},null,null,{"$f":"+SUBTOTAL(9,AM23:AM2702)","v":0},null,null,{"$f":"+SUBTOTAL(9,AP23:AP2702)","v":0}]
[null,1,null,null,null,null,null,null,{"$f":"IF(J23<>\"Yes\",_xlfn.IFNA(VLOOKUP(F23,saliu_ikainiai,3,0)*H23*G23,\"\"),\"\")","v":""},null,null,null,{"$f":"IF(N23<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K23>=50,K23<400,F23=E23),\n_xlfn.IFNA(VLOOKUP(F23,vietiniai_ikainiai,2,0)*H23, \"\"),\nAND(K23>=400,K23<=600,F23=E23,L23=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F23,vietiniai_ikainiai,3,0)*H23, \"\"),\n\nAND(K23>=50,K23<400,F23<>E23,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E23,valstybes53,0),MATCH(F23,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E23,valstybes53,0),MATCH(F23,valstybes53,0))*H23,\nAND(K23>=400,K23<=600,F23<>E23,L23=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E23,valstybes53,0),MATCH(F23,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E23,valstybes53,0),MATCH(F23,valstybes53,0))*H23,\n\nAND(K23>=400,L23<>\"Yes\"),\nIF(AND(F23<>\"\",E23<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K23,dist_nuo,\"<=\"&K23)*H23, \"\")\n),\"\"\n),\"\")","v":""},null,{"$f":"IF(OR(_xlfn.IFNA(VLOOKUP(F23,saliu_ikainiai,4,0)*H23*(G23-1),\"\")<=0,P23=\"Yes\"),\"\",_xlfn.IFNA(VLOOKUP(F23,saliu_ikainiai,4,0)*H23*(G23-1),\"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(O23,M23,I23,R23,S23)<>0,SUM(O23,M23,I23,R23,S23), \"\")","v":""},null,{"$f":"+_xlfn.XLOOKUP(D23,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"},{"$f":"+CONCATENATE(C23,\" \",V23)","v":" BE 001"},{"$f":"IF(IF($G23>0,$G23-1,0)>0,IF($G23>0,($G23-1)*$H23,0),0)","v":0},{"$f":"IF(IF($G23>0,$G23,0)>0,IF($G23>0,$G23*$H23,0),0)","v":0},null,null,null,{"$f":"IFERROR(_xlfn._xlws.SORT(_xlfn.UNIQUE(_xlfn._xlws.FILTER(W23:W2703,D23:D2703<>0))),\"\")","v":""},{"$f":"IF(LEFT(AC23,1)=\"W\",LEFT(AC23,6),\"\")","v":""},{"$f":"+RIGHT(AC23,6)","v":""},null,{"$f":"+SUMIFS(H:H,W:W,$AC23,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC23)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC23))/$AG23,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC23,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC23)/$AJ23,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC23,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC23)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC23))/$AM23,0),0)","v":0},null,{"$f":"+(AG23*AH23)+(AK23*AJ23)+(AN23*AM23)","v":0}]
[null,2,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N24<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K24>=50,K24<400,F24=E24),\n_xlfn.IFNA(VLOOKUP(F24,vietiniai_ikainiai,2,0)*H24, \"\"),\nAND(K24>=400,K24<=600,F24=E24,L24=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F24,vietiniai_ikainiai,3,0)*H24, \"\"),\n\nAND(K24>=50,K24<400,F24<>E24,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E24,valstybes53,0),MATCH(F24,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E24,valstybes53,0),MATCH(F24,valstybes53,0))*H24,\nAND(K24>=400,K24<=600,F24<>E24,L24=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E24,valstybes53,0),MATCH(F24,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E24,valstybes53,0),MATCH(F24,valstybes53,0))*H24,\n\nAND(K24>=400,L24<>\"Yes\"),\nIF(AND(F24<>\"\",E24<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K24,dist_nuo,\"<=\"&K24)*H24, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D24,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC24,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC24)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC24))/$AG24,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC24,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC24)/$AJ24,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC24,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC24)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC24))/$AM24,0),0)","v":0},null,0]
[null,3,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N25<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K25>=50,K25<400,F25=E25),\n_xlfn.IFNA(VLOOKUP(F25,vietiniai_ikainiai,2,0)*H25, \"\"),\nAND(K25>=400,K25<=600,F25=E25,L25=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F25,vietiniai_ikainiai,3,0)*H25, \"\"),\n\nAND(K25>=50,K25<400,F25<>E25,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E25,valstybes53,0),MATCH(F25,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E25,valstybes53,0),MATCH(F25,valstybes53,0))*H25,\nAND(K25>=400,K25<=600,F25<>E25,L25=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E25,valstybes53,0),MATCH(F25,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E25,valstybes53,0),MATCH(F25,valstybes53,0))*H25,\n\nAND(K25>=400,L25<>\"Yes\"),\nIF(AND(F25<>\"\",E25<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K25,dist_nuo,\"<=\"&K25)*H25, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D25,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC25,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC25)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC25))/$AG25,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC25,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC25)/$AJ25,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC25,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC25)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC25))/$AM25,0),0)","v":0},null,0]
[null,4,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N26<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K26>=50,K26<400,F26=E26),\n_xlfn.IFNA(VLOOKUP(F26,vietiniai_ikainiai,2,0)*H26, \"\"),\nAND(K26>=400,K26<=600,F26=E26,L26=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F26,vietiniai_ikainiai,3,0)*H26, \"\"),\n\nAND(K26>=50,K26<400,F26<>E26,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E26,valstybes53,0),MATCH(F26,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E26,valstybes53,0),MATCH(F26,valstybes53,0))*H26,\nAND(K26>=400,K26<=600,F26<>E26,L26=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E26,valstybes53,0),MATCH(F26,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E26,valstybes53,0),MATCH(F26,valstybes53,0))*H26,\n\nAND(K26>=400,L26<>\"Yes\"),\nIF(AND(F26<>\"\",E26<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K26,dist_nuo,\"<=\"&K26)*H26, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D26,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC26,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC26)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC26))/$AG26,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC26,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC26)/$AJ26,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC26,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC26)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC26))/$AM26,0),0)","v":0},null,0]
[null,5,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N27<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K27>=50,K27<400,F27=E27),\n_xlfn.IFNA(VLOOKUP(F27,vietiniai_ikainiai,2,0)*H27, \"\"),\nAND(K27>=400,K27<=600,F27=E27,L27=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F27,vietiniai_ikainiai,3,0)*H27, \"\"),\n\nAND(K27>=50,K27<400,F27<>E27,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E27,valstybes53,0),MATCH(F27,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E27,valstybes53,0),MATCH(F27,valstybes53,0))*H27,\nAND(K27>=400,K27<=600,F27<>E27,L27=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E27,valstybes53,0),MATCH(F27,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E27,valstybes53,0),MATCH(F27,valstybes53,0))*H27,\n\nAND(K27>=400,L27<>\"Yes\"),\nIF(AND(F27<>\"\",E27<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K27,dist_nuo,\"<=\"&K27)*H27, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D27,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC27,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC27)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC27))/$AG27,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC27,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC27)/$AJ27,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC27,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC27)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC27))/$AM27,0),0)","v":0},null,0]
[null,6,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N28<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K28>=50,K28<400,F28=E28),\n_xlfn.IFNA(VLOOKUP(F28,vietiniai_ikainiai,2,0)*H28, \"\"),\nAND(K28>=400,K28<=600,F28=E28,L28=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F28,vietiniai_ikainiai,3,0)*H28, \"\"),\n\nAND(K28>=50,K28<400,F28<>E28,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E28,valstybes53,0),MATCH(F28,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E28,valstybes53,0),MATCH(F28,valstybes53,0))*H28,\nAND(K28>=400,K28<=600,F28<>E28,L28=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E28,valstybes53,0),MATCH(F28,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E28,valstybes53,0),MATCH(F28,valstybes53,0))*H28,\n\nAND(K28>=400,L28<>\"Yes\"),\nIF(AND(F28<>\"\",E28<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K28,dist_nuo,\"<=\"&K28)*H28, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D28,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC28,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC28)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC28))/$AG28,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC28,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC28)/$AJ28,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC28,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC28)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC28))/$AM28,0),0)","v":0},null,0]
[null,7,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N29<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K29>=50,K29<400,F29=E29),\n_xlfn.IFNA(VLOOKUP(F29,vietiniai_ikainiai,2,0)*H29, \"\"),\nAND(K29>=400,K29<=600,F29=E29,L29=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F29,vietiniai_ikainiai,3,0)*H29, \"\"),\n\nAND(K29>=50,K29<400,F29<>E29,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E29,valstybes53,0),MATCH(F29,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E29,valstybes53,0),MATCH(F29,valstybes53,0))*H29,\nAND(K29>=400,K29<=600,F29<>E29,L29=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E29,valstybes53,0),MATCH(F29,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E29,valstybes53,0),MATCH(F29,valstybes53,0))*H29,\n\nAND(K29>=400,L29<>\"Yes\"),\nIF(AND(F29<>\"\",E29<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K29,dist_nuo,\"<=\"&K29)*H29, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D29,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC29,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC29)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC29))/$AG29,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC29,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC29)/$AJ29,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC29,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC29)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC29))/$AM29,0),0)","v":0},null,0]
[null,8,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N30<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K30>=50,K30<400,F30=E30),\n_xlfn.IFNA(VLOOKUP(F30,vietiniai_ikainiai,2,0)*H30, \"\"),\nAND(K30>=400,K30<=600,F30=E30,L30=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F30,vietiniai_ikainiai,3,0)*H30, \"\"),\n\nAND(K30>=50,K30<400,F30<>E30,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E30,valstybes53,0),MATCH(F30,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E30,valstybes53,0),MATCH(F30,valstybes53,0))*H30,\nAND(K30>=400,K30<=600,F30<>E30,L30=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E30,valstybes53,0),MATCH(F30,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E30,valstybes53,0),MATCH(F30,valstybes53,0))*H30,\n\nAND(K30>=400,L30<>\"Yes\"),\nIF(AND(F30<>\"\",E30<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K30,dist_nuo,\"<=\"&K30)*H30, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D30,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC30,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC30)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC30))/$AG30,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC30,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC30)/$AJ30,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC30,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC30)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC30))/$AM30,0),0)","v":0},null,0]
[null,9,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N31<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K31>=50,K31<400,F31=E31),\n_xlfn.IFNA(VLOOKUP(F31,vietiniai_ikainiai,2,0)*H31, \"\"),\nAND(K31>=400,K31<=600,F31=E31,L31=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F31,vietiniai_ikainiai,3,0)*H31, \"\"),\n\nAND(K31>=50,K31<400,F31<>E31,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E31,valstybes53,0),MATCH(F31,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E31,valstybes53,0),MATCH(F31,valstybes53,0))*H31,\nAND(K31>=400,K31<=600,F31<>E31,L31=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E31,valstybes53,0),MATCH(F31,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E31,valstybes53,0),MATCH(F31,valstybes53,0))*H31,\n\nAND(K31>=400,L31<>\"Yes\"),\nIF(AND(F31<>\"\",E31<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K31,dist_nuo,\"<=\"&K31)*H31, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D31,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC31,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC31)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC31))/$AG31,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC31,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC31)/$AJ31,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC31,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC31)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC31))/$AM31,0),0)","v":0},null,0]
[null,10,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N32<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K32>=50,K32<400,F32=E32),\n_xlfn.IFNA(VLOOKUP(F32,vietiniai_ikainiai,2,0)*H32, \"\"),\nAND(K32>=400,K32<=600,F32=E32,L32=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F32,vietiniai_ikainiai,3,0)*H32, \"\"),\n\nAND(K32>=50,K32<400,F32<>E32,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E32,valstybes53,0),MATCH(F32,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E32,valstybes53,0),MATCH(F32,valstybes53,0))*H32,\nAND(K32>=400,K32<=600,F32<>E32,L32=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E32,valstybes53,0),MATCH(F32,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E32,valstybes53,0),MATCH(F32,valstybes53,0))*H32,\n\nAND(K32>=400,L32<>\"Yes\"),\nIF(AND(F32<>\"\",E32<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K32,dist_nuo,\"<=\"&K32)*H32, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D32,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC32,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC32)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC32))/$AG32,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC32,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC32)/$AJ32,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC32,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC32)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC32))/$AM32,0),0)","v":0},null,0]
[null,11,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N33<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K33>=50,K33<400,F33=E33),\n_xlfn.IFNA(VLOOKUP(F33,vietiniai_ikainiai,2,0)*H33, \"\"),\nAND(K33>=400,K33<=600,F33=E33,L33=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F33,vietiniai_ikainiai,3,0)*H33, \"\"),\n\nAND(K33>=50,K33<400,F33<>E33,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E33,valstybes53,0),MATCH(F33,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E33,valstybes53,0),MATCH(F33,valstybes53,0))*H33,\nAND(K33>=400,K33<=600,F33<>E33,L33=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E33,valstybes53,0),MATCH(F33,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E33,valstybes53,0),MATCH(F33,valstybes53,0))*H33,\n\nAND(K33>=400,L33<>\"Yes\"),\nIF(AND(F33<>\"\",E33<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K33,dist_nuo,\"<=\"&K33)*H33, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D33,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC33,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC33)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC33))/$AG33,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC33,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC33)/$AJ33,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC33,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC33)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC33))/$AM33,0),0)","v":0},null,0]
[null,12,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N34<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K34>=50,K34<400,F34=E34),\n_xlfn.IFNA(VLOOKUP(F34,vietiniai_ikainiai,2,0)*H34, \"\"),\nAND(K34>=400,K34<=600,F34=E34,L34=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F34,vietiniai_ikainiai,3,0)*H34, \"\"),\n\nAND(K34>=50,K34<400,F34<>E34,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E34,valstybes53,0),MATCH(F34,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E34,valstybes53,0),MATCH(F34,valstybes53,0))*H34,\nAND(K34>=400,K34<=600,F34<>E34,L34=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E34,valstybes53,0),MATCH(F34,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E34,valstybes53,0),MATCH(F34,valstybes53,0))*H34,\n\nAND(K34>=400,L34<>\"Yes\"),\nIF(AND(F34<>\"\",E34<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K34,dist_nuo,\"<=\"&K34)*H34, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D34,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC34,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC34)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC34))/$AG34,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC34,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC34)/$AJ34,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC34,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC34)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC34))/$AM34,0),0)","v":0},null,0]
[null,13,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N35<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K35>=50,K35<400,F35=E35),\n_xlfn.IFNA(VLOOKUP(F35,vietiniai_ikainiai,2,0)*H35, \"\"),\nAND(K35>=400,K35<=600,F35=E35,L35=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F35,vietiniai_ikainiai,3,0)*H35, \"\"),\n\nAND(K35>=50,K35<400,F35<>E35,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E35,valstybes53,0),MATCH(F35,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E35,valstybes53,0),MATCH(F35,valstybes53,0))*H35,\nAND(K35>=400,K35<=600,F35<>E35,L35=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E35,valstybes53,0),MATCH(F35,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E35,valstybes53,0),MATCH(F35,valstybes53,0))*H35,\n\nAND(K35>=400,L35<>\"Yes\"),\nIF(AND(F35<>\"\",E35<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K35,dist_nuo,\"<=\"&K35)*H35, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D35,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC35,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC35)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC35))/$AG35,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC35,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC35)/$AJ35,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC35,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC35)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC35))/$AM35,0),0)","v":0},null,0]
[null,14,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N36<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K36>=50,K36<400,F36=E36),\n_xlfn.IFNA(VLOOKUP(F36,vietiniai_ikainiai,2,0)*H36, \"\"),\nAND(K36>=400,K36<=600,F36=E36,L36=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F36,vietiniai_ikainiai,3,0)*H36, \"\"),\n\nAND(K36>=50,K36<400,F36<>E36,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E36,valstybes53,0),MATCH(F36,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E36,valstybes53,0),MATCH(F36,valstybes53,0))*H36,\nAND(K36>=400,K36<=600,F36<>E36,L36=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E36,valstybes53,0),MATCH(F36,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E36,valstybes53,0),MATCH(F36,valstybes53,0))*H36,\n\nAND(K36>=400,L36<>\"Yes\"),\nIF(AND(F36<>\"\",E36<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K36,dist_nuo,\"<=\"&K36)*H36, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D36,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC36,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC36)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC36))/$AG36,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC36,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC36)/$AJ36,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC36,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC36)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC36))/$AM36,0),0)","v":0},null,0]
[null,15,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N37<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K37>=50,K37<400,F37=E37),\n_xlfn.IFNA(VLOOKUP(F37,vietiniai_ikainiai,2,0)*H37, \"\"),\nAND(K37>=400,K37<=600,F37=E37,L37=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F37,vietiniai_ikainiai,3,0)*H37, \"\"),\n\nAND(K37>=50,K37<400,F37<>E37,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E37,valstybes53,0),MATCH(F37,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E37,valstybes53,0),MATCH(F37,valstybes53,0))*H37,\nAND(K37>=400,K37<=600,F37<>E37,L37=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E37,valstybes53,0),MATCH(F37,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E37,valstybes53,0),MATCH(F37,valstybes53,0))*H37,\n\nAND(K37>=400,L37<>\"Yes\"),\nIF(AND(F37<>\"\",E37<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K37,dist_nuo,\"<=\"&K37)*H37, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D37,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC37,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC37)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC37))/$AG37,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC37,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC37)/$AJ37,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC37,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC37)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC37))/$AM37,0),0)","v":0},null,0]
[null,16,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N38<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K38>=50,K38<400,F38=E38),\n_xlfn.IFNA(VLOOKUP(F38,vietiniai_ikainiai,2,0)*H38, \"\"),\nAND(K38>=400,K38<=600,F38=E38,L38=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F38,vietiniai_ikainiai,3,0)*H38, \"\"),\n\nAND(K38>=50,K38<400,F38<>E38,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E38,valstybes53,0),MATCH(F38,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E38,valstybes53,0),MATCH(F38,valstybes53,0))*H38,\nAND(K38>=400,K38<=600,F38<>E38,L38=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E38,valstybes53,0),MATCH(F38,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E38,valstybes53,0),MATCH(F38,valstybes53,0))*H38,\n\nAND(K38>=400,L38<>\"Yes\"),\nIF(AND(F38<>\"\",E38<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K38,dist_nuo,\"<=\"&K38)*H38, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D38,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC38,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC38)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC38))/$AG38,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC38,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC38)/$AJ38,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC38,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC38)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC38))/$AM38,0),0)","v":0},null,0]
[null,17,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N39<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K39>=50,K39<400,F39=E39),\n_xlfn.IFNA(VLOOKUP(F39,vietiniai_ikainiai,2,0)*H39, \"\"),\nAND(K39>=400,K39<=600,F39=E39,L39=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F39,vietiniai_ikainiai,3,0)*H39, \"\"),\n\nAND(K39>=50,K39<400,F39<>E39,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E39,valstybes53,0),MATCH(F39,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E39,valstybes53,0),MATCH(F39,valstybes53,0))*H39,\nAND(K39>=400,K39<=600,F39<>E39,L39=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E39,valstybes53,0),MATCH(F39,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E39,valstybes53,0),MATCH(F39,valstybes53,0))*H39,\n\nAND(K39>=400,L39<>\"Yes\"),\nIF(AND(F39<>\"\",E39<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K39,dist_nuo,\"<=\"&K39)*H39, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D39,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC39,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC39)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC39))/$AG39,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC39,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC39)/$AJ39,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC39,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC39)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC39))/$AM39,0),0)","v":0},null,0]
[null,18,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N40<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K40>=50,K40<400,F40=E40),\n_xlfn.IFNA(VLOOKUP(F40,vietiniai_ikainiai,2,0)*H40, \"\"),\nAND(K40>=400,K40<=600,F40=E40,L40=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F40,vietiniai_ikainiai,3,0)*H40, \"\"),\n\nAND(K40>=50,K40<400,F40<>E40,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E40,valstybes53,0),MATCH(F40,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E40,valstybes53,0),MATCH(F40,valstybes53,0))*H40,\nAND(K40>=400,K40<=600,F40<>E40,L40=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E40,valstybes53,0),MATCH(F40,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E40,valstybes53,0),MATCH(F40,valstybes53,0))*H40,\n\nAND(K40>=400,L40<>\"Yes\"),\nIF(AND(F40<>\"\",E40<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K40,dist_nuo,\"<=\"&K40)*H40, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D40,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC40,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC40)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC40))/$AG40,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC40,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC40)/$AJ40,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC40,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC40)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC40))/$AM40,0),0)","v":0},null,0]
[null,19,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N41<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K41>=50,K41<400,F41=E41),\n_xlfn.IFNA(VLOOKUP(F41,vietiniai_ikainiai,2,0)*H41, \"\"),\nAND(K41>=400,K41<=600,F41=E41,L41=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F41,vietiniai_ikainiai,3,0)*H41, \"\"),\n\nAND(K41>=50,K41<400,F41<>E41,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E41,valstybes53,0),MATCH(F41,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E41,valstybes53,0),MATCH(F41,valstybes53,0))*H41,\nAND(K41>=400,K41<=600,F41<>E41,L41=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E41,valstybes53,0),MATCH(F41,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E41,valstybes53,0),MATCH(F41,valstybes53,0))*H41,\n\nAND(K41>=400,L41<>\"Yes\"),\nIF(AND(F41<>\"\",E41<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K41,dist_nuo,\"<=\"&K41)*H41, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D41,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC41,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC41)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC41))/$AG41,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC41,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC41)/$AJ41,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC41,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC41)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC41))/$AM41,0),0)","v":0},null,0]
[null,20,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N42<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K42>=50,K42<400,F42=E42),\n_xlfn.IFNA(VLOOKUP(F42,vietiniai_ikainiai,2,0)*H42, \"\"),\nAND(K42>=400,K42<=600,F42=E42,L42=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F42,vietiniai_ikainiai,3,0)*H42, \"\"),\n\nAND(K42>=50,K42<400,F42<>E42,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E42,valstybes53,0),MATCH(F42,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E42,valstybes53,0),MATCH(F42,valstybes53,0))*H42,\nAND(K42>=400,K42<=600,F42<>E42,L42=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E42,valstybes53,0),MATCH(F42,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E42,valstybes53,0),MATCH(F42,valstybes53,0))*H42,\n\nAND(K42>=400,L42<>\"Yes\"),\nIF(AND(F42<>\"\",E42<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K42,dist_nuo,\"<=\"&K42)*H42, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D42,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC42,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC42)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC42))/$AG42,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC42,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC42)/$AJ42,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC42,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC42)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC42))/$AM42,0),0)","v":0},null,0]
[null,21,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N43<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K43>=50,K43<400,F43=E43),\n_xlfn.IFNA(VLOOKUP(F43,vietiniai_ikainiai,2,0)*H43, \"\"),\nAND(K43>=400,K43<=600,F43=E43,L43=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F43,vietiniai_ikainiai,3,0)*H43, \"\"),\n\nAND(K43>=50,K43<400,F43<>E43,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E43,valstybes53,0),MATCH(F43,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E43,valstybes53,0),MATCH(F43,valstybes53,0))*H43,\nAND(K43>=400,K43<=600,F43<>E43,L43=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E43,valstybes53,0),MATCH(F43,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E43,valstybes53,0),MATCH(F43,valstybes53,0))*H43,\n\nAND(K43>=400,L43<>\"Yes\"),\nIF(AND(F43<>\"\",E43<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K43,dist_nuo,\"<=\"&K43)*H43, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D43,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC43,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC43)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC43))/$AG43,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC43,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC43)/$AJ43,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC43,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC43)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC43))/$AM43,0),0)","v":0},null,0]
[null,22,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N44<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K44>=50,K44<400,F44=E44),\n_xlfn.IFNA(VLOOKUP(F44,vietiniai_ikainiai,2,0)*H44, \"\"),\nAND(K44>=400,K44<=600,F44=E44,L44=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F44,vietiniai_ikainiai,3,0)*H44, \"\"),\n\nAND(K44>=50,K44<400,F44<>E44,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E44,valstybes53,0),MATCH(F44,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E44,valstybes53,0),MATCH(F44,valstybes53,0))*H44,\nAND(K44>=400,K44<=600,F44<>E44,L44=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E44,valstybes53,0),MATCH(F44,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E44,valstybes53,0),MATCH(F44,valstybes53,0))*H44,\n\nAND(K44>=400,L44<>\"Yes\"),\nIF(AND(F44<>\"\",E44<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K44,dist_nuo,\"<=\"&K44)*H44, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D44,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC44,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC44)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC44))/$AG44,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC44,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC44)/$AJ44,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC44,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC44)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC44))/$AM44,0),0)","v":0},null,0]
[null,23,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N45<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K45>=50,K45<400,F45=E45),\n_xlfn.IFNA(VLOOKUP(F45,vietiniai_ikainiai,2,0)*H45, \"\"),\nAND(K45>=400,K45<=600,F45=E45,L45=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F45,vietiniai_ikainiai,3,0)*H45, \"\"),\n\nAND(K45>=50,K45<400,F45<>E45,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E45,valstybes53,0),MATCH(F45,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E45,valstybes53,0),MATCH(F45,valstybes53,0))*H45,\nAND(K45>=400,K45<=600,F45<>E45,L45=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E45,valstybes53,0),MATCH(F45,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E45,valstybes53,0),MATCH(F45,valstybes53,0))*H45,\n\nAND(K45>=400,L45<>\"Yes\"),\nIF(AND(F45<>\"\",E45<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K45,dist_nuo,\"<=\"&K45)*H45, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D45,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC45,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC45)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC45))/$AG45,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC45,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC45)/$AJ45,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC45,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC45)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC45))/$AM45,0),0)","v":0},null,0]
[null,24,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N46<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K46>=50,K46<400,F46=E46),\n_xlfn.IFNA(VLOOKUP(F46,vietiniai_ikainiai,2,0)*H46, \"\"),\nAND(K46>=400,K46<=600,F46=E46,L46=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F46,vietiniai_ikainiai,3,0)*H46, \"\"),\n\nAND(K46>=50,K46<400,F46<>E46,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E46,valstybes53,0),MATCH(F46,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E46,valstybes53,0),MATCH(F46,valstybes53,0))*H46,\nAND(K46>=400,K46<=600,F46<>E46,L46=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E46,valstybes53,0),MATCH(F46,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E46,valstybes53,0),MATCH(F46,valstybes53,0))*H46,\n\nAND(K46>=400,L46<>\"Yes\"),\nIF(AND(F46<>\"\",E46<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K46,dist_nuo,\"<=\"&K46)*H46, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D46,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC46,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC46)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC46))/$AG46,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC46,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC46)/$AJ46,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC46,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC46)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC46))/$AM46,0),0)","v":0},null,0]
[null,25,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N47<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K47>=50,K47<400,F47=E47),\n_xlfn.IFNA(VLOOKUP(F47,vietiniai_ikainiai,2,0)*H47, \"\"),\nAND(K47>=400,K47<=600,F47=E47,L47=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F47,vietiniai_ikainiai,3,0)*H47, \"\"),\n\nAND(K47>=50,K47<400,F47<>E47,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E47,valstybes53,0),MATCH(F47,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E47,valstybes53,0),MATCH(F47,valstybes53,0))*H47,\nAND(K47>=400,K47<=600,F47<>E47,L47=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E47,valstybes53,0),MATCH(F47,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E47,valstybes53,0),MATCH(F47,valstybes53,0))*H47,\n\nAND(K47>=400,L47<>\"Yes\"),\nIF(AND(F47<>\"\",E47<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K47,dist_nuo,\"<=\"&K47)*H47, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D47,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC47,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC47)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC47))/$AG47,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC47,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC47)/$AJ47,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC47,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC47)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC47))/$AM47,0),0)","v":0},null,0]
[null,26,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N48<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K48>=50,K48<400,F48=E48),\n_xlfn.IFNA(VLOOKUP(F48,vietiniai_ikainiai,2,0)*H48, \"\"),\nAND(K48>=400,K48<=600,F48=E48,L48=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F48,vietiniai_ikainiai,3,0)*H48, \"\"),\n\nAND(K48>=50,K48<400,F48<>E48,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E48,valstybes53,0),MATCH(F48,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E48,valstybes53,0),MATCH(F48,valstybes53,0))*H48,\nAND(K48>=400,K48<=600,F48<>E48,L48=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E48,valstybes53,0),MATCH(F48,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E48,valstybes53,0),MATCH(F48,valstybes53,0))*H48,\n\nAND(K48>=400,L48<>\"Yes\"),\nIF(AND(F48<>\"\",E48<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K48,dist_nuo,\"<=\"&K48)*H48, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D48,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC48,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC48)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC48))/$AG48,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC48,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC48)/$AJ48,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC48,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC48)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC48))/$AM48,0),0)","v":0},null,0]
[null,27,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N49<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K49>=50,K49<400,F49=E49),\n_xlfn.IFNA(VLOOKUP(F49,vietiniai_ikainiai,2,0)*H49, \"\"),\nAND(K49>=400,K49<=600,F49=E49,L49=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F49,vietiniai_ikainiai,3,0)*H49, \"\"),\n\nAND(K49>=50,K49<400,F49<>E49,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E49,valstybes53,0),MATCH(F49,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E49,valstybes53,0),MATCH(F49,valstybes53,0))*H49,\nAND(K49>=400,K49<=600,F49<>E49,L49=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E49,valstybes53,0),MATCH(F49,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E49,valstybes53,0),MATCH(F49,valstybes53,0))*H49,\n\nAND(K49>=400,L49<>\"Yes\"),\nIF(AND(F49<>\"\",E49<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K49,dist_nuo,\"<=\"&K49)*H49, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D49,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC49,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC49)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC49))/$AG49,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC49,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC49)/$AJ49,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC49,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC49)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC49))/$AM49,0),0)","v":0},null,0]
[null,28,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N50<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K50>=50,K50<400,F50=E50),\n_xlfn.IFNA(VLOOKUP(F50,vietiniai_ikainiai,2,0)*H50, \"\"),\nAND(K50>=400,K50<=600,F50=E50,L50=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F50,vietiniai_ikainiai,3,0)*H50, \"\"),\n\nAND(K50>=50,K50<400,F50<>E50,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E50,valstybes53,0),MATCH(F50,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E50,valstybes53,0),MATCH(F50,valstybes53,0))*H50,\nAND(K50>=400,K50<=600,F50<>E50,L50=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E50,valstybes53,0),MATCH(F50,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E50,valstybes53,0),MATCH(F50,valstybes53,0))*H50,\n\nAND(K50>=400,L50<>\"Yes\"),\nIF(AND(F50<>\"\",E50<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K50,dist_nuo,\"<=\"&K50)*H50, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D50,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC50,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC50)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC50))/$AG50,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC50,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC50)/$AJ50,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC50,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC50)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC50))/$AM50,0),0)","v":0},null,0]
[null,29,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N51<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K51>=50,K51<400,F51=E51),\n_xlfn.IFNA(VLOOKUP(F51,vietiniai_ikainiai,2,0)*H51, \"\"),\nAND(K51>=400,K51<=600,F51=E51,L51=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F51,vietiniai_ikainiai,3,0)*H51, \"\"),\n\nAND(K51>=50,K51<400,F51<>E51,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E51,valstybes53,0),MATCH(F51,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E51,valstybes53,0),MATCH(F51,valstybes53,0))*H51,\nAND(K51>=400,K51<=600,F51<>E51,L51=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E51,valstybes53,0),MATCH(F51,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E51,valstybes53,0),MATCH(F51,valstybes53,0))*H51,\n\nAND(K51>=400,L51<>\"Yes\"),\nIF(AND(F51<>\"\",E51<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K51,dist_nuo,\"<=\"&K51)*H51, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D51,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC51,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC51)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC51))/$AG51,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC51,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC51)/$AJ51,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC51,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC51)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC51))/$AM51,0),0)","v":0},null,0]
[null,30,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N52<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K52>=50,K52<400,F52=E52),\n_xlfn.IFNA(VLOOKUP(F52,vietiniai_ikainiai,2,0)*H52, \"\"),\nAND(K52>=400,K52<=600,F52=E52,L52=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F52,vietiniai_ikainiai,3,0)*H52, \"\"),\n\nAND(K52>=50,K52<400,F52<>E52,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E52,valstybes53,0),MATCH(F52,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E52,valstybes53,0),MATCH(F52,valstybes53,0))*H52,\nAND(K52>=400,K52<=600,F52<>E52,L52=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E52,valstybes53,0),MATCH(F52,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E52,valstybes53,0),MATCH(F52,valstybes53,0))*H52,\n\nAND(K52>=400,L52<>\"Yes\"),\nIF(AND(F52<>\"\",E52<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K52,dist_nuo,\"<=\"&K52)*H52, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D52,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC52,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC52)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC52))/$AG52,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC52,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC52)/$AJ52,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC52,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC52)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC52))/$AM52,0),0)","v":0},null,0]
[null,31,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N53<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K53>=50,K53<400,F53=E53),\n_xlfn.IFNA(VLOOKUP(F53,vietiniai_ikainiai,2,0)*H53, \"\"),\nAND(K53>=400,K53<=600,F53=E53,L53=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F53,vietiniai_ikainiai,3,0)*H53, \"\"),\n\nAND(K53>=50,K53<400,F53<>E53,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E53,valstybes53,0),MATCH(F53,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E53,valstybes53,0),MATCH(F53,valstybes53,0))*H53,\nAND(K53>=400,K53<=600,F53<>E53,L53=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E53,valstybes53,0),MATCH(F53,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E53,valstybes53,0),MATCH(F53,valstybes53,0))*H53,\n\nAND(K53>=400,L53<>\"Yes\"),\nIF(AND(F53<>\"\",E53<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K53,dist_nuo,\"<=\"&K53)*H53, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D53,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC53,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC53)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC53))/$AG53,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC53,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC53)/$AJ53,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC53,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC53)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC53))/$AM53,0),0)","v":0},null,0]
[null,32,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N54<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K54>=50,K54<400,F54=E54),\n_xlfn.IFNA(VLOOKUP(F54,vietiniai_ikainiai,2,0)*H54, \"\"),\nAND(K54>=400,K54<=600,F54=E54,L54=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F54,vietiniai_ikainiai,3,0)*H54, \"\"),\n\nAND(K54>=50,K54<400,F54<>E54,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E54,valstybes53,0),MATCH(F54,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E54,valstybes53,0),MATCH(F54,valstybes53,0))*H54,\nAND(K54>=400,K54<=600,F54<>E54,L54=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E54,valstybes53,0),MATCH(F54,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E54,valstybes53,0),MATCH(F54,valstybes53,0))*H54,\n\nAND(K54>=400,L54<>\"Yes\"),\nIF(AND(F54<>\"\",E54<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K54,dist_nuo,\"<=\"&K54)*H54, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D54,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC54,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC54)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC54))/$AG54,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC54,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC54)/$AJ54,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC54,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC54)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC54))/$AM54,0),0)","v":0},null,0]
[null,33,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N55<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K55>=50,K55<400,F55=E55),\n_xlfn.IFNA(VLOOKUP(F55,vietiniai_ikainiai,2,0)*H55, \"\"),\nAND(K55>=400,K55<=600,F55=E55,L55=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F55,vietiniai_ikainiai,3,0)*H55, \"\"),\n\nAND(K55>=50,K55<400,F55<>E55,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E55,valstybes53,0),MATCH(F55,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E55,valstybes53,0),MATCH(F55,valstybes53,0))*H55,\nAND(K55>=400,K55<=600,F55<>E55,L55=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E55,valstybes53,0),MATCH(F55,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E55,valstybes53,0),MATCH(F55,valstybes53,0))*H55,\n\nAND(K55>=400,L55<>\"Yes\"),\nIF(AND(F55<>\"\",E55<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K55,dist_nuo,\"<=\"&K55)*H55, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D55,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC55,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC55)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC55))/$AG55,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC55,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC55)/$AJ55,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC55,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC55)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC55))/$AM55,0),0)","v":0},null,0]
[null,34,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N56<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K56>=50,K56<400,F56=E56),\n_xlfn.IFNA(VLOOKUP(F56,vietiniai_ikainiai,2,0)*H56, \"\"),\nAND(K56>=400,K56<=600,F56=E56,L56=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F56,vietiniai_ikainiai,3,0)*H56, \"\"),\n\nAND(K56>=50,K56<400,F56<>E56,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E56,valstybes53,0),MATCH(F56,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E56,valstybes53,0),MATCH(F56,valstybes53,0))*H56,\nAND(K56>=400,K56<=600,F56<>E56,L56=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E56,valstybes53,0),MATCH(F56,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E56,valstybes53,0),MATCH(F56,valstybes53,0))*H56,\n\nAND(K56>=400,L56<>\"Yes\"),\nIF(AND(F56<>\"\",E56<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K56,dist_nuo,\"<=\"&K56)*H56, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D56,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC56,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC56)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC56))/$AG56,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC56,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC56)/$AJ56,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC56,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC56)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC56))/$AM56,0),0)","v":0},null,0]
[null,35,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N57<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K57>=50,K57<400,F57=E57),\n_xlfn.IFNA(VLOOKUP(F57,vietiniai_ikainiai,2,0)*H57, \"\"),\nAND(K57>=400,K57<=600,F57=E57,L57=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F57,vietiniai_ikainiai,3,0)*H57, \"\"),\n\nAND(K57>=50,K57<400,F57<>E57,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E57,valstybes53,0),MATCH(F57,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E57,valstybes53,0),MATCH(F57,valstybes53,0))*H57,\nAND(K57>=400,K57<=600,F57<>E57,L57=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E57,valstybes53,0),MATCH(F57,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E57,valstybes53,0),MATCH(F57,valstybes53,0))*H57,\n\nAND(K57>=400,L57<>\"Yes\"),\nIF(AND(F57<>\"\",E57<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K57,dist_nuo,\"<=\"&K57)*H57, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D57,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC57,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC57)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC57))/$AG57,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC57,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC57)/$AJ57,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC57,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC57)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC57))/$AM57,0),0)","v":0},null,0]
[null,36,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N58<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K58>=50,K58<400,F58=E58),\n_xlfn.IFNA(VLOOKUP(F58,vietiniai_ikainiai,2,0)*H58, \"\"),\nAND(K58>=400,K58<=600,F58=E58,L58=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F58,vietiniai_ikainiai,3,0)*H58, \"\"),\n\nAND(K58>=50,K58<400,F58<>E58,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E58,valstybes53,0),MATCH(F58,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E58,valstybes53,0),MATCH(F58,valstybes53,0))*H58,\nAND(K58>=400,K58<=600,F58<>E58,L58=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E58,valstybes53,0),MATCH(F58,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E58,valstybes53,0),MATCH(F58,valstybes53,0))*H58,\n\nAND(K58>=400,L58<>\"Yes\"),\nIF(AND(F58<>\"\",E58<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K58,dist_nuo,\"<=\"&K58)*H58, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D58,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC58,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC58)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC58))/$AG58,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC58,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC58)/$AJ58,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC58,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC58)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC58))/$AM58,0),0)","v":0},null,0]
[null,37,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N59<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K59>=50,K59<400,F59=E59),\n_xlfn.IFNA(VLOOKUP(F59,vietiniai_ikainiai,2,0)*H59, \"\"),\nAND(K59>=400,K59<=600,F59=E59,L59=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F59,vietiniai_ikainiai,3,0)*H59, \"\"),\n\nAND(K59>=50,K59<400,F59<>E59,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E59,valstybes53,0),MATCH(F59,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E59,valstybes53,0),MATCH(F59,valstybes53,0))*H59,\nAND(K59>=400,K59<=600,F59<>E59,L59=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E59,valstybes53,0),MATCH(F59,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E59,valstybes53,0),MATCH(F59,valstybes53,0))*H59,\n\nAND(K59>=400,L59<>\"Yes\"),\nIF(AND(F59<>\"\",E59<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K59,dist_nuo,\"<=\"&K59)*H59, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D59,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC59,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC59)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC59))/$AG59,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC59,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC59)/$AJ59,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC59,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC59)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC59))/$AM59,0),0)","v":0},null,0]
[null,38,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N60<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K60>=50,K60<400,F60=E60),\n_xlfn.IFNA(VLOOKUP(F60,vietiniai_ikainiai,2,0)*H60, \"\"),\nAND(K60>=400,K60<=600,F60=E60,L60=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F60,vietiniai_ikainiai,3,0)*H60, \"\"),\n\nAND(K60>=50,K60<400,F60<>E60,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E60,valstybes53,0),MATCH(F60,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E60,valstybes53,0),MATCH(F60,valstybes53,0))*H60,\nAND(K60>=400,K60<=600,F60<>E60,L60=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E60,valstybes53,0),MATCH(F60,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E60,valstybes53,0),MATCH(F60,valstybes53,0))*H60,\n\nAND(K60>=400,L60<>\"Yes\"),\nIF(AND(F60<>\"\",E60<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K60,dist_nuo,\"<=\"&K60)*H60, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D60,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC60,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC60)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC60))/$AG60,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC60,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC60)/$AJ60,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC60,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC60)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC60))/$AM60,0),0)","v":0},null,0]
[null,39,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N61<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K61>=50,K61<400,F61=E61),\n_xlfn.IFNA(VLOOKUP(F61,vietiniai_ikainiai,2,0)*H61, \"\"),\nAND(K61>=400,K61<=600,F61=E61,L61=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F61,vietiniai_ikainiai,3,0)*H61, \"\"),\n\nAND(K61>=50,K61<400,F61<>E61,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E61,valstybes53,0),MATCH(F61,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E61,valstybes53,0),MATCH(F61,valstybes53,0))*H61,\nAND(K61>=400,K61<=600,F61<>E61,L61=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E61,valstybes53,0),MATCH(F61,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E61,valstybes53,0),MATCH(F61,valstybes53,0))*H61,\n\nAND(K61>=400,L61<>\"Yes\"),\nIF(AND(F61<>\"\",E61<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K61,dist_nuo,\"<=\"&K61)*H61, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D61,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC61,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC61)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC61))/$AG61,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC61,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC61)/$AJ61,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC61,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC61)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC61))/$AM61,0),0)","v":0},null,0]
[null,40,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N62<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K62>=50,K62<400,F62=E62),\n_xlfn.IFNA(VLOOKUP(F62,vietiniai_ikainiai,2,0)*H62, \"\"),\nAND(K62>=400,K62<=600,F62=E62,L62=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F62,vietiniai_ikainiai,3,0)*H62, \"\"),\n\nAND(K62>=50,K62<400,F62<>E62,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E62,valstybes53,0),MATCH(F62,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E62,valstybes53,0),MATCH(F62,valstybes53,0))*H62,\nAND(K62>=400,K62<=600,F62<>E62,L62=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E62,valstybes53,0),MATCH(F62,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E62,valstybes53,0),MATCH(F62,valstybes53,0))*H62,\n\nAND(K62>=400,L62<>\"Yes\"),\nIF(AND(F62<>\"\",E62<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K62,dist_nuo,\"<=\"&K62)*H62, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D62,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC62,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC62)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC62))/$AG62,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC62,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC62)/$AJ62,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC62,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC62)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC62))/$AM62,0),0)","v":0},null,0]
[null,41,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N63<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K63>=50,K63<400,F63=E63),\n_xlfn.IFNA(VLOOKUP(F63,vietiniai_ikainiai,2,0)*H63, \"\"),\nAND(K63>=400,K63<=600,F63=E63,L63=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F63,vietiniai_ikainiai,3,0)*H63, \"\"),\n\nAND(K63>=50,K63<400,F63<>E63,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E63,valstybes53,0),MATCH(F63,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E63,valstybes53,0),MATCH(F63,valstybes53,0))*H63,\nAND(K63>=400,K63<=600,F63<>E63,L63=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E63,valstybes53,0),MATCH(F63,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E63,valstybes53,0),MATCH(F63,valstybes53,0))*H63,\n\nAND(K63>=400,L63<>\"Yes\"),\nIF(AND(F63<>\"\",E63<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K63,dist_nuo,\"<=\"&K63)*H63, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D63,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC63,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC63)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC63))/$AG63,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC63,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC63)/$AJ63,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC63,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC63)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC63))/$AM63,0),0)","v":0},null,0]
[null,42,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N64<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K64>=50,K64<400,F64=E64),\n_xlfn.IFNA(VLOOKUP(F64,vietiniai_ikainiai,2,0)*H64, \"\"),\nAND(K64>=400,K64<=600,F64=E64,L64=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F64,vietiniai_ikainiai,3,0)*H64, \"\"),\n\nAND(K64>=50,K64<400,F64<>E64,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E64,valstybes53,0),MATCH(F64,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E64,valstybes53,0),MATCH(F64,valstybes53,0))*H64,\nAND(K64>=400,K64<=600,F64<>E64,L64=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E64,valstybes53,0),MATCH(F64,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E64,valstybes53,0),MATCH(F64,valstybes53,0))*H64,\n\nAND(K64>=400,L64<>\"Yes\"),\nIF(AND(F64<>\"\",E64<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K64,dist_nuo,\"<=\"&K64)*H64, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D64,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC64,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC64)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC64))/$AG64,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC64,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC64)/$AJ64,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC64,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC64)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC64))/$AM64,0),0)","v":0},null,0]
[null,43,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N65<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K65>=50,K65<400,F65=E65),\n_xlfn.IFNA(VLOOKUP(F65,vietiniai_ikainiai,2,0)*H65, \"\"),\nAND(K65>=400,K65<=600,F65=E65,L65=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F65,vietiniai_ikainiai,3,0)*H65, \"\"),\n\nAND(K65>=50,K65<400,F65<>E65,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E65,valstybes53,0),MATCH(F65,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E65,valstybes53,0),MATCH(F65,valstybes53,0))*H65,\nAND(K65>=400,K65<=600,F65<>E65,L65=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E65,valstybes53,0),MATCH(F65,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E65,valstybes53,0),MATCH(F65,valstybes53,0))*H65,\n\nAND(K65>=400,L65<>\"Yes\"),\nIF(AND(F65<>\"\",E65<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K65,dist_nuo,\"<=\"&K65)*H65, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D65,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC65,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC65)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC65))/$AG65,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC65,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC65)/$AJ65,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC65,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC65)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC65))/$AM65,0),0)","v":0},null,0]
[null,44,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N66<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K66>=50,K66<400,F66=E66),\n_xlfn.IFNA(VLOOKUP(F66,vietiniai_ikainiai,2,0)*H66, \"\"),\nAND(K66>=400,K66<=600,F66=E66,L66=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F66,vietiniai_ikainiai,3,0)*H66, \"\"),\n\nAND(K66>=50,K66<400,F66<>E66,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E66,valstybes53,0),MATCH(F66,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E66,valstybes53,0),MATCH(F66,valstybes53,0))*H66,\nAND(K66>=400,K66<=600,F66<>E66,L66=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E66,valstybes53,0),MATCH(F66,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E66,valstybes53,0),MATCH(F66,valstybes53,0))*H66,\n\nAND(K66>=400,L66<>\"Yes\"),\nIF(AND(F66<>\"\",E66<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K66,dist_nuo,\"<=\"&K66)*H66, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D66,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC66,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC66)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC66))/$AG66,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC66,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC66)/$AJ66,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC66,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC66)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC66))/$AM66,0),0)","v":0},null,0]
[null,45,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N67<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K67>=50,K67<400,F67=E67),\n_xlfn.IFNA(VLOOKUP(F67,vietiniai_ikainiai,2,0)*H67, \"\"),\nAND(K67>=400,K67<=600,F67=E67,L67=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F67,vietiniai_ikainiai,3,0)*H67, \"\"),\n\nAND(K67>=50,K67<400,F67<>E67,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E67,valstybes53,0),MATCH(F67,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E67,valstybes53,0),MATCH(F67,valstybes53,0))*H67,\nAND(K67>=400,K67<=600,F67<>E67,L67=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E67,valstybes53,0),MATCH(F67,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E67,valstybes53,0),MATCH(F67,valstybes53,0))*H67,\n\nAND(K67>=400,L67<>\"Yes\"),\nIF(AND(F67<>\"\",E67<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K67,dist_nuo,\"<=\"&K67)*H67, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D67,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC67,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC67)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC67))/$AG67,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC67,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC67)/$AJ67,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC67,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC67)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC67))/$AM67,0),0)","v":0},null,0]
[null,46,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N68<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K68>=50,K68<400,F68=E68),\n_xlfn.IFNA(VLOOKUP(F68,vietiniai_ikainiai,2,0)*H68, \"\"),\nAND(K68>=400,K68<=600,F68=E68,L68=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F68,vietiniai_ikainiai,3,0)*H68, \"\"),\n\nAND(K68>=50,K68<400,F68<>E68,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E68,valstybes53,0),MATCH(F68,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E68,valstybes53,0),MATCH(F68,valstybes53,0))*H68,\nAND(K68>=400,K68<=600,F68<>E68,L68=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E68,valstybes53,0),MATCH(F68,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E68,valstybes53,0),MATCH(F68,valstybes53,0))*H68,\n\nAND(K68>=400,L68<>\"Yes\"),\nIF(AND(F68<>\"\",E68<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K68,dist_nuo,\"<=\"&K68)*H68, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D68,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC68,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC68)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC68))/$AG68,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC68,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC68)/$AJ68,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC68,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC68)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC68))/$AM68,0),0)","v":0},null,0]
[null,47,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N69<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K69>=50,K69<400,F69=E69),\n_xlfn.IFNA(VLOOKUP(F69,vietiniai_ikainiai,2,0)*H69, \"\"),\nAND(K69>=400,K69<=600,F69=E69,L69=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F69,vietiniai_ikainiai,3,0)*H69, \"\"),\n\nAND(K69>=50,K69<400,F69<>E69,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E69,valstybes53,0),MATCH(F69,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E69,valstybes53,0),MATCH(F69,valstybes53,0))*H69,\nAND(K69>=400,K69<=600,F69<>E69,L69=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E69,valstybes53,0),MATCH(F69,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E69,valstybes53,0),MATCH(F69,valstybes53,0))*H69,\n\nAND(K69>=400,L69<>\"Yes\"),\nIF(AND(F69<>\"\",E69<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K69,dist_nuo,\"<=\"&K69)*H69, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D69,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC69,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC69)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC69))/$AG69,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC69,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC69)/$AJ69,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC69,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC69)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC69))/$AM69,0),0)","v":0},null,0]
[null,48,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N70<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K70>=50,K70<400,F70=E70),\n_xlfn.IFNA(VLOOKUP(F70,vietiniai_ikainiai,2,0)*H70, \"\"),\nAND(K70>=400,K70<=600,F70=E70,L70=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F70,vietiniai_ikainiai,3,0)*H70, \"\"),\n\nAND(K70>=50,K70<400,F70<>E70,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E70,valstybes53,0),MATCH(F70,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E70,valstybes53,0),MATCH(F70,valstybes53,0))*H70,\nAND(K70>=400,K70<=600,F70<>E70,L70=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E70,valstybes53,0),MATCH(F70,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E70,valstybes53,0),MATCH(F70,valstybes53,0))*H70,\n\nAND(K70>=400,L70<>\"Yes\"),\nIF(AND(F70<>\"\",E70<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K70,dist_nuo,\"<=\"&K70)*H70, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D70,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC70,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC70)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC70))/$AG70,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC70,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC70)/$AJ70,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC70,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC70)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC70))/$AM70,0),0)","v":0},null,0]
[null,49,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N71<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K71>=50,K71<400,F71=E71),\n_xlfn.IFNA(VLOOKUP(F71,vietiniai_ikainiai,2,0)*H71, \"\"),\nAND(K71>=400,K71<=600,F71=E71,L71=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F71,vietiniai_ikainiai,3,0)*H71, \"\"),\n\nAND(K71>=50,K71<400,F71<>E71,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E71,valstybes53,0),MATCH(F71,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E71,valstybes53,0),MATCH(F71,valstybes53,0))*H71,\nAND(K71>=400,K71<=600,F71<>E71,L71=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E71,valstybes53,0),MATCH(F71,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E71,valstybes53,0),MATCH(F71,valstybes53,0))*H71,\n\nAND(K71>=400,L71<>\"Yes\"),\nIF(AND(F71<>\"\",E71<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K71,dist_nuo,\"<=\"&K71)*H71, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D71,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC71,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC71)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC71))/$AG71,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC71,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC71)/$AJ71,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC71,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC71)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC71))/$AM71,0),0)","v":0},null,0]
[null,50,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N72<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K72>=50,K72<400,F72=E72),\n_xlfn.IFNA(VLOOKUP(F72,vietiniai_ikainiai,2,0)*H72, \"\"),\nAND(K72>=400,K72<=600,F72=E72,L72=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F72,vietiniai_ikainiai,3,0)*H72, \"\"),\n\nAND(K72>=50,K72<400,F72<>E72,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E72,valstybes53,0),MATCH(F72,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E72,valstybes53,0),MATCH(F72,valstybes53,0))*H72,\nAND(K72>=400,K72<=600,F72<>E72,L72=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E72,valstybes53,0),MATCH(F72,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E72,valstybes53,0),MATCH(F72,valstybes53,0))*H72,\n\nAND(K72>=400,L72<>\"Yes\"),\nIF(AND(F72<>\"\",E72<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K72,dist_nuo,\"<=\"&K72)*H72, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D72,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC72,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC72)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC72))/$AG72,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC72,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC72)/$AJ72,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC72,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC72)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC72))/$AM72,0),0)","v":0},null,0]
[null,51,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N73<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K73>=50,K73<400,F73=E73),\n_xlfn.IFNA(VLOOKUP(F73,vietiniai_ikainiai,2,0)*H73, \"\"),\nAND(K73>=400,K73<=600,F73=E73,L73=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F73,vietiniai_ikainiai,3,0)*H73, \"\"),\n\nAND(K73>=50,K73<400,F73<>E73,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E73,valstybes53,0),MATCH(F73,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E73,valstybes53,0),MATCH(F73,valstybes53,0))*H73,\nAND(K73>=400,K73<=600,F73<>E73,L73=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E73,valstybes53,0),MATCH(F73,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E73,valstybes53,0),MATCH(F73,valstybes53,0))*H73,\n\nAND(K73>=400,L73<>\"Yes\"),\nIF(AND(F73<>\"\",E73<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K73,dist_nuo,\"<=\"&K73)*H73, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D73,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC73,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC73)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC73))/$AG73,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC73,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC73)/$AJ73,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC73,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC73)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC73))/$AM73,0),0)","v":0},null,0]
[null,52,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N74<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K74>=50,K74<400,F74=E74),\n_xlfn.IFNA(VLOOKUP(F74,vietiniai_ikainiai,2,0)*H74, \"\"),\nAND(K74>=400,K74<=600,F74=E74,L74=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F74,vietiniai_ikainiai,3,0)*H74, \"\"),\n\nAND(K74>=50,K74<400,F74<>E74,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E74,valstybes53,0),MATCH(F74,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E74,valstybes53,0),MATCH(F74,valstybes53,0))*H74,\nAND(K74>=400,K74<=600,F74<>E74,L74=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E74,valstybes53,0),MATCH(F74,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E74,valstybes53,0),MATCH(F74,valstybes53,0))*H74,\n\nAND(K74>=400,L74<>\"Yes\"),\nIF(AND(F74<>\"\",E74<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K74,dist_nuo,\"<=\"&K74)*H74, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D74,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC74,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC74)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC74))/$AG74,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC74,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC74)/$AJ74,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC74,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC74)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC74))/$AM74,0),0)","v":0},null,0]
[null,53,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N75<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K75>=50,K75<400,F75=E75),\n_xlfn.IFNA(VLOOKUP(F75,vietiniai_ikainiai,2,0)*H75, \"\"),\nAND(K75>=400,K75<=600,F75=E75,L75=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F75,vietiniai_ikainiai,3,0)*H75, \"\"),\n\nAND(K75>=50,K75<400,F75<>E75,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E75,valstybes53,0),MATCH(F75,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E75,valstybes53,0),MATCH(F75,valstybes53,0))*H75,\nAND(K75>=400,K75<=600,F75<>E75,L75=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E75,valstybes53,0),MATCH(F75,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E75,valstybes53,0),MATCH(F75,valstybes53,0))*H75,\n\nAND(K75>=400,L75<>\"Yes\"),\nIF(AND(F75<>\"\",E75<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K75,dist_nuo,\"<=\"&K75)*H75, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D75,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC75,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC75)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC75))/$AG75,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC75,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC75)/$AJ75,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC75,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC75)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC75))/$AM75,0),0)","v":0},null,0]
[null,54,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N76<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K76>=50,K76<400,F76=E76),\n_xlfn.IFNA(VLOOKUP(F76,vietiniai_ikainiai,2,0)*H76, \"\"),\nAND(K76>=400,K76<=600,F76=E76,L76=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F76,vietiniai_ikainiai,3,0)*H76, \"\"),\n\nAND(K76>=50,K76<400,F76<>E76,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E76,valstybes53,0),MATCH(F76,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E76,valstybes53,0),MATCH(F76,valstybes53,0))*H76,\nAND(K76>=400,K76<=600,F76<>E76,L76=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E76,valstybes53,0),MATCH(F76,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E76,valstybes53,0),MATCH(F76,valstybes53,0))*H76,\n\nAND(K76>=400,L76<>\"Yes\"),\nIF(AND(F76<>\"\",E76<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K76,dist_nuo,\"<=\"&K76)*H76, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D76,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC76,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC76)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC76))/$AG76,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC76,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC76)/$AJ76,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC76,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC76)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC76))/$AM76,0),0)","v":0},null,0]
[null,55,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N77<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K77>=50,K77<400,F77=E77),\n_xlfn.IFNA(VLOOKUP(F77,vietiniai_ikainiai,2,0)*H77, \"\"),\nAND(K77>=400,K77<=600,F77=E77,L77=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F77,vietiniai_ikainiai,3,0)*H77, \"\"),\n\nAND(K77>=50,K77<400,F77<>E77,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E77,valstybes53,0),MATCH(F77,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E77,valstybes53,0),MATCH(F77,valstybes53,0))*H77,\nAND(K77>=400,K77<=600,F77<>E77,L77=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E77,valstybes53,0),MATCH(F77,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E77,valstybes53,0),MATCH(F77,valstybes53,0))*H77,\n\nAND(K77>=400,L77<>\"Yes\"),\nIF(AND(F77<>\"\",E77<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K77,dist_nuo,\"<=\"&K77)*H77, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D77,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC77,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC77)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC77))/$AG77,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC77,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC77)/$AJ77,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC77,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC77)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC77))/$AM77,0),0)","v":0},null,0]
[null,56,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N78<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K78>=50,K78<400,F78=E78),\n_xlfn.IFNA(VLOOKUP(F78,vietiniai_ikainiai,2,0)*H78, \"\"),\nAND(K78>=400,K78<=600,F78=E78,L78=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F78,vietiniai_ikainiai,3,0)*H78, \"\"),\n\nAND(K78>=50,K78<400,F78<>E78,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E78,valstybes53,0),MATCH(F78,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E78,valstybes53,0),MATCH(F78,valstybes53,0))*H78,\nAND(K78>=400,K78<=600,F78<>E78,L78=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E78,valstybes53,0),MATCH(F78,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E78,valstybes53,0),MATCH(F78,valstybes53,0))*H78,\n\nAND(K78>=400,L78<>\"Yes\"),\nIF(AND(F78<>\"\",E78<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K78,dist_nuo,\"<=\"&K78)*H78, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D78,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC78,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC78)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC78))/$AG78,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC78,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC78)/$AJ78,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC78,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC78)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC78))/$AM78,0),0)","v":0},null,0]
[null,57,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N79<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K79>=50,K79<400,F79=E79),\n_xlfn.IFNA(VLOOKUP(F79,vietiniai_ikainiai,2,0)*H79, \"\"),\nAND(K79>=400,K79<=600,F79=E79,L79=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F79,vietiniai_ikainiai,3,0)*H79, \"\"),\n\nAND(K79>=50,K79<400,F79<>E79,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E79,valstybes53,0),MATCH(F79,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E79,valstybes53,0),MATCH(F79,valstybes53,0))*H79,\nAND(K79>=400,K79<=600,F79<>E79,L79=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E79,valstybes53,0),MATCH(F79,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E79,valstybes53,0),MATCH(F79,valstybes53,0))*H79,\n\nAND(K79>=400,L79<>\"Yes\"),\nIF(AND(F79<>\"\",E79<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K79,dist_nuo,\"<=\"&K79)*H79, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D79,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC79,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC79)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC79))/$AG79,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC79,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC79)/$AJ79,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC79,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC79)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC79))/$AM79,0),0)","v":0},null,0]
[null,58,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N80<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K80>=50,K80<400,F80=E80),\n_xlfn.IFNA(VLOOKUP(F80,vietiniai_ikainiai,2,0)*H80, \"\"),\nAND(K80>=400,K80<=600,F80=E80,L80=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F80,vietiniai_ikainiai,3,0)*H80, \"\"),\n\nAND(K80>=50,K80<400,F80<>E80,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E80,valstybes53,0),MATCH(F80,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E80,valstybes53,0),MATCH(F80,valstybes53,0))*H80,\nAND(K80>=400,K80<=600,F80<>E80,L80=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E80,valstybes53,0),MATCH(F80,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E80,valstybes53,0),MATCH(F80,valstybes53,0))*H80,\n\nAND(K80>=400,L80<>\"Yes\"),\nIF(AND(F80<>\"\",E80<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K80,dist_nuo,\"<=\"&K80)*H80, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D80,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC80,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC80)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC80))/$AG80,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC80,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC80)/$AJ80,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC80,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC80)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC80))/$AM80,0),0)","v":0},null,0]
[null,59,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N81<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K81>=50,K81<400,F81=E81),\n_xlfn.IFNA(VLOOKUP(F81,vietiniai_ikainiai,2,0)*H81, \"\"),\nAND(K81>=400,K81<=600,F81=E81,L81=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F81,vietiniai_ikainiai,3,0)*H81, \"\"),\n\nAND(K81>=50,K81<400,F81<>E81,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E81,valstybes53,0),MATCH(F81,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E81,valstybes53,0),MATCH(F81,valstybes53,0))*H81,\nAND(K81>=400,K81<=600,F81<>E81,L81=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E81,valstybes53,0),MATCH(F81,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E81,valstybes53,0),MATCH(F81,valstybes53,0))*H81,\n\nAND(K81>=400,L81<>\"Yes\"),\nIF(AND(F81<>\"\",E81<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K81,dist_nuo,\"<=\"&K81)*H81, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D81,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC81,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC81)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC81))/$AG81,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC81,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC81)/$AJ81,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC81,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC81)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC81))/$AM81,0),0)","v":0},null,0]
[null,60,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N82<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K82>=50,K82<400,F82=E82),\n_xlfn.IFNA(VLOOKUP(F82,vietiniai_ikainiai,2,0)*H82, \"\"),\nAND(K82>=400,K82<=600,F82=E82,L82=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F82,vietiniai_ikainiai,3,0)*H82, \"\"),\n\nAND(K82>=50,K82<400,F82<>E82,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E82,valstybes53,0),MATCH(F82,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E82,valstybes53,0),MATCH(F82,valstybes53,0))*H82,\nAND(K82>=400,K82<=600,F82<>E82,L82=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E82,valstybes53,0),MATCH(F82,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E82,valstybes53,0),MATCH(F82,valstybes53,0))*H82,\n\nAND(K82>=400,L82<>\"Yes\"),\nIF(AND(F82<>\"\",E82<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K82,dist_nuo,\"<=\"&K82)*H82, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D82,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC82,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC82)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC82))/$AG82,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC82,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC82)/$AJ82,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC82,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC82)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC82))/$AM82,0),0)","v":0},null,0]
[null,61,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N83<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K83>=50,K83<400,F83=E83),\n_xlfn.IFNA(VLOOKUP(F83,vietiniai_ikainiai,2,0)*H83, \"\"),\nAND(K83>=400,K83<=600,F83=E83,L83=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F83,vietiniai_ikainiai,3,0)*H83, \"\"),\n\nAND(K83>=50,K83<400,F83<>E83,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E83,valstybes53,0),MATCH(F83,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E83,valstybes53,0),MATCH(F83,valstybes53,0))*H83,\nAND(K83>=400,K83<=600,F83<>E83,L83=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E83,valstybes53,0),MATCH(F83,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E83,valstybes53,0),MATCH(F83,valstybes53,0))*H83,\n\nAND(K83>=400,L83<>\"Yes\"),\nIF(AND(F83<>\"\",E83<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K83,dist_nuo,\"<=\"&K83)*H83, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D83,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC83,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC83)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC83))/$AG83,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC83,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC83)/$AJ83,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC83,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC83)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC83))/$AM83,0),0)","v":0},null,0]
[null,62,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N84<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K84>=50,K84<400,F84=E84),\n_xlfn.IFNA(VLOOKUP(F84,vietiniai_ikainiai,2,0)*H84, \"\"),\nAND(K84>=400,K84<=600,F84=E84,L84=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F84,vietiniai_ikainiai,3,0)*H84, \"\"),\n\nAND(K84>=50,K84<400,F84<>E84,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E84,valstybes53,0),MATCH(F84,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E84,valstybes53,0),MATCH(F84,valstybes53,0))*H84,\nAND(K84>=400,K84<=600,F84<>E84,L84=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E84,valstybes53,0),MATCH(F84,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E84,valstybes53,0),MATCH(F84,valstybes53,0))*H84,\n\nAND(K84>=400,L84<>\"Yes\"),\nIF(AND(F84<>\"\",E84<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K84,dist_nuo,\"<=\"&K84)*H84, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D84,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC84,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC84)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC84))/$AG84,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC84,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC84)/$AJ84,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC84,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC84)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC84))/$AM84,0),0)","v":0},null,0]
[null,63,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N85<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K85>=50,K85<400,F85=E85),\n_xlfn.IFNA(VLOOKUP(F85,vietiniai_ikainiai,2,0)*H85, \"\"),\nAND(K85>=400,K85<=600,F85=E85,L85=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F85,vietiniai_ikainiai,3,0)*H85, \"\"),\n\nAND(K85>=50,K85<400,F85<>E85,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E85,valstybes53,0),MATCH(F85,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E85,valstybes53,0),MATCH(F85,valstybes53,0))*H85,\nAND(K85>=400,K85<=600,F85<>E85,L85=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E85,valstybes53,0),MATCH(F85,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E85,valstybes53,0),MATCH(F85,valstybes53,0))*H85,\n\nAND(K85>=400,L85<>\"Yes\"),\nIF(AND(F85<>\"\",E85<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K85,dist_nuo,\"<=\"&K85)*H85, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D85,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC85,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC85)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC85))/$AG85,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC85,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC85)/$AJ85,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC85,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC85)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC85))/$AM85,0),0)","v":0},null,0]
[null,64,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N86<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K86>=50,K86<400,F86=E86),\n_xlfn.IFNA(VLOOKUP(F86,vietiniai_ikainiai,2,0)*H86, \"\"),\nAND(K86>=400,K86<=600,F86=E86,L86=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F86,vietiniai_ikainiai,3,0)*H86, \"\"),\n\nAND(K86>=50,K86<400,F86<>E86,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E86,valstybes53,0),MATCH(F86,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E86,valstybes53,0),MATCH(F86,valstybes53,0))*H86,\nAND(K86>=400,K86<=600,F86<>E86,L86=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E86,valstybes53,0),MATCH(F86,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E86,valstybes53,0),MATCH(F86,valstybes53,0))*H86,\n\nAND(K86>=400,L86<>\"Yes\"),\nIF(AND(F86<>\"\",E86<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K86,dist_nuo,\"<=\"&K86)*H86, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D86,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC86,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC86)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC86))/$AG86,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC86,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC86)/$AJ86,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC86,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC86)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC86))/$AM86,0),0)","v":0},null,0]
[null,65,null,null,null,null,null,null,{"$f":"IF(J87<>\"Yes\",_xlfn.IFNA(VLOOKUP(F87,saliu_ikainiai,3,0)*H87*G87,\"\"),\"\")","v":""},null,null,null,{"$f":"IF(N87<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K87>=50,K87<400,F87=E87),\n_xlfn.IFNA(VLOOKUP(F87,vietiniai_ikainiai,2,0)*H87, \"\"),\nAND(K87>=400,K87<=600,F87=E87,L87=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F87,vietiniai_ikainiai,3,0)*H87, \"\"),\n\nAND(K87>=50,K87<400,F87<>E87,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E87,valstybes53,0),MATCH(F87,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E87,valstybes53,0),MATCH(F87,valstybes53,0))*H87,\nAND(K87>=400,K87<=600,F87<>E87,L87=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E87,valstybes53,0),MATCH(F87,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E87,valstybes53,0),MATCH(F87,valstybes53,0))*H87,\n\nAND(K87>=400,L87<>\"Yes\"),\nIF(AND(F87<>\"\",E87<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K87,dist_nuo,\"<=\"&K87)*H87, \"\")\n),\"\"\n),\"\")","v":""},null,{"$f":"IF(OR(_xlfn.IFNA(VLOOKUP(F87,saliu_ikainiai,4,0)*H87*(G87-1),\"\")<=0,P87=\"Yes\"),\"\",_xlfn.IFNA(VLOOKUP(F87,saliu_ikainiai,4,0)*H87*(G87-1),\"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(O87,M87,I87,R87,S87)<>0,SUM(O87,M87,I87,R87,S87), \"\")","v":""},null,{"$f":"+_xlfn.XLOOKUP(D87,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"},{"$f":"+CONCATENATE(C87,\" \",V87)","v":" BE 001"},{"$f":"IF(IF($G87>0,$G87-1,0)>0,IF($G87>0,($G87-1)*$H87,0),0)","v":0},{"$f":"IF(IF($G87>0,$G87,0)>0,IF($G87>0,$G87*$H87,0),0)","v":0},null,null,null,null,{"$f":"IF(LEFT(AC87,1)=\"W\",LEFT(AC87,6),\"\")","v":""},{"$f":"+RIGHT(AC87,6)","v":""},null,{"$f":"+SUMIFS(H:H,W:W,$AC87,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC87)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC87))/$AG87,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC87,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC87)/$AJ87,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC87,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC87)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC87))/$AM87,0),0)","v":0},null,{"$f":"+(AG87*AH87)+(AK87*AJ87)+(AN87*AM87)","v":0}]
[null,66,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N88<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K88>=50,K88<400,F88=E88),\n_xlfn.IFNA(VLOOKUP(F88,vietiniai_ikainiai,2,0)*H88, \"\"),\nAND(K88>=400,K88<=600,F88=E88,L88=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F88,vietiniai_ikainiai,3,0)*H88, \"\"),\n\nAND(K88>=50,K88<400,F88<>E88,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E88,valstybes53,0),MATCH(F88,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E88,valstybes53,0),MATCH(F88,valstybes53,0))*H88,\nAND(K88>=400,K88<=600,F88<>E88,L88=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E88,valstybes53,0),MATCH(F88,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E88,valstybes53,0),MATCH(F88,valstybes53,0))*H88,\n\nAND(K88>=400,L88<>\"Yes\"),\nIF(AND(F88<>\"\",E88<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K88,dist_nuo,\"<=\"&K88)*H88, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D88,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC88,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC88)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC88))/$AG88,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC88,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC88)/$AJ88,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC88,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC88)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC88))/$AM88,0),0)","v":0},null,0]
[null,67,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N89<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K89>=50,K89<400,F89=E89),\n_xlfn.IFNA(VLOOKUP(F89,vietiniai_ikainiai,2,0)*H89, \"\"),\nAND(K89>=400,K89<=600,F89=E89,L89=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F89,vietiniai_ikainiai,3,0)*H89, \"\"),\n\nAND(K89>=50,K89<400,F89<>E89,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E89,valstybes53,0),MATCH(F89,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E89,valstybes53,0),MATCH(F89,valstybes53,0))*H89,\nAND(K89>=400,K89<=600,F89<>E89,L89=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E89,valstybes53,0),MATCH(F89,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E89,valstybes53,0),MATCH(F89,valstybes53,0))*H89,\n\nAND(K89>=400,L89<>\"Yes\"),\nIF(AND(F89<>\"\",E89<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K89,dist_nuo,\"<=\"&K89)*H89, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D89,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC89,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC89)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC89))/$AG89,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC89,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC89)/$AJ89,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC89,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC89)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC89))/$AM89,0),0)","v":0},null,0]
[null,68,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N90<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K90>=50,K90<400,F90=E90),\n_xlfn.IFNA(VLOOKUP(F90,vietiniai_ikainiai,2,0)*H90, \"\"),\nAND(K90>=400,K90<=600,F90=E90,L90=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F90,vietiniai_ikainiai,3,0)*H90, \"\"),\n\nAND(K90>=50,K90<400,F90<>E90,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E90,valstybes53,0),MATCH(F90,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E90,valstybes53,0),MATCH(F90,valstybes53,0))*H90,\nAND(K90>=400,K90<=600,F90<>E90,L90=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E90,valstybes53,0),MATCH(F90,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E90,valstybes53,0),MATCH(F90,valstybes53,0))*H90,\n\nAND(K90>=400,L90<>\"Yes\"),\nIF(AND(F90<>\"\",E90<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K90,dist_nuo,\"<=\"&K90)*H90, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D90,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC90,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC90)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC90))/$AG90,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC90,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC90)/$AJ90,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC90,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC90)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC90))/$AM90,0),0)","v":0},null,0]
[null,69,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N91<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K91>=50,K91<400,F91=E91),\n_xlfn.IFNA(VLOOKUP(F91,vietiniai_ikainiai,2,0)*H91, \"\"),\nAND(K91>=400,K91<=600,F91=E91,L91=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F91,vietiniai_ikainiai,3,0)*H91, \"\"),\n\nAND(K91>=50,K91<400,F91<>E91,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E91,valstybes53,0),MATCH(F91,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E91,valstybes53,0),MATCH(F91,valstybes53,0))*H91,\nAND(K91>=400,K91<=600,F91<>E91,L91=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E91,valstybes53,0),MATCH(F91,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E91,valstybes53,0),MATCH(F91,valstybes53,0))*H91,\n\nAND(K91>=400,L91<>\"Yes\"),\nIF(AND(F91<>\"\",E91<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K91,dist_nuo,\"<=\"&K91)*H91, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D91,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC91,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC91)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC91))/$AG91,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC91,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC91)/$AJ91,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC91,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC91)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC91))/$AM91,0),0)","v":0},null,0]
[null,70,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N92<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K92>=50,K92<400,F92=E92),\n_xlfn.IFNA(VLOOKUP(F92,vietiniai_ikainiai,2,0)*H92, \"\"),\nAND(K92>=400,K92<=600,F92=E92,L92=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F92,vietiniai_ikainiai,3,0)*H92, \"\"),\n\nAND(K92>=50,K92<400,F92<>E92,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E92,valstybes53,0),MATCH(F92,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E92,valstybes53,0),MATCH(F92,valstybes53,0))*H92,\nAND(K92>=400,K92<=600,F92<>E92,L92=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E92,valstybes53,0),MATCH(F92,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E92,valstybes53,0),MATCH(F92,valstybes53,0))*H92,\n\nAND(K92>=400,L92<>\"Yes\"),\nIF(AND(F92<>\"\",E92<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K92,dist_nuo,\"<=\"&K92)*H92, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D92,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC92,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC92)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC92))/$AG92,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC92,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC92)/$AJ92,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC92,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC92)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC92))/$AM92,0),0)","v":0},null,0]
[null,71,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N93<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K93>=50,K93<400,F93=E93),\n_xlfn.IFNA(VLOOKUP(F93,vietiniai_ikainiai,2,0)*H93, \"\"),\nAND(K93>=400,K93<=600,F93=E93,L93=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F93,vietiniai_ikainiai,3,0)*H93, \"\"),\n\nAND(K93>=50,K93<400,F93<>E93,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E93,valstybes53,0),MATCH(F93,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E93,valstybes53,0),MATCH(F93,valstybes53,0))*H93,\nAND(K93>=400,K93<=600,F93<>E93,L93=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E93,valstybes53,0),MATCH(F93,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E93,valstybes53,0),MATCH(F93,valstybes53,0))*H93,\n\nAND(K93>=400,L93<>\"Yes\"),\nIF(AND(F93<>\"\",E93<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K93,dist_nuo,\"<=\"&K93)*H93, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D93,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC93,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC93)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC93))/$AG93,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC93,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC93)/$AJ93,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC93,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC93)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC93))/$AM93,0),0)","v":0},null,0]
[null,72,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N94<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K94>=50,K94<400,F94=E94),\n_xlfn.IFNA(VLOOKUP(F94,vietiniai_ikainiai,2,0)*H94, \"\"),\nAND(K94>=400,K94<=600,F94=E94,L94=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F94,vietiniai_ikainiai,3,0)*H94, \"\"),\n\nAND(K94>=50,K94<400,F94<>E94,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E94,valstybes53,0),MATCH(F94,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E94,valstybes53,0),MATCH(F94,valstybes53,0))*H94,\nAND(K94>=400,K94<=600,F94<>E94,L94=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E94,valstybes53,0),MATCH(F94,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E94,valstybes53,0),MATCH(F94,valstybes53,0))*H94,\n\nAND(K94>=400,L94<>\"Yes\"),\nIF(AND(F94<>\"\",E94<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K94,dist_nuo,\"<=\"&K94)*H94, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D94,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC94,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC94)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC94))/$AG94,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC94,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC94)/$AJ94,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC94,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC94)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC94))/$AM94,0),0)","v":0},null,0]
[null,73,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N95<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K95>=50,K95<400,F95=E95),\n_xlfn.IFNA(VLOOKUP(F95,vietiniai_ikainiai,2,0)*H95, \"\"),\nAND(K95>=400,K95<=600,F95=E95,L95=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F95,vietiniai_ikainiai,3,0)*H95, \"\"),\n\nAND(K95>=50,K95<400,F95<>E95,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E95,valstybes53,0),MATCH(F95,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E95,valstybes53,0),MATCH(F95,valstybes53,0))*H95,\nAND(K95>=400,K95<=600,F95<>E95,L95=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E95,valstybes53,0),MATCH(F95,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E95,valstybes53,0),MATCH(F95,valstybes53,0))*H95,\n\nAND(K95>=400,L95<>\"Yes\"),\nIF(AND(F95<>\"\",E95<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K95,dist_nuo,\"<=\"&K95)*H95, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D95,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC95,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC95)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC95))/$AG95,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC95,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC95)/$AJ95,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC95,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC95)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC95))/$AM95,0),0)","v":0},null,0]
[null,74,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N96<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K96>=50,K96<400,F96=E96),\n_xlfn.IFNA(VLOOKUP(F96,vietiniai_ikainiai,2,0)*H96, \"\"),\nAND(K96>=400,K96<=600,F96=E96,L96=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F96,vietiniai_ikainiai,3,0)*H96, \"\"),\n\nAND(K96>=50,K96<400,F96<>E96,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E96,valstybes53,0),MATCH(F96,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E96,valstybes53,0),MATCH(F96,valstybes53,0))*H96,\nAND(K96>=400,K96<=600,F96<>E96,L96=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E96,valstybes53,0),MATCH(F96,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E96,valstybes53,0),MATCH(F96,valstybes53,0))*H96,\n\nAND(K96>=400,L96<>\"Yes\"),\nIF(AND(F96<>\"\",E96<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K96,dist_nuo,\"<=\"&K96)*H96, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D96,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC96,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC96)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC96))/$AG96,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC96,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC96)/$AJ96,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC96,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC96)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC96))/$AM96,0),0)","v":0},null,0]
[null,75,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N97<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K97>=50,K97<400,F97=E97),\n_xlfn.IFNA(VLOOKUP(F97,vietiniai_ikainiai,2,0)*H97, \"\"),\nAND(K97>=400,K97<=600,F97=E97,L97=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F97,vietiniai_ikainiai,3,0)*H97, \"\"),\n\nAND(K97>=50,K97<400,F97<>E97,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E97,valstybes53,0),MATCH(F97,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E97,valstybes53,0),MATCH(F97,valstybes53,0))*H97,\nAND(K97>=400,K97<=600,F97<>E97,L97=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E97,valstybes53,0),MATCH(F97,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E97,valstybes53,0),MATCH(F97,valstybes53,0))*H97,\n\nAND(K97>=400,L97<>\"Yes\"),\nIF(AND(F97<>\"\",E97<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K97,dist_nuo,\"<=\"&K97)*H97, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D97,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC97,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC97)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC97))/$AG97,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC97,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC97)/$AJ97,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC97,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC97)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC97))/$AM97,0),0)","v":0},null,0]
[null,76,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N98<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K98>=50,K98<400,F98=E98),\n_xlfn.IFNA(VLOOKUP(F98,vietiniai_ikainiai,2,0)*H98, \"\"),\nAND(K98>=400,K98<=600,F98=E98,L98=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F98,vietiniai_ikainiai,3,0)*H98, \"\"),\n\nAND(K98>=50,K98<400,F98<>E98,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E98,valstybes53,0),MATCH(F98,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E98,valstybes53,0),MATCH(F98,valstybes53,0))*H98,\nAND(K98>=400,K98<=600,F98<>E98,L98=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E98,valstybes53,0),MATCH(F98,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E98,valstybes53,0),MATCH(F98,valstybes53,0))*H98,\n\nAND(K98>=400,L98<>\"Yes\"),\nIF(AND(F98<>\"\",E98<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K98,dist_nuo,\"<=\"&K98)*H98, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D98,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC98,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC98)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC98))/$AG98,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC98,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC98)/$AJ98,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC98,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC98)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC98))/$AM98,0),0)","v":0},null,0]
[null,77,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N99<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K99>=50,K99<400,F99=E99),\n_xlfn.IFNA(VLOOKUP(F99,vietiniai_ikainiai,2,0)*H99, \"\"),\nAND(K99>=400,K99<=600,F99=E99,L99=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F99,vietiniai_ikainiai,3,0)*H99, \"\"),\n\nAND(K99>=50,K99<400,F99<>E99,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E99,valstybes53,0),MATCH(F99,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E99,valstybes53,0),MATCH(F99,valstybes53,0))*H99,\nAND(K99>=400,K99<=600,F99<>E99,L99=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E99,valstybes53,0),MATCH(F99,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E99,valstybes53,0),MATCH(F99,valstybes53,0))*H99,\n\nAND(K99>=400,L99<>\"Yes\"),\nIF(AND(F99<>\"\",E99<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K99,dist_nuo,\"<=\"&K99)*H99, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D99,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC99,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC99)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC99))/$AG99,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC99,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC99)/$AJ99,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC99,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC99)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC99))/$AM99,0),0)","v":0},null,0]
[null,78,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N100<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K100>=50,K100<400,F100=E100),\n_xlfn.IFNA(VLOOKUP(F100,vietiniai_ikainiai,2,0)*H100, \"\"),\nAND(K100>=400,K100<=600,F100=E100,L100=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F100,vietiniai_ikainiai,3,0)*H100, \"\"),\n\nAND(K100>=50,K100<400,F100<>E100,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E100,valstybes53,0),MATCH(F100,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E100,valstybes53,0),MATCH(F100,valstybes53,0))*H100,\nAND(K100>=400,K100<=600,F100<>E100,L100=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E100,valstybes53,0),MATCH(F100,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E100,valstybes53,0),MATCH(F100,valstybes53,0))*H100,\n\nAND(K100>=400,L100<>\"Yes\"),\nIF(AND(F100<>\"\",E100<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K100,dist_nuo,\"<=\"&K100)*H100, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D100,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC100,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC100)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC100))/$AG100,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC100,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC100)/$AJ100,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC100,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC100)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC100))/$AM100,0),0)","v":0},null,0]
[null,79,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N101<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K101>=50,K101<400,F101=E101),\n_xlfn.IFNA(VLOOKUP(F101,vietiniai_ikainiai,2,0)*H101, \"\"),\nAND(K101>=400,K101<=600,F101=E101,L101=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F101,vietiniai_ikainiai,3,0)*H101, \"\"),\n\nAND(K101>=50,K101<400,F101<>E101,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E101,valstybes53,0),MATCH(F101,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E101,valstybes53,0),MATCH(F101,valstybes53,0))*H101,\nAND(K101>=400,K101<=600,F101<>E101,L101=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E101,valstybes53,0),MATCH(F101,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E101,valstybes53,0),MATCH(F101,valstybes53,0))*H101,\n\nAND(K101>=400,L101<>\"Yes\"),\nIF(AND(F101<>\"\",E101<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K101,dist_nuo,\"<=\"&K101)*H101, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D101,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC101,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC101)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC101))/$AG101,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC101,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC101)/$AJ101,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC101,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC101)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC101))/$AM101,0),0)","v":0},null,0]
[null,80,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N102<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K102>=50,K102<400,F102=E102),\n_xlfn.IFNA(VLOOKUP(F102,vietiniai_ikainiai,2,0)*H102, \"\"),\nAND(K102>=400,K102<=600,F102=E102,L102=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F102,vietiniai_ikainiai,3,0)*H102, \"\"),\n\nAND(K102>=50,K102<400,F102<>E102,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E102,valstybes53,0),MATCH(F102,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E102,valstybes53,0),MATCH(F102,valstybes53,0))*H102,\nAND(K102>=400,K102<=600,F102<>E102,L102=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E102,valstybes53,0),MATCH(F102,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E102,valstybes53,0),MATCH(F102,valstybes53,0))*H102,\n\nAND(K102>=400,L102<>\"Yes\"),\nIF(AND(F102<>\"\",E102<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K102,dist_nuo,\"<=\"&K102)*H102, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D102,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC102,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC102)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC102))/$AG102,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC102,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC102)/$AJ102,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC102,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC102)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC102))/$AM102,0),0)","v":0},null,0]
[null,81,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N103<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K103>=50,K103<400,F103=E103),\n_xlfn.IFNA(VLOOKUP(F103,vietiniai_ikainiai,2,0)*H103, \"\"),\nAND(K103>=400,K103<=600,F103=E103,L103=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F103,vietiniai_ikainiai,3,0)*H103, \"\"),\n\nAND(K103>=50,K103<400,F103<>E103,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E103,valstybes53,0),MATCH(F103,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E103,valstybes53,0),MATCH(F103,valstybes53,0))*H103,\nAND(K103>=400,K103<=600,F103<>E103,L103=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E103,valstybes53,0),MATCH(F103,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E103,valstybes53,0),MATCH(F103,valstybes53,0))*H103,\n\nAND(K103>=400,L103<>\"Yes\"),\nIF(AND(F103<>\"\",E103<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K103,dist_nuo,\"<=\"&K103)*H103, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D103,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC103,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC103)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC103))/$AG103,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC103,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC103)/$AJ103,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC103,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC103)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC103))/$AM103,0),0)","v":0},null,0]
[null,82,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N104<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K104>=50,K104<400,F104=E104),\n_xlfn.IFNA(VLOOKUP(F104,vietiniai_ikainiai,2,0)*H104, \"\"),\nAND(K104>=400,K104<=600,F104=E104,L104=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F104,vietiniai_ikainiai,3,0)*H104, \"\"),\n\nAND(K104>=50,K104<400,F104<>E104,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E104,valstybes53,0),MATCH(F104,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E104,valstybes53,0),MATCH(F104,valstybes53,0))*H104,\nAND(K104>=400,K104<=600,F104<>E104,L104=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E104,valstybes53,0),MATCH(F104,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E104,valstybes53,0),MATCH(F104,valstybes53,0))*H104,\n\nAND(K104>=400,L104<>\"Yes\"),\nIF(AND(F104<>\"\",E104<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K104,dist_nuo,\"<=\"&K104)*H104, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D104,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC104,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC104)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC104))/$AG104,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC104,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC104)/$AJ104,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC104,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC104)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC104))/$AM104,0),0)","v":0},null,0]
[null,83,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N105<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K105>=50,K105<400,F105=E105),\n_xlfn.IFNA(VLOOKUP(F105,vietiniai_ikainiai,2,0)*H105, \"\"),\nAND(K105>=400,K105<=600,F105=E105,L105=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F105,vietiniai_ikainiai,3,0)*H105, \"\"),\n\nAND(K105>=50,K105<400,F105<>E105,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E105,valstybes53,0),MATCH(F105,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E105,valstybes53,0),MATCH(F105,valstybes53,0))*H105,\nAND(K105>=400,K105<=600,F105<>E105,L105=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E105,valstybes53,0),MATCH(F105,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E105,valstybes53,0),MATCH(F105,valstybes53,0))*H105,\n\nAND(K105>=400,L105<>\"Yes\"),\nIF(AND(F105<>\"\",E105<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K105,dist_nuo,\"<=\"&K105)*H105, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D105,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC105,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC105)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC105))/$AG105,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC105,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC105)/$AJ105,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC105,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC105)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC105))/$AM105,0),0)","v":0},null,0]
[null,84,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N106<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K106>=50,K106<400,F106=E106),\n_xlfn.IFNA(VLOOKUP(F106,vietiniai_ikainiai,2,0)*H106, \"\"),\nAND(K106>=400,K106<=600,F106=E106,L106=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F106,vietiniai_ikainiai,3,0)*H106, \"\"),\n\nAND(K106>=50,K106<400,F106<>E106,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E106,valstybes53,0),MATCH(F106,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E106,valstybes53,0),MATCH(F106,valstybes53,0))*H106,\nAND(K106>=400,K106<=600,F106<>E106,L106=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E106,valstybes53,0),MATCH(F106,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E106,valstybes53,0),MATCH(F106,valstybes53,0))*H106,\n\nAND(K106>=400,L106<>\"Yes\"),\nIF(AND(F106<>\"\",E106<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K106,dist_nuo,\"<=\"&K106)*H106, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D106,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC106,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC106)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC106))/$AG106,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC106,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC106)/$AJ106,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC106,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC106)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC106))/$AM106,0),0)","v":0},null,0]
[null,85,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N107<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K107>=50,K107<400,F107=E107),\n_xlfn.IFNA(VLOOKUP(F107,vietiniai_ikainiai,2,0)*H107, \"\"),\nAND(K107>=400,K107<=600,F107=E107,L107=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F107,vietiniai_ikainiai,3,0)*H107, \"\"),\n\nAND(K107>=50,K107<400,F107<>E107,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E107,valstybes53,0),MATCH(F107,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E107,valstybes53,0),MATCH(F107,valstybes53,0))*H107,\nAND(K107>=400,K107<=600,F107<>E107,L107=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E107,valstybes53,0),MATCH(F107,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E107,valstybes53,0),MATCH(F107,valstybes53,0))*H107,\n\nAND(K107>=400,L107<>\"Yes\"),\nIF(AND(F107<>\"\",E107<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K107,dist_nuo,\"<=\"&K107)*H107, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D107,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC107,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC107)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC107))/$AG107,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC107,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC107)/$AJ107,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC107,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC107)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC107))/$AM107,0),0)","v":0},null,0]
[null,86,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N108<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K108>=50,K108<400,F108=E108),\n_xlfn.IFNA(VLOOKUP(F108,vietiniai_ikainiai,2,0)*H108, \"\"),\nAND(K108>=400,K108<=600,F108=E108,L108=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F108,vietiniai_ikainiai,3,0)*H108, \"\"),\n\nAND(K108>=50,K108<400,F108<>E108,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E108,valstybes53,0),MATCH(F108,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E108,valstybes53,0),MATCH(F108,valstybes53,0))*H108,\nAND(K108>=400,K108<=600,F108<>E108,L108=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E108,valstybes53,0),MATCH(F108,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E108,valstybes53,0),MATCH(F108,valstybes53,0))*H108,\n\nAND(K108>=400,L108<>\"Yes\"),\nIF(AND(F108<>\"\",E108<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K108,dist_nuo,\"<=\"&K108)*H108, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D108,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC108,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC108)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC108))/$AG108,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC108,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC108)/$AJ108,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC108,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC108)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC108))/$AM108,0),0)","v":0},null,0]
[null,87,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N109<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K109>=50,K109<400,F109=E109),\n_xlfn.IFNA(VLOOKUP(F109,vietiniai_ikainiai,2,0)*H109, \"\"),\nAND(K109>=400,K109<=600,F109=E109,L109=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F109,vietiniai_ikainiai,3,0)*H109, \"\"),\n\nAND(K109>=50,K109<400,F109<>E109,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E109,valstybes53,0),MATCH(F109,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E109,valstybes53,0),MATCH(F109,valstybes53,0))*H109,\nAND(K109>=400,K109<=600,F109<>E109,L109=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E109,valstybes53,0),MATCH(F109,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E109,valstybes53,0),MATCH(F109,valstybes53,0))*H109,\n\nAND(K109>=400,L109<>\"Yes\"),\nIF(AND(F109<>\"\",E109<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K109,dist_nuo,\"<=\"&K109)*H109, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D109,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC109,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC109)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC109))/$AG109,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC109,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC109)/$AJ109,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC109,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC109)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC109))/$AM109,0),0)","v":0},null,0]
[null,88,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N110<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K110>=50,K110<400,F110=E110),\n_xlfn.IFNA(VLOOKUP(F110,vietiniai_ikainiai,2,0)*H110, \"\"),\nAND(K110>=400,K110<=600,F110=E110,L110=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F110,vietiniai_ikainiai,3,0)*H110, \"\"),\n\nAND(K110>=50,K110<400,F110<>E110,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E110,valstybes53,0),MATCH(F110,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E110,valstybes53,0),MATCH(F110,valstybes53,0))*H110,\nAND(K110>=400,K110<=600,F110<>E110,L110=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E110,valstybes53,0),MATCH(F110,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E110,valstybes53,0),MATCH(F110,valstybes53,0))*H110,\n\nAND(K110>=400,L110<>\"Yes\"),\nIF(AND(F110<>\"\",E110<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K110,dist_nuo,\"<=\"&K110)*H110, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D110,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC110,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC110)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC110))/$AG110,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC110,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC110)/$AJ110,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC110,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC110)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC110))/$AM110,0),0)","v":0},null,0]
[null,89,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N111<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K111>=50,K111<400,F111=E111),\n_xlfn.IFNA(VLOOKUP(F111,vietiniai_ikainiai,2,0)*H111, \"\"),\nAND(K111>=400,K111<=600,F111=E111,L111=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F111,vietiniai_ikainiai,3,0)*H111, \"\"),\n\nAND(K111>=50,K111<400,F111<>E111,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E111,valstybes53,0),MATCH(F111,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E111,valstybes53,0),MATCH(F111,valstybes53,0))*H111,\nAND(K111>=400,K111<=600,F111<>E111,L111=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E111,valstybes53,0),MATCH(F111,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E111,valstybes53,0),MATCH(F111,valstybes53,0))*H111,\n\nAND(K111>=400,L111<>\"Yes\"),\nIF(AND(F111<>\"\",E111<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K111,dist_nuo,\"<=\"&K111)*H111, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D111,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC111,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC111)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC111))/$AG111,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC111,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC111)/$AJ111,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC111,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC111)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC111))/$AM111,0),0)","v":0},null,0]
[null,90,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N112<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K112>=50,K112<400,F112=E112),\n_xlfn.IFNA(VLOOKUP(F112,vietiniai_ikainiai,2,0)*H112, \"\"),\nAND(K112>=400,K112<=600,F112=E112,L112=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F112,vietiniai_ikainiai,3,0)*H112, \"\"),\n\nAND(K112>=50,K112<400,F112<>E112,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E112,valstybes53,0),MATCH(F112,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E112,valstybes53,0),MATCH(F112,valstybes53,0))*H112,\nAND(K112>=400,K112<=600,F112<>E112,L112=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E112,valstybes53,0),MATCH(F112,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E112,valstybes53,0),MATCH(F112,valstybes53,0))*H112,\n\nAND(K112>=400,L112<>\"Yes\"),\nIF(AND(F112<>\"\",E112<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K112,dist_nuo,\"<=\"&K112)*H112, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D112,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC112,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC112)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC112))/$AG112,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC112,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC112)/$AJ112,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC112,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC112)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC112))/$AM112,0),0)","v":0},null,0]
[null,91,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N113<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K113>=50,K113<400,F113=E113),\n_xlfn.IFNA(VLOOKUP(F113,vietiniai_ikainiai,2,0)*H113, \"\"),\nAND(K113>=400,K113<=600,F113=E113,L113=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F113,vietiniai_ikainiai,3,0)*H113, \"\"),\n\nAND(K113>=50,K113<400,F113<>E113,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E113,valstybes53,0),MATCH(F113,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E113,valstybes53,0),MATCH(F113,valstybes53,0))*H113,\nAND(K113>=400,K113<=600,F113<>E113,L113=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E113,valstybes53,0),MATCH(F113,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E113,valstybes53,0),MATCH(F113,valstybes53,0))*H113,\n\nAND(K113>=400,L113<>\"Yes\"),\nIF(AND(F113<>\"\",E113<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K113,dist_nuo,\"<=\"&K113)*H113, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D113,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC113,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC113)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC113))/$AG113,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC113,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC113)/$AJ113,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC113,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC113)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC113))/$AM113,0),0)","v":0},null,0]
[null,92,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N114<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K114>=50,K114<400,F114=E114),\n_xlfn.IFNA(VLOOKUP(F114,vietiniai_ikainiai,2,0)*H114, \"\"),\nAND(K114>=400,K114<=600,F114=E114,L114=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F114,vietiniai_ikainiai,3,0)*H114, \"\"),\n\nAND(K114>=50,K114<400,F114<>E114,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E114,valstybes53,0),MATCH(F114,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E114,valstybes53,0),MATCH(F114,valstybes53,0))*H114,\nAND(K114>=400,K114<=600,F114<>E114,L114=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E114,valstybes53,0),MATCH(F114,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E114,valstybes53,0),MATCH(F114,valstybes53,0))*H114,\n\nAND(K114>=400,L114<>\"Yes\"),\nIF(AND(F114<>\"\",E114<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K114,dist_nuo,\"<=\"&K114)*H114, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D114,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC114,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC114)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC114))/$AG114,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC114,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC114)/$AJ114,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC114,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC114)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC114))/$AM114,0),0)","v":0},null,0]
[null,93,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N115<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K115>=50,K115<400,F115=E115),\n_xlfn.IFNA(VLOOKUP(F115,vietiniai_ikainiai,2,0)*H115, \"\"),\nAND(K115>=400,K115<=600,F115=E115,L115=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F115,vietiniai_ikainiai,3,0)*H115, \"\"),\n\nAND(K115>=50,K115<400,F115<>E115,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E115,valstybes53,0),MATCH(F115,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E115,valstybes53,0),MATCH(F115,valstybes53,0))*H115,\nAND(K115>=400,K115<=600,F115<>E115,L115=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E115,valstybes53,0),MATCH(F115,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E115,valstybes53,0),MATCH(F115,valstybes53,0))*H115,\n\nAND(K115>=400,L115<>\"Yes\"),\nIF(AND(F115<>\"\",E115<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K115,dist_nuo,\"<=\"&K115)*H115, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D115,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC115,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC115)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC115))/$AG115,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC115,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC115)/$AJ115,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC115,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC115)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC115))/$AM115,0),0)","v":0},null,0]
[null,94,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N116<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K116>=50,K116<400,F116=E116),\n_xlfn.IFNA(VLOOKUP(F116,vietiniai_ikainiai,2,0)*H116, \"\"),\nAND(K116>=400,K116<=600,F116=E116,L116=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F116,vietiniai_ikainiai,3,0)*H116, \"\"),\n\nAND(K116>=50,K116<400,F116<>E116,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E116,valstybes53,0),MATCH(F116,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E116,valstybes53,0),MATCH(F116,valstybes53,0))*H116,\nAND(K116>=400,K116<=600,F116<>E116,L116=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E116,valstybes53,0),MATCH(F116,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E116,valstybes53,0),MATCH(F116,valstybes53,0))*H116,\n\nAND(K116>=400,L116<>\"Yes\"),\nIF(AND(F116<>\"\",E116<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K116,dist_nuo,\"<=\"&K116)*H116, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D116,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC116,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC116)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC116))/$AG116,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC116,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC116)/$AJ116,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC116,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC116)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC116))/$AM116,0),0)","v":0},null,0]
[null,95,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N117<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K117>=50,K117<400,F117=E117),\n_xlfn.IFNA(VLOOKUP(F117,vietiniai_ikainiai,2,0)*H117, \"\"),\nAND(K117>=400,K117<=600,F117=E117,L117=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F117,vietiniai_ikainiai,3,0)*H117, \"\"),\n\nAND(K117>=50,K117<400,F117<>E117,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E117,valstybes53,0),MATCH(F117,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E117,valstybes53,0),MATCH(F117,valstybes53,0))*H117,\nAND(K117>=400,K117<=600,F117<>E117,L117=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E117,valstybes53,0),MATCH(F117,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E117,valstybes53,0),MATCH(F117,valstybes53,0))*H117,\n\nAND(K117>=400,L117<>\"Yes\"),\nIF(AND(F117<>\"\",E117<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K117,dist_nuo,\"<=\"&K117)*H117, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D117,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC117,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC117)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC117))/$AG117,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC117,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC117)/$AJ117,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC117,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC117)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC117))/$AM117,0),0)","v":0},null,0]
[null,96,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N118<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K118>=50,K118<400,F118=E118),\n_xlfn.IFNA(VLOOKUP(F118,vietiniai_ikainiai,2,0)*H118, \"\"),\nAND(K118>=400,K118<=600,F118=E118,L118=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F118,vietiniai_ikainiai,3,0)*H118, \"\"),\n\nAND(K118>=50,K118<400,F118<>E118,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E118,valstybes53,0),MATCH(F118,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E118,valstybes53,0),MATCH(F118,valstybes53,0))*H118,\nAND(K118>=400,K118<=600,F118<>E118,L118=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E118,valstybes53,0),MATCH(F118,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E118,valstybes53,0),MATCH(F118,valstybes53,0))*H118,\n\nAND(K118>=400,L118<>\"Yes\"),\nIF(AND(F118<>\"\",E118<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K118,dist_nuo,\"<=\"&K118)*H118, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D118,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC118,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC118)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC118))/$AG118,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC118,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC118)/$AJ118,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC118,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC118)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC118))/$AM118,0),0)","v":0},null,0]
[null,97,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N119<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K119>=50,K119<400,F119=E119),\n_xlfn.IFNA(VLOOKUP(F119,vietiniai_ikainiai,2,0)*H119, \"\"),\nAND(K119>=400,K119<=600,F119=E119,L119=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F119,vietiniai_ikainiai,3,0)*H119, \"\"),\n\nAND(K119>=50,K119<400,F119<>E119,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E119,valstybes53,0),MATCH(F119,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E119,valstybes53,0),MATCH(F119,valstybes53,0))*H119,\nAND(K119>=400,K119<=600,F119<>E119,L119=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E119,valstybes53,0),MATCH(F119,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E119,valstybes53,0),MATCH(F119,valstybes53,0))*H119,\n\nAND(K119>=400,L119<>\"Yes\"),\nIF(AND(F119<>\"\",E119<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K119,dist_nuo,\"<=\"&K119)*H119, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D119,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC119,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC119)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC119))/$AG119,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC119,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC119)/$AJ119,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC119,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC119)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC119))/$AM119,0),0)","v":0},null,0]
[null,98,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N120<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K120>=50,K120<400,F120=E120),\n_xlfn.IFNA(VLOOKUP(F120,vietiniai_ikainiai,2,0)*H120, \"\"),\nAND(K120>=400,K120<=600,F120=E120,L120=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F120,vietiniai_ikainiai,3,0)*H120, \"\"),\n\nAND(K120>=50,K120<400,F120<>E120,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E120,valstybes53,0),MATCH(F120,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E120,valstybes53,0),MATCH(F120,valstybes53,0))*H120,\nAND(K120>=400,K120<=600,F120<>E120,L120=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E120,valstybes53,0),MATCH(F120,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E120,valstybes53,0),MATCH(F120,valstybes53,0))*H120,\n\nAND(K120>=400,L120<>\"Yes\"),\nIF(AND(F120<>\"\",E120<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K120,dist_nuo,\"<=\"&K120)*H120, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D120,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC120,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC120)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC120))/$AG120,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC120,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC120)/$AJ120,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC120,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC120)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC120))/$AM120,0),0)","v":0},null,0]
[null,99,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N121<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K121>=50,K121<400,F121=E121),\n_xlfn.IFNA(VLOOKUP(F121,vietiniai_ikainiai,2,0)*H121, \"\"),\nAND(K121>=400,K121<=600,F121=E121,L121=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F121,vietiniai_ikainiai,3,0)*H121, \"\"),\n\nAND(K121>=50,K121<400,F121<>E121,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E121,valstybes53,0),MATCH(F121,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E121,valstybes53,0),MATCH(F121,valstybes53,0))*H121,\nAND(K121>=400,K121<=600,F121<>E121,L121=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E121,valstybes53,0),MATCH(F121,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E121,valstybes53,0),MATCH(F121,valstybes53,0))*H121,\n\nAND(K121>=400,L121<>\"Yes\"),\nIF(AND(F121<>\"\",E121<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K121,dist_nuo,\"<=\"&K121)*H121, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D121,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC121,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC121)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC121))/$AG121,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC121,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC121)/$AJ121,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC121,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC121)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC121))/$AM121,0),0)","v":0},null,0]
[null,100,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N122<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K122>=50,K122<400,F122=E122),\n_xlfn.IFNA(VLOOKUP(F122,vietiniai_ikainiai,2,0)*H122, \"\"),\nAND(K122>=400,K122<=600,F122=E122,L122=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F122,vietiniai_ikainiai,3,0)*H122, \"\"),\n\nAND(K122>=50,K122<400,F122<>E122,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E122,valstybes53,0),MATCH(F122,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E122,valstybes53,0),MATCH(F122,valstybes53,0))*H122,\nAND(K122>=400,K122<=600,F122<>E122,L122=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E122,valstybes53,0),MATCH(F122,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E122,valstybes53,0),MATCH(F122,valstybes53,0))*H122,\n\nAND(K122>=400,L122<>\"Yes\"),\nIF(AND(F122<>\"\",E122<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K122,dist_nuo,\"<=\"&K122)*H122, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D122,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC122,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC122)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC122))/$AG122,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC122,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC122)/$AJ122,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC122,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC122)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC122))/$AM122,0),0)","v":0},null,0]
[null,101,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N123<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K123>=50,K123<400,F123=E123),\n_xlfn.IFNA(VLOOKUP(F123,vietiniai_ikainiai,2,0)*H123, \"\"),\nAND(K123>=400,K123<=600,F123=E123,L123=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F123,vietiniai_ikainiai,3,0)*H123, \"\"),\n\nAND(K123>=50,K123<400,F123<>E123,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E123,valstybes53,0),MATCH(F123,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E123,valstybes53,0),MATCH(F123,valstybes53,0))*H123,\nAND(K123>=400,K123<=600,F123<>E123,L123=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E123,valstybes53,0),MATCH(F123,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E123,valstybes53,0),MATCH(F123,valstybes53,0))*H123,\n\nAND(K123>=400,L123<>\"Yes\"),\nIF(AND(F123<>\"\",E123<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K123,dist_nuo,\"<=\"&K123)*H123, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D123,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC123,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC123)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC123))/$AG123,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC123,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC123)/$AJ123,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC123,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC123)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC123))/$AM123,0),0)","v":0},null,0]
[null,102,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N124<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K124>=50,K124<400,F124=E124),\n_xlfn.IFNA(VLOOKUP(F124,vietiniai_ikainiai,2,0)*H124, \"\"),\nAND(K124>=400,K124<=600,F124=E124,L124=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F124,vietiniai_ikainiai,3,0)*H124, \"\"),\n\nAND(K124>=50,K124<400,F124<>E124,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E124,valstybes53,0),MATCH(F124,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E124,valstybes53,0),MATCH(F124,valstybes53,0))*H124,\nAND(K124>=400,K124<=600,F124<>E124,L124=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E124,valstybes53,0),MATCH(F124,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E124,valstybes53,0),MATCH(F124,valstybes53,0))*H124,\n\nAND(K124>=400,L124<>\"Yes\"),\nIF(AND(F124<>\"\",E124<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K124,dist_nuo,\"<=\"&K124)*H124, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D124,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC124,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC124)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC124))/$AG124,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC124,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC124)/$AJ124,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC124,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC124)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC124))/$AM124,0),0)","v":0},null,0]
[null,103,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N125<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K125>=50,K125<400,F125=E125),\n_xlfn.IFNA(VLOOKUP(F125,vietiniai_ikainiai,2,0)*H125, \"\"),\nAND(K125>=400,K125<=600,F125=E125,L125=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F125,vietiniai_ikainiai,3,0)*H125, \"\"),\n\nAND(K125>=50,K125<400,F125<>E125,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E125,valstybes53,0),MATCH(F125,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E125,valstybes53,0),MATCH(F125,valstybes53,0))*H125,\nAND(K125>=400,K125<=600,F125<>E125,L125=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E125,valstybes53,0),MATCH(F125,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E125,valstybes53,0),MATCH(F125,valstybes53,0))*H125,\n\nAND(K125>=400,L125<>\"Yes\"),\nIF(AND(F125<>\"\",E125<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K125,dist_nuo,\"<=\"&K125)*H125, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D125,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC125,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC125)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC125))/$AG125,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC125,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC125)/$AJ125,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC125,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC125)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC125))/$AM125,0),0)","v":0},null,0]
[null,104,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N126<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K126>=50,K126<400,F126=E126),\n_xlfn.IFNA(VLOOKUP(F126,vietiniai_ikainiai,2,0)*H126, \"\"),\nAND(K126>=400,K126<=600,F126=E126,L126=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F126,vietiniai_ikainiai,3,0)*H126, \"\"),\n\nAND(K126>=50,K126<400,F126<>E126,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E126,valstybes53,0),MATCH(F126,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E126,valstybes53,0),MATCH(F126,valstybes53,0))*H126,\nAND(K126>=400,K126<=600,F126<>E126,L126=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E126,valstybes53,0),MATCH(F126,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E126,valstybes53,0),MATCH(F126,valstybes53,0))*H126,\n\nAND(K126>=400,L126<>\"Yes\"),\nIF(AND(F126<>\"\",E126<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K126,dist_nuo,\"<=\"&K126)*H126, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D126,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC126,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC126)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC126))/$AG126,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC126,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC126)/$AJ126,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC126,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC126)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC126))/$AM126,0),0)","v":0},null,0]
[null,105,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N127<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K127>=50,K127<400,F127=E127),\n_xlfn.IFNA(VLOOKUP(F127,vietiniai_ikainiai,2,0)*H127, \"\"),\nAND(K127>=400,K127<=600,F127=E127,L127=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F127,vietiniai_ikainiai,3,0)*H127, \"\"),\n\nAND(K127>=50,K127<400,F127<>E127,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E127,valstybes53,0),MATCH(F127,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E127,valstybes53,0),MATCH(F127,valstybes53,0))*H127,\nAND(K127>=400,K127<=600,F127<>E127,L127=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E127,valstybes53,0),MATCH(F127,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E127,valstybes53,0),MATCH(F127,valstybes53,0))*H127,\n\nAND(K127>=400,L127<>\"Yes\"),\nIF(AND(F127<>\"\",E127<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K127,dist_nuo,\"<=\"&K127)*H127, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D127,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC127,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC127)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC127))/$AG127,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC127,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC127)/$AJ127,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC127,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC127)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC127))/$AM127,0),0)","v":0},null,0]
[null,106,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N128<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K128>=50,K128<400,F128=E128),\n_xlfn.IFNA(VLOOKUP(F128,vietiniai_ikainiai,2,0)*H128, \"\"),\nAND(K128>=400,K128<=600,F128=E128,L128=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F128,vietiniai_ikainiai,3,0)*H128, \"\"),\n\nAND(K128>=50,K128<400,F128<>E128,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E128,valstybes53,0),MATCH(F128,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E128,valstybes53,0),MATCH(F128,valstybes53,0))*H128,\nAND(K128>=400,K128<=600,F128<>E128,L128=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E128,valstybes53,0),MATCH(F128,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E128,valstybes53,0),MATCH(F128,valstybes53,0))*H128,\n\nAND(K128>=400,L128<>\"Yes\"),\nIF(AND(F128<>\"\",E128<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K128,dist_nuo,\"<=\"&K128)*H128, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D128,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC128,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC128)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC128))/$AG128,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC128,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC128)/$AJ128,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC128,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC128)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC128))/$AM128,0),0)","v":0},null,0]
[null,107,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N129<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K129>=50,K129<400,F129=E129),\n_xlfn.IFNA(VLOOKUP(F129,vietiniai_ikainiai,2,0)*H129, \"\"),\nAND(K129>=400,K129<=600,F129=E129,L129=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F129,vietiniai_ikainiai,3,0)*H129, \"\"),\n\nAND(K129>=50,K129<400,F129<>E129,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E129,valstybes53,0),MATCH(F129,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E129,valstybes53,0),MATCH(F129,valstybes53,0))*H129,\nAND(K129>=400,K129<=600,F129<>E129,L129=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E129,valstybes53,0),MATCH(F129,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E129,valstybes53,0),MATCH(F129,valstybes53,0))*H129,\n\nAND(K129>=400,L129<>\"Yes\"),\nIF(AND(F129<>\"\",E129<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K129,dist_nuo,\"<=\"&K129)*H129, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D129,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC129,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC129)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC129))/$AG129,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC129,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC129)/$AJ129,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC129,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC129)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC129))/$AM129,0),0)","v":0},null,0]
[null,108,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N130<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K130>=50,K130<400,F130=E130),\n_xlfn.IFNA(VLOOKUP(F130,vietiniai_ikainiai,2,0)*H130, \"\"),\nAND(K130>=400,K130<=600,F130=E130,L130=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F130,vietiniai_ikainiai,3,0)*H130, \"\"),\n\nAND(K130>=50,K130<400,F130<>E130,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E130,valstybes53,0),MATCH(F130,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E130,valstybes53,0),MATCH(F130,valstybes53,0))*H130,\nAND(K130>=400,K130<=600,F130<>E130,L130=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E130,valstybes53,0),MATCH(F130,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E130,valstybes53,0),MATCH(F130,valstybes53,0))*H130,\n\nAND(K130>=400,L130<>\"Yes\"),\nIF(AND(F130<>\"\",E130<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K130,dist_nuo,\"<=\"&K130)*H130, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D130,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC130,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC130)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC130))/$AG130,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC130,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC130)/$AJ130,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC130,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC130)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC130))/$AM130,0),0)","v":0},null,0]
[null,109,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N131<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K131>=50,K131<400,F131=E131),\n_xlfn.IFNA(VLOOKUP(F131,vietiniai_ikainiai,2,0)*H131, \"\"),\nAND(K131>=400,K131<=600,F131=E131,L131=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F131,vietiniai_ikainiai,3,0)*H131, \"\"),\n\nAND(K131>=50,K131<400,F131<>E131,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E131,valstybes53,0),MATCH(F131,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E131,valstybes53,0),MATCH(F131,valstybes53,0))*H131,\nAND(K131>=400,K131<=600,F131<>E131,L131=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E131,valstybes53,0),MATCH(F131,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E131,valstybes53,0),MATCH(F131,valstybes53,0))*H131,\n\nAND(K131>=400,L131<>\"Yes\"),\nIF(AND(F131<>\"\",E131<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K131,dist_nuo,\"<=\"&K131)*H131, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D131,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC131,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC131)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC131))/$AG131,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC131,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC131)/$AJ131,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC131,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC131)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC131))/$AM131,0),0)","v":0},null,0]
[null,110,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N132<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K132>=50,K132<400,F132=E132),\n_xlfn.IFNA(VLOOKUP(F132,vietiniai_ikainiai,2,0)*H132, \"\"),\nAND(K132>=400,K132<=600,F132=E132,L132=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F132,vietiniai_ikainiai,3,0)*H132, \"\"),\n\nAND(K132>=50,K132<400,F132<>E132,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E132,valstybes53,0),MATCH(F132,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E132,valstybes53,0),MATCH(F132,valstybes53,0))*H132,\nAND(K132>=400,K132<=600,F132<>E132,L132=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E132,valstybes53,0),MATCH(F132,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E132,valstybes53,0),MATCH(F132,valstybes53,0))*H132,\n\nAND(K132>=400,L132<>\"Yes\"),\nIF(AND(F132<>\"\",E132<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K132,dist_nuo,\"<=\"&K132)*H132, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D132,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC132,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC132)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC132))/$AG132,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC132,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC132)/$AJ132,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC132,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC132)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC132))/$AM132,0),0)","v":0},null,0]
[null,111,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N133<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K133>=50,K133<400,F133=E133),\n_xlfn.IFNA(VLOOKUP(F133,vietiniai_ikainiai,2,0)*H133, \"\"),\nAND(K133>=400,K133<=600,F133=E133,L133=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F133,vietiniai_ikainiai,3,0)*H133, \"\"),\n\nAND(K133>=50,K133<400,F133<>E133,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E133,valstybes53,0),MATCH(F133,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E133,valstybes53,0),MATCH(F133,valstybes53,0))*H133,\nAND(K133>=400,K133<=600,F133<>E133,L133=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E133,valstybes53,0),MATCH(F133,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E133,valstybes53,0),MATCH(F133,valstybes53,0))*H133,\n\nAND(K133>=400,L133<>\"Yes\"),\nIF(AND(F133<>\"\",E133<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K133,dist_nuo,\"<=\"&K133)*H133, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D133,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC133,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC133)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC133))/$AG133,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC133,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC133)/$AJ133,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC133,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC133)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC133))/$AM133,0),0)","v":0},null,0]
[null,112,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N134<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K134>=50,K134<400,F134=E134),\n_xlfn.IFNA(VLOOKUP(F134,vietiniai_ikainiai,2,0)*H134, \"\"),\nAND(K134>=400,K134<=600,F134=E134,L134=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F134,vietiniai_ikainiai,3,0)*H134, \"\"),\n\nAND(K134>=50,K134<400,F134<>E134,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E134,valstybes53,0),MATCH(F134,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E134,valstybes53,0),MATCH(F134,valstybes53,0))*H134,\nAND(K134>=400,K134<=600,F134<>E134,L134=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E134,valstybes53,0),MATCH(F134,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E134,valstybes53,0),MATCH(F134,valstybes53,0))*H134,\n\nAND(K134>=400,L134<>\"Yes\"),\nIF(AND(F134<>\"\",E134<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K134,dist_nuo,\"<=\"&K134)*H134, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D134,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC134,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC134)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC134))/$AG134,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC134,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC134)/$AJ134,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC134,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC134)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC134))/$AM134,0),0)","v":0},null,0]
[null,113,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N135<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K135>=50,K135<400,F135=E135),\n_xlfn.IFNA(VLOOKUP(F135,vietiniai_ikainiai,2,0)*H135, \"\"),\nAND(K135>=400,K135<=600,F135=E135,L135=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F135,vietiniai_ikainiai,3,0)*H135, \"\"),\n\nAND(K135>=50,K135<400,F135<>E135,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E135,valstybes53,0),MATCH(F135,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E135,valstybes53,0),MATCH(F135,valstybes53,0))*H135,\nAND(K135>=400,K135<=600,F135<>E135,L135=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E135,valstybes53,0),MATCH(F135,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E135,valstybes53,0),MATCH(F135,valstybes53,0))*H135,\n\nAND(K135>=400,L135<>\"Yes\"),\nIF(AND(F135<>\"\",E135<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K135,dist_nuo,\"<=\"&K135)*H135, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D135,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC135,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC135)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC135))/$AG135,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC135,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC135)/$AJ135,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC135,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC135)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC135))/$AM135,0),0)","v":0},null,0]
[null,114,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N136<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K136>=50,K136<400,F136=E136),\n_xlfn.IFNA(VLOOKUP(F136,vietiniai_ikainiai,2,0)*H136, \"\"),\nAND(K136>=400,K136<=600,F136=E136,L136=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F136,vietiniai_ikainiai,3,0)*H136, \"\"),\n\nAND(K136>=50,K136<400,F136<>E136,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E136,valstybes53,0),MATCH(F136,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E136,valstybes53,0),MATCH(F136,valstybes53,0))*H136,\nAND(K136>=400,K136<=600,F136<>E136,L136=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E136,valstybes53,0),MATCH(F136,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E136,valstybes53,0),MATCH(F136,valstybes53,0))*H136,\n\nAND(K136>=400,L136<>\"Yes\"),\nIF(AND(F136<>\"\",E136<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K136,dist_nuo,\"<=\"&K136)*H136, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D136,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC136,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC136)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC136))/$AG136,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC136,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC136)/$AJ136,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC136,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC136)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC136))/$AM136,0),0)","v":0},null,0]
[null,115,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N137<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K137>=50,K137<400,F137=E137),\n_xlfn.IFNA(VLOOKUP(F137,vietiniai_ikainiai,2,0)*H137, \"\"),\nAND(K137>=400,K137<=600,F137=E137,L137=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F137,vietiniai_ikainiai,3,0)*H137, \"\"),\n\nAND(K137>=50,K137<400,F137<>E137,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E137,valstybes53,0),MATCH(F137,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E137,valstybes53,0),MATCH(F137,valstybes53,0))*H137,\nAND(K137>=400,K137<=600,F137<>E137,L137=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E137,valstybes53,0),MATCH(F137,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E137,valstybes53,0),MATCH(F137,valstybes53,0))*H137,\n\nAND(K137>=400,L137<>\"Yes\"),\nIF(AND(F137<>\"\",E137<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K137,dist_nuo,\"<=\"&K137)*H137, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D137,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC137,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC137)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC137))/$AG137,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC137,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC137)/$AJ137,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC137,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC137)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC137))/$AM137,0),0)","v":0},null,0]
[null,116,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N138<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K138>=50,K138<400,F138=E138),\n_xlfn.IFNA(VLOOKUP(F138,vietiniai_ikainiai,2,0)*H138, \"\"),\nAND(K138>=400,K138<=600,F138=E138,L138=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F138,vietiniai_ikainiai,3,0)*H138, \"\"),\n\nAND(K138>=50,K138<400,F138<>E138,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E138,valstybes53,0),MATCH(F138,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E138,valstybes53,0),MATCH(F138,valstybes53,0))*H138,\nAND(K138>=400,K138<=600,F138<>E138,L138=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E138,valstybes53,0),MATCH(F138,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E138,valstybes53,0),MATCH(F138,valstybes53,0))*H138,\n\nAND(K138>=400,L138<>\"Yes\"),\nIF(AND(F138<>\"\",E138<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K138,dist_nuo,\"<=\"&K138)*H138, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D138,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC138,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC138)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC138))/$AG138,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC138,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC138)/$AJ138,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC138,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC138)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC138))/$AM138,0),0)","v":0},null,0]
[null,117,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N139<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K139>=50,K139<400,F139=E139),\n_xlfn.IFNA(VLOOKUP(F139,vietiniai_ikainiai,2,0)*H139, \"\"),\nAND(K139>=400,K139<=600,F139=E139,L139=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F139,vietiniai_ikainiai,3,0)*H139, \"\"),\n\nAND(K139>=50,K139<400,F139<>E139,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E139,valstybes53,0),MATCH(F139,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E139,valstybes53,0),MATCH(F139,valstybes53,0))*H139,\nAND(K139>=400,K139<=600,F139<>E139,L139=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E139,valstybes53,0),MATCH(F139,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E139,valstybes53,0),MATCH(F139,valstybes53,0))*H139,\n\nAND(K139>=400,L139<>\"Yes\"),\nIF(AND(F139<>\"\",E139<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K139,dist_nuo,\"<=\"&K139)*H139, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D139,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC139,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC139)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC139))/$AG139,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC139,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC139)/$AJ139,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC139,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC139)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC139))/$AM139,0),0)","v":0},null,0]
[null,118,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N140<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K140>=50,K140<400,F140=E140),\n_xlfn.IFNA(VLOOKUP(F140,vietiniai_ikainiai,2,0)*H140, \"\"),\nAND(K140>=400,K140<=600,F140=E140,L140=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F140,vietiniai_ikainiai,3,0)*H140, \"\"),\n\nAND(K140>=50,K140<400,F140<>E140,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E140,valstybes53,0),MATCH(F140,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E140,valstybes53,0),MATCH(F140,valstybes53,0))*H140,\nAND(K140>=400,K140<=600,F140<>E140,L140=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E140,valstybes53,0),MATCH(F140,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E140,valstybes53,0),MATCH(F140,valstybes53,0))*H140,\n\nAND(K140>=400,L140<>\"Yes\"),\nIF(AND(F140<>\"\",E140<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K140,dist_nuo,\"<=\"&K140)*H140, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D140,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC140,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC140)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC140))/$AG140,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC140,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC140)/$AJ140,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC140,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC140)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC140))/$AM140,0),0)","v":0},null,0]
[null,119,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N141<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K141>=50,K141<400,F141=E141),\n_xlfn.IFNA(VLOOKUP(F141,vietiniai_ikainiai,2,0)*H141, \"\"),\nAND(K141>=400,K141<=600,F141=E141,L141=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F141,vietiniai_ikainiai,3,0)*H141, \"\"),\n\nAND(K141>=50,K141<400,F141<>E141,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E141,valstybes53,0),MATCH(F141,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E141,valstybes53,0),MATCH(F141,valstybes53,0))*H141,\nAND(K141>=400,K141<=600,F141<>E141,L141=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E141,valstybes53,0),MATCH(F141,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E141,valstybes53,0),MATCH(F141,valstybes53,0))*H141,\n\nAND(K141>=400,L141<>\"Yes\"),\nIF(AND(F141<>\"\",E141<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K141,dist_nuo,\"<=\"&K141)*H141, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D141,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC141,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC141)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC141))/$AG141,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC141,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC141)/$AJ141,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC141,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC141)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC141))/$AM141,0),0)","v":0},null,0]
[null,120,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N142<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K142>=50,K142<400,F142=E142),\n_xlfn.IFNA(VLOOKUP(F142,vietiniai_ikainiai,2,0)*H142, \"\"),\nAND(K142>=400,K142<=600,F142=E142,L142=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F142,vietiniai_ikainiai,3,0)*H142, \"\"),\n\nAND(K142>=50,K142<400,F142<>E142,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E142,valstybes53,0),MATCH(F142,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E142,valstybes53,0),MATCH(F142,valstybes53,0))*H142,\nAND(K142>=400,K142<=600,F142<>E142,L142=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E142,valstybes53,0),MATCH(F142,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E142,valstybes53,0),MATCH(F142,valstybes53,0))*H142,\n\nAND(K142>=400,L142<>\"Yes\"),\nIF(AND(F142<>\"\",E142<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K142,dist_nuo,\"<=\"&K142)*H142, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D142,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC142,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC142)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC142))/$AG142,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC142,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC142)/$AJ142,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC142,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC142)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC142))/$AM142,0),0)","v":0},null,0]
[null,121,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N143<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K143>=50,K143<400,F143=E143),\n_xlfn.IFNA(VLOOKUP(F143,vietiniai_ikainiai,2,0)*H143, \"\"),\nAND(K143>=400,K143<=600,F143=E143,L143=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F143,vietiniai_ikainiai,3,0)*H143, \"\"),\n\nAND(K143>=50,K143<400,F143<>E143,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E143,valstybes53,0),MATCH(F143,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E143,valstybes53,0),MATCH(F143,valstybes53,0))*H143,\nAND(K143>=400,K143<=600,F143<>E143,L143=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E143,valstybes53,0),MATCH(F143,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E143,valstybes53,0),MATCH(F143,valstybes53,0))*H143,\n\nAND(K143>=400,L143<>\"Yes\"),\nIF(AND(F143<>\"\",E143<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K143,dist_nuo,\"<=\"&K143)*H143, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D143,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC143,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC143)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC143))/$AG143,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC143,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC143)/$AJ143,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC143,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC143)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC143))/$AM143,0),0)","v":0},null,0]
[null,122,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N144<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K144>=50,K144<400,F144=E144),\n_xlfn.IFNA(VLOOKUP(F144,vietiniai_ikainiai,2,0)*H144, \"\"),\nAND(K144>=400,K144<=600,F144=E144,L144=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F144,vietiniai_ikainiai,3,0)*H144, \"\"),\n\nAND(K144>=50,K144<400,F144<>E144,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E144,valstybes53,0),MATCH(F144,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E144,valstybes53,0),MATCH(F144,valstybes53,0))*H144,\nAND(K144>=400,K144<=600,F144<>E144,L144=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E144,valstybes53,0),MATCH(F144,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E144,valstybes53,0),MATCH(F144,valstybes53,0))*H144,\n\nAND(K144>=400,L144<>\"Yes\"),\nIF(AND(F144<>\"\",E144<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K144,dist_nuo,\"<=\"&K144)*H144, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D144,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC144,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC144)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC144))/$AG144,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC144,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC144)/$AJ144,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC144,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC144)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC144))/$AM144,0),0)","v":0},null,0]
[null,123,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N145<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K145>=50,K145<400,F145=E145),\n_xlfn.IFNA(VLOOKUP(F145,vietiniai_ikainiai,2,0)*H145, \"\"),\nAND(K145>=400,K145<=600,F145=E145,L145=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F145,vietiniai_ikainiai,3,0)*H145, \"\"),\n\nAND(K145>=50,K145<400,F145<>E145,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E145,valstybes53,0),MATCH(F145,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E145,valstybes53,0),MATCH(F145,valstybes53,0))*H145,\nAND(K145>=400,K145<=600,F145<>E145,L145=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E145,valstybes53,0),MATCH(F145,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E145,valstybes53,0),MATCH(F145,valstybes53,0))*H145,\n\nAND(K145>=400,L145<>\"Yes\"),\nIF(AND(F145<>\"\",E145<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K145,dist_nuo,\"<=\"&K145)*H145, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D145,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC145,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC145)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC145))/$AG145,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC145,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC145)/$AJ145,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC145,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC145)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC145))/$AM145,0),0)","v":0},null,0]
[null,124,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N146<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K146>=50,K146<400,F146=E146),\n_xlfn.IFNA(VLOOKUP(F146,vietiniai_ikainiai,2,0)*H146, \"\"),\nAND(K146>=400,K146<=600,F146=E146,L146=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F146,vietiniai_ikainiai,3,0)*H146, \"\"),\n\nAND(K146>=50,K146<400,F146<>E146,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E146,valstybes53,0),MATCH(F146,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E146,valstybes53,0),MATCH(F146,valstybes53,0))*H146,\nAND(K146>=400,K146<=600,F146<>E146,L146=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E146,valstybes53,0),MATCH(F146,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E146,valstybes53,0),MATCH(F146,valstybes53,0))*H146,\n\nAND(K146>=400,L146<>\"Yes\"),\nIF(AND(F146<>\"\",E146<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K146,dist_nuo,\"<=\"&K146)*H146, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D146,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC146,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC146)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC146))/$AG146,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC146,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC146)/$AJ146,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC146,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC146)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC146))/$AM146,0),0)","v":0},null,0]
[null,125,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N147<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K147>=50,K147<400,F147=E147),\n_xlfn.IFNA(VLOOKUP(F147,vietiniai_ikainiai,2,0)*H147, \"\"),\nAND(K147>=400,K147<=600,F147=E147,L147=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F147,vietiniai_ikainiai,3,0)*H147, \"\"),\n\nAND(K147>=50,K147<400,F147<>E147,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E147,valstybes53,0),MATCH(F147,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E147,valstybes53,0),MATCH(F147,valstybes53,0))*H147,\nAND(K147>=400,K147<=600,F147<>E147,L147=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E147,valstybes53,0),MATCH(F147,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E147,valstybes53,0),MATCH(F147,valstybes53,0))*H147,\n\nAND(K147>=400,L147<>\"Yes\"),\nIF(AND(F147<>\"\",E147<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K147,dist_nuo,\"<=\"&K147)*H147, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D147,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC147,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC147)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC147))/$AG147,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC147,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC147)/$AJ147,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC147,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC147)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC147))/$AM147,0),0)","v":0},null,0]
[null,126,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N148<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K148>=50,K148<400,F148=E148),\n_xlfn.IFNA(VLOOKUP(F148,vietiniai_ikainiai,2,0)*H148, \"\"),\nAND(K148>=400,K148<=600,F148=E148,L148=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F148,vietiniai_ikainiai,3,0)*H148, \"\"),\n\nAND(K148>=50,K148<400,F148<>E148,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E148,valstybes53,0),MATCH(F148,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E148,valstybes53,0),MATCH(F148,valstybes53,0))*H148,\nAND(K148>=400,K148<=600,F148<>E148,L148=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E148,valstybes53,0),MATCH(F148,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E148,valstybes53,0),MATCH(F148,valstybes53,0))*H148,\n\nAND(K148>=400,L148<>\"Yes\"),\nIF(AND(F148<>\"\",E148<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K148,dist_nuo,\"<=\"&K148)*H148, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D148,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC148,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC148)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC148))/$AG148,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC148,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC148)/$AJ148,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC148,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC148)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC148))/$AM148,0),0)","v":0},null,0]
[null,127,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N149<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K149>=50,K149<400,F149=E149),\n_xlfn.IFNA(VLOOKUP(F149,vietiniai_ikainiai,2,0)*H149, \"\"),\nAND(K149>=400,K149<=600,F149=E149,L149=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F149,vietiniai_ikainiai,3,0)*H149, \"\"),\n\nAND(K149>=50,K149<400,F149<>E149,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E149,valstybes53,0),MATCH(F149,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E149,valstybes53,0),MATCH(F149,valstybes53,0))*H149,\nAND(K149>=400,K149<=600,F149<>E149,L149=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E149,valstybes53,0),MATCH(F149,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E149,valstybes53,0),MATCH(F149,valstybes53,0))*H149,\n\nAND(K149>=400,L149<>\"Yes\"),\nIF(AND(F149<>\"\",E149<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K149,dist_nuo,\"<=\"&K149)*H149, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D149,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC149,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC149)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC149))/$AG149,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC149,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC149)/$AJ149,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC149,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC149)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC149))/$AM149,0),0)","v":0},null,0]
[null,128,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N150<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K150>=50,K150<400,F150=E150),\n_xlfn.IFNA(VLOOKUP(F150,vietiniai_ikainiai,2,0)*H150, \"\"),\nAND(K150>=400,K150<=600,F150=E150,L150=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F150,vietiniai_ikainiai,3,0)*H150, \"\"),\n\nAND(K150>=50,K150<400,F150<>E150,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E150,valstybes53,0),MATCH(F150,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E150,valstybes53,0),MATCH(F150,valstybes53,0))*H150,\nAND(K150>=400,K150<=600,F150<>E150,L150=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E150,valstybes53,0),MATCH(F150,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E150,valstybes53,0),MATCH(F150,valstybes53,0))*H150,\n\nAND(K150>=400,L150<>\"Yes\"),\nIF(AND(F150<>\"\",E150<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K150,dist_nuo,\"<=\"&K150)*H150, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D150,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC150,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC150)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC150))/$AG150,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC150,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC150)/$AJ150,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC150,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC150)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC150))/$AM150,0),0)","v":0},null,0]
[null,129,null,null,null,null,null,null,{"$f":"IF(J151<>\"Yes\",_xlfn.IFNA(VLOOKUP(F151,saliu_ikainiai,3,0)*H151*G151,\"\"),\"\")","v":""},null,null,null,{"$f":"IF(N151<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K151>=50,K151<400,F151=E151),\n_xlfn.IFNA(VLOOKUP(F151,vietiniai_ikainiai,2,0)*H151, \"\"),\nAND(K151>=400,K151<=600,F151=E151,L151=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F151,vietiniai_ikainiai,3,0)*H151, \"\"),\n\nAND(K151>=50,K151<400,F151<>E151,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E151,valstybes53,0),MATCH(F151,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E151,valstybes53,0),MATCH(F151,valstybes53,0))*H151,\nAND(K151>=400,K151<=600,F151<>E151,L151=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E151,valstybes53,0),MATCH(F151,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E151,valstybes53,0),MATCH(F151,valstybes53,0))*H151,\n\nAND(K151>=400,L151<>\"Yes\"),\nIF(AND(F151<>\"\",E151<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K151,dist_nuo,\"<=\"&K151)*H151, \"\")\n),\"\"\n),\"\")","v":""},null,{"$f":"IF(OR(_xlfn.IFNA(VLOOKUP(F151,saliu_ikainiai,4,0)*H151*(G151-1),\"\")<=0,P151=\"Yes\"),\"\",_xlfn.IFNA(VLOOKUP(F151,saliu_ikainiai,4,0)*H151*(G151-1),\"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(O151,M151,I151,R151,S151)<>0,SUM(O151,M151,I151,R151,S151), \"\")","v":""},null,{"$f":"+_xlfn.XLOOKUP(D151,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"},{"$f":"+CONCATENATE(C151,\" \",V151)","v":" BE 001"},{"$f":"IF(IF($G151>0,$G151-1,0)>0,IF($G151>0,($G151-1)*$H151,0),0)","v":0},{"$f":"IF(IF($G151>0,$G151,0)>0,IF($G151>0,$G151*$H151,0),0)","v":0},null,null,null,null,{"$f":"IF(LEFT(AC151,1)=\"W\",LEFT(AC151,6),\"\")","v":""},{"$f":"+RIGHT(AC151,6)","v":""},null,{"$f":"+SUMIFS(H:H,W:W,$AC151,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC151)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC151))/$AG151,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC151,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC151)/$AJ151,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC151,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC151)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC151))/$AM151,0),0)","v":0},null,{"$f":"+(AG151*AH151)+(AK151*AJ151)+(AN151*AM151)","v":0}]
[null,130,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N152<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K152>=50,K152<400,F152=E152),\n_xlfn.IFNA(VLOOKUP(F152,vietiniai_ikainiai,2,0)*H152, \"\"),\nAND(K152>=400,K152<=600,F152=E152,L152=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F152,vietiniai_ikainiai,3,0)*H152, \"\"),\n\nAND(K152>=50,K152<400,F152<>E152,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E152,valstybes53,0),MATCH(F152,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E152,valstybes53,0),MATCH(F152,valstybes53,0))*H152,\nAND(K152>=400,K152<=600,F152<>E152,L152=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E152,valstybes53,0),MATCH(F152,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E152,valstybes53,0),MATCH(F152,valstybes53,0))*H152,\n\nAND(K152>=400,L152<>\"Yes\"),\nIF(AND(F152<>\"\",E152<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K152,dist_nuo,\"<=\"&K152)*H152, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D152,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC152,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC152)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC152))/$AG152,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC152,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC152)/$AJ152,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC152,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC152)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC152))/$AM152,0),0)","v":0},null,0]
[null,131,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N153<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K153>=50,K153<400,F153=E153),\n_xlfn.IFNA(VLOOKUP(F153,vietiniai_ikainiai,2,0)*H153, \"\"),\nAND(K153>=400,K153<=600,F153=E153,L153=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F153,vietiniai_ikainiai,3,0)*H153, \"\"),\n\nAND(K153>=50,K153<400,F153<>E153,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E153,valstybes53,0),MATCH(F153,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E153,valstybes53,0),MATCH(F153,valstybes53,0))*H153,\nAND(K153>=400,K153<=600,F153<>E153,L153=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E153,valstybes53,0),MATCH(F153,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E153,valstybes53,0),MATCH(F153,valstybes53,0))*H153,\n\nAND(K153>=400,L153<>\"Yes\"),\nIF(AND(F153<>\"\",E153<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K153,dist_nuo,\"<=\"&K153)*H153, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D153,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC153,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC153)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC153))/$AG153,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC153,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC153)/$AJ153,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC153,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC153)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC153))/$AM153,0),0)","v":0},null,0]
[null,132,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N154<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K154>=50,K154<400,F154=E154),\n_xlfn.IFNA(VLOOKUP(F154,vietiniai_ikainiai,2,0)*H154, \"\"),\nAND(K154>=400,K154<=600,F154=E154,L154=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F154,vietiniai_ikainiai,3,0)*H154, \"\"),\n\nAND(K154>=50,K154<400,F154<>E154,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E154,valstybes53,0),MATCH(F154,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E154,valstybes53,0),MATCH(F154,valstybes53,0))*H154,\nAND(K154>=400,K154<=600,F154<>E154,L154=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E154,valstybes53,0),MATCH(F154,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E154,valstybes53,0),MATCH(F154,valstybes53,0))*H154,\n\nAND(K154>=400,L154<>\"Yes\"),\nIF(AND(F154<>\"\",E154<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K154,dist_nuo,\"<=\"&K154)*H154, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D154,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC154,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC154)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC154))/$AG154,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC154,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC154)/$AJ154,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC154,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC154)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC154))/$AM154,0),0)","v":0},null,0]
[null,133,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N155<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K155>=50,K155<400,F155=E155),\n_xlfn.IFNA(VLOOKUP(F155,vietiniai_ikainiai,2,0)*H155, \"\"),\nAND(K155>=400,K155<=600,F155=E155,L155=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F155,vietiniai_ikainiai,3,0)*H155, \"\"),\n\nAND(K155>=50,K155<400,F155<>E155,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E155,valstybes53,0),MATCH(F155,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E155,valstybes53,0),MATCH(F155,valstybes53,0))*H155,\nAND(K155>=400,K155<=600,F155<>E155,L155=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E155,valstybes53,0),MATCH(F155,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E155,valstybes53,0),MATCH(F155,valstybes53,0))*H155,\n\nAND(K155>=400,L155<>\"Yes\"),\nIF(AND(F155<>\"\",E155<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K155,dist_nuo,\"<=\"&K155)*H155, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D155,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC155,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC155)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC155))/$AG155,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC155,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC155)/$AJ155,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC155,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC155)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC155))/$AM155,0),0)","v":0},null,0]
[null,134,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N156<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K156>=50,K156<400,F156=E156),\n_xlfn.IFNA(VLOOKUP(F156,vietiniai_ikainiai,2,0)*H156, \"\"),\nAND(K156>=400,K156<=600,F156=E156,L156=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F156,vietiniai_ikainiai,3,0)*H156, \"\"),\n\nAND(K156>=50,K156<400,F156<>E156,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E156,valstybes53,0),MATCH(F156,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E156,valstybes53,0),MATCH(F156,valstybes53,0))*H156,\nAND(K156>=400,K156<=600,F156<>E156,L156=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E156,valstybes53,0),MATCH(F156,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E156,valstybes53,0),MATCH(F156,valstybes53,0))*H156,\n\nAND(K156>=400,L156<>\"Yes\"),\nIF(AND(F156<>\"\",E156<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K156,dist_nuo,\"<=\"&K156)*H156, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D156,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC156,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC156)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC156))/$AG156,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC156,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC156)/$AJ156,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC156,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC156)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC156))/$AM156,0),0)","v":0},null,0]
[null,135,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N157<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K157>=50,K157<400,F157=E157),\n_xlfn.IFNA(VLOOKUP(F157,vietiniai_ikainiai,2,0)*H157, \"\"),\nAND(K157>=400,K157<=600,F157=E157,L157=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F157,vietiniai_ikainiai,3,0)*H157, \"\"),\n\nAND(K157>=50,K157<400,F157<>E157,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E157,valstybes53,0),MATCH(F157,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E157,valstybes53,0),MATCH(F157,valstybes53,0))*H157,\nAND(K157>=400,K157<=600,F157<>E157,L157=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E157,valstybes53,0),MATCH(F157,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E157,valstybes53,0),MATCH(F157,valstybes53,0))*H157,\n\nAND(K157>=400,L157<>\"Yes\"),\nIF(AND(F157<>\"\",E157<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K157,dist_nuo,\"<=\"&K157)*H157, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D157,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC157,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC157)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC157))/$AG157,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC157,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC157)/$AJ157,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC157,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC157)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC157))/$AM157,0),0)","v":0},null,0]
[null,136,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N158<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K158>=50,K158<400,F158=E158),\n_xlfn.IFNA(VLOOKUP(F158,vietiniai_ikainiai,2,0)*H158, \"\"),\nAND(K158>=400,K158<=600,F158=E158,L158=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F158,vietiniai_ikainiai,3,0)*H158, \"\"),\n\nAND(K158>=50,K158<400,F158<>E158,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E158,valstybes53,0),MATCH(F158,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E158,valstybes53,0),MATCH(F158,valstybes53,0))*H158,\nAND(K158>=400,K158<=600,F158<>E158,L158=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E158,valstybes53,0),MATCH(F158,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E158,valstybes53,0),MATCH(F158,valstybes53,0))*H158,\n\nAND(K158>=400,L158<>\"Yes\"),\nIF(AND(F158<>\"\",E158<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K158,dist_nuo,\"<=\"&K158)*H158, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D158,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC158,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC158)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC158))/$AG158,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC158,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC158)/$AJ158,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC158,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC158)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC158))/$AM158,0),0)","v":0},null,0]
[null,137,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N159<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K159>=50,K159<400,F159=E159),\n_xlfn.IFNA(VLOOKUP(F159,vietiniai_ikainiai,2,0)*H159, \"\"),\nAND(K159>=400,K159<=600,F159=E159,L159=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F159,vietiniai_ikainiai,3,0)*H159, \"\"),\n\nAND(K159>=50,K159<400,F159<>E159,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E159,valstybes53,0),MATCH(F159,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E159,valstybes53,0),MATCH(F159,valstybes53,0))*H159,\nAND(K159>=400,K159<=600,F159<>E159,L159=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E159,valstybes53,0),MATCH(F159,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E159,valstybes53,0),MATCH(F159,valstybes53,0))*H159,\n\nAND(K159>=400,L159<>\"Yes\"),\nIF(AND(F159<>\"\",E159<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K159,dist_nuo,\"<=\"&K159)*H159, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D159,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC159,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC159)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC159))/$AG159,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC159,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC159)/$AJ159,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC159,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC159)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC159))/$AM159,0),0)","v":0},null,0]
[null,138,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N160<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K160>=50,K160<400,F160=E160),\n_xlfn.IFNA(VLOOKUP(F160,vietiniai_ikainiai,2,0)*H160, \"\"),\nAND(K160>=400,K160<=600,F160=E160,L160=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F160,vietiniai_ikainiai,3,0)*H160, \"\"),\n\nAND(K160>=50,K160<400,F160<>E160,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E160,valstybes53,0),MATCH(F160,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E160,valstybes53,0),MATCH(F160,valstybes53,0))*H160,\nAND(K160>=400,K160<=600,F160<>E160,L160=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E160,valstybes53,0),MATCH(F160,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E160,valstybes53,0),MATCH(F160,valstybes53,0))*H160,\n\nAND(K160>=400,L160<>\"Yes\"),\nIF(AND(F160<>\"\",E160<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K160,dist_nuo,\"<=\"&K160)*H160, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D160,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC160,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC160)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC160))/$AG160,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC160,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC160)/$AJ160,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC160,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC160)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC160))/$AM160,0),0)","v":0},null,0]
[null,139,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N161<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K161>=50,K161<400,F161=E161),\n_xlfn.IFNA(VLOOKUP(F161,vietiniai_ikainiai,2,0)*H161, \"\"),\nAND(K161>=400,K161<=600,F161=E161,L161=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F161,vietiniai_ikainiai,3,0)*H161, \"\"),\n\nAND(K161>=50,K161<400,F161<>E161,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E161,valstybes53,0),MATCH(F161,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E161,valstybes53,0),MATCH(F161,valstybes53,0))*H161,\nAND(K161>=400,K161<=600,F161<>E161,L161=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E161,valstybes53,0),MATCH(F161,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E161,valstybes53,0),MATCH(F161,valstybes53,0))*H161,\n\nAND(K161>=400,L161<>\"Yes\"),\nIF(AND(F161<>\"\",E161<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K161,dist_nuo,\"<=\"&K161)*H161, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D161,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC161,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC161)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC161))/$AG161,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC161,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC161)/$AJ161,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC161,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC161)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC161))/$AM161,0),0)","v":0},null,0]
[null,140,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N162<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K162>=50,K162<400,F162=E162),\n_xlfn.IFNA(VLOOKUP(F162,vietiniai_ikainiai,2,0)*H162, \"\"),\nAND(K162>=400,K162<=600,F162=E162,L162=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F162,vietiniai_ikainiai,3,0)*H162, \"\"),\n\nAND(K162>=50,K162<400,F162<>E162,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E162,valstybes53,0),MATCH(F162,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E162,valstybes53,0),MATCH(F162,valstybes53,0))*H162,\nAND(K162>=400,K162<=600,F162<>E162,L162=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E162,valstybes53,0),MATCH(F162,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E162,valstybes53,0),MATCH(F162,valstybes53,0))*H162,\n\nAND(K162>=400,L162<>\"Yes\"),\nIF(AND(F162<>\"\",E162<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K162,dist_nuo,\"<=\"&K162)*H162, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D162,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC162,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC162)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC162))/$AG162,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC162,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC162)/$AJ162,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC162,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC162)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC162))/$AM162,0),0)","v":0},null,0]
[null,141,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N163<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K163>=50,K163<400,F163=E163),\n_xlfn.IFNA(VLOOKUP(F163,vietiniai_ikainiai,2,0)*H163, \"\"),\nAND(K163>=400,K163<=600,F163=E163,L163=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F163,vietiniai_ikainiai,3,0)*H163, \"\"),\n\nAND(K163>=50,K163<400,F163<>E163,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E163,valstybes53,0),MATCH(F163,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E163,valstybes53,0),MATCH(F163,valstybes53,0))*H163,\nAND(K163>=400,K163<=600,F163<>E163,L163=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E163,valstybes53,0),MATCH(F163,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E163,valstybes53,0),MATCH(F163,valstybes53,0))*H163,\n\nAND(K163>=400,L163<>\"Yes\"),\nIF(AND(F163<>\"\",E163<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K163,dist_nuo,\"<=\"&K163)*H163, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D163,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC163,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC163)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC163))/$AG163,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC163,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC163)/$AJ163,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC163,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC163)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC163))/$AM163,0),0)","v":0},null,0]
[null,142,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N164<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K164>=50,K164<400,F164=E164),\n_xlfn.IFNA(VLOOKUP(F164,vietiniai_ikainiai,2,0)*H164, \"\"),\nAND(K164>=400,K164<=600,F164=E164,L164=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F164,vietiniai_ikainiai,3,0)*H164, \"\"),\n\nAND(K164>=50,K164<400,F164<>E164,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E164,valstybes53,0),MATCH(F164,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E164,valstybes53,0),MATCH(F164,valstybes53,0))*H164,\nAND(K164>=400,K164<=600,F164<>E164,L164=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E164,valstybes53,0),MATCH(F164,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E164,valstybes53,0),MATCH(F164,valstybes53,0))*H164,\n\nAND(K164>=400,L164<>\"Yes\"),\nIF(AND(F164<>\"\",E164<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K164,dist_nuo,\"<=\"&K164)*H164, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D164,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC164,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC164)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC164))/$AG164,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC164,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC164)/$AJ164,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC164,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC164)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC164))/$AM164,0),0)","v":0},null,0]
[null,143,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N165<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K165>=50,K165<400,F165=E165),\n_xlfn.IFNA(VLOOKUP(F165,vietiniai_ikainiai,2,0)*H165, \"\"),\nAND(K165>=400,K165<=600,F165=E165,L165=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F165,vietiniai_ikainiai,3,0)*H165, \"\"),\n\nAND(K165>=50,K165<400,F165<>E165,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E165,valstybes53,0),MATCH(F165,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E165,valstybes53,0),MATCH(F165,valstybes53,0))*H165,\nAND(K165>=400,K165<=600,F165<>E165,L165=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E165,valstybes53,0),MATCH(F165,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E165,valstybes53,0),MATCH(F165,valstybes53,0))*H165,\n\nAND(K165>=400,L165<>\"Yes\"),\nIF(AND(F165<>\"\",E165<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K165,dist_nuo,\"<=\"&K165)*H165, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D165,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC165,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC165)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC165))/$AG165,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC165,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC165)/$AJ165,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC165,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC165)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC165))/$AM165,0),0)","v":0},null,0]
[null,144,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N166<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K166>=50,K166<400,F166=E166),\n_xlfn.IFNA(VLOOKUP(F166,vietiniai_ikainiai,2,0)*H166, \"\"),\nAND(K166>=400,K166<=600,F166=E166,L166=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F166,vietiniai_ikainiai,3,0)*H166, \"\"),\n\nAND(K166>=50,K166<400,F166<>E166,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E166,valstybes53,0),MATCH(F166,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E166,valstybes53,0),MATCH(F166,valstybes53,0))*H166,\nAND(K166>=400,K166<=600,F166<>E166,L166=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E166,valstybes53,0),MATCH(F166,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E166,valstybes53,0),MATCH(F166,valstybes53,0))*H166,\n\nAND(K166>=400,L166<>\"Yes\"),\nIF(AND(F166<>\"\",E166<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K166,dist_nuo,\"<=\"&K166)*H166, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D166,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC166,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC166)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC166))/$AG166,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC166,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC166)/$AJ166,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC166,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC166)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC166))/$AM166,0),0)","v":0},null,0]
[null,145,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N167<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K167>=50,K167<400,F167=E167),\n_xlfn.IFNA(VLOOKUP(F167,vietiniai_ikainiai,2,0)*H167, \"\"),\nAND(K167>=400,K167<=600,F167=E167,L167=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F167,vietiniai_ikainiai,3,0)*H167, \"\"),\n\nAND(K167>=50,K167<400,F167<>E167,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E167,valstybes53,0),MATCH(F167,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E167,valstybes53,0),MATCH(F167,valstybes53,0))*H167,\nAND(K167>=400,K167<=600,F167<>E167,L167=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E167,valstybes53,0),MATCH(F167,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E167,valstybes53,0),MATCH(F167,valstybes53,0))*H167,\n\nAND(K167>=400,L167<>\"Yes\"),\nIF(AND(F167<>\"\",E167<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K167,dist_nuo,\"<=\"&K167)*H167, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D167,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC167,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC167)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC167))/$AG167,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC167,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC167)/$AJ167,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC167,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC167)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC167))/$AM167,0),0)","v":0},null,0]
[null,146,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N168<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K168>=50,K168<400,F168=E168),\n_xlfn.IFNA(VLOOKUP(F168,vietiniai_ikainiai,2,0)*H168, \"\"),\nAND(K168>=400,K168<=600,F168=E168,L168=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F168,vietiniai_ikainiai,3,0)*H168, \"\"),\n\nAND(K168>=50,K168<400,F168<>E168,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E168,valstybes53,0),MATCH(F168,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E168,valstybes53,0),MATCH(F168,valstybes53,0))*H168,\nAND(K168>=400,K168<=600,F168<>E168,L168=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E168,valstybes53,0),MATCH(F168,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E168,valstybes53,0),MATCH(F168,valstybes53,0))*H168,\n\nAND(K168>=400,L168<>\"Yes\"),\nIF(AND(F168<>\"\",E168<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K168,dist_nuo,\"<=\"&K168)*H168, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D168,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC168,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC168)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC168))/$AG168,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC168,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC168)/$AJ168,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC168,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC168)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC168))/$AM168,0),0)","v":0},null,0]
[null,147,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N169<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K169>=50,K169<400,F169=E169),\n_xlfn.IFNA(VLOOKUP(F169,vietiniai_ikainiai,2,0)*H169, \"\"),\nAND(K169>=400,K169<=600,F169=E169,L169=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F169,vietiniai_ikainiai,3,0)*H169, \"\"),\n\nAND(K169>=50,K169<400,F169<>E169,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E169,valstybes53,0),MATCH(F169,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E169,valstybes53,0),MATCH(F169,valstybes53,0))*H169,\nAND(K169>=400,K169<=600,F169<>E169,L169=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E169,valstybes53,0),MATCH(F169,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E169,valstybes53,0),MATCH(F169,valstybes53,0))*H169,\n\nAND(K169>=400,L169<>\"Yes\"),\nIF(AND(F169<>\"\",E169<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K169,dist_nuo,\"<=\"&K169)*H169, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D169,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC169,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC169)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC169))/$AG169,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC169,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC169)/$AJ169,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC169,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC169)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC169))/$AM169,0),0)","v":0},null,0]
[null,148,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N170<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K170>=50,K170<400,F170=E170),\n_xlfn.IFNA(VLOOKUP(F170,vietiniai_ikainiai,2,0)*H170, \"\"),\nAND(K170>=400,K170<=600,F170=E170,L170=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F170,vietiniai_ikainiai,3,0)*H170, \"\"),\n\nAND(K170>=50,K170<400,F170<>E170,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E170,valstybes53,0),MATCH(F170,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E170,valstybes53,0),MATCH(F170,valstybes53,0))*H170,\nAND(K170>=400,K170<=600,F170<>E170,L170=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E170,valstybes53,0),MATCH(F170,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E170,valstybes53,0),MATCH(F170,valstybes53,0))*H170,\n\nAND(K170>=400,L170<>\"Yes\"),\nIF(AND(F170<>\"\",E170<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K170,dist_nuo,\"<=\"&K170)*H170, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D170,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC170,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC170)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC170))/$AG170,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC170,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC170)/$AJ170,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC170,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC170)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC170))/$AM170,0),0)","v":0},null,0]
[null,149,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N171<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K171>=50,K171<400,F171=E171),\n_xlfn.IFNA(VLOOKUP(F171,vietiniai_ikainiai,2,0)*H171, \"\"),\nAND(K171>=400,K171<=600,F171=E171,L171=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F171,vietiniai_ikainiai,3,0)*H171, \"\"),\n\nAND(K171>=50,K171<400,F171<>E171,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E171,valstybes53,0),MATCH(F171,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E171,valstybes53,0),MATCH(F171,valstybes53,0))*H171,\nAND(K171>=400,K171<=600,F171<>E171,L171=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E171,valstybes53,0),MATCH(F171,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E171,valstybes53,0),MATCH(F171,valstybes53,0))*H171,\n\nAND(K171>=400,L171<>\"Yes\"),\nIF(AND(F171<>\"\",E171<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K171,dist_nuo,\"<=\"&K171)*H171, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D171,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC171,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC171)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC171))/$AG171,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC171,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC171)/$AJ171,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC171,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC171)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC171))/$AM171,0),0)","v":0},null,0]
[null,150,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N172<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K172>=50,K172<400,F172=E172),\n_xlfn.IFNA(VLOOKUP(F172,vietiniai_ikainiai,2,0)*H172, \"\"),\nAND(K172>=400,K172<=600,F172=E172,L172=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F172,vietiniai_ikainiai,3,0)*H172, \"\"),\n\nAND(K172>=50,K172<400,F172<>E172,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E172,valstybes53,0),MATCH(F172,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E172,valstybes53,0),MATCH(F172,valstybes53,0))*H172,\nAND(K172>=400,K172<=600,F172<>E172,L172=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E172,valstybes53,0),MATCH(F172,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E172,valstybes53,0),MATCH(F172,valstybes53,0))*H172,\n\nAND(K172>=400,L172<>\"Yes\"),\nIF(AND(F172<>\"\",E172<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K172,dist_nuo,\"<=\"&K172)*H172, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D172,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC172,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC172)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC172))/$AG172,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC172,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC172)/$AJ172,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC172,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC172)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC172))/$AM172,0),0)","v":0},null,0]
[null,151,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N173<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K173>=50,K173<400,F173=E173),\n_xlfn.IFNA(VLOOKUP(F173,vietiniai_ikainiai,2,0)*H173, \"\"),\nAND(K173>=400,K173<=600,F173=E173,L173=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F173,vietiniai_ikainiai,3,0)*H173, \"\"),\n\nAND(K173>=50,K173<400,F173<>E173,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E173,valstybes53,0),MATCH(F173,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E173,valstybes53,0),MATCH(F173,valstybes53,0))*H173,\nAND(K173>=400,K173<=600,F173<>E173,L173=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E173,valstybes53,0),MATCH(F173,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E173,valstybes53,0),MATCH(F173,valstybes53,0))*H173,\n\nAND(K173>=400,L173<>\"Yes\"),\nIF(AND(F173<>\"\",E173<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K173,dist_nuo,\"<=\"&K173)*H173, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D173,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC173,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC173)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC173))/$AG173,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC173,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC173)/$AJ173,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC173,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC173)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC173))/$AM173,0),0)","v":0},null,0]
[null,152,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N174<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K174>=50,K174<400,F174=E174),\n_xlfn.IFNA(VLOOKUP(F174,vietiniai_ikainiai,2,0)*H174, \"\"),\nAND(K174>=400,K174<=600,F174=E174,L174=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F174,vietiniai_ikainiai,3,0)*H174, \"\"),\n\nAND(K174>=50,K174<400,F174<>E174,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E174,valstybes53,0),MATCH(F174,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E174,valstybes53,0),MATCH(F174,valstybes53,0))*H174,\nAND(K174>=400,K174<=600,F174<>E174,L174=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E174,valstybes53,0),MATCH(F174,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E174,valstybes53,0),MATCH(F174,valstybes53,0))*H174,\n\nAND(K174>=400,L174<>\"Yes\"),\nIF(AND(F174<>\"\",E174<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K174,dist_nuo,\"<=\"&K174)*H174, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D174,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC174,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC174)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC174))/$AG174,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC174,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC174)/$AJ174,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC174,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC174)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC174))/$AM174,0),0)","v":0},null,0]
[null,153,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N175<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K175>=50,K175<400,F175=E175),\n_xlfn.IFNA(VLOOKUP(F175,vietiniai_ikainiai,2,0)*H175, \"\"),\nAND(K175>=400,K175<=600,F175=E175,L175=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F175,vietiniai_ikainiai,3,0)*H175, \"\"),\n\nAND(K175>=50,K175<400,F175<>E175,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E175,valstybes53,0),MATCH(F175,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E175,valstybes53,0),MATCH(F175,valstybes53,0))*H175,\nAND(K175>=400,K175<=600,F175<>E175,L175=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E175,valstybes53,0),MATCH(F175,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E175,valstybes53,0),MATCH(F175,valstybes53,0))*H175,\n\nAND(K175>=400,L175<>\"Yes\"),\nIF(AND(F175<>\"\",E175<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K175,dist_nuo,\"<=\"&K175)*H175, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D175,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC175,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC175)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC175))/$AG175,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC175,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC175)/$AJ175,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC175,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC175)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC175))/$AM175,0),0)","v":0},null,0]
[null,154,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N176<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K176>=50,K176<400,F176=E176),\n_xlfn.IFNA(VLOOKUP(F176,vietiniai_ikainiai,2,0)*H176, \"\"),\nAND(K176>=400,K176<=600,F176=E176,L176=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F176,vietiniai_ikainiai,3,0)*H176, \"\"),\n\nAND(K176>=50,K176<400,F176<>E176,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E176,valstybes53,0),MATCH(F176,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E176,valstybes53,0),MATCH(F176,valstybes53,0))*H176,\nAND(K176>=400,K176<=600,F176<>E176,L176=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E176,valstybes53,0),MATCH(F176,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E176,valstybes53,0),MATCH(F176,valstybes53,0))*H176,\n\nAND(K176>=400,L176<>\"Yes\"),\nIF(AND(F176<>\"\",E176<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K176,dist_nuo,\"<=\"&K176)*H176, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D176,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC176,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC176)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC176))/$AG176,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC176,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC176)/$AJ176,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC176,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC176)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC176))/$AM176,0),0)","v":0},null,0]
[null,155,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N177<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K177>=50,K177<400,F177=E177),\n_xlfn.IFNA(VLOOKUP(F177,vietiniai_ikainiai,2,0)*H177, \"\"),\nAND(K177>=400,K177<=600,F177=E177,L177=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F177,vietiniai_ikainiai,3,0)*H177, \"\"),\n\nAND(K177>=50,K177<400,F177<>E177,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E177,valstybes53,0),MATCH(F177,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E177,valstybes53,0),MATCH(F177,valstybes53,0))*H177,\nAND(K177>=400,K177<=600,F177<>E177,L177=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E177,valstybes53,0),MATCH(F177,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E177,valstybes53,0),MATCH(F177,valstybes53,0))*H177,\n\nAND(K177>=400,L177<>\"Yes\"),\nIF(AND(F177<>\"\",E177<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K177,dist_nuo,\"<=\"&K177)*H177, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D177,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC177,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC177)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC177))/$AG177,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC177,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC177)/$AJ177,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC177,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC177)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC177))/$AM177,0),0)","v":0},null,0]
[null,156,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N178<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K178>=50,K178<400,F178=E178),\n_xlfn.IFNA(VLOOKUP(F178,vietiniai_ikainiai,2,0)*H178, \"\"),\nAND(K178>=400,K178<=600,F178=E178,L178=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F178,vietiniai_ikainiai,3,0)*H178, \"\"),\n\nAND(K178>=50,K178<400,F178<>E178,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E178,valstybes53,0),MATCH(F178,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E178,valstybes53,0),MATCH(F178,valstybes53,0))*H178,\nAND(K178>=400,K178<=600,F178<>E178,L178=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E178,valstybes53,0),MATCH(F178,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E178,valstybes53,0),MATCH(F178,valstybes53,0))*H178,\n\nAND(K178>=400,L178<>\"Yes\"),\nIF(AND(F178<>\"\",E178<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K178,dist_nuo,\"<=\"&K178)*H178, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D178,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC178,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC178)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC178))/$AG178,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC178,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC178)/$AJ178,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC178,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC178)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC178))/$AM178,0),0)","v":0},null,0]
[null,157,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N179<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K179>=50,K179<400,F179=E179),\n_xlfn.IFNA(VLOOKUP(F179,vietiniai_ikainiai,2,0)*H179, \"\"),\nAND(K179>=400,K179<=600,F179=E179,L179=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F179,vietiniai_ikainiai,3,0)*H179, \"\"),\n\nAND(K179>=50,K179<400,F179<>E179,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E179,valstybes53,0),MATCH(F179,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E179,valstybes53,0),MATCH(F179,valstybes53,0))*H179,\nAND(K179>=400,K179<=600,F179<>E179,L179=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E179,valstybes53,0),MATCH(F179,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E179,valstybes53,0),MATCH(F179,valstybes53,0))*H179,\n\nAND(K179>=400,L179<>\"Yes\"),\nIF(AND(F179<>\"\",E179<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K179,dist_nuo,\"<=\"&K179)*H179, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D179,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC179,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC179)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC179))/$AG179,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC179,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC179)/$AJ179,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC179,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC179)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC179))/$AM179,0),0)","v":0},null,0]
[null,158,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N180<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K180>=50,K180<400,F180=E180),\n_xlfn.IFNA(VLOOKUP(F180,vietiniai_ikainiai,2,0)*H180, \"\"),\nAND(K180>=400,K180<=600,F180=E180,L180=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F180,vietiniai_ikainiai,3,0)*H180, \"\"),\n\nAND(K180>=50,K180<400,F180<>E180,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E180,valstybes53,0),MATCH(F180,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E180,valstybes53,0),MATCH(F180,valstybes53,0))*H180,\nAND(K180>=400,K180<=600,F180<>E180,L180=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E180,valstybes53,0),MATCH(F180,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E180,valstybes53,0),MATCH(F180,valstybes53,0))*H180,\n\nAND(K180>=400,L180<>\"Yes\"),\nIF(AND(F180<>\"\",E180<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K180,dist_nuo,\"<=\"&K180)*H180, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D180,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC180,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC180)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC180))/$AG180,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC180,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC180)/$AJ180,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC180,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC180)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC180))/$AM180,0),0)","v":0},null,0]
[null,159,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N181<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K181>=50,K181<400,F181=E181),\n_xlfn.IFNA(VLOOKUP(F181,vietiniai_ikainiai,2,0)*H181, \"\"),\nAND(K181>=400,K181<=600,F181=E181,L181=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F181,vietiniai_ikainiai,3,0)*H181, \"\"),\n\nAND(K181>=50,K181<400,F181<>E181,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E181,valstybes53,0),MATCH(F181,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E181,valstybes53,0),MATCH(F181,valstybes53,0))*H181,\nAND(K181>=400,K181<=600,F181<>E181,L181=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E181,valstybes53,0),MATCH(F181,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E181,valstybes53,0),MATCH(F181,valstybes53,0))*H181,\n\nAND(K181>=400,L181<>\"Yes\"),\nIF(AND(F181<>\"\",E181<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K181,dist_nuo,\"<=\"&K181)*H181, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D181,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC181,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC181)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC181))/$AG181,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC181,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC181)/$AJ181,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC181,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC181)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC181))/$AM181,0),0)","v":0},null,0]
[null,160,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N182<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K182>=50,K182<400,F182=E182),\n_xlfn.IFNA(VLOOKUP(F182,vietiniai_ikainiai,2,0)*H182, \"\"),\nAND(K182>=400,K182<=600,F182=E182,L182=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F182,vietiniai_ikainiai,3,0)*H182, \"\"),\n\nAND(K182>=50,K182<400,F182<>E182,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E182,valstybes53,0),MATCH(F182,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E182,valstybes53,0),MATCH(F182,valstybes53,0))*H182,\nAND(K182>=400,K182<=600,F182<>E182,L182=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E182,valstybes53,0),MATCH(F182,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E182,valstybes53,0),MATCH(F182,valstybes53,0))*H182,\n\nAND(K182>=400,L182<>\"Yes\"),\nIF(AND(F182<>\"\",E182<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K182,dist_nuo,\"<=\"&K182)*H182, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D182,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC182,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC182)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC182))/$AG182,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC182,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC182)/$AJ182,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC182,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC182)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC182))/$AM182,0),0)","v":0},null,0]
[null,161,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N183<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K183>=50,K183<400,F183=E183),\n_xlfn.IFNA(VLOOKUP(F183,vietiniai_ikainiai,2,0)*H183, \"\"),\nAND(K183>=400,K183<=600,F183=E183,L183=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F183,vietiniai_ikainiai,3,0)*H183, \"\"),\n\nAND(K183>=50,K183<400,F183<>E183,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E183,valstybes53,0),MATCH(F183,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E183,valstybes53,0),MATCH(F183,valstybes53,0))*H183,\nAND(K183>=400,K183<=600,F183<>E183,L183=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E183,valstybes53,0),MATCH(F183,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E183,valstybes53,0),MATCH(F183,valstybes53,0))*H183,\n\nAND(K183>=400,L183<>\"Yes\"),\nIF(AND(F183<>\"\",E183<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K183,dist_nuo,\"<=\"&K183)*H183, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D183,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC183,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC183)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC183))/$AG183,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC183,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC183)/$AJ183,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC183,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC183)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC183))/$AM183,0),0)","v":0},null,0]
[null,162,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N184<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K184>=50,K184<400,F184=E184),\n_xlfn.IFNA(VLOOKUP(F184,vietiniai_ikainiai,2,0)*H184, \"\"),\nAND(K184>=400,K184<=600,F184=E184,L184=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F184,vietiniai_ikainiai,3,0)*H184, \"\"),\n\nAND(K184>=50,K184<400,F184<>E184,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E184,valstybes53,0),MATCH(F184,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E184,valstybes53,0),MATCH(F184,valstybes53,0))*H184,\nAND(K184>=400,K184<=600,F184<>E184,L184=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E184,valstybes53,0),MATCH(F184,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E184,valstybes53,0),MATCH(F184,valstybes53,0))*H184,\n\nAND(K184>=400,L184<>\"Yes\"),\nIF(AND(F184<>\"\",E184<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K184,dist_nuo,\"<=\"&K184)*H184, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D184,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC184,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC184)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC184))/$AG184,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC184,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC184)/$AJ184,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC184,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC184)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC184))/$AM184,0),0)","v":0},null,0]
[null,163,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N185<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K185>=50,K185<400,F185=E185),\n_xlfn.IFNA(VLOOKUP(F185,vietiniai_ikainiai,2,0)*H185, \"\"),\nAND(K185>=400,K185<=600,F185=E185,L185=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F185,vietiniai_ikainiai,3,0)*H185, \"\"),\n\nAND(K185>=50,K185<400,F185<>E185,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E185,valstybes53,0),MATCH(F185,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E185,valstybes53,0),MATCH(F185,valstybes53,0))*H185,\nAND(K185>=400,K185<=600,F185<>E185,L185=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E185,valstybes53,0),MATCH(F185,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E185,valstybes53,0),MATCH(F185,valstybes53,0))*H185,\n\nAND(K185>=400,L185<>\"Yes\"),\nIF(AND(F185<>\"\",E185<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K185,dist_nuo,\"<=\"&K185)*H185, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D185,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC185,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC185)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC185))/$AG185,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC185,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC185)/$AJ185,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC185,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC185)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC185))/$AM185,0),0)","v":0},null,0]
[null,164,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N186<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K186>=50,K186<400,F186=E186),\n_xlfn.IFNA(VLOOKUP(F186,vietiniai_ikainiai,2,0)*H186, \"\"),\nAND(K186>=400,K186<=600,F186=E186,L186=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F186,vietiniai_ikainiai,3,0)*H186, \"\"),\n\nAND(K186>=50,K186<400,F186<>E186,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E186,valstybes53,0),MATCH(F186,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E186,valstybes53,0),MATCH(F186,valstybes53,0))*H186,\nAND(K186>=400,K186<=600,F186<>E186,L186=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E186,valstybes53,0),MATCH(F186,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E186,valstybes53,0),MATCH(F186,valstybes53,0))*H186,\n\nAND(K186>=400,L186<>\"Yes\"),\nIF(AND(F186<>\"\",E186<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K186,dist_nuo,\"<=\"&K186)*H186, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D186,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC186,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC186)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC186))/$AG186,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC186,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC186)/$AJ186,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC186,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC186)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC186))/$AM186,0),0)","v":0},null,0]
[null,165,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N187<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K187>=50,K187<400,F187=E187),\n_xlfn.IFNA(VLOOKUP(F187,vietiniai_ikainiai,2,0)*H187, \"\"),\nAND(K187>=400,K187<=600,F187=E187,L187=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F187,vietiniai_ikainiai,3,0)*H187, \"\"),\n\nAND(K187>=50,K187<400,F187<>E187,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E187,valstybes53,0),MATCH(F187,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E187,valstybes53,0),MATCH(F187,valstybes53,0))*H187,\nAND(K187>=400,K187<=600,F187<>E187,L187=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E187,valstybes53,0),MATCH(F187,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E187,valstybes53,0),MATCH(F187,valstybes53,0))*H187,\n\nAND(K187>=400,L187<>\"Yes\"),\nIF(AND(F187<>\"\",E187<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K187,dist_nuo,\"<=\"&K187)*H187, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D187,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC187,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC187)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC187))/$AG187,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC187,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC187)/$AJ187,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC187,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC187)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC187))/$AM187,0),0)","v":0},null,0]
[null,166,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N188<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K188>=50,K188<400,F188=E188),\n_xlfn.IFNA(VLOOKUP(F188,vietiniai_ikainiai,2,0)*H188, \"\"),\nAND(K188>=400,K188<=600,F188=E188,L188=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F188,vietiniai_ikainiai,3,0)*H188, \"\"),\n\nAND(K188>=50,K188<400,F188<>E188,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E188,valstybes53,0),MATCH(F188,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E188,valstybes53,0),MATCH(F188,valstybes53,0))*H188,\nAND(K188>=400,K188<=600,F188<>E188,L188=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E188,valstybes53,0),MATCH(F188,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E188,valstybes53,0),MATCH(F188,valstybes53,0))*H188,\n\nAND(K188>=400,L188<>\"Yes\"),\nIF(AND(F188<>\"\",E188<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K188,dist_nuo,\"<=\"&K188)*H188, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D188,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC188,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC188)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC188))/$AG188,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC188,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC188)/$AJ188,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC188,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC188)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC188))/$AM188,0),0)","v":0},null,0]
[null,167,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N189<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K189>=50,K189<400,F189=E189),\n_xlfn.IFNA(VLOOKUP(F189,vietiniai_ikainiai,2,0)*H189, \"\"),\nAND(K189>=400,K189<=600,F189=E189,L189=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F189,vietiniai_ikainiai,3,0)*H189, \"\"),\n\nAND(K189>=50,K189<400,F189<>E189,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E189,valstybes53,0),MATCH(F189,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E189,valstybes53,0),MATCH(F189,valstybes53,0))*H189,\nAND(K189>=400,K189<=600,F189<>E189,L189=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E189,valstybes53,0),MATCH(F189,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E189,valstybes53,0),MATCH(F189,valstybes53,0))*H189,\n\nAND(K189>=400,L189<>\"Yes\"),\nIF(AND(F189<>\"\",E189<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K189,dist_nuo,\"<=\"&K189)*H189, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D189,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC189,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC189)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC189))/$AG189,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC189,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC189)/$AJ189,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC189,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC189)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC189))/$AM189,0),0)","v":0},null,0]
[null,168,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N190<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K190>=50,K190<400,F190=E190),\n_xlfn.IFNA(VLOOKUP(F190,vietiniai_ikainiai,2,0)*H190, \"\"),\nAND(K190>=400,K190<=600,F190=E190,L190=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F190,vietiniai_ikainiai,3,0)*H190, \"\"),\n\nAND(K190>=50,K190<400,F190<>E190,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E190,valstybes53,0),MATCH(F190,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E190,valstybes53,0),MATCH(F190,valstybes53,0))*H190,\nAND(K190>=400,K190<=600,F190<>E190,L190=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E190,valstybes53,0),MATCH(F190,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E190,valstybes53,0),MATCH(F190,valstybes53,0))*H190,\n\nAND(K190>=400,L190<>\"Yes\"),\nIF(AND(F190<>\"\",E190<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K190,dist_nuo,\"<=\"&K190)*H190, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D190,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC190,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC190)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC190))/$AG190,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC190,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC190)/$AJ190,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC190,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC190)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC190))/$AM190,0),0)","v":0},null,0]
[null,169,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N191<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K191>=50,K191<400,F191=E191),\n_xlfn.IFNA(VLOOKUP(F191,vietiniai_ikainiai,2,0)*H191, \"\"),\nAND(K191>=400,K191<=600,F191=E191,L191=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F191,vietiniai_ikainiai,3,0)*H191, \"\"),\n\nAND(K191>=50,K191<400,F191<>E191,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E191,valstybes53,0),MATCH(F191,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E191,valstybes53,0),MATCH(F191,valstybes53,0))*H191,\nAND(K191>=400,K191<=600,F191<>E191,L191=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E191,valstybes53,0),MATCH(F191,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E191,valstybes53,0),MATCH(F191,valstybes53,0))*H191,\n\nAND(K191>=400,L191<>\"Yes\"),\nIF(AND(F191<>\"\",E191<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K191,dist_nuo,\"<=\"&K191)*H191, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D191,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC191,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC191)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC191))/$AG191,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC191,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC191)/$AJ191,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC191,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC191)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC191))/$AM191,0),0)","v":0},null,0]
[null,170,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N192<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K192>=50,K192<400,F192=E192),\n_xlfn.IFNA(VLOOKUP(F192,vietiniai_ikainiai,2,0)*H192, \"\"),\nAND(K192>=400,K192<=600,F192=E192,L192=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F192,vietiniai_ikainiai,3,0)*H192, \"\"),\n\nAND(K192>=50,K192<400,F192<>E192,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E192,valstybes53,0),MATCH(F192,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E192,valstybes53,0),MATCH(F192,valstybes53,0))*H192,\nAND(K192>=400,K192<=600,F192<>E192,L192=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E192,valstybes53,0),MATCH(F192,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E192,valstybes53,0),MATCH(F192,valstybes53,0))*H192,\n\nAND(K192>=400,L192<>\"Yes\"),\nIF(AND(F192<>\"\",E192<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K192,dist_nuo,\"<=\"&K192)*H192, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D192,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC192,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC192)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC192))/$AG192,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC192,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC192)/$AJ192,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC192,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC192)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC192))/$AM192,0),0)","v":0},null,0]
[null,171,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N193<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K193>=50,K193<400,F193=E193),\n_xlfn.IFNA(VLOOKUP(F193,vietiniai_ikainiai,2,0)*H193, \"\"),\nAND(K193>=400,K193<=600,F193=E193,L193=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F193,vietiniai_ikainiai,3,0)*H193, \"\"),\n\nAND(K193>=50,K193<400,F193<>E193,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E193,valstybes53,0),MATCH(F193,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E193,valstybes53,0),MATCH(F193,valstybes53,0))*H193,\nAND(K193>=400,K193<=600,F193<>E193,L193=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E193,valstybes53,0),MATCH(F193,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E193,valstybes53,0),MATCH(F193,valstybes53,0))*H193,\n\nAND(K193>=400,L193<>\"Yes\"),\nIF(AND(F193<>\"\",E193<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K193,dist_nuo,\"<=\"&K193)*H193, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D193,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC193,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC193)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC193))/$AG193,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC193,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC193)/$AJ193,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC193,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC193)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC193))/$AM193,0),0)","v":0},null,0]
[null,172,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N194<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K194>=50,K194<400,F194=E194),\n_xlfn.IFNA(VLOOKUP(F194,vietiniai_ikainiai,2,0)*H194, \"\"),\nAND(K194>=400,K194<=600,F194=E194,L194=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F194,vietiniai_ikainiai,3,0)*H194, \"\"),\n\nAND(K194>=50,K194<400,F194<>E194,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E194,valstybes53,0),MATCH(F194,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E194,valstybes53,0),MATCH(F194,valstybes53,0))*H194,\nAND(K194>=400,K194<=600,F194<>E194,L194=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E194,valstybes53,0),MATCH(F194,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E194,valstybes53,0),MATCH(F194,valstybes53,0))*H194,\n\nAND(K194>=400,L194<>\"Yes\"),\nIF(AND(F194<>\"\",E194<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K194,dist_nuo,\"<=\"&K194)*H194, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D194,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC194,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC194)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC194))/$AG194,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC194,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC194)/$AJ194,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC194,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC194)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC194))/$AM194,0),0)","v":0},null,0]
[null,173,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N195<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K195>=50,K195<400,F195=E195),\n_xlfn.IFNA(VLOOKUP(F195,vietiniai_ikainiai,2,0)*H195, \"\"),\nAND(K195>=400,K195<=600,F195=E195,L195=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F195,vietiniai_ikainiai,3,0)*H195, \"\"),\n\nAND(K195>=50,K195<400,F195<>E195,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E195,valstybes53,0),MATCH(F195,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E195,valstybes53,0),MATCH(F195,valstybes53,0))*H195,\nAND(K195>=400,K195<=600,F195<>E195,L195=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E195,valstybes53,0),MATCH(F195,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E195,valstybes53,0),MATCH(F195,valstybes53,0))*H195,\n\nAND(K195>=400,L195<>\"Yes\"),\nIF(AND(F195<>\"\",E195<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K195,dist_nuo,\"<=\"&K195)*H195, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D195,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC195,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC195)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC195))/$AG195,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC195,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC195)/$AJ195,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC195,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC195)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC195))/$AM195,0),0)","v":0},null,0]
[null,174,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N196<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K196>=50,K196<400,F196=E196),\n_xlfn.IFNA(VLOOKUP(F196,vietiniai_ikainiai,2,0)*H196, \"\"),\nAND(K196>=400,K196<=600,F196=E196,L196=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F196,vietiniai_ikainiai,3,0)*H196, \"\"),\n\nAND(K196>=50,K196<400,F196<>E196,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E196,valstybes53,0),MATCH(F196,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E196,valstybes53,0),MATCH(F196,valstybes53,0))*H196,\nAND(K196>=400,K196<=600,F196<>E196,L196=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E196,valstybes53,0),MATCH(F196,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E196,valstybes53,0),MATCH(F196,valstybes53,0))*H196,\n\nAND(K196>=400,L196<>\"Yes\"),\nIF(AND(F196<>\"\",E196<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K196,dist_nuo,\"<=\"&K196)*H196, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D196,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC196,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC196)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC196))/$AG196,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC196,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC196)/$AJ196,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC196,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC196)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC196))/$AM196,0),0)","v":0},null,0]
[null,175,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N197<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K197>=50,K197<400,F197=E197),\n_xlfn.IFNA(VLOOKUP(F197,vietiniai_ikainiai,2,0)*H197, \"\"),\nAND(K197>=400,K197<=600,F197=E197,L197=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F197,vietiniai_ikainiai,3,0)*H197, \"\"),\n\nAND(K197>=50,K197<400,F197<>E197,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E197,valstybes53,0),MATCH(F197,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E197,valstybes53,0),MATCH(F197,valstybes53,0))*H197,\nAND(K197>=400,K197<=600,F197<>E197,L197=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E197,valstybes53,0),MATCH(F197,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E197,valstybes53,0),MATCH(F197,valstybes53,0))*H197,\n\nAND(K197>=400,L197<>\"Yes\"),\nIF(AND(F197<>\"\",E197<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K197,dist_nuo,\"<=\"&K197)*H197, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D197,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC197,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC197)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC197))/$AG197,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC197,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC197)/$AJ197,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC197,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC197)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC197))/$AM197,0),0)","v":0},null,0]
[null,176,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N198<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K198>=50,K198<400,F198=E198),\n_xlfn.IFNA(VLOOKUP(F198,vietiniai_ikainiai,2,0)*H198, \"\"),\nAND(K198>=400,K198<=600,F198=E198,L198=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F198,vietiniai_ikainiai,3,0)*H198, \"\"),\n\nAND(K198>=50,K198<400,F198<>E198,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E198,valstybes53,0),MATCH(F198,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E198,valstybes53,0),MATCH(F198,valstybes53,0))*H198,\nAND(K198>=400,K198<=600,F198<>E198,L198=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E198,valstybes53,0),MATCH(F198,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E198,valstybes53,0),MATCH(F198,valstybes53,0))*H198,\n\nAND(K198>=400,L198<>\"Yes\"),\nIF(AND(F198<>\"\",E198<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K198,dist_nuo,\"<=\"&K198)*H198, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D198,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC198,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC198)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC198))/$AG198,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC198,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC198)/$AJ198,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC198,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC198)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC198))/$AM198,0),0)","v":0},null,0]
[null,177,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N199<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K199>=50,K199<400,F199=E199),\n_xlfn.IFNA(VLOOKUP(F199,vietiniai_ikainiai,2,0)*H199, \"\"),\nAND(K199>=400,K199<=600,F199=E199,L199=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F199,vietiniai_ikainiai,3,0)*H199, \"\"),\n\nAND(K199>=50,K199<400,F199<>E199,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E199,valstybes53,0),MATCH(F199,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E199,valstybes53,0),MATCH(F199,valstybes53,0))*H199,\nAND(K199>=400,K199<=600,F199<>E199,L199=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E199,valstybes53,0),MATCH(F199,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E199,valstybes53,0),MATCH(F199,valstybes53,0))*H199,\n\nAND(K199>=400,L199<>\"Yes\"),\nIF(AND(F199<>\"\",E199<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K199,dist_nuo,\"<=\"&K199)*H199, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D199,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC199,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC199)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC199))/$AG199,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC199,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC199)/$AJ199,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC199,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC199)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC199))/$AM199,0),0)","v":0},null,0]
[null,178,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N200<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K200>=50,K200<400,F200=E200),\n_xlfn.IFNA(VLOOKUP(F200,vietiniai_ikainiai,2,0)*H200, \"\"),\nAND(K200>=400,K200<=600,F200=E200,L200=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F200,vietiniai_ikainiai,3,0)*H200, \"\"),\n\nAND(K200>=50,K200<400,F200<>E200,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E200,valstybes53,0),MATCH(F200,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E200,valstybes53,0),MATCH(F200,valstybes53,0))*H200,\nAND(K200>=400,K200<=600,F200<>E200,L200=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E200,valstybes53,0),MATCH(F200,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E200,valstybes53,0),MATCH(F200,valstybes53,0))*H200,\n\nAND(K200>=400,L200<>\"Yes\"),\nIF(AND(F200<>\"\",E200<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K200,dist_nuo,\"<=\"&K200)*H200, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D200,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC200,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC200)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC200))/$AG200,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC200,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC200)/$AJ200,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC200,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC200)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC200))/$AM200,0),0)","v":0},null,0]
[null,179,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N201<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K201>=50,K201<400,F201=E201),\n_xlfn.IFNA(VLOOKUP(F201,vietiniai_ikainiai,2,0)*H201, \"\"),\nAND(K201>=400,K201<=600,F201=E201,L201=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F201,vietiniai_ikainiai,3,0)*H201, \"\"),\n\nAND(K201>=50,K201<400,F201<>E201,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E201,valstybes53,0),MATCH(F201,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E201,valstybes53,0),MATCH(F201,valstybes53,0))*H201,\nAND(K201>=400,K201<=600,F201<>E201,L201=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E201,valstybes53,0),MATCH(F201,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E201,valstybes53,0),MATCH(F201,valstybes53,0))*H201,\n\nAND(K201>=400,L201<>\"Yes\"),\nIF(AND(F201<>\"\",E201<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K201,dist_nuo,\"<=\"&K201)*H201, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D201,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC201,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC201)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC201))/$AG201,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC201,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC201)/$AJ201,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC201,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC201)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC201))/$AM201,0),0)","v":0},null,0]
[null,180,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N202<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K202>=50,K202<400,F202=E202),\n_xlfn.IFNA(VLOOKUP(F202,vietiniai_ikainiai,2,0)*H202, \"\"),\nAND(K202>=400,K202<=600,F202=E202,L202=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F202,vietiniai_ikainiai,3,0)*H202, \"\"),\n\nAND(K202>=50,K202<400,F202<>E202,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E202,valstybes53,0),MATCH(F202,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E202,valstybes53,0),MATCH(F202,valstybes53,0))*H202,\nAND(K202>=400,K202<=600,F202<>E202,L202=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E202,valstybes53,0),MATCH(F202,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E202,valstybes53,0),MATCH(F202,valstybes53,0))*H202,\n\nAND(K202>=400,L202<>\"Yes\"),\nIF(AND(F202<>\"\",E202<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K202,dist_nuo,\"<=\"&K202)*H202, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D202,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC202,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC202)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC202))/$AG202,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC202,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC202)/$AJ202,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC202,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC202)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC202))/$AM202,0),0)","v":0},null,0]
[null,181,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N203<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K203>=50,K203<400,F203=E203),\n_xlfn.IFNA(VLOOKUP(F203,vietiniai_ikainiai,2,0)*H203, \"\"),\nAND(K203>=400,K203<=600,F203=E203,L203=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F203,vietiniai_ikainiai,3,0)*H203, \"\"),\n\nAND(K203>=50,K203<400,F203<>E203,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E203,valstybes53,0),MATCH(F203,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E203,valstybes53,0),MATCH(F203,valstybes53,0))*H203,\nAND(K203>=400,K203<=600,F203<>E203,L203=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E203,valstybes53,0),MATCH(F203,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E203,valstybes53,0),MATCH(F203,valstybes53,0))*H203,\n\nAND(K203>=400,L203<>\"Yes\"),\nIF(AND(F203<>\"\",E203<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K203,dist_nuo,\"<=\"&K203)*H203, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D203,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC203,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC203)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC203))/$AG203,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC203,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC203)/$AJ203,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC203,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC203)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC203))/$AM203,0),0)","v":0},null,0]
[null,182,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N204<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K204>=50,K204<400,F204=E204),\n_xlfn.IFNA(VLOOKUP(F204,vietiniai_ikainiai,2,0)*H204, \"\"),\nAND(K204>=400,K204<=600,F204=E204,L204=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F204,vietiniai_ikainiai,3,0)*H204, \"\"),\n\nAND(K204>=50,K204<400,F204<>E204,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E204,valstybes53,0),MATCH(F204,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E204,valstybes53,0),MATCH(F204,valstybes53,0))*H204,\nAND(K204>=400,K204<=600,F204<>E204,L204=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E204,valstybes53,0),MATCH(F204,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E204,valstybes53,0),MATCH(F204,valstybes53,0))*H204,\n\nAND(K204>=400,L204<>\"Yes\"),\nIF(AND(F204<>\"\",E204<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K204,dist_nuo,\"<=\"&K204)*H204, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D204,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC204,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC204)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC204))/$AG204,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC204,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC204)/$AJ204,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC204,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC204)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC204))/$AM204,0),0)","v":0},null,0]
[null,183,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N205<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K205>=50,K205<400,F205=E205),\n_xlfn.IFNA(VLOOKUP(F205,vietiniai_ikainiai,2,0)*H205, \"\"),\nAND(K205>=400,K205<=600,F205=E205,L205=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F205,vietiniai_ikainiai,3,0)*H205, \"\"),\n\nAND(K205>=50,K205<400,F205<>E205,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E205,valstybes53,0),MATCH(F205,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E205,valstybes53,0),MATCH(F205,valstybes53,0))*H205,\nAND(K205>=400,K205<=600,F205<>E205,L205=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E205,valstybes53,0),MATCH(F205,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E205,valstybes53,0),MATCH(F205,valstybes53,0))*H205,\n\nAND(K205>=400,L205<>\"Yes\"),\nIF(AND(F205<>\"\",E205<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K205,dist_nuo,\"<=\"&K205)*H205, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D205,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC205,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC205)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC205))/$AG205,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC205,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC205)/$AJ205,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC205,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC205)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC205))/$AM205,0),0)","v":0},null,0]
[null,184,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N206<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K206>=50,K206<400,F206=E206),\n_xlfn.IFNA(VLOOKUP(F206,vietiniai_ikainiai,2,0)*H206, \"\"),\nAND(K206>=400,K206<=600,F206=E206,L206=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F206,vietiniai_ikainiai,3,0)*H206, \"\"),\n\nAND(K206>=50,K206<400,F206<>E206,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E206,valstybes53,0),MATCH(F206,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E206,valstybes53,0),MATCH(F206,valstybes53,0))*H206,\nAND(K206>=400,K206<=600,F206<>E206,L206=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E206,valstybes53,0),MATCH(F206,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E206,valstybes53,0),MATCH(F206,valstybes53,0))*H206,\n\nAND(K206>=400,L206<>\"Yes\"),\nIF(AND(F206<>\"\",E206<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K206,dist_nuo,\"<=\"&K206)*H206, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D206,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC206,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC206)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC206))/$AG206,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC206,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC206)/$AJ206,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC206,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC206)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC206))/$AM206,0),0)","v":0},null,0]
[null,185,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N207<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K207>=50,K207<400,F207=E207),\n_xlfn.IFNA(VLOOKUP(F207,vietiniai_ikainiai,2,0)*H207, \"\"),\nAND(K207>=400,K207<=600,F207=E207,L207=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F207,vietiniai_ikainiai,3,0)*H207, \"\"),\n\nAND(K207>=50,K207<400,F207<>E207,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E207,valstybes53,0),MATCH(F207,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E207,valstybes53,0),MATCH(F207,valstybes53,0))*H207,\nAND(K207>=400,K207<=600,F207<>E207,L207=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E207,valstybes53,0),MATCH(F207,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E207,valstybes53,0),MATCH(F207,valstybes53,0))*H207,\n\nAND(K207>=400,L207<>\"Yes\"),\nIF(AND(F207<>\"\",E207<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K207,dist_nuo,\"<=\"&K207)*H207, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D207,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC207,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC207)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC207))/$AG207,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC207,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC207)/$AJ207,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC207,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC207)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC207))/$AM207,0),0)","v":0},null,0]
[null,186,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N208<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K208>=50,K208<400,F208=E208),\n_xlfn.IFNA(VLOOKUP(F208,vietiniai_ikainiai,2,0)*H208, \"\"),\nAND(K208>=400,K208<=600,F208=E208,L208=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F208,vietiniai_ikainiai,3,0)*H208, \"\"),\n\nAND(K208>=50,K208<400,F208<>E208,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E208,valstybes53,0),MATCH(F208,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E208,valstybes53,0),MATCH(F208,valstybes53,0))*H208,\nAND(K208>=400,K208<=600,F208<>E208,L208=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E208,valstybes53,0),MATCH(F208,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E208,valstybes53,0),MATCH(F208,valstybes53,0))*H208,\n\nAND(K208>=400,L208<>\"Yes\"),\nIF(AND(F208<>\"\",E208<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K208,dist_nuo,\"<=\"&K208)*H208, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D208,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC208,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC208)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC208))/$AG208,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC208,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC208)/$AJ208,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC208,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC208)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC208))/$AM208,0),0)","v":0},null,0]
[null,187,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N209<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K209>=50,K209<400,F209=E209),\n_xlfn.IFNA(VLOOKUP(F209,vietiniai_ikainiai,2,0)*H209, \"\"),\nAND(K209>=400,K209<=600,F209=E209,L209=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F209,vietiniai_ikainiai,3,0)*H209, \"\"),\n\nAND(K209>=50,K209<400,F209<>E209,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E209,valstybes53,0),MATCH(F209,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E209,valstybes53,0),MATCH(F209,valstybes53,0))*H209,\nAND(K209>=400,K209<=600,F209<>E209,L209=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E209,valstybes53,0),MATCH(F209,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E209,valstybes53,0),MATCH(F209,valstybes53,0))*H209,\n\nAND(K209>=400,L209<>\"Yes\"),\nIF(AND(F209<>\"\",E209<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K209,dist_nuo,\"<=\"&K209)*H209, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D209,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC209,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC209)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC209))/$AG209,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC209,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC209)/$AJ209,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC209,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC209)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC209))/$AM209,0),0)","v":0},null,0]
[null,188,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N210<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K210>=50,K210<400,F210=E210),\n_xlfn.IFNA(VLOOKUP(F210,vietiniai_ikainiai,2,0)*H210, \"\"),\nAND(K210>=400,K210<=600,F210=E210,L210=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F210,vietiniai_ikainiai,3,0)*H210, \"\"),\n\nAND(K210>=50,K210<400,F210<>E210,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E210,valstybes53,0),MATCH(F210,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E210,valstybes53,0),MATCH(F210,valstybes53,0))*H210,\nAND(K210>=400,K210<=600,F210<>E210,L210=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E210,valstybes53,0),MATCH(F210,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E210,valstybes53,0),MATCH(F210,valstybes53,0))*H210,\n\nAND(K210>=400,L210<>\"Yes\"),\nIF(AND(F210<>\"\",E210<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K210,dist_nuo,\"<=\"&K210)*H210, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D210,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC210,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC210)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC210))/$AG210,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC210,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC210)/$AJ210,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC210,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC210)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC210))/$AM210,0),0)","v":0},null,0]
[null,189,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N211<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K211>=50,K211<400,F211=E211),\n_xlfn.IFNA(VLOOKUP(F211,vietiniai_ikainiai,2,0)*H211, \"\"),\nAND(K211>=400,K211<=600,F211=E211,L211=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F211,vietiniai_ikainiai,3,0)*H211, \"\"),\n\nAND(K211>=50,K211<400,F211<>E211,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E211,valstybes53,0),MATCH(F211,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E211,valstybes53,0),MATCH(F211,valstybes53,0))*H211,\nAND(K211>=400,K211<=600,F211<>E211,L211=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E211,valstybes53,0),MATCH(F211,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E211,valstybes53,0),MATCH(F211,valstybes53,0))*H211,\n\nAND(K211>=400,L211<>\"Yes\"),\nIF(AND(F211<>\"\",E211<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K211,dist_nuo,\"<=\"&K211)*H211, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D211,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC211,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC211)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC211))/$AG211,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC211,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC211)/$AJ211,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC211,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC211)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC211))/$AM211,0),0)","v":0},null,0]
[null,190,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N212<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K212>=50,K212<400,F212=E212),\n_xlfn.IFNA(VLOOKUP(F212,vietiniai_ikainiai,2,0)*H212, \"\"),\nAND(K212>=400,K212<=600,F212=E212,L212=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F212,vietiniai_ikainiai,3,0)*H212, \"\"),\n\nAND(K212>=50,K212<400,F212<>E212,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E212,valstybes53,0),MATCH(F212,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E212,valstybes53,0),MATCH(F212,valstybes53,0))*H212,\nAND(K212>=400,K212<=600,F212<>E212,L212=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E212,valstybes53,0),MATCH(F212,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E212,valstybes53,0),MATCH(F212,valstybes53,0))*H212,\n\nAND(K212>=400,L212<>\"Yes\"),\nIF(AND(F212<>\"\",E212<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K212,dist_nuo,\"<=\"&K212)*H212, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D212,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC212,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC212)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC212))/$AG212,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC212,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC212)/$AJ212,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC212,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC212)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC212))/$AM212,0),0)","v":0},null,0]
[null,191,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N213<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K213>=50,K213<400,F213=E213),\n_xlfn.IFNA(VLOOKUP(F213,vietiniai_ikainiai,2,0)*H213, \"\"),\nAND(K213>=400,K213<=600,F213=E213,L213=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F213,vietiniai_ikainiai,3,0)*H213, \"\"),\n\nAND(K213>=50,K213<400,F213<>E213,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E213,valstybes53,0),MATCH(F213,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E213,valstybes53,0),MATCH(F213,valstybes53,0))*H213,\nAND(K213>=400,K213<=600,F213<>E213,L213=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E213,valstybes53,0),MATCH(F213,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E213,valstybes53,0),MATCH(F213,valstybes53,0))*H213,\n\nAND(K213>=400,L213<>\"Yes\"),\nIF(AND(F213<>\"\",E213<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K213,dist_nuo,\"<=\"&K213)*H213, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D213,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC213,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC213)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC213))/$AG213,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC213,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC213)/$AJ213,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC213,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC213)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC213))/$AM213,0),0)","v":0},null,0]
[null,192,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N214<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K214>=50,K214<400,F214=E214),\n_xlfn.IFNA(VLOOKUP(F214,vietiniai_ikainiai,2,0)*H214, \"\"),\nAND(K214>=400,K214<=600,F214=E214,L214=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F214,vietiniai_ikainiai,3,0)*H214, \"\"),\n\nAND(K214>=50,K214<400,F214<>E214,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E214,valstybes53,0),MATCH(F214,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E214,valstybes53,0),MATCH(F214,valstybes53,0))*H214,\nAND(K214>=400,K214<=600,F214<>E214,L214=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E214,valstybes53,0),MATCH(F214,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E214,valstybes53,0),MATCH(F214,valstybes53,0))*H214,\n\nAND(K214>=400,L214<>\"Yes\"),\nIF(AND(F214<>\"\",E214<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K214,dist_nuo,\"<=\"&K214)*H214, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D214,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC214,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC214)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC214))/$AG214,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC214,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC214)/$AJ214,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC214,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC214)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC214))/$AM214,0),0)","v":0},null,0]
[null,193,null,null,null,null,null,null,{"$f":"IF(J215<>\"Yes\",_xlfn.IFNA(VLOOKUP(F215,saliu_ikainiai,3,0)*H215*G215,\"\"),\"\")","v":""},null,null,null,{"$f":"IF(N215<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K215>=50,K215<400,F215=E215),\n_xlfn.IFNA(VLOOKUP(F215,vietiniai_ikainiai,2,0)*H215, \"\"),\nAND(K215>=400,K215<=600,F215=E215,L215=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F215,vietiniai_ikainiai,3,0)*H215, \"\"),\n\nAND(K215>=50,K215<400,F215<>E215,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E215,valstybes53,0),MATCH(F215,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E215,valstybes53,0),MATCH(F215,valstybes53,0))*H215,\nAND(K215>=400,K215<=600,F215<>E215,L215=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E215,valstybes53,0),MATCH(F215,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E215,valstybes53,0),MATCH(F215,valstybes53,0))*H215,\n\nAND(K215>=400,L215<>\"Yes\"),\nIF(AND(F215<>\"\",E215<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K215,dist_nuo,\"<=\"&K215)*H215, \"\")\n),\"\"\n),\"\")","v":""},null,{"$f":"IF(OR(_xlfn.IFNA(VLOOKUP(F215,saliu_ikainiai,4,0)*H215*(G215-1),\"\")<=0,P215=\"Yes\"),\"\",_xlfn.IFNA(VLOOKUP(F215,saliu_ikainiai,4,0)*H215*(G215-1),\"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(O215,M215,I215,R215,S215)<>0,SUM(O215,M215,I215,R215,S215), \"\")","v":""},null,{"$f":"+_xlfn.XLOOKUP(D215,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"},{"$f":"+CONCATENATE(C215,\" \",V215)","v":" BE 001"},{"$f":"IF(IF($G215>0,$G215-1,0)>0,IF($G215>0,($G215-1)*$H215,0),0)","v":0},{"$f":"IF(IF($G215>0,$G215,0)>0,IF($G215>0,$G215*$H215,0),0)","v":0},null,null,null,null,{"$f":"IF(LEFT(AC215,1)=\"W\",LEFT(AC215,6),\"\")","v":""},{"$f":"+RIGHT(AC215,6)","v":""},null,{"$f":"+SUMIFS(H:H,W:W,$AC215,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC215)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC215))/$AG215,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC215,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC215)/$AJ215,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC215,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC215)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC215))/$AM215,0),0)","v":0},null,{"$f":"+(AG215*AH215)+(AK215*AJ215)+(AN215*AM215)","v":0}]
[null,194,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N216<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K216>=50,K216<400,F216=E216),\n_xlfn.IFNA(VLOOKUP(F216,vietiniai_ikainiai,2,0)*H216, \"\"),\nAND(K216>=400,K216<=600,F216=E216,L216=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F216,vietiniai_ikainiai,3,0)*H216, \"\"),\n\nAND(K216>=50,K216<400,F216<>E216,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E216,valstybes53,0),MATCH(F216,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E216,valstybes53,0),MATCH(F216,valstybes53,0))*H216,\nAND(K216>=400,K216<=600,F216<>E216,L216=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E216,valstybes53,0),MATCH(F216,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E216,valstybes53,0),MATCH(F216,valstybes53,0))*H216,\n\nAND(K216>=400,L216<>\"Yes\"),\nIF(AND(F216<>\"\",E216<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K216,dist_nuo,\"<=\"&K216)*H216, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D216,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC216,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC216)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC216))/$AG216,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC216,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC216)/$AJ216,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC216,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC216)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC216))/$AM216,0),0)","v":0},null,0]
[null,195,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N217<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K217>=50,K217<400,F217=E217),\n_xlfn.IFNA(VLOOKUP(F217,vietiniai_ikainiai,2,0)*H217, \"\"),\nAND(K217>=400,K217<=600,F217=E217,L217=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F217,vietiniai_ikainiai,3,0)*H217, \"\"),\n\nAND(K217>=50,K217<400,F217<>E217,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E217,valstybes53,0),MATCH(F217,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E217,valstybes53,0),MATCH(F217,valstybes53,0))*H217,\nAND(K217>=400,K217<=600,F217<>E217,L217=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E217,valstybes53,0),MATCH(F217,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E217,valstybes53,0),MATCH(F217,valstybes53,0))*H217,\n\nAND(K217>=400,L217<>\"Yes\"),\nIF(AND(F217<>\"\",E217<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K217,dist_nuo,\"<=\"&K217)*H217, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D217,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC217,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC217)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC217))/$AG217,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC217,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC217)/$AJ217,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC217,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC217)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC217))/$AM217,0),0)","v":0},null,0]
[null,196,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N218<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K218>=50,K218<400,F218=E218),\n_xlfn.IFNA(VLOOKUP(F218,vietiniai_ikainiai,2,0)*H218, \"\"),\nAND(K218>=400,K218<=600,F218=E218,L218=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F218,vietiniai_ikainiai,3,0)*H218, \"\"),\n\nAND(K218>=50,K218<400,F218<>E218,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E218,valstybes53,0),MATCH(F218,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E218,valstybes53,0),MATCH(F218,valstybes53,0))*H218,\nAND(K218>=400,K218<=600,F218<>E218,L218=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E218,valstybes53,0),MATCH(F218,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E218,valstybes53,0),MATCH(F218,valstybes53,0))*H218,\n\nAND(K218>=400,L218<>\"Yes\"),\nIF(AND(F218<>\"\",E218<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K218,dist_nuo,\"<=\"&K218)*H218, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D218,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC218,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC218)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC218))/$AG218,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC218,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC218)/$AJ218,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC218,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC218)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC218))/$AM218,0),0)","v":0},null,0]
[null,197,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N219<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K219>=50,K219<400,F219=E219),\n_xlfn.IFNA(VLOOKUP(F219,vietiniai_ikainiai,2,0)*H219, \"\"),\nAND(K219>=400,K219<=600,F219=E219,L219=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F219,vietiniai_ikainiai,3,0)*H219, \"\"),\n\nAND(K219>=50,K219<400,F219<>E219,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E219,valstybes53,0),MATCH(F219,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E219,valstybes53,0),MATCH(F219,valstybes53,0))*H219,\nAND(K219>=400,K219<=600,F219<>E219,L219=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E219,valstybes53,0),MATCH(F219,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E219,valstybes53,0),MATCH(F219,valstybes53,0))*H219,\n\nAND(K219>=400,L219<>\"Yes\"),\nIF(AND(F219<>\"\",E219<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K219,dist_nuo,\"<=\"&K219)*H219, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D219,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC219,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC219)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC219))/$AG219,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC219,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC219)/$AJ219,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC219,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC219)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC219))/$AM219,0),0)","v":0},null,0]
[null,198,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N220<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K220>=50,K220<400,F220=E220),\n_xlfn.IFNA(VLOOKUP(F220,vietiniai_ikainiai,2,0)*H220, \"\"),\nAND(K220>=400,K220<=600,F220=E220,L220=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F220,vietiniai_ikainiai,3,0)*H220, \"\"),\n\nAND(K220>=50,K220<400,F220<>E220,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E220,valstybes53,0),MATCH(F220,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E220,valstybes53,0),MATCH(F220,valstybes53,0))*H220,\nAND(K220>=400,K220<=600,F220<>E220,L220=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E220,valstybes53,0),MATCH(F220,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E220,valstybes53,0),MATCH(F220,valstybes53,0))*H220,\n\nAND(K220>=400,L220<>\"Yes\"),\nIF(AND(F220<>\"\",E220<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K220,dist_nuo,\"<=\"&K220)*H220, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D220,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC220,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC220)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC220))/$AG220,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC220,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC220)/$AJ220,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC220,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC220)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC220))/$AM220,0),0)","v":0},null,0]
[null,199,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N221<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K221>=50,K221<400,F221=E221),\n_xlfn.IFNA(VLOOKUP(F221,vietiniai_ikainiai,2,0)*H221, \"\"),\nAND(K221>=400,K221<=600,F221=E221,L221=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F221,vietiniai_ikainiai,3,0)*H221, \"\"),\n\nAND(K221>=50,K221<400,F221<>E221,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E221,valstybes53,0),MATCH(F221,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E221,valstybes53,0),MATCH(F221,valstybes53,0))*H221,\nAND(K221>=400,K221<=600,F221<>E221,L221=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E221,valstybes53,0),MATCH(F221,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E221,valstybes53,0),MATCH(F221,valstybes53,0))*H221,\n\nAND(K221>=400,L221<>\"Yes\"),\nIF(AND(F221<>\"\",E221<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K221,dist_nuo,\"<=\"&K221)*H221, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D221,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC221,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC221)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC221))/$AG221,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC221,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC221)/$AJ221,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC221,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC221)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC221))/$AM221,0),0)","v":0},null,0]
[null,200,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N222<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K222>=50,K222<400,F222=E222),\n_xlfn.IFNA(VLOOKUP(F222,vietiniai_ikainiai,2,0)*H222, \"\"),\nAND(K222>=400,K222<=600,F222=E222,L222=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F222,vietiniai_ikainiai,3,0)*H222, \"\"),\n\nAND(K222>=50,K222<400,F222<>E222,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E222,valstybes53,0),MATCH(F222,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E222,valstybes53,0),MATCH(F222,valstybes53,0))*H222,\nAND(K222>=400,K222<=600,F222<>E222,L222=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E222,valstybes53,0),MATCH(F222,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E222,valstybes53,0),MATCH(F222,valstybes53,0))*H222,\n\nAND(K222>=400,L222<>\"Yes\"),\nIF(AND(F222<>\"\",E222<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K222,dist_nuo,\"<=\"&K222)*H222, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D222,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC222,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC222)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC222))/$AG222,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC222,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC222)/$AJ222,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC222,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC222)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC222))/$AM222,0),0)","v":0},null,0]
[null,201,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N223<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K223>=50,K223<400,F223=E223),\n_xlfn.IFNA(VLOOKUP(F223,vietiniai_ikainiai,2,0)*H223, \"\"),\nAND(K223>=400,K223<=600,F223=E223,L223=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F223,vietiniai_ikainiai,3,0)*H223, \"\"),\n\nAND(K223>=50,K223<400,F223<>E223,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E223,valstybes53,0),MATCH(F223,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E223,valstybes53,0),MATCH(F223,valstybes53,0))*H223,\nAND(K223>=400,K223<=600,F223<>E223,L223=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E223,valstybes53,0),MATCH(F223,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E223,valstybes53,0),MATCH(F223,valstybes53,0))*H223,\n\nAND(K223>=400,L223<>\"Yes\"),\nIF(AND(F223<>\"\",E223<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K223,dist_nuo,\"<=\"&K223)*H223, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D223,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC223,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC223)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC223))/$AG223,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC223,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC223)/$AJ223,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC223,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC223)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC223))/$AM223,0),0)","v":0},null,0]
[null,202,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N224<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K224>=50,K224<400,F224=E224),\n_xlfn.IFNA(VLOOKUP(F224,vietiniai_ikainiai,2,0)*H224, \"\"),\nAND(K224>=400,K224<=600,F224=E224,L224=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F224,vietiniai_ikainiai,3,0)*H224, \"\"),\n\nAND(K224>=50,K224<400,F224<>E224,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E224,valstybes53,0),MATCH(F224,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E224,valstybes53,0),MATCH(F224,valstybes53,0))*H224,\nAND(K224>=400,K224<=600,F224<>E224,L224=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E224,valstybes53,0),MATCH(F224,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E224,valstybes53,0),MATCH(F224,valstybes53,0))*H224,\n\nAND(K224>=400,L224<>\"Yes\"),\nIF(AND(F224<>\"\",E224<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K224,dist_nuo,\"<=\"&K224)*H224, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D224,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC224,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC224)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC224))/$AG224,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC224,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC224)/$AJ224,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC224,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC224)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC224))/$AM224,0),0)","v":0},null,0]
[null,203,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N225<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K225>=50,K225<400,F225=E225),\n_xlfn.IFNA(VLOOKUP(F225,vietiniai_ikainiai,2,0)*H225, \"\"),\nAND(K225>=400,K225<=600,F225=E225,L225=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F225,vietiniai_ikainiai,3,0)*H225, \"\"),\n\nAND(K225>=50,K225<400,F225<>E225,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E225,valstybes53,0),MATCH(F225,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E225,valstybes53,0),MATCH(F225,valstybes53,0))*H225,\nAND(K225>=400,K225<=600,F225<>E225,L225=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E225,valstybes53,0),MATCH(F225,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E225,valstybes53,0),MATCH(F225,valstybes53,0))*H225,\n\nAND(K225>=400,L225<>\"Yes\"),\nIF(AND(F225<>\"\",E225<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K225,dist_nuo,\"<=\"&K225)*H225, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D225,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC225,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC225)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC225))/$AG225,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC225,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC225)/$AJ225,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC225,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC225)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC225))/$AM225,0),0)","v":0},null,0]
[null,204,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N226<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K226>=50,K226<400,F226=E226),\n_xlfn.IFNA(VLOOKUP(F226,vietiniai_ikainiai,2,0)*H226, \"\"),\nAND(K226>=400,K226<=600,F226=E226,L226=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F226,vietiniai_ikainiai,3,0)*H226, \"\"),\n\nAND(K226>=50,K226<400,F226<>E226,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E226,valstybes53,0),MATCH(F226,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E226,valstybes53,0),MATCH(F226,valstybes53,0))*H226,\nAND(K226>=400,K226<=600,F226<>E226,L226=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E226,valstybes53,0),MATCH(F226,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E226,valstybes53,0),MATCH(F226,valstybes53,0))*H226,\n\nAND(K226>=400,L226<>\"Yes\"),\nIF(AND(F226<>\"\",E226<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K226,dist_nuo,\"<=\"&K226)*H226, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D226,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC226,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC226)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC226))/$AG226,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC226,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC226)/$AJ226,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC226,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC226)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC226))/$AM226,0),0)","v":0},null,0]
[null,205,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N227<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K227>=50,K227<400,F227=E227),\n_xlfn.IFNA(VLOOKUP(F227,vietiniai_ikainiai,2,0)*H227, \"\"),\nAND(K227>=400,K227<=600,F227=E227,L227=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F227,vietiniai_ikainiai,3,0)*H227, \"\"),\n\nAND(K227>=50,K227<400,F227<>E227,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E227,valstybes53,0),MATCH(F227,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E227,valstybes53,0),MATCH(F227,valstybes53,0))*H227,\nAND(K227>=400,K227<=600,F227<>E227,L227=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E227,valstybes53,0),MATCH(F227,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E227,valstybes53,0),MATCH(F227,valstybes53,0))*H227,\n\nAND(K227>=400,L227<>\"Yes\"),\nIF(AND(F227<>\"\",E227<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K227,dist_nuo,\"<=\"&K227)*H227, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D227,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC227,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC227)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC227))/$AG227,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC227,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC227)/$AJ227,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC227,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC227)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC227))/$AM227,0),0)","v":0},null,0]
[null,206,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N228<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K228>=50,K228<400,F228=E228),\n_xlfn.IFNA(VLOOKUP(F228,vietiniai_ikainiai,2,0)*H228, \"\"),\nAND(K228>=400,K228<=600,F228=E228,L228=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F228,vietiniai_ikainiai,3,0)*H228, \"\"),\n\nAND(K228>=50,K228<400,F228<>E228,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E228,valstybes53,0),MATCH(F228,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E228,valstybes53,0),MATCH(F228,valstybes53,0))*H228,\nAND(K228>=400,K228<=600,F228<>E228,L228=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E228,valstybes53,0),MATCH(F228,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E228,valstybes53,0),MATCH(F228,valstybes53,0))*H228,\n\nAND(K228>=400,L228<>\"Yes\"),\nIF(AND(F228<>\"\",E228<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K228,dist_nuo,\"<=\"&K228)*H228, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D228,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC228,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC228)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC228))/$AG228,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC228,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC228)/$AJ228,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC228,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC228)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC228))/$AM228,0),0)","v":0},null,0]
[null,207,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N229<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K229>=50,K229<400,F229=E229),\n_xlfn.IFNA(VLOOKUP(F229,vietiniai_ikainiai,2,0)*H229, \"\"),\nAND(K229>=400,K229<=600,F229=E229,L229=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F229,vietiniai_ikainiai,3,0)*H229, \"\"),\n\nAND(K229>=50,K229<400,F229<>E229,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E229,valstybes53,0),MATCH(F229,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E229,valstybes53,0),MATCH(F229,valstybes53,0))*H229,\nAND(K229>=400,K229<=600,F229<>E229,L229=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E229,valstybes53,0),MATCH(F229,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E229,valstybes53,0),MATCH(F229,valstybes53,0))*H229,\n\nAND(K229>=400,L229<>\"Yes\"),\nIF(AND(F229<>\"\",E229<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K229,dist_nuo,\"<=\"&K229)*H229, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D229,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC229,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC229)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC229))/$AG229,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC229,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC229)/$AJ229,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC229,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC229)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC229))/$AM229,0),0)","v":0},null,0]
[null,208,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N230<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K230>=50,K230<400,F230=E230),\n_xlfn.IFNA(VLOOKUP(F230,vietiniai_ikainiai,2,0)*H230, \"\"),\nAND(K230>=400,K230<=600,F230=E230,L230=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F230,vietiniai_ikainiai,3,0)*H230, \"\"),\n\nAND(K230>=50,K230<400,F230<>E230,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E230,valstybes53,0),MATCH(F230,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E230,valstybes53,0),MATCH(F230,valstybes53,0))*H230,\nAND(K230>=400,K230<=600,F230<>E230,L230=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E230,valstybes53,0),MATCH(F230,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E230,valstybes53,0),MATCH(F230,valstybes53,0))*H230,\n\nAND(K230>=400,L230<>\"Yes\"),\nIF(AND(F230<>\"\",E230<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K230,dist_nuo,\"<=\"&K230)*H230, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D230,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC230,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC230)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC230))/$AG230,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC230,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC230)/$AJ230,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC230,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC230)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC230))/$AM230,0),0)","v":0},null,0]
[null,209,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N231<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K231>=50,K231<400,F231=E231),\n_xlfn.IFNA(VLOOKUP(F231,vietiniai_ikainiai,2,0)*H231, \"\"),\nAND(K231>=400,K231<=600,F231=E231,L231=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F231,vietiniai_ikainiai,3,0)*H231, \"\"),\n\nAND(K231>=50,K231<400,F231<>E231,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E231,valstybes53,0),MATCH(F231,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E231,valstybes53,0),MATCH(F231,valstybes53,0))*H231,\nAND(K231>=400,K231<=600,F231<>E231,L231=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E231,valstybes53,0),MATCH(F231,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E231,valstybes53,0),MATCH(F231,valstybes53,0))*H231,\n\nAND(K231>=400,L231<>\"Yes\"),\nIF(AND(F231<>\"\",E231<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K231,dist_nuo,\"<=\"&K231)*H231, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D231,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC231,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC231)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC231))/$AG231,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC231,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC231)/$AJ231,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC231,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC231)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC231))/$AM231,0),0)","v":0},null,0]
[null,210,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N232<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K232>=50,K232<400,F232=E232),\n_xlfn.IFNA(VLOOKUP(F232,vietiniai_ikainiai,2,0)*H232, \"\"),\nAND(K232>=400,K232<=600,F232=E232,L232=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F232,vietiniai_ikainiai,3,0)*H232, \"\"),\n\nAND(K232>=50,K232<400,F232<>E232,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E232,valstybes53,0),MATCH(F232,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E232,valstybes53,0),MATCH(F232,valstybes53,0))*H232,\nAND(K232>=400,K232<=600,F232<>E232,L232=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E232,valstybes53,0),MATCH(F232,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E232,valstybes53,0),MATCH(F232,valstybes53,0))*H232,\n\nAND(K232>=400,L232<>\"Yes\"),\nIF(AND(F232<>\"\",E232<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K232,dist_nuo,\"<=\"&K232)*H232, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D232,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC232,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC232)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC232))/$AG232,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC232,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC232)/$AJ232,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC232,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC232)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC232))/$AM232,0),0)","v":0},null,0]
[null,211,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N233<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K233>=50,K233<400,F233=E233),\n_xlfn.IFNA(VLOOKUP(F233,vietiniai_ikainiai,2,0)*H233, \"\"),\nAND(K233>=400,K233<=600,F233=E233,L233=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F233,vietiniai_ikainiai,3,0)*H233, \"\"),\n\nAND(K233>=50,K233<400,F233<>E233,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E233,valstybes53,0),MATCH(F233,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E233,valstybes53,0),MATCH(F233,valstybes53,0))*H233,\nAND(K233>=400,K233<=600,F233<>E233,L233=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E233,valstybes53,0),MATCH(F233,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E233,valstybes53,0),MATCH(F233,valstybes53,0))*H233,\n\nAND(K233>=400,L233<>\"Yes\"),\nIF(AND(F233<>\"\",E233<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K233,dist_nuo,\"<=\"&K233)*H233, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D233,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC233,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC233)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC233))/$AG233,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC233,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC233)/$AJ233,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC233,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC233)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC233))/$AM233,0),0)","v":0},null,0]
[null,212,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N234<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K234>=50,K234<400,F234=E234),\n_xlfn.IFNA(VLOOKUP(F234,vietiniai_ikainiai,2,0)*H234, \"\"),\nAND(K234>=400,K234<=600,F234=E234,L234=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F234,vietiniai_ikainiai,3,0)*H234, \"\"),\n\nAND(K234>=50,K234<400,F234<>E234,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E234,valstybes53,0),MATCH(F234,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E234,valstybes53,0),MATCH(F234,valstybes53,0))*H234,\nAND(K234>=400,K234<=600,F234<>E234,L234=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E234,valstybes53,0),MATCH(F234,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E234,valstybes53,0),MATCH(F234,valstybes53,0))*H234,\n\nAND(K234>=400,L234<>\"Yes\"),\nIF(AND(F234<>\"\",E234<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K234,dist_nuo,\"<=\"&K234)*H234, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D234,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC234,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC234)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC234))/$AG234,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC234,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC234)/$AJ234,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC234,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC234)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC234))/$AM234,0),0)","v":0},null,0]
[null,213,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N235<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K235>=50,K235<400,F235=E235),\n_xlfn.IFNA(VLOOKUP(F235,vietiniai_ikainiai,2,0)*H235, \"\"),\nAND(K235>=400,K235<=600,F235=E235,L235=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F235,vietiniai_ikainiai,3,0)*H235, \"\"),\n\nAND(K235>=50,K235<400,F235<>E235,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E235,valstybes53,0),MATCH(F235,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E235,valstybes53,0),MATCH(F235,valstybes53,0))*H235,\nAND(K235>=400,K235<=600,F235<>E235,L235=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E235,valstybes53,0),MATCH(F235,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E235,valstybes53,0),MATCH(F235,valstybes53,0))*H235,\n\nAND(K235>=400,L235<>\"Yes\"),\nIF(AND(F235<>\"\",E235<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K235,dist_nuo,\"<=\"&K235)*H235, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D235,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC235,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC235)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC235))/$AG235,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC235,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC235)/$AJ235,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC235,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC235)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC235))/$AM235,0),0)","v":0},null,0]
[null,214,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N236<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K236>=50,K236<400,F236=E236),\n_xlfn.IFNA(VLOOKUP(F236,vietiniai_ikainiai,2,0)*H236, \"\"),\nAND(K236>=400,K236<=600,F236=E236,L236=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F236,vietiniai_ikainiai,3,0)*H236, \"\"),\n\nAND(K236>=50,K236<400,F236<>E236,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E236,valstybes53,0),MATCH(F236,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E236,valstybes53,0),MATCH(F236,valstybes53,0))*H236,\nAND(K236>=400,K236<=600,F236<>E236,L236=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E236,valstybes53,0),MATCH(F236,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E236,valstybes53,0),MATCH(F236,valstybes53,0))*H236,\n\nAND(K236>=400,L236<>\"Yes\"),\nIF(AND(F236<>\"\",E236<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K236,dist_nuo,\"<=\"&K236)*H236, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D236,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC236,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC236)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC236))/$AG236,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC236,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC236)/$AJ236,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC236,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC236)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC236))/$AM236,0),0)","v":0},null,0]
[null,215,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N237<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K237>=50,K237<400,F237=E237),\n_xlfn.IFNA(VLOOKUP(F237,vietiniai_ikainiai,2,0)*H237, \"\"),\nAND(K237>=400,K237<=600,F237=E237,L237=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F237,vietiniai_ikainiai,3,0)*H237, \"\"),\n\nAND(K237>=50,K237<400,F237<>E237,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E237,valstybes53,0),MATCH(F237,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E237,valstybes53,0),MATCH(F237,valstybes53,0))*H237,\nAND(K237>=400,K237<=600,F237<>E237,L237=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E237,valstybes53,0),MATCH(F237,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E237,valstybes53,0),MATCH(F237,valstybes53,0))*H237,\n\nAND(K237>=400,L237<>\"Yes\"),\nIF(AND(F237<>\"\",E237<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K237,dist_nuo,\"<=\"&K237)*H237, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D237,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC237,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC237)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC237))/$AG237,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC237,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC237)/$AJ237,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC237,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC237)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC237))/$AM237,0),0)","v":0},null,0]
[null,216,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N238<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K238>=50,K238<400,F238=E238),\n_xlfn.IFNA(VLOOKUP(F238,vietiniai_ikainiai,2,0)*H238, \"\"),\nAND(K238>=400,K238<=600,F238=E238,L238=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F238,vietiniai_ikainiai,3,0)*H238, \"\"),\n\nAND(K238>=50,K238<400,F238<>E238,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E238,valstybes53,0),MATCH(F238,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E238,valstybes53,0),MATCH(F238,valstybes53,0))*H238,\nAND(K238>=400,K238<=600,F238<>E238,L238=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E238,valstybes53,0),MATCH(F238,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E238,valstybes53,0),MATCH(F238,valstybes53,0))*H238,\n\nAND(K238>=400,L238<>\"Yes\"),\nIF(AND(F238<>\"\",E238<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K238,dist_nuo,\"<=\"&K238)*H238, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D238,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC238,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC238)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC238))/$AG238,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC238,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC238)/$AJ238,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC238,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC238)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC238))/$AM238,0),0)","v":0},null,0]
[null,217,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N239<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K239>=50,K239<400,F239=E239),\n_xlfn.IFNA(VLOOKUP(F239,vietiniai_ikainiai,2,0)*H239, \"\"),\nAND(K239>=400,K239<=600,F239=E239,L239=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F239,vietiniai_ikainiai,3,0)*H239, \"\"),\n\nAND(K239>=50,K239<400,F239<>E239,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E239,valstybes53,0),MATCH(F239,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E239,valstybes53,0),MATCH(F239,valstybes53,0))*H239,\nAND(K239>=400,K239<=600,F239<>E239,L239=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E239,valstybes53,0),MATCH(F239,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E239,valstybes53,0),MATCH(F239,valstybes53,0))*H239,\n\nAND(K239>=400,L239<>\"Yes\"),\nIF(AND(F239<>\"\",E239<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K239,dist_nuo,\"<=\"&K239)*H239, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D239,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC239,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC239)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC239))/$AG239,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC239,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC239)/$AJ239,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC239,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC239)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC239))/$AM239,0),0)","v":0},null,0]
[null,218,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N240<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K240>=50,K240<400,F240=E240),\n_xlfn.IFNA(VLOOKUP(F240,vietiniai_ikainiai,2,0)*H240, \"\"),\nAND(K240>=400,K240<=600,F240=E240,L240=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F240,vietiniai_ikainiai,3,0)*H240, \"\"),\n\nAND(K240>=50,K240<400,F240<>E240,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E240,valstybes53,0),MATCH(F240,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E240,valstybes53,0),MATCH(F240,valstybes53,0))*H240,\nAND(K240>=400,K240<=600,F240<>E240,L240=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E240,valstybes53,0),MATCH(F240,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E240,valstybes53,0),MATCH(F240,valstybes53,0))*H240,\n\nAND(K240>=400,L240<>\"Yes\"),\nIF(AND(F240<>\"\",E240<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K240,dist_nuo,\"<=\"&K240)*H240, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D240,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC240,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC240)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC240))/$AG240,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC240,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC240)/$AJ240,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC240,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC240)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC240))/$AM240,0),0)","v":0},null,0]
[null,219,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N241<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K241>=50,K241<400,F241=E241),\n_xlfn.IFNA(VLOOKUP(F241,vietiniai_ikainiai,2,0)*H241, \"\"),\nAND(K241>=400,K241<=600,F241=E241,L241=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F241,vietiniai_ikainiai,3,0)*H241, \"\"),\n\nAND(K241>=50,K241<400,F241<>E241,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E241,valstybes53,0),MATCH(F241,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E241,valstybes53,0),MATCH(F241,valstybes53,0))*H241,\nAND(K241>=400,K241<=600,F241<>E241,L241=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E241,valstybes53,0),MATCH(F241,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E241,valstybes53,0),MATCH(F241,valstybes53,0))*H241,\n\nAND(K241>=400,L241<>\"Yes\"),\nIF(AND(F241<>\"\",E241<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K241,dist_nuo,\"<=\"&K241)*H241, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D241,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC241,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC241)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC241))/$AG241,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC241,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC241)/$AJ241,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC241,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC241)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC241))/$AM241,0),0)","v":0},null,0]
[null,220,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N242<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K242>=50,K242<400,F242=E242),\n_xlfn.IFNA(VLOOKUP(F242,vietiniai_ikainiai,2,0)*H242, \"\"),\nAND(K242>=400,K242<=600,F242=E242,L242=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F242,vietiniai_ikainiai,3,0)*H242, \"\"),\n\nAND(K242>=50,K242<400,F242<>E242,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E242,valstybes53,0),MATCH(F242,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E242,valstybes53,0),MATCH(F242,valstybes53,0))*H242,\nAND(K242>=400,K242<=600,F242<>E242,L242=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E242,valstybes53,0),MATCH(F242,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E242,valstybes53,0),MATCH(F242,valstybes53,0))*H242,\n\nAND(K242>=400,L242<>\"Yes\"),\nIF(AND(F242<>\"\",E242<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K242,dist_nuo,\"<=\"&K242)*H242, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D242,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC242,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC242)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC242))/$AG242,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC242,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC242)/$AJ242,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC242,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC242)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC242))/$AM242,0),0)","v":0},null,0]
[null,221,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N243<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K243>=50,K243<400,F243=E243),\n_xlfn.IFNA(VLOOKUP(F243,vietiniai_ikainiai,2,0)*H243, \"\"),\nAND(K243>=400,K243<=600,F243=E243,L243=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F243,vietiniai_ikainiai,3,0)*H243, \"\"),\n\nAND(K243>=50,K243<400,F243<>E243,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E243,valstybes53,0),MATCH(F243,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E243,valstybes53,0),MATCH(F243,valstybes53,0))*H243,\nAND(K243>=400,K243<=600,F243<>E243,L243=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E243,valstybes53,0),MATCH(F243,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E243,valstybes53,0),MATCH(F243,valstybes53,0))*H243,\n\nAND(K243>=400,L243<>\"Yes\"),\nIF(AND(F243<>\"\",E243<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K243,dist_nuo,\"<=\"&K243)*H243, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D243,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC243,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC243)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC243))/$AG243,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC243,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC243)/$AJ243,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC243,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC243)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC243))/$AM243,0),0)","v":0},null,0]
[null,222,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N244<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K244>=50,K244<400,F244=E244),\n_xlfn.IFNA(VLOOKUP(F244,vietiniai_ikainiai,2,0)*H244, \"\"),\nAND(K244>=400,K244<=600,F244=E244,L244=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F244,vietiniai_ikainiai,3,0)*H244, \"\"),\n\nAND(K244>=50,K244<400,F244<>E244,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E244,valstybes53,0),MATCH(F244,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E244,valstybes53,0),MATCH(F244,valstybes53,0))*H244,\nAND(K244>=400,K244<=600,F244<>E244,L244=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E244,valstybes53,0),MATCH(F244,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E244,valstybes53,0),MATCH(F244,valstybes53,0))*H244,\n\nAND(K244>=400,L244<>\"Yes\"),\nIF(AND(F244<>\"\",E244<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K244,dist_nuo,\"<=\"&K244)*H244, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D244,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC244,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC244)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC244))/$AG244,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC244,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC244)/$AJ244,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC244,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC244)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC244))/$AM244,0),0)","v":0},null,0]
[null,223,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N245<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K245>=50,K245<400,F245=E245),\n_xlfn.IFNA(VLOOKUP(F245,vietiniai_ikainiai,2,0)*H245, \"\"),\nAND(K245>=400,K245<=600,F245=E245,L245=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F245,vietiniai_ikainiai,3,0)*H245, \"\"),\n\nAND(K245>=50,K245<400,F245<>E245,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E245,valstybes53,0),MATCH(F245,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E245,valstybes53,0),MATCH(F245,valstybes53,0))*H245,\nAND(K245>=400,K245<=600,F245<>E245,L245=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E245,valstybes53,0),MATCH(F245,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E245,valstybes53,0),MATCH(F245,valstybes53,0))*H245,\n\nAND(K245>=400,L245<>\"Yes\"),\nIF(AND(F245<>\"\",E245<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K245,dist_nuo,\"<=\"&K245)*H245, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D245,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC245,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC245)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC245))/$AG245,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC245,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC245)/$AJ245,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC245,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC245)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC245))/$AM245,0),0)","v":0},null,0]
[null,224,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N246<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K246>=50,K246<400,F246=E246),\n_xlfn.IFNA(VLOOKUP(F246,vietiniai_ikainiai,2,0)*H246, \"\"),\nAND(K246>=400,K246<=600,F246=E246,L246=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F246,vietiniai_ikainiai,3,0)*H246, \"\"),\n\nAND(K246>=50,K246<400,F246<>E246,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E246,valstybes53,0),MATCH(F246,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E246,valstybes53,0),MATCH(F246,valstybes53,0))*H246,\nAND(K246>=400,K246<=600,F246<>E246,L246=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E246,valstybes53,0),MATCH(F246,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E246,valstybes53,0),MATCH(F246,valstybes53,0))*H246,\n\nAND(K246>=400,L246<>\"Yes\"),\nIF(AND(F246<>\"\",E246<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K246,dist_nuo,\"<=\"&K246)*H246, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D246,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC246,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC246)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC246))/$AG246,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC246,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC246)/$AJ246,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC246,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC246)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC246))/$AM246,0),0)","v":0},null,0]
[null,225,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N247<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K247>=50,K247<400,F247=E247),\n_xlfn.IFNA(VLOOKUP(F247,vietiniai_ikainiai,2,0)*H247, \"\"),\nAND(K247>=400,K247<=600,F247=E247,L247=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F247,vietiniai_ikainiai,3,0)*H247, \"\"),\n\nAND(K247>=50,K247<400,F247<>E247,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E247,valstybes53,0),MATCH(F247,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E247,valstybes53,0),MATCH(F247,valstybes53,0))*H247,\nAND(K247>=400,K247<=600,F247<>E247,L247=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E247,valstybes53,0),MATCH(F247,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E247,valstybes53,0),MATCH(F247,valstybes53,0))*H247,\n\nAND(K247>=400,L247<>\"Yes\"),\nIF(AND(F247<>\"\",E247<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K247,dist_nuo,\"<=\"&K247)*H247, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D247,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC247,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC247)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC247))/$AG247,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC247,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC247)/$AJ247,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC247,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC247)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC247))/$AM247,0),0)","v":0},null,0]
[null,226,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N248<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K248>=50,K248<400,F248=E248),\n_xlfn.IFNA(VLOOKUP(F248,vietiniai_ikainiai,2,0)*H248, \"\"),\nAND(K248>=400,K248<=600,F248=E248,L248=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F248,vietiniai_ikainiai,3,0)*H248, \"\"),\n\nAND(K248>=50,K248<400,F248<>E248,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E248,valstybes53,0),MATCH(F248,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E248,valstybes53,0),MATCH(F248,valstybes53,0))*H248,\nAND(K248>=400,K248<=600,F248<>E248,L248=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E248,valstybes53,0),MATCH(F248,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E248,valstybes53,0),MATCH(F248,valstybes53,0))*H248,\n\nAND(K248>=400,L248<>\"Yes\"),\nIF(AND(F248<>\"\",E248<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K248,dist_nuo,\"<=\"&K248)*H248, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D248,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC248,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC248)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC248))/$AG248,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC248,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC248)/$AJ248,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC248,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC248)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC248))/$AM248,0),0)","v":0},null,0]
[null,227,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N249<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K249>=50,K249<400,F249=E249),\n_xlfn.IFNA(VLOOKUP(F249,vietiniai_ikainiai,2,0)*H249, \"\"),\nAND(K249>=400,K249<=600,F249=E249,L249=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F249,vietiniai_ikainiai,3,0)*H249, \"\"),\n\nAND(K249>=50,K249<400,F249<>E249,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E249,valstybes53,0),MATCH(F249,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E249,valstybes53,0),MATCH(F249,valstybes53,0))*H249,\nAND(K249>=400,K249<=600,F249<>E249,L249=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E249,valstybes53,0),MATCH(F249,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E249,valstybes53,0),MATCH(F249,valstybes53,0))*H249,\n\nAND(K249>=400,L249<>\"Yes\"),\nIF(AND(F249<>\"\",E249<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K249,dist_nuo,\"<=\"&K249)*H249, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D249,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC249,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC249)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC249))/$AG249,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC249,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC249)/$AJ249,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC249,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC249)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC249))/$AM249,0),0)","v":0},null,0]
[null,228,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N250<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K250>=50,K250<400,F250=E250),\n_xlfn.IFNA(VLOOKUP(F250,vietiniai_ikainiai,2,0)*H250, \"\"),\nAND(K250>=400,K250<=600,F250=E250,L250=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F250,vietiniai_ikainiai,3,0)*H250, \"\"),\n\nAND(K250>=50,K250<400,F250<>E250,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E250,valstybes53,0),MATCH(F250,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E250,valstybes53,0),MATCH(F250,valstybes53,0))*H250,\nAND(K250>=400,K250<=600,F250<>E250,L250=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E250,valstybes53,0),MATCH(F250,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E250,valstybes53,0),MATCH(F250,valstybes53,0))*H250,\n\nAND(K250>=400,L250<>\"Yes\"),\nIF(AND(F250<>\"\",E250<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K250,dist_nuo,\"<=\"&K250)*H250, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D250,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC250,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC250)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC250))/$AG250,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC250,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC250)/$AJ250,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC250,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC250)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC250))/$AM250,0),0)","v":0},null,0]
[null,229,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N251<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K251>=50,K251<400,F251=E251),\n_xlfn.IFNA(VLOOKUP(F251,vietiniai_ikainiai,2,0)*H251, \"\"),\nAND(K251>=400,K251<=600,F251=E251,L251=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F251,vietiniai_ikainiai,3,0)*H251, \"\"),\n\nAND(K251>=50,K251<400,F251<>E251,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E251,valstybes53,0),MATCH(F251,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E251,valstybes53,0),MATCH(F251,valstybes53,0))*H251,\nAND(K251>=400,K251<=600,F251<>E251,L251=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E251,valstybes53,0),MATCH(F251,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E251,valstybes53,0),MATCH(F251,valstybes53,0))*H251,\n\nAND(K251>=400,L251<>\"Yes\"),\nIF(AND(F251<>\"\",E251<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K251,dist_nuo,\"<=\"&K251)*H251, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D251,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC251,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC251)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC251))/$AG251,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC251,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC251)/$AJ251,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC251,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC251)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC251))/$AM251,0),0)","v":0},null,0]
[null,230,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N252<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K252>=50,K252<400,F252=E252),\n_xlfn.IFNA(VLOOKUP(F252,vietiniai_ikainiai,2,0)*H252, \"\"),\nAND(K252>=400,K252<=600,F252=E252,L252=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F252,vietiniai_ikainiai,3,0)*H252, \"\"),\n\nAND(K252>=50,K252<400,F252<>E252,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E252,valstybes53,0),MATCH(F252,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E252,valstybes53,0),MATCH(F252,valstybes53,0))*H252,\nAND(K252>=400,K252<=600,F252<>E252,L252=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E252,valstybes53,0),MATCH(F252,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E252,valstybes53,0),MATCH(F252,valstybes53,0))*H252,\n\nAND(K252>=400,L252<>\"Yes\"),\nIF(AND(F252<>\"\",E252<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K252,dist_nuo,\"<=\"&K252)*H252, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D252,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC252,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC252)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC252))/$AG252,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC252,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC252)/$AJ252,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC252,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC252)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC252))/$AM252,0),0)","v":0},null,0]
[null,231,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N253<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K253>=50,K253<400,F253=E253),\n_xlfn.IFNA(VLOOKUP(F253,vietiniai_ikainiai,2,0)*H253, \"\"),\nAND(K253>=400,K253<=600,F253=E253,L253=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F253,vietiniai_ikainiai,3,0)*H253, \"\"),\n\nAND(K253>=50,K253<400,F253<>E253,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E253,valstybes53,0),MATCH(F253,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E253,valstybes53,0),MATCH(F253,valstybes53,0))*H253,\nAND(K253>=400,K253<=600,F253<>E253,L253=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E253,valstybes53,0),MATCH(F253,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E253,valstybes53,0),MATCH(F253,valstybes53,0))*H253,\n\nAND(K253>=400,L253<>\"Yes\"),\nIF(AND(F253<>\"\",E253<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K253,dist_nuo,\"<=\"&K253)*H253, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D253,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC253,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC253)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC253))/$AG253,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC253,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC253)/$AJ253,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC253,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC253)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC253))/$AM253,0),0)","v":0},null,0]
[null,232,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N254<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K254>=50,K254<400,F254=E254),\n_xlfn.IFNA(VLOOKUP(F254,vietiniai_ikainiai,2,0)*H254, \"\"),\nAND(K254>=400,K254<=600,F254=E254,L254=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F254,vietiniai_ikainiai,3,0)*H254, \"\"),\n\nAND(K254>=50,K254<400,F254<>E254,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E254,valstybes53,0),MATCH(F254,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E254,valstybes53,0),MATCH(F254,valstybes53,0))*H254,\nAND(K254>=400,K254<=600,F254<>E254,L254=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E254,valstybes53,0),MATCH(F254,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E254,valstybes53,0),MATCH(F254,valstybes53,0))*H254,\n\nAND(K254>=400,L254<>\"Yes\"),\nIF(AND(F254<>\"\",E254<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K254,dist_nuo,\"<=\"&K254)*H254, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D254,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC254,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC254)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC254))/$AG254,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC254,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC254)/$AJ254,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC254,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC254)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC254))/$AM254,0),0)","v":0},null,0]
[null,233,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N255<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K255>=50,K255<400,F255=E255),\n_xlfn.IFNA(VLOOKUP(F255,vietiniai_ikainiai,2,0)*H255, \"\"),\nAND(K255>=400,K255<=600,F255=E255,L255=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F255,vietiniai_ikainiai,3,0)*H255, \"\"),\n\nAND(K255>=50,K255<400,F255<>E255,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E255,valstybes53,0),MATCH(F255,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E255,valstybes53,0),MATCH(F255,valstybes53,0))*H255,\nAND(K255>=400,K255<=600,F255<>E255,L255=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E255,valstybes53,0),MATCH(F255,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E255,valstybes53,0),MATCH(F255,valstybes53,0))*H255,\n\nAND(K255>=400,L255<>\"Yes\"),\nIF(AND(F255<>\"\",E255<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K255,dist_nuo,\"<=\"&K255)*H255, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D255,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC255,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC255)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC255))/$AG255,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC255,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC255)/$AJ255,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC255,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC255)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC255))/$AM255,0),0)","v":0},null,0]
[null,234,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N256<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K256>=50,K256<400,F256=E256),\n_xlfn.IFNA(VLOOKUP(F256,vietiniai_ikainiai,2,0)*H256, \"\"),\nAND(K256>=400,K256<=600,F256=E256,L256=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F256,vietiniai_ikainiai,3,0)*H256, \"\"),\n\nAND(K256>=50,K256<400,F256<>E256,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E256,valstybes53,0),MATCH(F256,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E256,valstybes53,0),MATCH(F256,valstybes53,0))*H256,\nAND(K256>=400,K256<=600,F256<>E256,L256=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E256,valstybes53,0),MATCH(F256,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E256,valstybes53,0),MATCH(F256,valstybes53,0))*H256,\n\nAND(K256>=400,L256<>\"Yes\"),\nIF(AND(F256<>\"\",E256<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K256,dist_nuo,\"<=\"&K256)*H256, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D256,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC256,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC256)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC256))/$AG256,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC256,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC256)/$AJ256,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC256,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC256)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC256))/$AM256,0),0)","v":0},null,0]
[null,235,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N257<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K257>=50,K257<400,F257=E257),\n_xlfn.IFNA(VLOOKUP(F257,vietiniai_ikainiai,2,0)*H257, \"\"),\nAND(K257>=400,K257<=600,F257=E257,L257=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F257,vietiniai_ikainiai,3,0)*H257, \"\"),\n\nAND(K257>=50,K257<400,F257<>E257,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E257,valstybes53,0),MATCH(F257,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E257,valstybes53,0),MATCH(F257,valstybes53,0))*H257,\nAND(K257>=400,K257<=600,F257<>E257,L257=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E257,valstybes53,0),MATCH(F257,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E257,valstybes53,0),MATCH(F257,valstybes53,0))*H257,\n\nAND(K257>=400,L257<>\"Yes\"),\nIF(AND(F257<>\"\",E257<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K257,dist_nuo,\"<=\"&K257)*H257, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D257,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC257,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC257)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC257))/$AG257,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC257,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC257)/$AJ257,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC257,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC257)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC257))/$AM257,0),0)","v":0},null,0]
[null,236,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N258<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K258>=50,K258<400,F258=E258),\n_xlfn.IFNA(VLOOKUP(F258,vietiniai_ikainiai,2,0)*H258, \"\"),\nAND(K258>=400,K258<=600,F258=E258,L258=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F258,vietiniai_ikainiai,3,0)*H258, \"\"),\n\nAND(K258>=50,K258<400,F258<>E258,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E258,valstybes53,0),MATCH(F258,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E258,valstybes53,0),MATCH(F258,valstybes53,0))*H258,\nAND(K258>=400,K258<=600,F258<>E258,L258=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E258,valstybes53,0),MATCH(F258,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E258,valstybes53,0),MATCH(F258,valstybes53,0))*H258,\n\nAND(K258>=400,L258<>\"Yes\"),\nIF(AND(F258<>\"\",E258<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K258,dist_nuo,\"<=\"&K258)*H258, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D258,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC258,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC258)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC258))/$AG258,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC258,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC258)/$AJ258,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC258,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC258)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC258))/$AM258,0),0)","v":0},null,0]
[null,237,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N259<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K259>=50,K259<400,F259=E259),\n_xlfn.IFNA(VLOOKUP(F259,vietiniai_ikainiai,2,0)*H259, \"\"),\nAND(K259>=400,K259<=600,F259=E259,L259=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F259,vietiniai_ikainiai,3,0)*H259, \"\"),\n\nAND(K259>=50,K259<400,F259<>E259,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E259,valstybes53,0),MATCH(F259,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E259,valstybes53,0),MATCH(F259,valstybes53,0))*H259,\nAND(K259>=400,K259<=600,F259<>E259,L259=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E259,valstybes53,0),MATCH(F259,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E259,valstybes53,0),MATCH(F259,valstybes53,0))*H259,\n\nAND(K259>=400,L259<>\"Yes\"),\nIF(AND(F259<>\"\",E259<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K259,dist_nuo,\"<=\"&K259)*H259, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D259,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC259,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC259)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC259))/$AG259,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC259,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC259)/$AJ259,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC259,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC259)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC259))/$AM259,0),0)","v":0},null,0]
[null,238,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N260<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K260>=50,K260<400,F260=E260),\n_xlfn.IFNA(VLOOKUP(F260,vietiniai_ikainiai,2,0)*H260, \"\"),\nAND(K260>=400,K260<=600,F260=E260,L260=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F260,vietiniai_ikainiai,3,0)*H260, \"\"),\n\nAND(K260>=50,K260<400,F260<>E260,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E260,valstybes53,0),MATCH(F260,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E260,valstybes53,0),MATCH(F260,valstybes53,0))*H260,\nAND(K260>=400,K260<=600,F260<>E260,L260=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E260,valstybes53,0),MATCH(F260,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E260,valstybes53,0),MATCH(F260,valstybes53,0))*H260,\n\nAND(K260>=400,L260<>\"Yes\"),\nIF(AND(F260<>\"\",E260<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K260,dist_nuo,\"<=\"&K260)*H260, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D260,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC260,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC260)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC260))/$AG260,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC260,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC260)/$AJ260,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC260,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC260)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC260))/$AM260,0),0)","v":0},null,0]
[null,239,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N261<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K261>=50,K261<400,F261=E261),\n_xlfn.IFNA(VLOOKUP(F261,vietiniai_ikainiai,2,0)*H261, \"\"),\nAND(K261>=400,K261<=600,F261=E261,L261=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F261,vietiniai_ikainiai,3,0)*H261, \"\"),\n\nAND(K261>=50,K261<400,F261<>E261,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E261,valstybes53,0),MATCH(F261,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E261,valstybes53,0),MATCH(F261,valstybes53,0))*H261,\nAND(K261>=400,K261<=600,F261<>E261,L261=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E261,valstybes53,0),MATCH(F261,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E261,valstybes53,0),MATCH(F261,valstybes53,0))*H261,\n\nAND(K261>=400,L261<>\"Yes\"),\nIF(AND(F261<>\"\",E261<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K261,dist_nuo,\"<=\"&K261)*H261, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D261,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC261,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC261)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC261))/$AG261,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC261,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC261)/$AJ261,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC261,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC261)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC261))/$AM261,0),0)","v":0},null,0]
[null,240,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N262<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K262>=50,K262<400,F262=E262),\n_xlfn.IFNA(VLOOKUP(F262,vietiniai_ikainiai,2,0)*H262, \"\"),\nAND(K262>=400,K262<=600,F262=E262,L262=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F262,vietiniai_ikainiai,3,0)*H262, \"\"),\n\nAND(K262>=50,K262<400,F262<>E262,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E262,valstybes53,0),MATCH(F262,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E262,valstybes53,0),MATCH(F262,valstybes53,0))*H262,\nAND(K262>=400,K262<=600,F262<>E262,L262=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E262,valstybes53,0),MATCH(F262,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E262,valstybes53,0),MATCH(F262,valstybes53,0))*H262,\n\nAND(K262>=400,L262<>\"Yes\"),\nIF(AND(F262<>\"\",E262<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K262,dist_nuo,\"<=\"&K262)*H262, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D262,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC262,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC262)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC262))/$AG262,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC262,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC262)/$AJ262,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC262,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC262)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC262))/$AM262,0),0)","v":0},null,0]
[null,241,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N263<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K263>=50,K263<400,F263=E263),\n_xlfn.IFNA(VLOOKUP(F263,vietiniai_ikainiai,2,0)*H263, \"\"),\nAND(K263>=400,K263<=600,F263=E263,L263=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F263,vietiniai_ikainiai,3,0)*H263, \"\"),\n\nAND(K263>=50,K263<400,F263<>E263,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E263,valstybes53,0),MATCH(F263,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E263,valstybes53,0),MATCH(F263,valstybes53,0))*H263,\nAND(K263>=400,K263<=600,F263<>E263,L263=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E263,valstybes53,0),MATCH(F263,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E263,valstybes53,0),MATCH(F263,valstybes53,0))*H263,\n\nAND(K263>=400,L263<>\"Yes\"),\nIF(AND(F263<>\"\",E263<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K263,dist_nuo,\"<=\"&K263)*H263, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D263,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC263,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC263)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC263))/$AG263,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC263,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC263)/$AJ263,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC263,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC263)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC263))/$AM263,0),0)","v":0},null,0]
[null,242,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N264<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K264>=50,K264<400,F264=E264),\n_xlfn.IFNA(VLOOKUP(F264,vietiniai_ikainiai,2,0)*H264, \"\"),\nAND(K264>=400,K264<=600,F264=E264,L264=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F264,vietiniai_ikainiai,3,0)*H264, \"\"),\n\nAND(K264>=50,K264<400,F264<>E264,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E264,valstybes53,0),MATCH(F264,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E264,valstybes53,0),MATCH(F264,valstybes53,0))*H264,\nAND(K264>=400,K264<=600,F264<>E264,L264=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E264,valstybes53,0),MATCH(F264,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E264,valstybes53,0),MATCH(F264,valstybes53,0))*H264,\n\nAND(K264>=400,L264<>\"Yes\"),\nIF(AND(F264<>\"\",E264<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K264,dist_nuo,\"<=\"&K264)*H264, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D264,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC264,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC264)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC264))/$AG264,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC264,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC264)/$AJ264,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC264,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC264)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC264))/$AM264,0),0)","v":0},null,0]
[null,243,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N265<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K265>=50,K265<400,F265=E265),\n_xlfn.IFNA(VLOOKUP(F265,vietiniai_ikainiai,2,0)*H265, \"\"),\nAND(K265>=400,K265<=600,F265=E265,L265=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F265,vietiniai_ikainiai,3,0)*H265, \"\"),\n\nAND(K265>=50,K265<400,F265<>E265,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E265,valstybes53,0),MATCH(F265,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E265,valstybes53,0),MATCH(F265,valstybes53,0))*H265,\nAND(K265>=400,K265<=600,F265<>E265,L265=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E265,valstybes53,0),MATCH(F265,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E265,valstybes53,0),MATCH(F265,valstybes53,0))*H265,\n\nAND(K265>=400,L265<>\"Yes\"),\nIF(AND(F265<>\"\",E265<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K265,dist_nuo,\"<=\"&K265)*H265, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D265,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC265,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC265)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC265))/$AG265,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC265,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC265)/$AJ265,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC265,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC265)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC265))/$AM265,0),0)","v":0},null,0]
[null,244,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N266<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K266>=50,K266<400,F266=E266),\n_xlfn.IFNA(VLOOKUP(F266,vietiniai_ikainiai,2,0)*H266, \"\"),\nAND(K266>=400,K266<=600,F266=E266,L266=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F266,vietiniai_ikainiai,3,0)*H266, \"\"),\n\nAND(K266>=50,K266<400,F266<>E266,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E266,valstybes53,0),MATCH(F266,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E266,valstybes53,0),MATCH(F266,valstybes53,0))*H266,\nAND(K266>=400,K266<=600,F266<>E266,L266=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E266,valstybes53,0),MATCH(F266,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E266,valstybes53,0),MATCH(F266,valstybes53,0))*H266,\n\nAND(K266>=400,L266<>\"Yes\"),\nIF(AND(F266<>\"\",E266<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K266,dist_nuo,\"<=\"&K266)*H266, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D266,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC266,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC266)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC266))/$AG266,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC266,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC266)/$AJ266,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC266,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC266)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC266))/$AM266,0),0)","v":0},null,0]
[null,245,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N267<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K267>=50,K267<400,F267=E267),\n_xlfn.IFNA(VLOOKUP(F267,vietiniai_ikainiai,2,0)*H267, \"\"),\nAND(K267>=400,K267<=600,F267=E267,L267=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F267,vietiniai_ikainiai,3,0)*H267, \"\"),\n\nAND(K267>=50,K267<400,F267<>E267,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E267,valstybes53,0),MATCH(F267,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E267,valstybes53,0),MATCH(F267,valstybes53,0))*H267,\nAND(K267>=400,K267<=600,F267<>E267,L267=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E267,valstybes53,0),MATCH(F267,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E267,valstybes53,0),MATCH(F267,valstybes53,0))*H267,\n\nAND(K267>=400,L267<>\"Yes\"),\nIF(AND(F267<>\"\",E267<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K267,dist_nuo,\"<=\"&K267)*H267, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D267,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC267,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC267)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC267))/$AG267,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC267,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC267)/$AJ267,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC267,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC267)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC267))/$AM267,0),0)","v":0},null,0]
[null,246,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N268<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K268>=50,K268<400,F268=E268),\n_xlfn.IFNA(VLOOKUP(F268,vietiniai_ikainiai,2,0)*H268, \"\"),\nAND(K268>=400,K268<=600,F268=E268,L268=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F268,vietiniai_ikainiai,3,0)*H268, \"\"),\n\nAND(K268>=50,K268<400,F268<>E268,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E268,valstybes53,0),MATCH(F268,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E268,valstybes53,0),MATCH(F268,valstybes53,0))*H268,\nAND(K268>=400,K268<=600,F268<>E268,L268=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E268,valstybes53,0),MATCH(F268,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E268,valstybes53,0),MATCH(F268,valstybes53,0))*H268,\n\nAND(K268>=400,L268<>\"Yes\"),\nIF(AND(F268<>\"\",E268<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K268,dist_nuo,\"<=\"&K268)*H268, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D268,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC268,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC268)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC268))/$AG268,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC268,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC268)/$AJ268,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC268,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC268)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC268))/$AM268,0),0)","v":0},null,0]
[null,247,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N269<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K269>=50,K269<400,F269=E269),\n_xlfn.IFNA(VLOOKUP(F269,vietiniai_ikainiai,2,0)*H269, \"\"),\nAND(K269>=400,K269<=600,F269=E269,L269=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F269,vietiniai_ikainiai,3,0)*H269, \"\"),\n\nAND(K269>=50,K269<400,F269<>E269,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E269,valstybes53,0),MATCH(F269,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E269,valstybes53,0),MATCH(F269,valstybes53,0))*H269,\nAND(K269>=400,K269<=600,F269<>E269,L269=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E269,valstybes53,0),MATCH(F269,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E269,valstybes53,0),MATCH(F269,valstybes53,0))*H269,\n\nAND(K269>=400,L269<>\"Yes\"),\nIF(AND(F269<>\"\",E269<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K269,dist_nuo,\"<=\"&K269)*H269, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D269,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC269,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC269)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC269))/$AG269,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC269,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC269)/$AJ269,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC269,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC269)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC269))/$AM269,0),0)","v":0},null,0]
[null,248,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N270<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K270>=50,K270<400,F270=E270),\n_xlfn.IFNA(VLOOKUP(F270,vietiniai_ikainiai,2,0)*H270, \"\"),\nAND(K270>=400,K270<=600,F270=E270,L270=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F270,vietiniai_ikainiai,3,0)*H270, \"\"),\n\nAND(K270>=50,K270<400,F270<>E270,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E270,valstybes53,0),MATCH(F270,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E270,valstybes53,0),MATCH(F270,valstybes53,0))*H270,\nAND(K270>=400,K270<=600,F270<>E270,L270=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E270,valstybes53,0),MATCH(F270,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E270,valstybes53,0),MATCH(F270,valstybes53,0))*H270,\n\nAND(K270>=400,L270<>\"Yes\"),\nIF(AND(F270<>\"\",E270<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K270,dist_nuo,\"<=\"&K270)*H270, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D270,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC270,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC270)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC270))/$AG270,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC270,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC270)/$AJ270,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC270,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC270)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC270))/$AM270,0),0)","v":0},null,0]
[null,249,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N271<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K271>=50,K271<400,F271=E271),\n_xlfn.IFNA(VLOOKUP(F271,vietiniai_ikainiai,2,0)*H271, \"\"),\nAND(K271>=400,K271<=600,F271=E271,L271=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F271,vietiniai_ikainiai,3,0)*H271, \"\"),\n\nAND(K271>=50,K271<400,F271<>E271,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E271,valstybes53,0),MATCH(F271,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E271,valstybes53,0),MATCH(F271,valstybes53,0))*H271,\nAND(K271>=400,K271<=600,F271<>E271,L271=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E271,valstybes53,0),MATCH(F271,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E271,valstybes53,0),MATCH(F271,valstybes53,0))*H271,\n\nAND(K271>=400,L271<>\"Yes\"),\nIF(AND(F271<>\"\",E271<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K271,dist_nuo,\"<=\"&K271)*H271, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D271,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC271,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC271)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC271))/$AG271,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC271,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC271)/$AJ271,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC271,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC271)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC271))/$AM271,0),0)","v":0},null,0]
[null,250,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N272<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K272>=50,K272<400,F272=E272),\n_xlfn.IFNA(VLOOKUP(F272,vietiniai_ikainiai,2,0)*H272, \"\"),\nAND(K272>=400,K272<=600,F272=E272,L272=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F272,vietiniai_ikainiai,3,0)*H272, \"\"),\n\nAND(K272>=50,K272<400,F272<>E272,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E272,valstybes53,0),MATCH(F272,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E272,valstybes53,0),MATCH(F272,valstybes53,0))*H272,\nAND(K272>=400,K272<=600,F272<>E272,L272=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E272,valstybes53,0),MATCH(F272,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E272,valstybes53,0),MATCH(F272,valstybes53,0))*H272,\n\nAND(K272>=400,L272<>\"Yes\"),\nIF(AND(F272<>\"\",E272<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K272,dist_nuo,\"<=\"&K272)*H272, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D272,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC272,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC272)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC272))/$AG272,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC272,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC272)/$AJ272,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC272,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC272)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC272))/$AM272,0),0)","v":0},null,0]
[null,251,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N273<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K273>=50,K273<400,F273=E273),\n_xlfn.IFNA(VLOOKUP(F273,vietiniai_ikainiai,2,0)*H273, \"\"),\nAND(K273>=400,K273<=600,F273=E273,L273=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F273,vietiniai_ikainiai,3,0)*H273, \"\"),\n\nAND(K273>=50,K273<400,F273<>E273,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E273,valstybes53,0),MATCH(F273,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E273,valstybes53,0),MATCH(F273,valstybes53,0))*H273,\nAND(K273>=400,K273<=600,F273<>E273,L273=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E273,valstybes53,0),MATCH(F273,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E273,valstybes53,0),MATCH(F273,valstybes53,0))*H273,\n\nAND(K273>=400,L273<>\"Yes\"),\nIF(AND(F273<>\"\",E273<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K273,dist_nuo,\"<=\"&K273)*H273, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D273,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC273,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC273)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC273))/$AG273,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC273,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC273)/$AJ273,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC273,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC273)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC273))/$AM273,0),0)","v":0},null,0]
[null,252,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N274<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K274>=50,K274<400,F274=E274),\n_xlfn.IFNA(VLOOKUP(F274,vietiniai_ikainiai,2,0)*H274, \"\"),\nAND(K274>=400,K274<=600,F274=E274,L274=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F274,vietiniai_ikainiai,3,0)*H274, \"\"),\n\nAND(K274>=50,K274<400,F274<>E274,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E274,valstybes53,0),MATCH(F274,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E274,valstybes53,0),MATCH(F274,valstybes53,0))*H274,\nAND(K274>=400,K274<=600,F274<>E274,L274=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E274,valstybes53,0),MATCH(F274,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E274,valstybes53,0),MATCH(F274,valstybes53,0))*H274,\n\nAND(K274>=400,L274<>\"Yes\"),\nIF(AND(F274<>\"\",E274<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K274,dist_nuo,\"<=\"&K274)*H274, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D274,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC274,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC274)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC274))/$AG274,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC274,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC274)/$AJ274,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC274,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC274)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC274))/$AM274,0),0)","v":0},null,0]
[null,253,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N275<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K275>=50,K275<400,F275=E275),\n_xlfn.IFNA(VLOOKUP(F275,vietiniai_ikainiai,2,0)*H275, \"\"),\nAND(K275>=400,K275<=600,F275=E275,L275=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F275,vietiniai_ikainiai,3,0)*H275, \"\"),\n\nAND(K275>=50,K275<400,F275<>E275,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E275,valstybes53,0),MATCH(F275,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E275,valstybes53,0),MATCH(F275,valstybes53,0))*H275,\nAND(K275>=400,K275<=600,F275<>E275,L275=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E275,valstybes53,0),MATCH(F275,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E275,valstybes53,0),MATCH(F275,valstybes53,0))*H275,\n\nAND(K275>=400,L275<>\"Yes\"),\nIF(AND(F275<>\"\",E275<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K275,dist_nuo,\"<=\"&K275)*H275, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D275,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC275,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC275)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC275))/$AG275,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC275,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC275)/$AJ275,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC275,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC275)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC275))/$AM275,0),0)","v":0},null,0]
[null,254,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N276<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K276>=50,K276<400,F276=E276),\n_xlfn.IFNA(VLOOKUP(F276,vietiniai_ikainiai,2,0)*H276, \"\"),\nAND(K276>=400,K276<=600,F276=E276,L276=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F276,vietiniai_ikainiai,3,0)*H276, \"\"),\n\nAND(K276>=50,K276<400,F276<>E276,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E276,valstybes53,0),MATCH(F276,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E276,valstybes53,0),MATCH(F276,valstybes53,0))*H276,\nAND(K276>=400,K276<=600,F276<>E276,L276=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E276,valstybes53,0),MATCH(F276,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E276,valstybes53,0),MATCH(F276,valstybes53,0))*H276,\n\nAND(K276>=400,L276<>\"Yes\"),\nIF(AND(F276<>\"\",E276<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K276,dist_nuo,\"<=\"&K276)*H276, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D276,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC276,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC276)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC276))/$AG276,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC276,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC276)/$AJ276,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC276,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC276)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC276))/$AM276,0),0)","v":0},null,0]
[null,255,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N277<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K277>=50,K277<400,F277=E277),\n_xlfn.IFNA(VLOOKUP(F277,vietiniai_ikainiai,2,0)*H277, \"\"),\nAND(K277>=400,K277<=600,F277=E277,L277=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F277,vietiniai_ikainiai,3,0)*H277, \"\"),\n\nAND(K277>=50,K277<400,F277<>E277,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E277,valstybes53,0),MATCH(F277,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E277,valstybes53,0),MATCH(F277,valstybes53,0))*H277,\nAND(K277>=400,K277<=600,F277<>E277,L277=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E277,valstybes53,0),MATCH(F277,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E277,valstybes53,0),MATCH(F277,valstybes53,0))*H277,\n\nAND(K277>=400,L277<>\"Yes\"),\nIF(AND(F277<>\"\",E277<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K277,dist_nuo,\"<=\"&K277)*H277, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D277,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC277,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC277)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC277))/$AG277,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC277,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC277)/$AJ277,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC277,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC277)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC277))/$AM277,0),0)","v":0},null,0]
[null,256,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N278<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K278>=50,K278<400,F278=E278),\n_xlfn.IFNA(VLOOKUP(F278,vietiniai_ikainiai,2,0)*H278, \"\"),\nAND(K278>=400,K278<=600,F278=E278,L278=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F278,vietiniai_ikainiai,3,0)*H278, \"\"),\n\nAND(K278>=50,K278<400,F278<>E278,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E278,valstybes53,0),MATCH(F278,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E278,valstybes53,0),MATCH(F278,valstybes53,0))*H278,\nAND(K278>=400,K278<=600,F278<>E278,L278=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E278,valstybes53,0),MATCH(F278,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E278,valstybes53,0),MATCH(F278,valstybes53,0))*H278,\n\nAND(K278>=400,L278<>\"Yes\"),\nIF(AND(F278<>\"\",E278<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K278,dist_nuo,\"<=\"&K278)*H278, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D278,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC278,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC278)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC278))/$AG278,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC278,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC278)/$AJ278,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC278,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC278)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC278))/$AM278,0),0)","v":0},null,0]
[null,257,null,null,null,null,null,null,{"$f":"IF(J279<>\"Yes\",_xlfn.IFNA(VLOOKUP(F279,saliu_ikainiai,3,0)*H279*G279,\"\"),\"\")","v":""},null,null,null,{"$f":"IF(N279<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K279>=50,K279<400,F279=E279),\n_xlfn.IFNA(VLOOKUP(F279,vietiniai_ikainiai,2,0)*H279, \"\"),\nAND(K279>=400,K279<=600,F279=E279,L279=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F279,vietiniai_ikainiai,3,0)*H279, \"\"),\n\nAND(K279>=50,K279<400,F279<>E279,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E279,valstybes53,0),MATCH(F279,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E279,valstybes53,0),MATCH(F279,valstybes53,0))*H279,\nAND(K279>=400,K279<=600,F279<>E279,L279=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E279,valstybes53,0),MATCH(F279,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E279,valstybes53,0),MATCH(F279,valstybes53,0))*H279,\n\nAND(K279>=400,L279<>\"Yes\"),\nIF(AND(F279<>\"\",E279<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K279,dist_nuo,\"<=\"&K279)*H279, \"\")\n),\"\"\n),\"\")","v":""},null,{"$f":"IF(OR(_xlfn.IFNA(VLOOKUP(F279,saliu_ikainiai,4,0)*H279*(G279-1),\"\")<=0,P279=\"Yes\"),\"\",_xlfn.IFNA(VLOOKUP(F279,saliu_ikainiai,4,0)*H279*(G279-1),\"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(O279,M279,I279,R279,S279)<>0,SUM(O279,M279,I279,R279,S279), \"\")","v":""},null,{"$f":"+_xlfn.XLOOKUP(D279,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"},{"$f":"+CONCATENATE(C279,\" \",V279)","v":" BE 001"},{"$f":"IF(IF($G279>0,$G279-1,0)>0,IF($G279>0,($G279-1)*$H279,0),0)","v":0},{"$f":"IF(IF($G279>0,$G279,0)>0,IF($G279>0,$G279*$H279,0),0)","v":0},null,null,null,null,{"$f":"IF(LEFT(AC279,1)=\"W\",LEFT(AC279,6),\"\")","v":""},{"$f":"+RIGHT(AC279,6)","v":""},null,{"$f":"+SUMIFS(H:H,W:W,$AC279,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC279)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC279))/$AG279,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC279,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC279)/$AJ279,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC279,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC279)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC279))/$AM279,0),0)","v":0},null,{"$f":"+(AG279*AH279)+(AK279*AJ279)+(AN279*AM279)","v":0}]
[null,258,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N280<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K280>=50,K280<400,F280=E280),\n_xlfn.IFNA(VLOOKUP(F280,vietiniai_ikainiai,2,0)*H280, \"\"),\nAND(K280>=400,K280<=600,F280=E280,L280=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F280,vietiniai_ikainiai,3,0)*H280, \"\"),\n\nAND(K280>=50,K280<400,F280<>E280,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E280,valstybes53,0),MATCH(F280,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E280,valstybes53,0),MATCH(F280,valstybes53,0))*H280,\nAND(K280>=400,K280<=600,F280<>E280,L280=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E280,valstybes53,0),MATCH(F280,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E280,valstybes53,0),MATCH(F280,valstybes53,0))*H280,\n\nAND(K280>=400,L280<>\"Yes\"),\nIF(AND(F280<>\"\",E280<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K280,dist_nuo,\"<=\"&K280)*H280, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D280,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC280,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC280)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC280))/$AG280,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC280,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC280)/$AJ280,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC280,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC280)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC280))/$AM280,0),0)","v":0},null,0]
[null,259,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N281<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K281>=50,K281<400,F281=E281),\n_xlfn.IFNA(VLOOKUP(F281,vietiniai_ikainiai,2,0)*H281, \"\"),\nAND(K281>=400,K281<=600,F281=E281,L281=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F281,vietiniai_ikainiai,3,0)*H281, \"\"),\n\nAND(K281>=50,K281<400,F281<>E281,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E281,valstybes53,0),MATCH(F281,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E281,valstybes53,0),MATCH(F281,valstybes53,0))*H281,\nAND(K281>=400,K281<=600,F281<>E281,L281=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E281,valstybes53,0),MATCH(F281,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E281,valstybes53,0),MATCH(F281,valstybes53,0))*H281,\n\nAND(K281>=400,L281<>\"Yes\"),\nIF(AND(F281<>\"\",E281<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K281,dist_nuo,\"<=\"&K281)*H281, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D281,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC281,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC281)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC281))/$AG281,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC281,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC281)/$AJ281,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC281,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC281)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC281))/$AM281,0),0)","v":0},null,0]
[null,260,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N282<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K282>=50,K282<400,F282=E282),\n_xlfn.IFNA(VLOOKUP(F282,vietiniai_ikainiai,2,0)*H282, \"\"),\nAND(K282>=400,K282<=600,F282=E282,L282=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F282,vietiniai_ikainiai,3,0)*H282, \"\"),\n\nAND(K282>=50,K282<400,F282<>E282,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E282,valstybes53,0),MATCH(F282,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E282,valstybes53,0),MATCH(F282,valstybes53,0))*H282,\nAND(K282>=400,K282<=600,F282<>E282,L282=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E282,valstybes53,0),MATCH(F282,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E282,valstybes53,0),MATCH(F282,valstybes53,0))*H282,\n\nAND(K282>=400,L282<>\"Yes\"),\nIF(AND(F282<>\"\",E282<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K282,dist_nuo,\"<=\"&K282)*H282, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D282,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC282,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC282)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC282))/$AG282,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC282,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC282)/$AJ282,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC282,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC282)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC282))/$AM282,0),0)","v":0},null,0]
[null,261,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N283<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K283>=50,K283<400,F283=E283),\n_xlfn.IFNA(VLOOKUP(F283,vietiniai_ikainiai,2,0)*H283, \"\"),\nAND(K283>=400,K283<=600,F283=E283,L283=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F283,vietiniai_ikainiai,3,0)*H283, \"\"),\n\nAND(K283>=50,K283<400,F283<>E283,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E283,valstybes53,0),MATCH(F283,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E283,valstybes53,0),MATCH(F283,valstybes53,0))*H283,\nAND(K283>=400,K283<=600,F283<>E283,L283=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E283,valstybes53,0),MATCH(F283,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E283,valstybes53,0),MATCH(F283,valstybes53,0))*H283,\n\nAND(K283>=400,L283<>\"Yes\"),\nIF(AND(F283<>\"\",E283<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K283,dist_nuo,\"<=\"&K283)*H283, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D283,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC283,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC283)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC283))/$AG283,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC283,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC283)/$AJ283,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC283,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC283)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC283))/$AM283,0),0)","v":0},null,0]
[null,262,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N284<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K284>=50,K284<400,F284=E284),\n_xlfn.IFNA(VLOOKUP(F284,vietiniai_ikainiai,2,0)*H284, \"\"),\nAND(K284>=400,K284<=600,F284=E284,L284=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F284,vietiniai_ikainiai,3,0)*H284, \"\"),\n\nAND(K284>=50,K284<400,F284<>E284,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E284,valstybes53,0),MATCH(F284,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E284,valstybes53,0),MATCH(F284,valstybes53,0))*H284,\nAND(K284>=400,K284<=600,F284<>E284,L284=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E284,valstybes53,0),MATCH(F284,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E284,valstybes53,0),MATCH(F284,valstybes53,0))*H284,\n\nAND(K284>=400,L284<>\"Yes\"),\nIF(AND(F284<>\"\",E284<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K284,dist_nuo,\"<=\"&K284)*H284, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D284,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC284,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC284)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC284))/$AG284,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC284,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC284)/$AJ284,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC284,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC284)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC284))/$AM284,0),0)","v":0},null,0]
[null,263,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N285<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K285>=50,K285<400,F285=E285),\n_xlfn.IFNA(VLOOKUP(F285,vietiniai_ikainiai,2,0)*H285, \"\"),\nAND(K285>=400,K285<=600,F285=E285,L285=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F285,vietiniai_ikainiai,3,0)*H285, \"\"),\n\nAND(K285>=50,K285<400,F285<>E285,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E285,valstybes53,0),MATCH(F285,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E285,valstybes53,0),MATCH(F285,valstybes53,0))*H285,\nAND(K285>=400,K285<=600,F285<>E285,L285=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E285,valstybes53,0),MATCH(F285,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E285,valstybes53,0),MATCH(F285,valstybes53,0))*H285,\n\nAND(K285>=400,L285<>\"Yes\"),\nIF(AND(F285<>\"\",E285<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K285,dist_nuo,\"<=\"&K285)*H285, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D285,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC285,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC285)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC285))/$AG285,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC285,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC285)/$AJ285,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC285,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC285)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC285))/$AM285,0),0)","v":0},null,0]
[null,264,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N286<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K286>=50,K286<400,F286=E286),\n_xlfn.IFNA(VLOOKUP(F286,vietiniai_ikainiai,2,0)*H286, \"\"),\nAND(K286>=400,K286<=600,F286=E286,L286=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F286,vietiniai_ikainiai,3,0)*H286, \"\"),\n\nAND(K286>=50,K286<400,F286<>E286,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E286,valstybes53,0),MATCH(F286,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E286,valstybes53,0),MATCH(F286,valstybes53,0))*H286,\nAND(K286>=400,K286<=600,F286<>E286,L286=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E286,valstybes53,0),MATCH(F286,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E286,valstybes53,0),MATCH(F286,valstybes53,0))*H286,\n\nAND(K286>=400,L286<>\"Yes\"),\nIF(AND(F286<>\"\",E286<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K286,dist_nuo,\"<=\"&K286)*H286, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D286,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC286,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC286)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC286))/$AG286,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC286,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC286)/$AJ286,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC286,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC286)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC286))/$AM286,0),0)","v":0},null,0]
[null,265,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N287<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K287>=50,K287<400,F287=E287),\n_xlfn.IFNA(VLOOKUP(F287,vietiniai_ikainiai,2,0)*H287, \"\"),\nAND(K287>=400,K287<=600,F287=E287,L287=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F287,vietiniai_ikainiai,3,0)*H287, \"\"),\n\nAND(K287>=50,K287<400,F287<>E287,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E287,valstybes53,0),MATCH(F287,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E287,valstybes53,0),MATCH(F287,valstybes53,0))*H287,\nAND(K287>=400,K287<=600,F287<>E287,L287=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E287,valstybes53,0),MATCH(F287,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E287,valstybes53,0),MATCH(F287,valstybes53,0))*H287,\n\nAND(K287>=400,L287<>\"Yes\"),\nIF(AND(F287<>\"\",E287<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K287,dist_nuo,\"<=\"&K287)*H287, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D287,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC287,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC287)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC287))/$AG287,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC287,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC287)/$AJ287,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC287,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC287)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC287))/$AM287,0),0)","v":0},null,0]
[null,266,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N288<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K288>=50,K288<400,F288=E288),\n_xlfn.IFNA(VLOOKUP(F288,vietiniai_ikainiai,2,0)*H288, \"\"),\nAND(K288>=400,K288<=600,F288=E288,L288=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F288,vietiniai_ikainiai,3,0)*H288, \"\"),\n\nAND(K288>=50,K288<400,F288<>E288,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E288,valstybes53,0),MATCH(F288,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E288,valstybes53,0),MATCH(F288,valstybes53,0))*H288,\nAND(K288>=400,K288<=600,F288<>E288,L288=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E288,valstybes53,0),MATCH(F288,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E288,valstybes53,0),MATCH(F288,valstybes53,0))*H288,\n\nAND(K288>=400,L288<>\"Yes\"),\nIF(AND(F288<>\"\",E288<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K288,dist_nuo,\"<=\"&K288)*H288, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D288,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC288,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC288)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC288))/$AG288,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC288,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC288)/$AJ288,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC288,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC288)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC288))/$AM288,0),0)","v":0},null,0]
[null,267,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N289<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K289>=50,K289<400,F289=E289),\n_xlfn.IFNA(VLOOKUP(F289,vietiniai_ikainiai,2,0)*H289, \"\"),\nAND(K289>=400,K289<=600,F289=E289,L289=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F289,vietiniai_ikainiai,3,0)*H289, \"\"),\n\nAND(K289>=50,K289<400,F289<>E289,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E289,valstybes53,0),MATCH(F289,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E289,valstybes53,0),MATCH(F289,valstybes53,0))*H289,\nAND(K289>=400,K289<=600,F289<>E289,L289=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E289,valstybes53,0),MATCH(F289,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E289,valstybes53,0),MATCH(F289,valstybes53,0))*H289,\n\nAND(K289>=400,L289<>\"Yes\"),\nIF(AND(F289<>\"\",E289<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K289,dist_nuo,\"<=\"&K289)*H289, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D289,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC289,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC289)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC289))/$AG289,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC289,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC289)/$AJ289,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC289,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC289)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC289))/$AM289,0),0)","v":0},null,0]
[null,268,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N290<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K290>=50,K290<400,F290=E290),\n_xlfn.IFNA(VLOOKUP(F290,vietiniai_ikainiai,2,0)*H290, \"\"),\nAND(K290>=400,K290<=600,F290=E290,L290=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F290,vietiniai_ikainiai,3,0)*H290, \"\"),\n\nAND(K290>=50,K290<400,F290<>E290,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E290,valstybes53,0),MATCH(F290,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E290,valstybes53,0),MATCH(F290,valstybes53,0))*H290,\nAND(K290>=400,K290<=600,F290<>E290,L290=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E290,valstybes53,0),MATCH(F290,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E290,valstybes53,0),MATCH(F290,valstybes53,0))*H290,\n\nAND(K290>=400,L290<>\"Yes\"),\nIF(AND(F290<>\"\",E290<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K290,dist_nuo,\"<=\"&K290)*H290, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D290,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC290,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC290)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC290))/$AG290,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC290,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC290)/$AJ290,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC290,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC290)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC290))/$AM290,0),0)","v":0},null,0]
[null,269,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N291<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K291>=50,K291<400,F291=E291),\n_xlfn.IFNA(VLOOKUP(F291,vietiniai_ikainiai,2,0)*H291, \"\"),\nAND(K291>=400,K291<=600,F291=E291,L291=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F291,vietiniai_ikainiai,3,0)*H291, \"\"),\n\nAND(K291>=50,K291<400,F291<>E291,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E291,valstybes53,0),MATCH(F291,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E291,valstybes53,0),MATCH(F291,valstybes53,0))*H291,\nAND(K291>=400,K291<=600,F291<>E291,L291=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E291,valstybes53,0),MATCH(F291,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E291,valstybes53,0),MATCH(F291,valstybes53,0))*H291,\n\nAND(K291>=400,L291<>\"Yes\"),\nIF(AND(F291<>\"\",E291<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K291,dist_nuo,\"<=\"&K291)*H291, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D291,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC291,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC291)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC291))/$AG291,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC291,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC291)/$AJ291,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC291,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC291)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC291))/$AM291,0),0)","v":0},null,0]
[null,270,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N292<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K292>=50,K292<400,F292=E292),\n_xlfn.IFNA(VLOOKUP(F292,vietiniai_ikainiai,2,0)*H292, \"\"),\nAND(K292>=400,K292<=600,F292=E292,L292=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F292,vietiniai_ikainiai,3,0)*H292, \"\"),\n\nAND(K292>=50,K292<400,F292<>E292,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E292,valstybes53,0),MATCH(F292,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E292,valstybes53,0),MATCH(F292,valstybes53,0))*H292,\nAND(K292>=400,K292<=600,F292<>E292,L292=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E292,valstybes53,0),MATCH(F292,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E292,valstybes53,0),MATCH(F292,valstybes53,0))*H292,\n\nAND(K292>=400,L292<>\"Yes\"),\nIF(AND(F292<>\"\",E292<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K292,dist_nuo,\"<=\"&K292)*H292, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D292,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC292,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC292)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC292))/$AG292,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC292,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC292)/$AJ292,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC292,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC292)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC292))/$AM292,0),0)","v":0},null,0]
[null,271,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N293<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K293>=50,K293<400,F293=E293),\n_xlfn.IFNA(VLOOKUP(F293,vietiniai_ikainiai,2,0)*H293, \"\"),\nAND(K293>=400,K293<=600,F293=E293,L293=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F293,vietiniai_ikainiai,3,0)*H293, \"\"),\n\nAND(K293>=50,K293<400,F293<>E293,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E293,valstybes53,0),MATCH(F293,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E293,valstybes53,0),MATCH(F293,valstybes53,0))*H293,\nAND(K293>=400,K293<=600,F293<>E293,L293=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E293,valstybes53,0),MATCH(F293,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E293,valstybes53,0),MATCH(F293,valstybes53,0))*H293,\n\nAND(K293>=400,L293<>\"Yes\"),\nIF(AND(F293<>\"\",E293<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K293,dist_nuo,\"<=\"&K293)*H293, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D293,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC293,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC293)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC293))/$AG293,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC293,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC293)/$AJ293,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC293,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC293)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC293))/$AM293,0),0)","v":0},null,0]
[null,272,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N294<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K294>=50,K294<400,F294=E294),\n_xlfn.IFNA(VLOOKUP(F294,vietiniai_ikainiai,2,0)*H294, \"\"),\nAND(K294>=400,K294<=600,F294=E294,L294=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F294,vietiniai_ikainiai,3,0)*H294, \"\"),\n\nAND(K294>=50,K294<400,F294<>E294,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E294,valstybes53,0),MATCH(F294,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E294,valstybes53,0),MATCH(F294,valstybes53,0))*H294,\nAND(K294>=400,K294<=600,F294<>E294,L294=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E294,valstybes53,0),MATCH(F294,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E294,valstybes53,0),MATCH(F294,valstybes53,0))*H294,\n\nAND(K294>=400,L294<>\"Yes\"),\nIF(AND(F294<>\"\",E294<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K294,dist_nuo,\"<=\"&K294)*H294, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D294,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC294,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC294)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC294))/$AG294,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC294,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC294)/$AJ294,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC294,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC294)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC294))/$AM294,0),0)","v":0},null,0]
[null,273,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N295<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K295>=50,K295<400,F295=E295),\n_xlfn.IFNA(VLOOKUP(F295,vietiniai_ikainiai,2,0)*H295, \"\"),\nAND(K295>=400,K295<=600,F295=E295,L295=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F295,vietiniai_ikainiai,3,0)*H295, \"\"),\n\nAND(K295>=50,K295<400,F295<>E295,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E295,valstybes53,0),MATCH(F295,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E295,valstybes53,0),MATCH(F295,valstybes53,0))*H295,\nAND(K295>=400,K295<=600,F295<>E295,L295=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E295,valstybes53,0),MATCH(F295,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E295,valstybes53,0),MATCH(F295,valstybes53,0))*H295,\n\nAND(K295>=400,L295<>\"Yes\"),\nIF(AND(F295<>\"\",E295<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K295,dist_nuo,\"<=\"&K295)*H295, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D295,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC295,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC295)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC295))/$AG295,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC295,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC295)/$AJ295,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC295,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC295)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC295))/$AM295,0),0)","v":0},null,0]
[null,274,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N296<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K296>=50,K296<400,F296=E296),\n_xlfn.IFNA(VLOOKUP(F296,vietiniai_ikainiai,2,0)*H296, \"\"),\nAND(K296>=400,K296<=600,F296=E296,L296=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F296,vietiniai_ikainiai,3,0)*H296, \"\"),\n\nAND(K296>=50,K296<400,F296<>E296,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E296,valstybes53,0),MATCH(F296,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E296,valstybes53,0),MATCH(F296,valstybes53,0))*H296,\nAND(K296>=400,K296<=600,F296<>E296,L296=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E296,valstybes53,0),MATCH(F296,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E296,valstybes53,0),MATCH(F296,valstybes53,0))*H296,\n\nAND(K296>=400,L296<>\"Yes\"),\nIF(AND(F296<>\"\",E296<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K296,dist_nuo,\"<=\"&K296)*H296, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D296,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC296,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC296)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC296))/$AG296,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC296,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC296)/$AJ296,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC296,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC296)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC296))/$AM296,0),0)","v":0},null,0]
[null,275,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N297<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K297>=50,K297<400,F297=E297),\n_xlfn.IFNA(VLOOKUP(F297,vietiniai_ikainiai,2,0)*H297, \"\"),\nAND(K297>=400,K297<=600,F297=E297,L297=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F297,vietiniai_ikainiai,3,0)*H297, \"\"),\n\nAND(K297>=50,K297<400,F297<>E297,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E297,valstybes53,0),MATCH(F297,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E297,valstybes53,0),MATCH(F297,valstybes53,0))*H297,\nAND(K297>=400,K297<=600,F297<>E297,L297=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E297,valstybes53,0),MATCH(F297,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E297,valstybes53,0),MATCH(F297,valstybes53,0))*H297,\n\nAND(K297>=400,L297<>\"Yes\"),\nIF(AND(F297<>\"\",E297<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K297,dist_nuo,\"<=\"&K297)*H297, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D297,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC297,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC297)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC297))/$AG297,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC297,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC297)/$AJ297,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC297,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC297)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC297))/$AM297,0),0)","v":0},null,0]
[null,276,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N298<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K298>=50,K298<400,F298=E298),\n_xlfn.IFNA(VLOOKUP(F298,vietiniai_ikainiai,2,0)*H298, \"\"),\nAND(K298>=400,K298<=600,F298=E298,L298=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F298,vietiniai_ikainiai,3,0)*H298, \"\"),\n\nAND(K298>=50,K298<400,F298<>E298,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E298,valstybes53,0),MATCH(F298,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E298,valstybes53,0),MATCH(F298,valstybes53,0))*H298,\nAND(K298>=400,K298<=600,F298<>E298,L298=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E298,valstybes53,0),MATCH(F298,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E298,valstybes53,0),MATCH(F298,valstybes53,0))*H298,\n\nAND(K298>=400,L298<>\"Yes\"),\nIF(AND(F298<>\"\",E298<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K298,dist_nuo,\"<=\"&K298)*H298, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D298,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC298,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC298)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC298))/$AG298,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC298,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC298)/$AJ298,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC298,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC298)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC298))/$AM298,0),0)","v":0},null,0]
[null,277,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N299<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K299>=50,K299<400,F299=E299),\n_xlfn.IFNA(VLOOKUP(F299,vietiniai_ikainiai,2,0)*H299, \"\"),\nAND(K299>=400,K299<=600,F299=E299,L299=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F299,vietiniai_ikainiai,3,0)*H299, \"\"),\n\nAND(K299>=50,K299<400,F299<>E299,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E299,valstybes53,0),MATCH(F299,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E299,valstybes53,0),MATCH(F299,valstybes53,0))*H299,\nAND(K299>=400,K299<=600,F299<>E299,L299=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E299,valstybes53,0),MATCH(F299,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E299,valstybes53,0),MATCH(F299,valstybes53,0))*H299,\n\nAND(K299>=400,L299<>\"Yes\"),\nIF(AND(F299<>\"\",E299<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K299,dist_nuo,\"<=\"&K299)*H299, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D299,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC299,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC299)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC299))/$AG299,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC299,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC299)/$AJ299,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC299,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC299)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC299))/$AM299,0),0)","v":0},null,0]
[null,278,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N300<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K300>=50,K300<400,F300=E300),\n_xlfn.IFNA(VLOOKUP(F300,vietiniai_ikainiai,2,0)*H300, \"\"),\nAND(K300>=400,K300<=600,F300=E300,L300=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F300,vietiniai_ikainiai,3,0)*H300, \"\"),\n\nAND(K300>=50,K300<400,F300<>E300,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E300,valstybes53,0),MATCH(F300,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E300,valstybes53,0),MATCH(F300,valstybes53,0))*H300,\nAND(K300>=400,K300<=600,F300<>E300,L300=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E300,valstybes53,0),MATCH(F300,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E300,valstybes53,0),MATCH(F300,valstybes53,0))*H300,\n\nAND(K300>=400,L300<>\"Yes\"),\nIF(AND(F300<>\"\",E300<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K300,dist_nuo,\"<=\"&K300)*H300, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D300,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC300,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC300)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC300))/$AG300,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC300,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC300)/$AJ300,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC300,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC300)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC300))/$AM300,0),0)","v":0},null,0]
[null,279,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N301<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K301>=50,K301<400,F301=E301),\n_xlfn.IFNA(VLOOKUP(F301,vietiniai_ikainiai,2,0)*H301, \"\"),\nAND(K301>=400,K301<=600,F301=E301,L301=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F301,vietiniai_ikainiai,3,0)*H301, \"\"),\n\nAND(K301>=50,K301<400,F301<>E301,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E301,valstybes53,0),MATCH(F301,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E301,valstybes53,0),MATCH(F301,valstybes53,0))*H301,\nAND(K301>=400,K301<=600,F301<>E301,L301=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E301,valstybes53,0),MATCH(F301,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E301,valstybes53,0),MATCH(F301,valstybes53,0))*H301,\n\nAND(K301>=400,L301<>\"Yes\"),\nIF(AND(F301<>\"\",E301<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K301,dist_nuo,\"<=\"&K301)*H301, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D301,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC301,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC301)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC301))/$AG301,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC301,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC301)/$AJ301,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC301,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC301)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC301))/$AM301,0),0)","v":0},null,0]
[null,280,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N302<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K302>=50,K302<400,F302=E302),\n_xlfn.IFNA(VLOOKUP(F302,vietiniai_ikainiai,2,0)*H302, \"\"),\nAND(K302>=400,K302<=600,F302=E302,L302=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F302,vietiniai_ikainiai,3,0)*H302, \"\"),\n\nAND(K302>=50,K302<400,F302<>E302,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E302,valstybes53,0),MATCH(F302,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E302,valstybes53,0),MATCH(F302,valstybes53,0))*H302,\nAND(K302>=400,K302<=600,F302<>E302,L302=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E302,valstybes53,0),MATCH(F302,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E302,valstybes53,0),MATCH(F302,valstybes53,0))*H302,\n\nAND(K302>=400,L302<>\"Yes\"),\nIF(AND(F302<>\"\",E302<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K302,dist_nuo,\"<=\"&K302)*H302, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D302,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC302,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC302)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC302))/$AG302,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC302,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC302)/$AJ302,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC302,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC302)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC302))/$AM302,0),0)","v":0},null,0]
[null,281,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N303<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K303>=50,K303<400,F303=E303),\n_xlfn.IFNA(VLOOKUP(F303,vietiniai_ikainiai,2,0)*H303, \"\"),\nAND(K303>=400,K303<=600,F303=E303,L303=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F303,vietiniai_ikainiai,3,0)*H303, \"\"),\n\nAND(K303>=50,K303<400,F303<>E303,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E303,valstybes53,0),MATCH(F303,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E303,valstybes53,0),MATCH(F303,valstybes53,0))*H303,\nAND(K303>=400,K303<=600,F303<>E303,L303=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E303,valstybes53,0),MATCH(F303,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E303,valstybes53,0),MATCH(F303,valstybes53,0))*H303,\n\nAND(K303>=400,L303<>\"Yes\"),\nIF(AND(F303<>\"\",E303<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K303,dist_nuo,\"<=\"&K303)*H303, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D303,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC303,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC303)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC303))/$AG303,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC303,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC303)/$AJ303,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC303,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC303)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC303))/$AM303,0),0)","v":0},null,0]
[null,282,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N304<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K304>=50,K304<400,F304=E304),\n_xlfn.IFNA(VLOOKUP(F304,vietiniai_ikainiai,2,0)*H304, \"\"),\nAND(K304>=400,K304<=600,F304=E304,L304=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F304,vietiniai_ikainiai,3,0)*H304, \"\"),\n\nAND(K304>=50,K304<400,F304<>E304,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E304,valstybes53,0),MATCH(F304,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E304,valstybes53,0),MATCH(F304,valstybes53,0))*H304,\nAND(K304>=400,K304<=600,F304<>E304,L304=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E304,valstybes53,0),MATCH(F304,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E304,valstybes53,0),MATCH(F304,valstybes53,0))*H304,\n\nAND(K304>=400,L304<>\"Yes\"),\nIF(AND(F304<>\"\",E304<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K304,dist_nuo,\"<=\"&K304)*H304, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D304,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC304,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC304)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC304))/$AG304,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC304,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC304)/$AJ304,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC304,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC304)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC304))/$AM304,0),0)","v":0},null,0]
[null,283,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N305<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K305>=50,K305<400,F305=E305),\n_xlfn.IFNA(VLOOKUP(F305,vietiniai_ikainiai,2,0)*H305, \"\"),\nAND(K305>=400,K305<=600,F305=E305,L305=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F305,vietiniai_ikainiai,3,0)*H305, \"\"),\n\nAND(K305>=50,K305<400,F305<>E305,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E305,valstybes53,0),MATCH(F305,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E305,valstybes53,0),MATCH(F305,valstybes53,0))*H305,\nAND(K305>=400,K305<=600,F305<>E305,L305=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E305,valstybes53,0),MATCH(F305,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E305,valstybes53,0),MATCH(F305,valstybes53,0))*H305,\n\nAND(K305>=400,L305<>\"Yes\"),\nIF(AND(F305<>\"\",E305<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K305,dist_nuo,\"<=\"&K305)*H305, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D305,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC305,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC305)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC305))/$AG305,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC305,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC305)/$AJ305,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC305,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC305)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC305))/$AM305,0),0)","v":0},null,0]
[null,284,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N306<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K306>=50,K306<400,F306=E306),\n_xlfn.IFNA(VLOOKUP(F306,vietiniai_ikainiai,2,0)*H306, \"\"),\nAND(K306>=400,K306<=600,F306=E306,L306=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F306,vietiniai_ikainiai,3,0)*H306, \"\"),\n\nAND(K306>=50,K306<400,F306<>E306,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E306,valstybes53,0),MATCH(F306,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E306,valstybes53,0),MATCH(F306,valstybes53,0))*H306,\nAND(K306>=400,K306<=600,F306<>E306,L306=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E306,valstybes53,0),MATCH(F306,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E306,valstybes53,0),MATCH(F306,valstybes53,0))*H306,\n\nAND(K306>=400,L306<>\"Yes\"),\nIF(AND(F306<>\"\",E306<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K306,dist_nuo,\"<=\"&K306)*H306, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D306,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC306,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC306)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC306))/$AG306,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC306,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC306)/$AJ306,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC306,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC306)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC306))/$AM306,0),0)","v":0},null,0]
[null,285,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N307<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K307>=50,K307<400,F307=E307),\n_xlfn.IFNA(VLOOKUP(F307,vietiniai_ikainiai,2,0)*H307, \"\"),\nAND(K307>=400,K307<=600,F307=E307,L307=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F307,vietiniai_ikainiai,3,0)*H307, \"\"),\n\nAND(K307>=50,K307<400,F307<>E307,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E307,valstybes53,0),MATCH(F307,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E307,valstybes53,0),MATCH(F307,valstybes53,0))*H307,\nAND(K307>=400,K307<=600,F307<>E307,L307=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E307,valstybes53,0),MATCH(F307,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E307,valstybes53,0),MATCH(F307,valstybes53,0))*H307,\n\nAND(K307>=400,L307<>\"Yes\"),\nIF(AND(F307<>\"\",E307<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K307,dist_nuo,\"<=\"&K307)*H307, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D307,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC307,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC307)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC307))/$AG307,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC307,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC307)/$AJ307,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC307,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC307)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC307))/$AM307,0),0)","v":0},null,0]
[null,286,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N308<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K308>=50,K308<400,F308=E308),\n_xlfn.IFNA(VLOOKUP(F308,vietiniai_ikainiai,2,0)*H308, \"\"),\nAND(K308>=400,K308<=600,F308=E308,L308=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F308,vietiniai_ikainiai,3,0)*H308, \"\"),\n\nAND(K308>=50,K308<400,F308<>E308,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E308,valstybes53,0),MATCH(F308,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E308,valstybes53,0),MATCH(F308,valstybes53,0))*H308,\nAND(K308>=400,K308<=600,F308<>E308,L308=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E308,valstybes53,0),MATCH(F308,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E308,valstybes53,0),MATCH(F308,valstybes53,0))*H308,\n\nAND(K308>=400,L308<>\"Yes\"),\nIF(AND(F308<>\"\",E308<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K308,dist_nuo,\"<=\"&K308)*H308, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D308,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC308,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC308)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC308))/$AG308,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC308,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC308)/$AJ308,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC308,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC308)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC308))/$AM308,0),0)","v":0},null,0]
[null,287,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N309<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K309>=50,K309<400,F309=E309),\n_xlfn.IFNA(VLOOKUP(F309,vietiniai_ikainiai,2,0)*H309, \"\"),\nAND(K309>=400,K309<=600,F309=E309,L309=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F309,vietiniai_ikainiai,3,0)*H309, \"\"),\n\nAND(K309>=50,K309<400,F309<>E309,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E309,valstybes53,0),MATCH(F309,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E309,valstybes53,0),MATCH(F309,valstybes53,0))*H309,\nAND(K309>=400,K309<=600,F309<>E309,L309=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E309,valstybes53,0),MATCH(F309,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E309,valstybes53,0),MATCH(F309,valstybes53,0))*H309,\n\nAND(K309>=400,L309<>\"Yes\"),\nIF(AND(F309<>\"\",E309<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K309,dist_nuo,\"<=\"&K309)*H309, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D309,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC309,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC309)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC309))/$AG309,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC309,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC309)/$AJ309,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC309,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC309)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC309))/$AM309,0),0)","v":0},null,0]
[null,288,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N310<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K310>=50,K310<400,F310=E310),\n_xlfn.IFNA(VLOOKUP(F310,vietiniai_ikainiai,2,0)*H310, \"\"),\nAND(K310>=400,K310<=600,F310=E310,L310=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F310,vietiniai_ikainiai,3,0)*H310, \"\"),\n\nAND(K310>=50,K310<400,F310<>E310,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E310,valstybes53,0),MATCH(F310,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E310,valstybes53,0),MATCH(F310,valstybes53,0))*H310,\nAND(K310>=400,K310<=600,F310<>E310,L310=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E310,valstybes53,0),MATCH(F310,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E310,valstybes53,0),MATCH(F310,valstybes53,0))*H310,\n\nAND(K310>=400,L310<>\"Yes\"),\nIF(AND(F310<>\"\",E310<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K310,dist_nuo,\"<=\"&K310)*H310, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D310,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC310,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC310)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC310))/$AG310,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC310,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC310)/$AJ310,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC310,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC310)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC310))/$AM310,0),0)","v":0},null,0]
[null,289,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N311<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K311>=50,K311<400,F311=E311),\n_xlfn.IFNA(VLOOKUP(F311,vietiniai_ikainiai,2,0)*H311, \"\"),\nAND(K311>=400,K311<=600,F311=E311,L311=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F311,vietiniai_ikainiai,3,0)*H311, \"\"),\n\nAND(K311>=50,K311<400,F311<>E311,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E311,valstybes53,0),MATCH(F311,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E311,valstybes53,0),MATCH(F311,valstybes53,0))*H311,\nAND(K311>=400,K311<=600,F311<>E311,L311=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E311,valstybes53,0),MATCH(F311,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E311,valstybes53,0),MATCH(F311,valstybes53,0))*H311,\n\nAND(K311>=400,L311<>\"Yes\"),\nIF(AND(F311<>\"\",E311<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K311,dist_nuo,\"<=\"&K311)*H311, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D311,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC311,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC311)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC311))/$AG311,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC311,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC311)/$AJ311,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC311,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC311)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC311))/$AM311,0),0)","v":0},null,0]
[null,290,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N312<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K312>=50,K312<400,F312=E312),\n_xlfn.IFNA(VLOOKUP(F312,vietiniai_ikainiai,2,0)*H312, \"\"),\nAND(K312>=400,K312<=600,F312=E312,L312=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F312,vietiniai_ikainiai,3,0)*H312, \"\"),\n\nAND(K312>=50,K312<400,F312<>E312,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E312,valstybes53,0),MATCH(F312,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E312,valstybes53,0),MATCH(F312,valstybes53,0))*H312,\nAND(K312>=400,K312<=600,F312<>E312,L312=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E312,valstybes53,0),MATCH(F312,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E312,valstybes53,0),MATCH(F312,valstybes53,0))*H312,\n\nAND(K312>=400,L312<>\"Yes\"),\nIF(AND(F312<>\"\",E312<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K312,dist_nuo,\"<=\"&K312)*H312, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D312,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC312,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC312)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC312))/$AG312,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC312,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC312)/$AJ312,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC312,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC312)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC312))/$AM312,0),0)","v":0},null,0]
[null,291,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N313<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K313>=50,K313<400,F313=E313),\n_xlfn.IFNA(VLOOKUP(F313,vietiniai_ikainiai,2,0)*H313, \"\"),\nAND(K313>=400,K313<=600,F313=E313,L313=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F313,vietiniai_ikainiai,3,0)*H313, \"\"),\n\nAND(K313>=50,K313<400,F313<>E313,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E313,valstybes53,0),MATCH(F313,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E313,valstybes53,0),MATCH(F313,valstybes53,0))*H313,\nAND(K313>=400,K313<=600,F313<>E313,L313=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E313,valstybes53,0),MATCH(F313,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E313,valstybes53,0),MATCH(F313,valstybes53,0))*H313,\n\nAND(K313>=400,L313<>\"Yes\"),\nIF(AND(F313<>\"\",E313<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K313,dist_nuo,\"<=\"&K313)*H313, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D313,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC313,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC313)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC313))/$AG313,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC313,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC313)/$AJ313,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC313,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC313)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC313))/$AM313,0),0)","v":0},null,0]
[null,292,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N314<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K314>=50,K314<400,F314=E314),\n_xlfn.IFNA(VLOOKUP(F314,vietiniai_ikainiai,2,0)*H314, \"\"),\nAND(K314>=400,K314<=600,F314=E314,L314=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F314,vietiniai_ikainiai,3,0)*H314, \"\"),\n\nAND(K314>=50,K314<400,F314<>E314,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E314,valstybes53,0),MATCH(F314,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E314,valstybes53,0),MATCH(F314,valstybes53,0))*H314,\nAND(K314>=400,K314<=600,F314<>E314,L314=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E314,valstybes53,0),MATCH(F314,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E314,valstybes53,0),MATCH(F314,valstybes53,0))*H314,\n\nAND(K314>=400,L314<>\"Yes\"),\nIF(AND(F314<>\"\",E314<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K314,dist_nuo,\"<=\"&K314)*H314, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D314,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC314,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC314)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC314))/$AG314,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC314,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC314)/$AJ314,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC314,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC314)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC314))/$AM314,0),0)","v":0},null,0]
[null,293,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N315<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K315>=50,K315<400,F315=E315),\n_xlfn.IFNA(VLOOKUP(F315,vietiniai_ikainiai,2,0)*H315, \"\"),\nAND(K315>=400,K315<=600,F315=E315,L315=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F315,vietiniai_ikainiai,3,0)*H315, \"\"),\n\nAND(K315>=50,K315<400,F315<>E315,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E315,valstybes53,0),MATCH(F315,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E315,valstybes53,0),MATCH(F315,valstybes53,0))*H315,\nAND(K315>=400,K315<=600,F315<>E315,L315=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E315,valstybes53,0),MATCH(F315,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E315,valstybes53,0),MATCH(F315,valstybes53,0))*H315,\n\nAND(K315>=400,L315<>\"Yes\"),\nIF(AND(F315<>\"\",E315<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K315,dist_nuo,\"<=\"&K315)*H315, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D315,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC315,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC315)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC315))/$AG315,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC315,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC315)/$AJ315,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC315,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC315)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC315))/$AM315,0),0)","v":0},null,0]
[null,294,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N316<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K316>=50,K316<400,F316=E316),\n_xlfn.IFNA(VLOOKUP(F316,vietiniai_ikainiai,2,0)*H316, \"\"),\nAND(K316>=400,K316<=600,F316=E316,L316=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F316,vietiniai_ikainiai,3,0)*H316, \"\"),\n\nAND(K316>=50,K316<400,F316<>E316,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E316,valstybes53,0),MATCH(F316,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E316,valstybes53,0),MATCH(F316,valstybes53,0))*H316,\nAND(K316>=400,K316<=600,F316<>E316,L316=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E316,valstybes53,0),MATCH(F316,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E316,valstybes53,0),MATCH(F316,valstybes53,0))*H316,\n\nAND(K316>=400,L316<>\"Yes\"),\nIF(AND(F316<>\"\",E316<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K316,dist_nuo,\"<=\"&K316)*H316, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D316,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC316,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC316)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC316))/$AG316,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC316,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC316)/$AJ316,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC316,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC316)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC316))/$AM316,0),0)","v":0},null,0]
[null,295,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N317<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K317>=50,K317<400,F317=E317),\n_xlfn.IFNA(VLOOKUP(F317,vietiniai_ikainiai,2,0)*H317, \"\"),\nAND(K317>=400,K317<=600,F317=E317,L317=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F317,vietiniai_ikainiai,3,0)*H317, \"\"),\n\nAND(K317>=50,K317<400,F317<>E317,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E317,valstybes53,0),MATCH(F317,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E317,valstybes53,0),MATCH(F317,valstybes53,0))*H317,\nAND(K317>=400,K317<=600,F317<>E317,L317=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E317,valstybes53,0),MATCH(F317,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E317,valstybes53,0),MATCH(F317,valstybes53,0))*H317,\n\nAND(K317>=400,L317<>\"Yes\"),\nIF(AND(F317<>\"\",E317<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K317,dist_nuo,\"<=\"&K317)*H317, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D317,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC317,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC317)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC317))/$AG317,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC317,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC317)/$AJ317,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC317,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC317)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC317))/$AM317,0),0)","v":0},null,0]
[null,296,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N318<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K318>=50,K318<400,F318=E318),\n_xlfn.IFNA(VLOOKUP(F318,vietiniai_ikainiai,2,0)*H318, \"\"),\nAND(K318>=400,K318<=600,F318=E318,L318=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F318,vietiniai_ikainiai,3,0)*H318, \"\"),\n\nAND(K318>=50,K318<400,F318<>E318,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E318,valstybes53,0),MATCH(F318,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E318,valstybes53,0),MATCH(F318,valstybes53,0))*H318,\nAND(K318>=400,K318<=600,F318<>E318,L318=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E318,valstybes53,0),MATCH(F318,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E318,valstybes53,0),MATCH(F318,valstybes53,0))*H318,\n\nAND(K318>=400,L318<>\"Yes\"),\nIF(AND(F318<>\"\",E318<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K318,dist_nuo,\"<=\"&K318)*H318, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D318,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC318,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC318)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC318))/$AG318,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC318,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC318)/$AJ318,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC318,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC318)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC318))/$AM318,0),0)","v":0},null,0]
[null,297,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N319<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K319>=50,K319<400,F319=E319),\n_xlfn.IFNA(VLOOKUP(F319,vietiniai_ikainiai,2,0)*H319, \"\"),\nAND(K319>=400,K319<=600,F319=E319,L319=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F319,vietiniai_ikainiai,3,0)*H319, \"\"),\n\nAND(K319>=50,K319<400,F319<>E319,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E319,valstybes53,0),MATCH(F319,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E319,valstybes53,0),MATCH(F319,valstybes53,0))*H319,\nAND(K319>=400,K319<=600,F319<>E319,L319=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E319,valstybes53,0),MATCH(F319,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E319,valstybes53,0),MATCH(F319,valstybes53,0))*H319,\n\nAND(K319>=400,L319<>\"Yes\"),\nIF(AND(F319<>\"\",E319<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K319,dist_nuo,\"<=\"&K319)*H319, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D319,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC319,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC319)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC319))/$AG319,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC319,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC319)/$AJ319,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC319,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC319)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC319))/$AM319,0),0)","v":0},null,0]
[null,298,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N320<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K320>=50,K320<400,F320=E320),\n_xlfn.IFNA(VLOOKUP(F320,vietiniai_ikainiai,2,0)*H320, \"\"),\nAND(K320>=400,K320<=600,F320=E320,L320=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F320,vietiniai_ikainiai,3,0)*H320, \"\"),\n\nAND(K320>=50,K320<400,F320<>E320,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E320,valstybes53,0),MATCH(F320,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E320,valstybes53,0),MATCH(F320,valstybes53,0))*H320,\nAND(K320>=400,K320<=600,F320<>E320,L320=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E320,valstybes53,0),MATCH(F320,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E320,valstybes53,0),MATCH(F320,valstybes53,0))*H320,\n\nAND(K320>=400,L320<>\"Yes\"),\nIF(AND(F320<>\"\",E320<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K320,dist_nuo,\"<=\"&K320)*H320, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D320,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC320,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC320)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC320))/$AG320,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC320,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC320)/$AJ320,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC320,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC320)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC320))/$AM320,0),0)","v":0},null,0]
[null,299,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N321<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K321>=50,K321<400,F321=E321),\n_xlfn.IFNA(VLOOKUP(F321,vietiniai_ikainiai,2,0)*H321, \"\"),\nAND(K321>=400,K321<=600,F321=E321,L321=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F321,vietiniai_ikainiai,3,0)*H321, \"\"),\n\nAND(K321>=50,K321<400,F321<>E321,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E321,valstybes53,0),MATCH(F321,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E321,valstybes53,0),MATCH(F321,valstybes53,0))*H321,\nAND(K321>=400,K321<=600,F321<>E321,L321=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E321,valstybes53,0),MATCH(F321,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E321,valstybes53,0),MATCH(F321,valstybes53,0))*H321,\n\nAND(K321>=400,L321<>\"Yes\"),\nIF(AND(F321<>\"\",E321<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K321,dist_nuo,\"<=\"&K321)*H321, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D321,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC321,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC321)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC321))/$AG321,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC321,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC321)/$AJ321,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC321,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC321)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC321))/$AM321,0),0)","v":0},null,0]
[null,300,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N322<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K322>=50,K322<400,F322=E322),\n_xlfn.IFNA(VLOOKUP(F322,vietiniai_ikainiai,2,0)*H322, \"\"),\nAND(K322>=400,K322<=600,F322=E322,L322=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F322,vietiniai_ikainiai,3,0)*H322, \"\"),\n\nAND(K322>=50,K322<400,F322<>E322,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E322,valstybes53,0),MATCH(F322,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E322,valstybes53,0),MATCH(F322,valstybes53,0))*H322,\nAND(K322>=400,K322<=600,F322<>E322,L322=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E322,valstybes53,0),MATCH(F322,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E322,valstybes53,0),MATCH(F322,valstybes53,0))*H322,\n\nAND(K322>=400,L322<>\"Yes\"),\nIF(AND(F322<>\"\",E322<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K322,dist_nuo,\"<=\"&K322)*H322, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D322,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC322,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC322)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC322))/$AG322,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC322,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC322)/$AJ322,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC322,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC322)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC322))/$AM322,0),0)","v":0},null,0]
[null,301,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N323<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K323>=50,K323<400,F323=E323),\n_xlfn.IFNA(VLOOKUP(F323,vietiniai_ikainiai,2,0)*H323, \"\"),\nAND(K323>=400,K323<=600,F323=E323,L323=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F323,vietiniai_ikainiai,3,0)*H323, \"\"),\n\nAND(K323>=50,K323<400,F323<>E323,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E323,valstybes53,0),MATCH(F323,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E323,valstybes53,0),MATCH(F323,valstybes53,0))*H323,\nAND(K323>=400,K323<=600,F323<>E323,L323=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E323,valstybes53,0),MATCH(F323,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E323,valstybes53,0),MATCH(F323,valstybes53,0))*H323,\n\nAND(K323>=400,L323<>\"Yes\"),\nIF(AND(F323<>\"\",E323<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K323,dist_nuo,\"<=\"&K323)*H323, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D323,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC323,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC323)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC323))/$AG323,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC323,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC323)/$AJ323,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC323,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC323)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC323))/$AM323,0),0)","v":0},null,0]
[null,302,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N324<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K324>=50,K324<400,F324=E324),\n_xlfn.IFNA(VLOOKUP(F324,vietiniai_ikainiai,2,0)*H324, \"\"),\nAND(K324>=400,K324<=600,F324=E324,L324=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F324,vietiniai_ikainiai,3,0)*H324, \"\"),\n\nAND(K324>=50,K324<400,F324<>E324,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E324,valstybes53,0),MATCH(F324,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E324,valstybes53,0),MATCH(F324,valstybes53,0))*H324,\nAND(K324>=400,K324<=600,F324<>E324,L324=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E324,valstybes53,0),MATCH(F324,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E324,valstybes53,0),MATCH(F324,valstybes53,0))*H324,\n\nAND(K324>=400,L324<>\"Yes\"),\nIF(AND(F324<>\"\",E324<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K324,dist_nuo,\"<=\"&K324)*H324, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D324,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC324,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC324)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC324))/$AG324,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC324,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC324)/$AJ324,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC324,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC324)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC324))/$AM324,0),0)","v":0},null,0]
[null,303,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N325<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K325>=50,K325<400,F325=E325),\n_xlfn.IFNA(VLOOKUP(F325,vietiniai_ikainiai,2,0)*H325, \"\"),\nAND(K325>=400,K325<=600,F325=E325,L325=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F325,vietiniai_ikainiai,3,0)*H325, \"\"),\n\nAND(K325>=50,K325<400,F325<>E325,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E325,valstybes53,0),MATCH(F325,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E325,valstybes53,0),MATCH(F325,valstybes53,0))*H325,\nAND(K325>=400,K325<=600,F325<>E325,L325=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E325,valstybes53,0),MATCH(F325,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E325,valstybes53,0),MATCH(F325,valstybes53,0))*H325,\n\nAND(K325>=400,L325<>\"Yes\"),\nIF(AND(F325<>\"\",E325<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K325,dist_nuo,\"<=\"&K325)*H325, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D325,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC325,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC325)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC325))/$AG325,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC325,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC325)/$AJ325,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC325,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC325)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC325))/$AM325,0),0)","v":0},null,0]
[null,304,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N326<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K326>=50,K326<400,F326=E326),\n_xlfn.IFNA(VLOOKUP(F326,vietiniai_ikainiai,2,0)*H326, \"\"),\nAND(K326>=400,K326<=600,F326=E326,L326=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F326,vietiniai_ikainiai,3,0)*H326, \"\"),\n\nAND(K326>=50,K326<400,F326<>E326,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E326,valstybes53,0),MATCH(F326,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E326,valstybes53,0),MATCH(F326,valstybes53,0))*H326,\nAND(K326>=400,K326<=600,F326<>E326,L326=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E326,valstybes53,0),MATCH(F326,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E326,valstybes53,0),MATCH(F326,valstybes53,0))*H326,\n\nAND(K326>=400,L326<>\"Yes\"),\nIF(AND(F326<>\"\",E326<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K326,dist_nuo,\"<=\"&K326)*H326, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D326,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC326,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC326)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC326))/$AG326,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC326,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC326)/$AJ326,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC326,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC326)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC326))/$AM326,0),0)","v":0},null,0]
[null,305,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N327<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K327>=50,K327<400,F327=E327),\n_xlfn.IFNA(VLOOKUP(F327,vietiniai_ikainiai,2,0)*H327, \"\"),\nAND(K327>=400,K327<=600,F327=E327,L327=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F327,vietiniai_ikainiai,3,0)*H327, \"\"),\n\nAND(K327>=50,K327<400,F327<>E327,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E327,valstybes53,0),MATCH(F327,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E327,valstybes53,0),MATCH(F327,valstybes53,0))*H327,\nAND(K327>=400,K327<=600,F327<>E327,L327=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E327,valstybes53,0),MATCH(F327,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E327,valstybes53,0),MATCH(F327,valstybes53,0))*H327,\n\nAND(K327>=400,L327<>\"Yes\"),\nIF(AND(F327<>\"\",E327<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K327,dist_nuo,\"<=\"&K327)*H327, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D327,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC327,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC327)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC327))/$AG327,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC327,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC327)/$AJ327,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC327,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC327)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC327))/$AM327,0),0)","v":0},null,0]
[null,306,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N328<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K328>=50,K328<400,F328=E328),\n_xlfn.IFNA(VLOOKUP(F328,vietiniai_ikainiai,2,0)*H328, \"\"),\nAND(K328>=400,K328<=600,F328=E328,L328=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F328,vietiniai_ikainiai,3,0)*H328, \"\"),\n\nAND(K328>=50,K328<400,F328<>E328,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E328,valstybes53,0),MATCH(F328,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E328,valstybes53,0),MATCH(F328,valstybes53,0))*H328,\nAND(K328>=400,K328<=600,F328<>E328,L328=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E328,valstybes53,0),MATCH(F328,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E328,valstybes53,0),MATCH(F328,valstybes53,0))*H328,\n\nAND(K328>=400,L328<>\"Yes\"),\nIF(AND(F328<>\"\",E328<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K328,dist_nuo,\"<=\"&K328)*H328, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D328,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC328,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC328)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC328))/$AG328,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC328,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC328)/$AJ328,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC328,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC328)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC328))/$AM328,0),0)","v":0},null,0]
[null,307,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N329<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K329>=50,K329<400,F329=E329),\n_xlfn.IFNA(VLOOKUP(F329,vietiniai_ikainiai,2,0)*H329, \"\"),\nAND(K329>=400,K329<=600,F329=E329,L329=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F329,vietiniai_ikainiai,3,0)*H329, \"\"),\n\nAND(K329>=50,K329<400,F329<>E329,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E329,valstybes53,0),MATCH(F329,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E329,valstybes53,0),MATCH(F329,valstybes53,0))*H329,\nAND(K329>=400,K329<=600,F329<>E329,L329=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E329,valstybes53,0),MATCH(F329,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E329,valstybes53,0),MATCH(F329,valstybes53,0))*H329,\n\nAND(K329>=400,L329<>\"Yes\"),\nIF(AND(F329<>\"\",E329<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K329,dist_nuo,\"<=\"&K329)*H329, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D329,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC329,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC329)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC329))/$AG329,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC329,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC329)/$AJ329,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC329,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC329)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC329))/$AM329,0),0)","v":0},null,0]
[null,308,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N330<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K330>=50,K330<400,F330=E330),\n_xlfn.IFNA(VLOOKUP(F330,vietiniai_ikainiai,2,0)*H330, \"\"),\nAND(K330>=400,K330<=600,F330=E330,L330=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F330,vietiniai_ikainiai,3,0)*H330, \"\"),\n\nAND(K330>=50,K330<400,F330<>E330,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E330,valstybes53,0),MATCH(F330,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E330,valstybes53,0),MATCH(F330,valstybes53,0))*H330,\nAND(K330>=400,K330<=600,F330<>E330,L330=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E330,valstybes53,0),MATCH(F330,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E330,valstybes53,0),MATCH(F330,valstybes53,0))*H330,\n\nAND(K330>=400,L330<>\"Yes\"),\nIF(AND(F330<>\"\",E330<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K330,dist_nuo,\"<=\"&K330)*H330, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D330,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC330,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC330)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC330))/$AG330,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC330,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC330)/$AJ330,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC330,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC330)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC330))/$AM330,0),0)","v":0},null,0]
[null,309,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N331<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K331>=50,K331<400,F331=E331),\n_xlfn.IFNA(VLOOKUP(F331,vietiniai_ikainiai,2,0)*H331, \"\"),\nAND(K331>=400,K331<=600,F331=E331,L331=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F331,vietiniai_ikainiai,3,0)*H331, \"\"),\n\nAND(K331>=50,K331<400,F331<>E331,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E331,valstybes53,0),MATCH(F331,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E331,valstybes53,0),MATCH(F331,valstybes53,0))*H331,\nAND(K331>=400,K331<=600,F331<>E331,L331=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E331,valstybes53,0),MATCH(F331,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E331,valstybes53,0),MATCH(F331,valstybes53,0))*H331,\n\nAND(K331>=400,L331<>\"Yes\"),\nIF(AND(F331<>\"\",E331<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K331,dist_nuo,\"<=\"&K331)*H331, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D331,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC331,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC331)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC331))/$AG331,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC331,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC331)/$AJ331,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC331,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC331)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC331))/$AM331,0),0)","v":0},null,0]
[null,310,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N332<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K332>=50,K332<400,F332=E332),\n_xlfn.IFNA(VLOOKUP(F332,vietiniai_ikainiai,2,0)*H332, \"\"),\nAND(K332>=400,K332<=600,F332=E332,L332=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F332,vietiniai_ikainiai,3,0)*H332, \"\"),\n\nAND(K332>=50,K332<400,F332<>E332,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E332,valstybes53,0),MATCH(F332,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E332,valstybes53,0),MATCH(F332,valstybes53,0))*H332,\nAND(K332>=400,K332<=600,F332<>E332,L332=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E332,valstybes53,0),MATCH(F332,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E332,valstybes53,0),MATCH(F332,valstybes53,0))*H332,\n\nAND(K332>=400,L332<>\"Yes\"),\nIF(AND(F332<>\"\",E332<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K332,dist_nuo,\"<=\"&K332)*H332, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D332,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC332,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC332)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC332))/$AG332,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC332,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC332)/$AJ332,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC332,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC332)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC332))/$AM332,0),0)","v":0},null,0]
[null,311,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N333<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K333>=50,K333<400,F333=E333),\n_xlfn.IFNA(VLOOKUP(F333,vietiniai_ikainiai,2,0)*H333, \"\"),\nAND(K333>=400,K333<=600,F333=E333,L333=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F333,vietiniai_ikainiai,3,0)*H333, \"\"),\n\nAND(K333>=50,K333<400,F333<>E333,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E333,valstybes53,0),MATCH(F333,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E333,valstybes53,0),MATCH(F333,valstybes53,0))*H333,\nAND(K333>=400,K333<=600,F333<>E333,L333=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E333,valstybes53,0),MATCH(F333,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E333,valstybes53,0),MATCH(F333,valstybes53,0))*H333,\n\nAND(K333>=400,L333<>\"Yes\"),\nIF(AND(F333<>\"\",E333<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K333,dist_nuo,\"<=\"&K333)*H333, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D333,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC333,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC333)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC333))/$AG333,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC333,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC333)/$AJ333,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC333,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC333)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC333))/$AM333,0),0)","v":0},null,0]
[null,312,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N334<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K334>=50,K334<400,F334=E334),\n_xlfn.IFNA(VLOOKUP(F334,vietiniai_ikainiai,2,0)*H334, \"\"),\nAND(K334>=400,K334<=600,F334=E334,L334=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F334,vietiniai_ikainiai,3,0)*H334, \"\"),\n\nAND(K334>=50,K334<400,F334<>E334,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E334,valstybes53,0),MATCH(F334,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E334,valstybes53,0),MATCH(F334,valstybes53,0))*H334,\nAND(K334>=400,K334<=600,F334<>E334,L334=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E334,valstybes53,0),MATCH(F334,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E334,valstybes53,0),MATCH(F334,valstybes53,0))*H334,\n\nAND(K334>=400,L334<>\"Yes\"),\nIF(AND(F334<>\"\",E334<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K334,dist_nuo,\"<=\"&K334)*H334, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D334,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC334,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC334)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC334))/$AG334,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC334,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC334)/$AJ334,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC334,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC334)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC334))/$AM334,0),0)","v":0},null,0]
[null,313,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N335<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K335>=50,K335<400,F335=E335),\n_xlfn.IFNA(VLOOKUP(F335,vietiniai_ikainiai,2,0)*H335, \"\"),\nAND(K335>=400,K335<=600,F335=E335,L335=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F335,vietiniai_ikainiai,3,0)*H335, \"\"),\n\nAND(K335>=50,K335<400,F335<>E335,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E335,valstybes53,0),MATCH(F335,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E335,valstybes53,0),MATCH(F335,valstybes53,0))*H335,\nAND(K335>=400,K335<=600,F335<>E335,L335=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E335,valstybes53,0),MATCH(F335,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E335,valstybes53,0),MATCH(F335,valstybes53,0))*H335,\n\nAND(K335>=400,L335<>\"Yes\"),\nIF(AND(F335<>\"\",E335<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K335,dist_nuo,\"<=\"&K335)*H335, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D335,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC335,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC335)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC335))/$AG335,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC335,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC335)/$AJ335,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC335,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC335)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC335))/$AM335,0),0)","v":0},null,0]
[null,314,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N336<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K336>=50,K336<400,F336=E336),\n_xlfn.IFNA(VLOOKUP(F336,vietiniai_ikainiai,2,0)*H336, \"\"),\nAND(K336>=400,K336<=600,F336=E336,L336=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F336,vietiniai_ikainiai,3,0)*H336, \"\"),\n\nAND(K336>=50,K336<400,F336<>E336,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E336,valstybes53,0),MATCH(F336,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E336,valstybes53,0),MATCH(F336,valstybes53,0))*H336,\nAND(K336>=400,K336<=600,F336<>E336,L336=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E336,valstybes53,0),MATCH(F336,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E336,valstybes53,0),MATCH(F336,valstybes53,0))*H336,\n\nAND(K336>=400,L336<>\"Yes\"),\nIF(AND(F336<>\"\",E336<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K336,dist_nuo,\"<=\"&K336)*H336, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D336,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC336,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC336)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC336))/$AG336,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC336,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC336)/$AJ336,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC336,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC336)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC336))/$AM336,0),0)","v":0},null,0]
[null,315,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N337<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K337>=50,K337<400,F337=E337),\n_xlfn.IFNA(VLOOKUP(F337,vietiniai_ikainiai,2,0)*H337, \"\"),\nAND(K337>=400,K337<=600,F337=E337,L337=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F337,vietiniai_ikainiai,3,0)*H337, \"\"),\n\nAND(K337>=50,K337<400,F337<>E337,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E337,valstybes53,0),MATCH(F337,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E337,valstybes53,0),MATCH(F337,valstybes53,0))*H337,\nAND(K337>=400,K337<=600,F337<>E337,L337=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E337,valstybes53,0),MATCH(F337,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E337,valstybes53,0),MATCH(F337,valstybes53,0))*H337,\n\nAND(K337>=400,L337<>\"Yes\"),\nIF(AND(F337<>\"\",E337<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K337,dist_nuo,\"<=\"&K337)*H337, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D337,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC337,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC337)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC337))/$AG337,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC337,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC337)/$AJ337,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC337,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC337)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC337))/$AM337,0),0)","v":0},null,0]
[null,316,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N338<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K338>=50,K338<400,F338=E338),\n_xlfn.IFNA(VLOOKUP(F338,vietiniai_ikainiai,2,0)*H338, \"\"),\nAND(K338>=400,K338<=600,F338=E338,L338=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F338,vietiniai_ikainiai,3,0)*H338, \"\"),\n\nAND(K338>=50,K338<400,F338<>E338,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E338,valstybes53,0),MATCH(F338,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E338,valstybes53,0),MATCH(F338,valstybes53,0))*H338,\nAND(K338>=400,K338<=600,F338<>E338,L338=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E338,valstybes53,0),MATCH(F338,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E338,valstybes53,0),MATCH(F338,valstybes53,0))*H338,\n\nAND(K338>=400,L338<>\"Yes\"),\nIF(AND(F338<>\"\",E338<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K338,dist_nuo,\"<=\"&K338)*H338, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D338,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC338,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC338)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC338))/$AG338,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC338,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC338)/$AJ338,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC338,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC338)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC338))/$AM338,0),0)","v":0},null,0]
[null,317,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N339<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K339>=50,K339<400,F339=E339),\n_xlfn.IFNA(VLOOKUP(F339,vietiniai_ikainiai,2,0)*H339, \"\"),\nAND(K339>=400,K339<=600,F339=E339,L339=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F339,vietiniai_ikainiai,3,0)*H339, \"\"),\n\nAND(K339>=50,K339<400,F339<>E339,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E339,valstybes53,0),MATCH(F339,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E339,valstybes53,0),MATCH(F339,valstybes53,0))*H339,\nAND(K339>=400,K339<=600,F339<>E339,L339=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E339,valstybes53,0),MATCH(F339,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E339,valstybes53,0),MATCH(F339,valstybes53,0))*H339,\n\nAND(K339>=400,L339<>\"Yes\"),\nIF(AND(F339<>\"\",E339<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K339,dist_nuo,\"<=\"&K339)*H339, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D339,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC339,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC339)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC339))/$AG339,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC339,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC339)/$AJ339,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC339,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC339)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC339))/$AM339,0),0)","v":0},null,0]
[null,318,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N340<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K340>=50,K340<400,F340=E340),\n_xlfn.IFNA(VLOOKUP(F340,vietiniai_ikainiai,2,0)*H340, \"\"),\nAND(K340>=400,K340<=600,F340=E340,L340=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F340,vietiniai_ikainiai,3,0)*H340, \"\"),\n\nAND(K340>=50,K340<400,F340<>E340,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E340,valstybes53,0),MATCH(F340,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E340,valstybes53,0),MATCH(F340,valstybes53,0))*H340,\nAND(K340>=400,K340<=600,F340<>E340,L340=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E340,valstybes53,0),MATCH(F340,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E340,valstybes53,0),MATCH(F340,valstybes53,0))*H340,\n\nAND(K340>=400,L340<>\"Yes\"),\nIF(AND(F340<>\"\",E340<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K340,dist_nuo,\"<=\"&K340)*H340, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D340,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC340,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC340)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC340))/$AG340,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC340,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC340)/$AJ340,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC340,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC340)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC340))/$AM340,0),0)","v":0},null,0]
[null,319,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N341<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K341>=50,K341<400,F341=E341),\n_xlfn.IFNA(VLOOKUP(F341,vietiniai_ikainiai,2,0)*H341, \"\"),\nAND(K341>=400,K341<=600,F341=E341,L341=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F341,vietiniai_ikainiai,3,0)*H341, \"\"),\n\nAND(K341>=50,K341<400,F341<>E341,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E341,valstybes53,0),MATCH(F341,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E341,valstybes53,0),MATCH(F341,valstybes53,0))*H341,\nAND(K341>=400,K341<=600,F341<>E341,L341=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E341,valstybes53,0),MATCH(F341,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E341,valstybes53,0),MATCH(F341,valstybes53,0))*H341,\n\nAND(K341>=400,L341<>\"Yes\"),\nIF(AND(F341<>\"\",E341<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K341,dist_nuo,\"<=\"&K341)*H341, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D341,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC341,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC341)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC341))/$AG341,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC341,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC341)/$AJ341,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC341,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC341)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC341))/$AM341,0),0)","v":0},null,0]
[null,320,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N342<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K342>=50,K342<400,F342=E342),\n_xlfn.IFNA(VLOOKUP(F342,vietiniai_ikainiai,2,0)*H342, \"\"),\nAND(K342>=400,K342<=600,F342=E342,L342=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F342,vietiniai_ikainiai,3,0)*H342, \"\"),\n\nAND(K342>=50,K342<400,F342<>E342,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E342,valstybes53,0),MATCH(F342,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E342,valstybes53,0),MATCH(F342,valstybes53,0))*H342,\nAND(K342>=400,K342<=600,F342<>E342,L342=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E342,valstybes53,0),MATCH(F342,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E342,valstybes53,0),MATCH(F342,valstybes53,0))*H342,\n\nAND(K342>=400,L342<>\"Yes\"),\nIF(AND(F342<>\"\",E342<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K342,dist_nuo,\"<=\"&K342)*H342, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D342,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC342,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC342)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC342))/$AG342,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC342,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC342)/$AJ342,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC342,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC342)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC342))/$AM342,0),0)","v":0},null,0]
[null,321,null,null,null,null,null,null,{"$f":"IF(J343<>\"Yes\",_xlfn.IFNA(VLOOKUP(F343,saliu_ikainiai,3,0)*H343*G343,\"\"),\"\")","v":""},null,null,null,{"$f":"IF(N343<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K343>=50,K343<400,F343=E343),\n_xlfn.IFNA(VLOOKUP(F343,vietiniai_ikainiai,2,0)*H343, \"\"),\nAND(K343>=400,K343<=600,F343=E343,L343=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F343,vietiniai_ikainiai,3,0)*H343, \"\"),\n\nAND(K343>=50,K343<400,F343<>E343,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E343,valstybes53,0),MATCH(F343,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E343,valstybes53,0),MATCH(F343,valstybes53,0))*H343,\nAND(K343>=400,K343<=600,F343<>E343,L343=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E343,valstybes53,0),MATCH(F343,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E343,valstybes53,0),MATCH(F343,valstybes53,0))*H343,\n\nAND(K343>=400,L343<>\"Yes\"),\nIF(AND(F343<>\"\",E343<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K343,dist_nuo,\"<=\"&K343)*H343, \"\")\n),\"\"\n),\"\")","v":""},null,{"$f":"IF(OR(_xlfn.IFNA(VLOOKUP(F343,saliu_ikainiai,4,0)*H343*(G343-1),\"\")<=0,P343=\"Yes\"),\"\",_xlfn.IFNA(VLOOKUP(F343,saliu_ikainiai,4,0)*H343*(G343-1),\"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(O343,M343,I343,R343,S343)<>0,SUM(O343,M343,I343,R343,S343), \"\")","v":""},null,{"$f":"+_xlfn.XLOOKUP(D343,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"},{"$f":"+CONCATENATE(C343,\" \",V343)","v":" BE 001"},{"$f":"IF(IF($G343>0,$G343-1,0)>0,IF($G343>0,($G343-1)*$H343,0),0)","v":0},{"$f":"IF(IF($G343>0,$G343,0)>0,IF($G343>0,$G343*$H343,0),0)","v":0},null,null,null,null,{"$f":"IF(LEFT(AC343,1)=\"W\",LEFT(AC343,6),\"\")","v":""},{"$f":"+RIGHT(AC343,6)","v":""},null,{"$f":"+SUMIFS(H:H,W:W,$AC343,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC343)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC343))/$AG343,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC343,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC343)/$AJ343,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC343,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC343)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC343))/$AM343,0),0)","v":0},null,{"$f":"+(AG343*AH343)+(AK343*AJ343)+(AN343*AM343)","v":0}]
[null,322,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N344<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K344>=50,K344<400,F344=E344),\n_xlfn.IFNA(VLOOKUP(F344,vietiniai_ikainiai,2,0)*H344, \"\"),\nAND(K344>=400,K344<=600,F344=E344,L344=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F344,vietiniai_ikainiai,3,0)*H344, \"\"),\n\nAND(K344>=50,K344<400,F344<>E344,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E344,valstybes53,0),MATCH(F344,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E344,valstybes53,0),MATCH(F344,valstybes53,0))*H344,\nAND(K344>=400,K344<=600,F344<>E344,L344=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E344,valstybes53,0),MATCH(F344,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E344,valstybes53,0),MATCH(F344,valstybes53,0))*H344,\n\nAND(K344>=400,L344<>\"Yes\"),\nIF(AND(F344<>\"\",E344<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K344,dist_nuo,\"<=\"&K344)*H344, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D344,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC344,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC344)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC344))/$AG344,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC344,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC344)/$AJ344,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC344,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC344)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC344))/$AM344,0),0)","v":0},null,0]
[null,323,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N345<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K345>=50,K345<400,F345=E345),\n_xlfn.IFNA(VLOOKUP(F345,vietiniai_ikainiai,2,0)*H345, \"\"),\nAND(K345>=400,K345<=600,F345=E345,L345=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F345,vietiniai_ikainiai,3,0)*H345, \"\"),\n\nAND(K345>=50,K345<400,F345<>E345,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E345,valstybes53,0),MATCH(F345,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E345,valstybes53,0),MATCH(F345,valstybes53,0))*H345,\nAND(K345>=400,K345<=600,F345<>E345,L345=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E345,valstybes53,0),MATCH(F345,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E345,valstybes53,0),MATCH(F345,valstybes53,0))*H345,\n\nAND(K345>=400,L345<>\"Yes\"),\nIF(AND(F345<>\"\",E345<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K345,dist_nuo,\"<=\"&K345)*H345, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D345,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC345,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC345)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC345))/$AG345,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC345,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC345)/$AJ345,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC345,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC345)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC345))/$AM345,0),0)","v":0},null,0]
[null,324,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N346<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K346>=50,K346<400,F346=E346),\n_xlfn.IFNA(VLOOKUP(F346,vietiniai_ikainiai,2,0)*H346, \"\"),\nAND(K346>=400,K346<=600,F346=E346,L346=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F346,vietiniai_ikainiai,3,0)*H346, \"\"),\n\nAND(K346>=50,K346<400,F346<>E346,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E346,valstybes53,0),MATCH(F346,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E346,valstybes53,0),MATCH(F346,valstybes53,0))*H346,\nAND(K346>=400,K346<=600,F346<>E346,L346=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E346,valstybes53,0),MATCH(F346,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E346,valstybes53,0),MATCH(F346,valstybes53,0))*H346,\n\nAND(K346>=400,L346<>\"Yes\"),\nIF(AND(F346<>\"\",E346<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K346,dist_nuo,\"<=\"&K346)*H346, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D346,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC346,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC346)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC346))/$AG346,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC346,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC346)/$AJ346,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC346,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC346)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC346))/$AM346,0),0)","v":0},null,0]
[null,325,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N347<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K347>=50,K347<400,F347=E347),\n_xlfn.IFNA(VLOOKUP(F347,vietiniai_ikainiai,2,0)*H347, \"\"),\nAND(K347>=400,K347<=600,F347=E347,L347=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F347,vietiniai_ikainiai,3,0)*H347, \"\"),\n\nAND(K347>=50,K347<400,F347<>E347,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E347,valstybes53,0),MATCH(F347,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E347,valstybes53,0),MATCH(F347,valstybes53,0))*H347,\nAND(K347>=400,K347<=600,F347<>E347,L347=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E347,valstybes53,0),MATCH(F347,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E347,valstybes53,0),MATCH(F347,valstybes53,0))*H347,\n\nAND(K347>=400,L347<>\"Yes\"),\nIF(AND(F347<>\"\",E347<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K347,dist_nuo,\"<=\"&K347)*H347, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D347,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC347,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC347)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC347))/$AG347,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC347,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC347)/$AJ347,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC347,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC347)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC347))/$AM347,0),0)","v":0},null,0]
[null,326,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N348<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K348>=50,K348<400,F348=E348),\n_xlfn.IFNA(VLOOKUP(F348,vietiniai_ikainiai,2,0)*H348, \"\"),\nAND(K348>=400,K348<=600,F348=E348,L348=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F348,vietiniai_ikainiai,3,0)*H348, \"\"),\n\nAND(K348>=50,K348<400,F348<>E348,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E348,valstybes53,0),MATCH(F348,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E348,valstybes53,0),MATCH(F348,valstybes53,0))*H348,\nAND(K348>=400,K348<=600,F348<>E348,L348=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E348,valstybes53,0),MATCH(F348,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E348,valstybes53,0),MATCH(F348,valstybes53,0))*H348,\n\nAND(K348>=400,L348<>\"Yes\"),\nIF(AND(F348<>\"\",E348<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K348,dist_nuo,\"<=\"&K348)*H348, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D348,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC348,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC348)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC348))/$AG348,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC348,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC348)/$AJ348,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC348,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC348)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC348))/$AM348,0),0)","v":0},null,0]
[null,327,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N349<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K349>=50,K349<400,F349=E349),\n_xlfn.IFNA(VLOOKUP(F349,vietiniai_ikainiai,2,0)*H349, \"\"),\nAND(K349>=400,K349<=600,F349=E349,L349=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F349,vietiniai_ikainiai,3,0)*H349, \"\"),\n\nAND(K349>=50,K349<400,F349<>E349,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E349,valstybes53,0),MATCH(F349,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E349,valstybes53,0),MATCH(F349,valstybes53,0))*H349,\nAND(K349>=400,K349<=600,F349<>E349,L349=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E349,valstybes53,0),MATCH(F349,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E349,valstybes53,0),MATCH(F349,valstybes53,0))*H349,\n\nAND(K349>=400,L349<>\"Yes\"),\nIF(AND(F349<>\"\",E349<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K349,dist_nuo,\"<=\"&K349)*H349, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D349,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC349,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC349)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC349))/$AG349,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC349,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC349)/$AJ349,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC349,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC349)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC349))/$AM349,0),0)","v":0},null,0]
[null,328,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N350<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K350>=50,K350<400,F350=E350),\n_xlfn.IFNA(VLOOKUP(F350,vietiniai_ikainiai,2,0)*H350, \"\"),\nAND(K350>=400,K350<=600,F350=E350,L350=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F350,vietiniai_ikainiai,3,0)*H350, \"\"),\n\nAND(K350>=50,K350<400,F350<>E350,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E350,valstybes53,0),MATCH(F350,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E350,valstybes53,0),MATCH(F350,valstybes53,0))*H350,\nAND(K350>=400,K350<=600,F350<>E350,L350=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E350,valstybes53,0),MATCH(F350,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E350,valstybes53,0),MATCH(F350,valstybes53,0))*H350,\n\nAND(K350>=400,L350<>\"Yes\"),\nIF(AND(F350<>\"\",E350<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K350,dist_nuo,\"<=\"&K350)*H350, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D350,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC350,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC350)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC350))/$AG350,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC350,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC350)/$AJ350,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC350,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC350)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC350))/$AM350,0),0)","v":0},null,0]
[null,329,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N351<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K351>=50,K351<400,F351=E351),\n_xlfn.IFNA(VLOOKUP(F351,vietiniai_ikainiai,2,0)*H351, \"\"),\nAND(K351>=400,K351<=600,F351=E351,L351=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F351,vietiniai_ikainiai,3,0)*H351, \"\"),\n\nAND(K351>=50,K351<400,F351<>E351,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E351,valstybes53,0),MATCH(F351,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E351,valstybes53,0),MATCH(F351,valstybes53,0))*H351,\nAND(K351>=400,K351<=600,F351<>E351,L351=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E351,valstybes53,0),MATCH(F351,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E351,valstybes53,0),MATCH(F351,valstybes53,0))*H351,\n\nAND(K351>=400,L351<>\"Yes\"),\nIF(AND(F351<>\"\",E351<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K351,dist_nuo,\"<=\"&K351)*H351, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D351,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC351,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC351)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC351))/$AG351,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC351,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC351)/$AJ351,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC351,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC351)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC351))/$AM351,0),0)","v":0},null,0]
[null,330,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N352<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K352>=50,K352<400,F352=E352),\n_xlfn.IFNA(VLOOKUP(F352,vietiniai_ikainiai,2,0)*H352, \"\"),\nAND(K352>=400,K352<=600,F352=E352,L352=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F352,vietiniai_ikainiai,3,0)*H352, \"\"),\n\nAND(K352>=50,K352<400,F352<>E352,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E352,valstybes53,0),MATCH(F352,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E352,valstybes53,0),MATCH(F352,valstybes53,0))*H352,\nAND(K352>=400,K352<=600,F352<>E352,L352=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E352,valstybes53,0),MATCH(F352,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E352,valstybes53,0),MATCH(F352,valstybes53,0))*H352,\n\nAND(K352>=400,L352<>\"Yes\"),\nIF(AND(F352<>\"\",E352<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K352,dist_nuo,\"<=\"&K352)*H352, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D352,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC352,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC352)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC352))/$AG352,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC352,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC352)/$AJ352,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC352,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC352)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC352))/$AM352,0),0)","v":0},null,0]
[null,331,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N353<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K353>=50,K353<400,F353=E353),\n_xlfn.IFNA(VLOOKUP(F353,vietiniai_ikainiai,2,0)*H353, \"\"),\nAND(K353>=400,K353<=600,F353=E353,L353=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F353,vietiniai_ikainiai,3,0)*H353, \"\"),\n\nAND(K353>=50,K353<400,F353<>E353,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E353,valstybes53,0),MATCH(F353,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E353,valstybes53,0),MATCH(F353,valstybes53,0))*H353,\nAND(K353>=400,K353<=600,F353<>E353,L353=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E353,valstybes53,0),MATCH(F353,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E353,valstybes53,0),MATCH(F353,valstybes53,0))*H353,\n\nAND(K353>=400,L353<>\"Yes\"),\nIF(AND(F353<>\"\",E353<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K353,dist_nuo,\"<=\"&K353)*H353, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D353,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC353,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC353)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC353))/$AG353,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC353,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC353)/$AJ353,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC353,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC353)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC353))/$AM353,0),0)","v":0},null,0]
[null,332,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N354<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K354>=50,K354<400,F354=E354),\n_xlfn.IFNA(VLOOKUP(F354,vietiniai_ikainiai,2,0)*H354, \"\"),\nAND(K354>=400,K354<=600,F354=E354,L354=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F354,vietiniai_ikainiai,3,0)*H354, \"\"),\n\nAND(K354>=50,K354<400,F354<>E354,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E354,valstybes53,0),MATCH(F354,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E354,valstybes53,0),MATCH(F354,valstybes53,0))*H354,\nAND(K354>=400,K354<=600,F354<>E354,L354=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E354,valstybes53,0),MATCH(F354,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E354,valstybes53,0),MATCH(F354,valstybes53,0))*H354,\n\nAND(K354>=400,L354<>\"Yes\"),\nIF(AND(F354<>\"\",E354<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K354,dist_nuo,\"<=\"&K354)*H354, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D354,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC354,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC354)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC354))/$AG354,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC354,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC354)/$AJ354,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC354,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC354)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC354))/$AM354,0),0)","v":0},null,0]
[null,333,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N355<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K355>=50,K355<400,F355=E355),\n_xlfn.IFNA(VLOOKUP(F355,vietiniai_ikainiai,2,0)*H355, \"\"),\nAND(K355>=400,K355<=600,F355=E355,L355=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F355,vietiniai_ikainiai,3,0)*H355, \"\"),\n\nAND(K355>=50,K355<400,F355<>E355,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E355,valstybes53,0),MATCH(F355,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E355,valstybes53,0),MATCH(F355,valstybes53,0))*H355,\nAND(K355>=400,K355<=600,F355<>E355,L355=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E355,valstybes53,0),MATCH(F355,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E355,valstybes53,0),MATCH(F355,valstybes53,0))*H355,\n\nAND(K355>=400,L355<>\"Yes\"),\nIF(AND(F355<>\"\",E355<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K355,dist_nuo,\"<=\"&K355)*H355, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D355,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC355,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC355)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC355))/$AG355,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC355,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC355)/$AJ355,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC355,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC355)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC355))/$AM355,0),0)","v":0},null,0]
[null,334,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N356<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K356>=50,K356<400,F356=E356),\n_xlfn.IFNA(VLOOKUP(F356,vietiniai_ikainiai,2,0)*H356, \"\"),\nAND(K356>=400,K356<=600,F356=E356,L356=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F356,vietiniai_ikainiai,3,0)*H356, \"\"),\n\nAND(K356>=50,K356<400,F356<>E356,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E356,valstybes53,0),MATCH(F356,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E356,valstybes53,0),MATCH(F356,valstybes53,0))*H356,\nAND(K356>=400,K356<=600,F356<>E356,L356=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E356,valstybes53,0),MATCH(F356,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E356,valstybes53,0),MATCH(F356,valstybes53,0))*H356,\n\nAND(K356>=400,L356<>\"Yes\"),\nIF(AND(F356<>\"\",E356<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K356,dist_nuo,\"<=\"&K356)*H356, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D356,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC356,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC356)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC356))/$AG356,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC356,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC356)/$AJ356,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC356,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC356)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC356))/$AM356,0),0)","v":0},null,0]
[null,335,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N357<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K357>=50,K357<400,F357=E357),\n_xlfn.IFNA(VLOOKUP(F357,vietiniai_ikainiai,2,0)*H357, \"\"),\nAND(K357>=400,K357<=600,F357=E357,L357=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F357,vietiniai_ikainiai,3,0)*H357, \"\"),\n\nAND(K357>=50,K357<400,F357<>E357,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E357,valstybes53,0),MATCH(F357,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E357,valstybes53,0),MATCH(F357,valstybes53,0))*H357,\nAND(K357>=400,K357<=600,F357<>E357,L357=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E357,valstybes53,0),MATCH(F357,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E357,valstybes53,0),MATCH(F357,valstybes53,0))*H357,\n\nAND(K357>=400,L357<>\"Yes\"),\nIF(AND(F357<>\"\",E357<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K357,dist_nuo,\"<=\"&K357)*H357, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D357,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC357,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC357)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC357))/$AG357,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC357,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC357)/$AJ357,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC357,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC357)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC357))/$AM357,0),0)","v":0},null,0]
[null,336,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N358<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K358>=50,K358<400,F358=E358),\n_xlfn.IFNA(VLOOKUP(F358,vietiniai_ikainiai,2,0)*H358, \"\"),\nAND(K358>=400,K358<=600,F358=E358,L358=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F358,vietiniai_ikainiai,3,0)*H358, \"\"),\n\nAND(K358>=50,K358<400,F358<>E358,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E358,valstybes53,0),MATCH(F358,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E358,valstybes53,0),MATCH(F358,valstybes53,0))*H358,\nAND(K358>=400,K358<=600,F358<>E358,L358=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E358,valstybes53,0),MATCH(F358,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E358,valstybes53,0),MATCH(F358,valstybes53,0))*H358,\n\nAND(K358>=400,L358<>\"Yes\"),\nIF(AND(F358<>\"\",E358<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K358,dist_nuo,\"<=\"&K358)*H358, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D358,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC358,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC358)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC358))/$AG358,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC358,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC358)/$AJ358,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC358,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC358)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC358))/$AM358,0),0)","v":0},null,0]
[null,337,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N359<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K359>=50,K359<400,F359=E359),\n_xlfn.IFNA(VLOOKUP(F359,vietiniai_ikainiai,2,0)*H359, \"\"),\nAND(K359>=400,K359<=600,F359=E359,L359=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F359,vietiniai_ikainiai,3,0)*H359, \"\"),\n\nAND(K359>=50,K359<400,F359<>E359,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E359,valstybes53,0),MATCH(F359,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E359,valstybes53,0),MATCH(F359,valstybes53,0))*H359,\nAND(K359>=400,K359<=600,F359<>E359,L359=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E359,valstybes53,0),MATCH(F359,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E359,valstybes53,0),MATCH(F359,valstybes53,0))*H359,\n\nAND(K359>=400,L359<>\"Yes\"),\nIF(AND(F359<>\"\",E359<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K359,dist_nuo,\"<=\"&K359)*H359, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D359,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC359,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC359)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC359))/$AG359,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC359,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC359)/$AJ359,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC359,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC359)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC359))/$AM359,0),0)","v":0},null,0]
[null,338,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N360<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K360>=50,K360<400,F360=E360),\n_xlfn.IFNA(VLOOKUP(F360,vietiniai_ikainiai,2,0)*H360, \"\"),\nAND(K360>=400,K360<=600,F360=E360,L360=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F360,vietiniai_ikainiai,3,0)*H360, \"\"),\n\nAND(K360>=50,K360<400,F360<>E360,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E360,valstybes53,0),MATCH(F360,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E360,valstybes53,0),MATCH(F360,valstybes53,0))*H360,\nAND(K360>=400,K360<=600,F360<>E360,L360=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E360,valstybes53,0),MATCH(F360,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E360,valstybes53,0),MATCH(F360,valstybes53,0))*H360,\n\nAND(K360>=400,L360<>\"Yes\"),\nIF(AND(F360<>\"\",E360<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K360,dist_nuo,\"<=\"&K360)*H360, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D360,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC360,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC360)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC360))/$AG360,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC360,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC360)/$AJ360,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC360,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC360)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC360))/$AM360,0),0)","v":0},null,0]
[null,339,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N361<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K361>=50,K361<400,F361=E361),\n_xlfn.IFNA(VLOOKUP(F361,vietiniai_ikainiai,2,0)*H361, \"\"),\nAND(K361>=400,K361<=600,F361=E361,L361=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F361,vietiniai_ikainiai,3,0)*H361, \"\"),\n\nAND(K361>=50,K361<400,F361<>E361,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E361,valstybes53,0),MATCH(F361,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E361,valstybes53,0),MATCH(F361,valstybes53,0))*H361,\nAND(K361>=400,K361<=600,F361<>E361,L361=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E361,valstybes53,0),MATCH(F361,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E361,valstybes53,0),MATCH(F361,valstybes53,0))*H361,\n\nAND(K361>=400,L361<>\"Yes\"),\nIF(AND(F361<>\"\",E361<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K361,dist_nuo,\"<=\"&K361)*H361, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D361,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC361,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC361)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC361))/$AG361,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC361,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC361)/$AJ361,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC361,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC361)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC361))/$AM361,0),0)","v":0},null,0]
[null,340,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N362<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K362>=50,K362<400,F362=E362),\n_xlfn.IFNA(VLOOKUP(F362,vietiniai_ikainiai,2,0)*H362, \"\"),\nAND(K362>=400,K362<=600,F362=E362,L362=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F362,vietiniai_ikainiai,3,0)*H362, \"\"),\n\nAND(K362>=50,K362<400,F362<>E362,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E362,valstybes53,0),MATCH(F362,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E362,valstybes53,0),MATCH(F362,valstybes53,0))*H362,\nAND(K362>=400,K362<=600,F362<>E362,L362=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E362,valstybes53,0),MATCH(F362,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E362,valstybes53,0),MATCH(F362,valstybes53,0))*H362,\n\nAND(K362>=400,L362<>\"Yes\"),\nIF(AND(F362<>\"\",E362<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K362,dist_nuo,\"<=\"&K362)*H362, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D362,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC362,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC362)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC362))/$AG362,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC362,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC362)/$AJ362,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC362,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC362)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC362))/$AM362,0),0)","v":0},null,0]
[null,341,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N363<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K363>=50,K363<400,F363=E363),\n_xlfn.IFNA(VLOOKUP(F363,vietiniai_ikainiai,2,0)*H363, \"\"),\nAND(K363>=400,K363<=600,F363=E363,L363=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F363,vietiniai_ikainiai,3,0)*H363, \"\"),\n\nAND(K363>=50,K363<400,F363<>E363,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E363,valstybes53,0),MATCH(F363,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E363,valstybes53,0),MATCH(F363,valstybes53,0))*H363,\nAND(K363>=400,K363<=600,F363<>E363,L363=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E363,valstybes53,0),MATCH(F363,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E363,valstybes53,0),MATCH(F363,valstybes53,0))*H363,\n\nAND(K363>=400,L363<>\"Yes\"),\nIF(AND(F363<>\"\",E363<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K363,dist_nuo,\"<=\"&K363)*H363, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D363,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC363,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC363)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC363))/$AG363,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC363,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC363)/$AJ363,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC363,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC363)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC363))/$AM363,0),0)","v":0},null,0]
[null,342,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N364<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K364>=50,K364<400,F364=E364),\n_xlfn.IFNA(VLOOKUP(F364,vietiniai_ikainiai,2,0)*H364, \"\"),\nAND(K364>=400,K364<=600,F364=E364,L364=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F364,vietiniai_ikainiai,3,0)*H364, \"\"),\n\nAND(K364>=50,K364<400,F364<>E364,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E364,valstybes53,0),MATCH(F364,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E364,valstybes53,0),MATCH(F364,valstybes53,0))*H364,\nAND(K364>=400,K364<=600,F364<>E364,L364=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E364,valstybes53,0),MATCH(F364,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E364,valstybes53,0),MATCH(F364,valstybes53,0))*H364,\n\nAND(K364>=400,L364<>\"Yes\"),\nIF(AND(F364<>\"\",E364<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K364,dist_nuo,\"<=\"&K364)*H364, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D364,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC364,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC364)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC364))/$AG364,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC364,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC364)/$AJ364,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC364,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC364)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC364))/$AM364,0),0)","v":0},null,0]
[null,343,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N365<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K365>=50,K365<400,F365=E365),\n_xlfn.IFNA(VLOOKUP(F365,vietiniai_ikainiai,2,0)*H365, \"\"),\nAND(K365>=400,K365<=600,F365=E365,L365=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F365,vietiniai_ikainiai,3,0)*H365, \"\"),\n\nAND(K365>=50,K365<400,F365<>E365,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E365,valstybes53,0),MATCH(F365,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E365,valstybes53,0),MATCH(F365,valstybes53,0))*H365,\nAND(K365>=400,K365<=600,F365<>E365,L365=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E365,valstybes53,0),MATCH(F365,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E365,valstybes53,0),MATCH(F365,valstybes53,0))*H365,\n\nAND(K365>=400,L365<>\"Yes\"),\nIF(AND(F365<>\"\",E365<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K365,dist_nuo,\"<=\"&K365)*H365, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D365,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC365,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC365)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC365))/$AG365,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC365,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC365)/$AJ365,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC365,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC365)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC365))/$AM365,0),0)","v":0},null,0]
[null,344,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N366<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K366>=50,K366<400,F366=E366),\n_xlfn.IFNA(VLOOKUP(F366,vietiniai_ikainiai,2,0)*H366, \"\"),\nAND(K366>=400,K366<=600,F366=E366,L366=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F366,vietiniai_ikainiai,3,0)*H366, \"\"),\n\nAND(K366>=50,K366<400,F366<>E366,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E366,valstybes53,0),MATCH(F366,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E366,valstybes53,0),MATCH(F366,valstybes53,0))*H366,\nAND(K366>=400,K366<=600,F366<>E366,L366=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E366,valstybes53,0),MATCH(F366,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E366,valstybes53,0),MATCH(F366,valstybes53,0))*H366,\n\nAND(K366>=400,L366<>\"Yes\"),\nIF(AND(F366<>\"\",E366<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K366,dist_nuo,\"<=\"&K366)*H366, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D366,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC366,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC366)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC366))/$AG366,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC366,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC366)/$AJ366,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC366,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC366)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC366))/$AM366,0),0)","v":0},null,0]
[null,345,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N367<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K367>=50,K367<400,F367=E367),\n_xlfn.IFNA(VLOOKUP(F367,vietiniai_ikainiai,2,0)*H367, \"\"),\nAND(K367>=400,K367<=600,F367=E367,L367=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F367,vietiniai_ikainiai,3,0)*H367, \"\"),\n\nAND(K367>=50,K367<400,F367<>E367,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E367,valstybes53,0),MATCH(F367,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E367,valstybes53,0),MATCH(F367,valstybes53,0))*H367,\nAND(K367>=400,K367<=600,F367<>E367,L367=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E367,valstybes53,0),MATCH(F367,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E367,valstybes53,0),MATCH(F367,valstybes53,0))*H367,\n\nAND(K367>=400,L367<>\"Yes\"),\nIF(AND(F367<>\"\",E367<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K367,dist_nuo,\"<=\"&K367)*H367, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D367,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC367,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC367)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC367))/$AG367,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC367,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC367)/$AJ367,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC367,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC367)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC367))/$AM367,0),0)","v":0},null,0]
[null,346,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N368<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K368>=50,K368<400,F368=E368),\n_xlfn.IFNA(VLOOKUP(F368,vietiniai_ikainiai,2,0)*H368, \"\"),\nAND(K368>=400,K368<=600,F368=E368,L368=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F368,vietiniai_ikainiai,3,0)*H368, \"\"),\n\nAND(K368>=50,K368<400,F368<>E368,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E368,valstybes53,0),MATCH(F368,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E368,valstybes53,0),MATCH(F368,valstybes53,0))*H368,\nAND(K368>=400,K368<=600,F368<>E368,L368=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E368,valstybes53,0),MATCH(F368,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E368,valstybes53,0),MATCH(F368,valstybes53,0))*H368,\n\nAND(K368>=400,L368<>\"Yes\"),\nIF(AND(F368<>\"\",E368<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K368,dist_nuo,\"<=\"&K368)*H368, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D368,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC368,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC368)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC368))/$AG368,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC368,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC368)/$AJ368,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC368,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC368)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC368))/$AM368,0),0)","v":0},null,0]
[null,347,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N369<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K369>=50,K369<400,F369=E369),\n_xlfn.IFNA(VLOOKUP(F369,vietiniai_ikainiai,2,0)*H369, \"\"),\nAND(K369>=400,K369<=600,F369=E369,L369=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F369,vietiniai_ikainiai,3,0)*H369, \"\"),\n\nAND(K369>=50,K369<400,F369<>E369,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E369,valstybes53,0),MATCH(F369,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E369,valstybes53,0),MATCH(F369,valstybes53,0))*H369,\nAND(K369>=400,K369<=600,F369<>E369,L369=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E369,valstybes53,0),MATCH(F369,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E369,valstybes53,0),MATCH(F369,valstybes53,0))*H369,\n\nAND(K369>=400,L369<>\"Yes\"),\nIF(AND(F369<>\"\",E369<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K369,dist_nuo,\"<=\"&K369)*H369, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D369,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC369,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC369)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC369))/$AG369,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC369,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC369)/$AJ369,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC369,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC369)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC369))/$AM369,0),0)","v":0},null,0]
[null,348,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N370<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K370>=50,K370<400,F370=E370),\n_xlfn.IFNA(VLOOKUP(F370,vietiniai_ikainiai,2,0)*H370, \"\"),\nAND(K370>=400,K370<=600,F370=E370,L370=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F370,vietiniai_ikainiai,3,0)*H370, \"\"),\n\nAND(K370>=50,K370<400,F370<>E370,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E370,valstybes53,0),MATCH(F370,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E370,valstybes53,0),MATCH(F370,valstybes53,0))*H370,\nAND(K370>=400,K370<=600,F370<>E370,L370=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E370,valstybes53,0),MATCH(F370,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E370,valstybes53,0),MATCH(F370,valstybes53,0))*H370,\n\nAND(K370>=400,L370<>\"Yes\"),\nIF(AND(F370<>\"\",E370<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K370,dist_nuo,\"<=\"&K370)*H370, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D370,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC370,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC370)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC370))/$AG370,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC370,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC370)/$AJ370,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC370,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC370)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC370))/$AM370,0),0)","v":0},null,0]
[null,349,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N371<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K371>=50,K371<400,F371=E371),\n_xlfn.IFNA(VLOOKUP(F371,vietiniai_ikainiai,2,0)*H371, \"\"),\nAND(K371>=400,K371<=600,F371=E371,L371=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F371,vietiniai_ikainiai,3,0)*H371, \"\"),\n\nAND(K371>=50,K371<400,F371<>E371,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E371,valstybes53,0),MATCH(F371,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E371,valstybes53,0),MATCH(F371,valstybes53,0))*H371,\nAND(K371>=400,K371<=600,F371<>E371,L371=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E371,valstybes53,0),MATCH(F371,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E371,valstybes53,0),MATCH(F371,valstybes53,0))*H371,\n\nAND(K371>=400,L371<>\"Yes\"),\nIF(AND(F371<>\"\",E371<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K371,dist_nuo,\"<=\"&K371)*H371, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D371,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC371,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC371)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC371))/$AG371,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC371,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC371)/$AJ371,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC371,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC371)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC371))/$AM371,0),0)","v":0},null,0]
[null,350,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N372<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K372>=50,K372<400,F372=E372),\n_xlfn.IFNA(VLOOKUP(F372,vietiniai_ikainiai,2,0)*H372, \"\"),\nAND(K372>=400,K372<=600,F372=E372,L372=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F372,vietiniai_ikainiai,3,0)*H372, \"\"),\n\nAND(K372>=50,K372<400,F372<>E372,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E372,valstybes53,0),MATCH(F372,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E372,valstybes53,0),MATCH(F372,valstybes53,0))*H372,\nAND(K372>=400,K372<=600,F372<>E372,L372=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E372,valstybes53,0),MATCH(F372,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E372,valstybes53,0),MATCH(F372,valstybes53,0))*H372,\n\nAND(K372>=400,L372<>\"Yes\"),\nIF(AND(F372<>\"\",E372<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K372,dist_nuo,\"<=\"&K372)*H372, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D372,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC372,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC372)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC372))/$AG372,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC372,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC372)/$AJ372,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC372,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC372)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC372))/$AM372,0),0)","v":0},null,0]
[null,351,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N373<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K373>=50,K373<400,F373=E373),\n_xlfn.IFNA(VLOOKUP(F373,vietiniai_ikainiai,2,0)*H373, \"\"),\nAND(K373>=400,K373<=600,F373=E373,L373=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F373,vietiniai_ikainiai,3,0)*H373, \"\"),\n\nAND(K373>=50,K373<400,F373<>E373,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E373,valstybes53,0),MATCH(F373,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E373,valstybes53,0),MATCH(F373,valstybes53,0))*H373,\nAND(K373>=400,K373<=600,F373<>E373,L373=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E373,valstybes53,0),MATCH(F373,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E373,valstybes53,0),MATCH(F373,valstybes53,0))*H373,\n\nAND(K373>=400,L373<>\"Yes\"),\nIF(AND(F373<>\"\",E373<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K373,dist_nuo,\"<=\"&K373)*H373, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D373,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC373,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC373)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC373))/$AG373,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC373,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC373)/$AJ373,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC373,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC373)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC373))/$AM373,0),0)","v":0},null,0]
[null,352,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N374<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K374>=50,K374<400,F374=E374),\n_xlfn.IFNA(VLOOKUP(F374,vietiniai_ikainiai,2,0)*H374, \"\"),\nAND(K374>=400,K374<=600,F374=E374,L374=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F374,vietiniai_ikainiai,3,0)*H374, \"\"),\n\nAND(K374>=50,K374<400,F374<>E374,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E374,valstybes53,0),MATCH(F374,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E374,valstybes53,0),MATCH(F374,valstybes53,0))*H374,\nAND(K374>=400,K374<=600,F374<>E374,L374=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E374,valstybes53,0),MATCH(F374,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E374,valstybes53,0),MATCH(F374,valstybes53,0))*H374,\n\nAND(K374>=400,L374<>\"Yes\"),\nIF(AND(F374<>\"\",E374<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K374,dist_nuo,\"<=\"&K374)*H374, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D374,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC374,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC374)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC374))/$AG374,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC374,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC374)/$AJ374,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC374,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC374)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC374))/$AM374,0),0)","v":0},null,0]
[null,353,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N375<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K375>=50,K375<400,F375=E375),\n_xlfn.IFNA(VLOOKUP(F375,vietiniai_ikainiai,2,0)*H375, \"\"),\nAND(K375>=400,K375<=600,F375=E375,L375=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F375,vietiniai_ikainiai,3,0)*H375, \"\"),\n\nAND(K375>=50,K375<400,F375<>E375,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E375,valstybes53,0),MATCH(F375,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E375,valstybes53,0),MATCH(F375,valstybes53,0))*H375,\nAND(K375>=400,K375<=600,F375<>E375,L375=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E375,valstybes53,0),MATCH(F375,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E375,valstybes53,0),MATCH(F375,valstybes53,0))*H375,\n\nAND(K375>=400,L375<>\"Yes\"),\nIF(AND(F375<>\"\",E375<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K375,dist_nuo,\"<=\"&K375)*H375, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D375,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC375,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC375)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC375))/$AG375,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC375,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC375)/$AJ375,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC375,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC375)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC375))/$AM375,0),0)","v":0},null,0]
[null,354,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N376<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K376>=50,K376<400,F376=E376),\n_xlfn.IFNA(VLOOKUP(F376,vietiniai_ikainiai,2,0)*H376, \"\"),\nAND(K376>=400,K376<=600,F376=E376,L376=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F376,vietiniai_ikainiai,3,0)*H376, \"\"),\n\nAND(K376>=50,K376<400,F376<>E376,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E376,valstybes53,0),MATCH(F376,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E376,valstybes53,0),MATCH(F376,valstybes53,0))*H376,\nAND(K376>=400,K376<=600,F376<>E376,L376=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E376,valstybes53,0),MATCH(F376,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E376,valstybes53,0),MATCH(F376,valstybes53,0))*H376,\n\nAND(K376>=400,L376<>\"Yes\"),\nIF(AND(F376<>\"\",E376<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K376,dist_nuo,\"<=\"&K376)*H376, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D376,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC376,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC376)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC376))/$AG376,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC376,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC376)/$AJ376,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC376,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC376)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC376))/$AM376,0),0)","v":0},null,0]
[null,355,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N377<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K377>=50,K377<400,F377=E377),\n_xlfn.IFNA(VLOOKUP(F377,vietiniai_ikainiai,2,0)*H377, \"\"),\nAND(K377>=400,K377<=600,F377=E377,L377=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F377,vietiniai_ikainiai,3,0)*H377, \"\"),\n\nAND(K377>=50,K377<400,F377<>E377,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E377,valstybes53,0),MATCH(F377,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E377,valstybes53,0),MATCH(F377,valstybes53,0))*H377,\nAND(K377>=400,K377<=600,F377<>E377,L377=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E377,valstybes53,0),MATCH(F377,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E377,valstybes53,0),MATCH(F377,valstybes53,0))*H377,\n\nAND(K377>=400,L377<>\"Yes\"),\nIF(AND(F377<>\"\",E377<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K377,dist_nuo,\"<=\"&K377)*H377, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D377,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC377,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC377)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC377))/$AG377,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC377,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC377)/$AJ377,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC377,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC377)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC377))/$AM377,0),0)","v":0},null,0]
[null,356,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N378<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K378>=50,K378<400,F378=E378),\n_xlfn.IFNA(VLOOKUP(F378,vietiniai_ikainiai,2,0)*H378, \"\"),\nAND(K378>=400,K378<=600,F378=E378,L378=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F378,vietiniai_ikainiai,3,0)*H378, \"\"),\n\nAND(K378>=50,K378<400,F378<>E378,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E378,valstybes53,0),MATCH(F378,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E378,valstybes53,0),MATCH(F378,valstybes53,0))*H378,\nAND(K378>=400,K378<=600,F378<>E378,L378=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E378,valstybes53,0),MATCH(F378,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E378,valstybes53,0),MATCH(F378,valstybes53,0))*H378,\n\nAND(K378>=400,L378<>\"Yes\"),\nIF(AND(F378<>\"\",E378<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K378,dist_nuo,\"<=\"&K378)*H378, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D378,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC378,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC378)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC378))/$AG378,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC378,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC378)/$AJ378,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC378,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC378)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC378))/$AM378,0),0)","v":0},null,0]
[null,357,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N379<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K379>=50,K379<400,F379=E379),\n_xlfn.IFNA(VLOOKUP(F379,vietiniai_ikainiai,2,0)*H379, \"\"),\nAND(K379>=400,K379<=600,F379=E379,L379=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F379,vietiniai_ikainiai,3,0)*H379, \"\"),\n\nAND(K379>=50,K379<400,F379<>E379,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E379,valstybes53,0),MATCH(F379,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E379,valstybes53,0),MATCH(F379,valstybes53,0))*H379,\nAND(K379>=400,K379<=600,F379<>E379,L379=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E379,valstybes53,0),MATCH(F379,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E379,valstybes53,0),MATCH(F379,valstybes53,0))*H379,\n\nAND(K379>=400,L379<>\"Yes\"),\nIF(AND(F379<>\"\",E379<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K379,dist_nuo,\"<=\"&K379)*H379, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D379,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC379,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC379)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC379))/$AG379,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC379,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC379)/$AJ379,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC379,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC379)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC379))/$AM379,0),0)","v":0},null,0]
[null,358,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N380<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K380>=50,K380<400,F380=E380),\n_xlfn.IFNA(VLOOKUP(F380,vietiniai_ikainiai,2,0)*H380, \"\"),\nAND(K380>=400,K380<=600,F380=E380,L380=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F380,vietiniai_ikainiai,3,0)*H380, \"\"),\n\nAND(K380>=50,K380<400,F380<>E380,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E380,valstybes53,0),MATCH(F380,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E380,valstybes53,0),MATCH(F380,valstybes53,0))*H380,\nAND(K380>=400,K380<=600,F380<>E380,L380=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E380,valstybes53,0),MATCH(F380,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E380,valstybes53,0),MATCH(F380,valstybes53,0))*H380,\n\nAND(K380>=400,L380<>\"Yes\"),\nIF(AND(F380<>\"\",E380<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K380,dist_nuo,\"<=\"&K380)*H380, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D380,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC380,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC380)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC380))/$AG380,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC380,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC380)/$AJ380,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC380,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC380)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC380))/$AM380,0),0)","v":0},null,0]
[null,359,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N381<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K381>=50,K381<400,F381=E381),\n_xlfn.IFNA(VLOOKUP(F381,vietiniai_ikainiai,2,0)*H381, \"\"),\nAND(K381>=400,K381<=600,F381=E381,L381=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F381,vietiniai_ikainiai,3,0)*H381, \"\"),\n\nAND(K381>=50,K381<400,F381<>E381,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E381,valstybes53,0),MATCH(F381,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E381,valstybes53,0),MATCH(F381,valstybes53,0))*H381,\nAND(K381>=400,K381<=600,F381<>E381,L381=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E381,valstybes53,0),MATCH(F381,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E381,valstybes53,0),MATCH(F381,valstybes53,0))*H381,\n\nAND(K381>=400,L381<>\"Yes\"),\nIF(AND(F381<>\"\",E381<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K381,dist_nuo,\"<=\"&K381)*H381, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D381,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC381,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC381)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC381))/$AG381,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC381,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC381)/$AJ381,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC381,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC381)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC381))/$AM381,0),0)","v":0},null,0]
[null,360,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N382<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K382>=50,K382<400,F382=E382),\n_xlfn.IFNA(VLOOKUP(F382,vietiniai_ikainiai,2,0)*H382, \"\"),\nAND(K382>=400,K382<=600,F382=E382,L382=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F382,vietiniai_ikainiai,3,0)*H382, \"\"),\n\nAND(K382>=50,K382<400,F382<>E382,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E382,valstybes53,0),MATCH(F382,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E382,valstybes53,0),MATCH(F382,valstybes53,0))*H382,\nAND(K382>=400,K382<=600,F382<>E382,L382=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E382,valstybes53,0),MATCH(F382,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E382,valstybes53,0),MATCH(F382,valstybes53,0))*H382,\n\nAND(K382>=400,L382<>\"Yes\"),\nIF(AND(F382<>\"\",E382<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K382,dist_nuo,\"<=\"&K382)*H382, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D382,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC382,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC382)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC382))/$AG382,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC382,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC382)/$AJ382,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC382,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC382)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC382))/$AM382,0),0)","v":0},null,0]
[null,361,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N383<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K383>=50,K383<400,F383=E383),\n_xlfn.IFNA(VLOOKUP(F383,vietiniai_ikainiai,2,0)*H383, \"\"),\nAND(K383>=400,K383<=600,F383=E383,L383=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F383,vietiniai_ikainiai,3,0)*H383, \"\"),\n\nAND(K383>=50,K383<400,F383<>E383,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E383,valstybes53,0),MATCH(F383,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E383,valstybes53,0),MATCH(F383,valstybes53,0))*H383,\nAND(K383>=400,K383<=600,F383<>E383,L383=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E383,valstybes53,0),MATCH(F383,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E383,valstybes53,0),MATCH(F383,valstybes53,0))*H383,\n\nAND(K383>=400,L383<>\"Yes\"),\nIF(AND(F383<>\"\",E383<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K383,dist_nuo,\"<=\"&K383)*H383, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D383,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC383,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC383)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC383))/$AG383,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC383,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC383)/$AJ383,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC383,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC383)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC383))/$AM383,0),0)","v":0},null,0]
[null,362,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N384<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K384>=50,K384<400,F384=E384),\n_xlfn.IFNA(VLOOKUP(F384,vietiniai_ikainiai,2,0)*H384, \"\"),\nAND(K384>=400,K384<=600,F384=E384,L384=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F384,vietiniai_ikainiai,3,0)*H384, \"\"),\n\nAND(K384>=50,K384<400,F384<>E384,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E384,valstybes53,0),MATCH(F384,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E384,valstybes53,0),MATCH(F384,valstybes53,0))*H384,\nAND(K384>=400,K384<=600,F384<>E384,L384=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E384,valstybes53,0),MATCH(F384,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E384,valstybes53,0),MATCH(F384,valstybes53,0))*H384,\n\nAND(K384>=400,L384<>\"Yes\"),\nIF(AND(F384<>\"\",E384<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K384,dist_nuo,\"<=\"&K384)*H384, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D384,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC384,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC384)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC384))/$AG384,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC384,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC384)/$AJ384,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC384,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC384)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC384))/$AM384,0),0)","v":0},null,0]
[null,363,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N385<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K385>=50,K385<400,F385=E385),\n_xlfn.IFNA(VLOOKUP(F385,vietiniai_ikainiai,2,0)*H385, \"\"),\nAND(K385>=400,K385<=600,F385=E385,L385=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F385,vietiniai_ikainiai,3,0)*H385, \"\"),\n\nAND(K385>=50,K385<400,F385<>E385,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E385,valstybes53,0),MATCH(F385,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E385,valstybes53,0),MATCH(F385,valstybes53,0))*H385,\nAND(K385>=400,K385<=600,F385<>E385,L385=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E385,valstybes53,0),MATCH(F385,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E385,valstybes53,0),MATCH(F385,valstybes53,0))*H385,\n\nAND(K385>=400,L385<>\"Yes\"),\nIF(AND(F385<>\"\",E385<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K385,dist_nuo,\"<=\"&K385)*H385, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D385,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC385,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC385)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC385))/$AG385,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC385,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC385)/$AJ385,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC385,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC385)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC385))/$AM385,0),0)","v":0},null,0]
[null,364,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N386<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K386>=50,K386<400,F386=E386),\n_xlfn.IFNA(VLOOKUP(F386,vietiniai_ikainiai,2,0)*H386, \"\"),\nAND(K386>=400,K386<=600,F386=E386,L386=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F386,vietiniai_ikainiai,3,0)*H386, \"\"),\n\nAND(K386>=50,K386<400,F386<>E386,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E386,valstybes53,0),MATCH(F386,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E386,valstybes53,0),MATCH(F386,valstybes53,0))*H386,\nAND(K386>=400,K386<=600,F386<>E386,L386=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E386,valstybes53,0),MATCH(F386,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E386,valstybes53,0),MATCH(F386,valstybes53,0))*H386,\n\nAND(K386>=400,L386<>\"Yes\"),\nIF(AND(F386<>\"\",E386<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K386,dist_nuo,\"<=\"&K386)*H386, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D386,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC386,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC386)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC386))/$AG386,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC386,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC386)/$AJ386,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC386,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC386)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC386))/$AM386,0),0)","v":0},null,0]
[null,365,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N387<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K387>=50,K387<400,F387=E387),\n_xlfn.IFNA(VLOOKUP(F387,vietiniai_ikainiai,2,0)*H387, \"\"),\nAND(K387>=400,K387<=600,F387=E387,L387=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F387,vietiniai_ikainiai,3,0)*H387, \"\"),\n\nAND(K387>=50,K387<400,F387<>E387,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E387,valstybes53,0),MATCH(F387,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E387,valstybes53,0),MATCH(F387,valstybes53,0))*H387,\nAND(K387>=400,K387<=600,F387<>E387,L387=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E387,valstybes53,0),MATCH(F387,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E387,valstybes53,0),MATCH(F387,valstybes53,0))*H387,\n\nAND(K387>=400,L387<>\"Yes\"),\nIF(AND(F387<>\"\",E387<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K387,dist_nuo,\"<=\"&K387)*H387, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D387,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC387,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC387)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC387))/$AG387,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC387,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC387)/$AJ387,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC387,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC387)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC387))/$AM387,0),0)","v":0},null,0]
[null,366,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N388<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K388>=50,K388<400,F388=E388),\n_xlfn.IFNA(VLOOKUP(F388,vietiniai_ikainiai,2,0)*H388, \"\"),\nAND(K388>=400,K388<=600,F388=E388,L388=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F388,vietiniai_ikainiai,3,0)*H388, \"\"),\n\nAND(K388>=50,K388<400,F388<>E388,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E388,valstybes53,0),MATCH(F388,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E388,valstybes53,0),MATCH(F388,valstybes53,0))*H388,\nAND(K388>=400,K388<=600,F388<>E388,L388=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E388,valstybes53,0),MATCH(F388,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E388,valstybes53,0),MATCH(F388,valstybes53,0))*H388,\n\nAND(K388>=400,L388<>\"Yes\"),\nIF(AND(F388<>\"\",E388<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K388,dist_nuo,\"<=\"&K388)*H388, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D388,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC388,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC388)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC388))/$AG388,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC388,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC388)/$AJ388,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC388,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC388)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC388))/$AM388,0),0)","v":0},null,0]
[null,367,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N389<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K389>=50,K389<400,F389=E389),\n_xlfn.IFNA(VLOOKUP(F389,vietiniai_ikainiai,2,0)*H389, \"\"),\nAND(K389>=400,K389<=600,F389=E389,L389=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F389,vietiniai_ikainiai,3,0)*H389, \"\"),\n\nAND(K389>=50,K389<400,F389<>E389,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E389,valstybes53,0),MATCH(F389,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E389,valstybes53,0),MATCH(F389,valstybes53,0))*H389,\nAND(K389>=400,K389<=600,F389<>E389,L389=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E389,valstybes53,0),MATCH(F389,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E389,valstybes53,0),MATCH(F389,valstybes53,0))*H389,\n\nAND(K389>=400,L389<>\"Yes\"),\nIF(AND(F389<>\"\",E389<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K389,dist_nuo,\"<=\"&K389)*H389, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D389,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC389,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC389)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC389))/$AG389,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC389,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC389)/$AJ389,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC389,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC389)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC389))/$AM389,0),0)","v":0},null,0]
[null,368,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N390<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K390>=50,K390<400,F390=E390),\n_xlfn.IFNA(VLOOKUP(F390,vietiniai_ikainiai,2,0)*H390, \"\"),\nAND(K390>=400,K390<=600,F390=E390,L390=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F390,vietiniai_ikainiai,3,0)*H390, \"\"),\n\nAND(K390>=50,K390<400,F390<>E390,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E390,valstybes53,0),MATCH(F390,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E390,valstybes53,0),MATCH(F390,valstybes53,0))*H390,\nAND(K390>=400,K390<=600,F390<>E390,L390=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E390,valstybes53,0),MATCH(F390,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E390,valstybes53,0),MATCH(F390,valstybes53,0))*H390,\n\nAND(K390>=400,L390<>\"Yes\"),\nIF(AND(F390<>\"\",E390<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K390,dist_nuo,\"<=\"&K390)*H390, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D390,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC390,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC390)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC390))/$AG390,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC390,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC390)/$AJ390,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC390,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC390)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC390))/$AM390,0),0)","v":0},null,0]
[null,369,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N391<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K391>=50,K391<400,F391=E391),\n_xlfn.IFNA(VLOOKUP(F391,vietiniai_ikainiai,2,0)*H391, \"\"),\nAND(K391>=400,K391<=600,F391=E391,L391=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F391,vietiniai_ikainiai,3,0)*H391, \"\"),\n\nAND(K391>=50,K391<400,F391<>E391,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E391,valstybes53,0),MATCH(F391,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E391,valstybes53,0),MATCH(F391,valstybes53,0))*H391,\nAND(K391>=400,K391<=600,F391<>E391,L391=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E391,valstybes53,0),MATCH(F391,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E391,valstybes53,0),MATCH(F391,valstybes53,0))*H391,\n\nAND(K391>=400,L391<>\"Yes\"),\nIF(AND(F391<>\"\",E391<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K391,dist_nuo,\"<=\"&K391)*H391, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D391,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC391,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC391)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC391))/$AG391,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC391,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC391)/$AJ391,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC391,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC391)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC391))/$AM391,0),0)","v":0},null,0]
[null,370,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N392<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K392>=50,K392<400,F392=E392),\n_xlfn.IFNA(VLOOKUP(F392,vietiniai_ikainiai,2,0)*H392, \"\"),\nAND(K392>=400,K392<=600,F392=E392,L392=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F392,vietiniai_ikainiai,3,0)*H392, \"\"),\n\nAND(K392>=50,K392<400,F392<>E392,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E392,valstybes53,0),MATCH(F392,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E392,valstybes53,0),MATCH(F392,valstybes53,0))*H392,\nAND(K392>=400,K392<=600,F392<>E392,L392=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E392,valstybes53,0),MATCH(F392,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E392,valstybes53,0),MATCH(F392,valstybes53,0))*H392,\n\nAND(K392>=400,L392<>\"Yes\"),\nIF(AND(F392<>\"\",E392<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K392,dist_nuo,\"<=\"&K392)*H392, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D392,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC392,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC392)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC392))/$AG392,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC392,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC392)/$AJ392,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC392,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC392)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC392))/$AM392,0),0)","v":0},null,0]
[null,371,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N393<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K393>=50,K393<400,F393=E393),\n_xlfn.IFNA(VLOOKUP(F393,vietiniai_ikainiai,2,0)*H393, \"\"),\nAND(K393>=400,K393<=600,F393=E393,L393=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F393,vietiniai_ikainiai,3,0)*H393, \"\"),\n\nAND(K393>=50,K393<400,F393<>E393,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E393,valstybes53,0),MATCH(F393,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E393,valstybes53,0),MATCH(F393,valstybes53,0))*H393,\nAND(K393>=400,K393<=600,F393<>E393,L393=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E393,valstybes53,0),MATCH(F393,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E393,valstybes53,0),MATCH(F393,valstybes53,0))*H393,\n\nAND(K393>=400,L393<>\"Yes\"),\nIF(AND(F393<>\"\",E393<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K393,dist_nuo,\"<=\"&K393)*H393, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D393,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC393,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC393)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC393))/$AG393,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC393,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC393)/$AJ393,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC393,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC393)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC393))/$AM393,0),0)","v":0},null,0]
[null,372,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N394<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K394>=50,K394<400,F394=E394),\n_xlfn.IFNA(VLOOKUP(F394,vietiniai_ikainiai,2,0)*H394, \"\"),\nAND(K394>=400,K394<=600,F394=E394,L394=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F394,vietiniai_ikainiai,3,0)*H394, \"\"),\n\nAND(K394>=50,K394<400,F394<>E394,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E394,valstybes53,0),MATCH(F394,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E394,valstybes53,0),MATCH(F394,valstybes53,0))*H394,\nAND(K394>=400,K394<=600,F394<>E394,L394=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E394,valstybes53,0),MATCH(F394,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E394,valstybes53,0),MATCH(F394,valstybes53,0))*H394,\n\nAND(K394>=400,L394<>\"Yes\"),\nIF(AND(F394<>\"\",E394<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K394,dist_nuo,\"<=\"&K394)*H394, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D394,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC394,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC394)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC394))/$AG394,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC394,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC394)/$AJ394,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC394,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC394)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC394))/$AM394,0),0)","v":0},null,0]
[null,373,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N395<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K395>=50,K395<400,F395=E395),\n_xlfn.IFNA(VLOOKUP(F395,vietiniai_ikainiai,2,0)*H395, \"\"),\nAND(K395>=400,K395<=600,F395=E395,L395=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F395,vietiniai_ikainiai,3,0)*H395, \"\"),\n\nAND(K395>=50,K395<400,F395<>E395,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E395,valstybes53,0),MATCH(F395,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E395,valstybes53,0),MATCH(F395,valstybes53,0))*H395,\nAND(K395>=400,K395<=600,F395<>E395,L395=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E395,valstybes53,0),MATCH(F395,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E395,valstybes53,0),MATCH(F395,valstybes53,0))*H395,\n\nAND(K395>=400,L395<>\"Yes\"),\nIF(AND(F395<>\"\",E395<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K395,dist_nuo,\"<=\"&K395)*H395, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D395,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC395,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC395)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC395))/$AG395,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC395,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC395)/$AJ395,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC395,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC395)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC395))/$AM395,0),0)","v":0},null,0]
[null,374,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N396<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K396>=50,K396<400,F396=E396),\n_xlfn.IFNA(VLOOKUP(F396,vietiniai_ikainiai,2,0)*H396, \"\"),\nAND(K396>=400,K396<=600,F396=E396,L396=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F396,vietiniai_ikainiai,3,0)*H396, \"\"),\n\nAND(K396>=50,K396<400,F396<>E396,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E396,valstybes53,0),MATCH(F396,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E396,valstybes53,0),MATCH(F396,valstybes53,0))*H396,\nAND(K396>=400,K396<=600,F396<>E396,L396=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E396,valstybes53,0),MATCH(F396,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E396,valstybes53,0),MATCH(F396,valstybes53,0))*H396,\n\nAND(K396>=400,L396<>\"Yes\"),\nIF(AND(F396<>\"\",E396<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K396,dist_nuo,\"<=\"&K396)*H396, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D396,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC396,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC396)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC396))/$AG396,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC396,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC396)/$AJ396,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC396,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC396)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC396))/$AM396,0),0)","v":0},null,0]
[null,375,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N397<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K397>=50,K397<400,F397=E397),\n_xlfn.IFNA(VLOOKUP(F397,vietiniai_ikainiai,2,0)*H397, \"\"),\nAND(K397>=400,K397<=600,F397=E397,L397=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F397,vietiniai_ikainiai,3,0)*H397, \"\"),\n\nAND(K397>=50,K397<400,F397<>E397,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E397,valstybes53,0),MATCH(F397,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E397,valstybes53,0),MATCH(F397,valstybes53,0))*H397,\nAND(K397>=400,K397<=600,F397<>E397,L397=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E397,valstybes53,0),MATCH(F397,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E397,valstybes53,0),MATCH(F397,valstybes53,0))*H397,\n\nAND(K397>=400,L397<>\"Yes\"),\nIF(AND(F397<>\"\",E397<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K397,dist_nuo,\"<=\"&K397)*H397, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D397,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC397,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC397)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC397))/$AG397,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC397,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC397)/$AJ397,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC397,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC397)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC397))/$AM397,0),0)","v":0},null,0]
[null,376,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N398<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K398>=50,K398<400,F398=E398),\n_xlfn.IFNA(VLOOKUP(F398,vietiniai_ikainiai,2,0)*H398, \"\"),\nAND(K398>=400,K398<=600,F398=E398,L398=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F398,vietiniai_ikainiai,3,0)*H398, \"\"),\n\nAND(K398>=50,K398<400,F398<>E398,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E398,valstybes53,0),MATCH(F398,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E398,valstybes53,0),MATCH(F398,valstybes53,0))*H398,\nAND(K398>=400,K398<=600,F398<>E398,L398=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E398,valstybes53,0),MATCH(F398,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E398,valstybes53,0),MATCH(F398,valstybes53,0))*H398,\n\nAND(K398>=400,L398<>\"Yes\"),\nIF(AND(F398<>\"\",E398<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K398,dist_nuo,\"<=\"&K398)*H398, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D398,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC398,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC398)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC398))/$AG398,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC398,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC398)/$AJ398,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC398,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC398)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC398))/$AM398,0),0)","v":0},null,0]
[null,377,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N399<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K399>=50,K399<400,F399=E399),\n_xlfn.IFNA(VLOOKUP(F399,vietiniai_ikainiai,2,0)*H399, \"\"),\nAND(K399>=400,K399<=600,F399=E399,L399=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F399,vietiniai_ikainiai,3,0)*H399, \"\"),\n\nAND(K399>=50,K399<400,F399<>E399,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E399,valstybes53,0),MATCH(F399,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E399,valstybes53,0),MATCH(F399,valstybes53,0))*H399,\nAND(K399>=400,K399<=600,F399<>E399,L399=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E399,valstybes53,0),MATCH(F399,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E399,valstybes53,0),MATCH(F399,valstybes53,0))*H399,\n\nAND(K399>=400,L399<>\"Yes\"),\nIF(AND(F399<>\"\",E399<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K399,dist_nuo,\"<=\"&K399)*H399, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D399,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC399,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC399)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC399))/$AG399,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC399,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC399)/$AJ399,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC399,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC399)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC399))/$AM399,0),0)","v":0},null,0]
[null,378,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N400<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K400>=50,K400<400,F400=E400),\n_xlfn.IFNA(VLOOKUP(F400,vietiniai_ikainiai,2,0)*H400, \"\"),\nAND(K400>=400,K400<=600,F400=E400,L400=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F400,vietiniai_ikainiai,3,0)*H400, \"\"),\n\nAND(K400>=50,K400<400,F400<>E400,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E400,valstybes53,0),MATCH(F400,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E400,valstybes53,0),MATCH(F400,valstybes53,0))*H400,\nAND(K400>=400,K400<=600,F400<>E400,L400=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E400,valstybes53,0),MATCH(F400,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E400,valstybes53,0),MATCH(F400,valstybes53,0))*H400,\n\nAND(K400>=400,L400<>\"Yes\"),\nIF(AND(F400<>\"\",E400<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K400,dist_nuo,\"<=\"&K400)*H400, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D400,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC400,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC400)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC400))/$AG400,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC400,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC400)/$AJ400,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC400,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC400)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC400))/$AM400,0),0)","v":0},null,0]
[null,379,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N401<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K401>=50,K401<400,F401=E401),\n_xlfn.IFNA(VLOOKUP(F401,vietiniai_ikainiai,2,0)*H401, \"\"),\nAND(K401>=400,K401<=600,F401=E401,L401=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F401,vietiniai_ikainiai,3,0)*H401, \"\"),\n\nAND(K401>=50,K401<400,F401<>E401,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E401,valstybes53,0),MATCH(F401,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E401,valstybes53,0),MATCH(F401,valstybes53,0))*H401,\nAND(K401>=400,K401<=600,F401<>E401,L401=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E401,valstybes53,0),MATCH(F401,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E401,valstybes53,0),MATCH(F401,valstybes53,0))*H401,\n\nAND(K401>=400,L401<>\"Yes\"),\nIF(AND(F401<>\"\",E401<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K401,dist_nuo,\"<=\"&K401)*H401, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D401,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC401,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC401)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC401))/$AG401,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC401,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC401)/$AJ401,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC401,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC401)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC401))/$AM401,0),0)","v":0},null,0]
[null,380,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N402<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K402>=50,K402<400,F402=E402),\n_xlfn.IFNA(VLOOKUP(F402,vietiniai_ikainiai,2,0)*H402, \"\"),\nAND(K402>=400,K402<=600,F402=E402,L402=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F402,vietiniai_ikainiai,3,0)*H402, \"\"),\n\nAND(K402>=50,K402<400,F402<>E402,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E402,valstybes53,0),MATCH(F402,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E402,valstybes53,0),MATCH(F402,valstybes53,0))*H402,\nAND(K402>=400,K402<=600,F402<>E402,L402=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E402,valstybes53,0),MATCH(F402,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E402,valstybes53,0),MATCH(F402,valstybes53,0))*H402,\n\nAND(K402>=400,L402<>\"Yes\"),\nIF(AND(F402<>\"\",E402<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K402,dist_nuo,\"<=\"&K402)*H402, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D402,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC402,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC402)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC402))/$AG402,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC402,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC402)/$AJ402,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC402,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC402)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC402))/$AM402,0),0)","v":0},null,0]
[null,381,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N403<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K403>=50,K403<400,F403=E403),\n_xlfn.IFNA(VLOOKUP(F403,vietiniai_ikainiai,2,0)*H403, \"\"),\nAND(K403>=400,K403<=600,F403=E403,L403=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F403,vietiniai_ikainiai,3,0)*H403, \"\"),\n\nAND(K403>=50,K403<400,F403<>E403,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E403,valstybes53,0),MATCH(F403,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E403,valstybes53,0),MATCH(F403,valstybes53,0))*H403,\nAND(K403>=400,K403<=600,F403<>E403,L403=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E403,valstybes53,0),MATCH(F403,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E403,valstybes53,0),MATCH(F403,valstybes53,0))*H403,\n\nAND(K403>=400,L403<>\"Yes\"),\nIF(AND(F403<>\"\",E403<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K403,dist_nuo,\"<=\"&K403)*H403, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D403,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC403,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC403)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC403))/$AG403,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC403,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC403)/$AJ403,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC403,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC403)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC403))/$AM403,0),0)","v":0},null,0]
[null,382,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N404<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K404>=50,K404<400,F404=E404),\n_xlfn.IFNA(VLOOKUP(F404,vietiniai_ikainiai,2,0)*H404, \"\"),\nAND(K404>=400,K404<=600,F404=E404,L404=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F404,vietiniai_ikainiai,3,0)*H404, \"\"),\n\nAND(K404>=50,K404<400,F404<>E404,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E404,valstybes53,0),MATCH(F404,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E404,valstybes53,0),MATCH(F404,valstybes53,0))*H404,\nAND(K404>=400,K404<=600,F404<>E404,L404=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E404,valstybes53,0),MATCH(F404,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E404,valstybes53,0),MATCH(F404,valstybes53,0))*H404,\n\nAND(K404>=400,L404<>\"Yes\"),\nIF(AND(F404<>\"\",E404<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K404,dist_nuo,\"<=\"&K404)*H404, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D404,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC404,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC404)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC404))/$AG404,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC404,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC404)/$AJ404,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC404,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC404)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC404))/$AM404,0),0)","v":0},null,0]
[null,383,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N405<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K405>=50,K405<400,F405=E405),\n_xlfn.IFNA(VLOOKUP(F405,vietiniai_ikainiai,2,0)*H405, \"\"),\nAND(K405>=400,K405<=600,F405=E405,L405=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F405,vietiniai_ikainiai,3,0)*H405, \"\"),\n\nAND(K405>=50,K405<400,F405<>E405,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E405,valstybes53,0),MATCH(F405,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E405,valstybes53,0),MATCH(F405,valstybes53,0))*H405,\nAND(K405>=400,K405<=600,F405<>E405,L405=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E405,valstybes53,0),MATCH(F405,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E405,valstybes53,0),MATCH(F405,valstybes53,0))*H405,\n\nAND(K405>=400,L405<>\"Yes\"),\nIF(AND(F405<>\"\",E405<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K405,dist_nuo,\"<=\"&K405)*H405, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D405,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC405,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC405)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC405))/$AG405,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC405,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC405)/$AJ405,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC405,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC405)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC405))/$AM405,0),0)","v":0},null,0]
[null,384,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N406<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K406>=50,K406<400,F406=E406),\n_xlfn.IFNA(VLOOKUP(F406,vietiniai_ikainiai,2,0)*H406, \"\"),\nAND(K406>=400,K406<=600,F406=E406,L406=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F406,vietiniai_ikainiai,3,0)*H406, \"\"),\n\nAND(K406>=50,K406<400,F406<>E406,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E406,valstybes53,0),MATCH(F406,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E406,valstybes53,0),MATCH(F406,valstybes53,0))*H406,\nAND(K406>=400,K406<=600,F406<>E406,L406=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E406,valstybes53,0),MATCH(F406,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E406,valstybes53,0),MATCH(F406,valstybes53,0))*H406,\n\nAND(K406>=400,L406<>\"Yes\"),\nIF(AND(F406<>\"\",E406<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K406,dist_nuo,\"<=\"&K406)*H406, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D406,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC406,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC406)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC406))/$AG406,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC406,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC406)/$AJ406,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC406,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC406)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC406))/$AM406,0),0)","v":0},null,0]
[null,385,null,null,null,null,null,null,{"$f":"IF(J407<>\"Yes\",_xlfn.IFNA(VLOOKUP(F407,saliu_ikainiai,3,0)*H407*G407,\"\"),\"\")","v":""},null,null,null,{"$f":"IF(N407<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K407>=50,K407<400,F407=E407),\n_xlfn.IFNA(VLOOKUP(F407,vietiniai_ikainiai,2,0)*H407, \"\"),\nAND(K407>=400,K407<=600,F407=E407,L407=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F407,vietiniai_ikainiai,3,0)*H407, \"\"),\n\nAND(K407>=50,K407<400,F407<>E407,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E407,valstybes53,0),MATCH(F407,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E407,valstybes53,0),MATCH(F407,valstybes53,0))*H407,\nAND(K407>=400,K407<=600,F407<>E407,L407=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E407,valstybes53,0),MATCH(F407,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E407,valstybes53,0),MATCH(F407,valstybes53,0))*H407,\n\nAND(K407>=400,L407<>\"Yes\"),\nIF(AND(F407<>\"\",E407<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K407,dist_nuo,\"<=\"&K407)*H407, \"\")\n),\"\"\n),\"\")","v":""},null,{"$f":"IF(OR(_xlfn.IFNA(VLOOKUP(F407,saliu_ikainiai,4,0)*H407*(G407-1),\"\")<=0,P407=\"Yes\"),\"\",_xlfn.IFNA(VLOOKUP(F407,saliu_ikainiai,4,0)*H407*(G407-1),\"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(O407,M407,I407,R407,S407)<>0,SUM(O407,M407,I407,R407,S407), \"\")","v":""},null,{"$f":"+_xlfn.XLOOKUP(D407,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"},{"$f":"+CONCATENATE(C407,\" \",V407)","v":" BE 001"},{"$f":"IF(IF($G407>0,$G407-1,0)>0,IF($G407>0,($G407-1)*$H407,0),0)","v":0},{"$f":"IF(IF($G407>0,$G407,0)>0,IF($G407>0,$G407*$H407,0),0)","v":0},null,null,null,null,{"$f":"IF(LEFT(AC407,1)=\"W\",LEFT(AC407,6),\"\")","v":""},{"$f":"+RIGHT(AC407,6)","v":""},null,{"$f":"+SUMIFS(H:H,W:W,$AC407,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC407)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC407))/$AG407,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC407,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC407)/$AJ407,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC407,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC407)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC407))/$AM407,0),0)","v":0},null,{"$f":"+(AG407*AH407)+(AK407*AJ407)+(AN407*AM407)","v":0}]
[null,386,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N408<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K408>=50,K408<400,F408=E408),\n_xlfn.IFNA(VLOOKUP(F408,vietiniai_ikainiai,2,0)*H408, \"\"),\nAND(K408>=400,K408<=600,F408=E408,L408=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F408,vietiniai_ikainiai,3,0)*H408, \"\"),\n\nAND(K408>=50,K408<400,F408<>E408,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E408,valstybes53,0),MATCH(F408,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E408,valstybes53,0),MATCH(F408,valstybes53,0))*H408,\nAND(K408>=400,K408<=600,F408<>E408,L408=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E408,valstybes53,0),MATCH(F408,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E408,valstybes53,0),MATCH(F408,valstybes53,0))*H408,\n\nAND(K408>=400,L408<>\"Yes\"),\nIF(AND(F408<>\"\",E408<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K408,dist_nuo,\"<=\"&K408)*H408, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D408,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC408,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC408)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC408))/$AG408,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC408,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC408)/$AJ408,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC408,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC408)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC408))/$AM408,0),0)","v":0},null,0]
[null,387,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N409<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K409>=50,K409<400,F409=E409),\n_xlfn.IFNA(VLOOKUP(F409,vietiniai_ikainiai,2,0)*H409, \"\"),\nAND(K409>=400,K409<=600,F409=E409,L409=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F409,vietiniai_ikainiai,3,0)*H409, \"\"),\n\nAND(K409>=50,K409<400,F409<>E409,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E409,valstybes53,0),MATCH(F409,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E409,valstybes53,0),MATCH(F409,valstybes53,0))*H409,\nAND(K409>=400,K409<=600,F409<>E409,L409=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E409,valstybes53,0),MATCH(F409,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E409,valstybes53,0),MATCH(F409,valstybes53,0))*H409,\n\nAND(K409>=400,L409<>\"Yes\"),\nIF(AND(F409<>\"\",E409<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K409,dist_nuo,\"<=\"&K409)*H409, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D409,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC409,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC409)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC409))/$AG409,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC409,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC409)/$AJ409,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC409,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC409)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC409))/$AM409,0),0)","v":0},null,0]
[null,388,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N410<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K410>=50,K410<400,F410=E410),\n_xlfn.IFNA(VLOOKUP(F410,vietiniai_ikainiai,2,0)*H410, \"\"),\nAND(K410>=400,K410<=600,F410=E410,L410=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F410,vietiniai_ikainiai,3,0)*H410, \"\"),\n\nAND(K410>=50,K410<400,F410<>E410,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E410,valstybes53,0),MATCH(F410,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E410,valstybes53,0),MATCH(F410,valstybes53,0))*H410,\nAND(K410>=400,K410<=600,F410<>E410,L410=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E410,valstybes53,0),MATCH(F410,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E410,valstybes53,0),MATCH(F410,valstybes53,0))*H410,\n\nAND(K410>=400,L410<>\"Yes\"),\nIF(AND(F410<>\"\",E410<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K410,dist_nuo,\"<=\"&K410)*H410, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D410,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC410,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC410)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC410))/$AG410,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC410,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC410)/$AJ410,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC410,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC410)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC410))/$AM410,0),0)","v":0},null,0]
[null,389,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N411<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K411>=50,K411<400,F411=E411),\n_xlfn.IFNA(VLOOKUP(F411,vietiniai_ikainiai,2,0)*H411, \"\"),\nAND(K411>=400,K411<=600,F411=E411,L411=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F411,vietiniai_ikainiai,3,0)*H411, \"\"),\n\nAND(K411>=50,K411<400,F411<>E411,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E411,valstybes53,0),MATCH(F411,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E411,valstybes53,0),MATCH(F411,valstybes53,0))*H411,\nAND(K411>=400,K411<=600,F411<>E411,L411=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E411,valstybes53,0),MATCH(F411,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E411,valstybes53,0),MATCH(F411,valstybes53,0))*H411,\n\nAND(K411>=400,L411<>\"Yes\"),\nIF(AND(F411<>\"\",E411<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K411,dist_nuo,\"<=\"&K411)*H411, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D411,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC411,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC411)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC411))/$AG411,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC411,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC411)/$AJ411,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC411,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC411)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC411))/$AM411,0),0)","v":0},null,0]
[null,390,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N412<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K412>=50,K412<400,F412=E412),\n_xlfn.IFNA(VLOOKUP(F412,vietiniai_ikainiai,2,0)*H412, \"\"),\nAND(K412>=400,K412<=600,F412=E412,L412=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F412,vietiniai_ikainiai,3,0)*H412, \"\"),\n\nAND(K412>=50,K412<400,F412<>E412,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E412,valstybes53,0),MATCH(F412,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E412,valstybes53,0),MATCH(F412,valstybes53,0))*H412,\nAND(K412>=400,K412<=600,F412<>E412,L412=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E412,valstybes53,0),MATCH(F412,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E412,valstybes53,0),MATCH(F412,valstybes53,0))*H412,\n\nAND(K412>=400,L412<>\"Yes\"),\nIF(AND(F412<>\"\",E412<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K412,dist_nuo,\"<=\"&K412)*H412, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D412,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC412,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC412)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC412))/$AG412,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC412,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC412)/$AJ412,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC412,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC412)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC412))/$AM412,0),0)","v":0},null,0]
[null,391,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N413<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K413>=50,K413<400,F413=E413),\n_xlfn.IFNA(VLOOKUP(F413,vietiniai_ikainiai,2,0)*H413, \"\"),\nAND(K413>=400,K413<=600,F413=E413,L413=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F413,vietiniai_ikainiai,3,0)*H413, \"\"),\n\nAND(K413>=50,K413<400,F413<>E413,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E413,valstybes53,0),MATCH(F413,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E413,valstybes53,0),MATCH(F413,valstybes53,0))*H413,\nAND(K413>=400,K413<=600,F413<>E413,L413=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E413,valstybes53,0),MATCH(F413,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E413,valstybes53,0),MATCH(F413,valstybes53,0))*H413,\n\nAND(K413>=400,L413<>\"Yes\"),\nIF(AND(F413<>\"\",E413<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K413,dist_nuo,\"<=\"&K413)*H413, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D413,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC413,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC413)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC413))/$AG413,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC413,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC413)/$AJ413,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC413,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC413)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC413))/$AM413,0),0)","v":0},null,0]
[null,392,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N414<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K414>=50,K414<400,F414=E414),\n_xlfn.IFNA(VLOOKUP(F414,vietiniai_ikainiai,2,0)*H414, \"\"),\nAND(K414>=400,K414<=600,F414=E414,L414=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F414,vietiniai_ikainiai,3,0)*H414, \"\"),\n\nAND(K414>=50,K414<400,F414<>E414,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E414,valstybes53,0),MATCH(F414,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E414,valstybes53,0),MATCH(F414,valstybes53,0))*H414,\nAND(K414>=400,K414<=600,F414<>E414,L414=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E414,valstybes53,0),MATCH(F414,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E414,valstybes53,0),MATCH(F414,valstybes53,0))*H414,\n\nAND(K414>=400,L414<>\"Yes\"),\nIF(AND(F414<>\"\",E414<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K414,dist_nuo,\"<=\"&K414)*H414, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D414,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC414,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC414)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC414))/$AG414,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC414,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC414)/$AJ414,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC414,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC414)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC414))/$AM414,0),0)","v":0},null,0]
[null,393,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N415<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K415>=50,K415<400,F415=E415),\n_xlfn.IFNA(VLOOKUP(F415,vietiniai_ikainiai,2,0)*H415, \"\"),\nAND(K415>=400,K415<=600,F415=E415,L415=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F415,vietiniai_ikainiai,3,0)*H415, \"\"),\n\nAND(K415>=50,K415<400,F415<>E415,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E415,valstybes53,0),MATCH(F415,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E415,valstybes53,0),MATCH(F415,valstybes53,0))*H415,\nAND(K415>=400,K415<=600,F415<>E415,L415=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E415,valstybes53,0),MATCH(F415,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E415,valstybes53,0),MATCH(F415,valstybes53,0))*H415,\n\nAND(K415>=400,L415<>\"Yes\"),\nIF(AND(F415<>\"\",E415<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K415,dist_nuo,\"<=\"&K415)*H415, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D415,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC415,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC415)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC415))/$AG415,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC415,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC415)/$AJ415,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC415,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC415)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC415))/$AM415,0),0)","v":0},null,0]
[null,394,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N416<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K416>=50,K416<400,F416=E416),\n_xlfn.IFNA(VLOOKUP(F416,vietiniai_ikainiai,2,0)*H416, \"\"),\nAND(K416>=400,K416<=600,F416=E416,L416=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F416,vietiniai_ikainiai,3,0)*H416, \"\"),\n\nAND(K416>=50,K416<400,F416<>E416,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E416,valstybes53,0),MATCH(F416,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E416,valstybes53,0),MATCH(F416,valstybes53,0))*H416,\nAND(K416>=400,K416<=600,F416<>E416,L416=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E416,valstybes53,0),MATCH(F416,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E416,valstybes53,0),MATCH(F416,valstybes53,0))*H416,\n\nAND(K416>=400,L416<>\"Yes\"),\nIF(AND(F416<>\"\",E416<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K416,dist_nuo,\"<=\"&K416)*H416, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D416,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC416,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC416)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC416))/$AG416,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC416,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC416)/$AJ416,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC416,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC416)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC416))/$AM416,0),0)","v":0},null,0]
[null,395,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N417<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K417>=50,K417<400,F417=E417),\n_xlfn.IFNA(VLOOKUP(F417,vietiniai_ikainiai,2,0)*H417, \"\"),\nAND(K417>=400,K417<=600,F417=E417,L417=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F417,vietiniai_ikainiai,3,0)*H417, \"\"),\n\nAND(K417>=50,K417<400,F417<>E417,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E417,valstybes53,0),MATCH(F417,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E417,valstybes53,0),MATCH(F417,valstybes53,0))*H417,\nAND(K417>=400,K417<=600,F417<>E417,L417=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E417,valstybes53,0),MATCH(F417,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E417,valstybes53,0),MATCH(F417,valstybes53,0))*H417,\n\nAND(K417>=400,L417<>\"Yes\"),\nIF(AND(F417<>\"\",E417<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K417,dist_nuo,\"<=\"&K417)*H417, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D417,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC417,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC417)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC417))/$AG417,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC417,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC417)/$AJ417,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC417,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC417)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC417))/$AM417,0),0)","v":0},null,0]
[null,396,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N418<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K418>=50,K418<400,F418=E418),\n_xlfn.IFNA(VLOOKUP(F418,vietiniai_ikainiai,2,0)*H418, \"\"),\nAND(K418>=400,K418<=600,F418=E418,L418=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F418,vietiniai_ikainiai,3,0)*H418, \"\"),\n\nAND(K418>=50,K418<400,F418<>E418,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E418,valstybes53,0),MATCH(F418,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E418,valstybes53,0),MATCH(F418,valstybes53,0))*H418,\nAND(K418>=400,K418<=600,F418<>E418,L418=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E418,valstybes53,0),MATCH(F418,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E418,valstybes53,0),MATCH(F418,valstybes53,0))*H418,\n\nAND(K418>=400,L418<>\"Yes\"),\nIF(AND(F418<>\"\",E418<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K418,dist_nuo,\"<=\"&K418)*H418, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D418,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC418,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC418)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC418))/$AG418,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC418,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC418)/$AJ418,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC418,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC418)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC418))/$AM418,0),0)","v":0},null,0]
[null,397,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N419<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K419>=50,K419<400,F419=E419),\n_xlfn.IFNA(VLOOKUP(F419,vietiniai_ikainiai,2,0)*H419, \"\"),\nAND(K419>=400,K419<=600,F419=E419,L419=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F419,vietiniai_ikainiai,3,0)*H419, \"\"),\n\nAND(K419>=50,K419<400,F419<>E419,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E419,valstybes53,0),MATCH(F419,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E419,valstybes53,0),MATCH(F419,valstybes53,0))*H419,\nAND(K419>=400,K419<=600,F419<>E419,L419=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E419,valstybes53,0),MATCH(F419,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E419,valstybes53,0),MATCH(F419,valstybes53,0))*H419,\n\nAND(K419>=400,L419<>\"Yes\"),\nIF(AND(F419<>\"\",E419<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K419,dist_nuo,\"<=\"&K419)*H419, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D419,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC419,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC419)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC419))/$AG419,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC419,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC419)/$AJ419,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC419,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC419)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC419))/$AM419,0),0)","v":0},null,0]
[null,398,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N420<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K420>=50,K420<400,F420=E420),\n_xlfn.IFNA(VLOOKUP(F420,vietiniai_ikainiai,2,0)*H420, \"\"),\nAND(K420>=400,K420<=600,F420=E420,L420=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F420,vietiniai_ikainiai,3,0)*H420, \"\"),\n\nAND(K420>=50,K420<400,F420<>E420,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E420,valstybes53,0),MATCH(F420,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E420,valstybes53,0),MATCH(F420,valstybes53,0))*H420,\nAND(K420>=400,K420<=600,F420<>E420,L420=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E420,valstybes53,0),MATCH(F420,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E420,valstybes53,0),MATCH(F420,valstybes53,0))*H420,\n\nAND(K420>=400,L420<>\"Yes\"),\nIF(AND(F420<>\"\",E420<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K420,dist_nuo,\"<=\"&K420)*H420, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D420,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC420,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC420)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC420))/$AG420,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC420,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC420)/$AJ420,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC420,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC420)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC420))/$AM420,0),0)","v":0},null,0]
[null,399,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N421<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K421>=50,K421<400,F421=E421),\n_xlfn.IFNA(VLOOKUP(F421,vietiniai_ikainiai,2,0)*H421, \"\"),\nAND(K421>=400,K421<=600,F421=E421,L421=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F421,vietiniai_ikainiai,3,0)*H421, \"\"),\n\nAND(K421>=50,K421<400,F421<>E421,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E421,valstybes53,0),MATCH(F421,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E421,valstybes53,0),MATCH(F421,valstybes53,0))*H421,\nAND(K421>=400,K421<=600,F421<>E421,L421=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E421,valstybes53,0),MATCH(F421,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E421,valstybes53,0),MATCH(F421,valstybes53,0))*H421,\n\nAND(K421>=400,L421<>\"Yes\"),\nIF(AND(F421<>\"\",E421<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K421,dist_nuo,\"<=\"&K421)*H421, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D421,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC421,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC421)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC421))/$AG421,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC421,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC421)/$AJ421,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC421,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC421)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC421))/$AM421,0),0)","v":0},null,0]
[null,400,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N422<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K422>=50,K422<400,F422=E422),\n_xlfn.IFNA(VLOOKUP(F422,vietiniai_ikainiai,2,0)*H422, \"\"),\nAND(K422>=400,K422<=600,F422=E422,L422=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F422,vietiniai_ikainiai,3,0)*H422, \"\"),\n\nAND(K422>=50,K422<400,F422<>E422,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E422,valstybes53,0),MATCH(F422,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E422,valstybes53,0),MATCH(F422,valstybes53,0))*H422,\nAND(K422>=400,K422<=600,F422<>E422,L422=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E422,valstybes53,0),MATCH(F422,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E422,valstybes53,0),MATCH(F422,valstybes53,0))*H422,\n\nAND(K422>=400,L422<>\"Yes\"),\nIF(AND(F422<>\"\",E422<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K422,dist_nuo,\"<=\"&K422)*H422, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D422,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC422,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC422)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC422))/$AG422,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC422,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC422)/$AJ422,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC422,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC422)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC422))/$AM422,0),0)","v":0},null,0]
[null,401,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N423<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K423>=50,K423<400,F423=E423),\n_xlfn.IFNA(VLOOKUP(F423,vietiniai_ikainiai,2,0)*H423, \"\"),\nAND(K423>=400,K423<=600,F423=E423,L423=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F423,vietiniai_ikainiai,3,0)*H423, \"\"),\n\nAND(K423>=50,K423<400,F423<>E423,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E423,valstybes53,0),MATCH(F423,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E423,valstybes53,0),MATCH(F423,valstybes53,0))*H423,\nAND(K423>=400,K423<=600,F423<>E423,L423=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E423,valstybes53,0),MATCH(F423,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E423,valstybes53,0),MATCH(F423,valstybes53,0))*H423,\n\nAND(K423>=400,L423<>\"Yes\"),\nIF(AND(F423<>\"\",E423<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K423,dist_nuo,\"<=\"&K423)*H423, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D423,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC423,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC423)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC423))/$AG423,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC423,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC423)/$AJ423,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC423,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC423)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC423))/$AM423,0),0)","v":0},null,0]
[null,402,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N424<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K424>=50,K424<400,F424=E424),\n_xlfn.IFNA(VLOOKUP(F424,vietiniai_ikainiai,2,0)*H424, \"\"),\nAND(K424>=400,K424<=600,F424=E424,L424=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F424,vietiniai_ikainiai,3,0)*H424, \"\"),\n\nAND(K424>=50,K424<400,F424<>E424,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E424,valstybes53,0),MATCH(F424,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E424,valstybes53,0),MATCH(F424,valstybes53,0))*H424,\nAND(K424>=400,K424<=600,F424<>E424,L424=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E424,valstybes53,0),MATCH(F424,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E424,valstybes53,0),MATCH(F424,valstybes53,0))*H424,\n\nAND(K424>=400,L424<>\"Yes\"),\nIF(AND(F424<>\"\",E424<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K424,dist_nuo,\"<=\"&K424)*H424, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D424,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC424,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC424)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC424))/$AG424,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC424,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC424)/$AJ424,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC424,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC424)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC424))/$AM424,0),0)","v":0},null,0]
[null,403,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N425<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K425>=50,K425<400,F425=E425),\n_xlfn.IFNA(VLOOKUP(F425,vietiniai_ikainiai,2,0)*H425, \"\"),\nAND(K425>=400,K425<=600,F425=E425,L425=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F425,vietiniai_ikainiai,3,0)*H425, \"\"),\n\nAND(K425>=50,K425<400,F425<>E425,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E425,valstybes53,0),MATCH(F425,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E425,valstybes53,0),MATCH(F425,valstybes53,0))*H425,\nAND(K425>=400,K425<=600,F425<>E425,L425=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E425,valstybes53,0),MATCH(F425,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E425,valstybes53,0),MATCH(F425,valstybes53,0))*H425,\n\nAND(K425>=400,L425<>\"Yes\"),\nIF(AND(F425<>\"\",E425<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K425,dist_nuo,\"<=\"&K425)*H425, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D425,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC425,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC425)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC425))/$AG425,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC425,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC425)/$AJ425,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC425,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC425)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC425))/$AM425,0),0)","v":0},null,0]
[null,404,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N426<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K426>=50,K426<400,F426=E426),\n_xlfn.IFNA(VLOOKUP(F426,vietiniai_ikainiai,2,0)*H426, \"\"),\nAND(K426>=400,K426<=600,F426=E426,L426=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F426,vietiniai_ikainiai,3,0)*H426, \"\"),\n\nAND(K426>=50,K426<400,F426<>E426,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E426,valstybes53,0),MATCH(F426,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E426,valstybes53,0),MATCH(F426,valstybes53,0))*H426,\nAND(K426>=400,K426<=600,F426<>E426,L426=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E426,valstybes53,0),MATCH(F426,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E426,valstybes53,0),MATCH(F426,valstybes53,0))*H426,\n\nAND(K426>=400,L426<>\"Yes\"),\nIF(AND(F426<>\"\",E426<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K426,dist_nuo,\"<=\"&K426)*H426, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D426,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC426,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC426)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC426))/$AG426,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC426,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC426)/$AJ426,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC426,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC426)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC426))/$AM426,0),0)","v":0},null,0]
[null,405,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N427<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K427>=50,K427<400,F427=E427),\n_xlfn.IFNA(VLOOKUP(F427,vietiniai_ikainiai,2,0)*H427, \"\"),\nAND(K427>=400,K427<=600,F427=E427,L427=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F427,vietiniai_ikainiai,3,0)*H427, \"\"),\n\nAND(K427>=50,K427<400,F427<>E427,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E427,valstybes53,0),MATCH(F427,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E427,valstybes53,0),MATCH(F427,valstybes53,0))*H427,\nAND(K427>=400,K427<=600,F427<>E427,L427=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E427,valstybes53,0),MATCH(F427,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E427,valstybes53,0),MATCH(F427,valstybes53,0))*H427,\n\nAND(K427>=400,L427<>\"Yes\"),\nIF(AND(F427<>\"\",E427<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K427,dist_nuo,\"<=\"&K427)*H427, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D427,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC427,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC427)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC427))/$AG427,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC427,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC427)/$AJ427,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC427,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC427)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC427))/$AM427,0),0)","v":0},null,0]
[null,406,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N428<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K428>=50,K428<400,F428=E428),\n_xlfn.IFNA(VLOOKUP(F428,vietiniai_ikainiai,2,0)*H428, \"\"),\nAND(K428>=400,K428<=600,F428=E428,L428=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F428,vietiniai_ikainiai,3,0)*H428, \"\"),\n\nAND(K428>=50,K428<400,F428<>E428,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E428,valstybes53,0),MATCH(F428,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E428,valstybes53,0),MATCH(F428,valstybes53,0))*H428,\nAND(K428>=400,K428<=600,F428<>E428,L428=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E428,valstybes53,0),MATCH(F428,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E428,valstybes53,0),MATCH(F428,valstybes53,0))*H428,\n\nAND(K428>=400,L428<>\"Yes\"),\nIF(AND(F428<>\"\",E428<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K428,dist_nuo,\"<=\"&K428)*H428, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D428,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC428,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC428)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC428))/$AG428,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC428,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC428)/$AJ428,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC428,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC428)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC428))/$AM428,0),0)","v":0},null,0]
[null,407,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N429<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K429>=50,K429<400,F429=E429),\n_xlfn.IFNA(VLOOKUP(F429,vietiniai_ikainiai,2,0)*H429, \"\"),\nAND(K429>=400,K429<=600,F429=E429,L429=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F429,vietiniai_ikainiai,3,0)*H429, \"\"),\n\nAND(K429>=50,K429<400,F429<>E429,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E429,valstybes53,0),MATCH(F429,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E429,valstybes53,0),MATCH(F429,valstybes53,0))*H429,\nAND(K429>=400,K429<=600,F429<>E429,L429=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E429,valstybes53,0),MATCH(F429,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E429,valstybes53,0),MATCH(F429,valstybes53,0))*H429,\n\nAND(K429>=400,L429<>\"Yes\"),\nIF(AND(F429<>\"\",E429<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K429,dist_nuo,\"<=\"&K429)*H429, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D429,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC429,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC429)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC429))/$AG429,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC429,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC429)/$AJ429,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC429,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC429)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC429))/$AM429,0),0)","v":0},null,0]
[null,408,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N430<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K430>=50,K430<400,F430=E430),\n_xlfn.IFNA(VLOOKUP(F430,vietiniai_ikainiai,2,0)*H430, \"\"),\nAND(K430>=400,K430<=600,F430=E430,L430=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F430,vietiniai_ikainiai,3,0)*H430, \"\"),\n\nAND(K430>=50,K430<400,F430<>E430,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E430,valstybes53,0),MATCH(F430,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E430,valstybes53,0),MATCH(F430,valstybes53,0))*H430,\nAND(K430>=400,K430<=600,F430<>E430,L430=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E430,valstybes53,0),MATCH(F430,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E430,valstybes53,0),MATCH(F430,valstybes53,0))*H430,\n\nAND(K430>=400,L430<>\"Yes\"),\nIF(AND(F430<>\"\",E430<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K430,dist_nuo,\"<=\"&K430)*H430, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D430,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC430,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC430)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC430))/$AG430,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC430,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC430)/$AJ430,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC430,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC430)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC430))/$AM430,0),0)","v":0},null,0]
[null,409,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N431<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K431>=50,K431<400,F431=E431),\n_xlfn.IFNA(VLOOKUP(F431,vietiniai_ikainiai,2,0)*H431, \"\"),\nAND(K431>=400,K431<=600,F431=E431,L431=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F431,vietiniai_ikainiai,3,0)*H431, \"\"),\n\nAND(K431>=50,K431<400,F431<>E431,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E431,valstybes53,0),MATCH(F431,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E431,valstybes53,0),MATCH(F431,valstybes53,0))*H431,\nAND(K431>=400,K431<=600,F431<>E431,L431=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E431,valstybes53,0),MATCH(F431,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E431,valstybes53,0),MATCH(F431,valstybes53,0))*H431,\n\nAND(K431>=400,L431<>\"Yes\"),\nIF(AND(F431<>\"\",E431<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K431,dist_nuo,\"<=\"&K431)*H431, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D431,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC431,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC431)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC431))/$AG431,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC431,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC431)/$AJ431,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC431,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC431)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC431))/$AM431,0),0)","v":0},null,0]
[null,410,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N432<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K432>=50,K432<400,F432=E432),\n_xlfn.IFNA(VLOOKUP(F432,vietiniai_ikainiai,2,0)*H432, \"\"),\nAND(K432>=400,K432<=600,F432=E432,L432=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F432,vietiniai_ikainiai,3,0)*H432, \"\"),\n\nAND(K432>=50,K432<400,F432<>E432,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E432,valstybes53,0),MATCH(F432,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E432,valstybes53,0),MATCH(F432,valstybes53,0))*H432,\nAND(K432>=400,K432<=600,F432<>E432,L432=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E432,valstybes53,0),MATCH(F432,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E432,valstybes53,0),MATCH(F432,valstybes53,0))*H432,\n\nAND(K432>=400,L432<>\"Yes\"),\nIF(AND(F432<>\"\",E432<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K432,dist_nuo,\"<=\"&K432)*H432, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D432,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC432,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC432)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC432))/$AG432,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC432,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC432)/$AJ432,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC432,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC432)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC432))/$AM432,0),0)","v":0},null,0]
[null,411,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N433<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K433>=50,K433<400,F433=E433),\n_xlfn.IFNA(VLOOKUP(F433,vietiniai_ikainiai,2,0)*H433, \"\"),\nAND(K433>=400,K433<=600,F433=E433,L433=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F433,vietiniai_ikainiai,3,0)*H433, \"\"),\n\nAND(K433>=50,K433<400,F433<>E433,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E433,valstybes53,0),MATCH(F433,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E433,valstybes53,0),MATCH(F433,valstybes53,0))*H433,\nAND(K433>=400,K433<=600,F433<>E433,L433=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E433,valstybes53,0),MATCH(F433,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E433,valstybes53,0),MATCH(F433,valstybes53,0))*H433,\n\nAND(K433>=400,L433<>\"Yes\"),\nIF(AND(F433<>\"\",E433<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K433,dist_nuo,\"<=\"&K433)*H433, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D433,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC433,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC433)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC433))/$AG433,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC433,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC433)/$AJ433,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC433,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC433)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC433))/$AM433,0),0)","v":0},null,0]
[null,412,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N434<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K434>=50,K434<400,F434=E434),\n_xlfn.IFNA(VLOOKUP(F434,vietiniai_ikainiai,2,0)*H434, \"\"),\nAND(K434>=400,K434<=600,F434=E434,L434=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F434,vietiniai_ikainiai,3,0)*H434, \"\"),\n\nAND(K434>=50,K434<400,F434<>E434,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E434,valstybes53,0),MATCH(F434,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E434,valstybes53,0),MATCH(F434,valstybes53,0))*H434,\nAND(K434>=400,K434<=600,F434<>E434,L434=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E434,valstybes53,0),MATCH(F434,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E434,valstybes53,0),MATCH(F434,valstybes53,0))*H434,\n\nAND(K434>=400,L434<>\"Yes\"),\nIF(AND(F434<>\"\",E434<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K434,dist_nuo,\"<=\"&K434)*H434, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D434,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC434,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC434)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC434))/$AG434,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC434,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC434)/$AJ434,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC434,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC434)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC434))/$AM434,0),0)","v":0},null,0]
[null,413,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N435<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K435>=50,K435<400,F435=E435),\n_xlfn.IFNA(VLOOKUP(F435,vietiniai_ikainiai,2,0)*H435, \"\"),\nAND(K435>=400,K435<=600,F435=E435,L435=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F435,vietiniai_ikainiai,3,0)*H435, \"\"),\n\nAND(K435>=50,K435<400,F435<>E435,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E435,valstybes53,0),MATCH(F435,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E435,valstybes53,0),MATCH(F435,valstybes53,0))*H435,\nAND(K435>=400,K435<=600,F435<>E435,L435=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E435,valstybes53,0),MATCH(F435,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E435,valstybes53,0),MATCH(F435,valstybes53,0))*H435,\n\nAND(K435>=400,L435<>\"Yes\"),\nIF(AND(F435<>\"\",E435<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K435,dist_nuo,\"<=\"&K435)*H435, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D435,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC435,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC435)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC435))/$AG435,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC435,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC435)/$AJ435,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC435,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC435)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC435))/$AM435,0),0)","v":0},null,0]
[null,414,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N436<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K436>=50,K436<400,F436=E436),\n_xlfn.IFNA(VLOOKUP(F436,vietiniai_ikainiai,2,0)*H436, \"\"),\nAND(K436>=400,K436<=600,F436=E436,L436=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F436,vietiniai_ikainiai,3,0)*H436, \"\"),\n\nAND(K436>=50,K436<400,F436<>E436,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E436,valstybes53,0),MATCH(F436,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E436,valstybes53,0),MATCH(F436,valstybes53,0))*H436,\nAND(K436>=400,K436<=600,F436<>E436,L436=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E436,valstybes53,0),MATCH(F436,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E436,valstybes53,0),MATCH(F436,valstybes53,0))*H436,\n\nAND(K436>=400,L436<>\"Yes\"),\nIF(AND(F436<>\"\",E436<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K436,dist_nuo,\"<=\"&K436)*H436, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D436,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC436,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC436)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC436))/$AG436,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC436,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC436)/$AJ436,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC436,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC436)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC436))/$AM436,0),0)","v":0},null,0]
[null,415,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N437<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K437>=50,K437<400,F437=E437),\n_xlfn.IFNA(VLOOKUP(F437,vietiniai_ikainiai,2,0)*H437, \"\"),\nAND(K437>=400,K437<=600,F437=E437,L437=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F437,vietiniai_ikainiai,3,0)*H437, \"\"),\n\nAND(K437>=50,K437<400,F437<>E437,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E437,valstybes53,0),MATCH(F437,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E437,valstybes53,0),MATCH(F437,valstybes53,0))*H437,\nAND(K437>=400,K437<=600,F437<>E437,L437=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E437,valstybes53,0),MATCH(F437,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E437,valstybes53,0),MATCH(F437,valstybes53,0))*H437,\n\nAND(K437>=400,L437<>\"Yes\"),\nIF(AND(F437<>\"\",E437<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K437,dist_nuo,\"<=\"&K437)*H437, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D437,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC437,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC437)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC437))/$AG437,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC437,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC437)/$AJ437,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC437,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC437)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC437))/$AM437,0),0)","v":0},null,0]
[null,416,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N438<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K438>=50,K438<400,F438=E438),\n_xlfn.IFNA(VLOOKUP(F438,vietiniai_ikainiai,2,0)*H438, \"\"),\nAND(K438>=400,K438<=600,F438=E438,L438=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F438,vietiniai_ikainiai,3,0)*H438, \"\"),\n\nAND(K438>=50,K438<400,F438<>E438,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E438,valstybes53,0),MATCH(F438,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E438,valstybes53,0),MATCH(F438,valstybes53,0))*H438,\nAND(K438>=400,K438<=600,F438<>E438,L438=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E438,valstybes53,0),MATCH(F438,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E438,valstybes53,0),MATCH(F438,valstybes53,0))*H438,\n\nAND(K438>=400,L438<>\"Yes\"),\nIF(AND(F438<>\"\",E438<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K438,dist_nuo,\"<=\"&K438)*H438, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D438,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC438,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC438)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC438))/$AG438,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC438,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC438)/$AJ438,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC438,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC438)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC438))/$AM438,0),0)","v":0},null,0]
[null,417,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N439<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K439>=50,K439<400,F439=E439),\n_xlfn.IFNA(VLOOKUP(F439,vietiniai_ikainiai,2,0)*H439, \"\"),\nAND(K439>=400,K439<=600,F439=E439,L439=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F439,vietiniai_ikainiai,3,0)*H439, \"\"),\n\nAND(K439>=50,K439<400,F439<>E439,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E439,valstybes53,0),MATCH(F439,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E439,valstybes53,0),MATCH(F439,valstybes53,0))*H439,\nAND(K439>=400,K439<=600,F439<>E439,L439=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E439,valstybes53,0),MATCH(F439,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E439,valstybes53,0),MATCH(F439,valstybes53,0))*H439,\n\nAND(K439>=400,L439<>\"Yes\"),\nIF(AND(F439<>\"\",E439<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K439,dist_nuo,\"<=\"&K439)*H439, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D439,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC439,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC439)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC439))/$AG439,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC439,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC439)/$AJ439,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC439,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC439)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC439))/$AM439,0),0)","v":0},null,0]
[null,418,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N440<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K440>=50,K440<400,F440=E440),\n_xlfn.IFNA(VLOOKUP(F440,vietiniai_ikainiai,2,0)*H440, \"\"),\nAND(K440>=400,K440<=600,F440=E440,L440=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F440,vietiniai_ikainiai,3,0)*H440, \"\"),\n\nAND(K440>=50,K440<400,F440<>E440,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E440,valstybes53,0),MATCH(F440,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E440,valstybes53,0),MATCH(F440,valstybes53,0))*H440,\nAND(K440>=400,K440<=600,F440<>E440,L440=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E440,valstybes53,0),MATCH(F440,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E440,valstybes53,0),MATCH(F440,valstybes53,0))*H440,\n\nAND(K440>=400,L440<>\"Yes\"),\nIF(AND(F440<>\"\",E440<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K440,dist_nuo,\"<=\"&K440)*H440, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D440,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC440,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC440)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC440))/$AG440,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC440,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC440)/$AJ440,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC440,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC440)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC440))/$AM440,0),0)","v":0},null,0]
[null,419,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N441<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K441>=50,K441<400,F441=E441),\n_xlfn.IFNA(VLOOKUP(F441,vietiniai_ikainiai,2,0)*H441, \"\"),\nAND(K441>=400,K441<=600,F441=E441,L441=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F441,vietiniai_ikainiai,3,0)*H441, \"\"),\n\nAND(K441>=50,K441<400,F441<>E441,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E441,valstybes53,0),MATCH(F441,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E441,valstybes53,0),MATCH(F441,valstybes53,0))*H441,\nAND(K441>=400,K441<=600,F441<>E441,L441=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E441,valstybes53,0),MATCH(F441,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E441,valstybes53,0),MATCH(F441,valstybes53,0))*H441,\n\nAND(K441>=400,L441<>\"Yes\"),\nIF(AND(F441<>\"\",E441<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K441,dist_nuo,\"<=\"&K441)*H441, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D441,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC441,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC441)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC441))/$AG441,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC441,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC441)/$AJ441,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC441,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC441)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC441))/$AM441,0),0)","v":0},null,0]
[null,420,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N442<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K442>=50,K442<400,F442=E442),\n_xlfn.IFNA(VLOOKUP(F442,vietiniai_ikainiai,2,0)*H442, \"\"),\nAND(K442>=400,K442<=600,F442=E442,L442=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F442,vietiniai_ikainiai,3,0)*H442, \"\"),\n\nAND(K442>=50,K442<400,F442<>E442,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E442,valstybes53,0),MATCH(F442,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E442,valstybes53,0),MATCH(F442,valstybes53,0))*H442,\nAND(K442>=400,K442<=600,F442<>E442,L442=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E442,valstybes53,0),MATCH(F442,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E442,valstybes53,0),MATCH(F442,valstybes53,0))*H442,\n\nAND(K442>=400,L442<>\"Yes\"),\nIF(AND(F442<>\"\",E442<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K442,dist_nuo,\"<=\"&K442)*H442, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D442,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC442,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC442)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC442))/$AG442,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC442,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC442)/$AJ442,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC442,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC442)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC442))/$AM442,0),0)","v":0},null,0]
[null,421,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N443<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K443>=50,K443<400,F443=E443),\n_xlfn.IFNA(VLOOKUP(F443,vietiniai_ikainiai,2,0)*H443, \"\"),\nAND(K443>=400,K443<=600,F443=E443,L443=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F443,vietiniai_ikainiai,3,0)*H443, \"\"),\n\nAND(K443>=50,K443<400,F443<>E443,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E443,valstybes53,0),MATCH(F443,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E443,valstybes53,0),MATCH(F443,valstybes53,0))*H443,\nAND(K443>=400,K443<=600,F443<>E443,L443=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E443,valstybes53,0),MATCH(F443,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E443,valstybes53,0),MATCH(F443,valstybes53,0))*H443,\n\nAND(K443>=400,L443<>\"Yes\"),\nIF(AND(F443<>\"\",E443<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K443,dist_nuo,\"<=\"&K443)*H443, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D443,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC443,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC443)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC443))/$AG443,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC443,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC443)/$AJ443,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC443,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC443)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC443))/$AM443,0),0)","v":0},null,0]
[null,422,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N444<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K444>=50,K444<400,F444=E444),\n_xlfn.IFNA(VLOOKUP(F444,vietiniai_ikainiai,2,0)*H444, \"\"),\nAND(K444>=400,K444<=600,F444=E444,L444=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F444,vietiniai_ikainiai,3,0)*H444, \"\"),\n\nAND(K444>=50,K444<400,F444<>E444,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E444,valstybes53,0),MATCH(F444,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E444,valstybes53,0),MATCH(F444,valstybes53,0))*H444,\nAND(K444>=400,K444<=600,F444<>E444,L444=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E444,valstybes53,0),MATCH(F444,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E444,valstybes53,0),MATCH(F444,valstybes53,0))*H444,\n\nAND(K444>=400,L444<>\"Yes\"),\nIF(AND(F444<>\"\",E444<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K444,dist_nuo,\"<=\"&K444)*H444, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D444,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC444,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC444)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC444))/$AG444,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC444,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC444)/$AJ444,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC444,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC444)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC444))/$AM444,0),0)","v":0},null,0]
[null,423,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N445<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K445>=50,K445<400,F445=E445),\n_xlfn.IFNA(VLOOKUP(F445,vietiniai_ikainiai,2,0)*H445, \"\"),\nAND(K445>=400,K445<=600,F445=E445,L445=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F445,vietiniai_ikainiai,3,0)*H445, \"\"),\n\nAND(K445>=50,K445<400,F445<>E445,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E445,valstybes53,0),MATCH(F445,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E445,valstybes53,0),MATCH(F445,valstybes53,0))*H445,\nAND(K445>=400,K445<=600,F445<>E445,L445=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E445,valstybes53,0),MATCH(F445,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E445,valstybes53,0),MATCH(F445,valstybes53,0))*H445,\n\nAND(K445>=400,L445<>\"Yes\"),\nIF(AND(F445<>\"\",E445<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K445,dist_nuo,\"<=\"&K445)*H445, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D445,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC445,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC445)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC445))/$AG445,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC445,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC445)/$AJ445,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC445,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC445)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC445))/$AM445,0),0)","v":0},null,0]
[null,424,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N446<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K446>=50,K446<400,F446=E446),\n_xlfn.IFNA(VLOOKUP(F446,vietiniai_ikainiai,2,0)*H446, \"\"),\nAND(K446>=400,K446<=600,F446=E446,L446=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F446,vietiniai_ikainiai,3,0)*H446, \"\"),\n\nAND(K446>=50,K446<400,F446<>E446,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E446,valstybes53,0),MATCH(F446,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E446,valstybes53,0),MATCH(F446,valstybes53,0))*H446,\nAND(K446>=400,K446<=600,F446<>E446,L446=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E446,valstybes53,0),MATCH(F446,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E446,valstybes53,0),MATCH(F446,valstybes53,0))*H446,\n\nAND(K446>=400,L446<>\"Yes\"),\nIF(AND(F446<>\"\",E446<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K446,dist_nuo,\"<=\"&K446)*H446, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D446,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC446,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC446)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC446))/$AG446,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC446,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC446)/$AJ446,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC446,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC446)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC446))/$AM446,0),0)","v":0},null,0]
[null,425,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N447<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K447>=50,K447<400,F447=E447),\n_xlfn.IFNA(VLOOKUP(F447,vietiniai_ikainiai,2,0)*H447, \"\"),\nAND(K447>=400,K447<=600,F447=E447,L447=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F447,vietiniai_ikainiai,3,0)*H447, \"\"),\n\nAND(K447>=50,K447<400,F447<>E447,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E447,valstybes53,0),MATCH(F447,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E447,valstybes53,0),MATCH(F447,valstybes53,0))*H447,\nAND(K447>=400,K447<=600,F447<>E447,L447=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E447,valstybes53,0),MATCH(F447,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E447,valstybes53,0),MATCH(F447,valstybes53,0))*H447,\n\nAND(K447>=400,L447<>\"Yes\"),\nIF(AND(F447<>\"\",E447<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K447,dist_nuo,\"<=\"&K447)*H447, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D447,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC447,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC447)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC447))/$AG447,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC447,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC447)/$AJ447,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC447,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC447)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC447))/$AM447,0),0)","v":0},null,0]
[null,426,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N448<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K448>=50,K448<400,F448=E448),\n_xlfn.IFNA(VLOOKUP(F448,vietiniai_ikainiai,2,0)*H448, \"\"),\nAND(K448>=400,K448<=600,F448=E448,L448=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F448,vietiniai_ikainiai,3,0)*H448, \"\"),\n\nAND(K448>=50,K448<400,F448<>E448,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E448,valstybes53,0),MATCH(F448,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E448,valstybes53,0),MATCH(F448,valstybes53,0))*H448,\nAND(K448>=400,K448<=600,F448<>E448,L448=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E448,valstybes53,0),MATCH(F448,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E448,valstybes53,0),MATCH(F448,valstybes53,0))*H448,\n\nAND(K448>=400,L448<>\"Yes\"),\nIF(AND(F448<>\"\",E448<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K448,dist_nuo,\"<=\"&K448)*H448, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D448,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC448,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC448)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC448))/$AG448,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC448,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC448)/$AJ448,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC448,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC448)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC448))/$AM448,0),0)","v":0},null,0]
[null,427,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N449<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K449>=50,K449<400,F449=E449),\n_xlfn.IFNA(VLOOKUP(F449,vietiniai_ikainiai,2,0)*H449, \"\"),\nAND(K449>=400,K449<=600,F449=E449,L449=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F449,vietiniai_ikainiai,3,0)*H449, \"\"),\n\nAND(K449>=50,K449<400,F449<>E449,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E449,valstybes53,0),MATCH(F449,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E449,valstybes53,0),MATCH(F449,valstybes53,0))*H449,\nAND(K449>=400,K449<=600,F449<>E449,L449=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E449,valstybes53,0),MATCH(F449,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E449,valstybes53,0),MATCH(F449,valstybes53,0))*H449,\n\nAND(K449>=400,L449<>\"Yes\"),\nIF(AND(F449<>\"\",E449<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K449,dist_nuo,\"<=\"&K449)*H449, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D449,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC449,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC449)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC449))/$AG449,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC449,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC449)/$AJ449,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC449,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC449)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC449))/$AM449,0),0)","v":0},null,0]
[null,428,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N450<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K450>=50,K450<400,F450=E450),\n_xlfn.IFNA(VLOOKUP(F450,vietiniai_ikainiai,2,0)*H450, \"\"),\nAND(K450>=400,K450<=600,F450=E450,L450=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F450,vietiniai_ikainiai,3,0)*H450, \"\"),\n\nAND(K450>=50,K450<400,F450<>E450,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E450,valstybes53,0),MATCH(F450,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E450,valstybes53,0),MATCH(F450,valstybes53,0))*H450,\nAND(K450>=400,K450<=600,F450<>E450,L450=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E450,valstybes53,0),MATCH(F450,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E450,valstybes53,0),MATCH(F450,valstybes53,0))*H450,\n\nAND(K450>=400,L450<>\"Yes\"),\nIF(AND(F450<>\"\",E450<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K450,dist_nuo,\"<=\"&K450)*H450, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D450,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC450,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC450)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC450))/$AG450,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC450,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC450)/$AJ450,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC450,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC450)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC450))/$AM450,0),0)","v":0},null,0]
[null,429,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N451<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K451>=50,K451<400,F451=E451),\n_xlfn.IFNA(VLOOKUP(F451,vietiniai_ikainiai,2,0)*H451, \"\"),\nAND(K451>=400,K451<=600,F451=E451,L451=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F451,vietiniai_ikainiai,3,0)*H451, \"\"),\n\nAND(K451>=50,K451<400,F451<>E451,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E451,valstybes53,0),MATCH(F451,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E451,valstybes53,0),MATCH(F451,valstybes53,0))*H451,\nAND(K451>=400,K451<=600,F451<>E451,L451=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E451,valstybes53,0),MATCH(F451,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E451,valstybes53,0),MATCH(F451,valstybes53,0))*H451,\n\nAND(K451>=400,L451<>\"Yes\"),\nIF(AND(F451<>\"\",E451<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K451,dist_nuo,\"<=\"&K451)*H451, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D451,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC451,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC451)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC451))/$AG451,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC451,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC451)/$AJ451,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC451,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC451)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC451))/$AM451,0),0)","v":0},null,0]
[null,430,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N452<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K452>=50,K452<400,F452=E452),\n_xlfn.IFNA(VLOOKUP(F452,vietiniai_ikainiai,2,0)*H452, \"\"),\nAND(K452>=400,K452<=600,F452=E452,L452=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F452,vietiniai_ikainiai,3,0)*H452, \"\"),\n\nAND(K452>=50,K452<400,F452<>E452,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E452,valstybes53,0),MATCH(F452,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E452,valstybes53,0),MATCH(F452,valstybes53,0))*H452,\nAND(K452>=400,K452<=600,F452<>E452,L452=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E452,valstybes53,0),MATCH(F452,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E452,valstybes53,0),MATCH(F452,valstybes53,0))*H452,\n\nAND(K452>=400,L452<>\"Yes\"),\nIF(AND(F452<>\"\",E452<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K452,dist_nuo,\"<=\"&K452)*H452, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D452,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC452,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC452)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC452))/$AG452,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC452,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC452)/$AJ452,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC452,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC452)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC452))/$AM452,0),0)","v":0},null,0]
[null,431,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N453<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K453>=50,K453<400,F453=E453),\n_xlfn.IFNA(VLOOKUP(F453,vietiniai_ikainiai,2,0)*H453, \"\"),\nAND(K453>=400,K453<=600,F453=E453,L453=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F453,vietiniai_ikainiai,3,0)*H453, \"\"),\n\nAND(K453>=50,K453<400,F453<>E453,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E453,valstybes53,0),MATCH(F453,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E453,valstybes53,0),MATCH(F453,valstybes53,0))*H453,\nAND(K453>=400,K453<=600,F453<>E453,L453=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E453,valstybes53,0),MATCH(F453,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E453,valstybes53,0),MATCH(F453,valstybes53,0))*H453,\n\nAND(K453>=400,L453<>\"Yes\"),\nIF(AND(F453<>\"\",E453<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K453,dist_nuo,\"<=\"&K453)*H453, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D453,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC453,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC453)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC453))/$AG453,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC453,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC453)/$AJ453,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC453,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC453)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC453))/$AM453,0),0)","v":0},null,0]
[null,432,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N454<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K454>=50,K454<400,F454=E454),\n_xlfn.IFNA(VLOOKUP(F454,vietiniai_ikainiai,2,0)*H454, \"\"),\nAND(K454>=400,K454<=600,F454=E454,L454=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F454,vietiniai_ikainiai,3,0)*H454, \"\"),\n\nAND(K454>=50,K454<400,F454<>E454,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E454,valstybes53,0),MATCH(F454,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E454,valstybes53,0),MATCH(F454,valstybes53,0))*H454,\nAND(K454>=400,K454<=600,F454<>E454,L454=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E454,valstybes53,0),MATCH(F454,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E454,valstybes53,0),MATCH(F454,valstybes53,0))*H454,\n\nAND(K454>=400,L454<>\"Yes\"),\nIF(AND(F454<>\"\",E454<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K454,dist_nuo,\"<=\"&K454)*H454, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D454,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC454,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC454)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC454))/$AG454,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC454,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC454)/$AJ454,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC454,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC454)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC454))/$AM454,0),0)","v":0},null,0]
[null,433,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N455<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K455>=50,K455<400,F455=E455),\n_xlfn.IFNA(VLOOKUP(F455,vietiniai_ikainiai,2,0)*H455, \"\"),\nAND(K455>=400,K455<=600,F455=E455,L455=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F455,vietiniai_ikainiai,3,0)*H455, \"\"),\n\nAND(K455>=50,K455<400,F455<>E455,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E455,valstybes53,0),MATCH(F455,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E455,valstybes53,0),MATCH(F455,valstybes53,0))*H455,\nAND(K455>=400,K455<=600,F455<>E455,L455=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E455,valstybes53,0),MATCH(F455,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E455,valstybes53,0),MATCH(F455,valstybes53,0))*H455,\n\nAND(K455>=400,L455<>\"Yes\"),\nIF(AND(F455<>\"\",E455<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K455,dist_nuo,\"<=\"&K455)*H455, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D455,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC455,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC455)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC455))/$AG455,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC455,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC455)/$AJ455,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC455,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC455)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC455))/$AM455,0),0)","v":0},null,0]
[null,434,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N456<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K456>=50,K456<400,F456=E456),\n_xlfn.IFNA(VLOOKUP(F456,vietiniai_ikainiai,2,0)*H456, \"\"),\nAND(K456>=400,K456<=600,F456=E456,L456=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F456,vietiniai_ikainiai,3,0)*H456, \"\"),\n\nAND(K456>=50,K456<400,F456<>E456,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E456,valstybes53,0),MATCH(F456,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E456,valstybes53,0),MATCH(F456,valstybes53,0))*H456,\nAND(K456>=400,K456<=600,F456<>E456,L456=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E456,valstybes53,0),MATCH(F456,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E456,valstybes53,0),MATCH(F456,valstybes53,0))*H456,\n\nAND(K456>=400,L456<>\"Yes\"),\nIF(AND(F456<>\"\",E456<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K456,dist_nuo,\"<=\"&K456)*H456, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D456,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC456,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC456)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC456))/$AG456,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC456,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC456)/$AJ456,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC456,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC456)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC456))/$AM456,0),0)","v":0},null,0]
[null,435,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N457<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K457>=50,K457<400,F457=E457),\n_xlfn.IFNA(VLOOKUP(F457,vietiniai_ikainiai,2,0)*H457, \"\"),\nAND(K457>=400,K457<=600,F457=E457,L457=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F457,vietiniai_ikainiai,3,0)*H457, \"\"),\n\nAND(K457>=50,K457<400,F457<>E457,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E457,valstybes53,0),MATCH(F457,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E457,valstybes53,0),MATCH(F457,valstybes53,0))*H457,\nAND(K457>=400,K457<=600,F457<>E457,L457=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E457,valstybes53,0),MATCH(F457,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E457,valstybes53,0),MATCH(F457,valstybes53,0))*H457,\n\nAND(K457>=400,L457<>\"Yes\"),\nIF(AND(F457<>\"\",E457<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K457,dist_nuo,\"<=\"&K457)*H457, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D457,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC457,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC457)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC457))/$AG457,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC457,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC457)/$AJ457,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC457,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC457)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC457))/$AM457,0),0)","v":0},null,0]
[null,436,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N458<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K458>=50,K458<400,F458=E458),\n_xlfn.IFNA(VLOOKUP(F458,vietiniai_ikainiai,2,0)*H458, \"\"),\nAND(K458>=400,K458<=600,F458=E458,L458=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F458,vietiniai_ikainiai,3,0)*H458, \"\"),\n\nAND(K458>=50,K458<400,F458<>E458,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E458,valstybes53,0),MATCH(F458,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E458,valstybes53,0),MATCH(F458,valstybes53,0))*H458,\nAND(K458>=400,K458<=600,F458<>E458,L458=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E458,valstybes53,0),MATCH(F458,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E458,valstybes53,0),MATCH(F458,valstybes53,0))*H458,\n\nAND(K458>=400,L458<>\"Yes\"),\nIF(AND(F458<>\"\",E458<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K458,dist_nuo,\"<=\"&K458)*H458, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D458,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC458,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC458)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC458))/$AG458,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC458,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC458)/$AJ458,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC458,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC458)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC458))/$AM458,0),0)","v":0},null,0]
[null,437,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N459<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K459>=50,K459<400,F459=E459),\n_xlfn.IFNA(VLOOKUP(F459,vietiniai_ikainiai,2,0)*H459, \"\"),\nAND(K459>=400,K459<=600,F459=E459,L459=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F459,vietiniai_ikainiai,3,0)*H459, \"\"),\n\nAND(K459>=50,K459<400,F459<>E459,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E459,valstybes53,0),MATCH(F459,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E459,valstybes53,0),MATCH(F459,valstybes53,0))*H459,\nAND(K459>=400,K459<=600,F459<>E459,L459=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E459,valstybes53,0),MATCH(F459,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E459,valstybes53,0),MATCH(F459,valstybes53,0))*H459,\n\nAND(K459>=400,L459<>\"Yes\"),\nIF(AND(F459<>\"\",E459<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K459,dist_nuo,\"<=\"&K459)*H459, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D459,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC459,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC459)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC459))/$AG459,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC459,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC459)/$AJ459,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC459,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC459)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC459))/$AM459,0),0)","v":0},null,0]
[null,438,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N460<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K460>=50,K460<400,F460=E460),\n_xlfn.IFNA(VLOOKUP(F460,vietiniai_ikainiai,2,0)*H460, \"\"),\nAND(K460>=400,K460<=600,F460=E460,L460=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F460,vietiniai_ikainiai,3,0)*H460, \"\"),\n\nAND(K460>=50,K460<400,F460<>E460,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E460,valstybes53,0),MATCH(F460,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E460,valstybes53,0),MATCH(F460,valstybes53,0))*H460,\nAND(K460>=400,K460<=600,F460<>E460,L460=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E460,valstybes53,0),MATCH(F460,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E460,valstybes53,0),MATCH(F460,valstybes53,0))*H460,\n\nAND(K460>=400,L460<>\"Yes\"),\nIF(AND(F460<>\"\",E460<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K460,dist_nuo,\"<=\"&K460)*H460, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D460,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC460,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC460)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC460))/$AG460,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC460,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC460)/$AJ460,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC460,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC460)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC460))/$AM460,0),0)","v":0},null,0]
[null,439,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N461<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K461>=50,K461<400,F461=E461),\n_xlfn.IFNA(VLOOKUP(F461,vietiniai_ikainiai,2,0)*H461, \"\"),\nAND(K461>=400,K461<=600,F461=E461,L461=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F461,vietiniai_ikainiai,3,0)*H461, \"\"),\n\nAND(K461>=50,K461<400,F461<>E461,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E461,valstybes53,0),MATCH(F461,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E461,valstybes53,0),MATCH(F461,valstybes53,0))*H461,\nAND(K461>=400,K461<=600,F461<>E461,L461=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E461,valstybes53,0),MATCH(F461,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E461,valstybes53,0),MATCH(F461,valstybes53,0))*H461,\n\nAND(K461>=400,L461<>\"Yes\"),\nIF(AND(F461<>\"\",E461<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K461,dist_nuo,\"<=\"&K461)*H461, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D461,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC461,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC461)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC461))/$AG461,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC461,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC461)/$AJ461,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC461,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC461)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC461))/$AM461,0),0)","v":0},null,0]
[null,440,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N462<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K462>=50,K462<400,F462=E462),\n_xlfn.IFNA(VLOOKUP(F462,vietiniai_ikainiai,2,0)*H462, \"\"),\nAND(K462>=400,K462<=600,F462=E462,L462=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F462,vietiniai_ikainiai,3,0)*H462, \"\"),\n\nAND(K462>=50,K462<400,F462<>E462,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E462,valstybes53,0),MATCH(F462,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E462,valstybes53,0),MATCH(F462,valstybes53,0))*H462,\nAND(K462>=400,K462<=600,F462<>E462,L462=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E462,valstybes53,0),MATCH(F462,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E462,valstybes53,0),MATCH(F462,valstybes53,0))*H462,\n\nAND(K462>=400,L462<>\"Yes\"),\nIF(AND(F462<>\"\",E462<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K462,dist_nuo,\"<=\"&K462)*H462, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D462,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC462,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC462)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC462))/$AG462,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC462,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC462)/$AJ462,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC462,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC462)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC462))/$AM462,0),0)","v":0},null,0]
[null,441,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N463<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K463>=50,K463<400,F463=E463),\n_xlfn.IFNA(VLOOKUP(F463,vietiniai_ikainiai,2,0)*H463, \"\"),\nAND(K463>=400,K463<=600,F463=E463,L463=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F463,vietiniai_ikainiai,3,0)*H463, \"\"),\n\nAND(K463>=50,K463<400,F463<>E463,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E463,valstybes53,0),MATCH(F463,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E463,valstybes53,0),MATCH(F463,valstybes53,0))*H463,\nAND(K463>=400,K463<=600,F463<>E463,L463=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E463,valstybes53,0),MATCH(F463,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E463,valstybes53,0),MATCH(F463,valstybes53,0))*H463,\n\nAND(K463>=400,L463<>\"Yes\"),\nIF(AND(F463<>\"\",E463<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K463,dist_nuo,\"<=\"&K463)*H463, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D463,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC463,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC463)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC463))/$AG463,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC463,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC463)/$AJ463,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC463,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC463)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC463))/$AM463,0),0)","v":0},null,0]
[null,442,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N464<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K464>=50,K464<400,F464=E464),\n_xlfn.IFNA(VLOOKUP(F464,vietiniai_ikainiai,2,0)*H464, \"\"),\nAND(K464>=400,K464<=600,F464=E464,L464=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F464,vietiniai_ikainiai,3,0)*H464, \"\"),\n\nAND(K464>=50,K464<400,F464<>E464,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E464,valstybes53,0),MATCH(F464,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E464,valstybes53,0),MATCH(F464,valstybes53,0))*H464,\nAND(K464>=400,K464<=600,F464<>E464,L464=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E464,valstybes53,0),MATCH(F464,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E464,valstybes53,0),MATCH(F464,valstybes53,0))*H464,\n\nAND(K464>=400,L464<>\"Yes\"),\nIF(AND(F464<>\"\",E464<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K464,dist_nuo,\"<=\"&K464)*H464, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D464,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC464,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC464)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC464))/$AG464,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC464,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC464)/$AJ464,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC464,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC464)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC464))/$AM464,0),0)","v":0},null,0]
[null,443,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N465<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K465>=50,K465<400,F465=E465),\n_xlfn.IFNA(VLOOKUP(F465,vietiniai_ikainiai,2,0)*H465, \"\"),\nAND(K465>=400,K465<=600,F465=E465,L465=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F465,vietiniai_ikainiai,3,0)*H465, \"\"),\n\nAND(K465>=50,K465<400,F465<>E465,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E465,valstybes53,0),MATCH(F465,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E465,valstybes53,0),MATCH(F465,valstybes53,0))*H465,\nAND(K465>=400,K465<=600,F465<>E465,L465=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E465,valstybes53,0),MATCH(F465,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E465,valstybes53,0),MATCH(F465,valstybes53,0))*H465,\n\nAND(K465>=400,L465<>\"Yes\"),\nIF(AND(F465<>\"\",E465<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K465,dist_nuo,\"<=\"&K465)*H465, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D465,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC465,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC465)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC465))/$AG465,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC465,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC465)/$AJ465,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC465,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC465)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC465))/$AM465,0),0)","v":0},null,0]
[null,444,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N466<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K466>=50,K466<400,F466=E466),\n_xlfn.IFNA(VLOOKUP(F466,vietiniai_ikainiai,2,0)*H466, \"\"),\nAND(K466>=400,K466<=600,F466=E466,L466=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F466,vietiniai_ikainiai,3,0)*H466, \"\"),\n\nAND(K466>=50,K466<400,F466<>E466,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E466,valstybes53,0),MATCH(F466,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E466,valstybes53,0),MATCH(F466,valstybes53,0))*H466,\nAND(K466>=400,K466<=600,F466<>E466,L466=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E466,valstybes53,0),MATCH(F466,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E466,valstybes53,0),MATCH(F466,valstybes53,0))*H466,\n\nAND(K466>=400,L466<>\"Yes\"),\nIF(AND(F466<>\"\",E466<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K466,dist_nuo,\"<=\"&K466)*H466, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D466,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC466,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC466)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC466))/$AG466,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC466,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC466)/$AJ466,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC466,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC466)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC466))/$AM466,0),0)","v":0},null,0]
[null,445,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N467<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K467>=50,K467<400,F467=E467),\n_xlfn.IFNA(VLOOKUP(F467,vietiniai_ikainiai,2,0)*H467, \"\"),\nAND(K467>=400,K467<=600,F467=E467,L467=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F467,vietiniai_ikainiai,3,0)*H467, \"\"),\n\nAND(K467>=50,K467<400,F467<>E467,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E467,valstybes53,0),MATCH(F467,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E467,valstybes53,0),MATCH(F467,valstybes53,0))*H467,\nAND(K467>=400,K467<=600,F467<>E467,L467=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E467,valstybes53,0),MATCH(F467,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E467,valstybes53,0),MATCH(F467,valstybes53,0))*H467,\n\nAND(K467>=400,L467<>\"Yes\"),\nIF(AND(F467<>\"\",E467<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K467,dist_nuo,\"<=\"&K467)*H467, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D467,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC467,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC467)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC467))/$AG467,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC467,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC467)/$AJ467,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC467,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC467)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC467))/$AM467,0),0)","v":0},null,0]
[null,446,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N468<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K468>=50,K468<400,F468=E468),\n_xlfn.IFNA(VLOOKUP(F468,vietiniai_ikainiai,2,0)*H468, \"\"),\nAND(K468>=400,K468<=600,F468=E468,L468=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F468,vietiniai_ikainiai,3,0)*H468, \"\"),\n\nAND(K468>=50,K468<400,F468<>E468,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E468,valstybes53,0),MATCH(F468,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E468,valstybes53,0),MATCH(F468,valstybes53,0))*H468,\nAND(K468>=400,K468<=600,F468<>E468,L468=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E468,valstybes53,0),MATCH(F468,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E468,valstybes53,0),MATCH(F468,valstybes53,0))*H468,\n\nAND(K468>=400,L468<>\"Yes\"),\nIF(AND(F468<>\"\",E468<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K468,dist_nuo,\"<=\"&K468)*H468, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D468,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC468,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC468)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC468))/$AG468,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC468,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC468)/$AJ468,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC468,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC468)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC468))/$AM468,0),0)","v":0},null,0]
[null,447,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N469<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K469>=50,K469<400,F469=E469),\n_xlfn.IFNA(VLOOKUP(F469,vietiniai_ikainiai,2,0)*H469, \"\"),\nAND(K469>=400,K469<=600,F469=E469,L469=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F469,vietiniai_ikainiai,3,0)*H469, \"\"),\n\nAND(K469>=50,K469<400,F469<>E469,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E469,valstybes53,0),MATCH(F469,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E469,valstybes53,0),MATCH(F469,valstybes53,0))*H469,\nAND(K469>=400,K469<=600,F469<>E469,L469=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E469,valstybes53,0),MATCH(F469,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E469,valstybes53,0),MATCH(F469,valstybes53,0))*H469,\n\nAND(K469>=400,L469<>\"Yes\"),\nIF(AND(F469<>\"\",E469<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K469,dist_nuo,\"<=\"&K469)*H469, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D469,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC469,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC469)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC469))/$AG469,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC469,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC469)/$AJ469,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC469,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC469)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC469))/$AM469,0),0)","v":0},null,0]
[null,448,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N470<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K470>=50,K470<400,F470=E470),\n_xlfn.IFNA(VLOOKUP(F470,vietiniai_ikainiai,2,0)*H470, \"\"),\nAND(K470>=400,K470<=600,F470=E470,L470=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F470,vietiniai_ikainiai,3,0)*H470, \"\"),\n\nAND(K470>=50,K470<400,F470<>E470,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E470,valstybes53,0),MATCH(F470,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E470,valstybes53,0),MATCH(F470,valstybes53,0))*H470,\nAND(K470>=400,K470<=600,F470<>E470,L470=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E470,valstybes53,0),MATCH(F470,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E470,valstybes53,0),MATCH(F470,valstybes53,0))*H470,\n\nAND(K470>=400,L470<>\"Yes\"),\nIF(AND(F470<>\"\",E470<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K470,dist_nuo,\"<=\"&K470)*H470, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D470,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC470,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC470)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC470))/$AG470,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC470,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC470)/$AJ470,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC470,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC470)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC470))/$AM470,0),0)","v":0},null,0]
[null,449,null,null,null,null,null,null,{"$f":"IF(J471<>\"Yes\",_xlfn.IFNA(VLOOKUP(F471,saliu_ikainiai,3,0)*H471*G471,\"\"),\"\")","v":""},null,null,null,{"$f":"IF(N471<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K471>=50,K471<400,F471=E471),\n_xlfn.IFNA(VLOOKUP(F471,vietiniai_ikainiai,2,0)*H471, \"\"),\nAND(K471>=400,K471<=600,F471=E471,L471=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F471,vietiniai_ikainiai,3,0)*H471, \"\"),\n\nAND(K471>=50,K471<400,F471<>E471,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E471,valstybes53,0),MATCH(F471,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E471,valstybes53,0),MATCH(F471,valstybes53,0))*H471,\nAND(K471>=400,K471<=600,F471<>E471,L471=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E471,valstybes53,0),MATCH(F471,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E471,valstybes53,0),MATCH(F471,valstybes53,0))*H471,\n\nAND(K471>=400,L471<>\"Yes\"),\nIF(AND(F471<>\"\",E471<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K471,dist_nuo,\"<=\"&K471)*H471, \"\")\n),\"\"\n),\"\")","v":""},null,{"$f":"IF(OR(_xlfn.IFNA(VLOOKUP(F471,saliu_ikainiai,4,0)*H471*(G471-1),\"\")<=0,P471=\"Yes\"),\"\",_xlfn.IFNA(VLOOKUP(F471,saliu_ikainiai,4,0)*H471*(G471-1),\"\"))","v":""},null,null,null,null,{"$f":"IF(SUM(O471,M471,I471,R471,S471)<>0,SUM(O471,M471,I471,R471,S471), \"\")","v":""},null,{"$f":"+_xlfn.XLOOKUP(D471,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"},{"$f":"+CONCATENATE(C471,\" \",V471)","v":" BE 001"},{"$f":"IF(IF($G471>0,$G471-1,0)>0,IF($G471>0,($G471-1)*$H471,0),0)","v":0},{"$f":"IF(IF($G471>0,$G471,0)>0,IF($G471>0,$G471*$H471,0),0)","v":0},null,null,null,null,{"$f":"IF(LEFT(AC471,1)=\"W\",LEFT(AC471,6),\"\")","v":""},{"$f":"+RIGHT(AC471,6)","v":""},null,{"$f":"+SUMIFS(H:H,W:W,$AC471,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC471)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC471))/$AG471,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC471,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC471)/$AJ471,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC471,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($I$23:$I$2703,$W$23:$W$2703,$AC471)+SUMIFS($S$23:$S$2703,$W$23:$W$2703,$AC471))/$AM471,0),0)","v":0},null,{"$f":"+(AG471*AH471)+(AK471*AJ471)+(AN471*AM471)","v":0}]
[null,450,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N472<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K472>=50,K472<400,F472=E472),\n_xlfn.IFNA(VLOOKUP(F472,vietiniai_ikainiai,2,0)*H472, \"\"),\nAND(K472>=400,K472<=600,F472=E472,L472=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F472,vietiniai_ikainiai,3,0)*H472, \"\"),\n\nAND(K472>=50,K472<400,F472<>E472,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E472,valstybes53,0),MATCH(F472,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E472,valstybes53,0),MATCH(F472,valstybes53,0))*H472,\nAND(K472>=400,K472<=600,F472<>E472,L472=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E472,valstybes53,0),MATCH(F472,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E472,valstybes53,0),MATCH(F472,valstybes53,0))*H472,\n\nAND(K472>=400,L472<>\"Yes\"),\nIF(AND(F472<>\"\",E472<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K472,dist_nuo,\"<=\"&K472)*H472, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D472,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC472,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC472)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC472))/$AG472,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC472,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC472)/$AJ472,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC472,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,451,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N473<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K473>=50,K473<400,F473=E473),\n_xlfn.IFNA(VLOOKUP(F473,vietiniai_ikainiai,2,0)*H473, \"\"),\nAND(K473>=400,K473<=600,F473=E473,L473=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F473,vietiniai_ikainiai,3,0)*H473, \"\"),\n\nAND(K473>=50,K473<400,F473<>E473,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E473,valstybes53,0),MATCH(F473,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E473,valstybes53,0),MATCH(F473,valstybes53,0))*H473,\nAND(K473>=400,K473<=600,F473<>E473,L473=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E473,valstybes53,0),MATCH(F473,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E473,valstybes53,0),MATCH(F473,valstybes53,0))*H473,\n\nAND(K473>=400,L473<>\"Yes\"),\nIF(AND(F473<>\"\",E473<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K473,dist_nuo,\"<=\"&K473)*H473, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D473,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC473,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC473)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC473))/$AG473,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC473,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC473)/$AJ473,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC473,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,452,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N474<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K474>=50,K474<400,F474=E474),\n_xlfn.IFNA(VLOOKUP(F474,vietiniai_ikainiai,2,0)*H474, \"\"),\nAND(K474>=400,K474<=600,F474=E474,L474=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F474,vietiniai_ikainiai,3,0)*H474, \"\"),\n\nAND(K474>=50,K474<400,F474<>E474,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E474,valstybes53,0),MATCH(F474,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E474,valstybes53,0),MATCH(F474,valstybes53,0))*H474,\nAND(K474>=400,K474<=600,F474<>E474,L474=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E474,valstybes53,0),MATCH(F474,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E474,valstybes53,0),MATCH(F474,valstybes53,0))*H474,\n\nAND(K474>=400,L474<>\"Yes\"),\nIF(AND(F474<>\"\",E474<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K474,dist_nuo,\"<=\"&K474)*H474, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D474,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC474,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC474)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC474))/$AG474,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC474,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC474)/$AJ474,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC474,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,453,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N475<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K475>=50,K475<400,F475=E475),\n_xlfn.IFNA(VLOOKUP(F475,vietiniai_ikainiai,2,0)*H475, \"\"),\nAND(K475>=400,K475<=600,F475=E475,L475=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F475,vietiniai_ikainiai,3,0)*H475, \"\"),\n\nAND(K475>=50,K475<400,F475<>E475,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E475,valstybes53,0),MATCH(F475,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E475,valstybes53,0),MATCH(F475,valstybes53,0))*H475,\nAND(K475>=400,K475<=600,F475<>E475,L475=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E475,valstybes53,0),MATCH(F475,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E475,valstybes53,0),MATCH(F475,valstybes53,0))*H475,\n\nAND(K475>=400,L475<>\"Yes\"),\nIF(AND(F475<>\"\",E475<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K475,dist_nuo,\"<=\"&K475)*H475, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D475,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC475,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC475)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC475))/$AG475,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC475,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC475)/$AJ475,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC475,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,454,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N476<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K476>=50,K476<400,F476=E476),\n_xlfn.IFNA(VLOOKUP(F476,vietiniai_ikainiai,2,0)*H476, \"\"),\nAND(K476>=400,K476<=600,F476=E476,L476=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F476,vietiniai_ikainiai,3,0)*H476, \"\"),\n\nAND(K476>=50,K476<400,F476<>E476,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E476,valstybes53,0),MATCH(F476,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E476,valstybes53,0),MATCH(F476,valstybes53,0))*H476,\nAND(K476>=400,K476<=600,F476<>E476,L476=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E476,valstybes53,0),MATCH(F476,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E476,valstybes53,0),MATCH(F476,valstybes53,0))*H476,\n\nAND(K476>=400,L476<>\"Yes\"),\nIF(AND(F476<>\"\",E476<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K476,dist_nuo,\"<=\"&K476)*H476, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D476,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC476,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC476)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC476))/$AG476,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC476,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC476)/$AJ476,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC476,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,455,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N477<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K477>=50,K477<400,F477=E477),\n_xlfn.IFNA(VLOOKUP(F477,vietiniai_ikainiai,2,0)*H477, \"\"),\nAND(K477>=400,K477<=600,F477=E477,L477=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F477,vietiniai_ikainiai,3,0)*H477, \"\"),\n\nAND(K477>=50,K477<400,F477<>E477,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E477,valstybes53,0),MATCH(F477,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E477,valstybes53,0),MATCH(F477,valstybes53,0))*H477,\nAND(K477>=400,K477<=600,F477<>E477,L477=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E477,valstybes53,0),MATCH(F477,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E477,valstybes53,0),MATCH(F477,valstybes53,0))*H477,\n\nAND(K477>=400,L477<>\"Yes\"),\nIF(AND(F477<>\"\",E477<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K477,dist_nuo,\"<=\"&K477)*H477, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D477,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC477,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC477)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC477))/$AG477,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC477,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC477)/$AJ477,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC477,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,456,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N478<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K478>=50,K478<400,F478=E478),\n_xlfn.IFNA(VLOOKUP(F478,vietiniai_ikainiai,2,0)*H478, \"\"),\nAND(K478>=400,K478<=600,F478=E478,L478=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F478,vietiniai_ikainiai,3,0)*H478, \"\"),\n\nAND(K478>=50,K478<400,F478<>E478,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E478,valstybes53,0),MATCH(F478,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E478,valstybes53,0),MATCH(F478,valstybes53,0))*H478,\nAND(K478>=400,K478<=600,F478<>E478,L478=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E478,valstybes53,0),MATCH(F478,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E478,valstybes53,0),MATCH(F478,valstybes53,0))*H478,\n\nAND(K478>=400,L478<>\"Yes\"),\nIF(AND(F478<>\"\",E478<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K478,dist_nuo,\"<=\"&K478)*H478, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D478,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC478,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC478)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC478))/$AG478,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC478,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC478)/$AJ478,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC478,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,457,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N479<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K479>=50,K479<400,F479=E479),\n_xlfn.IFNA(VLOOKUP(F479,vietiniai_ikainiai,2,0)*H479, \"\"),\nAND(K479>=400,K479<=600,F479=E479,L479=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F479,vietiniai_ikainiai,3,0)*H479, \"\"),\n\nAND(K479>=50,K479<400,F479<>E479,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E479,valstybes53,0),MATCH(F479,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E479,valstybes53,0),MATCH(F479,valstybes53,0))*H479,\nAND(K479>=400,K479<=600,F479<>E479,L479=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E479,valstybes53,0),MATCH(F479,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E479,valstybes53,0),MATCH(F479,valstybes53,0))*H479,\n\nAND(K479>=400,L479<>\"Yes\"),\nIF(AND(F479<>\"\",E479<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K479,dist_nuo,\"<=\"&K479)*H479, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D479,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC479,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC479)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC479))/$AG479,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC479,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC479)/$AJ479,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC479,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,458,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N480<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K480>=50,K480<400,F480=E480),\n_xlfn.IFNA(VLOOKUP(F480,vietiniai_ikainiai,2,0)*H480, \"\"),\nAND(K480>=400,K480<=600,F480=E480,L480=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F480,vietiniai_ikainiai,3,0)*H480, \"\"),\n\nAND(K480>=50,K480<400,F480<>E480,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E480,valstybes53,0),MATCH(F480,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E480,valstybes53,0),MATCH(F480,valstybes53,0))*H480,\nAND(K480>=400,K480<=600,F480<>E480,L480=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E480,valstybes53,0),MATCH(F480,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E480,valstybes53,0),MATCH(F480,valstybes53,0))*H480,\n\nAND(K480>=400,L480<>\"Yes\"),\nIF(AND(F480<>\"\",E480<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K480,dist_nuo,\"<=\"&K480)*H480, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D480,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC480,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC480)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC480))/$AG480,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC480,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC480)/$AJ480,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC480,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,459,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N481<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K481>=50,K481<400,F481=E481),\n_xlfn.IFNA(VLOOKUP(F481,vietiniai_ikainiai,2,0)*H481, \"\"),\nAND(K481>=400,K481<=600,F481=E481,L481=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F481,vietiniai_ikainiai,3,0)*H481, \"\"),\n\nAND(K481>=50,K481<400,F481<>E481,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E481,valstybes53,0),MATCH(F481,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E481,valstybes53,0),MATCH(F481,valstybes53,0))*H481,\nAND(K481>=400,K481<=600,F481<>E481,L481=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E481,valstybes53,0),MATCH(F481,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E481,valstybes53,0),MATCH(F481,valstybes53,0))*H481,\n\nAND(K481>=400,L481<>\"Yes\"),\nIF(AND(F481<>\"\",E481<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K481,dist_nuo,\"<=\"&K481)*H481, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D481,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC481,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC481)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC481))/$AG481,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC481,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC481)/$AJ481,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC481,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,460,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N482<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K482>=50,K482<400,F482=E482),\n_xlfn.IFNA(VLOOKUP(F482,vietiniai_ikainiai,2,0)*H482, \"\"),\nAND(K482>=400,K482<=600,F482=E482,L482=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F482,vietiniai_ikainiai,3,0)*H482, \"\"),\n\nAND(K482>=50,K482<400,F482<>E482,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E482,valstybes53,0),MATCH(F482,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E482,valstybes53,0),MATCH(F482,valstybes53,0))*H482,\nAND(K482>=400,K482<=600,F482<>E482,L482=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E482,valstybes53,0),MATCH(F482,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E482,valstybes53,0),MATCH(F482,valstybes53,0))*H482,\n\nAND(K482>=400,L482<>\"Yes\"),\nIF(AND(F482<>\"\",E482<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K482,dist_nuo,\"<=\"&K482)*H482, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D482,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC482,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC482)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC482))/$AG482,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC482,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC482)/$AJ482,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC482,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,461,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N483<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K483>=50,K483<400,F483=E483),\n_xlfn.IFNA(VLOOKUP(F483,vietiniai_ikainiai,2,0)*H483, \"\"),\nAND(K483>=400,K483<=600,F483=E483,L483=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F483,vietiniai_ikainiai,3,0)*H483, \"\"),\n\nAND(K483>=50,K483<400,F483<>E483,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E483,valstybes53,0),MATCH(F483,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E483,valstybes53,0),MATCH(F483,valstybes53,0))*H483,\nAND(K483>=400,K483<=600,F483<>E483,L483=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E483,valstybes53,0),MATCH(F483,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E483,valstybes53,0),MATCH(F483,valstybes53,0))*H483,\n\nAND(K483>=400,L483<>\"Yes\"),\nIF(AND(F483<>\"\",E483<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K483,dist_nuo,\"<=\"&K483)*H483, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D483,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC483,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC483)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC483))/$AG483,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC483,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC483)/$AJ483,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC483,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,462,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N484<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K484>=50,K484<400,F484=E484),\n_xlfn.IFNA(VLOOKUP(F484,vietiniai_ikainiai,2,0)*H484, \"\"),\nAND(K484>=400,K484<=600,F484=E484,L484=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F484,vietiniai_ikainiai,3,0)*H484, \"\"),\n\nAND(K484>=50,K484<400,F484<>E484,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E484,valstybes53,0),MATCH(F484,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E484,valstybes53,0),MATCH(F484,valstybes53,0))*H484,\nAND(K484>=400,K484<=600,F484<>E484,L484=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E484,valstybes53,0),MATCH(F484,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E484,valstybes53,0),MATCH(F484,valstybes53,0))*H484,\n\nAND(K484>=400,L484<>\"Yes\"),\nIF(AND(F484<>\"\",E484<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K484,dist_nuo,\"<=\"&K484)*H484, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D484,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC484,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC484)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC484))/$AG484,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC484,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC484)/$AJ484,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC484,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,463,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N485<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K485>=50,K485<400,F485=E485),\n_xlfn.IFNA(VLOOKUP(F485,vietiniai_ikainiai,2,0)*H485, \"\"),\nAND(K485>=400,K485<=600,F485=E485,L485=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F485,vietiniai_ikainiai,3,0)*H485, \"\"),\n\nAND(K485>=50,K485<400,F485<>E485,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E485,valstybes53,0),MATCH(F485,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E485,valstybes53,0),MATCH(F485,valstybes53,0))*H485,\nAND(K485>=400,K485<=600,F485<>E485,L485=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E485,valstybes53,0),MATCH(F485,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E485,valstybes53,0),MATCH(F485,valstybes53,0))*H485,\n\nAND(K485>=400,L485<>\"Yes\"),\nIF(AND(F485<>\"\",E485<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K485,dist_nuo,\"<=\"&K485)*H485, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D485,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC485,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC485)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC485))/$AG485,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC485,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC485)/$AJ485,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC485,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,464,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N486<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K486>=50,K486<400,F486=E486),\n_xlfn.IFNA(VLOOKUP(F486,vietiniai_ikainiai,2,0)*H486, \"\"),\nAND(K486>=400,K486<=600,F486=E486,L486=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F486,vietiniai_ikainiai,3,0)*H486, \"\"),\n\nAND(K486>=50,K486<400,F486<>E486,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E486,valstybes53,0),MATCH(F486,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E486,valstybes53,0),MATCH(F486,valstybes53,0))*H486,\nAND(K486>=400,K486<=600,F486<>E486,L486=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E486,valstybes53,0),MATCH(F486,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E486,valstybes53,0),MATCH(F486,valstybes53,0))*H486,\n\nAND(K486>=400,L486<>\"Yes\"),\nIF(AND(F486<>\"\",E486<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K486,dist_nuo,\"<=\"&K486)*H486, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D486,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC486,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC486)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC486))/$AG486,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC486,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC486)/$AJ486,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC486,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,465,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N487<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K487>=50,K487<400,F487=E487),\n_xlfn.IFNA(VLOOKUP(F487,vietiniai_ikainiai,2,0)*H487, \"\"),\nAND(K487>=400,K487<=600,F487=E487,L487=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F487,vietiniai_ikainiai,3,0)*H487, \"\"),\n\nAND(K487>=50,K487<400,F487<>E487,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E487,valstybes53,0),MATCH(F487,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E487,valstybes53,0),MATCH(F487,valstybes53,0))*H487,\nAND(K487>=400,K487<=600,F487<>E487,L487=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E487,valstybes53,0),MATCH(F487,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E487,valstybes53,0),MATCH(F487,valstybes53,0))*H487,\n\nAND(K487>=400,L487<>\"Yes\"),\nIF(AND(F487<>\"\",E487<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K487,dist_nuo,\"<=\"&K487)*H487, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D487,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC487,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC487)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC487))/$AG487,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC487,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC487)/$AJ487,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC487,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,466,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N488<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K488>=50,K488<400,F488=E488),\n_xlfn.IFNA(VLOOKUP(F488,vietiniai_ikainiai,2,0)*H488, \"\"),\nAND(K488>=400,K488<=600,F488=E488,L488=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F488,vietiniai_ikainiai,3,0)*H488, \"\"),\n\nAND(K488>=50,K488<400,F488<>E488,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E488,valstybes53,0),MATCH(F488,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E488,valstybes53,0),MATCH(F488,valstybes53,0))*H488,\nAND(K488>=400,K488<=600,F488<>E488,L488=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E488,valstybes53,0),MATCH(F488,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E488,valstybes53,0),MATCH(F488,valstybes53,0))*H488,\n\nAND(K488>=400,L488<>\"Yes\"),\nIF(AND(F488<>\"\",E488<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K488,dist_nuo,\"<=\"&K488)*H488, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D488,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC488,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC488)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC488))/$AG488,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC488,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC488)/$AJ488,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC488,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,467,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N489<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K489>=50,K489<400,F489=E489),\n_xlfn.IFNA(VLOOKUP(F489,vietiniai_ikainiai,2,0)*H489, \"\"),\nAND(K489>=400,K489<=600,F489=E489,L489=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F489,vietiniai_ikainiai,3,0)*H489, \"\"),\n\nAND(K489>=50,K489<400,F489<>E489,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E489,valstybes53,0),MATCH(F489,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E489,valstybes53,0),MATCH(F489,valstybes53,0))*H489,\nAND(K489>=400,K489<=600,F489<>E489,L489=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E489,valstybes53,0),MATCH(F489,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E489,valstybes53,0),MATCH(F489,valstybes53,0))*H489,\n\nAND(K489>=400,L489<>\"Yes\"),\nIF(AND(F489<>\"\",E489<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K489,dist_nuo,\"<=\"&K489)*H489, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D489,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC489,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC489)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC489))/$AG489,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC489,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC489)/$AJ489,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC489,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,468,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N490<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K490>=50,K490<400,F490=E490),\n_xlfn.IFNA(VLOOKUP(F490,vietiniai_ikainiai,2,0)*H490, \"\"),\nAND(K490>=400,K490<=600,F490=E490,L490=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F490,vietiniai_ikainiai,3,0)*H490, \"\"),\n\nAND(K490>=50,K490<400,F490<>E490,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E490,valstybes53,0),MATCH(F490,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E490,valstybes53,0),MATCH(F490,valstybes53,0))*H490,\nAND(K490>=400,K490<=600,F490<>E490,L490=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E490,valstybes53,0),MATCH(F490,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E490,valstybes53,0),MATCH(F490,valstybes53,0))*H490,\n\nAND(K490>=400,L490<>\"Yes\"),\nIF(AND(F490<>\"\",E490<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K490,dist_nuo,\"<=\"&K490)*H490, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D490,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC490,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC490)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC490))/$AG490,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC490,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC490)/$AJ490,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC490,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,469,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N491<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K491>=50,K491<400,F491=E491),\n_xlfn.IFNA(VLOOKUP(F491,vietiniai_ikainiai,2,0)*H491, \"\"),\nAND(K491>=400,K491<=600,F491=E491,L491=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F491,vietiniai_ikainiai,3,0)*H491, \"\"),\n\nAND(K491>=50,K491<400,F491<>E491,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E491,valstybes53,0),MATCH(F491,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E491,valstybes53,0),MATCH(F491,valstybes53,0))*H491,\nAND(K491>=400,K491<=600,F491<>E491,L491=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E491,valstybes53,0),MATCH(F491,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E491,valstybes53,0),MATCH(F491,valstybes53,0))*H491,\n\nAND(K491>=400,L491<>\"Yes\"),\nIF(AND(F491<>\"\",E491<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K491,dist_nuo,\"<=\"&K491)*H491, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D491,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC491,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC491)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC491))/$AG491,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC491,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC491)/$AJ491,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC491,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,470,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N492<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K492>=50,K492<400,F492=E492),\n_xlfn.IFNA(VLOOKUP(F492,vietiniai_ikainiai,2,0)*H492, \"\"),\nAND(K492>=400,K492<=600,F492=E492,L492=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F492,vietiniai_ikainiai,3,0)*H492, \"\"),\n\nAND(K492>=50,K492<400,F492<>E492,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E492,valstybes53,0),MATCH(F492,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E492,valstybes53,0),MATCH(F492,valstybes53,0))*H492,\nAND(K492>=400,K492<=600,F492<>E492,L492=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E492,valstybes53,0),MATCH(F492,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E492,valstybes53,0),MATCH(F492,valstybes53,0))*H492,\n\nAND(K492>=400,L492<>\"Yes\"),\nIF(AND(F492<>\"\",E492<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K492,dist_nuo,\"<=\"&K492)*H492, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D492,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC492,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC492)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC492))/$AG492,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC492,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC492)/$AJ492,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC492,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,471,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N493<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K493>=50,K493<400,F493=E493),\n_xlfn.IFNA(VLOOKUP(F493,vietiniai_ikainiai,2,0)*H493, \"\"),\nAND(K493>=400,K493<=600,F493=E493,L493=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F493,vietiniai_ikainiai,3,0)*H493, \"\"),\n\nAND(K493>=50,K493<400,F493<>E493,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E493,valstybes53,0),MATCH(F493,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E493,valstybes53,0),MATCH(F493,valstybes53,0))*H493,\nAND(K493>=400,K493<=600,F493<>E493,L493=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E493,valstybes53,0),MATCH(F493,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E493,valstybes53,0),MATCH(F493,valstybes53,0))*H493,\n\nAND(K493>=400,L493<>\"Yes\"),\nIF(AND(F493<>\"\",E493<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K493,dist_nuo,\"<=\"&K493)*H493, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D493,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC493,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC493)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC493))/$AG493,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC493,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC493)/$AJ493,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC493,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,472,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N494<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K494>=50,K494<400,F494=E494),\n_xlfn.IFNA(VLOOKUP(F494,vietiniai_ikainiai,2,0)*H494, \"\"),\nAND(K494>=400,K494<=600,F494=E494,L494=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F494,vietiniai_ikainiai,3,0)*H494, \"\"),\n\nAND(K494>=50,K494<400,F494<>E494,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E494,valstybes53,0),MATCH(F494,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E494,valstybes53,0),MATCH(F494,valstybes53,0))*H494,\nAND(K494>=400,K494<=600,F494<>E494,L494=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E494,valstybes53,0),MATCH(F494,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E494,valstybes53,0),MATCH(F494,valstybes53,0))*H494,\n\nAND(K494>=400,L494<>\"Yes\"),\nIF(AND(F494<>\"\",E494<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K494,dist_nuo,\"<=\"&K494)*H494, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D494,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC494,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC494)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC494))/$AG494,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC494,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC494)/$AJ494,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC494,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,473,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N495<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K495>=50,K495<400,F495=E495),\n_xlfn.IFNA(VLOOKUP(F495,vietiniai_ikainiai,2,0)*H495, \"\"),\nAND(K495>=400,K495<=600,F495=E495,L495=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F495,vietiniai_ikainiai,3,0)*H495, \"\"),\n\nAND(K495>=50,K495<400,F495<>E495,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E495,valstybes53,0),MATCH(F495,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E495,valstybes53,0),MATCH(F495,valstybes53,0))*H495,\nAND(K495>=400,K495<=600,F495<>E495,L495=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E495,valstybes53,0),MATCH(F495,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E495,valstybes53,0),MATCH(F495,valstybes53,0))*H495,\n\nAND(K495>=400,L495<>\"Yes\"),\nIF(AND(F495<>\"\",E495<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K495,dist_nuo,\"<=\"&K495)*H495, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D495,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC495,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC495)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC495))/$AG495,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC495,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC495)/$AJ495,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC495,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,474,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N496<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K496>=50,K496<400,F496=E496),\n_xlfn.IFNA(VLOOKUP(F496,vietiniai_ikainiai,2,0)*H496, \"\"),\nAND(K496>=400,K496<=600,F496=E496,L496=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F496,vietiniai_ikainiai,3,0)*H496, \"\"),\n\nAND(K496>=50,K496<400,F496<>E496,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E496,valstybes53,0),MATCH(F496,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E496,valstybes53,0),MATCH(F496,valstybes53,0))*H496,\nAND(K496>=400,K496<=600,F496<>E496,L496=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E496,valstybes53,0),MATCH(F496,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E496,valstybes53,0),MATCH(F496,valstybes53,0))*H496,\n\nAND(K496>=400,L496<>\"Yes\"),\nIF(AND(F496<>\"\",E496<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K496,dist_nuo,\"<=\"&K496)*H496, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D496,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC496,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC496)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC496))/$AG496,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC496,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC496)/$AJ496,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC496,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,475,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N497<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K497>=50,K497<400,F497=E497),\n_xlfn.IFNA(VLOOKUP(F497,vietiniai_ikainiai,2,0)*H497, \"\"),\nAND(K497>=400,K497<=600,F497=E497,L497=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F497,vietiniai_ikainiai,3,0)*H497, \"\"),\n\nAND(K497>=50,K497<400,F497<>E497,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E497,valstybes53,0),MATCH(F497,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E497,valstybes53,0),MATCH(F497,valstybes53,0))*H497,\nAND(K497>=400,K497<=600,F497<>E497,L497=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E497,valstybes53,0),MATCH(F497,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E497,valstybes53,0),MATCH(F497,valstybes53,0))*H497,\n\nAND(K497>=400,L497<>\"Yes\"),\nIF(AND(F497<>\"\",E497<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K497,dist_nuo,\"<=\"&K497)*H497, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D497,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC497,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC497)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC497))/$AG497,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC497,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC497)/$AJ497,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC497,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,476,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N498<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K498>=50,K498<400,F498=E498),\n_xlfn.IFNA(VLOOKUP(F498,vietiniai_ikainiai,2,0)*H498, \"\"),\nAND(K498>=400,K498<=600,F498=E498,L498=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F498,vietiniai_ikainiai,3,0)*H498, \"\"),\n\nAND(K498>=50,K498<400,F498<>E498,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E498,valstybes53,0),MATCH(F498,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E498,valstybes53,0),MATCH(F498,valstybes53,0))*H498,\nAND(K498>=400,K498<=600,F498<>E498,L498=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E498,valstybes53,0),MATCH(F498,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E498,valstybes53,0),MATCH(F498,valstybes53,0))*H498,\n\nAND(K498>=400,L498<>\"Yes\"),\nIF(AND(F498<>\"\",E498<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K498,dist_nuo,\"<=\"&K498)*H498, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D498,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC498,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC498)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC498))/$AG498,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC498,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC498)/$AJ498,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC498,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,477,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N499<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K499>=50,K499<400,F499=E499),\n_xlfn.IFNA(VLOOKUP(F499,vietiniai_ikainiai,2,0)*H499, \"\"),\nAND(K499>=400,K499<=600,F499=E499,L499=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F499,vietiniai_ikainiai,3,0)*H499, \"\"),\n\nAND(K499>=50,K499<400,F499<>E499,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E499,valstybes53,0),MATCH(F499,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E499,valstybes53,0),MATCH(F499,valstybes53,0))*H499,\nAND(K499>=400,K499<=600,F499<>E499,L499=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E499,valstybes53,0),MATCH(F499,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E499,valstybes53,0),MATCH(F499,valstybes53,0))*H499,\n\nAND(K499>=400,L499<>\"Yes\"),\nIF(AND(F499<>\"\",E499<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K499,dist_nuo,\"<=\"&K499)*H499, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D499,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC499,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC499)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC499))/$AG499,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC499,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC499)/$AJ499,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC499,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]
[null,478,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(N500<>\"Yes\",_xlfn.IFNA(_xlfn.IFS(\nAND(K500>=50,K500<400,F500=E500),\n_xlfn.IFNA(VLOOKUP(F500,vietiniai_ikainiai,2,0)*H500, \"\"),\nAND(K500>=400,K500<=600,F500=E500,L500=\"Yes\"),\n_xlfn.IFNA(VLOOKUP(F500,vietiniai_ikainiai,3,0)*H500, \"\"),\n\nAND(K500>=50,K500<400,F500<>E500,_xlfn.IFNA(INDEX(trumpos_per_siena,MATCH(E500,valstybes53,0),MATCH(F500,valstybes53,0)), \"\")<>\"\"),\nINDEX(trumpos_per_siena,MATCH(E500,valstybes53,0),MATCH(F500,valstybes53,0))*H500,\nAND(K500>=400,K500<=600,F500<>E500,L500=\"Yes\",_xlfn.IFNA(INDEX(Trumpos_per_siena_600,MATCH(E500,valstybes53,0),MATCH(F500,valstybes53,0)), \"\")<>\"\"),\nINDEX(Trumpos_per_siena_600,MATCH(E500,valstybes53,0),MATCH(F500,valstybes53,0))*H500,\n\nAND(K500>=400,L500<>\"Yes\"),\nIF(AND(F500<>\"\",E500<>\"\"),SUMIFS(dist_kaina,dist_iki,\">=\"&K500,dist_nuo,\"<=\"&K500)*H500, \"\")\n),\"\"\n),\"\")","v":""},null,"",null,null,null,null,"",null,{"$f":"+_xlfn.XLOOKUP(D500,'Beneficiaries List'!$C$5:$C$100002,'Beneficiaries List'!$A$5:$A$100002)","v":"BE 001"}," BE 001",0,0,null,null,null,null,"","",null,{"$f":"+SUMIFS(H:H,W:W,$AC500,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR((SUMIFS($M$23:$M$2701,$W$23:$W$2701,$AC500)+SUMIFS($R$23:$R$2701,$W$23:$W$2701,$AC500))/$AG500,0),0)","v":0},null,{"$f":"+SUMIFS(X:X,W:W,$AC500,C:C,\"<>\",D:D,\"<>\")","v":0},{"$f":"ROUND(IFERROR(SUMIFS($O$23:$O$2703,$W$23:$W$2703,$AC500)/$AJ500,0),0)","v":0},null,{"$f":"+SUMIFS(Y:Y,W:W,$AC500,C:C,\"<>\",D:D,\"<>\")","v":0},0,null,0]

{"sheet":"Comments","index":15,"n_rows":3,"n_cols":4,"rows_kept":3,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["COMMENTS"]
[]
["nr","BE ref","WP ref","Comments"]

{"sheet":"Data Travel costs","index":16,"n_rows":150,"n_cols":66,"rows_kept":150,"cut":false,"hidden":true,"merged":[[2,42,4,42],[2,43,4,43],[2,9,3,10],[2,11,4,11],[2,40,3,41]]}
[null,null,"nuo 2025-05-13 (2025-02-23)",null,null,null,null,null,null,"5.1 Amounts for return air, rail and combined air/rail journey",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"iki 2024-07-31",null,null,null,null,null,null,"nuo 2024-07-31",null,null,null,null,null,"nuo 2025-02-26",null,"Delegated regulation - EU - 2025/693 - EN - EUR-Lex"]
[null,"ŠALIS ",null,"Daily allowance","Hotel ceiling",null,null,null,null,null,null,"nuo 2024-07-31",null,null,null,null,null,null,"Applicable exemption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nuo 2024-07-31","iki 2023-01-01",null,null,"ŠALIS ",null,"List of allowance per diem (EUR/day) (according 12/01/2021 EK decision for allowances for countries inside the EU under 2021-2027 program)","List of Accomodation (EUR/day) (according 12/01/2021 EK decision for allowances for countries inside the EU under 2021-2027 program)",null,null,"ŠALIS ",null,"Daily allowance","DHotel ceiling",null,null,null,null,null,"Destination","Daily allowance","Hotel ceiling"]
[null,"Austria",null,131,158,null,null,null,null,"Distance band (in km)*",null,"Amount per return trip in EUR",null,null,null,null,null,null,"Travel costs not covered by unit costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distance band (in km)*",null,"Amount per return trip in EUR","Amount per return trip in EUR",null,null,"Austria",null,102,126,null,null,"Austria",null,102,132,null,null,null,null,null,"Austria",131,158,{"$f":"+IF(B3=BJ3,\"OK\",\"Nesutampa valstybė\")","v":"OK"}]
[null,"Belgium",null,132,171,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsistence not covered by unit costs (intra-country)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium",null,102,137,null,null,"Belgium",null,102,148,null,null,null,null,null,"Belgium",132,171,{"$f":"+IF(B4=BJ4,\"OK\",\"Nesutampa valstybė\")","v":"OK"}]
[null,"Bulgaria",null,78,121,null,null,null,null,"From","To",null,null,null,null,null,null,null,"Travel not covered by land transport (less than 400km)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"From","To",null,null,null,null,"Bulgaria",null,57,110,null,null,"Bulgaria",null,57,135,null,null,null,null,null,"Bulgaria",78,121,"OK"]
[null,"Croatia",null,99,132,null,null,null,null,400,600,340,null,null,null,null,null,null,"Travel to/from places more than 400 km from a primary airport",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,600,245,196,null,null,"Croatia",null,75,104,null,null,"Croatia",null,75,110,null,null,null,null,null,"Croatia",99,132,"OK"]
[null,"Cyprus",null,103,145,null,null,null,null,601,1600,365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601,800,261,209,null,null,"Cyprus",null,88,120,null,null,"Cyprus",null,88,140,null,null,null,null,null,"Cyprus",103,145,"OK"]
[null,"Czechia",null,98,149,null,null,null,null,1601,2500,429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801,1200,276,221,null,null,"Czechia",null,70,107,null,null,"Czechia",null,70,124,null,null,null,null,null,"Czechia",98,149,"OK"]
[null,"Denmark",null,172,208,null,null,null,null,2501,3500,541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1201,1600,288,230,null,null,"Denmark",null,124,158,null,null,"Denmark",null,124,173,null,null,null,null,null,"Denmark",172,208,"OK"]
[null,"Estonia",null,125,118,null,null,null,null,3501,4500,743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1601,2000,369,295,null,null,"Estonia",null,80,107,null,null,"Estonia",null,80,107,null,null,null,null,null,"Estonia",125,118,"OK"]
[null,"Finland",null,155,170,null,null,null,null,4501,6000,857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2001,2500,429,343,null,null,"Finland",null,113,146,null,null,"Finland",null,113,146,null,null,null,null,null,"Finland",155,170,"OK"]
[null,"France",null,127,212,null,null,null,null,6001,7500,1021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2501,3500,541,433,null,null,"France",null,102,166,null,null,"France",null,102,180,null,null,null,null,null,"France",127,212,"OK"]
[null,"Germany",null,123,154,null,null,null,null,7501,10000,1250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3501,4500,659,527,null,null,"Germany",null,97,119,null,null,"Germany",null,97,128,null,null,null,null,null,"Germany",123,154,"OK"]
[null,"Greece",null,108,134,null,null,null,null,10001,100000,1595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4501,6000,796,637,null,null,"Greece",null,82,107,null,null,"Greece",null,82,112,null,null,null,null,null,"Greece",108,134,"OK"]
[null,"Hungary",null,93,135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6001,7500,900,720,null,null,"Hungary",null,64,105,null,null,"Hungary",null,64,120,null,null,null,null,null,"Hungary",93,135,"OK"]
[null,"Ireland",null,144,191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7501,10000,1201,961,null,null,"Ireland",null,108,139,null,null,"Ireland",null,108,159,null,null,null,null,null,"Ireland",144,191,"OK"]
[null,"Italy",null,116,178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10001,100000,1376,1101,null,null,"Italy",null,98,114,null,null,"Italy",null,98,148,null,null,null,null,null,"Italy",116,178,"OK"]
[null,"Latvia",null,110,128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia",null,73,95,null,null,"Latvia",null,73,116,null,null,null,null,null,"Latvia",110,128,"OK"]
[null,"Lithuania",null,103,114,null,null,null,null,"*This is the one-way distance between the departure and arrival point, corresponding to the amount for \nthe return journey. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania",null,69,94,null,null,"Lithuania",null,69,117,null,null,null,null,null,"Lithuania",103,114,"OK"]
[null,"Luxembourg",null,142,178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg",null,98,163,null,null,"Luxembourg",null,98,163,null,null,null,null,null,"Luxembourg",142,178,"OK"]
[null,"Malta",null,109,166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta",null,88,141,null,null,"Malta",null,88,141,null,null,null,null,null,"Malta",109,166,"OK"]
[null,"Netherlands",null,137,190,null,"https://eur-lex.europa.eu/legal-content/EN/TXT/?uri=CELEX%3A32016R1611",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands",null,103,133,null,null,"Netherlands",null,103,166,null,null,null,null,null,"Netherlands",137,190,"OK"]
[null,"Poland",null,95,126,null,"https://euemployment.eu/european-commission-mission-allowances-and-hotel-ceilings/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",null,67,103,null,null,"Poland",null,67,116,null,null,null,null,null,"Poland",95,126,"OK"]
[null,"Portugal",null,95,121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal",null,83,109,null,null,"Portugal",null,83,109,null,null,null,null,null,"Portugal",95,121,"OK"]
[null,"Romania",null,88,109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",null,62,109,null,null,"Romania",null,62,136,null,null,null,null,null,"Romania",88,109,"OK"]
[null,"Slovakia",null,104,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia",null,74,98,null,null,"Slovakia",null,74,100,null,null,null,null,null,"Slovakia",104,120,"OK"]
[null,"Slovenia",null,108,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia",null,84,113,null,null,"Slovenia",null,84,117,null,null,null,null,null,"Slovenia",108,140,"OK"]
[null,"Spain",null,101,154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain",null,88,117,null,null,"Spain",null,88,128,null,null,null,null,null,"Spain",101,154,"OK"]
[null,"Sweden",null,135,198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden",null,117,158,null,null,"Sweden",null,117,187,null,null,null,null,null,"Sweden",135,198,"OK"]
[null,"Albania",null,50,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania",null,50,160,null,null,null,null,null,"Albania",50,160,"OK"]
[null,"Bosnia and \nHerzegovina",null,65,135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bosnia and \nHerzegovina",null,65,135,null,null,null,null,null,"Bosnia and \nHerzegovina",65,135,"OK"]
[null,"Iceland",null,85,190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Iceland",null,85,190,null,null,"Iceland",null,85,190,null,null,null,null,null,"Iceland",85,190,"OK"]
[null,"Kosovo",null,60,145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosovo",null,60,145,null,null,null,null,null,"Kosovo",60,145,"OK"]
[null,"Moldova",null,80,170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway",null,80,145,null,null,"Moldova",null,80,170,null,null,null,null,null,"Moldova",80,170,"OK"]
[null,"Montenegro",null,80,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montenegro",null,60,98,null,null,"Montenegro",null,80,140,null,null,null,null,null,"Montenegro",80,140,"OK"]
[null,"Norway",null,80,145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Norway",null,80,145,null,null,null,null,null,"Norway",80,145,"OK"]
[null,"Ukraine",null,80,190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ukraine",null,80,190,null,null,null,null,null,"Serbia",80,140,"Nesutampa valstybė"]
[null,"Serbia",null,80,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Serbia",null,60,105,null,null,"Serbia",null,80,140,null,null,null,null,null,"Ukraine",80,190,"Nesutampa valstybė"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Albania",null,50,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bosnia and \nHerzegovina",null,65,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kosovo",null,60,92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moldova",null,80,133]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"iki 2024-07-31"]
[null,"5.2 Amounts for intra-Member State return journeys by land (between 50 and 600 km)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.2 Amounts for intra-Member State return journeys by land (between 50 and 600 km)"]
[null,"nuo 2024-07-31"]
[null,null,"Amount in EUR per return trip for one-way distance between 50 and 399 km","Amount in EUR \nper return trip \nfor one-way \ndistance \nbetween 400 \nand 600 km",null,null,null,"iki 2024-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount in EUR per return trip for one-way distance between 50 and 399 km"]
[null,"Austria",65,0,"AT",null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Austria",60,"AT"]
[null,"Belgium",58,0,"BE",null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Belgium",46,"BE"]
[null,"Bulgaria",13,0,"BG",null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria",12,"BG"]
[null,"Czechia",28,0,"CZ",null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czechia",20,"CZ"]
[null,"Germany",64,157,"DE",null,null,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany",64,"DE"]
[null,"Denmark",83,0,"DK",null,null,76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark",76,"DK"]
[null,"Estonia",20,0,"EE",null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia",16,"EE"]
[null,"Greece",39,0,"EL",null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece",36,"EL"]
[null,"Spain",53,133,"ES",null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain",52,"ES"]
[null,"Finland",38,96,"FI",null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland",36,"FI"]
[null,"France",72,180,"FR",null,null,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France",64,"FR"]
[null,"Croatia",39,0,"HR",null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia",36,"HR"]
[null,"Hungary",29,0,"HU",null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",28,"HU"]
[null,"Ireland",41,0,"IE",null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland",36,"IE"]
[null,"Italy",52,129,"IT",null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy",52,"IT"]
[null,"Lithuania",29,0,"LT",null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania",20,"LT"]
[null,"Latvia",17,0,"LV",null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia",16,"LV"]
[null,"Netherlands",61,0,"NL",null,null,49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands",49,"NL"]
[null,"Poland",21,52,"PL",null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",20,"PL"]
[null,"Portugal",44,0,"PT",null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal",40,"PT"]
[null,"Romania",18,0,"RO",null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",16,"RO"]
[null,"Sweden",56,141,"SE",null,null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden",56,"SE"]
[null,"Slovenia",35,0,"SI",null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia",27,"SI"]
[null,"Slovakia",22,0,"SK",null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia",20,"SK"]
[]
[null,"nuo 2024-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"iki 2024-07-31"]
[null,"5.3 Amounts for Inter-Member States return journeys between 50 and 400 km (EUR)",null,null,null,null,null,null,null,"5.4 Amounts for land-based journeys between Member States and bordering countries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.3 Amounts for Inter-Member States return journeys between 50 and 400 km (EUR)"]
[null,null,"Czechia","Spain",{"$f":"MATCH(C76,B79:B103,0)","v":4},{"$f":"MATCH(D76,C78:AA78,0)","v":9},{"$f":"INDEX(trumpos_per_siena,MATCH(C76,valstybes53,0),MATCH(D76,valstybes53,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czechia","Spain",{"$f":"MATCH(AP76,AO79:AO103,0)","v":4},{"$f":"MATCH(AQ76,AP78:BN78,0)","v":9},{"$f":"INDEX(trumpos_per_siena,MATCH(AP76,valstybes53,0),MATCH(AQ76,valstybes53,0))","v":0}]
[null,null,"AT","BE","BG","CZ","DE","DK","EE","EL","ES","FI","FR","HR","HU","IE","IT","LT","LU","LV","NL","PL","PT","RO","SE","SI","SK"]
[null,null,"Austria","Belgium","Bulgaria","Czechia","Germany","Denmark","Estonia","Greece","Spain","Finland","France","Croatia","Hungary","Ireland","Italy","Lithuania","Luxembourg","Latvia","Netherlands","Poland","Portugal","Romania","Sweden","Slovenia","Slovakia","Norway","Bosnia and \nHerzegovina","Montenegro","Serbia","Ukraine","Moldova",null,null,null,"No connection",null,null,null,null,"Austria","Belgium","Bulgaria","Czechia","Germany","Denmark","Estonia","Greece","Spain","Finland","France","Croatia","Hungary","Ireland","Italy","Lithuania","Luxembourg","Latvia","Netherlands","Poland","Portugal","Romania","Sweden","Slovenia","Slovakia"]
["AT","Austria",null,null,null,72,104,null,null,null,null,null,93,84,85,null,80,null,null,null,null,85,null,85,null,68,72,null,null,null,null,null,null,null,null,"xx","\"normal\" train connection",null,null,null,"Austria","","","",58,65,"","","","","",64,58,58,"",58,"","","","",58,"",58,"",58,58]
["BE","Belgium",null,null,null,null,136,null,null,null,null,null,136,null,null,null,null,null,76,null,136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,"high speed train",null,null,null,"Belgium","","","","",82,"","","","","",82,"","","","","",50,"",82,"","","","","",""]
["BG","Bulgaria",null,null,null,null,null,null,null,54,null,null,null,81,59,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria","","","","","","","",37,"","","",36,26,"","","","","","","","",17,"","",""]
["CZ","Czechia",72,null,null,null,64,null,null,null,null,null,93,81,76,null,null,null,null,null,null,48,null,43,null,54,44,null,null,null,null,null,null,null,null,null,null,null,null,null,"Czechia",58,"","","",65,"","","","","",64,36,26,"","","","","","",20,"",19,"",37,21]
["DE","Germany",104,136,null,64,null,108,null,null,null,null,136,95,null,null,108,null,136,null,100,96,null,null,null,95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany",65,82,"",65,"",76,"","","","",82,65,"","",65,"",82,"",65,65,"","","",65,""]
["DK","Denmark",null,null,null,null,108,null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,null,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark","","","","",76,"","","","","","","","","","","","","",76,"","","",76,"",""]
["EE","Estonia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia","","","","","","","","","","","","","","","",22,"",22,"","","","","","",""]
["EL","Greece",null,null,54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece","","",37,"","","","","","","","","","","","","","","","","","","","","",""]
["ES","Spain",null,null,null,null,null,null,null,null,null,null,136,null,null,null,null,null,null,null,null,null,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain","","","","","","","","","","",82,"","","","","","","","","",54,"","","",""]
["FI","Finland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,102,null,null,null,null,null,null,null,null,null,null,null,null,"Finland","","","","","","","","","","","","","","","","","","","","","","",55,"",""]
["FR","France",93,136,null,93,136,null,null,null,136,null,null,null,null,null,136,null,132,null,132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"France",64,82,"",64,82,"","","",82,"","","","","",82,"",82,"",82,"","","","","",""]
["HR","Croatia",84,null,81,81,95,null,null,null,null,null,null,null,68,null,68,null,null,null,null,null,null,68,null,54,null,null,57,57,57,null,null,null,null,null,null,null,null,null,"Croatia",58,"",36,36,65,"","","","","","","",36,"",50,"","","","","","",36,"",37,""]
["HU","Hungary",85,null,59,76,null,null,null,null,null,null,null,68,null,null,73,null,null,null,null,59,null,52,null,52,56,null,null,null,38,38,null,null,null,null,null,null,null,null,"Hungary",58,"",26,26,"","","","","","","",36,"","",50,"","","","",26,"",26,"",37,26]
["IE","Ireland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland","","","","","","","","","","","","","","","","","","","","","","","","",""]
["IT","Italy",80,null,null,null,108,null,null,null,null,null,136,68,73,null,null,null,null,null,null,null,null,null,null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy",58,"","","",65,"","","","","",82,50,50,"","","","","","","","","","",50,""]
["LT","Lithuania",null,null,null,null,null,null,50,null,null,null,null,null,null,null,null,null,null,56,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania","","","","","","",21.5,"","","","","","","","","","",19,"",20,"","","","",""]
["LU","Luxembourg",null,76,null,null,136,null,null,null,null,null,132,null,null,null,null,null,null,null,108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg","",50,"","",82,"","","","","",82,"","","","","","","",82,"","","","","",""]
["LV","Latvia",null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,56,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia","","","","","","",21.5,"","","","","","","","",19,"","","",20,"","","","",""]
["NL","Netherlands",null,136,null,null,100,111,null,null,null,null,132,null,null,null,null,null,108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands","",82,"","",65,76,"","","","",82,"","","","","",82,"","","","","","","",""]
["PL","Poland",85,null,null,48,96,null,null,null,null,null,null,null,59,null,null,45,null,45,null,null,null,45,null,null,52,null,null,null,null,62,null,null,null,null,null,null,null,null,"Poland",58,"","",20,65,"","","","","","","",26,"","",20,"",20,"","","",20,"","",21]
["PT","Portugal",null,null,null,null,null,null,null,null,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal","","","","","","","","",53,"","","","","","","","","","","","","","","",""]
["RO","Romania",85,null,38,43,null,null,null,null,null,null,null,68,52,null,null,null,null,null,null,45,null,null,null,null,47,null,null,null,87,87,87,null,null,null,null,null,null,null,"Romania",58,"",17,19,"","","","","","","",36,26,"","","","","","",20,"","","","",21]
["SE","Sweden",null,null,null,null,null,96,null,null,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden","","","","","",76,"","","",54.7,"","","","","","","","","","","","","","",""]
["SI","Slovenia",68,null,null,54,95,null,null,null,null,null,null,54,52,null,56,null,null,null,null,null,null,null,null,null,54,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia",58,"","",37,65,"","","","","","",37,37,"",50,"","","","","","","","","",37]
["SK","Slovakia",72,null,null,44,null,null,null,null,null,null,null,null,56,null,null,null,null,null,null,52,null,47,null,54,null,null,null,null,null,21,null,null,null,null,null,null,null,null,"Slovakia",58,"","",21,"","","","","","","","",26,"","","","","","",21,"",21,"",37,""]
[null,"Norway",null,null,null,null,null,null,null,null,null,102,null,null,null,null,null,null,null,null,null,null,null,null,90]
[null,"Bosnia and \nHerzegovina",null,null,null,null,null,null,null,null,null,null,null,57]
[null,"Montenegro",null,null,null,null,null,null,null,null,null,null,null,57]
[null,"Serbia",null,null,null,null,null,null,null,null,null,null,null,57,38,null,null,null,null,null,null,null,null,87]
[null,"Ukraine",null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,null,null,null,62,null,87,null,null,21]
[null,"Moldova",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[]
[]
[null,"nuo 2024-07-31 (anksčiau nebuvo)"]
[null,"5.3 Amounts for Inter-Member States return journeys between 400 and 600 km (EUR)",null,null,null,null,null,null,null,"5.4 Amounts for land-based journeys between Member States and bordering countries"]
[null,null,"Czechia","Spain",{"$f":"MATCH(C114,B117:B141,0)","v":4},{"$f":"MATCH(D114,C116:AA116,0)","v":9},{"$f":"INDEX(trumpos_per_siena,MATCH(C114,valstybes53,0),MATCH(D114,valstybes53,0))","v":0}]
[null,null,{"$f":"+_xlfn.XLOOKUP(C116,$C$149:$AA$149,$C$150:$AA$150)","v":"AT"},"BE","BG","CZ","DE","DK","EE","EL","ES","FI","FR","HR","HU","IE","IT","LT","LU","LV","NL","PL","PT","RO","SE","SI",{"$f":"+_xlfn.XLOOKUP(AA116,$C$149:$AG$149,$C$150:$AG$150)","v":"SK"},"NO","BA","ME","XS","UA","MD"]
[null,null,"Austria","Belgium","Bulgaria","Czechia","Germany","Denmark","Estonia","Greece","Spain","Finland","France","Croatia","Hungary","Ireland","Italy","Lithuania","Luxembourg","Latvia","Netherlands","Poland","Portugal","Romania","Sweden","Slovenia","Slovakia","Norway","Bosnia and \nHerzegovina","Montenegro","Serbia","Ukraine","Moldova"]
["AT","Austria",null,null,null,null,260,null,null,null,null,null,null,null,null,null,200]
["BE","Belgium",null,null,null,null,340,null,null,null,null,null,340]
["BG","Bulgaria"]
["CZ","Czechia",null,null,null,null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120]
["DE","Germany",260,340,null,160,null,270,null,null,null,null,340,null,null,null,270,null,340,null,250,240]
["DK","Denmark",null,null,null,null,270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240]
["EE","Estonia"]
["EL","Greece"]
["ES","Spain",null,null,null,null,null,null,null,null,null,null,340,null,null,null,null,null,null,null,null,null,160]
["FI","Finland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,null,null,166]
["FR","France",null,340,null,null,340,null,null,null,340,null,null,null,null,null,340,null,330,null,330]
["HR","Croatia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,170]
["HU","Hungary"]
["IE","Ireland"]
["IT","Italy",200,null,null,null,270,null,null,null,null,null,340,170,null,null,null,null,null,null,null,null,null,null,null,140]
["LT","Lithuania"]
["LU","Luxembourg",null,null,null,null,340,null,null,null,null,null,330]
["LV","Latvia"]
["NL","Netherlands",null,null,null,null,250,null,null,null,null,null,330]
["PL","Poland",null,null,null,120,240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,null,null,null,155]
["PT","Portugal",null,null,null,null,null,null,null,null,160]
["RO","Romania"]
["SE","Sweden",null,null,null,null,null,240,null,null,null,240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226]
["SI","Slovenia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
["SK","Slovakia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130]
["NO","Norway",null,null,null,null,null,null,null,null,null,166,null,null,null,null,null,null,null,null,null,null,null,null,226]
["BA","Bosnia and \nHerzegovina"]
["ME","Montenegro"]
["XS","Serbia"]
["UA","Ukraine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155]
["MD","Moldova"]
[]
[null,null,"Austria","Belgium","Bulgaria","Czechia","Germany","Denmark","Estonia","Greece","Spain","Finland","France","Croatia","Hungary","Ireland","Italy","Lithuania","Luxembourg","Latvia","Netherlands","Poland","Portugal","Romania","Sweden","Slovenia","Slovakia","Norway","Bosnia and \nHerzegovina","Montenegro","Serbia","Ukraine","Moldova"]
[null,null,"AT","BE","BG","CZ","DE","DK","EE","EL","ES","FI","FR","HR","HU","IE","IT","LT","LU","LV","NL","PL","PT","RO","SE","SI","SK","NO","BA","ME","XS","UA","MD"]

{"sheet":"Referential","index":17,"n_rows":46,"n_cols":4,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
["Name","Value",null,{"$f":"\"[ Version LUMP SUM II - \" & DG_Programme & \" - v\" & B2 & \"_\" & TEXT(B4,\"000\") & \", of \" & TEXT(DAY(B3),\"00\")&\"/\"&TEXT(MONTH(B3),\"00\") & \"/\"&TEXT(YEAR(B3),\"0000\") & \" \" & TEXT(HOUR(B3),\"00\") & \":\" & TEXT(MINUTE(B3),\"00\")& \" ]\"","v":"[ Version LUMP SUM II - JUST - v1_000, of 20/07/2023 00:00 ]"}]
["CURRENT VERSION",1]
["DATE OF VERSION","2023-07-20"]
["BUILD",0]
["DO NOT CHANGE","ANYTHING BELOW"]
["CurrentFileName","Detailed_Budget_Table_SI+_LS_2026-02-05_SKILL_GUARANTEE_V2_0.xlsm"]
["DG/PROGRAMME (for version)","JUST"]
["LastIDBeneficiaire",1,"<init = 1"]
["LastIDWorkPackages",1,"<init = 1"]
["SheetBEBenNumCell",{"$f":"CELL(\"address\",'BE xxx'!N1)","v":"'[Detailed_Budget_Table_SI+_LS_2026-02-05_SKILL_GUARANTEE_V2_0.xlsm]BE xxx'!$N$1"}]
["SheetBEBenCell",{"$f":"CELL(\"address\",'BE xxx'!S2)","v":"'[Detailed_Budget_Table_SI+_LS_2026-02-05_SKILL_GUARANTEE_V2_0.xlsm]BE xxx'!$S$2"}]
["NbrColForWP",3]
["Total Budget",{"$f":"OFFSET(INDIRECT(\"'Estim costs of the project'!A1\",TRUE),6,MATCH(\"TT\",INDIRECT(\"'Estim costs of the project'!2:2\",TRUE),0)-1)","v":0}]
["MyRequestedEUContribution",{"$f":"INDIRECT(\"'Proposal Budget'!Ag\" & MATCH(\"TT\",'Proposal Budget'!A:A,0),TRUE)","v":0}]
["PRORATA",{"$f":"MyRequetedEUContribution/TotalBudget","v":{"$error":"#DIV/0!"}}]
["ColumnForWPNumber",{"$f":"CELL(\"col\",'BE xxx'!N9)","v":14}]
["ProtectionMode",1,"<init = 1"]
["File Status",1,"<init = 1"]
["Password for workbook","Detailed budget table"]
[]
["Code WorkPackage","Libelle","Structure"]
["WPRow.A","A. DIRECT PERSONNEL COSTS","A."]
["WPRow.B","A.1 Employees (or equivalent) person months","A.1"]
["WPRow.C",{"$f":"EMP_TYPE1","v":"Lead project manager"}]
["WPRow.D",{"$f":"EMP_TYPE2","v":"Project manager"}]
["WPRow.E",{"$f":"EMP_TYPE3","v":"Expert/advisor/trainer"}]
["WPRow.F",{"$f":"EMP_TYPE4","v":"Researcher"}]
["WPRow.G",{"$f":"EMP_OTHER","v":"Other"}]
["WPRow.M","B. Purchase costs","B."]
["WPRow.N","B.1 Travel and subsistence per travel or  day","B.1"]
["WPRow.O","Travel"]
["WPRow.P","Accommodation"]
["WPRow.Q","Subsistence"]
["WPRow.S","B.2 Other goods and services","B.2"]
["WPRow.T","Consumables and supplies"]
["WPRow.U","Services for Meetings, Seminars (rental of rooms, translations, interpretations, speakers’ fees/trainers)"]
["WPRow.V","Services for communication / promotion / dissemination "]
["WPRow.W","Expert services"]
["WPRow.W1","Research, evaluation and studies"]
["WPRow.X","Please leave row empty"]
["WPRow.Y","Other"]
["WPRow.Z","C. Other cost categories","C."]
["WPRow.0","C.1 Subsidised employment","C.1"]
["WPRow.1","TOTAL DIRECT COSTS (A+B+C)","TOTAL DIRECT COSTS"]
["WPRow.2","D. Indirect costs 7% (rounded to zero decimals)","D."]
["WPRow.3","TOTAL COSTS (A+B+C+D)","TOTAL COSTS"]

{"sheet":"UpdateParameters","index":18,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":true,"merged":[]}
["XXXXXX\nX\nX",null,null,"XXXXXX\nX\nX"]
[null,"Maximum Grant Amount of this Action ",100000]
[null,"Cofinancing Percentage",0.8]
["X\nX\nX"]
[null,"Double-Click to apply the changes -->","APPLY CHANGES"]
["X\nX\nX\nX"]
[]
["X\nX\nX"]

{"sheet":"BE xxx","index":19,"n_rows":37,"n_cols":21,"rows_kept":37,"cut":false,"hidden":true,"merged":[[2,20,3,20],[3,17,3,19],[2,17,2,19],[2,16,3,16],[17,15,17,16],[6,14,6,16],[31,14,31,16],[8,14,8,16],[9,13,35,13],[9,14,9,16],[10,15,10,16],[16,14,16,16],[33,14,33,16],[35,14,35,16],[21,15,21,16],[29,14,29,16],[30,15,30,16]]}
[0,{"$f":"IF(ISERROR(MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"STARTWP\" & TEXT(A1,\"000\"),A:A,0))","v":"N"},{"$f":"COUNTIF(E:E,\"GT\")","v":1},{"$f":"IF(ISERROR(MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0)),\"N\",MATCH(\"ENDWP\" & TEXT(A1,\"000\"),A:A,0))","v":"N"},null,{"$f":"COUNTA(A:A)","v":37},null,"TBE",{"$f":"MATCH(H1,2:2,0)","v":21},{"$f":"MATCH(\"BE\",2:2,0)","v":18},{"$f":"COUNTIF(2:2,\"TP\")","v":0},null,null,"C","XX","XX","TOTAL DIRECT COSTS INCLUDING SUBCONTRACTING (A+B+C+D)XXX","XXXXXX","XXXXXXXXX,XX","XXXXXXXXXXX,XX","XXXXXXXXXXXXXX,XX"]
[{"$f":"INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!\" & ADDRESS(ROW(A2),MATCH(INDIRECT(ADDRESS(2,COLUMN(A2)+IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE),INDIRECT(\"'\"& MID(OFFSET(A2,ROW(A$3)-ROW(A2),IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",0,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",-1,-2))),1,6) & \"'!2:2\",TRUE),0)-IF(OFFSET(A2,ROW(A$2)-ROW(A2),2)=\"T\",1,IF(OFFSET(A2,ROW(A$2)-ROW(A2),1)=\"T\",0,-1))),TRUE)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,{"$f":"IF(OFFSET(R2,0,1)=\"\",\"TT\",IF(INT(OFFSET(R2,0,1))=OFFSET(R2,0,1),\"BE\",\"TP\"))","v":"BE"},0,{"$f":"IF(OFFSET(T2,0,-2)=\"TT\",\"E\",\"T\")","v":"T"},"TBE"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q3,-2,-3)=\"C\",\"DETAILED\",INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(Q3,-2,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"DETAILED"},{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!A\" & MATCH(OFFSET(R3,-1,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":{"$error":"#N/A"}},null,null,{"$f":"IF(U2=\"TBE\",\"BE \" & TEXT(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U3,-1,-2)),2:2,0)),TRUE),\"000\"),\"PROJECT\")","v":"BE 000"}]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"\"&INDIRECT(\"'Beneficiaries List'!C\" & MATCH(OFFSET(R4,-2,1),'Beneficiaries List'!$K:$K,0),TRUE)","v":{"$error":"#N/A"}}]
["X",null,null,null,0,1,2,3,4,5,6,7,null,null,null,null,{"$f":"\"\"&IF(OFFSET(Q5,-4,-3)=\"C\",\"CONSOLIDATION\",INDIRECT(\"'Beneficiaries List'!B\" & MATCH(OFFSET(Q5,-4,-3),'Beneficiaries List'!$J:$J,0),TRUE))","v":"CONSOLIDATION"},{"$f":"IF(OFFSET(R5,-3,0)=\"TT\",\"BE+TP\nTOTAL COSTS\",\"UNITS\")","v":"UNITS"},{"$f":"IF(OFFSET(S5,0,-1)=\"UNITS\",\"COST\nPER UNIT\",\"\")","v":"COST\nPER UNIT"},{"$f":"IF(OFFSET(T5,0,-2)=\"UNITS\",IF(OFFSET(T5,-3,-2)=\"BE\",\"BENEFICIARY\",\"AFFILIATED ENTITY\") & \"\nTOTAL COSTS\",\"\")","v":"BENEFICIARY\nTOTAL COSTS"},"BE+AE TOTAL COSTS"]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,-1,-2]
["X",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total WORK PACKAGES: ",null,null,{"$f":"SUMIF($E:$E,\"GT\",R:R)","v":0},null,{"$f":"SUMIF($E:$E,\"GT\",T:T)","v":0},{"$f":"IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q7)+1) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U7), COLUMN($Q7)+1) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,ROW(U$2)-ROW(U7),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U7)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U7), MATCH(INT(OFFSET(U7,ROW(U$2)-ROW(U7),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U7),COLUMN(U7)-1),TRUE)),IF(OFFSET(U7,0,COLUMN($M7)-COLUMN(U7))=\"V\",OFFSET(U7,0,-2)*OFFSET(U7,0,-1),\"TOTAL\")))","v":0}]
["X"]
[{"$f":"IF(ISNUMBER(OFFSET(A9,0,13)),\"START\",IF(AND(OFFSET(A9,0,2)=0,OFFSET(A9,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A9,0,1)","v":"STARTWP001"},{"$f":"IF(ISNUMBER(OFFSET(B9,0,12)),\"WP\" & TEXT(OFFSET(B9,0,12),\"000\"),OFFSET(B9,-1,0))","v":"WP001"},null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"\"\"&VLOOKUP(OFFSET(N9,1,0),'Work Packages List'!A:B,2,FALSE)","v":""}]
[{"$f":"IF(ISNUMBER(OFFSET(A10,0,12)),\"START\",IF(AND(OFFSET(A10,0,2)=0,OFFSET(A10,0,4)=\"GT\"),\"END\",\"\"))&OFFSET(A10,0,1)","v":"WP001"},{"$f":"IF(ISNUMBER(OFFSET(B10,0,11)),\"WP\" & TEXT(OFFSET(B10,0,11),\"000\"),OFFSET(B10,-1,0))","v":"WP001"},4,"WPRow.A",null,null,null,"TTA","TA",null,null,null,"T",{"$f":"\"WP \" & TEXT(OFFSET(N10,-1,0),\"000\")","v":"WP 001"},{"$f":"IF($D10=\"\",\"\",VLOOKUP($D10,WPLabels,2,0))","v":"A. DIRECT PERSONNEL COSTS"},null,null,{"$f":"IF(OFFSET(R10,ROW(R$2)-ROW(R10),0)=\"TT\",\"TT\",IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"%\",ROUND(OFFSET(R10,-2,0)*0.07,0),IF(OFFSET(R10,0,COLUMN($M10)-COLUMN(R10))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(R10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R10,0,COLUMN($B10)-COLUMN(R10)),$A:$A,0),COLUMN(R10)),TRUE)))))","v":0},null,{"$f":"IF(OFFSET(T10,ROW(T$2)-ROW(T10),0)=\"TT\",\"TT\",IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"%\",ROUND((OFFSET(T10,-2,0))*0.07,2),IF(OFFSET(T10,0,COLUMN($M10)-COLUMN(T10))=\"V\",ROUND(OFFSET(T10,0,-2),2)*OFFSET(T10,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),$C10+COLUMN($E10)+1),TRUE),INDIRECT(ADDRESS(ROW(T10),$C10+COLUMN($E10)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T10,0,COLUMN($B10)-COLUMN(T10)),$A:$A,0),COLUMN(T10)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q10)+1) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U10), COLUMN($Q10)+1) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,ROW(U$2)-ROW(U10),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U10)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U10), MATCH(INT(OFFSET(U10,ROW(U$2)-ROW(U10),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U10),COLUMN(U10)-1),TRUE)),IF(OFFSET(U10,0,COLUMN($M10)-COLUMN(U10))=\"V\",OFFSET(U10,0,-2)*OFFSET(U10,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",6,"WPRow.B",null,null,null,null,null,"TA","T1",null,"T",null,null,{"$f":"IF($D11=\"\",\"\",VLOOKUP($D11,WPLabels,2,0))","v":"A.1 Employees (or equivalent) person months"},null,{"$f":"IF(OFFSET(R11,ROW(R$2)-ROW(R11),0)=\"TT\",\"TT\",IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"%\",ROUND(OFFSET(R11,-2,0)*0.07,0),IF(OFFSET(R11,0,COLUMN($M11)-COLUMN(R11))=\"V\",\"x\",SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),$C11+COLUMN($E11)+1),TRUE),INDIRECT(ADDRESS(ROW(R11),$C11+COLUMN($E11)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(R11,0,COLUMN($B11)-COLUMN(R11)),$A:$A,0),COLUMN(R11)),TRUE)))))","v":0},null,0,0]
["WP001","WP001",7,"WPRow.C",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE1","v":"Lead project manager"},null,null,0,0]
["WP001","WP001",7,"WPRow.D",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE2","v":"Project manager"},null,null,0,0]
["WP001","WP001",7,"WPRow.E",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE3","v":"Expert/advisor/trainer"},null,null,0,0]
["WP001","WP001",7,"WPRow.F",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_TYPE4","v":"Researcher"},null,null,0,0]
["WP001","WP001",7,"WPRow.G",null,null,null,null,null,null,null,"T1","V",null,null,null,{"$f":"EMP_OTHER","v":"Other"},null,null,0,0]
["WP001","WP001",4,"WPRow.M",null,null,null,"TTA","TC",null,null,null,"T",null,{"$f":"IF($D17=\"\",\"\",VLOOKUP($D17,WPLabels,2,0))","v":"B. Purchase costs"},null,null,null,null,0,0]
["WP001","WP001",6,"WPRow.N",null,null,null,null,null,"TC","T3",null,"T",null,null,{"$f":"IF($D18=\"\",\"\",VLOOKUP($D18,WPLabels,2,0))","v":"B.1 Travel and subsistence per travel or  day"},null,null,null,0,0]
["WP001","WP001",7,"WPRow.O",null,null,null,null,null,null,null,"T3","V",null,null,null,{"$f":"IF($D19=\"\",\"\",VLOOKUP($D19,WPLabels,2,0))","v":"Travel"},null,null,0,0]
["WP001","WP001",7,"WPRow.P",null,null,null,null,null,null,null,"T3","V",null,null,null,{"$f":"IF($D20=\"\",\"\",VLOOKUP($D20,WPLabels,2,0))","v":"Accommodation"},null,null,0,0]
["WP001","WP001",7,"WPRow.Q",null,null,null,null,null,null,null,"T3","V",null,null,null,{"$f":"IF($D21=\"\",\"\",VLOOKUP($D21,WPLabels,2,0))","v":"Subsistence"},null,null,0,0]
["WP001","WP001",6,"WPRow.S",null,null,null,null,null,"TC","T4",null,"T",null,null,{"$f":"IF($D22=\"\",\"\",VLOOKUP($D22,WPLabels,2,0))","v":"B.2 Other goods and services"},null,null,null,0,0]
["WP001","WP001",7,"WPRow.T",null,null,null,null,null,null,null,"T4","V",null,null,null,{"$f":"IF($D23=\"\",\"\",VLOOKUP($D23,WPLabels,2,0))","v":"Consumables and supplies"},null,null,0,0]
["WP001","WP001",7,"WPRow.U",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for Meetings, Seminars (rental of rooms, translations, interpretations, speakers’ fees/trainers)",null,null,0,0]
["WP001","WP001",7,"WPRow.V",null,null,null,null,null,null,null,"T4","V",null,null,null,"Services for communication / promotion / dissemination ",null,null,0,0]
["WP001","WP001",7,"WPRow.W",null,null,null,null,null,null,null,"T4","V",null,null,null,"Expert services",null,null,0,0]
["WP001","WP001",7,"WPRow.W1",null,null,null,null,null,null,null,"T4","V",null,null,null,"Research, evaluation and studies",null,null,0,0]
["WP001","WP001",7,"WPRow.X",null,null,null,null,null,null,null,"T4","V",null,null,null,"Please leave row empty",null,null,0,0]
["WP001","WP001",7,"WPRow.Y",null,null,null,null,null,null,null,"T4","V",null,null,null,"Other",null,null,0,0]
["WP001","WP001",4,"WPRow.Z",null,null,null,"TTA","TD",null,null,null,"T",null,{"$f":"IF($D30=\"\",\"\",VLOOKUP($D30,WPLabels,2,0))","v":"C. Other cost categories"},null,null,null,null,0,0]
["WP001","WP001",5,"WPRow.0",null,null,null,null,null,"TD",null,null,"V",null,null,{"$f":"IF($D31=\"\",\"\",VLOOKUP($D31,WPLabels,2,0))","v":"C.1 Subsidised employment"},null,null,null,0,0]
["WP001","WP001",2,"WPRow.1",null,"GT","TTA",null,null,null,null,null,"T",null,{"$f":"IF($D32=\"\",\"\",VLOOKUP($D32,WPLabels,2,0))","v":"TOTAL DIRECT COSTS (A+B+C)"},null,null,null,null,0,0]
["WP001","WP001",1]
["WP001","WP001",2,"WPRow.2",null,"GT",null,null,null,null,null,null,"%",null,{"$f":"IF($D34=\"\",\"\",VLOOKUP($D34,WPLabels,2,0))","v":"D. Indirect costs 7% (rounded to zero decimals)"},null,null,null,null,{"$f":"IF(OFFSET(T34,ROW(T$2)-ROW(T34),0)=\"TT\",\"TT\",IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"%\",ROUND((OFFSET(T34,-2,0))*0.07,2),IF(OFFSET(T34,0,COLUMN($M34)-COLUMN(T34))=\"V\",ROUND(OFFSET(T34,0,-2),2)*OFFSET(T34,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),$C34+COLUMN($E34)+1),TRUE),INDIRECT(ADDRESS(ROW(T34),$C34+COLUMN($E34)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T34,0,COLUMN($B34)-COLUMN(T34)),$A:$A,0),COLUMN(T34)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q34)+1) & \":\" & ADDRESS(2,COLUMN(U34)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U34), COLUMN($Q34)+1) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),TRUE)),IF(OFFSET(U34,ROW(U$2)-ROW(U34),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U34)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U34), MATCH(INT(OFFSET(U34,ROW(U$2)-ROW(U34),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U34),COLUMN(U34)-1),TRUE)),IF(OFFSET(U34,0,COLUMN($M34)-COLUMN(U34))=\"V\",OFFSET(U34,0,-2)*OFFSET(U34,0,-1),\"TOTAL\")))","v":0}]
["WP001","WP001",1]
["ENDWP001","WP001",0,"WPRow.3","GT",null,null,null,null,null,null,null,"T",null,{"$f":"IF($D36=\"\",\"\",VLOOKUP($D36,WPLabels,2,0))","v":"TOTAL COSTS (A+B+C+D)"},null,null,null,null,{"$f":"IF(OFFSET(T36,ROW(T$2)-ROW(T36),0)=\"TT\",\"TT\",IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"%\",ROUND((OFFSET(T36,-2,0))*0.07,2),IF(OFFSET(T36,0,COLUMN($M36)-COLUMN(T36))=\"V\",ROUND(OFFSET(T36,0,-2),2)*OFFSET(T36,0,-1),SUMIF(INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1)&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),$C36+COLUMN($E36)+1),TRUE),INDIRECT(ADDRESS(ROW(T36),$C36+COLUMN($E36)),TRUE),INDIRECT(ADDRESS(MATCH(\"START\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36))&\":\"&ADDRESS(MATCH(\"END\"&OFFSET(T36,0,COLUMN($B36)-COLUMN(T36)),$A:$A,0),COLUMN(T36)),TRUE)))))","v":0},{"$f":"IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TT\",SUMIF(INDIRECT(ADDRESS(2,COLUMN($Q36)+1) & \":\" & ADDRESS(2,COLUMN(U36)-1),TRUE),\"TBE\",INDIRECT(ADDRESS(ROW(U36), COLUMN($Q36)+1) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),TRUE)),IF(OFFSET(U36,ROW(U$2)-ROW(U36),0)=\"TBE\",SUMIF(INDIRECT(ADDRESS(2,MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(2,COLUMN(U36)-1),TRUE),\"T\",INDIRECT(ADDRESS(ROW(U36), MATCH(INT(OFFSET(U36,ROW(U$2)-ROW(U36),-2)),$2:$2,0)) & \":\" & ADDRESS(ROW(U36),COLUMN(U36)-1),TRUE)),IF(OFFSET(U36,0,COLUMN($M36)-COLUMN(U36))=\"V\",OFFSET(U36,0,-2)*OFFSET(U36,0,-1),\"TOTAL\")))","v":0}]
["x"]