{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Content","Summary","Macro","GGfinance","Cycle","Wbill","GDP","PCons","UN","Ataskaitoje naudoti"],"not_rendered":{"charts":8,"images":1,"macros":1,"external_links":0,"defined_names":3,"comments":1,"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":"Content","index":0,"n_rows":43,"n_cols":5,"rows_kept":43,"cut":false,"hidden":false,"merged":[[39,2,39,4],[37,1,37,2],[2,4,2,5],[20,1,20,2],[6,4,6,5],[20,4,20,5],[24,1,24,2],[30,1,30,2],[4,1,4,2],[6,1,6,2],[2,1,2,2],[12,1,12,2],[12,4,12,5]]}
[]
[]
[null,"STRUKTŪRINIO VALDŽIOS SEKTORIAUS BALANSO SKAIČIUOKLĖ",null,null," STRUCTURAL GENERAL GOVERNMENT BALANCE SPREADSHEET"]
[]
[null,"Versija 1.0  2016-12-05",null,null,"Version 1.0 2016-12-05"]
[]
[null,"BENDRAS APRAŠYMAS",null,null,"GENERAL DESCRIPTION"]
[]
[null,null,"Faktiniai valdžios sektoriaus (VS) balanso rodikliai netobulai atspindi viešųjų finansų ir fiskalinės politikos būklę, nes yra veikiami laikinų ir ciklinių veiksnių, kuriems fiskalinė politika neturi poveikio. Palyginti daug tokių veiksnių yra ekonominėje aplinkoje.  Ekonominio ciklo poveikiai šalinami cikliškai pakoreguotuose VS rodikliuose. Papildomai pakoreguoti pagal kainų ir gamybos struktūros pokyčius bei vienkartinius ir laikinus veiksnius, jie vadinami struktūriniais. ",null,"Actual general government (GG) budget balances are imperfect indicators for assessing public finances and fiscal policies, since they are affected by a number of temporary and cyclical factors that are beyond the control of fiscal authorities. Plenty of those are in economic environment. Cyclically adjusted GG indicators removes the economic cycle impacts. Adjusted for one−offs and temporary measures, price and output composition effects GG finance indicators are called structural. "]
[null,null,"Yra paplitę du struktūrinio deficito skaičiavimo metodai: agreguotas − taikomas Europos Komisijos (EK) ir Finansų ministerijos pagal EK metodiką; detalizuotas − taikomas Europos centrinių bankų, nepriklausomų fiskalinių  institucijų  pagal ECB metodiką. ",null,"There are two frameworks for assessing structural deficits currently in use: aggregated − applied by European Commission (EC) and the Ministry of Finance following EC approach; disaggregated − applied within European System of Central Banks, by independent fiscal institutions following the ECB approach."]
[null,null,"Esminė agreguoto EK metodo prielaida yra verslo ciklo ir VS biudžeto bazių ciklų sinchronizacija, todėl korekcija šalina tik verslo ciklo poveikius. Pagal detalizuotą ECB metodą daroma prielaida, kad verslo ciklas ir VS biudžeto bazių ciklai gali kisti asinchroniškai, todėl kartu su verslo ciklo korekcija struktūrinė korekcija atliekama iš dalies, atsižvelgiant į kainų ir gamybos struktūros pokyčius.  ",null,"A key aggregated EC approach assumption is the synchronisation between output gap and GG budget bases cycles, implying that adjustment removes only business cycle impacts. Disaggregated ECB approach assumes asynchronisation between the output gap and GG budget bases cycles, meaning that on top of cyclical adjustment a part of price and output composition effects is removed."]
[]
[null,"INSTRUKCIJOS",null,null,"INSTRUCTIONS"]
[]
[null,"1)","Nustatomos cikliškai jautrios VS biudžeto pajamų ir išlaidų eilutės.","1)","Determine cyclically sensitive GG budget tax and expenditure items."]
[null,"2)","Kiekvienai šių eilučių priskiriamas bazinis rodiklis.","2)","For each item in 1) assign a base indicator."]
[null,"3)","Ekonometriškai arba pagal fiskalines taisykles nustatomi VS biudžeto ir bazinių rodiklių elastingumai. Šioje skaičiuoklės versijoje taikomi EBPO įvertinti elastingumai Lietuvai pagal EK projektą.","3)","Econometrically or applying fiscal rules define elasticities between GG budget items and base indicators. In this spreadsheet OECD elasticities calculated within EC project are used."]
[null,"4)","Įvertinami bazinių rodiklių atotrūkiai nuo trendų. Šioje skaičiuoklės versijoje taikomas Hodrick ir Prescott filtras su glodinimo parametro reikšme, lygia 30.","4)","Estimate the gap of each base indicator from his medium-run trend. In this spreadsheet we apply Hodrick and Prescott filter with smoothing parameter set to 30."]
[null,"5)","Skaičiuojama svertinė ciklinė komponentė kaip  elastingumų ir atotrūkių sandauga, o svoriai yra VS biudžeto rodikliai proc. BVP to meto kainomis. Pajamų eilutės imamos su pliuso ženklu, o išlaidų – su minuso.","5)","Estimate weighted cyclical component as the product of elasticities and gaps, where the weights are GG budget items as % of GDP at current prices. Revenue items are taken with plus sign, while expenditure with minus."]
[]
[null,"SUVESTINĖ",null,null,"SUMMARY"]
[]
[null,null,"1 lentelė. Struktūrinis VS balanso rodiklis",null,"Table 1. Structural GG balance indicator "]
[]
[null,"1. DUOMENYS",null,null,"1 . DATA"]
[]
[null,null,"2 lentelė. Makroekonominiai rodikliai",null,"Table 2. Macroeconomic indicators"]
[null,null,"3 lentelė. VS fiskaliniai rodikliai",null,"Table 3. GG fiscal indicators"]
[null,null,"4 lentelė. Ciklo rodikliai",null,"Table 4. Cycle indicators"]
[]
[null,"2. SKAIČIUOKLĖS",null,null,"2. SPREADSHEETS"]
[]
[null,null,"5 lentelė. Darbo užmokesčio fondas",null,"Table 5. Wage bill"]
[null,null,"6 lentelė. BVP ir likutinis perteklius",null,"Table 6. GDP and GOS"]
[null,null,"7 lentelė. Privatus vartojimas",null,"Table 7. Private consumption"]
[null,null,"8 lentelė. Bedarbių skaičius",null,"Table 8. Number of unemployed"]
[]
[null,"NUORODOS",null,null,"REFERENCES"]
[]
[null,null,"Bouthevillain, C., Cour-Thimann, P., Van Den Dool, G., De Cos, P. H., Langenus, G., Mohr, M., Momigliano, S., Tujula, M. (2001). Cyclically adjusted budget balances: an alternative approach. ECB, WP077."]
[null,null,"Girouard, N., André, C. (2005). Measuring cyclically-adjusted budget balances for OECD countries."]
[null,null,"Mourre, G., Astarita, C., Princen, S. (2014). Adjusting the budget balance for the business cycle: the EU methodology."]
[null,null,"Ši skaičiuoklė taiko Kurt Annen © VBA HP filtro modulį",null,"This spreadsheet is integrated with Kurt Annen © VBA HP filter module"]

{"sheet":"Summary","index":1,"n_rows":29,"n_cols":10,"rows_kept":29,"cut":false,"hidden":false,"merged":[[3,9,4,9],[2,8,2,9],[0,0,0,4],[3,1,4,1],[3,4,3,8]]}
["↖ atgal į turinį | back to content"]
[]
[null,"1 lentelė. Struktūrinis VS balanso rodiklis",null,null,null,null,null,null,"Table 1. Structural GG balance indicator "]
[null,"Rodiklis","Žymėjimas | Formulė            ","Elastingumas ","Metai | Years",null,null,null,null,"Indicator"]
[null,null,"Notation | Formula","Elasticity (ej)",2015,2016,2017,2018,2019]
[null,"Pajamų mokestis","СС1=e1∙gapPWBR(t)∙D51A",1.46,{"$f":"$D$6*E12*GGfinance!E10/100","v":0.12049066296716622},{"$f":"$D$6*F12*GGfinance!F10/100","v":0.1669283160262118},{"$f":"$D$6*G12*GGfinance!G10/100","v":0.16674851118046155},{"$f":"$D$6*H12*GGfinance!H10/100","v":0.11874246308068903},{"$f":"$D$6*I12*GGfinance!I10/100","v":7.6305064259080985E-2},"Personal income taxes"]
[null,"Pelno mokestis","СС2=e2∙gapGOSR(t)∙D51B",1.68,{"$f":"$D$7*E13*GGfinance!E11/100","v":-7.3670529762601036E-2},{"$f":"$D$7*F13*GGfinance!F11/100","v":-6.3306136327567736E-2},{"$f":"$D$7*G13*GGfinance!G11/100","v":-3.7327664122642538E-2},{"$f":"$D$7*H13*GGfinance!H11/100","v":-2.1793683201142264E-2},{"$f":"$D$7*I13*GGfinance!I11/100","v":-1.0599906258304391E-2},"Taxes on corporate profits"]
[null,"Socialinio draudimo įmokos","СС3=e3∙gapPWBR(t)∙D61",1,{"$f":"GGfinance!E12*Summary!$D$8*Summary!E12/100","v":0.25548375405300683},{"$f":"GGfinance!F12*Summary!$D$8*Summary!F12/100","v":0.35482615302553389},{"$f":"GGfinance!G12*Summary!$D$8*Summary!G12/100","v":0.37347136538899961},{"$f":"GGfinance!H12*Summary!$D$8*Summary!H12/100","v":0.2514296715495063},{"$f":"GGfinance!I12*Summary!$D$8*Summary!I12/100","v":0.15569146982705462},"Social security contributions"]
[null,"Netiesioginiai mokesčiai","СС4=e4∙gapCR(t)∙D2",1,{"$f":"$D$9*GGfinance!E9*Summary!E14/100","v":-5.8586315128433375E-2},{"$f":"$D$9*GGfinance!F9*Summary!F14/100","v":0.13646778401812684},{"$f":"$D$9*GGfinance!G9*Summary!G14/100","v":0.15611120088103558},{"$f":"$D$9*GGfinance!H9*Summary!H14/100","v":0.14813761930620536},{"$f":"$D$9*GGfinance!I9*Summary!I14/100","v":0.10454655543815501},"Indirect taxes"]
[null,"Bedarbystės išmokos","СС5=e5∙gapUN(t)∙UP",1,{"$f":"GGfinance!E14*Summary!$D$10*Summary!E15/100","v":-1.1806884764494952E-2},{"$f":"GGfinance!F14*Summary!$D$10*Summary!F15/100","v":-1.1997590908453955E-2},{"$f":"GGfinance!G14*Summary!$D$10*Summary!G15/100","v":-2.9412417337531669E-2},{"$f":"GGfinance!H14*Summary!$D$10*Summary!H15/100","v":-2.0465361001906334E-2},{"$f":"GGfinance!I14*Summary!$D$10*Summary!I15/100","v":-1.652853295493438E-2},"Unemployment benefits"]
[null,"Darbo pajamų ciklas","CCL= СС1+СС3",null,{"$f":"E6+E8","v":0.37597441702017304},{"$f":"F6+F8","v":0.52175446905174572},0.54021987656946113,0.37017213463019533,0.2319965340861356,"Labour income cycle"]
[null,"Darbo pajamų atotrūkis",{"$f":"Cycle!H7","v":"gapPWBR(t)"},null,{"$f":"TRANSPOSE(Cycle!H28:H32)","v":2.1401919507607232},2.8541437097825479,2.9657299475847054,2.0276586415282765,1.2455317586164369,"Wage bill gap"]
[null,"Pelno atotrūkis",{"$f":"Cycle!N7","v":"gapGOSR(t)"},null,{"$f":"TRANSPOSE(Cycle!N28:N32)","v":-2.8528536889600673},-2.2527304386032512,-1.3241998298426694,-0.77411688234009546,-0.36430037754551847,"Profits gap"]
[null,"Vartojimo atotrūkis",{"$f":"Cycle!Q7","v":"gapCR(t)"},null,{"$f":"TRANSPOSE(Cycle!Q28:Q32)","v":-0.49768043948732554},1.1453269245080406,1.2796000072216032,1.2043708886683362,0.8569389790012707,"Consumption gap"]
[null,"Bedarbių skaičiaus atotrūkis",{"$f":"Cycle!T7","v":"gapUN(t)"},null,{"$f":"TRANSPOSE(Cycle!T28:T32)","v":-5.7994337233578506},-5.6979732467227109,-8.9035182910977397,-10.232680500953165,-8.2642664774671886,"Number of unemployed gap"]
[null,"Ciklinė biudžeto dedamoji","СС=CC1+CC2+CC3+CC4-CC5",null,{"$f":"E6+E7+E8+E9-E10","v":0.25552445689363357},{"$f":"F6+F7+F8+F9-F10","v":0.6069137076507588},0.68841583066538581,0.51698143173716471,0.3424717162209206,"Cyclical GG component"]
[null,"Struktūrinis VS balansas, detalizuotas metodas","SBdisagg=B9-CC-1off",null,{"$f":"GGfinance!E7-GGfinance!E17-Summary!E16","v":-0.71287161296871926},{"$f":"GGfinance!F7-GGfinance!F17-Summary!F16","v":-1.1727160977704574},{"$f":"GGfinance!G7-GGfinance!G17-Summary!G16","v":-1.6264803177108944},{"$f":"GGfinance!H7-GGfinance!H17-Summary!H16","v":0.29301856826283956},{"$f":"GGfinance!I7-GGfinance!I17-Summary!I16","v":0.55752828377907804},"Structural balance, disaggregated approach"]
[null,"Struktūrinis VS balansas, agreguotas metodas, IFI","SBaggFI",null,-0.54638445659503299,-0.70150179368591226,-1.3001385600048143,0.30222017949982671,0.18122388196696737,"Structural balance, aggregated approach, IFI"]
[null,"Struktūrinis VS balansas, agreguotas metodas, FM","SBaggFM",null,-0.58191726002251531,-0.8550044082176248,-1.2502756615169226,0.12530033116343009,4.6223814630571902E-2,"Structural balance, aggregated approach, MoF"]
[]
[null,null,null,null,null,"Šaltiniai:",null,"Sources:"]
[null,null,null,null,null,"Finansų ministerija (FM)",null,"Ministry of Finance (MoF)"]
[null,null,null,null,null,"Fiskalinė institucija (IFI)",null,"Independent fiscal institution (IFI)"]
[null,null,null,null,null,"Europos Komisija (EK)",null,"European Commission (EC)"]
[]
[]
[null,null,null,null,"Detalizuotas metodas, IFI"]
[null,null,null,null,"Agreguotas metodas, IFI"]
[null,null,null,null,"Agreguotas metodas, FM"]

{"sheet":"Macro","index":2,"n_rows":38,"n_cols":14,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["↖ atgal į turinį | back to content"]
[]
[null,"2 lentelė. Makroekonominiai rodikliai",null,null,null,null,null,null,null,null,null,null,null,"Table 2. Macroeconomic indicators"]
[null,"Metai","Nominalus BVP","Realus BVP","Nominalus namų ūkių vartojimas","Realus namų ūkių vartojimas","Nominalus likutinis perteklius ","Realus likutinis perteklius","Nominalus darbo užmokesčio fondas (DUF)","Nominalus DUF viešame sektoriuje (OPQ)","Nominalus DUF privačiame sektoriuje","Realus darbo užmokesčio fondas","Realus DUF privačiame sektoriuje","Bedarbių skaičius"]
[null,"Year","Nominal GDP","Real GDP","Nominal Private Consumption","Real Private Consumption","Nominal gross operating surplus","Real gross operating surplus","Nominal Wage Bill","Nominal Public Sector Wage Bill","Nominal Private Sector Wage Bill","Real Wage Bill","Real Private Sector Wage Bill","Number of unemployed"]
[null,1,"mil. €","mil. €","mil. €","mil. €","mil. €","mil. €","mil. €","mil. €","mil. €","mil. €","mil. €",1000]
[null,"t","YN(t)","YR(t)","CN(t)","CR(t)","GOSN(t)","GOSR(t)=COSN(t)∙YR(t)/YN(t)","WBN(t)","VWBN(t)","PWBN(t)=WBN(t)-VWBN(t)","WBR(t)=WBN(t)∙ CR(t)/CN(t)","PWBR(t)=PWBN(t)∙ CR(t)/CN(t)","UN(t)"]
[null,1995,7668.9622509267701,14584.2,4889.7037486484296,8739.6,3266.75527673844,{"$f":"G8*D8/C8","v":6212.445797506859},3530.9232783399302,743.27865983163304,{"$f":"I8-J8","v":2787.6446185082973},{"$f":"I8*F8/E8","v":6310.9870596780838},{"$f":"K8*F8/E8","v":4982.4897703975012},486.99950000000001]
[null,1996,9595.0710186901306,15335.3,6145.2161057692201,9292.1,3853.5955005425399,{"$f":"G9*D9/C9","v":6159.0000703858777},4726.6375960955302,1021.64841867469,{"$f":"I9-J9","v":3704.98917742084},{"$f":"I9*F9/E9","v":7147.086196927422},{"$f":"K9*F9/E9","v":5602.2651348569316},441.13350000000003]
[null,1997,11696.763859283201,16607,7162.1999768303904,9816.1,4298.2473245029496,6102.6275452563368,5905.2657101832101,1302.39907514674,4602.8666350364701,8093.4180733923577,6308.424691064929,322.21575000000001]
[null,1998,13049.722821092,17847,7971.1639925084801,10285.6,4551.0087256646802,6224.0289575852394,6826.9020631459798,1648.45417052826,5178.4478926177198,8809.1003932032818,6682.0157877026841,221.57474999999999]
[null,1999,12714.3759938278,17644.599999999999,8240.0991892163493,10788.2,4324.3186121936196,6001.1495823115365,6828.9565061705298,1679.2963388417299,5149.6601673287996,8940.6871068108212,6742.0989167073376,244.80999999999901]
[null,2000,13375.3263940612,18320.7,8665.1571838233795,11537.8,5310.6564706518402,7274.2108218810463,6509.1901810229801,1586.6765869247199,4922.51359409826,8667.0943039338326,6554.40820531393,268.73750000000001]
[null,2001,14198.114283618101,19516,9244.3811581605496,12026.3,5883.36735589206,8086.9751450070708,6688.3114751016401,1632.43903902991,5055.8724360717297,8701.0302709132302,6577.340076923887,280.97500000000002]
[null,2002,15201.7486094629,20835.400000000001,9759.1441972740395,12752.2,6137.0563226755203,8411.4023057766717,7283.8334644994102,1704.3805770909701,5579.4528874084399,9517.7301644886375,7290.6289396445109,211.97499999999999]
[null,2003,16668.7,23031.1,10696,14198.6,6714.2922007462803,9277.1202976001514,8107.3197635923598,1782.7,6324.61976359236,10762.209274059695,8395.7316917859462,191.05]
[null,2004,18237.400000000001,24539.7,11836.1,15738.1,7394.2148001178703,9949.4342905486792,8982.7783762717609,1963.7,7019.078376271761,11944.12554503617,9333.0537418239637,166.51499999999999]
[null,2005,21002.3,26436.1,13541.4,17589.599999999999,8610.5067379667707,10838.251866489067,10313.356911487201,2144.5,8168.8569114872007,13396.533794902687,10610.935762202967,126.505]
[null,2006,24079.200000000001,28393.9,15457.5,19182.099999999999,9336.4839590320298,11009.468416075266,12368.543977351999,2501.4,9867.1439773519996,15348.836967683244,12244.705967198044,83.68]
[null,2007,29040.6,31542,18393.599999999999,21556.1,11643.5281442829,12646.438597238735,14427.7233315332,2855.4,11572.3233315332,16908.351106192524,13562.008468535949,59.254999999999903]
[null,2008,32696.2,32371,21182.7,22384,12947.887571478799,12819.10645813092,16299.663810410701,3459.5,12840.163810410701,17224.040123885676,13568.347129130521,84.279999999999902]
[null,2009,26934.799999999999,27575.5,18280.2,18513.900000000001,10717.404156996499,10972.33981062629,13600.204611254199,3393.7,10206.5046112542,13774.074033779671,10336.987873343791,207.70249999999999]
[null,2010,28027.599999999999,28027.599999999999,17882,17882,12272.516851899099,12272.516851899099,12854.2614027979,3085.1,9769.1614027978994,12854.2614027979,9769.1614027978994,268.86750000000001]
[null,2011,31275.3,29723.1,19471.400000000001,18698.7,14214.4630604015,13508.996140424546,13744.9115989857,3203.5,10541.4115989857,13199.460671341245,10123.087865585108,225.52749999999901]
[null,2012,33348.400000000001,30863,20690.5,19274.5,15354.8207191894,14210.451831462451,14598.899755128001,3263.5,11335.399755128001,13599.791852793054,10559.636672879566,193.597499999999]
[null,2013,35002.1,31945.3,21791.5,20100.400000000001,15924.9569775865,14534.200180449003,15580.3388753123,3351.7,12228.638875312299,14371.247666719932,11279.651829811044,168.07499999999999]
[null,2014,36590,33061.800000000003,22761.9,20973.599999999999,16208.5243924771,14645.613330396267,16639.532245707102,3469.9,13169.632245707102,15332.239114861344,12134.953535010805,153.6525]
[null,2015,37330.504342738903,33649.840726119503,23486.331344653001,21836.799999999999,15662.680122981499,14118.391936084312,17735.843352741598,3602.1,14133.743352741598,16490.189908409033,13141.078626373594,129.85749999999999]
[null,2016,38475.284042255902,34424.141336008499,24953.066402137501,23039.246142271099,16142.9929009766,14443.26359226061,18829.6540548187,3742.5818999999997,15087.072154818701,17385.47990661459,13929.942049579013,119.21797400000013]
[null,2017,40394.898537488698,35363.882553058502,26560.947246843501,23996.177784894498,16948.401462356502,14837.548811284174,20151.705312202499,3881.0574302999994,16270.6478819025,18205.822964310155,14699.526926546212,105.84933434071537]
[null,2018,42340.934262312498,36238.928111440597,28321.603180049598,24963.751266334799,17764.895522709001,15204.689810723688,21422.8559487087,4013.0133829301994,17409.842565778501,18882.929893418139,15345.705419116086,96.791902795790307]
[null,2019,44380.487824545198,37137.164624162499,30120.314947212999,25902.7321179213,18620.626662734499,15581.560989435276,22778.9227302619,4149.4558379498267,18629.466892312073,19589.314867751669,16020.884617472888,93.072596177602236]
[]
[null,null,null,null,null,"Šaltiniai:",null,"Sources:"]
[null,null,null,null,null,"Lietuvos statistikos departamentas",null,"Statistics Lithuania"]
[null,null,null,null,null,"Finansų ministerija",null,"Ministry of Finance"]
[null,null,null,null,null,"Fiskalinė institucija",null,"Independent fiscal institution"]
[null,null,null,null,null,"ERS - ekonominės raidos scenarijus",null,"EDS - economic development scenario"]

{"sheet":"GGfinance","index":3,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[[5,4,5,8],[3,3,3,4],[3,9,4,9],[0,0,0,1],[2,1,2,2],[3,1,4,1],[3,5,3,8],[4,3,4,4]]}
["↖ atgal į turinį | back to content"]
[]
[null,"3 lentelė.    VS fiskaliniai rodikliai",null,null,null,null,null,null,null,"Table 3. GG fiscal indicators"]
[null,"Rodiklis","Žymėjimas | Formulė            ","Faktas | Actuals",null,"2016 LSP | 2016 SPoL",null,null,null,"Indicator"]
[null,null,"Notation | Formula",{"$f":"2015","v":2015},null,{"$f":"D5+1","v":2016},{"$f":"F5+1","v":2017},{"$f":"G5+1","v":2018},2019]
[null,null,null,null,"Proc. BVP | % of GDP"]
[null,"Grynasis skolinimas (+) / grynasis skolinimasis (-), iš jo","B9=TR-TE",{"$f":"D8-D13","v":-75.929999960002533},-0.2033993413613544,-0.59980239011969871,-0.94106448704550871,0.80000000000000426,0.89999999999999858,"Net lending (+) /net borrowing (-), of which"]
[null,"Visos pajamos, iš jų","TR",13013.740614843844,{"$f":"D8/Macro!$C$28*100","v":34.860875426064595},35.269303611657158,35.601386859695566,35.700000000000003,35.299999999999997,"Total revenues, of which"]
[null,"pajamos iš netiesioginių mokesčių","D2",4394.5,{"$f":"D9/Macro!$C$28*100","v":11.771874174678187},11.915181691615667,12.2,12.3,12.2,"indirect taxes"]
[null,"pajamų mokestis","D51A",1439.5,{"$f":"D10/Macro!$C$28*100","v":3.8560957730001704},4.0059112174264992,3.8510353621619275,4.0110525755733484,4.1960987571494623,"personal income taxes"]
[null,"pelno mokestis","D51B",573.81100000000004,{"$f":"D11/Macro!$C$28*100","v":1.5371102268850303},1.6727355993763959,1.6779074571161208,1.6757715498537822,1.7319411122781823,"taxes on corporate profits"]
[null,"socialinio draudimo įmokos","D61",4456.3,{"$f":"D12/Macro!$C$28*100","v":11.937422433637138},12.431965209368084,12.592898611458375,12.4,12.5,"social security contributions"]
[null,"Visos išlaidos, iš jų","TE",13089.670614803847,{"$f":"D13/Macro!$C$28*100","v":35.06427476742595},35.869106001776856,36.542451346741075,34.9,34.4,"Total expenditures, of which"]
[null,"nedarbo išmokos","UP",76,{"$f":"D14/Macro!$C$28*100","v":0.20358685567767484},0.21055891961856049,0.33034600902589184,0.2,0.2,"unemployment benefits"]
[null,"Palūkanos, mokamos","D41",569.17091380087732,{"$f":"D15/Macro!$C$28*100","v":1.5246804826830203},1.4527119562593289,1.2794159932207261,1,1,"Interest, payable"]
[null,"VS pirminis balansas","PB=B9+D41",{"$f":"D7+D15","v":493.24091384087478},{"$f":"D16/Macro!$C$28*100","v":1.3212811413216663},{"$f":"F7+F15","v":0.8529095661396302},{"$f":"G7+G15","v":0.33835150617521736},{"$f":"H7+H15","v":1.8000000000000043},{"$f":"I7+I15","v":1.8999999999999986},"Primary balance"]
[null,"Vienkartinės ir kitos laikinosios priemonės","1off",94.8,{"$f":"D17/Macro!$C$28*100","v":0.25394781471373129},-3.4000000000000002E-2,-3.0000000000000001E-3,-0.01,0,"One-off and temporary measures"]
[]
[null,null,null,null,null,"Šaltiniai:",null,"Sources:"]
[null,null,null,null,null,"Lietuvos statistikos departamentas",null,"Statistics Lithuania"]
[null,null,null,null,null,"Finansų ministerija",null,"Ministry of Finance"]
[null,null,null,null,null,"Fiskalinė institucija",null,"Independent fiscal institution"]
[null,null,null,null,null,"LSP - Lietuvos stabilumo programa",null,"SPoL - Stability Programme of Lithuania"]
[null,null,null,null,null,"Dėmesio: langeliai su formulėmis, atnaujinami tik spalvoti langeliai",null,"Warning: cells with formulas, data inputs are marked with coloured cells"]

{"sheet":"Cycle","index":4,"n_rows":43,"n_cols":20,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,0,0,3],[5,2,5,3],[5,5,5,6],[3,2,3,4],[3,5,3,7],[4,2,4,4],[4,5,4,7],[5,8,5,9],[5,11,5,12],[5,14,5,15],[5,17,5,18],[2,17,2,19],[3,14,3,16],[4,14,4,16],[3,17,3,19],[4,17,4,19],[3,8,3,10],[4,8,4,10],[3,11,3,13],[4,11,4,13]]}
["↖ atgal į turinį | back to content"]
[]
[null,"4 lentelė. Ciklo rodikliai",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 4. Cycle indicators"]
[null,"Metai",{"$f":"Wbill!C4","v":"Realus darbo užmokesčio fondas"},null,null,{"$f":"Wbill!G4","v":"Realus DUF privačiame sektoriuje"},null,null,{"$f":"GDP!C4","v":"Realus BVP"},null,null,{"$f":"GDP!G4","v":"Realus likutinis perteklius"},null,null,{"$f":"PCons!C4","v":"Realus namų ūkių vartojimas"},null,null,{"$f":"UN!C4","v":"Bedarbių skaičius"}]
[null,"Year",{"$f":"Wbill!C5","v":"Real Wage Bill"},null,null,{"$f":"Wbill!G5","v":"Real Private Sector Wage Bill"},null,null,{"$f":"GDP!C5","v":"Real GDP"},null,null,{"$f":"GDP!G5","v":"Real gross operating surplus"},null,null,{"$f":"PCons!C5","v":"Real Private Consumption"},null,null,{"$f":"UN!C5","v":"Number of unemployed"}]
[null,1,"mil. €",null,"%","mil. €",null,"%","mil. €",null,"%","mil. €",null,"%","mil. €",null,"%",{"$f":"UN!C6","v":1000},null,"%"]
[null,"t",{"$f":"Wbill!C7","v":"WBR(t)"},{"$f":"Wbill!F7","v":"WBR*(t)"},"gapWBR(t)",{"$f":"Wbill!G7","v":"PWBR(t)"},{"$f":"Wbill!J7","v":"PWBR*(t)"},"gapPWBR(t)",{"$f":"GDP!C7","v":"YR(t)"},{"$f":"GDP!F7","v":"YR*(t)"},{"$f":"CONCATENATE(\"gap\",I7)","v":"gapYR(t)"},{"$f":"GDP!G7","v":"GOSR(t)"},{"$f":"GDP!J7","v":"GOSR*(t)"},{"$f":"CONCATENATE(\"gap\",L7)","v":"gapGOSR(t)"},{"$f":"PCons!C7","v":"CR(t)"},{"$f":"PCons!F7","v":"CR*(t)"},{"$f":"CONCATENATE(\"gap\",O7)","v":"gapCR(t)"},{"$f":"UN!C7","v":"UN(t)"},{"$f":"UN!F7","v":"UN*(t)"},{"$f":"CONCATENATE(\"gap\",R7)","v":"gapUN(t)"}]
[null,1995,{"$f":"Wbill!C8","v":6310.9870596780838},{"$f":"Wbill!F8","v":6663.5386102229486},{"$f":"C8/D8*100-100","v":-5.2907557255538791},{"$f":"Wbill!G8","v":4982.4897703975012},{"$f":"Wbill!J8","v":5208.229381932766},{"$f":"F8/G8*100-100","v":-4.3342870480772291},{"$f":"GDP!C8","v":14584.2},{"$f":"GDP!F8","v":14593.886850953317},{"$f":"I8/J8*100-100","v":-6.6376086454880578E-2},{"$f":"GDP!G8","v":6212.445797506859},{"$f":"GDP!J8","v":5768.5336248784897},{"$f":"L8/M8*100-100","v":7.6954075592775979},{"$f":"PCons!C8","v":8739.6},{"$f":"PCons!F8","v":8637.0838811564372},{"$f":"O8/P8*100-100","v":1.1869297584017175},{"$f":"UN!C8","v":486.99950000000001},{"$f":"UN!F8","v":454.10146480666464},{"$f":"R8/S8*100-100","v":7.2446441473915684}]
[null,1996,{"$f":"Wbill!C9","v":7147.086196927422},{"$f":"Wbill!F9","v":7135.7623140892547},{"$f":"C9/D9*100-100","v":0.15869198467848378},{"$f":"Wbill!G9","v":5602.2651348569316},{"$f":"Wbill!J9","v":5543.3205037093931},{"$f":"F9/G9*100-100","v":1.0633451756595207},{"$f":"GDP!C9","v":15335.3},{"$f":"GDP!F9","v":15400.326342899667},{"$f":"I9/J9*100-100","v":-0.42224003213833328},{"$f":"GDP!G9","v":6159.0000703858777},{"$f":"GDP!J9","v":5987.3525672648229},{"$f":"L9/M9*100-100","v":2.8668347352637653},{"$f":"PCons!C9","v":9292.1},{"$f":"PCons!F9","v":9158.9867575663266},{"$f":"O9/P9*100-100","v":1.4533621016943528},{"$f":"UN!C9","v":441.13350000000003},{"$f":"UN!F9","v":393.68077378370447},{"$f":"R9/S9*100-100","v":12.053605199010036}]
[null,1997,{"$f":"Wbill!C10","v":8093.4180733923577},{"$f":"Wbill!F10","v":7627.6175944766701},6.1067623428445472,{"$f":"Wbill!G10","v":6308.424691064929},{"$f":"Wbill!J10","v":5891.2631096655905},7.08102105836889,{"$f":"GDP!C10","v":16607},{"$f":"GDP!F10","v":16250.968966147728},2.1908295720330102,{"$f":"GDP!G10","v":6102.6275452563368},{"$f":"GDP!J10","v":6229.848363733764},-2.0421174168223217,{"$f":"PCons!C10","v":9816.1},{"$f":"PCons!F10","v":9716.2468244859501},1.027692866574867,{"$f":"UN!C10","v":322.21575000000001},{"$f":"UN!F10","v":342.09602575866546},-5.8113144444098737]
[null,1998,{"$f":"Wbill!C11","v":8809.1003932032818},{"$f":"Wbill!F11","v":8124.3113935473593},8.4288866647800802,{"$f":"Wbill!G11","v":6682.0157877026841},{"$f":"Wbill!J11","v":6244.7787892092419},7.0016411029478292,{"$f":"GDP!C11","v":17847},{"$f":"GDP!F11","v":17145.419630435321},4.0919404989031847,{"$f":"GDP!G11","v":6224.0289575852394},{"$f":"GDP!J11","v":6520.423103446833},-4.5456275023765471,{"$f":"PCons!C11","v":10285.6},{"$f":"PCons!F11","v":10320.486160946562},-0.33802827117364131,{"$f":"UN!C11","v":221.57474999999999},{"$f":"UN!F11","v":299.79502441112982},-26.091251702650311]
[null,1999,{"$f":"Wbill!C12","v":8940.6871068108212},{"$f":"Wbill!F12","v":8624.3715625705463},3.6676938365349798,{"$f":"Wbill!G12","v":6742.0989167073376},{"$f":"Wbill!J12","v":6609.9472113363472},1.9992853368684109,{"$f":"GDP!C12","v":17644.599999999999},{"$f":"GDP!F12","v":18095.865572722269},-2.4937495855545535,{"$f":"GDP!G12","v":6001.1495823115365},{"$f":"GDP!J12","v":6883.5658129067333},-12.819173297372416,{"$f":"PCons!C12","v":10788.2},{"$f":"PCons!F12","v":10989.552096839734},-1.8322138615425132,{"$f":"UN!C12","v":244.80999999999901},{"$f":"UN!F12","v":266.05211802977209},-7.9841942951177742]
[null,2000,{"$f":"Wbill!C13","v":8667.0943039338326},{"$f":"Wbill!F13","v":9151.1830287764787},-5.2899032105510031,{"$f":"Wbill!G13","v":6554.40820531393},{"$f":"Wbill!J13","v":7010.2415110996581},-6.5023908957199978,{"$f":"GDP!C13","v":18320.7},{"$f":"GDP!F13","v":19142.4015652827},-4.2925730216263247,{"$f":"GDP!G13","v":7274.2108218810463},{"$f":"GDP!J13","v":7338.3903515301781},-0.87457230502529626,{"$f":"PCons!C13","v":11537.8},{"$f":"PCons!F13","v":11744.018865828442},-1.755948012213068,{"$f":"UN!C13","v":268.73750000000001},{"$f":"UN!F13","v":237.67935651037482},13.067244856946374]
[null,2001,{"$f":"Wbill!C14","v":8701.0302709132302},{"$f":"Wbill!F14","v":9745.9233812642397},-10.721335162143106,{"$f":"Wbill!G14","v":6577.340076923887},{"$f":"Wbill!J14","v":7479.8064682671175},-12.065370877868574,{"$f":"GDP!C14","v":19516},{"$f":"GDP!F14","v":20316.886359658798},-3.9419739101806357,{"$f":"GDP!G14","v":8086.9751450070708},{"$f":"GDP!J14","v":7873.3959232056677},2.7126696521371514,{"$f":"PCons!C14","v":12026.3},{"$f":"PCons!F14","v":12601.475295327862},-4.5643488706525943,{"$f":"UN!C14","v":280.97500000000002},{"$f":"UN!F14","v":211.89006611252975},32.604140040609991]
[null,2002,{"$f":"Wbill!C15","v":9517.7301644886375},{"$f":"Wbill!F15","v":10441.550800172952},-8.847542413613624,{"$f":"Wbill!G15","v":7290.6289396445109},{"$f":"Wbill!J15","v":8043.8720253272622},-9.3641853489346829,{"$f":"GDP!C15","v":20835.400000000001},{"$f":"GDP!F15","v":21626.401021899721},-3.6575712301770409,{"$f":"GDP!G15","v":8411.4023057766717},{"$f":"GDP!J15","v":8470.2151397825037},-0.6943487625196525,{"$f":"PCons!C15","v":12752.2},{"$f":"PCons!F15","v":13575.270218030857},-6.0630116735182469,{"$f":"UN!C15","v":211.97499999999999},{"$f":"UN!F15","v":187.63504837783688},12.971964370510491]
[null,2003,{"$f":"Wbill!C16","v":10762.209274059695},{"$f":"Wbill!F16","v":11237.296235421685},-4.2277693086388837,{"$f":"Wbill!G16","v":8395.7316917859462},{"$f":"Wbill!J16","v":8697.4319124208978},-3.468842569541593,{"$f":"GDP!C16","v":23031.1},{"$f":"GDP!F16","v":23047.202435277024},-6.986720111582656E-2,{"$f":"GDP!G16","v":9277.1202976001514},{"$f":"GDP!J16","v":9111.3442472567895},1.8194466792676991,{"$f":"PCons!C16","v":14198.6},{"$f":"PCons!F16","v":14658.051219319088},-3.1344631864400725,{"$f":"UN!C16","v":191.05},{"$f":"UN!F16","v":165.83517093396219},15.204753565863726]
[null,2004,{"$f":"Wbill!C17","v":11944.12554503617},{"$f":"Wbill!F17","v":12092.91389059092},-1.2303762922724388,{"$f":"Wbill!G17","v":9333.0537418239637},{"$f":"Wbill!J17","v":9401.0932565340572},-0.72374045074813864,{"$f":"GDP!C17","v":24539.7},{"$f":"GDP!F17","v":24516.593364546639},9.4248964812450708E-2,{"$f":"GDP!G17","v":9949.4342905486792},{"$f":"GDP!J17","v":9770.3441337896238},1.8329974288182171,{"$f":"PCons!C17","v":15738.1},{"$f":"PCons!F17","v":15804.378602285809},-0.41936860634446305,{"$f":"UN!C17","v":166.51499999999999},{"$f":"UN!F17","v":147.58404249297533},12.827238763246186]
[null,2005,{"$f":"Wbill!C18","v":13396.533794902687},{"$f":"Wbill!F18","v":12934.943811588297},3.5685503550533895,{"$f":"Wbill!G18","v":10610.935762202967},{"$f":"Wbill!J18","v":10088.495018767837},5.1785795845983245,{"$f":"GDP!C18","v":26436.1},{"$f":"GDP!F18","v":25953.798887720848},1.858306425065706,{"$f":"GDP!G18","v":10838.251866489067},{"$f":"GDP!J18","v":10418.888940051162},4.0250254019489091,{"$f":"PCons!C18","v":17589.599999999999},{"$f":"PCons!F18","v":16934.165750356875},3.870484435463311,{"$f":"UN!C18","v":126.505},{"$f":"UN!F18","v":134.05777976756258},-5.6339734856552468]
[null,2006,{"$f":"Wbill!C19","v":15348.836967683244},{"$f":"Wbill!F19","v":13663.926491040422},12.331085634481681,{"$f":"Wbill!G19","v":12244.705967198044},{"$f":"Wbill!J19","v":10671.592064421693},14.741136029936868,{"$f":"GDP!C19","v":28393.9},{"$f":"GDP!F19","v":27261.217544251143},4.1549224788300734,{"$f":"GDP!G19","v":11009.468416075266},{"$f":"GDP!J19","v":11028.712148231516},-0.17448757296051554,{"$f":"PCons!C19","v":19182.099999999999},{"$f":"PCons!F19","v":17942.637991691809},6.907914036286698,{"$f":"UN!C19","v":83.68},{"$f":"UN!F19","v":126.49443433904838},-33.846891812086398]
[null,2007,{"$f":"Wbill!C20","v":16908.351106192524},{"$f":"Wbill!F20","v":14180.26663790774},19.238597820099272,{"$f":"Wbill!G20","v":13562.008468535949},{"$f":"Wbill!J20","v":11066.540403210725},22.549667505855894,{"$f":"GDP!C20","v":31542},{"$f":"GDP!F20","v":28344.200468893698},11.282024111478179,{"$f":"GDP!G20","v":12646.438597238735},{"$f":"GDP!J20","v":11582.411841947067},9.1865733131520244,{"$f":"PCons!C20","v":21556.1},{"$f":"PCons!F20","v":18730.335010784405},15.086569394453406,{"$f":"UN!C20","v":59.254999999999903},{"$f":"UN!F20","v":125.94328649400214},-52.951045149340423]
[null,2008,{"$f":"Wbill!C21","v":17224.040123885676},{"$f":"Wbill!F21","v":14437.601301940967},19.299873737129076,{"$f":"Wbill!G21","v":13568.347129130521},{"$f":"Wbill!J21","v":11240.613527499432},20.708243335085228,{"$f":"GDP!C21","v":32371},{"$f":"GDP!F21","v":29141.929017327664},11.080498414337441,{"$f":"GDP!G21","v":12819.10645813092},{"$f":"GDP!J21","v":12061.399301804007},6.2820833418024904,{"$f":"PCons!C21","v":22384},{"$f":"PCons!F21","v":19235.753661155457},16.366638886637901,{"$f":"UN!C21","v":84.279999999999902},{"$f":"UN!F21","v":132.56186757858998},-36.422138930689044]
[null,2009,{"$f":"Wbill!C22","v":13774.074033779671},{"$f":"Wbill!F22","v":14486.335693624957},-4.9167827869592458,{"$f":"Wbill!G22","v":10336.987873343791},{"$f":"Wbill!J22","v":11249.236232878571},-8.1094248591608249,{"$f":"GDP!C22","v":27575.5},{"$f":"GDP!F22","v":29704.037035094556},-7.1658173351310666,{"$f":"GDP!G22","v":10972.33981062629},{"$f":"GDP!J22","v":12483.801872877099},-12.107385856024223,{"$f":"PCons!C22","v":18513.900000000001},{"$f":"PCons!F22","v":19497.506950535833},-5.0447831767989157,{"$f":"UN!C22","v":207.70249999999999},{"$f":"UN!F22","v":144.11293717344176},44.124812160359596]
[null,2010,{"$f":"Wbill!C23","v":12854.2614027979},{"$f":"Wbill!F23","v":14473.736126254365},-11.189057955249368,{"$f":"Wbill!G23","v":9769.1614027978994},{"$f":"Wbill!J23","v":11227.805875913065},-12.991358144554184,{"$f":"GDP!C23","v":28027.599999999999},{"$f":"GDP!F23","v":30198.473519659427},-7.1886862700069116,{"$f":"GDP!G23","v":12272.516851899099},{"$f":"GDP!J23","v":12898.954514735748},-4.8564995102588,{"$f":"PCons!C23","v":17882},{"$f":"PCons!F23","v":19667.595332150126},-9.0788695923149163,{"$f":"UN!C23","v":268.86750000000001},{"$f":"UN!F23","v":155.73004037559721},72.649733700403857]
[null,2011,{"$f":"Wbill!C24","v":13199.460671341245},{"$f":"Wbill!F24","v":14525.705761836456},-9.1303315118750987,{"$f":"Wbill!G24","v":10123.087865585108},{"$f":"Wbill!J24","v":11281.45846951257},-10.267915332559923,{"$f":"GDP!C24","v":29723.1},{"$f":"GDP!F24","v":30731.210466033226},-3.2804124886244779,{"$f":"GDP!G24","v":13508.996140424546},{"$f":"GDP!J24","v":13306.393567198231},1.5225956770567279,{"$f":"PCons!C24","v":18698.7},{"$f":"PCons!F24","v":19873.413192096596},-5.9109785558313774,{"$f":"UN!C24","v":225.52749999999901},{"$f":"UN!F24","v":162.95304957974915},38.40029418389372]
[null,2012,{"$f":"Wbill!C25","v":13599.791852793054},{"$f":"Wbill!F25","v":14712.498040402968},-7.562999733656639,{"$f":"Wbill!G25","v":10559.636672879566},{"$f":"Wbill!J25","v":11465.134902122987},-7.8978419091758951,{"$f":"GDP!C25","v":30863},{"$f":"GDP!F25","v":31338.078861450049},-1.5159795326013352,{"$f":"GDP!G25","v":14210.451831462451},{"$f":"GDP!J25","v":13683.067490352008},3.854284439379569,{"$f":"PCons!C25","v":19274.5},{"$f":"PCons!F25","v":20184.200628389703},-4.5069935893828728,{"$f":"UN!C25","v":193.597499999999},{"$f":"UN!F25","v":163.80018493589336},18.191258499352386]
[null,2013,{"$f":"Wbill!C26","v":14371.247666719932},{"$f":"Wbill!F26","v":15062.610237749197},-4.5899253855524051,{"$f":"Wbill!G26","v":11279.651829811044},{"$f":"Wbill!J26","v":11798.133842320682},-4.3946103632915907,{"$f":"GDP!C26","v":31945.3},{"$f":"GDP!F26","v":32022.343194517234},-0.24059199556147348,{"$f":"GDP!G26","v":14534.200180449003},{"$f":"GDP!J26","v":14010.757743512593},3.7360037659546208,{"$f":"PCons!C26","v":20100.400000000001},{"$f":"PCons!F26","v":20632.66760223691},-2.5797323569503021,{"$f":"UN!C26","v":168.07499999999999},{"$f":"UN!F26","v":158.6257828624648},5.9569238789686949]
[null,2014,{"$f":"Wbill!C27","v":15332.239114861344},{"$f":"Wbill!F27","v":15570.84901951553},-1.5324142206704749,{"$f":"Wbill!G27","v":12134.953535010805},{"$f":"Wbill!J27","v":12273.074034001622},-1.1253944904769924,{"$f":"GDP!C27","v":33061.800000000003},{"$f":"GDP!F27","v":32771.079848945716},0.88712411185206008,{"$f":"GDP!G27","v":14645.613330396267},{"$f":"GDP!J27","v":14288.285139004554},2.500847287938484,{"$f":"PCons!C27","v":20973.599999999999},{"$f":"PCons!F27","v":21223.801272719018},-1.178871162163702,{"$f":"UN!C27","v":153.6525},{"$f":"UN!F27","v":149.24709029256601},2.9517558424744834]
[null,2015,{"$f":"Wbill!C28","v":16490.189908409033},{"$f":"Wbill!F28","v":16209.737484991507},1.7301478427839783,{"$f":"Wbill!G28","v":13141.078626373594},{"$f":"Wbill!J28","v":12865.727364903119},2.1401919507607232,{"$f":"GDP!C28","v":33649.840726119503},{"$f":"GDP!F28","v":33567.523436917501},0.24522896172753406,{"$f":"GDP!G28","v":14118.391936084312},{"$f":"GDP!J28","v":14532.997079379858},-2.8528536889600673,{"$f":"PCons!C28","v":21836.799999999999},{"$f":"PCons!F28","v":21946.021054031684},-0.49768043948732554,{"$f":"UN!C28","v":129.85749999999999},{"$f":"UN!F28","v":137.85214371073189},-5.7994337233578506]
[null,2016,{"$f":"Wbill!C29","v":17385.47990661459},{"$f":"Wbill!F29","v":16940.30178282507},2.6279232182325245,{"$f":"Wbill!G29","v":13929.942049579013},{"$f":"Wbill!J29","v":13543.394118261591},2.8541437097825479,{"$f":"GDP!C29","v":34424.141336008499},{"$f":"GDP!F29","v":34403.340194703982},6.0462563189474849E-2,{"$f":"GDP!G29","v":14443.26359226061},{"$f":"GDP!J29","v":14776.129969736441},-2.2527304386032512,{"$f":"PCons!C29","v":23039.246142271099},{"$f":"PCons!F29","v":22778.359458432449},1.1453269245080406,{"$f":"UN!C29","v":119.21797400000013},{"$f":"UN!F29","v":126.42143345647332},-5.6979732467227109]
[null,2017,{"$f":"Wbill!C30","v":18205.822964310155},{"$f":"Wbill!F30","v":17726.620231207075},2.7032944061127893,{"$f":"Wbill!G30","v":14699.526926546212},{"$f":"Wbill!J30","v":14276.135306406402},2.9657299475847054,{"$f":"GDP!C30","v":35363.882553058502},{"$f":"GDP!F30","v":35272.154893821862},0.26005686217007451,{"$f":"GDP!G30","v":14837.548811284174},{"$f":"GDP!J30","v":15036.664294283084},-1.3241998298426694,{"$f":"PCons!C30","v":23996.177784894498},{"$f":"PCons!F30","v":23693.002127954183},1.2796000072216032,{"$f":"UN!C30","v":105.84933434071537},{"$f":"UN!F30","v":116.19475566461027},-8.9035182910977397]
[null,2018,{"$f":"Wbill!C31","v":18882.929893418139},{"$f":"Wbill!F31","v":18541.465453525288},1.8416259531844474,{"$f":"Wbill!G31","v":15345.705419116086},{"$f":"Wbill!J31","v":15040.730742467445},2.0276586415282765,{"$f":"GDP!C31","v":36238.928111440597},{"$f":"GDP!F31","v":36167.585226826224},0.19725642219945883,{"$f":"GDP!G31","v":15204.689810723688},{"$f":"GDP!J31","v":15323.310141462078},-0.77411688234009546,{"$f":"PCons!C31","v":24963.751266334799},{"$f":"PCons!F31","v":24666.673037073284},1.2043708886683362,{"$f":"UN!C31","v":96.791902795790307},{"$f":"UN!F31","v":107.82532366561091},-10.232680500953165]
[null,2019,{"$f":"Wbill!C32","v":19589.314867751669},{"$f":"Wbill!F32","v":19369.362045065594},1.1355708162939209,{"$f":"Wbill!G32","v":16020.884617472888},{"$f":"Wbill!J32","v":15823.794234859595},1.2455317586164369,{"$f":"GDP!C32","v":37137.164624162499},{"$f":"GDP!F32","v":37085.730109546006},0.13869085080584398,{"$f":"GDP!G32","v":15581.560989435276},{"$f":"GDP!J32","v":15638.53222136027},-0.36430037754551847,{"$f":"PCons!C32","v":25902.7321179213},{"$f":"PCons!F32","v":25682.647500648742},0.8569389790012707,{"$f":"UN!C32","v":93.072596177602236},{"$f":"UN!F32","v":101.4572976131935},-8.2642664774671886]
[null,2020,{"$f":"Wbill!C33","v":20322.124752561522},{"$f":"Wbill!F33","v":20204.296211350196},0.5831855758733866,{"$f":"Wbill!G33","v":16725.770299659744},{"$f":"Wbill!J33","v":16620.136653521302},0.63557627918817161,{"$f":"GDP!C33","v":38057.665284165625},{"$f":"GDP!F33","v":38024.730279570671},8.6614696153802129E-2,{"$f":"GDP!G33","v":15967.773488957189},{"$f":"GDP!J33","v":15980.899440679697},-8.2135250091724288E-2,{"$f":"PCons!C33","v":26877.031581291722},{"$f":"PCons!F33","v":26731.72235238201},0.54358348853926941,{"$f":"UN!C33","v":93},{"$f":"UN!F33","v":96.865965551210891},-3.9910463176739199]
[null,2021,{"$f":"Wbill!C34","v":21082.348068157513},{"$f":"Wbill!F34","v":21047.31764560601},0.16643651766625567,{"$f":"Wbill!G34","v":17461.669489328586},{"$f":"Wbill!J34","v":17430.862868796106},0.1767360615728677,{"$f":"GDP!C34","v":39000.981941933831},{"$f":"GDP!F34","v":38984.295729988247},4.2802394228573348E-2,{"$f":"GDP!G34","v":16363.558848020461},{"$f":"GDP!J34","v":16346.883526828024},0.10200917603083326,{"$f":"PCons!C34","v":27887.978122661578},{"$f":"PCons!F34","v":27810.881971541403},0.27721577186608215,{"$f":"UN!C34","v":93},{"$f":"UN!F34","v":93.633863685763259},-0.67695987414394665]
[null,2022,{"$f":"Wbill!C35","v":21871.010314062842},{"$f":"Wbill!F35","v":21904.132140931226},-0.15121268742937843,{"$f":"Wbill!G35","v":18229.946716460148},{"$f":"Wbill!J35","v":18261.367317506491},-0.17206050620437452,{"$f":"GDP!C35","v":39967.68012639787},{"$f":"GDP!F35","v":39965.225896724281},6.1409128023797166E-3,{"$f":"GDP!G35","v":16769.154344392929},{"$f":"GDP!J35","v":16732.160843158792},0.22109219234084776,{"$f":"PCons!C35","v":28936.950176871887},{"$f":"PCons!F35","v":28921.743038103508},5.258029831863098E-2,{"$f":"UN!C35","v":93},{"$f":"UN!F35","v":91.311880925210247},1.8487397890450126]
[null,2023,{"$f":"Wbill!C36","v":22689.175352356648},{"$f":"Wbill!F36","v":22782.812471212543},-0.41099894481513388,{"$f":"Wbill!G36","v":19032.026547523121},{"$f":"Wbill!J36","v":19119.351080993176},-0.45673377250165004,{"$f":"GDP!C36","v":40958.339383976367},{"$f":"GDP!F36","v":40968.952613457899},-2.5905542623135602E-2,{"$f":"GDP!G36","v":17184.803137129929},{"$f":"GDP!J36","v":17132.548064989867},0.30500467263736653,{"$f":"PCons!C36","v":30025.37802689767},{"$f":"PCons!F36","v":30068.885582345651},-0.14469294290549328,{"$f":"UN!C36","v":93},{"$f":"UN!F36","v":89.498284925813934},3.9126057857853596]
[null,2024,{"$f":"Wbill!C37","v":23537.946842765556},{"$f":"Wbill!F37","v":23691.601833624951},-0.64856311505842257,{"$f":"Wbill!G37","v":19869.396226955047},{"$f":"Wbill!J37","v":20012.846492224846},-0.7167909139038926,{"$f":"GDP!C37","v":41973.553626020366},{"$f":"GDP!F37","v":41997.10273074},-5.6073165024301375E-2,{"$f":"GDP!G37","v":17610.754412350878},{"$f":"GDP!J37","v":17544.713331686144},0.37641584342938472,{"$f":"PCons!C37","v":31154.745754051852},{"$f":"PCons!F37","v":31258.077717811659},-0.33057683422715911,{"$f":"UN!C37","v":93},{"$f":"UN!F37","v":87.886237612259507},5.8186156634689752]
[]
[null,null,null,null,null,"Šaltiniai:",null,"Sources:"]
[null,null,null,null,null,{"$f":"GGfinance!F20","v":"Lietuvos statistikos departamentas"},null,{"$f":"GGfinance!H20","v":"Statistics Lithuania"}]
[null,null,null,null,null,{"$f":"GGfinance!F21","v":"Finansų ministerija"},null,{"$f":"GGfinance!H21","v":"Ministry of Finance"}]
[null,null,null,null,null,{"$f":"GGfinance!F22","v":"Fiskalinė institucija"},null,{"$f":"GGfinance!H22","v":"Independent fiscal institution"}]
[null,null,null,null,null,"ERS - ekonominės raidos scenarijus",null,"EDS - economic development scenario"]

{"sheet":"Wbill","index":5,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,2],[3,2,3,5],[4,2,4,5],[3,6,3,9],[2,7,2,9],[4,6,4,9]]}
["↖ atgal į turinį | back to content"]
[]
[null,"5 lentelė. Darbo užmokesčio fondas",null,null,null,null,null,"Table 5. Wage bill"]
[null,"Metai",{"$f":"Macro!L4","v":"Realus darbo užmokesčio fondas"},null,null,null,{"$f":"Macro!M4","v":"Realus DUF privačiame sektoriuje"}]
[null,"Year",{"$f":"Macro!L5","v":"Real Wage Bill"},null,null,null,{"$f":"Macro!M5","v":"Real Private Sector Wage Bill"}]
[null,1,"mil. €","%","log","mil. €","mil. €","%","log","mil. €"]
[null,"t","WBR(t)","(WBR(t)/WBR(t-1)-1)∙100","log(WBR(t)","WBR*(t)","PWBR(t)","(PWBR(t)/PWBR(t-1)-1)∙100","log(PWBR(t))","PWBR*(t)"]
[null,1995,{"$f":"Macro!L8","v":6310.9870596780838},null,{"$f":"LN(C8)","v":8.7500473711429176},{"$f":"EXP(HP(E8:E37,D39))","v":6663.5386102229486},{"$f":"Macro!M8","v":4982.4897703975012},null,{"$f":"LN(G8)","v":8.5136849989784693},{"$f":"EXP(HP(I8:I37,D39))","v":5208.229381932766}]
[null,1996,{"$f":"Macro!L9","v":7147.086196927422},{"$f":"(C9/C8-1)*100","v":13.248310119209572},{"$f":"LN(C9)","v":8.8744600277219572},7135.7623140892547,{"$f":"Macro!M9","v":5602.2651348569316},{"$f":"(G9/G8-1)*100","v":12.439069481721887},{"$f":"LN(G9)","v":8.6309262833071827},5543.3205037093931]
[null,1997,{"$f":"Macro!L10","v":8093.4180733923577},{"$f":"(C10/C9-1)*100","v":13.240806818193551},8.9988064268037675,7627.6175944766701,{"$f":"Macro!M10","v":6308.424691064929},{"$f":"(G10/G9-1)*100","v":12.604893542333762},8.7496412716037337,5891.2631096655905]
[null,1998,{"$f":"Macro!L11","v":8809.1003932032818},8.8427696842175543,9.0835406017077318,8124.3113935473593,{"$f":"Macro!M11","v":6682.0157877026841},5.9220980662081812,8.8071749856350543,6244.7787892092419]
[null,1999,{"$f":"Macro!L12","v":8940.6871068108212},1.4937588145671032,9.0983677227992708,8624.3715625705463,{"$f":"Macro!M12","v":6742.0989167073376},0.89917669927133126,8.8161265674020903,6609.9472113363472]
[null,2000,{"$f":"Macro!L13","v":8667.0943039338326},-3.0600869889359172,9.0672888698797909,9151.1830287764787,{"$f":"Macro!M13","v":6554.40820531393},-2.7838617278114763,8.7878931107055482,7010.2415110996581]
[null,2001,{"$f":"Macro!L14","v":8701.0302709132302},0.3915495296271887,9.0711967195753989,9745.9233812642397,{"$f":"Macro!M14","v":6577.340076923887},0.34986944498460737,8.7913856989622925,7479.8064682671175]
[null,2002,{"$f":"Macro!L15","v":9517.7301644886375},9.3862435613580431,9.1609116712569794,10441.550800172952,{"$f":"Macro!M15","v":7290.6289396445109},10.8446401490345,8.8943450955809489,8043.8720253272622]
[null,2003,{"$f":"Macro!L16","v":10762.209274059695},13.075377091633689,9.2837961355079219,11237.296235421685,{"$f":"Macro!M16","v":8395.7316917859462},15.157852104256442,9.0354787237583825,8697.4319124208978]
[null,2004,{"$f":"Macro!L17","v":11944.12554503617},10.982097085077736,9.3879948503021105,12092.91389059092,{"$f":"Macro!M17","v":9333.0537418239637},11.164268755218277,9.1413175438073875,9401.0932565340572]
[null,2005,{"$f":"Macro!L18","v":13396.533794902687},12.160021630634322,9.5027512804554366,12934.943811588297,{"$f":"Macro!M18","v":10610.935762202967},13.69200323633053,9.2696404239680703,10088.495018767837]
[null,2006,{"$f":"Macro!L19","v":15348.836967683244},14.573196340708661,9.6387949825671964,13663.926491040422,{"$f":"Macro!M19","v":12244.705967198044},15.397041708750159,9.412848956619241,10671.592064421693]
[null,2007,{"$f":"Macro!L20","v":16908.351106192524},10.160471062353537,9.7355629271555166,14180.26663790774,{"$f":"Macro!M20","v":13562.008468535949},10.758139108172827,9.5150276676747936,11066.540403210725]
[null,2008,{"$f":"Macro!L21","v":17224.040123885676},1.8670597488215979,9.7540613685750248,14437.601301940967,{"$f":"Macro!M21","v":13568.347129130521},4.6738361867837419E-2,9.5154949421037696,11240.613527499432]
[null,2009,{"$f":"Macro!L22","v":13774.074033779671},-20.029946895686322,9.5305434109834515,14486.335693624957,{"$f":"Macro!M22","v":10336.987873343791},-23.815422947495012,9.2434837974366939,11249.236232878571]
[null,2010,{"$f":"Macro!L23","v":12854.2614027979},-6.6778545601396733,9.4614306620242736,14473.736126254365,{"$f":"Macro!M23","v":9769.1614027978994},-5.493152139707524,9.1869859074529803,11227.805875913065]
[null,2011,{"$f":"Macro!L24","v":13199.460671341245},2.6854850522038287,9.4879312495080175,14525.705761836456,{"$f":"Macro!M24","v":10123.087865585108},3.6228950284908246,9.2225740213580902,11281.45846951257]
[null,2012,{"$f":"Macro!L25","v":13599.791852793054},3.0329359010933699,9.5178097666653336,14712.498040402968,{"$f":"Macro!M25","v":10559.636672879566},4.3124075686290064,9.2647941506910385,11465.134902122987]
[null,2013,{"$f":"Macro!L26","v":14371.247666719932},5.6725560381899465,9.5729847997104471,15062.610237749197,{"$f":"Macro!M26","v":11279.651829811044},6.8185599489488213,9.3307556584241773,11798.133842320682]
[null,2014,{"$f":"Macro!L27","v":15332.239114861344},6.6869033950811341,9.6377130221824689,15570.84901951553,{"$f":"Macro!M27","v":12134.953535010805},7.5826959741725375,9.4038452891472577,12273.074034001622]
[null,2015,{"$f":"Macro!L28","v":16490.189908409033},7.5523919557535679,9.710520932067622,16209.737484991507,{"$f":"Macro!M28","v":13141.078626373594},8.2911326232935068,9.4834983759126725,12865.727364903119]
[null,2016,{"$f":"Macro!L29","v":17385.47990661459},5.4292279420566913,9.76339064869798,16940.30178282507,{"$f":"Macro!M29","v":13929.942049579013},6.0030340403123716,9.5417959066488311,13543.394118261591]
[null,2017,{"$f":"Macro!L30","v":18205.822964310155},4.7185528504361418,9.8094967649879745,17726.620231207075,{"$f":"Macro!M30","v":14699.526926546212},5.5246811094268544,9.5955705903813762,14276.135306406402]
[null,2018,{"$f":"Macro!L31","v":18882.929893418139},3.719177817093744,9.8460136126922801,18541.465453525288,{"$f":"Macro!M31","v":15345.705419116086},4.3959135270055905,9.6385909366141043,15040.730742467445]
[null,2019,{"$f":"Macro!L32","v":19589.314867751669},3.7408653123250257,9.8827395367563824,19369.362045065594,{"$f":"Macro!M32","v":16020.884617472888},4.3997925146910033,9.6816484386654018,15823.794234859595]
[null,2020,{"$f":"C32*(1+D33/100)","v":20322.124752561522},{"$f":"D32","v":3.7408653123250257},9.9194654608204846,20204.296211350196,{"$f":"G32*(1+H33/100)","v":16725.770299659744},{"$f":"H32","v":4.3997925146910033},9.7247059407166994,16620.136653521302]
[null,2021,{"$f":"C33*(1+D34/100)","v":21082.348068157513},{"$f":"D33","v":3.7408653123250257},9.9561913848845869,21047.31764560601,{"$f":"G33*(1+H34/100)","v":17461.669489328586},{"$f":"H33","v":4.3997925146910033},9.7677634427679969,17430.862868796106]
[null,2022,21871.010314062842,3.7408653123250257,9.9929173089486891,21904.132140931226,18229.946716460148,4.3997925146910033,9.8108209448192962,18261.367317506491]
[null,2023,22689.175352356648,3.7408653123250257,10.029643233012791,22782.812471212543,19032.026547523121,4.3997925146910033,9.8538784468705938,19119.351080993176]
[null,2024,23537.946842765556,3.7408653123250257,10.066369157076894,23691.601833624951,19869.396226955047,4.3997925146910033,9.8969359489218913,20012.846492224846]
[]
[null,null,"λ=",30,"2020-2024 naudojamas taisyti HP filtro imties kraštų problemą | 2020-2024 used for HP filter's end-points problem"]
[null,null,null,null,"Šaltiniai:",null,"Sources:"]
[null,null,null,null,{"$f":"GGfinance!F20","v":"Lietuvos statistikos departamentas"},null,{"$f":"GGfinance!H20","v":"Statistics Lithuania"}]
[null,null,null,null,{"$f":"GGfinance!F21","v":"Finansų ministerija"},null,{"$f":"GGfinance!H21","v":"Ministry of Finance"}]
[null,null,null,null,{"$f":"GGfinance!F22","v":"Fiskalinė institucija"},null,{"$f":"GGfinance!H22","v":"Independent fiscal institution"}]
[null,null,null,null,"ERS - ekonominės raidos scenarijus",null,"EDS - economic development scenario"]
[null,null,null,null,"Augimo prielaidos",null,"Growth assumptions"]

{"sheet":"GDP","index":6,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,7,2,9],[3,2,3,5],[3,6,3,9],[4,2,4,5],[4,6,4,9]]}
["↖ atgal į turinį | back to content"]
[]
[null,"6 lentelė. BVP ir likutinis perteklius",null,null,null,null,null,"Table 6. GDP and GOS"]
[null,"Metai",{"$f":"Macro!D4","v":"Realus BVP"},null,null,null,{"$f":"Macro!H4","v":"Realus likutinis perteklius"}]
[null,"Year",{"$f":"Macro!D5","v":"Real GDP"},null,null,null,{"$f":"Macro!H5","v":"Real gross operating surplus"}]
[null,1,"mil. €","%","log","mil. €","mil. €","%","log","mil. €"]
[null,"t","YR(t)","(YR(t)/YR(t-1)-1)∙100","log(YR(t))","YR*(t)","GOSR(t)","(GOSR(t)/GOSR(t-1)-1)∙100","log(GOSR(t))","GOSR*(t)"]
[null,1995,{"$f":"Macro!D8","v":14584.2},null,{"$f":"LN(C8)","v":9.5876940299232718},{"$f":"EXP(HP(E8:E37,D39))","v":14593.886850953317},{"$f":"Macro!H8","v":6212.445797506859},null,{"$f":"LN(G8)","v":8.7343099456194366},{"$f":"EXP(HP(I8:I37,D39))","v":5768.5336248784897}]
[null,1996,{"$f":"Macro!D9","v":15335.3},{"$f":"(C9/C8-1)*100","v":5.1500939372745691},{"$f":"LN(C9)","v":9.6379126394479648},15400.326342899667,{"$f":"Macro!H9","v":6159.0000703858777},{"$f":"(G9/G8-1)*100","v":-0.86030090020954297},{"$f":"LN(G9)","v":8.7256697171151778},5987.3525672648229]
[null,1997,{"$f":"Macro!D10","v":16607},{"$f":"(C10/C9-1)*100","v":8.2926320319785205},9.7175795722067537,16250.968966147728,{"$f":"Macro!H10","v":6102.6275452563368},-0.91528697004884529,8.7164747025413423,6229.848363733764]
[null,1998,{"$f":"Macro!D11","v":17847},7.4667308966098522,9.7895907058560159,17145.419630435321,{"$f":"Macro!H11","v":6224.0289575852394},1.9893301930783869,8.7361727184157267,6520.423103446833]
[null,1999,{"$f":"Macro!D12","v":17644.599999999999},-1.1340841598027729,9.7781850665409973,18095.865572722269,{"$f":"Macro!H12","v":6001.1495823115365},-3.5809501657616649,8.6997063269097445,6883.5658129067333]
[null,2000,{"$f":"Macro!D13","v":18320.7},3.8317672262335289,9.815786847105139,19142.4015652827,{"$f":"Macro!H13","v":7274.2108218810463},21.213622858558189,8.8920906080635671,7338.3903515301781]
[null,2001,{"$f":"Macro!D14","v":19516},6.5243140273024469,9.8789899209357284,20316.886359658798,{"$f":"Macro!H14","v":8086.9751450070708},11.173230237996478,8.9980100396407554,7873.3959232056677]
[null,2002,{"$f":"Macro!D15","v":20835.400000000001},6.7606066816970678,9.9444087421363889,21626.401021899721,{"$f":"Macro!H15","v":8411.4023057766717},4.0117244699324095,9.037343481727703,8470.2151397825037]
[null,2003,{"$f":"Macro!D16","v":23031.1},10.538314599191745,10.044600755460444,23047.202435277024,{"$f":"Macro!H16","v":9277.1202976001514},10.292195764182299,9.1353064648646747,9111.3442472567895]
[null,2004,{"$f":"Macro!D17","v":24539.7},6.5502733260678125,10.108047493251302,24516.593364546639,{"$f":"Macro!H17","v":9949.4342905486792},7.2470116952395802,9.2052709733150806,9770.3441337896238]
[null,2005,{"$f":"Macro!D18","v":26436.1},7.7278858339751455,10.182485779303722,25953.798887720848,{"$f":"Macro!H18","v":10838.251866489067},8.933347866669239,9.2908369950596743,10418.888940051162]
[null,2006,{"$f":"Macro!D19","v":28393.9},7.4057822447335386,10.2539296123465,27261.217544251143,{"$f":"Macro!H19","v":11009.468416075266},1.5797432251559496,9.3065109466324305,11028.712148231516]
[null,2007,{"$f":"Macro!D20","v":31542},11.08724056927719,10.359075270047503,28344.200468893698,{"$f":"Macro!H20","v":12646.438597238735},14.868748601642556,9.4451309207024625,11582.411841947067]
[null,2008,{"$f":"Macro!D21","v":32371},2.6282417094667387,10.385018239245094,29141.929017327664,{"$f":"Macro!H21","v":12819.10645813092},1.3653477187631768,9.4586920289918179,12061.399301804007]
[null,2009,{"$f":"Macro!D22","v":27575.5},-14.814185536436931,10.224682976323587,29704.037035094556,{"$f":"Macro!H22","v":10972.33981062629},-14.40636017445085,9.3031328222875622,12483.801872877099]
[null,2010,{"$f":"Macro!D23","v":28027.599999999999},1.6394988304835767,10.240945017945744,30198.473519659427,{"$f":"Macro!H23","v":12272.516851899099},11.849587815477957,9.4151176390743974,12898.954514735748]
[null,2011,{"$f":"Macro!D24","v":29723.1},6.0493941686052377,10.299679800256177,30731.210466033226,{"$f":"Macro!H24","v":13508.996140424546},10.075189168178733,9.511111123265632,13306.393567198231]
[null,2012,{"$f":"Macro!D25","v":30863},3.8350643102502913,10.337313334413251,31338.078861450049,{"$f":"Macro!H25","v":14210.451831462451},5.1925078943420244,9.5617330173106545,13683.067490352008]
[null,2013,{"$f":"Macro!D26","v":31945.3},3.5067880633768533,10.37178034413337,32022.343194517234,{"$f":"Macro!H26","v":14534.200180449003},2.278241063874975,9.5842597843340354,14010.757743512593]
[null,2014,{"$f":"Macro!D27","v":33061.800000000003},3.4950368285788569,10.40613381635384,32771.079848945716,{"$f":"Macro!H27","v":14645.613330396267},0.76655852103326705,9.5918961382344214,14288.285139004554]
[null,2015,{"$f":"Macro!D28","v":33649.840726119503},1.7786107414584196,10.423763601811137,33567.523436917501,{"$f":"Macro!H28","v":14118.391936084312},-3.5998587591940079,9.5552336190153451,14532.997079379858]
[null,2016,{"$f":"Macro!D29","v":34424.141336008499},2.3010528227789484,10.446513380250435,34403.340194703982,{"$f":"Macro!H29","v":14443.26359226061},2.3010528227791927,9.5779833974546449,14776.129969736441]
[null,2017,{"$f":"Macro!D30","v":35363.882553058502},2.7298900730081899,10.473446311432591,35272.154893821862,{"$f":"Macro!H30","v":14837.548811284174},2.7298900730084341,9.6049163286368042,15036.664294283084]
[null,2018,{"$f":"Macro!D31","v":36238.928111440597},2.4744046615051696,10.497889182220613,36167.585226826224,{"$f":"Macro!H31","v":15204.689810723688},2.4744046615051252,9.629359199424826,15323.310141462078]
[null,2019,{"$f":"Macro!D32","v":37137.164624162499},2.4786508860297429,10.522373489078117,37085.730109546006,{"$f":"Macro!H32","v":15581.560989435276},2.4786508860298095,9.65384350628233,15638.53222136027]
[null,2020,{"$f":"C32*(1+D33/100)","v":38057.665284165625},{"$f":"D32","v":2.4786508860297429},10.546857795935622,38024.730279570671,{"$f":"G32*(1+H33/100)","v":15967.773488957189},{"$f":"H32","v":2.4786508860298095},9.6783278131398358,15980.899440679697]
[null,2021,{"$f":"C33*(1+D34/100)","v":39000.981941933831},{"$f":"D33","v":2.4786508860297429},10.571342102793126,38984.295729988247,{"$f":"G33*(1+H34/100)","v":16363.558848020461},{"$f":"H33","v":2.4786508860298095},9.7028121199973398,16346.883526828024]
[null,2022,39967.68012639787,2.4786508860297429,10.59582640965063,39965.225896724281,{"$f":"G34*(1+H35/100)","v":16769.154344392929},2.4786508860298095,9.7272964268548456,16732.160843158792]
[null,2023,40958.339383976367,2.4786508860297429,10.620310716508135,40968.952613457899,{"$f":"G35*(1+H36/100)","v":17184.803137129929},2.4786508860298095,9.7517807337123514,17132.548064989867]
[null,2024,41973.553626020366,2.4786508860297429,10.64479502336564,41997.10273074,{"$f":"G36*(1+H37/100)","v":17610.754412350878},2.4786508860298095,9.7762650405698555,17544.713331686144]
[]
[null,null,"λ=",30,"2020-2024 naudojamas taisyti HP filtro imties kraštų problemą | 2020-2024 used for HP filter's end-points problem"]
[null,null,null,null,"Šaltiniai:",null,"Sources:"]
[null,null,null,null,{"$f":"GGfinance!F20","v":"Lietuvos statistikos departamentas"},null,{"$f":"GGfinance!H20","v":"Statistics Lithuania"}]
[null,null,null,null,{"$f":"GGfinance!F21","v":"Finansų ministerija"},null,{"$f":"GGfinance!H21","v":"Ministry of Finance"}]
[null,null,null,null,{"$f":"GGfinance!F22","v":"Fiskalinė institucija"},null,{"$f":"GGfinance!H22","v":"Independent fiscal institution"}]
[null,null,null,null,"ERS - ekonominės raidos scenarijus",null,"EDS - economic development scenario"]
[null,null,null,null,"Augimo prielaidos",null,"Growth assumptions"]

{"sheet":"PCons","index":7,"n_rows":45,"n_cols":7,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,2],[2,3,2,5],[3,2,3,5],[4,2,4,5]]}
["↖ atgal į turinį | back to content"]
[]
[null,"7 lentelė. Privatus vartojimas",null,"Table 7. Private consumption"]
[null,"Metai",{"$f":"Macro!F4","v":"Realus namų ūkių vartojimas"}]
[null,"Year",{"$f":"Macro!F5","v":"Real Private Consumption"}]
[null,1,"mil. €","%","log","mil. €"]
[null,"t","CR(t)","(CR(t)/CR(t-1)-1)∙100","log(CR(t))","CR*(t)"]
[null,1995,{"$f":"Macro!F8","v":8739.6},null,{"$f":"LN(C8)","v":9.0756197010118704},{"$f":"EXP(HP(E8:E37,D39))","v":8637.0838811564372}]
[null,1996,{"$f":"Macro!F9","v":9292.1},{"$f":"(C9/C8-1)*100","v":6.3217996246967889},{"$f":"LN(C9)","v":9.1369198557781495},9158.9867575663266]
[null,1997,{"$f":"Macro!F10","v":9816.1},{"$f":"(C10/C9-1)*100","v":5.63919888937916},9.1917791737879178,9716.2468244859501]
[null,1998,{"$f":"Macro!F11","v":10285.6},4.7829586088161236,9.2385001377700391,10320.486160946562]
[null,1999,{"$f":"Macro!F12","v":10788.2},4.8864431827020383,9.2862082232053105,10989.552096839734]
[null,2000,{"$f":"Macro!F13","v":11537.8},6.9483324372925814,9.353383880639905,11744.018865828442]
[null,2001,{"$f":"Macro!F14","v":12026.3},4.2339094108062136,9.3948511972388093,12601.475295327862]
[null,2002,{"$f":"Macro!F15","v":12752.2},6.0359379027631332,9.4534590847213096,13575.270218030857]
[null,2003,{"$f":"Macro!F16","v":14198.6},11.342356612976578,9.5608986471795898,14658.051219319088]
[null,2004,{"$f":"Macro!F17","v":15738.1},10.842618286309925,9.6638398031222703,15804.378602285809]
[null,2005,{"$f":"Macro!F18","v":17589.599999999999},11.764444246764217,9.7750630972797499,16934.165750356875]
[null,2006,{"$f":"Macro!F19","v":19182.099999999999},9.0536453358802902,9.8617328314950345,17942.637991691809]
[null,2007,{"$f":"Macro!F20","v":21556.1},12.376121488262504,9.9784141181222328,18730.335010784405]
[null,2008,{"$f":"Macro!F21","v":22384},3.8406761891065733,10.016101696905263,19235.753661155457]
[null,2009,{"$f":"Macro!F22","v":18513.900000000001},-17.289581844174407,9.8262770802946484,19497.506950535833]
[null,2010,{"$f":"Macro!F23","v":17882},-3.4131112299407573,9.7915498992952639,19667.595332150126]
[null,2011,{"$f":"Macro!F24","v":18698.7},4.5671625097863711,9.8362092817095625,19873.413192096596]
[null,2012,{"$f":"Macro!F25","v":19274.5},3.0793584580746325,9.8665382577578491,20184.200628389703]
[null,2013,{"$f":"Macro!F26","v":20100.400000000001},4.2849360554100047,9.9084949943466665,20632.66760223691]
[null,2014,{"$f":"Macro!F27","v":20973.599999999999},4.3441921553799778,9.9510197829814437,21223.801272719018]
[null,2015,{"$f":"Macro!F28","v":21836.799999999999},4.1156501506655951,9.9913518989771966,21946.021054031684]
[null,2016,{"$f":"Macro!F29","v":23039.246142271099},5.5065125946617499,10.044954394755049,22778.359458432449]
[null,2017,{"$f":"Macro!F30","v":23996.177784894498},4.1534850433655235,10.085649837684299,23693.002127954183]
[null,2018,{"$f":"Macro!F31","v":24963.751266334799},4.0321983363925007,10.125180102309967,24666.673037073284]
[null,2019,{"$f":"Macro!F32","v":25902.7321179213},3.7613772127780054,10.162103729302677,25682.647500648742]
[null,2020,{"$f":"C32*(1+D33/100)","v":26877.031581291722},{"$f":"D32","v":3.7613772127780054},10.199027356295385,26731.72235238201]
[null,2021,{"$f":"C33*(1+D34/100)","v":27887.978122661578},{"$f":"D33","v":3.7613772127780054},10.235950983288093,27810.881971541403]
[null,2022,28936.950176871887,3.7613772127780054,10.272874610280802,28921.743038103508]
[null,2023,30025.37802689767,3.7613772127780054,10.309798237273512,30068.885582345651]
[null,2024,31154.745754051852,3.7613772127780054,10.34672186426622,31258.077717811659]
[]
[null,null,"λ=",30,"2020-2024 naudojamas taisyti HP filtro imties kraštų problemą | 2020-2024 used for HP filter's end-points problem"]
[null,null,null,null,"Šaltiniai:",null,"Sources:"]
[null,null,null,null,{"$f":"GGfinance!F20","v":"Lietuvos statistikos departamentas"},null,{"$f":"GGfinance!H20","v":"Statistics Lithuania"}]
[null,null,null,null,{"$f":"GGfinance!F21","v":"Finansų ministerija"},null,{"$f":"GGfinance!H21","v":"Ministry of Finance"}]
[null,null,null,null,{"$f":"GGfinance!F22","v":"Fiskalinė institucija"},null,{"$f":"GGfinance!H22","v":"Independent fiscal institution"}]
[null,null,null,null,"ERS - ekonominės raidos scenarijus",null,"EDS - economic development scenario"]
[null,null,null,null,"Augimo prielaidos",null,"Growth assumptions"]

{"sheet":"UN","index":8,"n_rows":45,"n_cols":7,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,2],[2,3,2,5],[3,2,3,5],[4,2,4,5]]}
["↖ atgal į turinį | back to content"]
[]
[null,"8 lentelė. Bedarbių skaičius",null,"Table 8. Number of unemployed"]
[null,"Metai",{"$f":"Macro!N4","v":"Bedarbių skaičius"}]
[null,"Year",{"$f":"Macro!N5","v":"Number of unemployed"}]
[null,1,1000,"%","log",1000]
[null,"t","UN(t)","(UN(t)/UN(t-1)-1)∙100","log(UN(t))","UN*(t)"]
[null,1995,{"$f":"Macro!N8","v":486.99950000000001},null,{"$f":"LN(C8)","v":6.1882630963880176},{"$f":"EXP(HP(E8:E37,D39))","v":454.10146480666464}]
[null,1996,{"$f":"Macro!N9","v":441.13350000000003},{"$f":"(C9/C8-1)*100","v":-9.418079484681197},{"$f":"LN(C9)","v":6.0893475507244981},393.68077378370447]
[null,1997,{"$f":"Macro!N10","v":322.21575000000001},{"$f":"(C10/C9-1)*100","v":-26.957315642543588},5.7752213522297193,342.09602575866546]
[null,1998,{"$f":"Macro!N11","v":221.57474999999999},-31.234041166516533,5.400760004337692,299.79502441112982]
[null,1999,{"$f":"Macro!N12","v":244.80999999999901},10.48641598377027,5.5004823994770442,266.05211802977209]
[null,2000,{"$f":"Macro!N13","v":268.73750000000001},9.7739062946779587,5.5937350667322665,237.67935651037482]
[null,2001,{"$f":"Macro!N14","v":280.97500000000002},4.5537001721010384,5.6382656974043313,211.89006611252975]
[null,2002,{"$f":"Macro!N15","v":211.97499999999999},-24.55734495951598,5.356468343190067,187.63504837783688]
[null,2003,{"$f":"Macro!N16","v":191.05},-9.8714471046113861,5.2525351738929089,165.83517093396219]
[null,2004,{"$f":"Macro!N17","v":166.51499999999999},-12.842187908924373,5.11508539545272,147.58404249297533]
[null,2005,{"$f":"Macro!N18","v":126.505},-24.027865357475299,4.840281833078155,134.05777976756258]
[null,2006,{"$f":"Macro!N19","v":83.68},-33.85241690051776,4.427000000316613,126.49443433904838]
[null,2007,{"$f":"Macro!N20","v":59.254999999999903},-29.188575525812745,4.08185016464041,125.94328649400214]
[null,2008,{"$f":"Macro!N21","v":84.279999999999902},42.232722976964034,4.434144588935987,132.56186757858998]
[null,2009,{"$f":"Macro!N22","v":207.70249999999999},146.44340294257265,5.3361067674008646,144.11293717344176]
[null,2010,{"$f":"Macro!N23","v":268.86750000000001},29.448369663340614,5.5942186931960602,155.73004037559721]
[null,2011,{"$f":"Macro!N24","v":225.52749999999901},-16.119464048276942,5.4184421027267957,162.95304957974915]
[null,2012,{"$f":"Macro!N25","v":193.597499999999},-14.157918657370006,5.2657812615359543,163.80018493589336]
[null,2013,{"$f":"Macro!N26","v":168.07499999999999},-13.183279742764832,5.1244103083551007,158.6257828624648]
[null,2014,{"$f":"Macro!N27","v":153.6525},-8.5809906291833933,5.0346935591893267,149.24709029256601]
[null,2015,{"$f":"Macro!N28","v":129.85749999999999},-15.486243308764912,4.8664376953934108,137.85214371073189]
[null,2016,{"$f":"Macro!N29","v":119.21797400000013},-8.1932318117935878,4.7809535318543981,126.42143345647332]
[null,2017,{"$f":"Macro!N30","v":105.84933434071537},-11.213610843013267,4.6620167088574194,116.19475566461027]
[null,2018,{"$f":"Macro!N31","v":96.791902795790307},-8.556909310143002,4.5725633419799561,107.82532366561091]
[null,2019,{"$f":"Macro!N32","v":93.072596177602236},-3.8425803303350659,4.5333797927006048,101.4572976131935]
[null,2020,93,-7.7999519282456742E-2,4.5325994931532563,96.865965551210891]
[null,2021,93,0,4.5325994931532563,93.633863685763259]
[null,2022,93,0,4.5325994931532563,91.311880925210247]
[null,2023,93,0,4.5325994931532563,89.498284925813934]
[null,2024,93,0,4.5325994931532563,87.886237612259507]
[]
[null,null,"λ=",30,"2020-2024 naudojamas taisyti HP filtro imties kraštų problemą | 2020-2024 used for HP filter's end-points problem"]
[null,null,null,null,"Šaltiniai:",null,"Sources:"]
[null,null,null,null,{"$f":"GGfinance!F20","v":"Lietuvos statistikos departamentas"},null,{"$f":"GGfinance!H20","v":"Statistics Lithuania"}]
[null,null,null,null,{"$f":"GGfinance!F21","v":"Finansų ministerija"},null,{"$f":"GGfinance!H21","v":"Ministry of Finance"}]
[null,null,null,null,{"$f":"GGfinance!F22","v":"Fiskalinė institucija"},null,{"$f":"GGfinance!H22","v":"Independent fiscal institution"}]
[null,null,null,null,"ERS - ekonominės raidos scenarijus",null,"EDS - economic development scenario"]
[null,null,null,null,"Augimo prielaidos",null,"Growth assumptions"]

{"sheet":"Ataskaitoje naudoti","index":9,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":true,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,0,5]]}
["Nr.","Rodiklio pavadinimas","Institucija","BVP procentais"]
[null,null,null,"2015 m.","2016 m.","2017 m."]
["1.","Valdžios sektoriaus grynasis skolinimas (+)/ skolinimasis (-) ","FM",-0.2033993413613544,-0.7,-0.8]
["2.","Valdžios sektoriaus grynasis skolinimas (+)/ skolinimasis (-) ","IFI",-0.2033993413613544,-0.60000000000000142,-0.89999999999999858]
["3.","Vienkartinės ir kitos laikinosios priemonės","FM",0.25394781471373129,-3.4000000000000002E-2,-3.0000000000000001E-3]
["4.","Produkcijos atotrūkis nuo potencialo ","FM",0.30162252771774867,0.69976854289981461,1.4]
["5.","Produkcijos atotrūkis nuo potencialo ","IFI",0.21558668406767012,0.33988065082863894,0.90617316015819682]
["6.","Darbo pajamų atotrūkis","IFI",2.1401919507607232,2.8541437097825479,2.9657299475847054]
["7.","Pelno atotrūkis","IFI",-2.8528536889600673,-2.2527304386032512,-1.3241998298426694]
["8.","Vartojimo atotrūkis","IFI",-0.49768043948732554,1.1453269245080406,1.2796000072216032]
["9.","Bedarbių skaičiaus atotrūkis","IFI",-5.7994337233578506,-5.6979732467227109,-8.9035182910977397]
["10.","Ciklinė biudžeto dedamoji agreguotas metodas ","FM",0.12457010394743019,0.28900440821762341,0.57819999999999994]
["11.","Ciklinė biudžeto dedamoji agreguotas metodas ","IFI",8.9037300519947751E-2,0.14037070879222788,0.37424951514533528]
["12.","Ciklinė biudžeto dedamoji detalizuotas metodas ","IFI",0.25552445689363357,0.60599942832277864,0.68861697524788257]
["13.","Struktūrinis VS balansas agreguotas metodas (1-3-10)","FM",-0.58191726002251587,-0.9,-1.3]
["14.","Struktūrinis VS balansas agreguotas metodas (2-3-11)","IFI",-0.54638445659503343,-0.7063707087922293,-1.271249515145334]
["15.","Struktūrinis VS balansas detalizuotas metodas (2-3-12)","IFI",-0.71287161296871926,-1.1719994283227799,-1.585616975247881]