{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Veiklos ir plėtros planas"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Veiklos ir plėtros planas","index":0,"n_rows":43,"n_cols":18,"rows_kept":43,"merged":[[0,15,4,17],[5,0,5,17],[7,0,8,0],[42,5,42,6]],"flags":["formulas_cached_only"]}
[{"$nulls":15},"UAB ,,Pagėgių komunalinis ūkis\"\n2015 - 2018 metų veiklos plano \npriedas\n"]
[]
[5,"UAB „PAGĖGIŲ KOMUNALINIS ŪKIS“"]
[null,"(Ūkio subjekto pavadinimas)"]
[]
["2015-2018 m. VEIKLOS IR PLĖTROS PLANAS"]
[]
["Eil. Nr.","Įsigytas (atstatytas) ilgalaikis",2015,null,2016,"  metai",{"$nulls":3},2017," metai",{"$nulls":3},2018," metai"]
[null," t  u  r  t  a  s","metai","I","II","III","IV","Iš viso","I","II","III","IV","Iš viso","I","II","III","IV","Iš viso"]
["1.","Ilgalaikio turto įsigijimo šaltiniai",{"v":35.5,"d":"35.50"},{"v":8.554295031547621,"d":"8.55"},{"v":16.55429503154762,"d":"16.55"},{"v":8.554295031547621,"d":"8.55"},{"v":8.554295031547621,"d":"8.55"},{"v":42.217180126190485,"d":"42.22"},{"v":143.3042950315476,"d":"143.30"},{"v":143.3042950315476,"d":"143.30"},{"v":143.3042950315476,"d":"143.30"},{"v":143.3042950315476,"d":"143.30"},{"v":573.2171801261904,"d":"573.22"},{"v":72.55429503154762,"d":"72.55"},{"v":72.55429503154762,"d":"72.55"},{"v":72.55429503154762,"d":"72.55"},{"v":72.55429503154762,"d":"72.55"},{"v":290.2171801261905,"d":"290.22"}]
["1.1.","Ilgalaikio turto nusidėvėjimo lėšos",{"v":15.9,"d":"15.90"},{"v":8.554295031547621,"d":"8.55"},{"v":8.554295031547621,"d":"8.55"},{"v":8.554295031547621,"d":"8.55"},{"v":8.554295031547621,"d":"8.55"},{"v":34.217180126190485,"d":"34.22"},{"v":8.554295031547621,"d":"8.55"},{"v":8.554295031547621,"d":"8.55"},{"v":8.554295031547621,"d":"8.55"},{"v":8.554295031547621,"d":"8.55"},{"v":34.217180126190485,"d":"34.22"},{"v":8.554295031547621,"d":"8.55"},{"v":8.554295031547621,"d":"8.55"},{"v":8.554295031547621,"d":"8.55"},{"v":8.554295031547621,"d":"8.55"},{"v":34.217180126190485,"d":"34.22"}]
["1.2.","Valstybės subsidijų ir dotacijų lėšos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.3.","Savivaldybės subsidijų ir dotacijų lėšos lėšos ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":51.5,"d":"51.50"},{"v":51.5,"d":"51.50"},{"v":51.5,"d":"51.50"},{"v":51.5,"d":"51.50"},{"v":206,"d":"206.00"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":128,"d":"128.00"}]
["1.3.1.","Piktupėnų k.  nuotekų valyklos rekonstrukcija",{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},14.25,14.25,14.25,14.25,{"v":57,"d":"57.00"}]
["1.3.2.","Natkiškių k. nuotekų valyklos rekonstrukcija",{"$nulls":10},{"v":0,"d":"0.00"},17.75,17.75,17.75,17.75,{"v":71,"d":"71.00"}]
["1.3.3.","Natkiškių k. vandentiekio ir nuotekų tinklų plėtra (3,0 km)",{"$nulls":6},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},{"v":42,"d":"42.00"}]
["1.3.4.","Natkiškių k.  nuotekų sistemos renovacija (3,0 km)",{"$nulls":5},{"v":0,"d":"0.00"},{"v":41,"d":"41.00"},{"v":41,"d":"41.00"},{"v":41,"d":"41.00"},{"v":41,"d":"41.00"},{"v":164,"d":"164.00"}]
["1.4.","Paskolos investicijų projektams įgyvendinti",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.5.","Europos sąjungos fondų lėšos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},83.25,83.25,83.25,83.25,{"v":333,"d":"333.00"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":32,"d":"32.00"},{"v":128,"d":"128.00"}]
["1.5.1.","Piktupėnų k.  nuotekų valyklos rekonstrukcija",{"$nulls":11},14.25,14.25,14.25,14.25,{"v":57,"d":"57.00"}]
["1.5.2.","Natkiškių k.nuotekų valyklos rekonstrukcija",{"$nulls":11},17.75,17.75,17.75,17.75,{"v":71,"d":"71.00"}]
["1.5.3.","Natkiškių k. vandentiekio ir nuotekų tinklų plėtra (3,0 km)",{"$nulls":6},42.25,42.25,42.25,42.25,{"v":169,"d":"169.00"}]
["1.5.4.","Natkiškių k.  nuotekų sistemos renovacija (3,0 km)",{"$nulls":6},{"v":41,"d":"41.00"},{"v":41,"d":"41.00"},{"v":41,"d":"41.00"},{"v":41,"d":"41.00"},{"v":164,"d":"164.00"}]
["1.6.","Kitos nuosavos lėšos",{"v":19.6,"d":"19.60"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8,"d":"8.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["1.6.1.","Ataskaitinio laikotarpio pelno dalis",{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["1.6.2.","Ankstesniais laikotarpiais sukauptos piniginės lėšos",{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["1.6.3.","Kitos ",{"v":19.6,"d":"19.60"},null,{"v":8,"d":"8.00"},null,null,{"v":8,"d":"8.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2.","Lėšų panaudojimas",{"v":35.5,"d":"35.50"},8.55,16.55,8.55,8.55,{"v":42.2,"d":"42.20"},{"v":143.3,"d":"143.30"},{"v":143.3,"d":"143.30"},{"v":143.3,"d":"143.30"},{"v":143.3,"d":"143.30"},{"v":573.2,"d":"573.20"},72.55,72.55,72.55,72.55,{"v":290.2,"d":"290.20"}]
["2.1.","Investicijų ir plėtros projektams įgyvendinti",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},134.75,134.75,134.75,134.75,{"v":539,"d":"539.00"},{"v":64,"d":"64.00"},{"v":64,"d":"64.00"},{"v":64,"d":"64.00"},{"v":64,"d":"64.00"},{"v":256,"d":"256.00"}]
["2.1.1.","Piktupėnų k. nuotekų valyklos rekonstrukcija",{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},{"v":28.5,"d":"28.50"},{"v":28.5,"d":"28.50"},{"v":28.5,"d":"28.50"},{"v":28.5,"d":"28.50"},{"v":114,"d":"114.00"}]
["2.1.2.","Natkiškių k. nuotekų valyklos rekonstrukcija",{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},{"v":35.5,"d":"35.50"},{"v":35.5,"d":"35.50"},{"v":35.5,"d":"35.50"},{"v":35.5,"d":"35.50"},{"v":142,"d":"142.00"}]
["2.1.3.","Natkiškių k. vandentiekio ir nuotekų tinklų plėtra (3,0 km)",{"$nulls":5},{"v":0,"d":"0.00"},52.75,52.75,52.75,52.75,{"v":211,"d":"211.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2.1.4.","Natkiškių k.  nuotekų sistemos renovacija (3,0 km)",{"$nulls":5},{"v":0,"d":"0.00"},{"v":82,"d":"82.00"},{"v":82,"d":"82.00"},{"v":82,"d":"82.00"},{"v":82,"d":"82.00"},{"v":328,"d":"328.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2.2.","Ilgalaikiam turtui įsigyti ir atnaujinti (renovuoti)",{"v":35.5,"d":"35.50"},8.55,16.55,8.55,8.55,{"v":42.2,"d":"42.20"},8.55,8.55,8.55,8.55,{"v":34.2,"d":"34.20"},8.55,8.55,8.55,8.55,{"v":34.2,"d":"34.20"}]
["2.2.1.","Kerkutviečių k. nutiesta 0,3 km vandentiekio tinklai",{"v":2.6,"d":"2.60"},{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2.2.2.","Natkiškių k. VGĮ defektų šalinimas",{"v":0.4,"d":"0.40"},{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2.2.3.","Vandentiekio 0,5 km tinklų plėtra",{"v":32.5,"d":"32.50"},{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2.2.4.","Nuotekų tinklų plėtra (0,5 km)",null,8.55,8.55,8.55,8.55,{"v":34.2,"d":"34.20"},{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2.2.5.","Kokybės gerinimo įrenginiai",{"$nulls":5},{"v":0,"d":"0.00"},8.55,8.55,8.55,8.55,{"v":34.2,"d":"34.20"},{"$nulls":4},{"v":0,"d":"0.00"}]
["2.2.6.","Kitas ilgalaikis turtas",null,null,{"v":8,"d":"8.00"},null,null,{"v":8,"d":"8.00"},{"$nulls":4},{"v":0,"d":"0.00"},8.55,8.55,8.55,8.55,{"v":34.2,"d":"34.20"}]
[]
[]
[null,"                                       (pareigų pavadinimas)                                                                                                                                                                                                                         ",null,"              (parašas)              ",null,"              (vardas ir pavardė)                     "]