{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["RM","EE_kum","EE","KKT","Lekked_inf_liitujad","MAHUD","LAEN","ÜVK_KULUD","Üldkulud","KULUD","ÜVKAK_FIN","Kulum&INV","OPV","VALD_ÜVKPV_31122014","INV","I_ALT","II_ALT","ALT_INV","UULU Projekt","KOOND","STAT","VALD"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":68,"defined_names":6104,"comments":3,"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":"RM","index":0,"n_rows":22,"n_cols":62,"rows_kept":22,"cut":false,"hidden":true,"merged":[[15,16,15,19],[16,14,16,19]]}
[]
["Olulisemad majandusnäitajad","tegelik","tegelik","tegelik","tegelik","tegelik","tegelik","tegelik","tegelik","tegelik","tegelik","tegelik","tegelik","tegelik","tegelik","tegelik","prognoos","prognoos","prognoos","prognoos","prognoos","prognoos","prognoos","prognoos","prognoos","prognoos","prognoos","prognoos","prognoos","prognoos","prognoos","prognoos"]
[null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
["SKP jooksevhindades (mln €)",6159.83458,6970.86912,7776.30522,8718.89833,9685.27416,11181.73983,13390.76938,16069.403,16235.06261,13969.7244,14371.12989,16216.40228,17415.1307,18463.117008519,19712.672579481,20994.1329669606,22390.5809695911,23924.5755915253,25477.9952223374,27089.5153020961,28733.1594947576,30432.7727780111,32193.5480194561,34020.8112250856,35920.0141968289,37896.7343900287,39956.6802895653,41954.4410441458,44178.0407921314,46514.0154310104,48855.8424692102,51209.0232064137,53623.1230751323,56041.2599551303,58453.7958464915,60890.9009273067,63386.135831216,65954.0968575566,68564.5365226568,71230.5529661521,73962.5397751169,76733.2045553762,79537.0836526529,82365.2441215527,85229.1522041704,88116.9796333067,90930.66399351,93777.4034644816,96649.2004093272,99564.6426705417,102526.223742402,105562.962996382,108670.952736544,111864.77762722,115060.93720313,118381.055463086,121860.084729411,125501.756593687,129329.435188654,133359.299409074,137607.737216563]
["SKP püsivhindades (mln €)",7914.53204,8411.6948,8963.53803,9659.59142,10272.28355,11181.73983,12310.79849,13233.14862,12683.79359,10895.58939,11175.06026,12243.16411,12725.41097,12918.3886747722,13388.9341710112,13862.8695626978,14368.5041642449,14920.9934200745,15457.0151876973,15980.8379753931,16490.5468026183,16999.2496639675,17508.5187526549,18019.8021386482,18534.4311386796,19053.6291035169,19578.5208877644,20037.8990900263,20569.4792102067,21115.1071399384,21625.2477921117,22122.6284913303,22618.1753695361,23088.6334172224,23531.9351788331,23961.9242592807,24392.5823486629,24819.8694134545,25241.8616764137,25658.8541339301,26069.4496013985,26463.8170907803,26840.3341032861,27196.3955386349,27536.2395737817,27856.4115312519,28154.6535484732,28438.8667784855,28706.9204890517,28964.6135434757,29212.7080571448,29459.3178652457,29702.8996009867,29946.9773570256,30198.6386844317,30460.8133018617,30741.1840465811,31039.0734070831,31358.5629761611,31701.6528059275,32070.1714516019]
["SKP reaalkasv",null,0.0628164441671777,0.0656042858330999,0.0776538669965348,0.0634283691059057,0.088534966502166,0.100973433219292,0.0749220394395393,-0.041513554013119,-0.140983388551027,0.025649908416749,0.0955792474625994,0.0393890709678644,0.0151647522604277,0.0364244727485223,0.0353975443924976,0.0364740214325907,0.0384514107741603,0.0359240000000001,0.0338889999999998,0.031895,0.03084815,0.0299583274999999,0.0292019783749999,0.02855908161875,0.0280126193759376,0.027548126469547,0.0234633762629624,0.0265287352627179,0.0265260935464482,0.0241599840717099,0.0229999999999999,0.0224,0.0207999999999999,0.0192000000000001,0.0182725762747451,0.0179726003939524,0.0175170901827482,0.0170021951336452,0.0165198772920152,0.0160020967937708,0.0151275725192415,0.0142276154348489,0.0132659092088279,0.0124959219196514,0.0116272941558455,0.0107064047674166,0.0100947159418265,0.00942561152854737,0.00897668750370917,0.00856543496762785,0.00844186740984321,0.00826841058761696,0.00821730401131582,0.00840356355186711,0.00868167006366338,0.00920430921988125,0.00969023704651906,0.0102931413218372,0.0109408658179662,0.0116245877756072]
["SKP nominaalkasv",null,0.131664987016583,0.11554313904548,0.121213491926182,0.110836919232662,0.154509376325182,0.197556872506843,0.200035826470189,0.0103090083682635,-0.139533691025291,0.028733959132365,0.128401343813893,0.0739207377383833,0.0601767696477298,0.0676784732710838,0.0650069330940695,0.0665161073728624,0.0685107110001999,0.064929872,0.0632514475999999,0.06067455155,0.059151632230475,0.0578578644242782,0.056758677376137,0.0558247408969155,0.0550311640292795,0.0543568181452241,0.0499981665169071,0.0530003425774599,0.0528763747100136,0.0503466969363942,0.0481657999999998,0.04714208,0.0450950399999999,0.0430492800000002,0.0416928455290642,0.0409787811628557,0.0405129764208783,0.0395796438656122,0.0388833145924397,0.0383541429232339,0.0374603791146648,0.0365406229744156,0.035557759211422,0.0347708322018838,0.0338830946272741,0.0319312392675322,0.0313067049766047,0.0306235493706468,0.0301651979412869,0.0297453091019479,0.0296191466254498,0.0294420472099568,0.0293898673955533,0.0285716348229044,0.0288553034649366,0.0293883954042788,0.0298840417874495,0.030499004148274,0.0311596831343255,0.0318570795311193]
["Tarbijahinnaindeks",0.04,0.058,0.036,0.013,0.03,0.041,0.044,0.066,0.104,-0.001,0.03,0.05,0.039,0.028,0.003,0.019,0.025,0.03,0.03,0.0284,0.02789,0.0274565,0.027088025,0.02677482125,0.0265085980625,0.026282308353125,0.0260899621001562,0.0259264677851328,0.0257874976173629,0.0256693729747585,0.0255689670285447,0.0246,0.0242,0.0238,0.0234,0.023,0.0226,0.0226,0.0222,0.022,0.022,0.022,0.022,0.022,0.022,0.022,0.021,0.021,0.021,0.021,0.021,0.021,0.021,0.021,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Hõive (tuh inimest)",572.5,577.7,585.6,594.3,595.5,607.4,646.3,655.3,656.5,595.8,570.875,609.05,624.425,632.5,635,635,635,635,633.73,631.82881,629.93332357,628.04352359929,626.159393028492,624.280914849407,622.408072104858,620.540847888544,618.679225344878,614.607320640285,612.591049361242,610.749491553571,607.653472405965,605.550611508965,602.451799486068,599.35298746317,596.254175440273,593.262219004372,590.056551394478,586.850883784584,583.538360587694,579.798415042817,575.951613910945,571.784246018083,567.296311364231,562.48780994939,557.465597360556,552.229673597729,546.78003866091,541.009836963101,535.025924091299,529.148866806493,523.164953934691,517.181041062889,511.41083936508,505.96120442826,501.045847426423,496.664768359568,492.497400466706,488.971166095822,485.765498485928,482.98725322402,480.422719136105]
["hõivekasv",null,0.00908296943231446,0.0136749177773932,0.0148565573770492,0.00201918223119635,0.0199832073887489,0.0640434639446823,0.0139254216308216,0.00183122234091271,-0.0924600152322925,-0.0418345082242363,0.066871031311583,0.0252442328216074,0.0129318973455579,0.00395256916996045,0,0,0,-0.002,-0.00300000000000011,-0.003,-0.003,-0.003,-0.003,-0.00299999999999989,-0.00299999999999989,-0.00299999999999989,-0.00658160891425386,-0.00328058454777669,-0.00300617811767034,-0.00506921281216444,-0.00346062516301238,-0.00511734603846858,-0.00514366796736432,-0.00517026207880178,-0.00501792114695332,-0.00540345821325638,-0.00543281419775443,-0.00564457392570994,-0.00640908258560702,-0.00663472171028368,-0.00723562152133572,-0.00784900018688117,-0.0084761725372009,-0.00892857142857117,-0.00939237109449909,-0.00986842105263142,-0.0105530584326755,-0.0110606359865691,-0.0109846215298582,-0.011308562197092,-0.0114379084967322,-0.0111570247933884,-0.0106560802340159,-0.00971488912354812,-0.00874386862870535,-0.00839070567986233,-0.00715990453460613,-0.00655594405594406,-0.00571931368235812,-0.00530973451327432]
["Tööpuudus",0.135718599033816,0.125756658595642,0.102941176470588,0.100227100681302,0.0964952207555758,0.0791388720436628,0.0589691322073384,0.0465589989815219,0.0552597496042596,0.137646547980894,0.168850549610541,0.124865292046843,0.101546762589928,0.0928648261025457,0.0831382776196652,0.0790122238611667,0.0748982184600515,0.0707967861661588,0.0709772682412349,0.0711306780050497,0.0712610763042922,0.0713719148586484,0.0714661276298511,0.0715462084853735,0.0716142772125674,0.0716721356306823,0.07172131528608,0.071763117993168,0.0717986502941928,0.0718288527500639,0.0718545248375543,0.0716690723537989,0.071502165118419,0.0713519486065771,0.0712167537459194,0.0710950783713274,0.0709855705341947,0.0708870134807752,0.0707983121326977,0.0707184809194279,0.0706466328274852,0.0705819695447366,0.070523772590263,0.0704713953312367,0.070424255798113,0.0703818302183017,0.0703436471964715,0.0703092824768244,0.0702783542291419,0.0702505188062277,0.070225466925605,0.0702029202330445,0.07018262820974,0.070164365388766,0.0701479288498894,0.0701331359649005,0.0701198223684104,0.0701078401315694,0.0700970561184125,0.0700873505065712,0.0700786154559141]
["Tööviljakuse kasv",null,0.0532498083533135,0.0512288181792722,0.0618780153342937,0.0612854404024177,0.0672087134541322,0.0347071999650284,0.060158880039332,-0.043265547516827,-0.0534669261224394,0.0704308569033485,0.0269087971352293,0.0137965547070951,0.00220434850627282,0.0323440614384889,0.0353975443924976,0.0364740214325907,0.0384514107741603,0.038,0.0369999999999999,0.0349999999999999,0.0339499999999999,0.0330575,0.0322988749999999,0.0316540437499999,0.0311059371875,0.030640046609375,0.0302440396179688,0.0299074336752734,0.0296213186239824,0.0293781208303852,0.0265525134592306,0.0276588861298335,0.0260778035300409,0.0244969175627239,0.0234079567026435,0.0235030563902976,0.0230752680242416,0.0227753260710453,0.023076861388075,0.0227880106128016,0.0225261849894807,0.0222512658112408,0.0219279468065476,0.0216175068018103,0.0212189616120448,0.0207798905292178,0.0208679955509237,0.0207153727120102,0.0201830117792956,0.0201013141257542,0.0201097898426845,0.0196446107906532,0.0190766667366753,0.0182961982124314,0.0175792493391818,0.0177438987316139,0.0169716570252199,0.0169602759984002,0.0167560123912553,0.0170247190270783]
["Keskmine kuupalk (€)",313.614459371365,352.153183439214,392.673168611711,429.67801311467,465.724182889573,515.958738639705,601.216877788146,724.502447816139,825.227205910549,783.81246,792.31271,839,887,940.162045453102,998.373326345191,1061.27084590494,1130.25345088876,1203.71992519653,1284.44619825991,1369.79867569124,1457.28244338274,1548.12746091238,1642.62668972653,1741.08325783164,1843.81021021068,1951.13062420025,2063.37801074973,2180.89693885233,2304.04383433797,2433.1879157392,2568.71223931652,2709.6687099363,2853.11666038856,2998.36565226823,3144.92559804445,3291.68014513184,3439.85411706666,3590.55836549917,3744.23051426585,3902.85786740561,4064.30652539884,4225.83502449605,4392.14658495641,4563.36385972915,4743.41989087169,4927.99511322545,5122.21404770084,5327.7713585098,5538.91615774838,5757.98624679331,5987.68199008943,6221.26207813651,6462.11804450843,6715.56892236094,6979.25128912762,7246.18175202835,7528.10282809865,7819.03848647921,8124.31648027438,8434.4103633438,8761.39204245788]
["palgakasv",null,0.122885673527614,0.115063520871143,0.09423828125,0.0838911200356982,0.107863318237958,0.165242165242165,0.205060061656213,0.139026111503176,-0.0501858707685874,0.010844749775986,0.058925332650539,0.0572109654350417,0.078,0.06,0.061,0.064,0.065,0.066,0.0664507999999999,0.06386615,0.0623386481749999,0.0610409873864375,0.0599384928547011,0.0590017461353214,0.0582057813733998,0.0575294063643168,0.0569546285219491,0.0564661691672788,0.0560510522745039,0.0556982560618025,0.0548743718592966,0.0529392947286274,0.0509088863754679,0.0488799442007171,0.046663917002882,0.0450146932270914,0.0438112324836124,0.0427989557956419,0.0423658085514189,0.0413667787755103,0.0397431881891237,0.0393559046901488,0.0389825957446808,0.0394568648648645,0.0389118455882356,0.039411348837209,0.0401305585621172,0.0396309798282404,0.0395510751211632,0.039891679738562,0.039010102479339,0.0387149686585875,0.0392210225976763,0.0392643378119,0.0382462891566264,0.0389061557821653,0.038646610576923,0.0390429071711393,0.0381686119469025,0.0387675800711742]
["Sotsiaalmaks (mln EUR)",664.068871192464,736.894916467475,818.993583270487,911.431493103933,1005.80855904797,1158.9114235393,1389.84727728069,1742.72387645559,2000.37972780285,1794.91239251403,1697.62019911227,1801.43317761,1932.74691041,2065,2225,2380,2550,2740,2917.90784928,3102.46974471036,3290.71070516811,3485.3616145771,3687.01719434288,3896.28741375686,4113.79664908975,4340.18366726891,4576.10224158751,4804.8989634608,5059.5602545743,5327.09145846306,5595.29291767476,5881.90534636926,6161.59606277068,6441.96938658952,6721.91779254376,7000.28477666174,7275.87198774936,7553.37665571091,7832.19293752784,8111.68630894211,8391.19555110111,8661.55987175759,8931.78321663668,9201.30870698191,9478.9673985238,9755.31721406036,10039.7237321191,10332.4218378053,10623.0935289464,10921.9423961027,11229.1984795899,11533.8017175473,11846.6676229374,12180.1157765203,12535.3853934898,12901.0175146471,13290.4863323968,13705.2824108309,14147.0173682144,14602.9898850093,15088.5685046656]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"THI 2014.a suvine majandusprognoos"]
["Kuni 2017. aastani RM suvine majandusprognoos 2013 (valminud 02.09.2013), mida on RM hinnangute kohaselt pikendatud aastani 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,"palga nominaalkasv 2014.a majandusprognoos"]
["Edasi on kasutatud Euroopa Liidu majanduspoliitika komitee (Economic Policy Committee) poolt kokku lepitud, kogu ELi kohta ühtsetel alustel loodud eeldusi eelarvepoliitika pikaajalise jätkusuutlikkuse hindamiseks."]
["Allikad:"]
["Rahandusministeerium"]
["European Commission. The 2012 Ageing Report: Underlying Assumptions and Projection Methodologies."]
["http://ec.europa.eu/economy_finance/publications/european_economy/2011/ee4_en.htm"]

{"sheet":"EE_kum","index":1,"n_rows":56,"n_cols":45,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
["2013suvine.pr.",2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043]
["THI",0.04,0.058,0.036,0.013,0.03,0.041,0.044,0.066,0.104,-0.001,0.03,0.05,{"$f":"+EE!C5","v":0.039},{"$f":"+EE!D5","v":0.028},{"$f":"+EE!E5","v":-0.001},{"$f":"+EE!F5","v":0.002},{"$f":"+EE!G5","v":0.022},{"$f":"+EE!H5","v":0.027},{"$f":"+EE!I5","v":0.029},{"$f":"+EE!J5","v":0.026},{"$f":"+EE!K5","v":0.027},{"$f":"+EE!L5","v":0.027},{"$f":"+EE!M5","v":0.027},{"$f":"+EE!N5","v":0.02656601875},{"$f":"+EE!O5","v":0.0263311159375},{"$f":"+EE!P5","v":0.026131448546875},{"$f":"+EE!Q5","v":0.0259617312648438},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+EE!#REF!","v":{"$error":"#REF!"}}]
["kum THI 2000",1,{"$f":"+B3*(1+C2)","v":1.058},{"$f":"+C3*(1+D2)","v":1.096088},{"$f":"+D3*(1+E2)","v":1.110337144},{"$f":"+E3*(1+F2)","v":1.14364725832},{"$f":"+F3*(1+G2)","v":1.19053679591112},{"$f":"+G3*(1+H2)","v":1.24292041493121},{"$f":"+H3*(1+I2)","v":1.32495316231667},{"$f":"+I3*(1+J2)","v":1.4627482911976},{"$f":"+J3*(1+K2)","v":1.46128554290641},{"$f":"+K3*(1+L2)","v":1.5051241091936},{"$f":"+L3*(1+M2)","v":1.58038031465328},{"$f":"+M3*(1+N2)","v":1.64201514692476},{"$f":"+N3*(1+O2)","v":1.68799157103865},{"$f":"+O3*(1+P2)","v":1.68630357946761},{"$f":"+P3*(1+Q2)","v":1.68967618662655},{"$f":"+Q3*(1+R2)","v":1.72684906273233},{"$f":"+R3*(1+S2)","v":1.7734739874261},{"$f":"+S3*(1+T2)","v":1.82490473306146},{"$f":"+T3*(1+U2)","v":1.87235225612106},{"$f":"+U3*(1+V2)","v":1.92290576703633},{"$f":"+V3*(1+W2)","v":1.97482422274631},{"$f":"+W3*(1+X2)","v":2.02814447676046},{"$f":"+X3*(1+Y2)","v":2.08202420095778},{"$f":"+Y3*(1+Z2)","v":2.13684622157788},{"$f":"+Z3*(1+AA2)","v":2.19268510866963},{"$f":"+AA3*(1+AB2)","v":2.24961101020934},{"$f":"+AB3*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC3*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD3*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE3*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF3*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG3*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH3*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI3*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ3*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK3*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL3*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM3*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN3*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO3*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP3*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ3*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR3*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2001",null,1,{"$f":"+C4*(1+D2)","v":1.036},{"$f":"+D4*(1+E2)","v":1.049468},{"$f":"+E4*(1+F2)","v":1.08095204},{"$f":"+F4*(1+G2)","v":1.12527107364},{"$f":"+G4*(1+H2)","v":1.17478300088016},{"$f":"+H4*(1+I2)","v":1.25231867893825},{"$f":"+I4*(1+J2)","v":1.38255982154783},{"$f":"+J4*(1+K2)","v":1.38117726172628},{"$f":"+K4*(1+L2)","v":1.42261257957807},{"$f":"+L4*(1+M2)","v":1.49374320855697},{"$f":"+M4*(1+N2)","v":1.55199919369069},{"$f":"+N4*(1+O2)","v":1.59545517111403},{"$f":"+O4*(1+P2)","v":1.59385971594292},{"$f":"+P4*(1+Q2)","v":1.59704743537481},{"$f":"+Q4*(1+R2)","v":1.63218247895305},{"$f":"+R4*(1+S2)","v":1.67625140588478},{"$f":"+S4*(1+T2)","v":1.72486269665544},{"$f":"+T4*(1+U2)","v":1.76970912676848},{"$f":"+U4*(1+V2)","v":1.81749127319123},{"$f":"+V4*(1+W2)","v":1.8665635375674},{"$f":"+W4*(1+X2)","v":1.91696075308172},{"$f":"+X4*(1+Y2)","v":1.9678867683911},{"$f":"+Y4*(1+Z2)","v":2.01970342304148},{"$f":"+Z4*(1+AA2)","v":2.07248119912063},{"$f":"+AA4*(1+AB2)","v":2.12628639906364},{"$f":"+AB4*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC4*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD4*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE4*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF4*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG4*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH4*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI4*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ4*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK4*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL4*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM4*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN4*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO4*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP4*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ4*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR4*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2002",null,null,1,{"$f":"+D5*(1+E2)","v":1.013},{"$f":"+E5*(1+F2)","v":1.04339},{"$f":"+F5*(1+G2)","v":1.08616899},{"$f":"+G5*(1+H2)","v":1.13396042556},{"$f":"+H5*(1+I2)","v":1.20880181364696},{"$f":"+I5*(1+J2)","v":1.33451720226624},{"$f":"+J5*(1+K2)","v":1.33318268506398},{"$f":"+K5*(1+L2)","v":1.3731781656159},{"$f":"+L5*(1+M2)","v":1.44183707389669},{"$f":"+M5*(1+N2)","v":1.49806871977866},{"$f":"+N5*(1+O2)","v":1.54001464393247},{"$f":"+O5*(1+P2)","v":1.53847462928853},{"$f":"+P5*(1+Q2)","v":1.54155157854711},{"$f":"+Q5*(1+R2)","v":1.57546571327515},{"$f":"+R5*(1+S2)","v":1.61800328753358},{"$f":"+S5*(1+T2)","v":1.66492538287205},{"$f":"+T5*(1+U2)","v":1.70821344282672},{"$f":"+U5*(1+V2)","v":1.75433520578304},{"$f":"+V5*(1+W2)","v":1.80170225633919},{"$f":"+W5*(1+X2)","v":1.85034821726034},{"$f":"+X5*(1+Y2)","v":1.89950460269411},{"$f":"+Y5*(1+Z2)","v":1.94952067861146},{"$f":"+Z5*(1+AA2)","v":2.00046447791567},{"$f":"+AA5*(1+AB2)","v":2.05239999909618},{"$f":"+AB5*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC5*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD5*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE5*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF5*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG5*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH5*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI5*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ5*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK5*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL5*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM5*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN5*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO5*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP5*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ5*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR5*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2003",null,null,null,1,{"$f":"+E6*(1+F2)","v":1.03},{"$f":"+F6*(1+G2)","v":1.07223},{"$f":"+G6*(1+H2)","v":1.11940812},{"$f":"+H6*(1+I2)","v":1.19328905592},{"$f":"+I6*(1+J2)","v":1.31739111773568},{"$f":"+J6*(1+K2)","v":1.31607372661794},{"$f":"+K6*(1+L2)","v":1.35555593841648},{"$f":"+L6*(1+M2)","v":1.42333373533731},{"$f":"+M6*(1+N2)","v":1.47884375101546},{"$f":"+N6*(1+O2)","v":1.52025137604389},{"$f":"+O6*(1+P2)","v":1.51873112466785},{"$f":"+P6*(1+Q2)","v":1.52176858691719},{"$f":"+Q6*(1+R2)","v":1.55524749582936},{"$f":"+R6*(1+S2)","v":1.59723917821676},{"$f":"+S6*(1+T2)","v":1.64355911438504},{"$f":"+T6*(1+U2)","v":1.68629165135905},{"$f":"+U6*(1+V2)","v":1.73182152594575},{"$f":"+V6*(1+W2)","v":1.77858070714628},{"$f":"+W6*(1+X2)","v":1.82660238623923},{"$f":"+X6*(1+Y2)","v":1.87512793948086},{"$f":"+Y6*(1+Z2)","v":1.92450215065298},{"$f":"+Z6*(1+AA2)","v":1.97479217958111},{"$f":"+AA6*(1+AB2)","v":2.02606120345131},{"$f":"+AB6*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC6*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD6*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE6*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF6*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG6*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH6*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI6*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ6*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK6*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL6*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM6*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN6*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO6*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP6*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ6*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR6*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2004",null,null,null,null,1,{"$f":"+F7*(1+G2)","v":1.041},{"$f":"+G7*(1+H2)","v":1.086804},{"$f":"+H7*(1+I2)","v":1.158533064},{"$f":"+I7*(1+J2)","v":1.279020502656},{"$f":"+J7*(1+K2)","v":1.27774148215334},{"$f":"+K7*(1+L2)","v":1.31607372661794},{"$f":"+L7*(1+M2)","v":1.38187741294884},{"$f":"+M7*(1+N2)","v":1.43577063205385},{"$f":"+N7*(1+O2)","v":1.47597220975135},{"$f":"+O7*(1+P2)","v":1.4744962375416},{"$f":"+P7*(1+Q2)","v":1.47744523001669},{"$f":"+Q7*(1+R2)","v":1.50994902507705},{"$f":"+R7*(1+S2)","v":1.55071764875413},{"$f":"+S7*(1+T2)","v":1.595688460568},{"$f":"+T7*(1+U2)","v":1.63717636054277},{"$f":"+U7*(1+V2)","v":1.68138012227743},{"$f":"+V7*(1+W2)","v":1.72677738557892},{"$f":"+W7*(1+X2)","v":1.77340037498955},{"$f":"+X7*(1+Y2)","v":1.82051256260278},{"$f":"+Y7*(1+Z2)","v":1.86844868995435},{"$f":"+Z7*(1+AA2)","v":1.91727396075836},{"$f":"+AA7*(1+AB2)","v":1.96704971208865},{"$f":"+AB7*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC7*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD7*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE7*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF7*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG7*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH7*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI7*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ7*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK7*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL7*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM7*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN7*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO7*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP7*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ7*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR7*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2005",null,null,null,null,null,1,{"$f":"+G8*(1+H2)","v":1.044},{"$f":"+H8*(1+I2)","v":1.112904},{"$f":"+I8*(1+J2)","v":1.228646016},{"$f":"+J8*(1+K2)","v":1.227417369984},{"$f":"+K8*(1+L2)","v":1.26423989108352},{"$f":"+L8*(1+M2)","v":1.3274518856377},{"$f":"+M8*(1+N2)","v":1.37922250917757},{"$f":"+N8*(1+O2)","v":1.41784073943454},{"$f":"+O8*(1+P2)","v":1.4164228986951},{"$f":"+P8*(1+Q2)","v":1.41925574449249},{"$f":"+Q8*(1+R2)","v":1.45047937087133},{"$f":"+R8*(1+S2)","v":1.48964231388485},{"$f":"+S8*(1+T2)","v":1.53284194098752},{"$f":"+T8*(1+U2)","v":1.57269583145319},{"$f":"+U8*(1+V2)","v":1.61515861890243},{"$f":"+V8*(1+W2)","v":1.65876790161279},{"$f":"+W8*(1+X2)","v":1.70355463495634},{"$f":"+X8*(1+Y2)","v":1.74881129933024},{"$f":"+Y8*(1+Z2)","v":1.79485945240571},{"$f":"+Z8*(1+AA2)","v":1.84176172983512},{"$f":"+AA8*(1+AB2)","v":1.88957705291898},{"$f":"+AB8*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC8*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD8*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE8*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF8*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG8*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH8*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI8*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ8*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK8*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL8*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM8*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN8*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO8*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP8*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ8*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR8*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2006",null,null,null,null,null,null,1,{"$f":"+H9*(1+I2)","v":1.066},{"$f":"+I9*(1+J2)","v":1.176864},{"$f":"+J9*(1+K2)","v":1.175687136},{"$f":"+K9*(1+L2)","v":1.21095775008},{"$f":"+L9*(1+M2)","v":1.271505637584},{"$f":"+M9*(1+N2)","v":1.32109435744978},{"$f":"+N9*(1+O2)","v":1.35808499945837},{"$f":"+O9*(1+P2)","v":1.35672691445891},{"$f":"+P9*(1+Q2)","v":1.35944036828783},{"$f":"+Q9*(1+R2)","v":1.38934805639016},{"$f":"+R9*(1+S2)","v":1.4268604539127},{"$f":"+S9*(1+T2)","v":1.46823940707616},{"$f":"+T9*(1+U2)","v":1.50641363166014},{"$f":"+U9*(1+V2)","v":1.54708679971497},{"$f":"+V9*(1+W2)","v":1.58885814330727},{"$f":"+W9*(1+X2)","v":1.63175731317657},{"$f":"+X9*(1+Y2)","v":1.67510660855387},{"$f":"+Y9*(1+Z2)","v":1.71921403487137},{"$f":"+Z9*(1+AA2)","v":1.76413958796468},{"$f":"+AA9*(1+AB2)","v":1.80993970586109},{"$f":"+AB9*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC9*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD9*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE9*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF9*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG9*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH9*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI9*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ9*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK9*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL9*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM9*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN9*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO9*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP9*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ9*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR9*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2007",null,null,null,null,null,null,null,1,{"$f":"I10*(1+J2)","v":1.104},{"$f":"J10*(1+K2)","v":1.102896},{"$f":"K10*(1+L2)","v":1.13598288},{"$f":"L10*(1+M2)","v":1.192782024},{"$f":"M10*(1+N2)","v":1.239300522936},{"$f":"N10*(1+O2)","v":1.27400093757821},{"$f":"O10*(1+P2)","v":1.27272693664063},{"$f":"P10*(1+Q2)","v":1.27527239051391},{"$f":"Q10*(1+R2)","v":1.30332838310522},{"$f":"R10*(1+S2)","v":1.33851824944906},{"$f":"S10*(1+T2)","v":1.37733527868308},{"$f":"T10*(1+U2)","v":1.41314599592884},{"$f":"U10*(1+V2)","v":1.45130093781892},{"$f":"V10*(1+W2)","v":1.49048606314003},{"$f":"W10*(1+X2)","v":1.53072918684481},{"$f":"X10*(1+Y2)","v":1.5713945671237},{"$f":"Y10*(1+Z2)","v":1.61277113965419},{"$f":"Z10*(1+AA2)","v":1.65491518570795},{"$f":"AA10*(1+AB2)","v":1.69787964902541},{"$f":"AB10*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"AC10*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"AD10*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"AE10*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"AF10*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"AG10*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"AH10*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI10*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ10*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK10*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL10*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM10*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN10*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO10*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP10*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ10*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR10*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2008",null,null,null,null,null,null,null,null,1,{"$f":"J11*(1+K2)","v":0.999},{"$f":"K11*(1+L2)","v":1.02897},{"$f":"L11*(1+M2)","v":1.0804185},{"$f":"M11*(1+N2)","v":1.1225548215},{"$f":"N11*(1+O2)","v":1.153986356502},{"$f":"O11*(1+P2)","v":1.1528323701455},{"$f":"P11*(1+Q2)","v":1.15513803488579},{"$f":"Q11*(1+R2)","v":1.18055107165328},{"$f":"R11*(1+S2)","v":1.21242595058791},{"$f":"S11*(1+T2)","v":1.24758630315496},{"$f":"T11*(1+U2)","v":1.28002354703699},{"$f":"U11*(1+V2)","v":1.31458418280699},{"$f":"V11*(1+W2)","v":1.35007795574278},{"$f":"W11*(1+X2)","v":1.38653006054784},{"$f":"X11*(1+Y2)","v":1.42336464413379},{"$f":"Y11*(1+Z2)","v":1.46084342359981},{"$f":"Z11*(1+AA2)","v":1.49901737835865},{"$f":"AA11*(1+AB2)","v":1.53793446469693},{"$f":"AB11*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"AC11*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"AD11*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"AE11*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"AF11*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"AG11*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"AH11*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI11*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ11*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK11*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL11*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM11*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN11*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO11*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP11*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ11*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR11*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2009",null,null,null,null,null,null,null,null,null,1,{"$f":"+K12*(1+L2)","v":1.03},{"$f":"+L12*(1+M2)","v":1.0815},{"$f":"+M12*(1+N2)","v":1.1236785},{"$f":"+N12*(1+O2)","v":1.155141498},{"$f":"+O12*(1+P2)","v":1.153986356502},{"$f":"+P12*(1+Q2)","v":1.156294329215},{"$f":"+Q12*(1+R2)","v":1.18173280445773},{"$f":"+R12*(1+S2)","v":1.21363959017809},{"$f":"+S12*(1+T2)","v":1.24883513829326},{"$f":"+T12*(1+U2)","v":1.28130485188888},{"$f":"+U12*(1+V2)","v":1.31590008288988},{"$f":"+V12*(1+W2)","v":1.35142938512791},{"$f":"+W12*(1+X2)","v":1.38791797852636},{"$f":"+X12*(1+Y2)","v":1.42478943356736},{"$f":"+Y12*(1+Z2)","v":1.46230572932914},{"$f":"+Z12*(1+AA2)","v":1.50051789625491},{"$f":"+AA12*(1+AB2)","v":1.53947393863557},{"$f":"+AB12*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC12*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD12*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE12*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF12*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG12*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH12*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI12*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ12*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK12*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL12*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM12*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN12*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO12*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP12*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ12*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR12*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2010",null,null,null,null,null,null,null,null,null,null,1,{"$f":"L13*(1+M2)","v":1.05},{"$f":"M13*(1+N2)","v":1.09095},{"$f":"N13*(1+O2)","v":1.1214966},{"$f":"O13*(1+P2)","v":1.1203751034},{"$f":"P13*(1+Q2)","v":1.1226158536068},{"$f":"Q13*(1+R2)","v":1.14731340238615},{"$f":"R13*(1+S2)","v":1.17829086425058},{"$f":"S13*(1+T2)","v":1.21246129931384},{"$f":"T13*(1+U2)","v":1.243985293096},{"$f":"U13*(1+V2)","v":1.27757289600959},{"$f":"V13*(1+W2)","v":1.31206736420185},{"$f":"W13*(1+X2)","v":1.3474931830353},{"$f":"X13*(1+Y2)","v":1.38329071220132},{"$f":"Y13*(1+Z2)","v":1.41971430031956},{"$f":"Z13*(1+AA2)","v":1.45681349150962},{"$f":"AA13*(1+AB2)","v":1.49463489187919},{"$f":"AB13*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"AC13*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"AD13*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"AE13*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"AF13*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"AG13*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"AH13*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI13*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ13*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK13*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL13*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM13*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN13*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO13*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP13*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ13*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR13*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2011",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"M14*(1+N2)","v":1.039},{"$f":"N14*(1+O2)","v":1.068092},{"$f":"O14*(1+P2)","v":1.067023908},{"$f":"P14*(1+Q2)","v":1.069157955816},{"$f":"Q14*(1+R2)","v":1.09267943084395},{"$f":"R14*(1+S2)","v":1.12218177547674},{"$f":"S14*(1+T2)","v":1.15472504696556},{"$f":"T14*(1+U2)","v":1.18474789818667},{"$f":"U14*(1+V2)","v":1.21673609143771},{"$f":"V14*(1+W2)","v":1.24958796590653},{"$f":"W14*(1+X2)","v":1.283326840986},{"$f":"X14*(1+Y2)","v":1.31741972590602},{"$f":"Y14*(1+Z2)","v":1.3521088574472},{"$f":"Z14*(1+AA2)","v":1.38744142048535},{"$f":"AA14*(1+AB2)","v":1.42346180178971},{"$f":"AB14*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"AC14*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"AD14*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"AE14*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"AF14*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"AG14*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"AH14*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI14*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ14*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK14*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL14*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM14*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN14*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO14*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP14*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ14*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR14*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2012",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"N15*(1+O2)","v":1.028},{"$f":"O15*(1+P2)","v":1.026972},{"$f":"P15*(1+Q2)","v":1.029025944},{"$f":"Q15*(1+R2)","v":1.051664514768},{"$f":"R15*(1+S2)","v":1.08005945666674},{"$f":"S15*(1+T2)","v":1.11138118091007},{"$f":"T15*(1+U2)","v":1.14027709161373},{"$f":"U15*(1+V2)","v":1.1710645730873},{"$f":"V15*(1+W2)","v":1.20268331656066},{"$f":"W15*(1+X2)","v":1.2351557661078},{"$f":"X15*(1+Y2)","v":1.26796893734939},{"$f":"Y15*(1+Z2)","v":1.30135597444388},{"$f":"Z15*(1+AA2)","v":1.33536229113123},{"$f":"AA15*(1+AB2)","v":1.37003060807479},{"$f":"AB15*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"AC15*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"AD15*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"AE15*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"AF15*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"AG15*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"AH15*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI15*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ15*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK15*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL15*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM15*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN15*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO15*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP15*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ15*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR15*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2013",null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+O16*(1+P2)","v":0.999},{"$f":"+P16*(1+Q2)","v":1.000998},{"$f":"+Q16*(1+R2)","v":1.023019956},{"$f":"+R16*(1+S2)","v":1.050641494812},{"$f":"+S16*(1+T2)","v":1.08111009816155},{"$f":"+T16*(1+U2)","v":1.10921896071375},{"$f":"+U16*(1+V2)","v":1.13916787265302},{"$f":"+V16*(1+W2)","v":1.16992540521465},{"$f":"+W16*(1+X2)","v":1.20151339115545},{"$f":"+X16*(1+Y2)","v":1.23343281843326},{"$f":"+Y16*(1+Z2)","v":1.26591048097654},{"$f":"+Z16*(1+AA2)","v":1.29899055557513},{"$f":"+AA16*(1+AB2)","v":1.33271459929454},{"$f":"+AB16*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC16*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD16*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE16*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF16*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG16*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH16*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI16*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ16*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK16*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL16*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM16*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN16*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO16*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP16*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ16*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR16*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+P17*(1+Q2)","v":1.002},{"$f":"+Q17*(1+R2)","v":1.024044},{"$f":"+R17*(1+S2)","v":1.051693188},{"$f":"+S17*(1+T2)","v":1.082192290452},{"$f":"+T17*(1+U2)","v":1.11032929000375},{"$f":"+U17*(1+V2)","v":1.14030818083385},{"$f":"+V17*(1+W2)","v":1.17109650171637},{"$f":"+W17*(1+X2)","v":1.20271610726271},{"$f":"+X17*(1+Y2)","v":1.23466748591918},{"$f":"+Y17*(1+Z2)","v":1.26717765863518},{"$f":"+Z17*(1+AA2)","v":1.30029084642155},{"$f":"+AA17*(1+AB2)","v":1.33404864794248},{"$f":"+AB17*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC17*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD17*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE17*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF17*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG17*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH17*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI17*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ17*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK17*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL17*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM17*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN17*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO17*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP17*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ17*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR17*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2015",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+Q18*(1+R2)","v":1.022},{"$f":"+R18*(1+S2)","v":1.049594},{"$f":"+S18*(1+T2)","v":1.080032226},{"$f":"+T18*(1+U2)","v":1.108113063876},{"$f":"+U18*(1+V2)","v":1.13803211660065},{"$f":"+V18*(1+W2)","v":1.16875898374887},{"$f":"+W18*(1+X2)","v":1.20031547631009},{"$f":"+X18*(1+Y2)","v":1.23220307975966},{"$f":"+Y18*(1+Z2)","v":1.26464836191135},{"$f":"+Z18*(1+AA2)","v":1.29769545551053},{"$f":"+AA18*(1+AB2)","v":1.3313858761901},{"$f":"+AB18*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC18*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD18*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE18*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF18*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG18*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH18*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI18*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ18*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK18*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL18*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM18*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN18*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO18*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP18*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ18*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR18*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2016",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+R19*(1+S2)","v":1.027},{"$f":"+S19*(1+T2)","v":1.056783},{"$f":"+T19*(1+U2)","v":1.084259358},{"$f":"+U19*(1+V2)","v":1.113534360666},{"$f":"+V19*(1+W2)","v":1.14359978840398},{"$f":"+W19*(1+X2)","v":1.17447698269089},{"$f":"+X19*(1+Y2)","v":1.2056781602345},{"$f":"+Y19*(1+Z2)","v":1.23742501165494},{"$f":"+Z19*(1+AA2)","v":1.26976071967762},{"$f":"+AA19*(1+AB2)","v":1.30272590625255},{"$f":"+AB19*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC19*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD19*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE19*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF19*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG19*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH19*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI19*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ19*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK19*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL19*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM19*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN19*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO19*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP19*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ19*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR19*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"S20*(1+T2)","v":1.029},{"$f":"T20*(1+U2)","v":1.055754},{"$f":"U20*(1+V2)","v":1.084259358},{"$f":"V20*(1+W2)","v":1.113534360666},{"$f":"W20*(1+X2)","v":1.14359978840398},{"$f":"X20*(1+Y2)","v":1.17398068182522},{"$f":"Y20*(1+Z2)","v":1.20489290326674},{"$f":"Z20*(1+AA2)","v":1.23637850017295},{"$f":"AA20*(1+AB2)","v":1.26847702653607},{"$f":"AB20*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"AC20*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"AD20*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"AE20*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"AF20*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"AG20*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"AH20*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI20*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ20*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK20*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL20*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM20*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN20*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO20*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP20*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ20*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR20*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T21*(1+U2)","v":1.026},{"$f":"U21*(1+V2)","v":1.053702},{"$f":"V21*(1+W2)","v":1.082151954},{"$f":"W21*(1+X2)","v":1.111370056758},{"$f":"X21*(1+Y2)","v":1.14089473452402},{"$f":"Y21*(1+Z2)","v":1.17093576605126},{"$f":"Z21*(1+AA2)","v":1.20153401377352},{"$f":"AA21*(1+AB2)","v":1.23272791694468},{"$f":"AB21*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"AC21*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"AD21*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"AE21*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"AF21*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"AG21*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"AH21*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI21*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ21*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK21*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL21*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM21*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN21*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO21*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP21*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ21*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR21*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+U22*(1+V2)","v":1.027},{"$f":"+V22*(1+W2)","v":1.054729},{"$f":"+W22*(1+X2)","v":1.083206683},{"$f":"+X22*(1+Y2)","v":1.1119831720507},{"$f":"+Y22*(1+Z2)","v":1.14126292987452},{"$f":"+Z22*(1+AA2)","v":1.17108578340499},{"$f":"+AA22*(1+AB2)","v":1.20148919780183},{"$f":"+AB22*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC22*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD22*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE22*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF22*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG22*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH22*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI22*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ22*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK22*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL22*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM22*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN22*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO22*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP22*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ22*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR22*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2020",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+V23*(1+W2)","v":1.027},{"$f":"+W23*(1+X2)","v":1.054729},{"$f":"+X23*(1+Y2)","v":1.08274895039017},{"$f":"+Y23*(1+Z2)","v":1.1112589385341},{"$f":"+Z23*(1+AA2)","v":1.14029774430866},{"$f":"+AA23*(1+AB2)","v":1.16990184790831},{"$f":"+AB23*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC23*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD23*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE23*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF23*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG23*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH23*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI23*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ23*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK23*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL23*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM23*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN23*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO23*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP23*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ23*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR23*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+W24*(1+X2)","v":1.027},{"$f":"+X24*(1+Y2)","v":1.05428330125625},{"$f":"+Y24*(1+Z2)","v":1.0820437570926},{"$f":"+Z24*(1+AA2)","v":1.11031912785653},{"$f":"+AA24*(1+AB2)","v":1.13914493467216},{"$f":"+AB24*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC24*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD24*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE24*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF24*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG24*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH24*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI24*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ24*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK24*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL24*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM24*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN24*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO24*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP24*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ24*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR24*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2022",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+X25*(1+Y2)","v":1.02656601875},{"$f":"+Y25*(1+Z2)","v":1.0535966476072},{"$f":"+Z25*(1+AA2)","v":1.08112865419331},{"$f":"+AA25*(1+AB2)","v":1.1091966257762},{"$f":"+AB25*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC25*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD25*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE25*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF25*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG25*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH25*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI25*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ25*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK25*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL25*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM25*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN25*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO25*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP25*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ25*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR25*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2023",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+Y26*(1+Z2)","v":1.0263311159375},{"$f":"+Z26*(1+AA2)","v":1.05315063468568},{"$f":"+AA26*(1+AB2)","v":1.08049224844479},{"$f":"+AB26*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC26*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD26*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE26*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF26*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG26*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH26*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI26*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ26*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK26*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL26*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM26*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN26*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO26*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP26*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ26*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR26*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2024",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+Z27*(1+AA2)","v":1.02613144854688},{"$f":"+AA27*(1+AB2)","v":1.05277159745645},{"$f":"+AB27*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC27*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD27*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE27*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF27*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG27*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH27*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI27*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ27*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK27*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL27*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM27*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN27*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO27*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP27*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ27*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR27*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2025",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+AA28*(1+AB2)","v":1.02596173126484},{"$f":"+AB28*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC28*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD28*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE28*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF28*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG28*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH28*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI28*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ28*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK28*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL28*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM28*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN28*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO28*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP28*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ28*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR28*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2026",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+AB29*(1+AC2)","v":{"$error":"#REF!"}},{"$f":"+AC29*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD29*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE29*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF29*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG29*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH29*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI29*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ29*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK29*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL29*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM29*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN29*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO29*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP29*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ29*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR29*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2027",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+AC30*(1+AD2)","v":{"$error":"#REF!"}},{"$f":"+AD30*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"+AE30*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"+AF30*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"+AG30*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"+AH30*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"+AI30*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"+AJ30*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"+AK30*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"+AL30*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"+AM30*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"+AN30*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"+AO30*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"+AP30*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"+AQ30*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"+AR30*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2028",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AD31*(1+AE2)","v":{"$error":"#REF!"}},{"$f":"AE31*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"AF31*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"AG31*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"AH31*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI31*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ31*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK31*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL31*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM31*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN31*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO31*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP31*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ31*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR31*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2029",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AE32*(1+AF2)","v":{"$error":"#REF!"}},{"$f":"AF32*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"AG32*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"AH32*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI32*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ32*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK32*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL32*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM32*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN32*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO32*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP32*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ32*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR32*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2030",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AF33*(1+AG2)","v":{"$error":"#REF!"}},{"$f":"AG33*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"AH33*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI33*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ33*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK33*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL33*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM33*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN33*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO33*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP33*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ33*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR33*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2031",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AG34*(1+AH2)","v":{"$error":"#REF!"}},{"$f":"AH34*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI34*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ34*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK34*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL34*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM34*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN34*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO34*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP34*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ34*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR34*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2032",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH35*(1+AI2)","v":{"$error":"#REF!"}},{"$f":"AI35*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ35*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK35*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL35*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM35*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN35*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO35*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP35*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ35*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR35*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2033",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI36*(1+AJ2)","v":{"$error":"#REF!"}},{"$f":"AJ36*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK36*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL36*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM36*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN36*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO36*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP36*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ36*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR36*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2034",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AJ37*(1+AK2)","v":{"$error":"#REF!"}},{"$f":"AK37*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL37*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM37*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN37*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO37*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP37*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ37*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR37*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2035",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AK38*(1+AL2)","v":{"$error":"#REF!"}},{"$f":"AL38*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM38*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN38*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO38*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP38*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ38*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR38*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2036",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL39*(1+AM2)","v":{"$error":"#REF!"}},{"$f":"AM39*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN39*(1+AO2)","v":{"$error":"#REF!"}},{"$f":"AO39*(1+AP2)","v":{"$error":"#REF!"}},{"$f":"AP39*(1+AQ2)","v":{"$error":"#REF!"}},{"$f":"AQ39*(1+AR2)","v":{"$error":"#REF!"}},{"$f":"AR39*(1+AS2)","v":{"$error":"#REF!"}}]
["kum THI 2037",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM40*(1+AN2)","v":{"$error":"#REF!"}},{"$f":"AN40*(1+AO$2)","v":{"$error":"#REF!"}},{"$f":"AO40*(1+AP$2)","v":{"$error":"#REF!"}},{"$f":"AP40*(1+AQ$2)","v":{"$error":"#REF!"}},{"$f":"AQ40*(1+AR$2)","v":{"$error":"#REF!"}},{"$f":"AR40*(1+AS$2)","v":{"$error":"#REF!"}}]
["kum THI 2038",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AN41*(1+AO$2)","v":{"$error":"#REF!"}},{"$f":"AO41*(1+AP$2)","v":{"$error":"#REF!"}},{"$f":"AP41*(1+AQ$2)","v":{"$error":"#REF!"}},{"$f":"AQ41*(1+AR$2)","v":{"$error":"#REF!"}},{"$f":"AR41*(1+AS$2)","v":{"$error":"#REF!"}}]
["kum THI 2039",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AO42*(1+AP$2)","v":{"$error":"#REF!"}},{"$f":"AP42*(1+AQ$2)","v":{"$error":"#REF!"}},{"$f":"AQ42*(1+AR$2)","v":{"$error":"#REF!"}},{"$f":"AR42*(1+AS$2)","v":{"$error":"#REF!"}}]
["kum THI 2040",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AP43*(1+AQ$2)","v":{"$error":"#REF!"}},{"$f":"AQ43*(1+AR$2)","v":{"$error":"#REF!"}},{"$f":"AR43*(1+AS$2)","v":{"$error":"#REF!"}}]
["kum THI 2041",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AQ44*(1+AR$2)","v":{"$error":"#REF!"}},{"$f":"AR44*(1+AS$2)","v":{"$error":"#REF!"}}]
["kum THI 2042",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AR45*(1+AS$2)","v":{"$error":"#REF!"}}]
["kum THI 2043",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["kum THI 2044"]
["kum THI 2045"]
["kum THI 2046"]
["kum THI 2047"]
["kum THI 2048"]
["kum THI 2049"]
["kum THI 2050"]
["kum THI 2051"]
["kum THI 2052"]
["kum THI 2053"]

{"sheet":"EE","index":2,"n_rows":41,"n_cols":17,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["EELDUSED MAJANDUS- JA FINANTSANALÜÜSI KOOSTAMISEL"]
["INDIKAATOR","Ühik",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Arvestusperiood",null,null,null,null,1,{"$f":"+F3+1","v":2},{"$f":"+G3+1","v":3},{"$f":"+H3+1","v":4},{"$f":"+I3+1","v":5},{"$f":"+J3+1","v":6},{"$f":"+K3+1","v":7},{"$f":"+L3+1","v":8},{"$f":"+M3+1","v":9},{"$f":"+N3+1","v":10},{"$f":"+O3+1","v":11},{"$f":"+P3+1","v":12}]
["Makromajanduslikud eeldused (Prognoosiperioodil on kasutatud Rahandusministeeriumi prognoose)"]
["THI","%",0.039,0.028,-0.001,0.002,0.022,0.027,0.029,0.026,0.027,0.027,0.027,0.02656601875,0.0263311159375,0.026131448546875,0.0259617312648438]
["kum THI",null,null,null,null,1,{"$f":"+F6*(1+G5)","v":1.022},{"$f":"+G6*(1+H5)","v":1.049594},{"$f":"+H6*(1+I5)","v":1.080032226},{"$f":"+I6*(1+J5)","v":1.108113063876},{"$f":"+J6*(1+K5)","v":1.13803211660065},{"$f":"+K6*(1+L5)","v":1.16875898374887},{"$f":"+L6*(1+M5)","v":1.20031547631009},{"$f":"+M6*(1+N5)","v":1.23220307975966},{"$f":"+N6*(1+O5)","v":1.26464836191135},{"$f":"+O6*(1+P5)","v":1.29769545551053},{"$f":"+P6*(1+Q5)","v":1.3313858761901}]
["Palga nominaalkasv","%",0.0488676996424315,0.0772727272727274,0.0560654008438819,0.0477628077710632,0.0522858545263072,0.0600000000000001,0.0649999999999999,0.0640000000000001,0.0633460375627863,0.0622075319283686,0.0612398021391132,0.0599691293880751,0.059027853752021,0.0582280209396018,0.0575483447420637]
["Käibemaks","%",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Sotsiaalmajanduslikud eeldused:"]
["Rahvaarv Tahkuranna vallas","in",{"$f":"+MAHUD!C2","v":2341},{"$f":"+MAHUD!D2","v":2334},{"$f":"+MAHUD!E2","v":2320},{"$f":"+MAHUD!F2","v":2362},{"$f":"+MAHUD!G2","v":2385.62},{"$f":"+MAHUD!H2","v":2409.4762},{"$f":"+MAHUD!I2","v":2433.570962},{"$f":"+MAHUD!J2","v":2457.90667162},{"$f":"+MAHUD!K2","v":2482.4857383362},{"$f":"+MAHUD!L2","v":2482.4857383362},{"$f":"+MAHUD!M2","v":2482.4857383362},{"$f":"+MAHUD!N2","v":2482.4857383362},{"$f":"+MAHUD!O2","v":2482.4857383362},{"$f":"+MAHUD!P2","v":2482.4857383362},{"$f":"+MAHUD!Q2","v":2482.4857383362}]
["Leibkonna suurus Tahkuranna vallas","in",2.44,{"$f":"+C11","v":2.44},{"$f":"+D11","v":2.44},{"$f":"+E11","v":2.44},{"$f":"+F11","v":2.44},{"$f":"+G11","v":2.44},{"$f":"+H11","v":2.44},{"$f":"+I11","v":2.44},{"$f":"+J11","v":2.44},{"$f":"+K11","v":2.44},{"$f":"+L11","v":2.44},{"$f":"+M11","v":2.44},{"$f":"+N11","v":2.44},{"$f":"+O11","v":2.44},{"$f":"+P11","v":2.44}]
["Leibkonnaliikme aastane netosissetulek ","EUR/a",{"$f":"+STAT!G5*12","v":4788},{"$f":"+STAT!H5*12","v":4906.8},{"$f":"+D12*(1+E7)","v":5181.90170886076},{"$f":"+E12*(1+F7)","v":5429.40388406962},{"$f":"+F12*(1+G7)","v":5713.28490571665},{"$f":"+G12*(1+H7)","v":6056.08200005965},{"$f":"+H12*(1+I7)","v":6449.72733006353},{"$f":"+I12*(1+J7)","v":6862.50987918759},{"$f":"+J12*(1+K7)","v":7297.2226877696},{"$f":"+K12*(1+L7)","v":7751.16490110745},{"$f":"+L12*(1+M7)","v":8225.8447059989},{"$f":"+M12*(1+N7)","v":8719.14145149916},{"$f":"+N12*(1+O7)","v":9233.81365794144},{"$f":"+O12*(1+P7)","v":9771.48035296844},{"$f":"+P12*(1+Q7)","v":10333.8128729614}]
["Leibkonnaliikme kuine netosissetulek ","EUR/kuu",{"$f":"+C12/12","v":399},{"$f":"+D12/12","v":408.9},{"$f":"+E12/12","v":431.825142405063},{"$f":"+F12/12","v":452.450323672468},{"$f":"+G12/12","v":476.107075476388},{"$f":"+H12/12","v":504.673500004971},{"$f":"+I12/12","v":537.477277505294},{"$f":"+J12/12","v":571.875823265633},{"$f":"+K12/12","v":608.101890647467},{"$f":"+L12/12","v":645.93040842562},{"$f":"+M12/12","v":685.487058833242},{"$f":"+N12/12","v":726.595120958264},{"$f":"+O12/12","v":769.48447149512},{"$f":"+P12/12","v":814.290029414036},{"$f":"+Q12/12","v":861.15107274678}]
["4% leibkonnaliikme kuisest netosissetulekust","EUR/kuu",{"$f":"+C13*4%","v":15.96},{"$f":"+D13*4%","v":16.356},{"$f":"+E13*4%","v":17.2730056962025},{"$f":"+F13*4%","v":18.0980129468987},{"$f":"+G13*4%","v":19.0442830190555},{"$f":"+H13*4%","v":20.1869400001988},{"$f":"+I13*4%","v":21.4990911002118},{"$f":"+J13*4%","v":22.8750329306253},{"$f":"+K13*4%","v":24.3240756258987},{"$f":"+L13*4%","v":25.8372163370248},{"$f":"+M13*4%","v":27.4194823533297},{"$f":"+N13*4%","v":29.0638048383305},{"$f":"+O13*4%","v":30.7793788598048},{"$f":"+P13*4%","v":32.5716011765615},{"$f":"+Q13*4%","v":34.4460429098712}]
["Leibkonnaliikme poolt tarbitav vee kogus","m3/a",{"$f":"+MAHUD!C8*0.365","v":25.4980392156863},{"$f":"+MAHUD!D8*0.365","v":22.3541867179981},{"$f":"+MAHUD!E8*0.365","v":25.6983394833948},{"$f":"+MAHUD!F8*0.365","v":25.6983394833948},{"$f":"+MAHUD!G8*0.365","v":25.6976314627298},{"$f":"+MAHUD!H8*0.365","v":25.6969266151792},{"$f":"+MAHUD!I8*0.365","v":25.648720422538},{"$f":"+MAHUD!J8*0.365","v":25.6481358492644},{"$f":"+MAHUD!K8*0.365","v":25.6475538432312},{"$f":"+MAHUD!L8*0.365","v":25.646974387564},{"$f":"+MAHUD!M8*0.365","v":25.6463974655355},{"$f":"+MAHUD!N8*0.365","v":25.6458230605649},{"$f":"+MAHUD!O8*0.365","v":25.6452511562154},{"$f":"+MAHUD!P8*0.365","v":25.6446817361931},{"$f":"+MAHUD!Q8*0.365","v":26.0005397919489}]
["Leibkonnaliikme poolt tarbitava reovee kogus","m3/a",{"$f":"+MAHUD!C9*0.365","v":24.912343470483},{"$f":"+MAHUD!D9*0.365","v":22.2937062937063},{"$f":"+MAHUD!E9*0.365","v":24.8410865874363},{"$f":"+MAHUD!F9*0.365","v":25.0298517116093},{"$f":"+MAHUD!G9*0.365","v":25.0041569750257},{"$f":"+MAHUD!H9*0.365","v":25.1989211531321},{"$f":"+MAHUD!I9*0.365","v":25.2940512770054},{"$f":"+MAHUD!J9*0.365","v":25.2943586532749},{"$f":"+MAHUD!K9*0.365","v":25.2946639144906},{"$f":"+MAHUD!L9*0.365","v":25.2949670824081},{"$f":"+MAHUD!M9*0.365","v":25.2952681784857},{"$f":"+MAHUD!N9*0.365","v":25.2955672238894},{"$f":"+MAHUD!O9*0.365","v":25.2958642394978},{"$f":"+MAHUD!P9*0.365","v":25.2962266709523},{"$f":"+MAHUD!Q9*0.365","v":25.5393423017119}]
["Eeldused laenude arvestamisel ja diskonteerimisel"]
["Laenu pikkus","a",20]
["6 kuu EURIBOR","%",0.00186]
["Reaalne diskonteerimismäär","%",0.06]
["Nominaalne diskonteerimismäär (2015-2044)","%",{"$f":"(1+6%)*(1+AVERAGE(F5:Q5))-1","v":0.0857924777807644}]
["Nominaalne diskonteerimismäär (2016-2045)","%",{"$f":"(1+6%)*(1+AVERAGE(G5:Q5))-1","v":0.0879445212153793}]
["Kulumi arvestuste aluseks olevad eluea pikkused vastavalt Määruse Lisale 2"]
["võrgud ja torustikud","a",40]
["reservuaarid ja mahutid","a",40]
["masinad ja seadmed","a",15]
["tootmishooned","a",40]
["Teenuste hinnad:"]
["1. Tasu tarbitud vee eest:","km-ta"]
["Uulu            1,26 eurot/m3",{"$f":"1.26/1.2","v":1.05}]
["Võiste         1,26 eurot/m3",{"$f":"1.26/1.2","v":1.05}]
["Pihla           1,26 eurot/m3",{"$f":"1.26/1.2","v":1.05}]
["Postitee      1,26 eurot/m3",{"$f":"1.26/1.2","v":1.05}]
["Reiu            1,26 eurot/m3",{"$f":"1.26/1.2","v":1.05}]
["2. Tasu heitvee ärajuhtimise eest:","km-ta"]
["Uulu           1,95 eurot/m3",{"$f":"1.95/1.2","v":1.625}]
["Võiste        1,95 eurot/m3",{"$f":"1.95/1.2","v":1.625}]
["Reiu           1,95 eurot/m3",{"$f":"+B37","v":1.625}]
["Postitee     1,95 eurot/m3",{"$f":"1.95/1.2","v":1.625},"nn Suksumetsa"]
["Pihla          1,95 eurot/m3",{"$f":"1.95/1.2","v":1.625}]
["Hinnad sisaldavad 20% käibemaksu ja hakkasid kehtima 17.09.2014.a."]

{"sheet":"KKT","index":3,"n_rows":40,"n_cols":29,"rows_kept":40,"cut":false,"hidden":true,"merged":[[11,3,11,11],[17,0,17,5],[18,0,18,5],[36,2,36,6]]}
[]
["Saastetasumäärad saasteainete heitmisel veekogusse, põhjavette ja pinnasesse"]
["Aine","Ühik",null,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
["BHT7","EUR/t",null,3252,3902,4683,5619,11239,13487,16184,19421,21363,1379,1392,1406,1420,1435,{"$f":"+Q4*(1+EE!G$5)","v":1466.57},{"$f":"+R4*(1+EE!H$5)","v":1506.16739},{"$f":"+S4*(1+EE!I$5)","v":1549.84624431},{"$f":"+T4*(1+EE!J$5)","v":1590.14224666206},{"$f":"+U4*(1+EE!K$5)","v":1633.07608732194},{"$f":"+V4*(1+EE!L$5)","v":1677.16914167963},{"$f":"+W4*(1+EE!M$5)","v":1722.45270850498},{"$f":"+X4*(1+EE!N$5)","v":1768.21141945511},{"$f":"+Y4*(1+EE!O$5)","v":1814.77039934279},{"$f":"+Z4*(1+EE!P$5)","v":1862.19297865761},{"$f":"+AA4*(1+EE!Q$5)","v":1910.5387323328},{"$f":"+AB4*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["Püld","EUR/t",null,4898,5878,7054,8464,16929,20315,24378,29523,43879,4206,5468,7109,9241,12014,{"$f":"+Q5*(1+EE!G$5)","v":12278.308},{"$f":"+R5*(1+EE!H$5)","v":12609.822316},{"$f":"+S5*(1+EE!I$5)","v":12975.507163164},{"$f":"+T5*(1+EE!J$5)","v":13312.8703494063},{"$f":"+U5*(1+EE!K$5)","v":13672.3178488402},{"$f":"+V5*(1+EE!L$5)","v":14041.4704307589},{"$f":"+W5*(1+EE!M$5)","v":14420.5901323894},{"$f":"+X5*(1+EE!N$5)","v":14803.6878002325},{"$f":"+Y5*(1+EE!O$5)","v":15193.485420003},{"$f":"+Z5*(1+EE!P$5)","v":15590.5132025035},{"$f":"+AA5*(1+EE!Q$5)","v":15995.2699165479},{"$f":"+AB5*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["Nüld","EUR/t",null,3068,3682,4418,5302,10604,12725,15270,18324,21988,1616,1858,2137,2457,2826,{"$f":"+Q6*(1+EE!G$5)","v":2888.172},{"$f":"+R6*(1+EE!H$5)","v":2966.152644},{"$f":"+S6*(1+EE!I$5)","v":3052.171070676},{"$f":"+T6*(1+EE!J$5)","v":3131.52751851358},{"$f":"+U6*(1+EE!K$5)","v":3216.07876151344},{"$f":"+V6*(1+EE!L$5)","v":3302.9128880743},{"$f":"+W6*(1+EE!M$5)","v":3392.09153605231},{"$f":"+X6*(1+EE!N$5)","v":3482.20590340079},{"$f":"+Y6*(1+EE!O$5)","v":3573.89627076149},{"$f":"+Z6*(1+EE!P$5)","v":3667.28735727276},{"$f":"+AA6*(1+EE!Q$5)","v":3762.49648611323},{"$f":"+AB6*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["heljum","EUR/t",null,1644,1973,2367,2841,2841,3409,4091,4909,5399,377.65,415.42,456.96,502.66,552.89,{"$f":"+Q7*(1+EE!G$5)","v":565.05358},{"$f":"+R7*(1+EE!H$5)","v":580.31002666},{"$f":"+S7*(1+EE!I$5)","v":597.13901743314},{"$f":"+T7*(1+EE!J$5)","v":612.664631886401},{"$f":"+U7*(1+EE!K$5)","v":629.206576947334},{"$f":"+V7*(1+EE!L$5)","v":646.195154524912},{"$f":"+W7*(1+EE!M$5)","v":663.642423697085},{"$f":"+X7*(1+EE!N$5)","v":681.272760768317},{"$f":"+Y7*(1+EE!O$5)","v":699.211432817168},{"$f":"+Z7*(1+EE!P$5)","v":717.482840397217},{"$f":"+AA7*(1+EE!Q$5)","v":736.109937086746},{"$f":"+AB7*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["sulfaadid(SO42-)","EUR/t",null,33,34,38,40,48,58,69,83,87,5.81,6.13,6.45,6.77,7.09,{"$f":"+Q8*(1+EE!G$5)","v":7.24598},{"$f":"+R8*(1+EE!H$5)","v":7.44162146},{"$f":"+S8*(1+EE!I$5)","v":7.65742848234},{"$f":"+T8*(1+EE!J$5)","v":7.85652162288084},{"$f":"+U8*(1+EE!K$5)","v":8.06864770669862},{"$f":"+V8*(1+EE!L$5)","v":8.28650119477948},{"$f":"+W8*(1+EE!M$5)","v":8.51023672703853},{"$f":"+X8*(1+EE!N$5)","v":8.73631983549597},{"$f":"+Y8*(1+EE!O$5)","v":8.9663568859515},{"$f":"+Z8*(1+EE!P$5)","v":9.20066077956966},{"$f":"+AA8*(1+EE!Q$5)","v":9.43952586218783},{"$f":"+AB8*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["fenoolid","EUR/t",null,21810,26172,31406,37688,75375,90450,108540,130250,156299,11731,14077,16893,20272,24326,{"$f":"+Q9*(1+EE!G$5)","v":24861.172},{"$f":"+R9*(1+EE!H$5)","v":25532.423644},{"$f":"+S9*(1+EE!I$5)","v":26272.863929676},{"$f":"+T9*(1+EE!J$5)","v":26955.9583918476},{"$f":"+U9*(1+EE!K$5)","v":27683.7692684275},{"$f":"+V9*(1+EE!L$5)","v":28431.231038675},{"$f":"+W9*(1+EE!M$5)","v":29198.8742767192},{"$f":"+X9*(1+EE!N$5)","v":29974.5721182334},{"$f":"+Y9*(1+EE!O$5)","v":30763.8360518556},{"$f":"+Z9*(1+EE!P$5)","v":31567.7396507492},{"$f":"+AA9*(1+EE!Q$5)","v":32387.2928242005},{"$f":"+AB9*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["nafta(jm vedelsaadused)","EUR/t",null,5192,6231,7477,8972,17950,21530,25840,31000,35650,2620,3013,3465,3985,4582,{"$f":"+Q10*(1+EE!G$5)","v":4682.804},{"$f":"+R10*(1+EE!H$5)","v":4809.239708},{"$f":"+S10*(1+EE!I$5)","v":4948.707659532},{"$f":"+T10*(1+EE!J$5)","v":5077.37405867983},{"$f":"+U10*(1+EE!K$5)","v":5214.46315826419},{"$f":"+V10*(1+EE!L$5)","v":5355.25366353732},{"$f":"+W10*(1+EE!M$5)","v":5499.84551245283},{"$f":"+X10*(1+EE!N$5)","v":5645.95451145875},{"$f":"+Y10*(1+EE!O$5)","v":5794.61879427782},{"$f":"+Z10*(1+EE!P$5)","v":5946.04057714925},{"$f":"+AA10*(1+EE!Q$5)","v":6100.41008470305},{"$f":"+AB10*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["muud ohtlikud ained","EUR/t",null,null,null,null,null,90450,108500,130000,156000,179400,12039,13844,15921,18309,21056,{"$f":"+Q11*(1+EE!G$5)","v":21519.232},{"$f":"+R11*(1+EE!H$5)","v":22100.251264},{"$f":"+S11*(1+EE!I$5)","v":22741.158550656},{"$f":"+T11*(1+EE!J$5)","v":23332.4286729731},{"$f":"+U11*(1+EE!K$5)","v":23962.4042471433},{"$f":"+V11*(1+EE!L$5)","v":24609.3891618162},{"$f":"+W11*(1+EE!M$5)","v":25273.8426691852},{"$f":"+X11*(1+EE!N$5)","v":25945.2680474194},{"$f":"+Y11*(1+EE!O$5)","v":26628.4359084055},{"$f":"+Z11*(1+EE!P$5)","v":27324.2755112297},{"$f":"+AA11*(1+EE!Q$5)","v":28033.6610090588},{"$f":"+AB11*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,"aastad 2002--2010 kroonides"]
["Saastetasumäärasid suurendatakse:",null,null,null,null,null,null,null,null,null,null,"keskmine tasumäärade kasv:",null,{"$f":"SUM(N4:N11)/SUM(M4:M11)-1","v":0.179519851088141},{"$f":"SUM(O4:O11)/SUM(N4:N11)-1","v":0.18268558687713},{"$f":"SUM(P4:P11)/SUM(O4:O11)-1","v":0.185655228116565},{"$f":"SUM(Q4:Q11)/SUM(P4:P11)-1","v":0.188732917709419},{"$f":"SUM(R4:R11)/SUM(Q4:Q11)-1","v":0.022},{"$f":"SUM(S4:S11)/SUM(R4:R11)-1","v":0.0270000000000001},{"$f":"SUM(T4:T11)/SUM(S4:S11)-1","v":0.0289999999999997},{"$f":"SUM(U4:U11)/SUM(T4:T11)-1","v":0.026},{"$f":"SUM(V4:V11)/SUM(U4:U11)-1","v":0.0269999999999999},{"$f":"SUM(W4:W11)/SUM(V4:V11)-1","v":0.0269999999999999},{"$f":"SUM(X4:X11)/SUM(W4:W11)-1","v":0.0269999999999999},{"$f":"SUM(Y4:Y11)/SUM(X4:X11)-1","v":0.0265660187499999},{"$f":"SUM(Z4:Z11)/SUM(Y4:Y11)-1","v":0.0263311159375001},{"$f":"SUM(AA4:AA11)/SUM(Z4:Z11)-1","v":0.0261314485468751},{"$f":"SUM(AB4:AB11)/SUM(AA4:AA11)-1","v":0.0259617312648437},{"$f":"SUM(AC4:AC11)/SUM(AB4:AB11)-1","v":{"$error":"#REF!"}}]
["1) 2,5 korda - kui saasteaineid heidetakse kaitsmata põhjaveega pinnasesse;"]
["2) 1,5 korda - kui heitekoht asub linna, alevi või supelranna piirides või lähemal kui 200 meetrit kohaliku omavalitsuse otsusega määratud supelrannale või kui heitekoht on meri, piiriveekogu või lõheliste või karpkalaliste kudemis- või elupaigana kaitstav veekogu;"]
["3) 1,2 korda - kui heitvesi juhitakse merre süvamerelaskme kaudu."]
["4) 1,5 korda - saaste süvamerelaskmest osalise või täieliku möödajuhtimise korral "]
["Vee erikasutusõiguse tasumäärad veevõtu eest pinnaveest või põhjaveekihist"]
[]
["Vee erikasutusõiguse tasumäärad veevõtu eest pinnaveest või põhjaveekihist","Ühik",2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
["Tallinna veevarustussüsteemi kuuluvad veekogud","EUR/1000m3",350,360,380,400,440,30.93,34,35.72,37.51,38.34,{"$f":"+L21*(1+EE!G$5)","v":39.18348},{"$f":"+M21*(1+EE!H$5)","v":40.24143396},{"$f":"+N21*(1+EE!I$5)","v":41.40843554484},{"$f":"+O21*(1+EE!J$5)","v":42.4850548690058},{"$f":"+P21*(1+EE!K$5)","v":43.632151350469},{"$f":"+Q21*(1+EE!L$5)","v":44.8102194369316},{"$f":"+R21*(1+EE!M$5)","v":46.0200953617288},{"$f":"+S21*(1+EE!N$5)","v":47.2426660779853},{"$f":"+T21*(1+EE!O$5)","v":48.4866181956813},{"$f":"+U21*(1+EE!P$5)","v":49.7536437642737},{"$f":"+V21*(1+EE!Q$5)","v":51.0453344931286},{"$f":"+W21*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["Jahutusvee võtmine Tallinna veevarustussüsteemi kuuluvatest veekogudest","EUR/1000m3",60,60,70,80,88,6.19,6.77,7.15,7.47,7.66,{"$f":"+L22*(1+EE!G$5)","v":7.82852},{"$f":"+M22*(1+EE!H$5)","v":8.03989004},{"$f":"+N22*(1+EE!I$5)","v":8.27304685116},{"$f":"+O22*(1+EE!J$5)","v":8.48814606929016},{"$f":"+P22*(1+EE!K$5)","v":8.71732601316099},{"$f":"+Q22*(1+EE!L$5)","v":8.95269381551634},{"$f":"+R22*(1+EE!M$5)","v":9.19441654853528},{"$f":"+S22*(1+EE!N$5)","v":9.43867559095898},{"$f":"+T22*(1+EE!O$5)","v":9.68720645224097},{"$f":"+U22*(1+EE!P$5)","v":9.94034718921066},{"$f":"+V22*(1+EE!Q$5)","v":10.1984158116162},{"$f":"+W22*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["Muud veekogud","EUR/1000m3",230,250,270,300,330,23.19,25.5,26.77,28.12,29.52,{"$f":"+L23*(1+EE!G$5)","v":30.16944},{"$f":"+M23*(1+EE!H$5)","v":30.98401488},{"$f":"+N23*(1+EE!I$5)","v":31.88255131152},{"$f":"+O23*(1+EE!J$5)","v":32.7114976456195},{"$f":"+P23*(1+EE!K$5)","v":33.5947080820512},{"$f":"+Q23*(1+EE!L$5)","v":34.5017652002666},{"$f":"+R23*(1+EE!M$5)","v":35.4333128606738},{"$f":"+S23*(1+EE!N$5)","v":36.3746349145051},{"$f":"+T23*(1+EE!O$5)","v":37.3324196436232},{"$f":"+U23*(1+EE!P$5)","v":38.3079698466709},{"$f":"+V23*(1+EE!Q$5)","v":39.3025110651319},{"$f":"+W23*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["Jahutusvee võtmine muudest veekogudest","EUR/1000m3",25,25,25,25,25,1.59,1.59,{"$f":"+I24","v":1.59},{"$f":"+J24","v":1.59},{"$f":"+K24","v":1.59},{"$f":"+L24*(1+EE!G$5)","v":1.62498},{"$f":"+M24*(1+EE!H$5)","v":1.66885446},{"$f":"+N24*(1+EE!I$5)","v":1.71725123934},{"$f":"+O24*(1+EE!J$5)","v":1.76189977156284},{"$f":"+P24*(1+EE!K$5)","v":1.80947106539504},{"$f":"+Q24*(1+EE!L$5)","v":1.8583267841607},{"$f":"+R24*(1+EE!M$5)","v":1.90850160733304},{"$f":"+S24*(1+EE!N$5)","v":1.95920289681786},{"$f":"+T24*(1+EE!O$5)","v":2.01079089543905},{"$f":"+U24*(1+EE!P$5)","v":2.06333577426174},{"$f":"+V24*(1+EE!Q$5)","v":2.11690354314226},{"$f":"+W24*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["Põhjaveekihid:","EUR/1000m3",null,null,null,null,null,null,null,null,null,null,{"$f":"+L25*(1+EE!G$5)","v":0},{"$f":"+M25*(1+EE!H$5)","v":0},{"$f":"+N25*(1+EE!I$5)","v":0},{"$f":"+O25*(1+EE!J$5)","v":0},{"$f":"+P25*(1+EE!K$5)","v":0},{"$f":"+Q25*(1+EE!L$5)","v":0},{"$f":"+R25*(1+EE!M$5)","v":0},{"$f":"+S25*(1+EE!N$5)","v":0},{"$f":"+T25*(1+EE!O$5)","v":0},{"$f":"+U25*(1+EE!P$5)","v":0},{"$f":"+V25*(1+EE!Q$5)","v":0},{"$f":"+W25*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["kvaternaari põhjaveekiht (Q)","EUR/1000m3",480,530,580,640,704,49.46,54.45,57.13,60.01,63.01,{"$f":"+L26*(1+EE!G$5)","v":64.39622},{"$f":"+M26*(1+EE!H$5)","v":66.13491794},{"$f":"+N26*(1+EE!I$5)","v":68.05283056026},{"$f":"+O26*(1+EE!J$5)","v":69.8222041548267},{"$f":"+P26*(1+EE!K$5)","v":71.7074036670071},{"$f":"+Q26*(1+EE!L$5)","v":73.6435035660162},{"$f":"+R26*(1+EE!M$5)","v":75.6318781622987},{"$f":"+S26*(1+EE!N$5)","v":77.641116055656},{"$f":"+T26*(1+EE!O$5)","v":79.6854932840344},{"$f":"+U26*(1+EE!P$5)","v":81.7677906517185},{"$f":"+V26*(1+EE!Q$5)","v":83.8906240587384},{"$f":"+W26*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["ülem- ja keskdevoni põhjaveekiht (D3-2)","EUR/1000m3",640,710,780,860,946,66.53,73.17,76.82,80.65,84.68,{"$f":"+L27*(1+EE!G$5)","v":86.54296},{"$f":"+M27*(1+EE!H$5)","v":88.87961992},{"$f":"+N27*(1+EE!I$5)","v":91.45712889768},{"$f":"+O27*(1+EE!J$5)","v":93.8350142490197},{"$f":"+P27*(1+EE!K$5)","v":96.3685596337432},{"$f":"+Q27*(1+EE!L$5)","v":98.9705107438543},{"$f":"+R27*(1+EE!M$5)","v":101.642714533938},{"$f":"+S27*(1+EE!N$5)","v":104.342956794048},{"$f":"+T27*(1+EE!O$5)","v":107.090423286653},{"$f":"+U27*(1+EE!P$5)","v":109.888851172632},{"$f":"+V27*(1+EE!Q$5)","v":112.741755995778},{"$f":"+W27*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["keskdevoni-siluri põhjaveekiht (D2-S)","EUR/1000m3",640,710,780,860,{"$f":"+G27","v":946},{"$f":"+H27","v":66.53},{"$f":"+I27","v":73.17},{"$f":"+J27","v":76.82},{"$f":"+K27","v":80.65},{"$f":"+L27","v":84.68},{"$f":"+L28*(1+EE!G$5)","v":86.54296},{"$f":"+M28*(1+EE!H$5)","v":88.87961992},{"$f":"+N28*(1+EE!I$5)","v":91.45712889768},{"$f":"+O28*(1+EE!J$5)","v":93.8350142490197},{"$f":"+P28*(1+EE!K$5)","v":96.3685596337432},{"$f":"+Q28*(1+EE!L$5)","v":98.9705107438543},{"$f":"+R28*(1+EE!M$5)","v":101.642714533938},{"$f":"+S28*(1+EE!N$5)","v":104.342956794048},{"$f":"+T28*(1+EE!O$5)","v":107.090423286653},{"$f":"+U28*(1+EE!P$5)","v":109.888851172632},{"$f":"+V28*(1+EE!Q$5)","v":112.741755995778},{"$f":"+W28*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["siluri-ordoviitsiumi põhjaveekiht (S-O)","EUR/1000m3",640,710,780,860,{"$f":"+G28","v":946},{"$f":"+H28","v":66.53},{"$f":"+I28","v":73.17},{"$f":"+J28","v":76.82},{"$f":"+K28","v":80.65},{"$f":"+L28","v":84.68},{"$f":"+L29*(1+EE!G$5)","v":86.54296},{"$f":"+M29*(1+EE!H$5)","v":88.87961992},{"$f":"+N29*(1+EE!I$5)","v":91.45712889768},{"$f":"+O29*(1+EE!J$5)","v":93.8350142490197},{"$f":"+P29*(1+EE!K$5)","v":96.3685596337432},{"$f":"+Q29*(1+EE!L$5)","v":98.9705107438543},{"$f":"+R29*(1+EE!M$5)","v":101.642714533938},{"$f":"+S29*(1+EE!N$5)","v":104.342956794048},{"$f":"+T29*(1+EE!O$5)","v":107.090423286653},{"$f":"+U29*(1+EE!P$5)","v":109.888851172632},{"$f":"+V29*(1+EE!Q$5)","v":112.741755995778},{"$f":"+W29*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["ordoviitsiumi-kambriumi põhjaveekiht (O-E)","EUR/1000m3",640,710,780,860,{"$f":"+G29","v":946},{"$f":"+H29","v":66.53},{"$f":"+I29","v":73.17},{"$f":"+J29","v":76.82},{"$f":"+K29","v":80.65},{"$f":"+L29","v":84.68},{"$f":"+L30*(1+EE!G$5)","v":86.54296},{"$f":"+M30*(1+EE!H$5)","v":88.87961992},{"$f":"+N30*(1+EE!I$5)","v":91.45712889768},{"$f":"+O30*(1+EE!J$5)","v":93.8350142490197},{"$f":"+P30*(1+EE!K$5)","v":96.3685596337432},{"$f":"+Q30*(1+EE!L$5)","v":98.9705107438543},{"$f":"+R30*(1+EE!M$5)","v":101.642714533938},{"$f":"+S30*(1+EE!N$5)","v":104.342956794048},{"$f":"+T30*(1+EE!O$5)","v":107.090423286653},{"$f":"+U30*(1+EE!P$5)","v":109.888851172632},{"$f":"+V30*(1+EE!Q$5)","v":112.741755995778},{"$f":"+W30*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["kambriumi-vendi põhjaveekiht (E-V)","EUR/1000m3",720,800,880,960,1056,74.26,81.67,85.76,90.05,94.52,{"$f":"+L31*(1+EE!G$5)","v":96.59944},{"$f":"+M31*(1+EE!H$5)","v":99.20762488},{"$f":"+N31*(1+EE!I$5)","v":102.08464600152},{"$f":"+O31*(1+EE!J$5)","v":104.73884679756},{"$f":"+P31*(1+EE!K$5)","v":107.566795661094},{"$f":"+Q31*(1+EE!L$5)","v":110.471099143943},{"$f":"+R31*(1+EE!M$5)","v":113.45381882083},{"$f":"+S31*(1+EE!N$5)","v":116.467835098883},{"$f":"+T31*(1+EE!O$5)","v":119.534563167861},{"$f":"+U31*(1+EE!P$5)","v":122.658174454855},{"$f":"+V31*(1+EE!Q$5)","v":125.842593017489},{"$f":"+W31*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["Kambriumi-vendi põhjaveekihi joogivee kvaliteediga vee kasutamisel tehnoloogiliseks otstarbeks, v.a toiduainete valmistamiseks","EUR/1000m3",1290,1420,1560,1710,1881,132.23,145.46,152.74,160.35,168.4,{"$f":"+L32*(1+EE!G$5)","v":172.1048},{"$f":"+M32*(1+EE!H$5)","v":176.7516296},{"$f":"+N32*(1+EE!I$5)","v":181.8774268584},{"$f":"+O32*(1+EE!J$5)","v":186.606239956718},{"$f":"+P32*(1+EE!K$5)","v":191.64460843555},{"$f":"+Q32*(1+EE!L$5)","v":196.81901286331},{"$f":"+R32*(1+EE!M$5)","v":202.133126210619},{"$f":"+S32*(1+EE!N$5)","v":207.502998631526},{"$f":"+T32*(1+EE!O$5)","v":212.966784145872},{"$f":"+U32*(1+EE!P$5)","v":218.531914707973},{"$f":"+V32*(1+EE!Q$5)","v":224.205381550413},{"$f":"+W32*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["Joogiks kasutatav mineraalvesi","EUR/1000m3",23100,24300,25500,26700,28000,1853.43,1981.26,2109.08,2204.95,2300.81,{"$f":"+L33*(1+EE!G$5)","v":2351.42782},{"$f":"+M33*(1+EE!H$5)","v":2414.91637114},{"$f":"+N33*(1+EE!I$5)","v":2484.94894590306},{"$f":"+O33*(1+EE!J$5)","v":2549.55761849654},{"$f":"+P33*(1+EE!K$5)","v":2618.39567419595},{"$f":"+Q33*(1+EE!L$5)","v":2689.09235739924},{"$f":"+R33*(1+EE!M$5)","v":2761.69785104901},{"$f":"+S33*(1+EE!N$5)","v":2835.06516794182},{"$f":"+T33*(1+EE!O$5)","v":2909.71559756926},{"$f":"+U33*(1+EE!P$5)","v":2985.75068099318},{"$f":"+V33*(1+EE!Q$5)","v":3063.26593779695},{"$f":"+W33*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["Ravivannimineraalvesi","EUR/1000m3",2300,2400,2600,2700,2800,191.73,198.12,210.9,220.49,230.08,{"$f":"+L34*(1+EE!G$5)","v":235.14176},{"$f":"+M34*(1+EE!H$5)","v":241.49058752},{"$f":"+N34*(1+EE!I$5)","v":248.49381455808},{"$f":"+O34*(1+EE!J$5)","v":254.95465373659},{"$f":"+P34*(1+EE!K$5)","v":261.838429387478},{"$f":"+Q34*(1+EE!L$5)","v":268.90806698094},{"$f":"+R34*(1+EE!M$5)","v":276.168584789425},{"$f":"+S34*(1+EE!N$5)","v":283.505284591102},{"$f":"+T34*(1+EE!O$5)","v":290.970295108564},{"$f":"+U34*(1+EE!P$5)","v":298.573770403863},{"$f":"+V34*(1+EE!Q$5)","v":306.325262393819},{"$f":"+W34*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["Karjääridest väljapumbatav vesi","EUR/1000m3",150,157,173,190,209,14.69,16.16,17,17.83,18.72,{"$f":"+L35*(1+EE!G$5)","v":19.13184},{"$f":"+M35*(1+EE!H$5)","v":19.64839968},{"$f":"+N35*(1+EE!I$5)","v":20.21820327072},{"$f":"+O35*(1+EE!J$5)","v":20.7438765557587},{"$f":"+P35*(1+EE!K$5)","v":21.3039612227642},{"$f":"+Q35*(1+EE!L$5)","v":21.8791681757788},{"$f":"+R35*(1+EE!M$5)","v":22.4699057165249},{"$f":"+S35*(1+EE!N$5)","v":23.0668416531008},{"$f":"+T35*(1+EE!O$5)","v":23.6742173349805},{"$f":"+U35*(1+EE!P$5)","v":24.2928589271571},{"$f":"+V35*(1+EE!Q$5)","v":24.9235436022787},{"$f":"+W35*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
["Kaevandustest väljapumbatav vesi","EUR/1000m3",400,440,480,530,583,40.96,45.05,47.35,49.72,52.21,{"$f":"+L36*(1+EE!G$5)","v":53.35862},{"$f":"+M36*(1+EE!H$5)","v":54.79930274},{"$f":"+N36*(1+EE!I$5)","v":56.38848251946},{"$f":"+O36*(1+EE!J$5)","v":57.854583064966},{"$f":"+P36*(1+EE!K$5)","v":59.41665680772},{"$f":"+Q36*(1+EE!L$5)","v":61.0209065415285},{"$f":"+R36*(1+EE!M$5)","v":62.6684710181497},{"$f":"+S36*(1+EE!N$5)","v":64.3333227942517},{"$f":"+T36*(1+EE!O$5)","v":66.0272909753918},{"$f":"+U36*(1+EE!P$5)","v":67.7526797322048},{"$f":"+V36*(1+EE!Q$5)","v":69.5116565958853},{"$f":"+W36*(1+EE!#REF!)","v":{"$error":"#REF!"}}]
[null,null,"aastad 2006-2010 kroonides"]
[]
["keskmine tasumäärade kasv:",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(K21:K36)/SUM(J21:J36)-1","v":0.0465003743701915},{"$f":"+SUM(L21:L36)/SUM(K21:K36)-1","v":0.044643498745583},{"$f":"+SUM(M21:M36)/SUM(L21:L36)-1","v":0.022},{"$f":"+SUM(N21:N36)/SUM(M21:M36)-1","v":0.0269999999999999},{"$f":"+SUM(O21:O36)/SUM(N21:N36)-1","v":0.0290000000000001},{"$f":"+SUM(P21:P36)/SUM(O21:O36)-1","v":0.026},{"$f":"+SUM(Q21:Q36)/SUM(P21:P36)-1","v":0.0269999999999997},{"$f":"+SUM(R21:R36)/SUM(Q21:Q36)-1","v":0.0270000000000001},{"$f":"+SUM(S21:S36)/SUM(R21:R36)-1","v":0.0269999999999997},{"$f":"+SUM(T21:T36)/SUM(S21:S36)-1","v":0.0265660187500001},{"$f":"+SUM(U21:U36)/SUM(T21:T36)-1","v":0.0263311159375001},{"$f":"+SUM(V21:V36)/SUM(U21:U36)-1","v":0.0261314485468749},{"$f":"+SUM(W21:W36)/SUM(V21:V36)-1","v":0.0259617312648439},{"$f":"+SUM(X21:X36)/SUM(W21:W36)-1","v":{"$error":"#REF!"}}]
["keskmine kasv",null,null,null,null,null,null,null,null,null,{"$f":"+AVERAGE(K39,P13)","v":0.116077801243378},{"$f":"+AVERAGE(L39,Q13)","v":0.116688208227501},{"$f":"+AVERAGE(M39,R13)","v":0.022},{"$f":"+AVERAGE(N39,S13)","v":0.027},{"$f":"+AVERAGE(O39,T13)","v":0.0289999999999999},{"$f":"+AVERAGE(P39,U13)","v":0.026},{"$f":"+AVERAGE(Q39,V13)","v":0.0269999999999998},{"$f":"+AVERAGE(R39,W13)","v":0.027},{"$f":"+AVERAGE(S39,X13)","v":0.0269999999999998},{"$f":"+AVERAGE(T39,Y13)","v":0.02656601875},{"$f":"+AVERAGE(U39,Z13)","v":0.0263311159375001},{"$f":"+AVERAGE(V39,AA13)","v":0.026131448546875},{"$f":"+AVERAGE(W39,AB13)","v":0.0259617312648438},{"$f":"+AVERAGE(X39,AC13)","v":{"$error":"#REF!"}}]

{"sheet":"Lekked_inf_liitujad","index":4,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Lekked","Täna","Peale I etappi","Peale II etappi"]
["Uulu veevärk (Uulu ja Laadi külas)",0.25,{"$f":"+B2","v":0.25},{"$f":"+C2","v":0.25}]
["Pihla veevörk (Laadi küla Pihla elamurajoon)",0.03,{"$f":"+B3","v":0.03},{"$f":"+C3","v":0.03}]
["Võiste veevärk (Võiste alevik)",0.55,0.2,0.2]
["Reiu veevärk (Reiu külas)",0.14,{"$f":"+B5","v":0.14},{"$f":"+C5","v":0.14}]
["Postitee, Kuukivi ja Kulla tee (Reiu külas)",0.16,{"$f":"+B6","v":0.16},{"$f":"+C6","v":0.16}]
[]
["Infiltratsioon","Täna*","Peale I etappi","Peale II etappi"]
["Uulu veevärk (Uulu ja Laadi külas)",0.2,{"$f":"+B9","v":0.2},{"$f":"+C9","v":0.2}]
["Pihla veevörk (Laadi küla Pihla elamurajoon)",0.2,{"$f":"+B10","v":0.2},{"$f":"+C10","v":0.2}]
["Võiste veevärk (Võiste alevik)",0.2,0.2,0.2]
["Reiu veevärk (Reiu külas)"]
["Postitee, Kuukivi ja Kulla tee (Reiu külas)",0.2,{"$f":"+B13","v":0.2},{"$f":"+C13","v":0.2}]
["*Valdo eksperthinnang"]
["Eratarbijatest liitujad ÜV","Ühik","I etapi tulemusel","II etapi tulemusel"]
["Uulu veevärk (Uulu ja Laadi külas)","in"]
["Pihla veevörk (Laadi küla Pihla elamurajoon)","in"]
["Võiste veevärk (Võiste alevik)","in",{"$f":"6*2.5","v":15},{"$f":"6*2.5","v":15}]
["Reiu veevärk (Reiu külas)","in"]
["Postitee, Kuukivi ja Kulla tee (Reiu külas)","in"]
[]
["Eratarbijatest liitujad ÜK","Ühik","I etapi tulemusel","II etapi tulemusel"]
["Uulu veevärk (Uulu ja Laadi külas)","in"]
["Pihla veevörk (Laadi küla Pihla elamurajoon)","in"]
["Võiste veevärk (Võiste alevik)","in",{"$f":"20*2.5","v":50},{"$f":"70*2.5","v":175}]
["Reiu veevärk (Reiu külas)","in"]
["Postitee, Kuukivi ja Kulla tee (Reiu külas)","in",null,{"$f":"12*2.5","v":30}]

{"sheet":"MAHUD","index":5,"n_rows":149,"n_cols":18,"rows_kept":149,"cut":false,"hidden":false,"merged":[]}
["Tahkuranna valla ÜVK-teenusalad kokku","ühik",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Elanike arv Tahkuranna vallas kokku","in",2341,2334,2320,2362,{"$f":"+F2*(1+G3)","v":2385.62},{"$f":"+G2*(1+H3)","v":2409.4762},{"$f":"+H2*(1+I3)","v":2433.570962},{"$f":"+I2*(1+J3)","v":2457.90667162},{"$f":"+J2*(1+K3)","v":2482.4857383362},{"$f":"+K2*(1+L3)","v":2482.4857383362},{"$f":"+L2*(1+M3)","v":2482.4857383362},{"$f":"+M2*(1+N3)","v":2482.4857383362},{"$f":"+N2*(1+O3)","v":2482.4857383362},{"$f":"+O2*(1+P3)","v":2482.4857383362},{"$f":"+P2*(1+Q3)","v":2482.4857383362}]
["muutus","%",null,{"$f":"+D2/C2-1","v":-0.0029901751388296},{"$f":"+E2/D2-1","v":-0.00599828620394172},{"$f":"+F2/E2-1","v":0.018103448275862},0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0]
["Ühisveega ühendatud elanikud","in",{"$f":"+C27+C50+C74+C106+C125+C98","v":1070},{"$f":"+D27+D50+D74+D106+D125+D98","v":1089},{"$f":"+E27+E50+E74+E106+E125+E98","v":1134},{"$f":"+F27+F50+F74+F106+F125+F98","v":1134},{"$f":"+G27+G50+G74+G106+G125+G98","v":1136.44},{"$f":"+H27+H50+H74+H106+H125+H98","v":1138.88},{"$f":"+I27+I50+I74+I106+I125+I98","v":1156.32},{"$f":"+J27+J50+J74+J106+J125+J98","v":1158.76},{"$f":"+K27+K50+K74+K106+K125+K98","v":1161.2},{"$f":"+L27+L50+L74+L106+L125+L98","v":1163.64},{"$f":"+M27+M50+M74+M106+M125+M98","v":1166.08},{"$f":"+N27+N50+N74+N106+N125+N98","v":1168.52},{"$f":"+O27+O50+O74+O106+O125+O98","v":1170.96},{"$f":"+P27+P50+P74+P106+P125+P98","v":1173.4},{"$f":"+Q27+Q50+Q74+Q106+Q125+Q98","v":1239.4}]
["ühendatuse määr","%",{"$f":"C4/C2","v":0.457069628363947},{"$f":"D4/D2","v":0.466580976863753},{"$f":"E4/E2","v":0.488793103448276},{"$f":"F4/F2","v":0.480101608806097},{"$f":"G4/G2","v":0.476370922443642},{"$f":"H4/H2","v":0.472667046887618},{"$f":"I4/I2","v":0.475153598582427},{"$f":"J4/J2","v":0.471441822173119},{"$f":"K4/K2","v":0.467756967167213},{"$f":"L4/L2","v":0.468739852974901},{"$f":"M4/M2","v":0.46972273878259},{"$f":"N4/N2","v":0.470705624590279},{"$f":"O4/O2","v":0.471688510397967},{"$f":"P4/P2","v":0.472671396205656},{"$f":"Q4/Q2","v":0.499257651659528}]
["Ühiskanalisatsiooniga ühendatud elanikud","in",{"$f":"+C30+C53+C77+C109+C128+C101","v":609},{"$f":"+D30+D53+D77+D109+D128+D101","v":622},{"$f":"+E30+E53+E77+E109+E128+E101","v":639},{"$f":"+F30+F53+F77+F109+F128+F101","v":639},{"$f":"+G30+G53+G77+G109+G128+G101","v":656.44},{"$f":"+H30+H53+H77+H109+H128+H101","v":687.88},{"$f":"+I30+I53+I77+I109+I128+I101","v":754.32},{"$f":"+J30+J53+J77+J109+J128+J101","v":756.76},{"$f":"+K30+K53+K77+K109+K128+K101","v":759.2},{"$f":"+L30+L53+L77+L109+L128+L101","v":761.64},{"$f":"+M30+M53+M77+M109+M128+M101","v":764.08},{"$f":"+N30+N53+N77+N109+N128+N101","v":766.52},{"$f":"+O30+O53+O77+O109+O128+O101","v":768.96},{"$f":"+P30+P53+P77+P109+P128+P101","v":771.96},{"$f":"+Q30+Q53+Q77+Q109+Q128+Q101","v":997.96}]
["ühendatuse määr","%",{"$f":"C6/C2","v":0.260145237078172},{"$f":"D6/D2","v":0.26649528706084},{"$f":"E6/E2","v":0.275431034482759},{"$f":"F6/F2","v":0.270533446232007},{"$f":"G6/G2","v":0.275165365816853},{"$f":"H6/H2","v":0.28548943542169},{"$f":"I6/I2","v":0.30996425079796},{"$f":"J6/J2","v":0.307888012485527},{"$f":"K6/K2","v":0.305822502129993},{"$f":"L6/L2","v":0.306805387937682},{"$f":"M6/M2","v":0.30778827374537},{"$f":"N6/N2","v":0.308771159553059},{"$f":"O6/O2","v":0.309754045360747},{"$f":"P6/P2","v":0.310962511517742},{"$f":"Q6/Q2","v":0.402000295344636}]
["Tarbimine elaniku kohta vesi (OÜ Vesoka ÜV-süsteemis)","l/päevas",{"$f":"C11/(C4-C98)/365*1000","v":69.8576416868117},{"$f":"D11/(D4-D98)/365*1000","v":61.2443471725975},{"$f":"E11/(E4-E98)/365*1000","v":70.4064095435475},{"$f":"F11/(F4-F98)/365*1000","v":70.4064095435475},{"$f":"G11/(G4-G98)/365*1000","v":70.4044697609036},{"$f":"H11/(H4-H98)/365*1000","v":70.4025386717238},{"$f":"I11/(I4-I98)/365*1000","v":70.270466911063},{"$f":"J11/(J4-J98)/365*1000","v":70.2688653404504},{"$f":"K11/(K4-K98)/365*1000","v":70.2672708033733},{"$f":"L11/(L4-L98)/365*1000","v":70.2656832535999},{"$f":"M11/(M4-M98)/365*1000","v":70.2641026453028},{"$f":"N11/(N4-N98)/365*1000","v":70.2625289330545},{"$f":"O11/(O4-O98)/365*1000","v":70.260962071823},{"$f":"P11/(P4-P98)/365*1000","v":70.2594020169675},{"$f":"Q11/(Q4-Q98)/365*1000","v":71.2343555943806}]
["Tarbimine elaniku kohta kanal (OÜ Vesoka ÜV-süsteemis)","l/päevas",{"$f":"C16/(C6-C101)/365*1000","v":68.2529958095425},{"$f":"D16/(D6-D101)/365*1000","v":61.0786473800172},{"$f":"E16/(E6-E101)/365*1000","v":68.0577714724283},{"$f":"F16/(F6-F101)/365*1000","v":68.5749361961899},{"$f":"G16/(G6-G101)/365*1000","v":68.5045396576048},{"$f":"H16/(H6-H101)/365*1000","v":69.0381401455674},{"$f":"I16/(I6-I101)/365*1000","v":69.2987706219325},{"$f":"J16/(J6-J101)/365*1000","v":69.2996127486984},{"$f":"K16/(K6-K101)/365*1000","v":69.3004490807961},{"$f":"L16/(L6-L101)/365*1000","v":69.3012796778304},{"$f":"M16/(M6-M101)/365*1000","v":69.3021045985909},{"$f":"N16/(N6-N101)/365*1000","v":69.3029239010667},{"$f":"O16/(O6-O101)/365*1000","v":69.3037376424598},{"$f":"P16/(P6-P101)/365*1000","v":69.3047306053487},{"$f":"Q16/(Q6-Q101)/365*1000","v":69.970800826608}]
["Müüdud vesi (OÜ Vesoka ÜV-süsteemis)","m3/aastas",{"$f":"SUM(C11:C12)","v":29785},{"$f":"SUM(D11:D12)","v":29575},{"$f":"SUM(E11:E12)","v":31449},{"$f":"SUM(F11:F12)","v":31449},{"$f":"SUM(G11:G12)","v":31510.9347263682},{"$f":"SUM(H11:H12)","v":31572.8694527363},{"$f":"SUM(I11:I12)","v":31967.6923778622},{"$f":"SUM(J11:J12)","v":32029.6271042304},{"$f":"SUM(K11:K12)","v":32091.5618305986},{"$f":"SUM(L11:L12)","v":32153.4965569667},{"$f":"SUM(M11:M12)","v":32215.4312833349},{"$f":"SUM(N11:N12)","v":32277.366009703},{"$f":"SUM(O11:O12)","v":32339.3007360712},{"$f":"SUM(P11:P12)","v":32401.2354624394},{"$f":"SUM(Q11:Q12)","v":34517.0420285441}]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",{"$f":"+C36+C59+C83+C115+C134","v":26008},{"$f":"+D36+D59+D83+D115+D134","v":23226},{"$f":"+E36+E59+E83+E115+E134","v":27857},{"$f":"+F36+F59+F83+F115+F134","v":27857},{"$f":"+G36+G59+G83+G115+G134","v":27918.9347263682},{"$f":"+H36+H59+H83+H115+H134","v":27980.8694527363},{"$f":"+I36+I59+I83+I115+I134","v":28375.6923778622},{"$f":"+J36+J59+J83+J115+J134","v":28437.6271042304},{"$f":"+K36+K59+K83+K115+K134","v":28499.5618305986},{"$f":"+L36+L59+L83+L115+L134","v":28561.4965569667},{"$f":"+M36+M59+M83+M115+M134","v":28623.4312833349},{"$f":"+N36+N59+N83+N115+N134","v":28685.366009703},{"$f":"+O36+O59+O83+O115+O134","v":28747.3007360712},{"$f":"+P36+P59+P83+P115+P134","v":28809.2354624394},{"$f":"+Q36+Q59+Q83+Q115+Q134","v":30925.0420285441}]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",{"$f":"+C37+C60+C84+C116+C135","v":3777},{"$f":"+D37+D60+D84+D116+D135","v":6349},{"$f":"+E37+E60+E84+E116+E135","v":3592},{"$f":"+F37+F60+F84+F116+F135","v":3592},{"$f":"+G37+G60+G84+G116+G135","v":3592},{"$f":"+H37+H60+H84+H116+H135","v":3592},{"$f":"+I37+I60+I84+I116+I135","v":3592},{"$f":"+J37+J60+J84+J116+J135","v":3592},{"$f":"+K37+K60+K84+K116+K135","v":3592},{"$f":"+L37+L60+L84+L116+L135","v":3592},{"$f":"+M37+M60+M84+M116+M135","v":3592},{"$f":"+N37+N60+N84+N116+N135","v":3592},{"$f":"+O37+O60+O84+O116+O135","v":3592},{"$f":"+P37+P60+P84+P116+P135","v":3592},{"$f":"+Q37+Q60+Q84+Q116+Q135","v":3592}]
["Toodetud vesi (OÜ Vesoka ÜV-süsteemis)","m3/aastas",{"$f":"+C38+C61+C85+C117+C136","v":40374},{"$f":"+D38+D61+D85+D117+D136","v":43751},{"$f":"+E38+E61+E85+E117+E136","v":47862},{"$f":"+F38+F61+F85+F117+F136","v":47862},{"$f":"+G38+G61+G85+G117+G136","v":47934.0589054726},{"$f":"+H38+H61+H85+H117+H136","v":48006.1178109453},{"$f":"+I38+I61+I85+I117+I136","v":40311.5369648651},{"$f":"+J38+J61+J85+J117+J136","v":40383.5958703377},{"$f":"+K38+K61+K85+K117+K136","v":40455.6547758104},{"$f":"+L38+L61+L85+L117+L136","v":40527.713681283},{"$f":"+M38+M61+M85+M117+M136","v":40599.7725867557},{"$f":"+N38+N61+N85+N117+N136","v":40671.8314922283},{"$f":"+O38+O61+O85+O117+O136","v":40743.8903977009},{"$f":"+P38+P61+P85+P117+P136","v":40815.9493031736},{"$f":"+Q38+Q61+Q85+Q117+Q136","v":43360.5289393759}]
["Arvestamata vesi (OÜ Vesoka ÜV-süsteemis)","%",{"$f":"+(C13-C10)/C13","v":0.262272749789468},{"$f":"+(D13-D10)/D13","v":0.324015451075404},{"$f":"+(E13-E10)/E13","v":0.342923404788768},{"$f":"+(F13-F10)/F13","v":0.342923404788768},{"$f":"+(G13-G10)/G13","v":0.342619101200909},{"$f":"+(H13-H10)/H13","v":0.342315711154261},{"$f":"+(I13-I10)/I13","v":0.206984035222354},{"$f":"+(J13-J10)/J13","v":0.206865401311215},{"$f":"+(K13-K10)/K13","v":0.206747190017376},{"$f":"+(L13-L10)/L13","v":0.206629399086576},{"$f":"+(M13-M10)/M13","v":0.206512026280558},{"$f":"+(N13-N10)/N13","v":0.20639506937693},{"$f":"+(O13-O10)/O13","v":0.206278526169018},{"$f":"+(P13-P10)/P13","v":0.206162394465733},{"$f":"+(Q13-Q10)/Q13","v":0.203952468458036}]
["Vastuvõetud reovesi (OÜ Vesoka ÜK-süsteemis)","m3/aastas",{"$f":"SUM(C16:C17)","v":15994},{"$f":"SUM(D16:D17)","v":14760},{"$f":"SUM(E16:E17)","v":16964.8},{"$f":"SUM(F16:F17)","v":17075.9826581379},{"$f":"SUM(G16:G17)","v":17496.9209559346},{"$f":"SUM(H16:H17)","v":24707.2878251599},{"$f":"SUM(I16:I17)","v":26448.5061954204},{"$f":"SUM(J16:J17)","v":26510.4409217886},{"$f":"SUM(K16:K17)","v":26572.3756481567},{"$f":"SUM(L16:L17)","v":26634.3103745249},{"$f":"SUM(M16:M17)","v":26696.245100893},{"$f":"SUM(N16:N17)","v":26758.1798272612},{"$f":"SUM(O16:O17)","v":26820.1145536294},{"$f":"SUM(P16:P17)","v":26896.2638073607},{"$f":"SUM(Q16:Q17)","v":32843.6749283308}]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",{"$f":"+C41+C64+C88+C120+C139","v":13926},{"$f":"+D41+D64+D88+D120+D139","v":12752},{"$f":"+E41+E64+E88+E120+E139","v":14631.4},{"$f":"+F41+F64+F88+F120+F139","v":14742.5826581379},{"$f":"+G41+G64+G88+G120+G139","v":15163.5209559346},{"$f":"+H41+H64+H88+H120+H139","v":16073.8878251599},{"$f":"+I41+I64+I88+I120+I139","v":17815.1061954204},{"$f":"+J41+J64+J88+J120+J139","v":17877.0409217886},{"$f":"+K41+K64+K88+K120+K139","v":17938.9756481567},{"$f":"+L41+L64+L88+L120+L139","v":18000.9103745249},{"$f":"+M41+M64+M88+M120+M139","v":18062.845100893},{"$f":"+N41+N64+N88+N120+N139","v":18124.7798272612},{"$f":"+O41+O64+O88+O120+O139","v":18186.7145536294},{"$f":"+P41+P64+P88+P120+P139","v":18262.8638073607},{"$f":"+Q41+Q64+Q88+Q120+Q139","v":24210.2749283308}]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",{"$f":"+C42+C65+C89+C121+C140+C148","v":2068},{"$f":"+D42+D65+D89+D121+D140+D148","v":2008},{"$f":"+E42+E65+E89+E121+E140+E148","v":2333.4},{"$f":"+F42+F65+F89+F121+F140+F148","v":2333.4},{"$f":"+G42+G65+G89+G121+G140+G148","v":2333.4},{"$f":"+H42+H65+H89+H121+H140+H148","v":8633.4},{"$f":"+I42+I65+I89+I121+I140+I148","v":8633.4},{"$f":"+J42+J65+J89+J121+J140+J148","v":8633.4},{"$f":"+K42+K65+K89+K121+K140+K148","v":8633.4},{"$f":"+L42+L65+L89+L121+L140+L148","v":8633.4},{"$f":"+M42+M65+M89+M121+M140+M148","v":8633.4},{"$f":"+N42+N65+N89+N121+N140+N148","v":8633.4},{"$f":"+O42+O65+O89+O121+O140+O148","v":8633.4},{"$f":"+P42+P65+P89+P121+P140+P148","v":8633.4},{"$f":"+Q42+Q65+Q89+Q121+Q140+Q148","v":8633.4}]
["AS Pärnu Vesi ostetud ÜK teenusmahud","m3/aastas",{"$f":"+C122+C149+C146","v":3491},{"$f":"+D122+D149+D146","v":3690},{"$f":"+E122+E149+E146","v":4273},{"$f":"+F122+F149+F146","v":4442.03980099502},{"$f":"+G122+G149+G146","v":4503.97452736318},{"$f":"+H122+H149+H146","v":12089.4806823028},{"$f":"+I122+I149+I146","v":12640.8439800995},{"$f":"+J122+J149+J146","v":12702.7787064677},{"$f":"+K122+K149+K146","v":12764.7134328358},{"$f":"+L122+L149+L146","v":12826.648159204},{"$f":"+M122+M149+M146","v":12888.5828855721},{"$f":"+N122+N149+N146","v":12950.5176119403},{"$f":"+O122+O149+O146","v":13012.4523383085},{"$f":"+P122+P149+P146","v":13088.6015920398},{"$f":"+Q122+Q149+Q146","v":14871.5199593867}]
["Puhastatud heitvesi (OÜ Vesoka ÜK-süsteemis)","m3/aastas",{"$f":"+C43+C66+C90+C141","v":15628.75},{"$f":"+D43+D66+D90+D141","v":13837.5},{"$f":"+E43+E66+E90+E141","v":15864.75},{"$f":"+F43+F66+F90+F141","v":15792.4285714286},{"$f":"+G43+G66+G90+G141","v":16241.1830357143},{"$f":"+H43+H66+H90+H141","v":15772.2589285714},{"$f":"+I43+I66+I90+I141","v":17259.5777691511},{"$f":"+J43+J66+J90+J141","v":17259.5777691511},{"$f":"+K43+K66+K90+K141","v":17259.5777691511},{"$f":"+L43+L66+L90+L141","v":17259.5777691511},{"$f":"+M43+M66+M90+M141","v":17259.5777691511},{"$f":"+N43+N66+N90+N141","v":17259.5777691511},{"$f":"+O43+O66+O90+O141","v":17259.5777691511},{"$f":"+P43+P66+P90+P141","v":17259.5777691511},{"$f":"+Q43+Q66+Q90+Q141","v":22465.1937111801},"*Arvestuslik"]
["Infiltratsioon (OÜ Vesoka ÜK-süsteemis)","%",{"$f":"+(C19-(C15-C18))/(C19)","v":0.2},{"$f":"+(D19-(D15-D18))/(D19)","v":0.2},{"$f":"+(E19-(E15-E18))/(E19)","v":0.2},{"$f":"+(F19-(F15-F18))/(F19)","v":0.2},{"$f":"+(G19-(G15-G18))/(G19)","v":0.2},{"$f":"+(H19-(H15-H18))/(H19)","v":0.2},{"$f":"+(I19-(I15-I18))/(I19)","v":0.2},{"$f":"+(J19-(J15-J18))/(J19)","v":0.2},{"$f":"+(K19-(K15-K18))/(K19)","v":0.2},{"$f":"+(L19-(L15-L18))/(L19)","v":0.2},{"$f":"+(M19-(M15-M18))/(M19)","v":0.2},{"$f":"+(N19-(N15-N18))/(N19)","v":0.2},{"$f":"+(O19-(O15-O18))/(O19)","v":0.2},{"$f":"+(P19-(P15-P18))/(P19)","v":0.2},{"$f":"+(Q19-(Q15-Q18))/(Q19)","v":0.2}]
["Uulu veevärk (Uulu ja Laadi külas)","ühik",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Elanike arv Uulu külas","in",548,549,533,541,{"$f":"+F22","v":541},{"$f":"+G22","v":541},{"$f":"+H22","v":541},{"$f":"+I22","v":541},{"$f":"+J22","v":541},{"$f":"+K22","v":541},{"$f":"+L22","v":541},{"$f":"+M22","v":541},{"$f":"+N22","v":541},{"$f":"+O22","v":541},{"$f":"+P22","v":541}]
["muutus","%",null,{"$f":"+(D22-C22)/C22","v":0.00182481751824818},{"$f":"+(E22-D22)/D22","v":-0.029143897996357},{"$f":"+(F22-E22)/E22","v":0.0150093808630394},{"$f":"+(G22-F22)/F22","v":0},{"$f":"+(H22-G22)/G22","v":0},{"$f":"+(I22-H22)/H22","v":0},{"$f":"+(J22-I22)/I22","v":0},{"$f":"+(K22-J22)/J22","v":0},{"$f":"+(L22-K22)/K22","v":0},{"$f":"+(M22-L22)/L22","v":0},{"$f":"+(N22-M22)/M22","v":0},{"$f":"+(O22-N22)/N22","v":0},{"$f":"+(P22-O22)/O22","v":0},{"$f":"+(Q22-P22)/P22","v":0}]
["Elanike arv Laadi külas","in",398,389,395,402,{"$f":"+F24*(1+G25)","v":409.124050632911},{"$f":"+G24*(1+H25)","v":416.374350264381},{"$f":"+H24*(1+I25)","v":423.753136218433},{"$f":"+I24*(1+J25)","v":431.262685467874},{"$f":"+J24*(1+K25)","v":438.905315336925},{"$f":"+K24","v":438.905315336925},{"$f":"+L24","v":438.905315336925},{"$f":"+M24","v":438.905315336925},{"$f":"+N24","v":438.905315336925},{"$f":"+O24","v":438.905315336925},{"$f":"+P24","v":438.905315336925}]
["muutus","%",null,{"$f":"+(D24-C24)/C24","v":-0.0226130653266332},{"$f":"+(E24-D24)/D24","v":0.0154241645244216},{"$f":"+(F24-E24)/E24","v":0.0177215189873418},{"$f":"+F25","v":0.0177215189873418},{"$f":"+G25","v":0.0177215189873418},{"$f":"+H25","v":0.0177215189873418},{"$f":"+I25","v":0.0177215189873418},{"$f":"+J25","v":0.0177215189873418},{"$f":"+(L24-K24)/K24","v":0},{"$f":"+(M24-L24)/L24","v":0},{"$f":"+(N24-M24)/M24","v":0},{"$f":"+(O24-N24)/N24","v":0},{"$f":"+(P24-O24)/O24","v":0},{"$f":"+(Q24-P24)/P24","v":0}]
["Elanike arv Uulu ja Laadi külades","in",{"$f":"+SUM(C22,C24)","v":946},{"$f":"+SUM(D22,D24)","v":938},{"$f":"+SUM(E22,E24)","v":928},{"$f":"+SUM(F22,F24)","v":943},{"$f":"+SUM(G22,G24)","v":950.124050632911},{"$f":"+SUM(H22,H24)","v":957.374350264381},{"$f":"+SUM(I22,I24)","v":964.753136218433},{"$f":"+SUM(J22,J24)","v":972.262685467874},{"$f":"+SUM(K22,K24)","v":979.905315336925},{"$f":"+SUM(L22,L24)","v":979.905315336925},{"$f":"+SUM(M22,M24)","v":979.905315336925},{"$f":"+SUM(N22,N24)","v":979.905315336925},{"$f":"+SUM(O22,O24)","v":979.905315336925},{"$f":"+SUM(P22,P24)","v":979.905315336925},{"$f":"+SUM(Q22,Q24)","v":979.905315336925}]
["Ühisveega ühendatud elanikud","in",450,463,468,{"$f":"+E27+F28","v":468},{"$f":"+F27+G28","v":468},{"$f":"+G27+H28","v":468},{"$f":"+H27+I28","v":468},{"$f":"+I27+J28","v":468},{"$f":"+J27+K28","v":468},{"$f":"+K27+L28","v":468},{"$f":"+L27+M28","v":468},{"$f":"+M27+N28","v":468},{"$f":"+N27+O28","v":468},{"$f":"+O27+P28","v":468},{"$f":"+P27+Q28","v":468}]
["Uued liitujad ÜV-süsteemiga","in",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["ühendatuse määr","%",{"$f":"C27/C26","v":0.47568710359408},{"$f":"D27/D26","v":0.493603411513859},{"$f":"E27/E26","v":0.504310344827586},{"$f":"F27/F26","v":0.496288441145281},{"$f":"G27/G26","v":0.492567259704929},{"$f":"H27/H26","v":0.488836994505609},{"$f":"I27/I26","v":0.48509818981717},{"$f":"J27/J26","v":0.481351395044836},{"$f":"K27/K26","v":0.477597164414896},{"$f":"L27/L26","v":0.477597164414896},{"$f":"M27/M26","v":0.477597164414896},{"$f":"N27/N26","v":0.477597164414896},{"$f":"O27/O26","v":0.477597164414896},{"$f":"P27/P26","v":0.477597164414896},{"$f":"Q27/Q26","v":0.477597164414896}]
["Ühiskanalisatsiooniga ühendatud elanikud","in",268,275,280,{"$f":"+E30+F31","v":280},{"$f":"+F30+G31","v":295},{"$f":"+G30+H31","v":310},{"$f":"+H30+I31","v":310},{"$f":"+I30+J31","v":310},{"$f":"+J30+K31","v":310},{"$f":"+K30+L31","v":310},{"$f":"+L30+M31","v":310},{"$f":"+M30+N31","v":310},{"$f":"+N30+O31","v":310},{"$f":"+O30+P31","v":310},{"$f":"+P30+Q31","v":310}]
["Uued liitujad ÜK-süsteemiga","in",null,null,null,0,15,15,0,0,0,0,0,0,0,0,0]
["ühendatuse määr","%",{"$f":"C30/C26","v":0.283298097251586},{"$f":"D30/D26","v":0.29317697228145},{"$f":"E30/E26","v":0.301724137931034},{"$f":"F30/F26","v":0.296924708377519},{"$f":"G30/G26","v":0.310485772677252},{"$f":"H30/H26","v":0.323802282685339},{"$f":"I30/I26","v":0.321325724024194},{"$f":"J30/J26","v":0.31884387278611},{"$f":"K30/K26","v":0.31635709608679},{"$f":"L30/L26","v":0.31635709608679},{"$f":"M30/M26","v":0.31635709608679},{"$f":"N30/N26","v":0.31635709608679},{"$f":"O30/O26","v":0.31635709608679},{"$f":"P30/P26","v":0.31635709608679},{"$f":"Q30/Q26","v":0.31635709608679}]
["Tarbimine elaniku kohta vesi","l/päevas",{"$f":"C36/C27/365*1000","v":76.1643835616438},{"$f":"D36/D27/365*1000","v":65.7297553182047},{"$f":"E36/E27/365*1000","v":73.6037934668072},{"$f":"+E33","v":73.6037934668072},{"$f":"+F33","v":73.6037934668072},{"$f":"+G33","v":73.6037934668072},{"$f":"+H33","v":73.6037934668072},{"$f":"+I33","v":73.6037934668072},{"$f":"+J33","v":73.6037934668072},{"$f":"+K33","v":73.6037934668072},{"$f":"+L33","v":73.6037934668072},{"$f":"+M33","v":73.6037934668072},{"$f":"+N33","v":73.6037934668072},{"$f":"+O33","v":73.6037934668072},{"$f":"+P33","v":73.6037934668072}]
["Tarbimine elaniku kohta kanal","l/päevas",{"$f":"C41/C30/365*1000","v":71.5497853199755},{"$f":"D41/D30/365*1000","v":58.0921544209215},{"$f":"E41/E30/365*1000","v":65.5714285714286},{"$f":"+E34","v":65.5714285714286},{"$f":"+F34","v":65.5714285714286},{"$f":"+G34","v":65.5714285714286},{"$f":"+H34","v":65.5714285714286},{"$f":"+I34","v":65.5714285714286},{"$f":"+J34","v":65.5714285714286},{"$f":"+K34","v":65.5714285714286},{"$f":"+L34","v":65.5714285714286},{"$f":"+M34","v":65.5714285714286},{"$f":"+N34","v":65.5714285714286},{"$f":"+O34","v":65.5714285714286},{"$f":"+P34","v":65.5714285714286}]
["Müüdud vesi","m3/aastas",{"$f":"SUM(C36:C37)","v":14995},{"$f":"SUM(D36:D37)","v":16035},{"$f":"SUM(E36:E37)","v":14826},{"$f":"SUM(F36:F37)","v":14826},{"$f":"SUM(G36:G37)","v":14826},{"$f":"SUM(H36:H37)","v":14826},{"$f":"SUM(I36:I37)","v":14826},{"$f":"SUM(J36:J37)","v":14826},{"$f":"SUM(K36:K37)","v":14826},{"$f":"SUM(L36:L37)","v":14826},{"$f":"SUM(M36:M37)","v":14826},{"$f":"SUM(N36:N37)","v":14826},{"$f":"SUM(O36:O37)","v":14826},{"$f":"SUM(P36:P37)","v":14826},{"$f":"SUM(Q36:Q37)","v":14826}]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",12510,11108,12573,{"$f":"+F27*F33*0.365","v":12573},{"$f":"+G27*G33*0.365","v":12573},{"$f":"+H27*H33*0.365","v":12573},{"$f":"+I27*I33*0.365","v":12573},{"$f":"+J27*J33*0.365","v":12573},{"$f":"+K27*K33*0.365","v":12573},{"$f":"+L27*L33*0.365","v":12573},{"$f":"+M27*M33*0.365","v":12573},{"$f":"+N27*N33*0.365","v":12573},{"$f":"+O27*O33*0.365","v":12573},{"$f":"+P27*P33*0.365","v":12573},{"$f":"+Q27*Q33*0.365","v":12573}]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",2485,4927,2253,{"$f":"+E37","v":2253},{"$f":"+F37","v":2253},{"$f":"+G37","v":2253},{"$f":"+H37","v":2253},{"$f":"+I37","v":2253},{"$f":"+J37","v":2253},{"$f":"+K37","v":2253},{"$f":"+L37","v":2253},{"$f":"+M37","v":2253},{"$f":"+N37","v":2253},{"$f":"+O37","v":2253},{"$f":"+P37","v":2253}]
["Toodetud vesi","m3/aastas",19881,19401,19720,{"$f":"+F35*100%/(1-F39)","v":19720},{"$f":"+G35*100%/(1-G39)","v":19720},{"$f":"+H35*100%/(1-H39)","v":19720},{"$f":"+I35*100%/(1-I39)","v":19720},{"$f":"+J35*100%/(1-J39)","v":19720},{"$f":"+K35*100%/(1-K39)","v":19720},{"$f":"+L35*100%/(1-L39)","v":19720},{"$f":"+M35*100%/(1-M39)","v":19720},{"$f":"+N35*100%/(1-N39)","v":19720},{"$f":"+O35*100%/(1-O39)","v":19720},{"$f":"+P35*100%/(1-P39)","v":19720},{"$f":"+Q35*100%/(1-Q39)","v":19720}]
["Arvestamata vesi","%",{"$f":"+(C38-C35)/C38","v":0.245762285599316},{"$f":"+(D38-D35)/D38","v":0.173496211535488},{"$f":"+(E38-E35)/E38","v":0.248174442190669},{"$f":"+E39","v":0.248174442190669},{"$f":"+F39","v":0.248174442190669},{"$f":"+G39","v":0.248174442190669},{"$f":"+H39","v":0.248174442190669},{"$f":"+I39","v":0.248174442190669},{"$f":"+J39","v":0.248174442190669},{"$f":"+K39","v":0.248174442190669},{"$f":"+L39","v":0.248174442190669},{"$f":"+M39","v":0.248174442190669},{"$f":"+N39","v":0.248174442190669},{"$f":"+O39","v":0.248174442190669},{"$f":"+P39","v":0.248174442190669}]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C41:C42)","v":8084},{"$f":"SUM(D41:D42)","v":6789},{"$f":"SUM(E41:E42)","v":8027.8},{"$f":"SUM(F41:F42)","v":8027.8},{"$f":"SUM(G41:G42)","v":8386.80357142857},{"$f":"SUM(H41:H42)","v":8745.80714285714},{"$f":"SUM(I41:I42)","v":8745.80714285714},{"$f":"SUM(J41:J42)","v":8745.80714285714},{"$f":"SUM(K41:K42)","v":8745.80714285714},{"$f":"SUM(L41:L42)","v":8745.80714285714},{"$f":"SUM(M41:M42)","v":8745.80714285714},{"$f":"SUM(N41:N42)","v":8745.80714285714},{"$f":"SUM(O41:O42)","v":8745.80714285714},{"$f":"SUM(P41:P42)","v":8745.80714285714},{"$f":"SUM(Q41:Q42)","v":8745.80714285714}]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",6999,5831,6701.4,{"$f":"+F30*F34*0.365","v":6701.4},{"$f":"+G30*G34*0.365","v":7060.40357142857},{"$f":"+H30*H34*0.365","v":7419.40714285714},{"$f":"+I30*I34*0.365","v":7419.40714285714},{"$f":"+J30*J34*0.365","v":7419.40714285714},{"$f":"+K30*K34*0.365","v":7419.40714285714},{"$f":"+L30*L34*0.365","v":7419.40714285714},{"$f":"+M30*M34*0.365","v":7419.40714285714},{"$f":"+N30*N34*0.365","v":7419.40714285714},{"$f":"+O30*O34*0.365","v":7419.40714285714},{"$f":"+P30*P34*0.365","v":7419.40714285714},{"$f":"+Q30*Q34*0.365","v":7419.40714285714}]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",1085,958,1326.4,{"$f":"+E42","v":1326.4},{"$f":"+F42","v":1326.4},{"$f":"+G42","v":1326.4},{"$f":"+H42","v":1326.4},{"$f":"+I42","v":1326.4},{"$f":"+J42","v":1326.4},{"$f":"+K42","v":1326.4},{"$f":"+L42","v":1326.4},{"$f":"+M42","v":1326.4},{"$f":"+N42","v":1326.4},{"$f":"+O42","v":1326.4},{"$f":"+P42","v":1326.4}]
["Puhastatud heitvesi","m3/aastas",{"$f":"+SUM(C40,C44)*100%/(1-C47)","v":10105},{"$f":"+SUM(D40,D44)*100%/(1-D47)","v":8486.25},{"$f":"+SUM(E40,E44)*100%/(1-E47)","v":10034.75},{"$f":"+SUM(F40,F44)*100%/(1-F47)","v":10034.75},{"$f":"+SUM(G40,G44)*100%/(1-G47)","v":10483.5044642857},{"$f":"+SUM(H40,H44)*100%/(1-H47)","v":10932.2589285714},{"$f":"+SUM(I40,I44)*100%/(1-I47)","v":10932.2589285714},{"$f":"+SUM(J40,J44)*100%/(1-J47)","v":10932.2589285714},{"$f":"+SUM(K40,K44)*100%/(1-K47)","v":10932.2589285714},{"$f":"+SUM(L40,L44)*100%/(1-L47)","v":10932.2589285714},{"$f":"+SUM(M40,M44)*100%/(1-M47)","v":10932.2589285714},{"$f":"+SUM(N40,N44)*100%/(1-N47)","v":10932.2589285714},{"$f":"+SUM(O40,O44)*100%/(1-O47)","v":10932.2589285714},{"$f":"+SUM(P40,P44)*100%/(1-P47)","v":10932.2589285714},{"$f":"+SUM(Q40,Q44)*100%/(1-Q47)","v":10932.2589285714},"*Arvestuslik"]
["Purgitud heitvesi","m3/aastas",{"$f":"SUM(C45:C46)","v":0},{"$f":"SUM(D45:D46)","v":0},{"$f":"SUM(E45:E46)","v":0},{"$f":"SUM(F45:F46)","v":0},{"$f":"SUM(G45:G46)","v":0},{"$f":"SUM(H45:H46)","v":0},{"$f":"SUM(I45:I46)","v":0},{"$f":"SUM(J45:J46)","v":0},{"$f":"SUM(K45:K46)","v":0},{"$f":"SUM(L45:L46)","v":0},{"$f":"SUM(M45:M46)","v":0},{"$f":"SUM(N45:N46)","v":0},{"$f":"SUM(O45:O46)","v":0},{"$f":"SUM(P45:P46)","v":0},{"$f":"SUM(Q45:Q46)","v":0}]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",null,null,null,{"$f":"+E45","v":0},{"$f":"+F45","v":0},{"$f":"+G45","v":0},{"$f":"+H45","v":0},{"$f":"+I45","v":0},{"$f":"+J45","v":0},{"$f":"+K45","v":0},{"$f":"+L45","v":0},{"$f":"+M45","v":0},{"$f":"+N45","v":0},{"$f":"+O45","v":0},{"$f":"+P45","v":0}]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",null,null,null,{"$f":"+E46","v":0},{"$f":"+F46","v":0},{"$f":"+G46","v":0},{"$f":"+H46","v":0},{"$f":"+I46","v":0},{"$f":"+J46","v":0},{"$f":"+K46","v":0},{"$f":"+L46","v":0},{"$f":"+M46","v":0},{"$f":"+N46","v":0},{"$f":"+O46","v":0},{"$f":"+P46","v":0}]
["Infiltratsioon","%",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,"*Eksperthinnang"]
["Pihla veevärk (Laadi küla Pihla elamurajoonis, väljaspool RVKA'd)","ühik",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Elanike arv Laadi külas","in",{"$f":"+C24","v":398},{"$f":"+D24","v":389},{"$f":"+E24","v":395},{"$f":"+F24","v":402},{"$f":"+G24","v":409.124050632911},{"$f":"+H24","v":416.374350264381},{"$f":"+I24","v":423.753136218433},{"$f":"+J24","v":431.262685467874},{"$f":"+K24","v":438.905315336925},{"$f":"+L24","v":438.905315336925},{"$f":"+M24","v":438.905315336925},{"$f":"+N24","v":438.905315336925},{"$f":"+O24","v":438.905315336925},{"$f":"+P24","v":438.905315336925},{"$f":"+Q24","v":438.905315336925}]
["Ühisveega ühendatud elanikud","in",43,42,44,{"$f":"+E50+F51","v":44},{"$f":"+F50+G51","v":44},{"$f":"+G50+H51","v":44},{"$f":"+H50+I51","v":44},{"$f":"+I50+J51","v":44},{"$f":"+J50+K51","v":44},{"$f":"+K50+L51","v":44},{"$f":"+L50+M51","v":44},{"$f":"+M50+N51","v":44},{"$f":"+N50+O51","v":44},{"$f":"+O50+P51","v":44},{"$f":"+P50+Q51","v":44}]
["Uued liitujad ÜV-süsteemiga","in",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["ühendatuse määr","%",{"$f":"C50/C49","v":0.108040201005025},{"$f":"D50/D49","v":0.107969151670951},{"$f":"E50/E49","v":0.111392405063291},{"$f":"F50/F49","v":0.109452736318408},{"$f":"G50/G49","v":0.107546842899928},{"$f":"H50/H49","v":0.105674136680278},{"$f":"I50/I49","v":0.10383403977291},{"$f":"J50/J49","v":0.102025984353978},{"$f":"K50/K49","v":0.100249412487118},{"$f":"L50/L49","v":0.100249412487118},{"$f":"M50/M49","v":0.100249412487118},{"$f":"N50/N49","v":0.100249412487118},{"$f":"O50/O49","v":0.100249412487118},{"$f":"P50/P49","v":0.100249412487118},{"$f":"Q50/Q49","v":0.100249412487118}]
["Ühiskanalisatsiooniga ühendatud elanikud","in",43,42,44,{"$f":"+E53+F54","v":44},{"$f":"+F53+G54","v":44},{"$f":"+G53+H54","v":44},{"$f":"+H53+I54","v":44},{"$f":"+I53+J54","v":44},{"$f":"+J53+K54","v":44},{"$f":"+K53+L54","v":44},{"$f":"+L53+M54","v":44},{"$f":"+M53+N54","v":44},{"$f":"+N53+O54","v":44},{"$f":"+O53+P54","v":44},{"$f":"+P53+Q54","v":44}]
["Uued liitujad ÜK-süsteemiga","in",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["ühendatuse määr","%",{"$f":"C53/C49","v":0.108040201005025},{"$f":"D53/D49","v":0.107969151670951},{"$f":"E53/E49","v":0.111392405063291},{"$f":"F53/F49","v":0.109452736318408},{"$f":"G53/G49","v":0.107546842899928},{"$f":"H53/H49","v":0.105674136680278},{"$f":"I53/I49","v":0.10383403977291},{"$f":"J53/J49","v":0.102025984353978},{"$f":"K53/K49","v":0.100249412487118},{"$f":"L53/L49","v":0.100249412487118},{"$f":"M53/M49","v":0.100249412487118},{"$f":"N53/N49","v":0.100249412487118},{"$f":"O53/O49","v":0.100249412487118},{"$f":"P53/P49","v":0.100249412487118},{"$f":"Q53/Q49","v":0.100249412487118}]
["Tarbimine elaniku kohta vesi","l/päevas",{"$f":"C59/C50/365*1000","v":79.8343421471806},{"$f":"D59/D50/365*1000","v":68.4931506849315},{"$f":"E59/E50/365*1000","v":82.3785803237858},{"$f":"+E56","v":82.3785803237858},{"$f":"+F56","v":82.3785803237858},{"$f":"+G56","v":82.3785803237858},{"$f":"+H56","v":82.3785803237858},{"$f":"+I56","v":82.3785803237858},{"$f":"+J56","v":82.3785803237858},{"$f":"+K56","v":82.3785803237858},{"$f":"+L56","v":82.3785803237858},{"$f":"+M56","v":82.3785803237858},{"$f":"+N56","v":82.3785803237858},{"$f":"+O56","v":82.3785803237858},{"$f":"+P56","v":82.3785803237858}]
["Tarbimine elaniku kohta kanal","l/päevas",{"$f":"C64/C53/365*1000","v":70.5320165657853},{"$f":"D64/D53/365*1000","v":62.8180039138943},{"$f":"E64/E53/365*1000","v":76.1519302615193},{"$f":"+E57","v":76.1519302615193},{"$f":"+F57","v":76.1519302615193},{"$f":"+G57","v":76.1519302615193},{"$f":"+H57","v":76.1519302615193},{"$f":"+I57","v":76.1519302615193},{"$f":"+J57","v":76.1519302615193},{"$f":"+K57","v":76.1519302615193},{"$f":"+L57","v":76.1519302615193},{"$f":"+M57","v":76.1519302615193},{"$f":"+N57","v":76.1519302615193},{"$f":"+O57","v":76.1519302615193},{"$f":"+P57","v":76.1519302615193}]
["Müüdud vesi","m3/aastas",{"$f":"SUM(C59:C60)","v":1253},{"$f":"SUM(D59:D60)","v":1050},{"$f":"SUM(E59:E60)","v":1323},{"$f":"SUM(F59:F60)","v":1323},{"$f":"SUM(G59:G60)","v":1323},{"$f":"SUM(H59:H60)","v":1323},{"$f":"SUM(I59:I60)","v":1323},{"$f":"SUM(J59:J60)","v":1323},{"$f":"SUM(K59:K60)","v":1323},{"$f":"SUM(L59:L60)","v":1323},{"$f":"SUM(M59:M60)","v":1323},{"$f":"SUM(N59:N60)","v":1323},{"$f":"SUM(O59:O60)","v":1323},{"$f":"SUM(P59:P60)","v":1323},{"$f":"SUM(Q59:Q60)","v":1323}]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",1253,1050,1323,{"$f":"+F50*F56*0.365","v":1323},{"$f":"+G50*G56*0.365","v":1323},{"$f":"+H50*H56*0.365","v":1323},{"$f":"+I50*I56*0.365","v":1323},{"$f":"+J50*J56*0.365","v":1323},{"$f":"+K50*K56*0.365","v":1323},{"$f":"+L50*L56*0.365","v":1323},{"$f":"+M50*M56*0.365","v":1323},{"$f":"+N50*N56*0.365","v":1323},{"$f":"+O50*O56*0.365","v":1323},{"$f":"+P50*P56*0.365","v":1323},{"$f":"+Q50*Q56*0.365","v":1323}]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",0,0,0,{"$f":"+E60","v":0},{"$f":"+F60","v":0},{"$f":"+G60","v":0},{"$f":"+H60","v":0},{"$f":"+I60","v":0},{"$f":"+J60","v":0},{"$f":"+K60","v":0},{"$f":"+L60","v":0},{"$f":"+M60","v":0},{"$f":"+N60","v":0},{"$f":"+O60","v":0},{"$f":"+P60","v":0}]
["Toodetud vesi","m3/aastas",1853,1681,1372,{"$f":"+F58*100%/(1-F62)","v":1372},{"$f":"+G58*100%/(1-G62)","v":1372},{"$f":"+H58*100%/(1-H62)","v":1372},{"$f":"+I58*100%/(1-I62)","v":1372},{"$f":"+J58*100%/(1-J62)","v":1372},{"$f":"+K58*100%/(1-K62)","v":1372},{"$f":"+L58*100%/(1-L62)","v":1372},{"$f":"+M58*100%/(1-M62)","v":1372},{"$f":"+N58*100%/(1-N62)","v":1372},{"$f":"+O58*100%/(1-O62)","v":1372},{"$f":"+P58*100%/(1-P62)","v":1372},{"$f":"+Q58*100%/(1-Q62)","v":1372}]
["Arvestamata vesi","%",{"$f":"+(C61-C58)/C61","v":0.32379924446843},{"$f":"+(D61-D58)/D61","v":0.375371802498513},{"$f":"+(E61-E58)/E61","v":0.0357142857142857},{"$f":"+E62","v":0.0357142857142857},{"$f":"+F62","v":0.0357142857142857},{"$f":"+G62","v":0.0357142857142857},{"$f":"+H62","v":0.0357142857142857},{"$f":"+I62","v":0.0357142857142857},{"$f":"+J62","v":0.0357142857142857},{"$f":"+K62","v":0.0357142857142857},{"$f":"+L62","v":0.0357142857142857},{"$f":"+M62","v":0.0357142857142857},{"$f":"+N62","v":0.0357142857142857},{"$f":"+O62","v":0.0357142857142857},{"$f":"+P62","v":0.0357142857142857}]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C64:C65)","v":1107},{"$f":"SUM(D64:D65)","v":963},{"$f":"SUM(E64:E65)","v":1223},{"$f":"SUM(F64:F65)","v":1223},{"$f":"SUM(G64:G65)","v":1223},{"$f":"SUM(H64:H65)","v":1223},{"$f":"SUM(I64:I65)","v":1223},{"$f":"SUM(J64:J65)","v":1223},{"$f":"SUM(K64:K65)","v":1223},{"$f":"SUM(L64:L65)","v":1223},{"$f":"SUM(M64:M65)","v":1223},{"$f":"SUM(N64:N65)","v":1223},{"$f":"SUM(O64:O65)","v":1223},{"$f":"SUM(P64:P65)","v":1223},{"$f":"SUM(Q64:Q65)","v":1223}]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",1107,963,1223,{"$f":"+F53*F57*0.365","v":1223},{"$f":"+G53*G57*0.365","v":1223},{"$f":"+H53*H57*0.365","v":1223},{"$f":"+I53*I57*0.365","v":1223},{"$f":"+J53*J57*0.365","v":1223},{"$f":"+K53*K57*0.365","v":1223},{"$f":"+L53*L57*0.365","v":1223},{"$f":"+M53*M57*0.365","v":1223},{"$f":"+N53*N57*0.365","v":1223},{"$f":"+O53*O57*0.365","v":1223},{"$f":"+P53*P57*0.365","v":1223},{"$f":"+Q53*Q57*0.365","v":1223}]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",0,0,0,{"$f":"+E65","v":0},{"$f":"+F65","v":0},{"$f":"+G65","v":0},{"$f":"+H65","v":0},{"$f":"+I65","v":0},{"$f":"+J65","v":0},{"$f":"+K65","v":0},{"$f":"+L65","v":0},{"$f":"+M65","v":0},{"$f":"+N65","v":0},{"$f":"+O65","v":0},{"$f":"+P65","v":0}]
["Puhastatud heitvesi","m3/aastas",{"$f":"+SUM(C63,C67)*100%/(1-C70)","v":1383.75},{"$f":"+SUM(D63,D67)*100%/(1-D70)","v":1203.75},{"$f":"+SUM(E63,E67)*100%/(1-E70)","v":1528.75},{"$f":"+SUM(F63,F67)*100%/(1-F70)","v":1528.75},{"$f":"+SUM(G63,G67)*100%/(1-G70)","v":1528.75},{"$f":"+SUM(H63,H67)*100%/(1-H70)","v":1528.75},{"$f":"+SUM(I63,I67)*100%/(1-I70)","v":1528.75},{"$f":"+SUM(J63,J67)*100%/(1-J70)","v":1528.75},{"$f":"+SUM(K63,K67)*100%/(1-K70)","v":1528.75},{"$f":"+SUM(L63,L67)*100%/(1-L70)","v":1528.75},{"$f":"+SUM(M63,M67)*100%/(1-M70)","v":1528.75},{"$f":"+SUM(N63,N67)*100%/(1-N70)","v":1528.75},{"$f":"+SUM(O63,O67)*100%/(1-O70)","v":1528.75},{"$f":"+SUM(P63,P67)*100%/(1-P70)","v":1528.75},{"$f":"+SUM(Q63,Q67)*100%/(1-Q70)","v":1528.75},"*Arvestuslik"]
["Purgitud heitvesi","m3/aastas",{"$f":"SUM(C68:C69)","v":0},{"$f":"SUM(D68:D69)","v":0},{"$f":"SUM(E68:E69)","v":0},{"$f":"SUM(F68:F69)","v":0},{"$f":"SUM(G68:G69)","v":0},{"$f":"SUM(H68:H69)","v":0},{"$f":"SUM(I68:I69)","v":0},{"$f":"SUM(J68:J69)","v":0},{"$f":"SUM(K68:K69)","v":0},{"$f":"SUM(L68:L69)","v":0},{"$f":"SUM(M68:M69)","v":0},{"$f":"SUM(N68:N69)","v":0},{"$f":"SUM(O68:O69)","v":0},{"$f":"SUM(P68:P69)","v":0},{"$f":"SUM(Q68:Q69)","v":0}]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",null,null,null,{"$f":"+E68","v":0},{"$f":"+F68","v":0},{"$f":"+G68","v":0},{"$f":"+H68","v":0},{"$f":"+I68","v":0},{"$f":"+J68","v":0},{"$f":"+K68","v":0},{"$f":"+L68","v":0},{"$f":"+M68","v":0},{"$f":"+N68","v":0},{"$f":"+O68","v":0},{"$f":"+P68","v":0}]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",null,null,null,{"$f":"+E69","v":0},{"$f":"+F69","v":0},{"$f":"+G69","v":0},{"$f":"+H69","v":0},{"$f":"+I69","v":0},{"$f":"+J69","v":0},{"$f":"+K69","v":0},{"$f":"+L69","v":0},{"$f":"+M69","v":0},{"$f":"+N69","v":0},{"$f":"+O69","v":0},{"$f":"+P69","v":0}]
["Infiltratsioon","%",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,"*Eksperthinnang"]
["Võiste veevärk (Võiste alevikus, RVKA <2000)","ühik",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Elanike arv Võiste alevikus","in",511,488,473,473,{"$f":"+F72*(1+G73)","v":463.54},{"$f":"+G72*(1+H73)","v":454.2692},{"$f":"+H72*(1+I73)","v":445.183816},{"$f":"+I72*(1+J73)","v":436.28013968},{"$f":"+J72*(1+K73)","v":427.5545368864},{"$f":"+K72","v":427.5545368864},{"$f":"+L72","v":427.5545368864},{"$f":"+M72","v":427.5545368864},{"$f":"+N72","v":427.5545368864},{"$f":"+O72","v":427.5545368864},{"$f":"+P72","v":427.5545368864}]
["muutus","%",null,{"$f":"+(D72-C72)/C72","v":-0.0450097847358121},{"$f":"+(E72-D72)/D72","v":-0.0307377049180328},{"$f":"+(F72-E72)/E72","v":0},-0.02,-0.02,-0.02,-0.02,-0.02,{"$f":"+(L72-K72)/K72","v":0},{"$f":"+(M72-L72)/L72","v":0},{"$f":"+(N72-M72)/M72","v":0},{"$f":"+(O72-N72)/N72","v":0},{"$f":"+(P72-O72)/O72","v":0},{"$f":"+(Q72-P72)/P72","v":0}]
["Ühisveega ühendatud elanikud","in",291,291,322,{"$f":"+E74+F75","v":322},{"$f":"+F74+G75","v":322},{"$f":"+G74+H75","v":322},{"$f":"+H74+I75","v":337},{"$f":"+I74+J75","v":337},{"$f":"+J74+K75","v":337},{"$f":"+K74+L75","v":337},{"$f":"+L74+M75","v":337},{"$f":"+M74+N75","v":337},{"$f":"+N74+O75","v":337},{"$f":"+O74+P75","v":337},{"$f":"+P74+Q75","v":352}]
["Uued liitujad ÜV-süsteemiga","in",null,null,null,0,0,0,{"$f":"+Lekked_inf_liitujad!C18","v":15},0,0,0,0,0,0,0,{"$f":"+Lekked_inf_liitujad!D18","v":15}]
["ühendatuse määr","%",{"$f":"C74/C72","v":0.569471624266145},{"$f":"D74/D72","v":0.596311475409836},{"$f":"E74/E72","v":0.680761099365751},{"$f":"F74/F72","v":0.680761099365751},{"$f":"G74/G72","v":0.694654183026276},{"$f":"H74/H72","v":0.708830799006404},{"$f":"I74/I72","v":0.756990680901123},{"$f":"J74/J72","v":0.772439470307268},{"$f":"K74/K72","v":0.788203541129865},{"$f":"L74/L72","v":0.788203541129865},{"$f":"M74/M72","v":0.788203541129865},{"$f":"N74/N72","v":0.788203541129865},{"$f":"O74/O72","v":0.788203541129865},{"$f":"P74/P72","v":0.788203541129865},{"$f":"Q74/Q72","v":0.823286784800334}]
["Ühiskanalisatsiooniga ühendatud elanikud","in",66,66,69,{"$f":"+E77+F78","v":69},{"$f":"+F77+G78","v":69},{"$f":"+G77+H78","v":69},{"$f":"+H77+I78","v":119},{"$f":"+I77+J78","v":119},{"$f":"+J77+K78","v":119},{"$f":"+K77+L78","v":119},{"$f":"+L77+M78","v":119},{"$f":"+M77+N78","v":119},{"$f":"+N77+O78","v":119},{"$f":"+O77+P78","v":119},{"$f":"+P77+Q78","v":294}]
["Uued liitujad ÜK-süsteemiga","in",null,null,null,0,0,0,{"$f":"+Lekked_inf_liitujad!C25","v":50},0,0,0,0,0,0,0,{"$f":"+Lekked_inf_liitujad!D25","v":175}]
["ühendatuse määr","%",{"$f":"C77/C72","v":0.129158512720157},{"$f":"D77/D72","v":0.135245901639344},{"$f":"E77/E72","v":0.145877378435518},{"$f":"F77/F72","v":0.145877378435518},{"$f":"G77/G72","v":0.148854467791345},{"$f":"H77/H72","v":0.151892314072801},{"$f":"I77/I72","v":0.267305314620871},{"$f":"J77/J72","v":0.272760525123338},{"$f":"K77/K72","v":0.278327066452386},{"$f":"L77/L72","v":0.278327066452386},{"$f":"M77/M72","v":0.278327066452386},{"$f":"N77/N72","v":0.278327066452386},{"$f":"O77/O72","v":0.278327066452386},{"$f":"P77/P72","v":0.278327066452386},{"$f":"Q77/Q72","v":0.687631575941188}]
["Tarbimine elaniku kohta vesi","l/päevas",{"$f":"C83/C74/365*1000","v":67.8529397919315},{"$f":"D83/D74/365*1000","v":55.2276043873276},{"$f":"E83/E74/365*1000","v":60.8014974900025},{"$f":"+E80","v":60.8014974900025},{"$f":"+F80","v":60.8014974900025},{"$f":"+G80","v":60.8014974900025},{"$f":"+H80","v":60.8014974900025},{"$f":"+I80","v":60.8014974900025},{"$f":"+J80","v":60.8014974900025},{"$f":"+K80","v":60.8014974900025},{"$f":"+L80","v":60.8014974900025},{"$f":"+M80","v":60.8014974900025},{"$f":"+N80","v":60.8014974900025},{"$f":"+O80","v":60.8014974900025},{"$f":"+P80","v":60.8014974900025}]
["Tarbimine elaniku kohta kanal","l/päevas",{"$f":"C88/C77/365*1000","v":72.3536737235367},{"$f":"D88/D77/365*1000","v":66.1685346616853},{"$f":"E88/E77/365*1000","v":65.1975382171928},{"$f":"+E81","v":65.1975382171928},{"$f":"+F81","v":65.1975382171928},{"$f":"+G81","v":65.1975382171928},{"$f":"+H81","v":65.1975382171928},{"$f":"+I81","v":65.1975382171928},{"$f":"+J81","v":65.1975382171928},{"$f":"+K81","v":65.1975382171928},{"$f":"+L81","v":65.1975382171928},{"$f":"+M81","v":65.1975382171928},{"$f":"+N81","v":65.1975382171928},{"$f":"+O81","v":65.1975382171928},{"$f":"+P81","v":65.1975382171928}]
["Müüdud vesi","m3/aastas",{"$f":"SUM(C83:C84)","v":8499},{"$f":"SUM(D83:D84)","v":7288},{"$f":"SUM(E83:E84)","v":8485},{"$f":"SUM(F83:F84)","v":8485},{"$f":"SUM(G83:G84)","v":8485},{"$f":"SUM(H83:H84)","v":8485},{"$f":"SUM(I83:I84)","v":8817.88819875776},{"$f":"SUM(J83:J84)","v":8817.88819875776},{"$f":"SUM(K83:K84)","v":8817.88819875776},{"$f":"SUM(L83:L84)","v":8817.88819875776},{"$f":"SUM(M83:M84)","v":8817.88819875776},{"$f":"SUM(N83:N84)","v":8817.88819875776},{"$f":"SUM(O83:O84)","v":8817.88819875776},{"$f":"SUM(P83:P84)","v":8817.88819875776},{"$f":"SUM(Q83:Q84)","v":9150.77639751553}]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",7207,5866,7146,{"$f":"+F74*F80*0.365","v":7146},{"$f":"+G74*G80*0.365","v":7146},{"$f":"+H74*H80*0.365","v":7146},{"$f":"+I74*I80*0.365","v":7478.88819875776},{"$f":"+J74*J80*0.365","v":7478.88819875776},{"$f":"+K74*K80*0.365","v":7478.88819875776},{"$f":"+L74*L80*0.365","v":7478.88819875776},{"$f":"+M74*M80*0.365","v":7478.88819875776},{"$f":"+N74*N80*0.365","v":7478.88819875776},{"$f":"+O74*O80*0.365","v":7478.88819875776},{"$f":"+P74*P80*0.365","v":7478.88819875776},{"$f":"+Q74*Q80*0.365","v":7811.77639751553}]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",1292,1422,1339,{"$f":"+E84","v":1339},{"$f":"+F84","v":1339},{"$f":"+G84","v":1339},{"$f":"+H84","v":1339},{"$f":"+I84","v":1339},{"$f":"+J84","v":1339},{"$f":"+K84","v":1339},{"$f":"+L84","v":1339},{"$f":"+M84","v":1339},{"$f":"+N84","v":1339},{"$f":"+O84","v":1339},{"$f":"+P84","v":1339}]
["Toodetud vesi","m3/aastas",11812,15846,18789,{"$f":"+F82*100%/(1-F86)","v":18789},{"$f":"+G82*100%/(1-G86)","v":18789},{"$f":"+H82*100%/(1-H86)","v":18789},{"$f":"+I82*100%/(1-I86)","v":11022.3602484472},{"$f":"+J82*100%/(1-J86)","v":11022.3602484472},{"$f":"+K82*100%/(1-K86)","v":11022.3602484472},{"$f":"+L82*100%/(1-L86)","v":11022.3602484472},{"$f":"+M82*100%/(1-M86)","v":11022.3602484472},{"$f":"+N82*100%/(1-N86)","v":11022.3602484472},{"$f":"+O82*100%/(1-O86)","v":11022.3602484472},{"$f":"+P82*100%/(1-P86)","v":11022.3602484472},{"$f":"+Q82*100%/(1-Q86)","v":11438.4704968944}]
["Arvestamata vesi","%",{"$f":"+(C85-C82)/C85","v":0.280477480528276},{"$f":"+(D85-D82)/D85","v":0.540073204594219},{"$f":"+(E85-E82)/E85","v":0.548405982223641},{"$f":"+E86","v":0.548405982223641},{"$f":"+F86","v":0.548405982223641},{"$f":"+G86","v":0.548405982223641},{"$f":"+Lekked_inf_liitujad!C4","v":0.2},{"$f":"+I86","v":0.2},{"$f":"+J86","v":0.2},{"$f":"+K86","v":0.2},{"$f":"+L86","v":0.2},{"$f":"+M86","v":0.2},{"$f":"+N86","v":0.2},{"$f":"+O86","v":0.2},{"$f":"+P86","v":0.2}]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C88:C89)","v":2726},{"$f":"SUM(D88:D89)","v":2644},{"$f":"SUM(E88:E89)","v":2649},{"$f":"SUM(F88:F89)","v":2649},{"$f":"SUM(G88:G89)","v":2649},{"$f":"SUM(H88:H89)","v":2649},{"$f":"SUM(I88:I89)","v":3838.85507246377},{"$f":"SUM(J88:J89)","v":3838.85507246377},{"$f":"SUM(K88:K89)","v":3838.85507246377},{"$f":"SUM(L88:L89)","v":3838.85507246377},{"$f":"SUM(M88:M89)","v":3838.85507246377},{"$f":"SUM(N88:N89)","v":3838.85507246377},{"$f":"SUM(O88:O89)","v":3838.85507246377},{"$f":"SUM(P88:P89)","v":3838.85507246377},{"$f":"SUM(Q88:Q89)","v":8003.34782608696}]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",1743,1594,1642,{"$f":"+F77*F81*0.365","v":1642},{"$f":"+G77*G81*0.365","v":1642},{"$f":"+H77*H81*0.365","v":1642},{"$f":"+I77*I81*0.365","v":2831.85507246377},{"$f":"+J77*J81*0.365","v":2831.85507246377},{"$f":"+K77*K81*0.365","v":2831.85507246377},{"$f":"+L77*L81*0.365","v":2831.85507246377},{"$f":"+M77*M81*0.365","v":2831.85507246377},{"$f":"+N77*N81*0.365","v":2831.85507246377},{"$f":"+O77*O81*0.365","v":2831.85507246377},{"$f":"+P77*P81*0.365","v":2831.85507246377},{"$f":"+Q77*Q81*0.365","v":6996.34782608696}]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",983,1050,1007,{"$f":"+E89","v":1007},{"$f":"+F89","v":1007},{"$f":"+G89","v":1007},{"$f":"+H89","v":1007},{"$f":"+I89","v":1007},{"$f":"+J89","v":1007},{"$f":"+K89","v":1007},{"$f":"+L89","v":1007},{"$f":"+M89","v":1007},{"$f":"+N89","v":1007},{"$f":"+O89","v":1007},{"$f":"+P89","v":1007}]
["Puhastatud heitvesi","m3/aastas",{"$f":"+SUM(C87,C91)*100%/(1-C94)","v":3407.5},{"$f":"+SUM(D87,D91)*100%/(1-D94)","v":3305},{"$f":"+SUM(E87,E91)*100%/(1-E94)","v":3311.25},{"$f":"+SUM(F87,F91)*100%/(1-F94)","v":3311.25},{"$f":"+SUM(G87,G91)*100%/(1-G94)","v":3311.25},{"$f":"+SUM(H87,H91)*100%/(1-H94)","v":3311.25},{"$f":"+SUM(I87,I91)*100%/(1-I94)","v":4798.56884057971},{"$f":"+SUM(J87,J91)*100%/(1-J94)","v":4798.56884057971},{"$f":"+SUM(K87,K91)*100%/(1-K94)","v":4798.56884057971},{"$f":"+SUM(L87,L91)*100%/(1-L94)","v":4798.56884057971},{"$f":"+SUM(M87,M91)*100%/(1-M94)","v":4798.56884057971},{"$f":"+SUM(N87,N91)*100%/(1-N94)","v":4798.56884057971},{"$f":"+SUM(O87,O91)*100%/(1-O94)","v":4798.56884057971},{"$f":"+SUM(P87,P91)*100%/(1-P94)","v":4798.56884057971},{"$f":"+SUM(Q87,Q91)*100%/(1-Q94)","v":10004.1847826087},"*Arvestuslik"]
["Purgitud heitvesi","m3/aastas",{"$f":"SUM(C92:C93)","v":0},{"$f":"SUM(D92:D93)","v":0},{"$f":"SUM(E92:E93)","v":0},{"$f":"SUM(F92:F93)","v":0},{"$f":"SUM(G92:G93)","v":0},{"$f":"SUM(H92:H93)","v":0},{"$f":"SUM(I92:I93)","v":0},{"$f":"SUM(J92:J93)","v":0},{"$f":"SUM(K92:K93)","v":0},{"$f":"SUM(L92:L93)","v":0},{"$f":"SUM(M92:M93)","v":0},{"$f":"SUM(N92:N93)","v":0},{"$f":"SUM(O92:O93)","v":0},{"$f":"SUM(P92:P93)","v":0},{"$f":"SUM(Q92:Q93)","v":0}]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",null,null,null,{"$f":"+E92","v":0},{"$f":"+F92","v":0},{"$f":"+G92","v":0},{"$f":"+H92","v":0},{"$f":"+I92","v":0},{"$f":"+J92","v":0},{"$f":"+K92","v":0},{"$f":"+L92","v":0},{"$f":"+M92","v":0},{"$f":"+N92","v":0},{"$f":"+O92","v":0},{"$f":"+P92","v":0}]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",null,null,null,{"$f":"+E93","v":0},{"$f":"+F93","v":0},{"$f":"+G93","v":0},{"$f":"+H93","v":0},{"$f":"+I93","v":0},{"$f":"+J93","v":0},{"$f":"+K93","v":0},{"$f":"+L93","v":0},{"$f":"+M93","v":0},{"$f":"+N93","v":0},{"$f":"+O93","v":0},{"$f":"+P93","v":0}]
["Infiltratsioon","%",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,"*Eksperthinnang"]
["Kalevi pst (Reiu küla) (AS Pärnu Vesi ÜVK-süsteem)","ühik",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Elanike arv Reiu külas","in",500,501,491,508,{"$f":"+F96*(1+G97)","v":511.556},{"$f":"+G96*(1+H97)","v":515.136892},{"$f":"+H96*(1+I97)","v":518.742850244},{"$f":"+I96*(1+J97)","v":522.374050195708},{"$f":"+J96*(1+K97)","v":526.030668547078},{"$f":"+K96*(1+L97)","v":526.030668547078},{"$f":"+L96*(1+M97)","v":526.030668547078},{"$f":"+M96*(1+N97)","v":526.030668547078},{"$f":"+N96*(1+O97)","v":526.030668547078},{"$f":"+O96*(1+P97)","v":526.030668547078},{"$f":"+P96*(1+Q97)","v":526.030668547078}]
["muutus","%",null,{"$f":"+(D96-C96)/C96","v":0.002},{"$f":"+(E96-D96)/D96","v":-0.0199600798403194},{"$f":"+(F96-E96)/E96","v":0.0346232179226069},0.007,0.007,0.007,0.007,0.007,0,0,0,0,0,0]
["Ühisveega ühendatud elanikud","in",50,50,50,50,{"$f":"+F98+G99","v":50},{"$f":"+G98+H99","v":50},{"$f":"+H98+I99","v":50},{"$f":"+I98+J99","v":50},{"$f":"+J98+K99","v":50},{"$f":"+K98+L99","v":50},{"$f":"+L98+M99","v":50},{"$f":"+M98+N99","v":50},{"$f":"+N98+O99","v":50},{"$f":"+O98+P99","v":50},{"$f":"+P98+Q99","v":50}]
["Uued liitujad ÜV-süsteemiga","in",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["ühendatuse määr","%",{"$f":"C98/C96","v":0.1},{"$f":"D98/D96","v":0.0998003992015968},{"$f":"E98/E96","v":0.10183299389002},{"$f":"F98/F96","v":0.0984251968503937},{"$f":"G98/G96","v":0.0977410097819203},{"$f":"H98/H96","v":0.0970615787308046},{"$f":"I98/I96","v":0.0963868706363502},{"$f":"J98/J96","v":0.0957168526676765},{"$f":"K98/K96","v":0.0950514922221217},{"$f":"L98/L96","v":0.0950514922221217},{"$f":"M98/M96","v":0.0950514922221217},{"$f":"N98/N96","v":0.0950514922221217},{"$f":"O98/O96","v":0.0950514922221217},{"$f":"P98/P96","v":0.0950514922221217},{"$f":"Q98/Q96","v":0.0950514922221217}]
["Ühiskanalisatsiooniga ühendatud elanikud","in",50,50,50,50,{"$f":"+F101+G102","v":50},{"$f":"+G101+H102","v":50},{"$f":"+H101+I102","v":50},{"$f":"+I101+J102","v":50},{"$f":"+J101+K102","v":50},{"$f":"+K101+L102","v":50},{"$f":"+L101+M102","v":50},{"$f":"+M101+N102","v":50},{"$f":"+N101+O102","v":50},{"$f":"+O101+P102","v":50},{"$f":"+P101+Q102","v":50}]
["Uued liitujad ÜK-süsteemiga","in",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Tõllapulga (Reiu) veevärk (Reiu külas)","ühik",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Elanike arv Reiu külas","in",500,501,491,508,{"$f":"+F104*(1+G105)","v":511.556},{"$f":"+G104*(1+H105)","v":515.136892},{"$f":"+H104*(1+I105)","v":518.742850244},{"$f":"+I104*(1+J105)","v":522.374050195708},{"$f":"+J104*(1+K105)","v":526.030668547078},{"$f":"+K104*(1+L105)","v":526.030668547078},{"$f":"+L104*(1+M105)","v":526.030668547078},{"$f":"+M104*(1+N105)","v":526.030668547078},{"$f":"+N104*(1+O105)","v":526.030668547078},{"$f":"+O104*(1+P105)","v":526.030668547078},{"$f":"+P104*(1+Q105)","v":526.030668547078}]
["muutus","%",null,{"$f":"+(D104-C104)/C104","v":0.002},{"$f":"+(E104-D104)/D104","v":-0.0199600798403194},{"$f":"+(F104-E104)/E104","v":0.0346232179226069},0.007,0.007,0.007,0.007,0.007,0,0,0,0,0,0]
["Ühisveega ühendatud elanikud","in",191,196,201,{"$f":"+E106+F107","v":201},{"$f":"+F106+G107","v":203.44},{"$f":"+G106+H107","v":205.88},{"$f":"+H106+I107","v":208.32},{"$f":"+I106+J107","v":210.76},{"$f":"+J106+K107","v":213.2},{"$f":"+K106+L107","v":215.64},{"$f":"+L106+M107","v":218.08},{"$f":"+M106+N107","v":220.52},{"$f":"+N106+O107","v":222.96},{"$f":"+O106+P107","v":225.4},{"$f":"+P106+Q107","v":225.4}]
["Uued liitujad ÜV-süsteemiga","in",null,null,null,0,{"$f":"1*EE!G11","v":2.44},{"$f":"+G107","v":2.44},{"$f":"+H107","v":2.44},{"$f":"+I107","v":2.44},{"$f":"+J107","v":2.44},{"$f":"+K107","v":2.44},{"$f":"+L107","v":2.44},{"$f":"+M107","v":2.44},{"$f":"+N107","v":2.44},{"$f":"+O107","v":2.44},0]
["ühendatuse määr","%",{"$f":"C106/C104","v":0.382},{"$f":"D106/D104","v":0.391217564870259},{"$f":"E106/E104","v":0.409368635437882},{"$f":"F106/F104","v":0.395669291338583},{"$f":"G106/G104","v":0.397688620600677},{"$f":"H106/H104","v":0.399660756581961},{"$f":"I106/I104","v":0.40158625781929},{"$f":"J106/J104","v":0.40346567736479},{"$f":"K106/K104","v":0.405299562835127},{"$f":"L106/L104","v":0.409938075655566},{"$f":"M106/M104","v":0.414576588476006},{"$f":"N106/N104","v":0.419215101296445},{"$f":"O106/O104","v":0.423853614116885},{"$f":"P106/P104","v":0.428492126937324},{"$f":"Q106/Q104","v":0.428492126937324}]
["Ühiskanalisatsiooniga ühendatud elanikud","in",165,170,175,{"$f":"+E109+F110","v":175},{"$f":"+F109+G110","v":177.44},{"$f":"+G109+H110","v":179.88},{"$f":"+H109+I110","v":182.32},{"$f":"+I109+J110","v":184.76},{"$f":"+J109+K110","v":187.2},{"$f":"+K109+L110","v":189.64},{"$f":"+L109+M110","v":192.08},{"$f":"+M109+N110","v":194.52},{"$f":"+N109+O110","v":196.96},{"$f":"+O109+P110","v":199.96},{"$f":"+P109+Q110","v":199.96}]
["Uued liitujad ÜK-süsteemiga","in",null,null,null,0,{"$f":"+G107","v":2.44},{"$f":"+H107","v":2.44},{"$f":"+I107","v":2.44},{"$f":"+J107","v":2.44},{"$f":"+K107","v":2.44},{"$f":"+L107","v":2.44},{"$f":"+M107","v":2.44},{"$f":"+N107","v":2.44},{"$f":"+O107","v":2.44},{"$f":"+ROUNDUP(P107,0)","v":3},{"$f":"+Q107","v":0}]
["ühendatuse määr","%",{"$f":"C109/C104","v":0.33},{"$f":"D109/D104","v":0.339321357285429},{"$f":"E109/E104","v":0.356415478615071},{"$f":"F109/F104","v":0.344488188976378},{"$f":"G109/G104","v":0.346863295514079},{"$f":"H109/H104","v":0.349188735641943},{"$f":"I109/I104","v":0.351465085088387},{"$f":"J109/J104","v":0.353692913977598},{"$f":"K109/K104","v":0.355872786879623},{"$f":"L109/L104","v":0.360511299700063},{"$f":"M109/M104","v":0.365149812520503},{"$f":"N109/N104","v":0.369788325340942},{"$f":"O109/O104","v":0.374426838161382},{"$f":"P109/P104","v":0.380129927694709},{"$f":"Q109/Q104","v":0.380129927694709}]
["Tarbimine elaniku kohta vesi","l/päevas",{"$f":"C115/C106/365*1000","v":50.6921035645127},{"$f":"D115/D106/365*1000","v":52.1386636846519},{"$f":"E115/E106/365*1000","v":69.5426974715464},{"$f":"+E112","v":69.5426974715464},{"$f":"+F112","v":69.5426974715464},{"$f":"+G112","v":69.5426974715464},{"$f":"+H112","v":69.5426974715464},{"$f":"+I112","v":69.5426974715464},{"$f":"+J112","v":69.5426974715464},{"$f":"+K112","v":69.5426974715464},{"$f":"+L112","v":69.5426974715464},{"$f":"+M112","v":69.5426974715464},{"$f":"+N112","v":69.5426974715464},{"$f":"+O112","v":69.5426974715464},{"$f":"+P112","v":69.5426974715464}]
["Tarbimine elaniku kohta kanal","l/päevas",{"$f":"C120/C109/365*1000","v":57.9659609796596},{"$f":"D120/D109/365*1000","v":59.4681708299758},{"$f":"E120/E109/365*1000","v":66.8962818003914},{"$f":"+F112","v":69.5426974715464},{"$f":"+F113","v":69.5426974715464},{"$f":"+G113","v":69.5426974715464},{"$f":"+H113","v":69.5426974715464},{"$f":"+I113","v":69.5426974715464},{"$f":"+J113","v":69.5426974715464},{"$f":"+K113","v":69.5426974715464},{"$f":"+L113","v":69.5426974715464},{"$f":"+M113","v":69.5426974715464},{"$f":"+N113","v":69.5426974715464},{"$f":"+O113","v":69.5426974715464},{"$f":"+P113","v":69.5426974715464}]
["Müüdud vesi","m3/aastas",{"$f":"SUM(C115:C116)","v":3534},{"$f":"SUM(D115:D116)","v":3730},{"$f":"SUM(E115:E116)","v":5102},{"$f":"SUM(F115:F116)","v":5102},{"$f":"SUM(G115:G116)","v":5163.93472636816},{"$f":"SUM(H115:H116)","v":5225.86945273632},{"$f":"SUM(I115:I116)","v":5287.80417910448},{"$f":"SUM(J115:J116)","v":5349.73890547264},{"$f":"SUM(K115:K116)","v":5411.6736318408},{"$f":"SUM(L115:L116)","v":5473.60835820895},{"$f":"SUM(M115:M116)","v":5535.54308457711},{"$f":"SUM(N115:N116)","v":5597.47781094527},{"$f":"SUM(O115:O116)","v":5659.41253731343},{"$f":"SUM(P115:P116)","v":5721.34726368159},{"$f":"SUM(Q115:Q116)","v":5721.34726368159}]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",3534,3730,5102,{"$f":"+F106*F112*0.365","v":5102},{"$f":"+G106*G112*0.365","v":5163.93472636816},{"$f":"+H106*H112*0.365","v":5225.86945273632},{"$f":"+I106*I112*0.365","v":5287.80417910448},{"$f":"+J106*J112*0.365","v":5349.73890547264},{"$f":"+K106*K112*0.365","v":5411.6736318408},{"$f":"+L106*L112*0.365","v":5473.60835820895},{"$f":"+M106*M112*0.365","v":5535.54308457711},{"$f":"+N106*N112*0.365","v":5597.47781094527},{"$f":"+O106*O112*0.365","v":5659.41253731343},{"$f":"+P106*P112*0.365","v":5721.34726368159},{"$f":"+Q106*Q112*0.365","v":5721.34726368159}]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",0,0,0,{"$f":"+E116","v":0},{"$f":"+F116","v":0},{"$f":"+G116","v":0},{"$f":"+H116","v":0},{"$f":"+I116","v":0},{"$f":"+J116","v":0},{"$f":"+K116","v":0},{"$f":"+L116","v":0},{"$f":"+M116","v":0},{"$f":"+N116","v":0},{"$f":"+O116","v":0},{"$f":"+P116","v":0}]
["Toodetud vesi","m3/aastas",5039,5085,5936,{"$f":"+F114*100%/(1-F118)","v":5936},{"$f":"+G114*100%/(1-G118)","v":6008.05890547264},{"$f":"+H114*100%/(1-H118)","v":6080.11781094527},{"$f":"+I114*100%/(1-I118)","v":6152.17671641791},{"$f":"+J114*100%/(1-J118)","v":6224.23562189055},{"$f":"+K114*100%/(1-K118)","v":6296.29452736318},{"$f":"+L114*100%/(1-L118)","v":6368.35343283582},{"$f":"+M114*100%/(1-M118)","v":6440.41233830846},{"$f":"+N114*100%/(1-N118)","v":6512.47124378109},{"$f":"+O114*100%/(1-O118)","v":6584.53014925373},{"$f":"+P114*100%/(1-P118)","v":6656.58905472637},{"$f":"+Q114*100%/(1-Q118)","v":6656.58905472637}]
["Arvestamata vesi","%",{"$f":"+(C117-C114)/C117","v":0.298670371105378},{"$f":"+(D117-D114)/D117","v":0.266470009832842},{"$f":"+(E117-E114)/E117","v":0.140498652291105},{"$f":"+E118","v":0.140498652291105},{"$f":"+F118","v":0.140498652291105},{"$f":"+G118","v":0.140498652291105},{"$f":"+H118","v":0.140498652291105},{"$f":"+I118","v":0.140498652291105},{"$f":"+J118","v":0.140498652291105},{"$f":"+K118","v":0.140498652291105},{"$f":"+L118","v":0.140498652291105},{"$f":"+M118","v":0.140498652291105},{"$f":"+N118","v":0.140498652291105},{"$f":"+O118","v":0.140498652291105},{"$f":"+P118","v":0.140498652291105}]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C120:C121)","v":3491},{"$f":"SUM(D120:D121)","v":3690},{"$f":"SUM(E120:E121)","v":4273},{"$f":"SUM(F120:F121)","v":4442.03980099502},{"$f":"SUM(G120:G121)","v":4503.97452736318},{"$f":"SUM(H120:H121)","v":4565.90925373134},{"$f":"SUM(I120:I121)","v":4627.8439800995},{"$f":"SUM(J120:J121)","v":4689.77870646766},{"$f":"SUM(K120:K121)","v":4751.71343283582},{"$f":"SUM(L120:L121)","v":4813.64815920398},{"$f":"SUM(M120:M121)","v":4875.58288557214},{"$f":"SUM(N120:N121)","v":4937.5176119403},{"$f":"SUM(O120:O121)","v":4999.45233830846},{"$f":"SUM(P120:P121)","v":5075.6015920398},{"$f":"SUM(Q120:Q121)","v":5075.6015920398}]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",3491,3690,4273,{"$f":"+F109*F113*0.365","v":4442.03980099502},{"$f":"+G109*G113*0.365","v":4503.97452736318},{"$f":"+H109*H113*0.365","v":4565.90925373134},{"$f":"+I109*I113*0.365","v":4627.8439800995},{"$f":"+J109*J113*0.365","v":4689.77870646766},{"$f":"+K109*K113*0.365","v":4751.71343283582},{"$f":"+L109*L113*0.365","v":4813.64815920398},{"$f":"+M109*M113*0.365","v":4875.58288557214},{"$f":"+N109*N113*0.365","v":4937.5176119403},{"$f":"+O109*O113*0.365","v":4999.45233830846},{"$f":"+P109*P113*0.365","v":5075.6015920398},{"$f":"+Q109*Q113*0.365","v":5075.6015920398}]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",0,0,0,{"$f":"+E121","v":0},{"$f":"+F121","v":0},{"$f":"+G121","v":0},{"$f":"+H121","v":0},{"$f":"+I121","v":0},{"$f":"+J121","v":0},{"$f":"+K121","v":0},{"$f":"+L121","v":0},{"$f":"+M121","v":0},{"$f":"+N121","v":0},{"$f":"+O121","v":0},{"$f":"+P121","v":0}]
["AS Pärnu Vesi ostetud ÜK teenusmahud","m3/aastas",3491,3690,4273,{"$f":"+F119","v":4442.03980099502},{"$f":"+G119","v":4503.97452736318},{"$f":"+H119","v":4565.90925373134},{"$f":"+I119","v":4627.8439800995},{"$f":"+J119","v":4689.77870646766},{"$f":"+K119","v":4751.71343283582},{"$f":"+L119","v":4813.64815920398},{"$f":"+M119","v":4875.58288557214},{"$f":"+N119","v":4937.5176119403},{"$f":"+O119","v":4999.45233830846},{"$f":"+P119","v":5075.6015920398},{"$f":"+Q119","v":5075.6015920398}]
["Postitee, Kuukivi ja Kulla tee (nn Suksumetsa ehk Reiu II veevärk) (Reiu külas)","ühik",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Elanike arv Reiu külas","in",{"$f":"+C104","v":500},{"$f":"+D104","v":501},{"$f":"+E104","v":491},{"$f":"+F104","v":508},{"$f":"+G104","v":511.556},{"$f":"+H104","v":515.136892},{"$f":"+I104","v":518.742850244},{"$f":"+J104","v":522.374050195708},{"$f":"+K104","v":526.030668547078},{"$f":"+L104","v":526.030668547078},{"$f":"+M104","v":526.030668547078},{"$f":"+N104","v":526.030668547078},{"$f":"+O104","v":526.030668547078},{"$f":"+P104","v":526.030668547078},{"$f":"+Q104","v":526.030668547078}]
["Ühisveega ühendatud elanikud","in",45,47,49,{"$f":"+E125+F126","v":49},{"$f":"+F125+G126","v":49},{"$f":"+G125+H126","v":49},{"$f":"+H125+I126","v":49},{"$f":"+I125+J126","v":49},{"$f":"+J125+K126","v":49},{"$f":"+K125+L126","v":49},{"$f":"+L125+M126","v":49},{"$f":"+M125+N126","v":49},{"$f":"+N125+O126","v":49},{"$f":"+O125+P126","v":49},{"$f":"+P125+Q126","v":100}]
["Uued liitujad ÜV-süsteemiga","in",null,null,null,0,0,0,0,0,0,0,0,0,0,0,51]
["ühendatuse määr","%",{"$f":"C125/C124","v":0.09},{"$f":"D125/D124","v":0.093812375249501},{"$f":"E125/E124","v":0.09979633401222},{"$f":"F125/F124","v":0.0964566929133858},{"$f":"G125/G124","v":0.0957861895862819},{"$f":"H125/H124","v":0.0951203471561886},{"$f":"I125/I124","v":0.0944591332236232},{"$f":"J125/J124","v":0.093802515614323},{"$f":"K125/K124","v":0.0931504623776792},{"$f":"L125/L124","v":0.0931504623776792},{"$f":"M125/M124","v":0.0931504623776792},{"$f":"N125/N124","v":0.0931504623776792},{"$f":"O125/O124","v":0.0931504623776792},{"$f":"P125/P124","v":0.0931504623776792},{"$f":"Q125/Q124","v":0.190102984444243}]
["Ühiskanalisatsiooniga ühendatud elanikud","in",17,19,21,{"$f":"+E128+F129","v":21},{"$f":"+F128+G129","v":21},{"$f":"+G128+H129","v":35},{"$f":"+H128+I129","v":49},{"$f":"+I128+J129","v":49},{"$f":"+J128+K129","v":49},{"$f":"+K128+L129","v":49},{"$f":"+L128+M129","v":49},{"$f":"+M128+N129","v":49},{"$f":"+N128+O129","v":49},{"$f":"+O128+P129","v":49},{"$f":"+P128+Q129","v":100}]
["Uued liitujad ÜK-süsteemiga","in",null,null,null,0,0,14,14,0,0,0,0,0,0,0,{"$f":"+Lekked_inf_liitujad!D27+21","v":51}]
["ühendatuse määr","%",{"$f":"C128/C124","v":0.034},{"$f":"D128/D124","v":0.0379241516966068},{"$f":"E128/E124","v":0.0427698574338086},{"$f":"F128/F124","v":0.0413385826771654},{"$f":"G128/G124","v":0.0410512241084065},{"$f":"H128/H124","v":0.0679431051115632},{"$f":"I128/I124","v":0.0944591332236232},{"$f":"J128/J124","v":0.093802515614323},{"$f":"K128/K124","v":0.0931504623776792},{"$f":"L128/L124","v":0.0931504623776792},{"$f":"M128/M124","v":0.0931504623776792},{"$f":"N128/N124","v":0.0931504623776792},{"$f":"O128/O124","v":0.0931504623776792},{"$f":"P128/P124","v":0.0931504623776792},{"$f":"Q128/Q124","v":0.190102984444243}]
["Tarbimine elaniku kohta vesi","l/päevas",{"$f":"C134/C125/365*1000","v":91.5677321156773},{"$f":"D134/D125/365*1000","v":85.8058874963567},{"$f":"E134/E125/365*1000","v":95.7785854067655},{"$f":"+E131","v":95.7785854067655},{"$f":"+F131","v":95.7785854067655},{"$f":"+G131","v":95.7785854067655},{"$f":"+H131","v":95.7785854067655},{"$f":"+I131","v":95.7785854067655},{"$f":"+J131","v":95.7785854067655},{"$f":"+K131","v":95.7785854067655},{"$f":"+L131","v":95.7785854067655},{"$f":"+M131","v":95.7785854067655},{"$f":"+N131","v":95.7785854067655},{"$f":"+O131","v":95.7785854067655},{"$f":"+P131","v":95.7785854067655}]
["Tarbimine elaniku kohta kanal","l/päevas",{"$f":"C139/C128/365*1000","v":94.4399677679291},{"$f":"D139/D128/365*1000","v":97.1881759192502},{"$f":"E139/E128/365*1000","v":103.326810176125},{"$f":"+F131","v":95.7785854067655},{"$f":"+F132","v":95.7785854067655},{"$f":"+G132","v":95.7785854067655},{"$f":"+H132","v":95.7785854067655},{"$f":"+I132","v":95.7785854067655},{"$f":"+J132","v":95.7785854067655},{"$f":"+K132","v":95.7785854067655},{"$f":"+L132","v":95.7785854067655},{"$f":"+M132","v":95.7785854067655},{"$f":"+N132","v":95.7785854067655},{"$f":"+O132","v":95.7785854067655},{"$f":"+P132","v":95.7785854067655}]
["Müüdud vesi","m3/aastas",{"$f":"SUM(C134:C135)","v":1504},{"$f":"SUM(D134:D135)","v":1472},{"$f":"SUM(E134:E135)","v":1713},{"$f":"SUM(F134:F135)","v":1713},{"$f":"SUM(G134:G135)","v":1713},{"$f":"SUM(H134:H135)","v":1713},{"$f":"SUM(I134:I135)","v":1713},{"$f":"SUM(J134:J135)","v":1713},{"$f":"SUM(K134:K135)","v":1713},{"$f":"SUM(L134:L135)","v":1713},{"$f":"SUM(M134:M135)","v":1713},{"$f":"SUM(N134:N135)","v":1713},{"$f":"SUM(O134:O135)","v":1713},{"$f":"SUM(P134:P135)","v":1713},{"$f":"SUM(Q134:Q135)","v":3495.91836734694}]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",1504,1472,1713,{"$f":"+F125*F131*0.365","v":1713},{"$f":"+G125*G131*0.365","v":1713},{"$f":"+H125*H131*0.365","v":1713},{"$f":"+I125*I131*0.365","v":1713},{"$f":"+J125*J131*0.365","v":1713},{"$f":"+K125*K131*0.365","v":1713},{"$f":"+L125*L131*0.365","v":1713},{"$f":"+M125*M131*0.365","v":1713},{"$f":"+N125*N131*0.365","v":1713},{"$f":"+O125*O131*0.365","v":1713},{"$f":"+P125*P131*0.365","v":1713},{"$f":"+Q125*Q131*0.365","v":3495.91836734694}]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",0,0,0,{"$f":"+E135","v":0},{"$f":"+F135","v":0},{"$f":"+G135","v":0},{"$f":"+H135","v":0},{"$f":"+I135","v":0},{"$f":"+J135","v":0},{"$f":"+K135","v":0},{"$f":"+L135","v":0},{"$f":"+M135","v":0},{"$f":"+N135","v":0},{"$f":"+O135","v":0},{"$f":"+P135","v":0}]
["Toodetud vesi","m3/aastas",1789,1738,2045,{"$f":"+F133*100%/(1-F137)","v":2045},{"$f":"+G133*100%/(1-G137)","v":2045},{"$f":"+H133*100%/(1-H137)","v":2045},{"$f":"+I133*100%/(1-I137)","v":2045},{"$f":"+J133*100%/(1-J137)","v":2045},{"$f":"+K133*100%/(1-K137)","v":2045},{"$f":"+L133*100%/(1-L137)","v":2045},{"$f":"+M133*100%/(1-M137)","v":2045},{"$f":"+N133*100%/(1-N137)","v":2045},{"$f":"+O133*100%/(1-O137)","v":2045},{"$f":"+P133*100%/(1-P137)","v":2045},{"$f":"+Q133*100%/(1-Q137)","v":4173.4693877551}]
["Arvestamata vesi","%",{"$f":"+(C136-C133)/C136","v":0.159306875349357},{"$f":"+(D136-D133)/D136","v":0.153049482163406},{"$f":"+(E136-E133)/E136","v":0.162347188264059},{"$f":"+E137","v":0.162347188264059},{"$f":"+F137","v":0.162347188264059},{"$f":"+G137","v":0.162347188264059},{"$f":"+H137","v":0.162347188264059},{"$f":"+I137","v":0.162347188264059},{"$f":"+J137","v":0.162347188264059},{"$f":"+K137","v":0.162347188264059},{"$f":"+L137","v":0.162347188264059},{"$f":"+M137","v":0.162347188264059},{"$f":"+N137","v":0.162347188264059},{"$f":"+O137","v":0.162347188264059},{"$f":"+P137","v":0.162347188264059}]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C139:C140)","v":586},{"$f":"SUM(D139:D140)","v":674},{"$f":"SUM(E139:E140)","v":792},{"$f":"SUM(F139:F140)","v":734.142857142857},{"$f":"SUM(G139:G140)","v":734.142857142857},{"$f":"SUM(H139:H140)","v":1223.57142857143},{"$f":"SUM(I139:I140)","v":1713},{"$f":"SUM(J139:J140)","v":1713},{"$f":"SUM(K139:K140)","v":1713},{"$f":"SUM(L139:L140)","v":1713},{"$f":"SUM(M139:M140)","v":1713},{"$f":"SUM(N139:N140)","v":1713},{"$f":"SUM(O139:O140)","v":1713},{"$f":"SUM(P139:P140)","v":1713},{"$f":"SUM(Q139:Q140)","v":3495.91836734694}]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",586,674,792,{"$f":"+F128*F132*0.365","v":734.142857142857},{"$f":"+G128*G132*0.365","v":734.142857142857},{"$f":"+H128*H132*0.365","v":1223.57142857143},{"$f":"+I128*I132*0.365","v":1713},{"$f":"+J128*J132*0.365","v":1713},{"$f":"+K128*K132*0.365","v":1713},{"$f":"+L128*L132*0.365","v":1713},{"$f":"+M128*M132*0.365","v":1713},{"$f":"+N128*N132*0.365","v":1713},{"$f":"+O128*O132*0.365","v":1713},{"$f":"+P128*P132*0.365","v":1713},{"$f":"+Q128*Q132*0.365","v":3495.91836734694}]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",0,0,0,{"$f":"+E140","v":0},{"$f":"+F140","v":0},{"$f":"+G140","v":0},{"$f":"+H140","v":0},{"$f":"+I140","v":0},{"$f":"+J140","v":0},{"$f":"+K140","v":0},{"$f":"+L140","v":0},{"$f":"+M140","v":0},{"$f":"+N140","v":0},{"$f":"+O140","v":0},{"$f":"+P140","v":0}]
["Puhastatud heitvesi","m3/aastas",{"$f":"+SUM(C138,C142)*100%/(1-C145)","v":732.5},{"$f":"+SUM(D138,D142)*100%/(1-D145)","v":842.5},{"$f":"+SUM(E138,E142)*100%/(1-E145)","v":990},{"$f":"+SUM(F138,F142)*100%/(1-F145)","v":917.678571428571},{"$f":"+SUM(G138,G142)*100%/(1-G145)","v":917.678571428571}]
["Purgitud heitvesi","m3/aastas",{"$f":"SUM(C143:C144)","v":0},{"$f":"SUM(D143:D144)","v":0},{"$f":"SUM(E143:E144)","v":0},{"$f":"SUM(F143:F144)","v":0},{"$f":"SUM(G143:G144)","v":0},{"$f":"SUM(H143:H144)","v":0},{"$f":"SUM(I143:I144)","v":0},{"$f":"SUM(J143:J144)","v":0},{"$f":"SUM(K143:K144)","v":0},{"$f":"SUM(L143:L144)","v":0},{"$f":"SUM(M143:M144)","v":0},{"$f":"SUM(N143:N144)","v":0},{"$f":"SUM(O143:O144)","v":0},{"$f":"SUM(P143:P144)","v":0},{"$f":"SUM(Q143:Q144)","v":0}]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",null,null,null,{"$f":"+E143","v":0},{"$f":"+F143","v":0},{"$f":"+G143","v":0},{"$f":"+H143","v":0},{"$f":"+I143","v":0},{"$f":"+J143","v":0},{"$f":"+K143","v":0},{"$f":"+L143","v":0},{"$f":"+M143","v":0},{"$f":"+N143","v":0},{"$f":"+O143","v":0},{"$f":"+P143","v":0}]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",null,null,null,{"$f":"+E144","v":0},{"$f":"+F144","v":0},{"$f":"+G144","v":0},{"$f":"+H144","v":0},{"$f":"+I144","v":0},{"$f":"+J144","v":0},{"$f":"+K144","v":0},{"$f":"+L144","v":0},{"$f":"+M144","v":0},{"$f":"+N144","v":0},{"$f":"+O144","v":0},{"$f":"+P144","v":0}]
["Infiltratsioon","%",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["AS Pärnu Vesi ostetud ÜK teenusmahud","m3/aastas",null,null,null,null,null,{"$f":"+H138","v":1223.57142857143},{"$f":"+I138","v":1713},{"$f":"+J138","v":1713},{"$f":"+K138","v":1713},{"$f":"+L138","v":1713},{"$f":"+M138","v":1713},{"$f":"+N138","v":1713},{"$f":"+O138","v":1713},{"$f":"+P138","v":1713},{"$f":"+Q138","v":3495.91836734694}]
["Lottemaa","ühik",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Vastuvõetud heitvee mahud (jur)","m3/aastas",null,null,null,null,null,{"$f":"+II_ALT!D8","v":6300},{"$f":"+II_ALT!E8","v":6300},{"$f":"+II_ALT!F8","v":6300},{"$f":"+II_ALT!G8","v":6300},{"$f":"+II_ALT!H8","v":6300},{"$f":"+II_ALT!I8","v":6300},{"$f":"+II_ALT!J8","v":6300},{"$f":"+II_ALT!K8","v":6300},{"$f":"+II_ALT!L8","v":6300},{"$f":"+II_ALT!M8","v":6300}]
["AS Pärnu Vesi ostetud ÜK teenusmahud","m3/aastas",null,null,null,null,null,{"$f":"+H148","v":6300},{"$f":"+I148","v":6300},{"$f":"+J148","v":6300},{"$f":"+K148","v":6300},{"$f":"+L148","v":6300},{"$f":"+M148","v":6300},{"$f":"+N148","v":6300},{"$f":"+O148","v":6300},{"$f":"+P148","v":6300},{"$f":"+Q148","v":6300}]

{"sheet":"LAEN","index":6,"n_rows":7,"n_cols":16,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Lisanduv laen","Ühik",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Pikaajaline laen (01.01)","EUR",null,null,0,{"$f":"+E6","v":8409.09090909091},{"$f":"+F6","v":103467.681818182},{"$f":"+G6","v":91971.2727272727},{"$f":"+H6","v":80474.8636363636},{"$f":"+I6","v":68978.4545454546},{"$f":"+J6","v":57482.0454545455},{"$f":"+K6","v":45985.6363636364},{"$f":"+L6","v":34489.2272727273},{"$f":"+M6","v":22992.8181818182},{"$f":"+N6","v":11496.4090909091},{"$f":"+O6","v":2.5465851649642e-11}]
["Lisanduv laen","EUR",null,null,{"$f":"+INV!I48*0.5","v":9250},{"$f":"+INV!J48*0.5","v":106555},0,0,0,0,0,0,0,0,0,0]
["Laenu tagasimakse","EUR",null,null,0,{"$f":"E4+E3/11","v":840.909090909091},{"$f":"F4+F3/10","v":11496.4090909091},{"$f":"G4+G3/9","v":11496.4090909091},{"$f":"+H4","v":11496.4090909091},{"$f":"+I4","v":11496.4090909091},{"$f":"+J4","v":11496.4090909091},{"$f":"+K4","v":11496.4090909091},{"$f":"+L4","v":11496.4090909091},{"$f":"+M4","v":11496.4090909091},{"$f":"+N4","v":11496.4090909091},{"$f":"+O4","v":11496.4090909091}]
["Lühiajalised kohustused (31.12)","EUR",null,null,{"$f":"+F4","v":840.909090909091},{"$f":"+G4","v":11496.4090909091},{"$f":"+H4","v":11496.4090909091},{"$f":"+I4","v":11496.4090909091},{"$f":"+J4","v":11496.4090909091},{"$f":"+K4","v":11496.4090909091},{"$f":"+L4","v":11496.4090909091},{"$f":"+M4","v":11496.4090909091},{"$f":"+N4","v":11496.4090909091},{"$f":"+O4","v":11496.4090909091},{"$f":"+P4","v":11496.4090909091},0]
["Pikaajalised kohustused (31.12)","EUR",null,null,{"$f":"+E2+E3-E5","v":8409.09090909091},{"$f":"+F2+F3-F5","v":103467.681818182},{"$f":"+G2+G3-G5","v":91971.2727272727},{"$f":"+H2+H3-H5","v":80474.8636363636},{"$f":"+I2+I3-I5","v":68978.4545454546},{"$f":"+J2+J3-J5","v":57482.0454545455},{"$f":"+K2+K3-K5","v":45985.6363636364},{"$f":"+L2+L3-L5","v":34489.2272727273},{"$f":"+M2+M3-M5","v":22992.8181818182},{"$f":"+N2+N3-N5","v":11496.4090909091},{"$f":"+O2+O3-O5","v":2.5465851649642e-11},{"$f":"+P2+P3-P5","v":2.5465851649642e-11}]
["Intress",null,null,null,{"$f":"+SUM(D5:E6)/2*5%","v":231.25},{"$f":"+SUM(E5:F6)/2*5%","v":3105.35227272727},{"$f":"+SUM(F5:G6)/2*5%","v":5460.79431818182},{"$f":"+SUM(G5:H6)/2*5%","v":4885.97386363636},{"$f":"+SUM(H5:I6)/2*5%","v":4311.15340909091},{"$f":"+SUM(I5:J6)/2*5%","v":3736.33295454546},{"$f":"+SUM(J5:K6)/2*5%","v":3161.5125},{"$f":"+SUM(K5:L6)/2*5%","v":2586.69204545455},{"$f":"+SUM(L5:M6)/2*5%","v":2011.87159090909},{"$f":"+SUM(M5:N6)/2*5%","v":1437.05113636364},{"$f":"+SUM(N5:O6)/2*5%","v":862.230681818183},{"$f":"+SUM(O5:P6)/2*5%","v":287.410227272729}]

{"sheet":"ÜVK_KULUD","index":7,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["OÜ VESOKA",null,2013,null,2014,null,2015,"prognoos","KULUDE JAGAMINE LISA 2"]
[null,null,"Vesi","Kanal","vesi","kanal","vesi","kanal"]
[]
["1.Tulud",null,27360,23865,21984,26774,24500,27400]
[]
["2.Otsekulud"]
["  Kulum",null,952,1704,952,1704,952,1704]
["  Elekter",null,3855,3685,3724,3652,3820,3740,"Energiakulud"]
["   Materjalid",null,480,259,443,1174,500,1100,"Seadmete hoolduse teenus ja materjalid"]
["  Ostetud teenused",null,2329,7539,136,5960,300,6200,"Ülalpidamiskulud","sh AS Pärnu vesi kulu"]
["  Analüüsid",null,308,1239,908,863,900,900,"Ülalpidamiskulud"]
["  Vee erikasutus",null,3361,null,3860,null,4100,null,"Keskkonnatasud"]
["  Vee saastetasu",null,null,1261,null,1204,null,1350,"Keskkonnatasud"]
[]
["Otsekulud kokku",null,11285,15687,10023,14557,10572,14994]
["Üldkulude jaotus",null,14567,10925,16295,12221,16648,12486]
[]
["Kulud kokku",null,25852,26612,26318,26778,27220,27480]

{"sheet":"Üldkulud","index":8,"n_rows":17,"n_cols":9,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,3,0,4],[0,5,0,6],[0,1,1,1],[0,2,1,2],[0,7,1,7]]}
["OÜ VESOKA",2014,2015,2014,null,2015,null,"KULUDE JAGAMINE LISA 2"]
["Ettevõtte üldkulud",null,null,"vesi","kanal","vesi","kanal"]
["Töötasu ja sots.maksud",29700,30700,{"$f":"+B3*0.4","v":11880},{"$f":"+B3*0.3","v":8910},{"$f":"+C3*0.4","v":12280},{"$f":"+C3*0.3","v":9210},"Tööjõu- ja personalikulud"]
["Koolitus ja teatmikud",953,450,{"$f":"+B4*0.4","v":381.2},{"$f":"+B4*0.3","v":285.9},{"$f":"+C4*0.4","v":180},{"$f":"+C4*0.3","v":135},"Administratiivkulud"]
["Materjalid",930,940,{"$f":"+B5*0.4","v":372},{"$f":"+B5*0.3","v":279},{"$f":"+C5*0.4","v":376},{"$f":"+C5*0.3","v":282},"Administratiivkulud"]
["Ostetud teenus",1102,1200,{"$f":"+B6*0.4","v":440.8},{"$f":"+B6*0.3","v":330.6},{"$f":"+C6*0.4","v":480},{"$f":"+C6*0.3","v":360},"Administratiivkulud"]
["Telefon",204,200,{"$f":"+B7*0.4","v":81.6},{"$f":"+B7*0.3","v":61.2},{"$f":"+C7*0.4","v":80},{"$f":"+C7*0.3","v":60},"Administratiivkulud"]
["Autotransport",{"$f":"5936-OPV!H13","v":4848.5},{"$f":"6230-OPV!I13","v":5142.5},{"$f":"+B8*0.4","v":1939.4},{"$f":"+B8*0.3","v":1454.55},{"$f":"+C8*0.4","v":2057},{"$f":"+C8*0.3","v":1542.75},"Seadmete hoolduse teenus ja materjalid","NB! Kulum välja võetud!"]
["Trahv saastetasult",1246,1200,{"$f":"+B9*0.4","v":498.4},{"$f":"+B9*0.3","v":373.8},{"$f":"+C9*0.4","v":480},{"$f":"+C9*0.3","v":360},"Administratiivkulud"]
["Muu äri ja finantskulu",667,700,{"$f":"+B10*0.4","v":266.8},{"$f":"+B10*0.3","v":200.1},{"$f":"+C10*0.4","v":280},{"$f":"+C10*0.3","v":210},"Administratiivkulud"]
[]
["Üldkulud kokku",{"$f":"+SUM(B3:B10)","v":39650.5},{"$f":"+SUM(C3:C10)","v":40532.5},{"$f":"+SUM(D3:D10)","v":15860.2},{"$f":"+SUM(E3:E10)","v":11895.15},{"$f":"+SUM(F3:F10)","v":16213},{"$f":"+SUM(G3:G10)","v":12159.75}]
[]
["Üldkuludest jaotatakse veele 40% ja kanalisatsioonile 30%."]
["Lukksepa töötasu ja transprdikulud on arvestatud üldkulude hulka"]
[]
["Autotranspordi kulude hulka on arvestatud veoauto amorti kulu ja liisitud Citroen  kasutusrendi makse 130 EUR kuus"]

{"sheet":"KULUD","index":9,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["ÜV-teenuskulud","Ühik",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["MAHUD"]
["Toodetud vesi","m3",{"$f":"+MAHUD!E13","v":47862},{"$f":"+MAHUD!F13","v":47862},{"$f":"+MAHUD!G13","v":47934.0589054726},{"$f":"+MAHUD!H13","v":48006.1178109453},{"$f":"+MAHUD!I13","v":40311.5369648651},{"$f":"+MAHUD!J13","v":40383.5958703377},{"$f":"+MAHUD!K13","v":40455.6547758104},{"$f":"+MAHUD!L13","v":40527.713681283},{"$f":"+MAHUD!M13","v":40599.7725867557},{"$f":"+MAHUD!N13","v":40671.8314922283},{"$f":"+MAHUD!O13","v":40743.8903977009},{"$f":"+MAHUD!P13","v":40815.9493031736},{"$f":"+MAHUD!Q13","v":43360.5289393759}]
["ÜHIKKULU"]
["Energiakulud","EUR/m3",{"$f":"+C8/C3","v":0.0778070285403869},{"$f":"+D8/D3","v":0.0798127951193013},{"$f":"+D5*(1+EE!G$5)","v":0.081568676611926},{"$f":"+E5*(1+EE!H$5)","v":0.083771030880448},{"$f":"+F5*(1+EE!I$5)","v":0.0862003907759809},{"$f":"+G5*(1+EE!J$5)","v":0.0884416009361565},{"$f":"+H5*(1+EE!K$5)","v":0.0908295241614327},{"$f":"+I5*(1+EE!L$5)","v":0.0932819213137913},{"$f":"+J5*(1+EE!M$5)","v":0.0958005331892637},{"$f":"+K5*(1+EE!N$5)","v":0.0983455719502297},{"$f":"+L5*(1+EE!O$5)","v":0.100935120607191},{"$f":"+M5*(1+EE!P$5)","v":0.10357270151791},{"$f":"+N5*(1+EE!Q$5)","v":0.106261628161092}]
["Keskkonnatasud","EUR/m3",{"$f":"+C9/C3","v":0.080648531193849},{"$f":"+D9/D3","v":0.0856629476411349},{"$f":"+D6*(1+EE!G$5)","v":0.0875475324892399},{"$f":"+E6*(1+EE!H$5)","v":0.0899113158664494},{"$f":"+F6*(1+EE!I$5)","v":0.0925187440265764},{"$f":"+G6*(1+EE!J$5)","v":0.0949242313712674},{"$f":"+H6*(1+EE!K$5)","v":0.0974871856182916},{"$f":"+I6*(1+EE!L$5)","v":0.100119339629985},{"$f":"+J6*(1+EE!M$5)","v":0.102822561799995},{"$f":"+K6*(1+EE!N$5)","v":0.105554147904697},{"$f":"+L6*(1+EE!O$5)","v":0.108333506410859},{"$f":"+M6*(1+EE!P$5)","v":0.111164417859537},{"$f":"+N6*(1+EE!Q$5)","v":0.114050438602219}]
["MUUTUVKULUD (tarbimise mahtudest sõltuvad)"]
["Energiakulud","EUR",{"$f":"+ÜVK_KULUD!E8","v":3724},{"$f":"+ÜVK_KULUD!G8","v":3820},{"$f":"+E3*E5","v":3909.91774955751},{"$f":"+F3*F5","v":4021.52197759112},{"$f":"+G3*G5","v":3474.87023915177},{"$f":"+H3*H5","v":3571.58987033143},{"$f":"+I3*I5","v":3674.56787292605},{"$f":"+J3*J5","v":3780.50299864531},{"$f":"+K3*K5","v":3889.47986117404},{"$f":"+L3*L5","v":3999.89453036656},{"$f":"+M3*M5","v":4112.48949129811},{"$f":"+N3*N5","v":4227.41813434776},{"$f":"+O3*O5","v":4607.56040302424}]
["Keskkonnatasud","EUR",{"$f":"+ÜVK_KULUD!E12","v":3860},{"$f":"+ÜVK_KULUD!G12","v":4100},{"$f":"+E3*E6","v":4196.508579368},{"$f":"+F3*F6","v":4316.29322202188},{"$f":"+G3*G6","v":3729.57276977023},{"$f":"+H3*H6","v":3833.3817979997},{"$f":"+I3*I6","v":3943.90792643895},{"$f":"+J3*J6","v":4057.60793048318},{"$f":"+K3*K6","v":4174.57262586743},{"$f":"+L3*L6","v":4293.08051688557},{"$f":"+M3*M6","v":4413.92851160268},{"$f":"+N3*N6","v":4537.28124367168},{"$f":"+O3*O6","v":4945.28734356004}]
["PÜSIKULUD"]
["Seadmete hoolduse teenus ja materjalid","EUR",{"$f":"+ÜVK_KULUD!E9+Üldkulud!D8","v":2382.4},{"$f":"+ÜVK_KULUD!G9+Üldkulud!F8","v":2557},{"$f":"+D11*(1+EE!G$5)","v":2613.254},{"$f":"+E11*(1+EE!H$5)","v":2683.811858},{"$f":"+F11*(1+EE!I$5)","v":2761.642401882},{"$f":"+G11*(1+EE!J$5)","v":2833.44510433093},{"$f":"+H11*(1+EE!K$5)","v":2909.94812214787},{"$f":"+I11*(1+EE!L$5)","v":2988.51672144586},{"$f":"+J11*(1+EE!M$5)","v":3069.2066729249},{"$f":"+K11*(1+EE!N$5)","v":3150.74327494544},{"$f":"+L11*(1+EE!O$5)","v":3233.70586140733},{"$f":"+M11*(1+EE!P$5)","v":3318.20727974043},{"$f":"+N11*(1+EE!Q$5)","v":3404.35368541809}]
["Tööjõu- ja personalikulud","EUR",{"$f":"+Üldkulud!D3","v":11880},{"$f":"+Üldkulud!F3","v":12280},{"$f":"+D12*(1+EE!G$5)","v":12550.16},{"$f":"+E12*(1+EE!H$5)","v":12889.01432},{"$f":"+F12*(1+EE!I$5)","v":13262.79573528},{"$f":"+G12*(1+EE!J$5)","v":13607.6284243973},{"$f":"+H12*(1+EE!K$5)","v":13975.034391856},{"$f":"+I12*(1+EE!L$5)","v":14352.3603204361},{"$f":"+J12*(1+EE!M$5)","v":14739.8740490879},{"$f":"+K12*(1+EE!N$5)","v":15131.4538194486},{"$f":"+L12*(1+EE!O$5)","v":15529.8818842714},{"$f":"+M12*(1+EE!P$5)","v":15935.7001936693},{"$f":"+N12*(1+EE!Q$5)","v":16349.4185596145}]
["Administratiivkulud","EUR",{"$f":"+SUM(Üldkulud!D4:D7,Üldkulud!D9:D10)","v":2040.8},{"$f":"+SUM(Üldkulud!F4:F7,Üldkulud!F9:F10)","v":1876},{"$f":"+D13*(1+EE!G$5)","v":1917.272},{"$f":"+E13*(1+EE!H$5)","v":1969.038344},{"$f":"+F13*(1+EE!I$5)","v":2026.140455976},{"$f":"+G13*(1+EE!J$5)","v":2078.82010783138},{"$f":"+H13*(1+EE!K$5)","v":2134.94825074282},{"$f":"+I13*(1+EE!L$5)","v":2192.59185351288},{"$f":"+J13*(1+EE!M$5)","v":2251.79183355773},{"$f":"+K13*(1+EE!N$5)","v":2311.61297762912},{"$f":"+L13*(1+EE!O$5)","v":2372.4803269457},{"$f":"+M13*(1+EE!P$5)","v":2434.47667453775},{"$f":"+N13*(1+EE!Q$5)","v":2497.67990373263}]
["Ülalpidamiskulud","EUR",{"$f":"+SUM(ÜVK_KULUD!E10:E11)","v":1044},{"$f":"+SUM(ÜVK_KULUD!G10:G11)","v":1200},{"$f":"+D14*(1+EE!G$5)","v":1226.4},{"$f":"+E14*(1+EE!H$5)","v":1259.5128},{"$f":"+F14*(1+EE!I$5)","v":1296.0386712},{"$f":"+G14*(1+EE!J$5)","v":1329.7356766512},{"$f":"+H14*(1+EE!K$5)","v":1365.63853992078},{"$f":"+I14*(1+EE!L$5)","v":1402.51078049864},{"$f":"+J14*(1+EE!M$5)","v":1440.37857157211},{"$f":"+K14*(1+EE!N$5)","v":1478.64369571159},{"$f":"+L14*(1+EE!O$5)","v":1517.57803429362},{"$f":"+M14*(1+EE!P$5)","v":1557.23454661264},{"$f":"+N14*(1+EE!Q$5)","v":1597.66305142812}]
["KONTROLL",null,{"$f":"+SUM(C8:C14)=SUM(Üldkulud!D3:D10)+SUM(ÜVK_KULUD!E7:E12)-ÜVK_KULUD!E7","v":true},{"$f":"+SUM(D8:D14)=SUM(Üldkulud!F3:F10)+SUM(ÜVK_KULUD!G7:G12)-ÜVK_KULUD!G7","v":true}]
["ÜK-teenuskulud","Ühik",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["MAHUD"]
["Vastuvõetud reoveemaht","m3",{"$f":"+MAHUD!E15","v":16964.8},{"$f":"+MAHUD!F15","v":17075.9826581379},{"$f":"+MAHUD!G15","v":17496.9209559346},{"$f":"+MAHUD!H15","v":24707.2878251599},{"$f":"+MAHUD!I15","v":26448.5061954204},{"$f":"+MAHUD!J15","v":26510.4409217886},{"$f":"+MAHUD!K15","v":26572.3756481567},{"$f":"+MAHUD!L15","v":26634.3103745249},{"$f":"+MAHUD!M15","v":26696.245100893},{"$f":"+MAHUD!N15","v":26758.1798272612},{"$f":"+MAHUD!O15","v":26820.1145536294},{"$f":"+MAHUD!P15","v":26896.2638073607},{"$f":"+MAHUD!Q15","v":32843.6749283308}]
["AS Pärnu Vesi ÜK-teenusmahud","m3",{"$f":"+MAHUD!E18","v":4273},{"$f":"+MAHUD!F18","v":4442.03980099502},{"$f":"+MAHUD!G18","v":4503.97452736318},{"$f":"+MAHUD!H18","v":12089.4806823028},{"$f":"+MAHUD!I18","v":12640.8439800995},{"$f":"+MAHUD!J18","v":12702.7787064677},{"$f":"+MAHUD!K18","v":12764.7134328358},{"$f":"+MAHUD!L18","v":12826.648159204},{"$f":"+MAHUD!M18","v":12888.5828855721},{"$f":"+MAHUD!N18","v":12950.5176119403},{"$f":"+MAHUD!O18","v":13012.4523383085},{"$f":"+MAHUD!P18","v":13088.6015920398},{"$f":"+MAHUD!Q18","v":14871.5199593867}]
["Puhastatud heitvesi","m3",{"$f":"+MAHUD!E19","v":15864.75},{"$f":"+MAHUD!F19","v":15792.4285714286},{"$f":"+MAHUD!G19","v":16241.1830357143},{"$f":"+MAHUD!H19","v":15772.2589285714},{"$f":"+MAHUD!I19","v":17259.5777691511},{"$f":"+MAHUD!J19","v":17259.5777691511},{"$f":"+MAHUD!K19","v":17259.5777691511},{"$f":"+MAHUD!L19","v":17259.5777691511},{"$f":"+MAHUD!M19","v":17259.5777691511},{"$f":"+MAHUD!N19","v":17259.5777691511},{"$f":"+MAHUD!O19","v":17259.5777691511},{"$f":"+MAHUD!P19","v":17259.5777691511},{"$f":"+MAHUD!Q19","v":22465.1937111801}]
["ÜHIKKULU"]
["Energiakulud","EUR/m3",{"$f":"+C26/C18","v":0.215269263416014},{"$f":"+D26/D18","v":0.219021070404849},{"$f":"+D22*(1+EE!G$5)","v":0.223839533953756},{"$f":"+E22*(1+EE!H$5)","v":0.229883201370507},{"$f":"+F22*(1+EE!I$5)","v":0.236549814210252},{"$f":"+G22*(1+EE!J$5)","v":0.242700109379718},{"$f":"+H22*(1+EE!K$5)","v":0.249253012332971},{"$f":"+I22*(1+EE!L$5)","v":0.255982843665961},{"$f":"+J22*(1+EE!M$5)","v":0.262894380444942},{"$f":"+K22*(1+EE!N$5)","v":0.269878437485112},{"$f":"+L22*(1+EE!O$5)","v":0.276984637911564},{"$f":"+M22*(1+EE!P$5)","v":0.284222647725425},{"$f":"+N22*(1+EE!Q$5)","v":0.291601559725054}]
["Keskkonnatasud","EUR/m3",{"$f":"+C27/C20","v":0.0758915205093052},{"$f":"+D27/D20","v":0.0854840022795734},{"$f":"+D23*(1+EE!G$5)","v":0.087364650329724},{"$f":"+E23*(1+EE!H$5)","v":0.0897234958886266},{"$f":"+F23*(1+EE!I$5)","v":0.0923254772693967},{"$f":"+G23*(1+EE!J$5)","v":0.0947259396784011},{"$f":"+H23*(1+EE!K$5)","v":0.0972835400497179},{"$f":"+I23*(1+EE!L$5)","v":0.0999101956310603},{"$f":"+J23*(1+EE!M$5)","v":0.102607770913099},{"$f":"+K23*(1+EE!N$5)","v":0.105333650879072},{"$f":"+L23*(1+EE!O$5)","v":0.108107203452489},{"$f":"+M23*(1+EE!P$5)","v":0.110932201277054},{"$f":"+N23*(1+EE!Q$5)","v":0.113812193275227}]
["Kaupade ja teenuste vahendamiskulud","EUR/m3",{"$f":"+D24","v":0.83},0.83,{"$f":"+D24*(1+EE!G$5)","v":0.84826},{"$f":"+E24*(1+EE!H$5)","v":0.87116302},{"$f":"+F24*(1+EE!I$5)","v":0.89642674758},{"$f":"+G24*(1+EE!J$5)","v":0.91973384301708},{"$f":"+H24*(1+EE!K$5)","v":0.944566656778541},{"$f":"+I24*(1+EE!L$5)","v":0.970069956511561},{"$f":"+J24*(1+EE!M$5)","v":0.996261845337373},{"$f":"+K24*(1+EE!N$5)","v":1.02272855620052},{"$f":"+L24*(1+EE!O$5)","v":1.04965814038642},{"$f":"+M24*(1+EE!P$5)","v":1.07708722807374},{"$f":"+N24*(1+EE!Q$5)","v":1.10505027723779}]
["MUUTUVKULUD (tarbimise mahtudest sõltuvad)"]
["Energiakulud","EUR",{"$f":"+ÜVK_KULUD!F8","v":3652},{"$f":"+ÜVK_KULUD!H8","v":3740},{"$f":"+E18*E22","v":3916.50263240211},{"$f":"+F18*F22","v":5679.79042243032},{"$f":"+G18*G22","v":6256.3892266654},{"$f":"+H18*H22","v":6434.08691142265},{"$f":"+I18*I22","v":6623.24467514634},{"$f":"+J18*J22","v":6817.92650875269},{"$f":"+K18*K22","v":7018.29281600559},{"$f":"+L18*L22","v":7221.4557617269},{"$f":"+M18*M22","v":7428.75971838369},{"$f":"+N18*N22","v":7644.52731324957},{"$f":"+O18*O22","v":9577.26683620394}]
["Keskkonnatasud","EUR",{"$f":"+ÜVK_KULUD!F13","v":1204},{"$f":"+ÜVK_KULUD!H13","v":1350},{"$f":"+E20*E23","v":1418.90527685622},{"$f":"+F20*F23","v":1415.14220913203},{"$f":"+G20*G23","v":1593.49875500515},{"$f":"+H20*H23","v":1634.92972263528},{"$f":"+I20*I23","v":1679.07282514643},{"$f":"+J20*J23","v":1724.40779142539},{"$f":"+K20*K23","v":1770.96680179387},{"$f":"+L20*L23","v":1818.01433905596},{"$f":"+M20*M23","v":1865.88468539368},{"$f":"+N20*N23","v":1914.64295504444},{"$f":"+O20*O23","v":2556.81296862224}]
["Kaupade ja teenuste vahendamiskulud","EUR",{"$f":"+C19*C24","v":3546.59},{"$f":"+D19*D24","v":3686.89303482587},{"$f":"+E19*E24","v":3820.54143258109},{"$f":"+F19*F24","v":10531.9085014265},{"$f":"+G19*G24","v":11331.5906557468},{"$f":"+H19*H24","v":11683.175476695},{"$f":"+I19*I24","v":12057.1226919899},{"$f":"+J19*J24","v":12442.7460219881},{"$f":"+K19*K24","v":12840.4033693638},{"$f":"+L19*L24","v":13244.8641793091},{"$f":"+M19*M24","v":13658.6265232958},{"$f":"+N19*N24","v":14097.5656081317},{"$f":"+O19*O24","v":16433.7772540676}]
["PÜSIKULUD"]
["Seadmete hoolduse teenus ja materjalid","EUR",{"$f":"+Üldkulud!E8+ÜVK_KULUD!F9","v":2628.55},{"$f":"+Üldkulud!G8+ÜVK_KULUD!H9","v":2642.75},{"$f":"+D30*(1+EE!G$5)","v":2700.8905},{"$f":"+E30*(1+EE!H$5)","v":2773.8145435},{"$f":"+F30*(1+EE!I$5)","v":2854.2551652615},{"$f":"+G30*(1+EE!J$5)","v":2928.4657995583},{"$f":"+H30*(1+EE!K$5)","v":3007.53437614637},{"$f":"+I30*(1+EE!L$5)","v":3088.73780430232},{"$f":"+J30*(1+EE!M$5)","v":3172.13372501849},{"$f":"+K30*(1+EE!N$5)","v":3256.40468903484},{"$f":"+L30*(1+EE!O$5)","v":3342.14945844123},{"$f":"+M30*(1+EE!P$5)","v":3429.48466505045},{"$f":"+N30*(1+EE!Q$5)","v":3518.5200243014}]
["Tööjõu- ja personalikulud","EUR",{"$f":"+Üldkulud!E3","v":8910},{"$f":"+Üldkulud!G3","v":9210},{"$f":"+D31*(1+EE!G$5)","v":9412.62},{"$f":"+E31*(1+EE!H$5)","v":9666.76074},{"$f":"+F31*(1+EE!I$5)","v":9947.09680146},{"$f":"+G31*(1+EE!J$5)","v":10205.721318298},{"$f":"+H31*(1+EE!K$5)","v":10481.275793892},{"$f":"+I31*(1+EE!L$5)","v":10764.2702403271},{"$f":"+J31*(1+EE!M$5)","v":11054.9055368159},{"$f":"+K31*(1+EE!N$5)","v":11348.5903645864},{"$f":"+L31*(1+EE!O$5)","v":11647.4114132036},{"$f":"+M31*(1+EE!P$5)","v":11951.775145252},{"$f":"+N31*(1+EE!Q$5)","v":12262.0639197109}]
["Administratiivkulud","EUR",{"$f":"+SUM(Üldkulud!E4:E7,Üldkulud!E9:E10)","v":1530.6},{"$f":"+SUM(Üldkulud!G4:G7,Üldkulud!G9:G10)","v":1407},{"$f":"+D32*(1+EE!G$5)","v":1437.954},{"$f":"+E32*(1+EE!H$5)","v":1476.778758},{"$f":"+F32*(1+EE!I$5)","v":1519.605341982},{"$f":"+G32*(1+EE!J$5)","v":1559.11508087353},{"$f":"+H32*(1+EE!K$5)","v":1601.21118805712},{"$f":"+I32*(1+EE!L$5)","v":1644.44389013466},{"$f":"+J32*(1+EE!M$5)","v":1688.84387516829},{"$f":"+K32*(1+EE!N$5)","v":1733.70973322184},{"$f":"+L32*(1+EE!O$5)","v":1779.36024520927},{"$f":"+M32*(1+EE!P$5)","v":1825.85750590332},{"$f":"+N32*(1+EE!Q$5)","v":1873.25992779948}]
["Ülalpidamiskulud","EUR",{"$f":"+SUM(ÜVK_KULUD!F10:F11)-KULUD!C28","v":3276.41},{"$f":"+SUM(ÜVK_KULUD!H10:H11)-KULUD!D28","v":3413.10696517413},{"$f":"+D33*(1+EE!G$5)","v":3488.19531840796},{"$f":"+E33*(1+EE!H$5)","v":3582.37659200498},{"$f":"+F33*(1+EE!I$5)","v":3686.26551317312},{"$f":"+G33*(1+EE!J$5)","v":3782.10841651562},{"$f":"+H33*(1+EE!K$5)","v":3884.22534376154},{"$f":"+I33*(1+EE!L$5)","v":3989.0994280431},{"$f":"+J33*(1+EE!M$5)","v":4096.80511260027},{"$f":"+K33*(1+EE!N$5)","v":4205.6409140367},{"$f":"+L33*(1+EE!O$5)","v":4316.3801325357},{"$f":"+M33*(1+EE!P$5)","v":4429.17339787781},{"$f":"+N33*(1+EE!Q$5)","v":4544.1624073589}]
["KONTROLL",null,{"$f":"+SUM(C26:C33)=SUM(Üldkulud!E3:E10)+SUM(ÜVK_KULUD!F7:F13)-ÜVK_KULUD!F7","v":true},{"$f":"+SUM(D26:D33)=SUM(Üldkulud!G3:G10)+SUM(ÜVK_KULUD!H7:H13)-ÜVK_KULUD!H7","v":true}]

{"sheet":"ÜVKAK_FIN","index":10,"n_rows":80,"n_cols":15,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["FINANTSANALÜÜS","Ühik",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["MAHUD"]
["Elanike vesi","m3/a",{"$f":"+MAHUD!E11","v":27857},{"$f":"+MAHUD!F11","v":27857},{"$f":"+MAHUD!G11","v":27918.9347263682},{"$f":"+MAHUD!H11","v":27980.8694527363},{"$f":"+MAHUD!I11","v":28375.6923778622},{"$f":"+MAHUD!J11","v":28437.6271042304},{"$f":"+MAHUD!K11","v":28499.5618305986},{"$f":"+MAHUD!L11","v":28561.4965569667},{"$f":"+MAHUD!M11","v":28623.4312833349},{"$f":"+MAHUD!N11","v":28685.366009703},{"$f":"+MAHUD!O11","v":28747.3007360712},{"$f":"+MAHUD!P11","v":28809.2354624394},{"$f":"+MAHUD!Q11","v":30925.0420285441}]
["Juriidiliste isikute vesi","m3/a",{"$f":"+MAHUD!E12","v":3592},{"$f":"+MAHUD!F12","v":3592},{"$f":"+MAHUD!G12","v":3592},{"$f":"+MAHUD!H12","v":3592},{"$f":"+MAHUD!I12","v":3592},{"$f":"+MAHUD!J12","v":3592},{"$f":"+MAHUD!K12","v":3592},{"$f":"+MAHUD!L12","v":3592},{"$f":"+MAHUD!M12","v":3592},{"$f":"+MAHUD!N12","v":3592},{"$f":"+MAHUD!O12","v":3592},{"$f":"+MAHUD!P12","v":3592},{"$f":"+MAHUD!Q12","v":3592}]
["Elanike kanal","m3/a",{"$f":"+MAHUD!E16","v":14631.4},{"$f":"+MAHUD!F16","v":14742.5826581379},{"$f":"+MAHUD!G16","v":15163.5209559346},{"$f":"+MAHUD!H16","v":16073.8878251599},{"$f":"+MAHUD!I16","v":17815.1061954204},{"$f":"+MAHUD!J16","v":17877.0409217886},{"$f":"+MAHUD!K16","v":17938.9756481567},{"$f":"+MAHUD!L16","v":18000.9103745249},{"$f":"+MAHUD!M16","v":18062.845100893},{"$f":"+MAHUD!N16","v":18124.7798272612},{"$f":"+MAHUD!O16","v":18186.7145536294},{"$f":"+MAHUD!P16","v":18262.8638073607},{"$f":"+MAHUD!Q16","v":24210.2749283308}]
["Juriidiliste isikute kanal","m3/a",{"$f":"+MAHUD!E17","v":2333.4},{"$f":"+MAHUD!F17","v":2333.4},{"$f":"+MAHUD!G17","v":2333.4},{"$f":"+MAHUD!H17","v":8633.4},{"$f":"+MAHUD!I17","v":8633.4},{"$f":"+MAHUD!J17","v":8633.4},{"$f":"+MAHUD!K17","v":8633.4},{"$f":"+MAHUD!L17","v":8633.4},{"$f":"+MAHUD!M17","v":8633.4},{"$f":"+MAHUD!N17","v":8633.4},{"$f":"+MAHUD!O17","v":8633.4},{"$f":"+MAHUD!P17","v":8633.4},{"$f":"+MAHUD!Q17","v":8633.4}]
["VESI KOKKU","m3/a",{"$f":"SUM(C3:C4)","v":31449},{"$f":"SUM(D3:D4)","v":31449},{"$f":"SUM(E3:E4)","v":31510.9347263682},{"$f":"SUM(F3:F4)","v":31572.8694527363},{"$f":"SUM(G3:G4)","v":31967.6923778622},{"$f":"SUM(H3:H4)","v":32029.6271042304},{"$f":"SUM(I3:I4)","v":32091.5618305986},{"$f":"SUM(J3:J4)","v":32153.4965569667},{"$f":"SUM(K3:K4)","v":32215.4312833349},{"$f":"SUM(L3:L4)","v":32277.366009703},{"$f":"SUM(M3:M4)","v":32339.3007360712},{"$f":"SUM(N3:N4)","v":32401.2354624394},{"$f":"SUM(O3:O4)","v":34517.0420285441}]
["KANAL KOKKU","m3/a",{"$f":"SUM(C5:C6)","v":16964.8},{"$f":"SUM(D5:D6)","v":17075.9826581379},{"$f":"SUM(E5:E6)","v":17496.9209559346},{"$f":"SUM(F5:F6)","v":24707.2878251599},{"$f":"SUM(G5:G6)","v":26448.5061954204},{"$f":"SUM(H5:H6)","v":26510.4409217886},{"$f":"SUM(I5:I6)","v":26572.3756481567},{"$f":"SUM(J5:J6)","v":26634.3103745249},{"$f":"SUM(K5:K6)","v":26696.245100893},{"$f":"SUM(L5:L6)","v":26758.1798272612},{"$f":"SUM(M5:M6)","v":26820.1145536294},{"$f":"SUM(N5:N6)","v":26896.2638073607},{"$f":"SUM(O5:O6)","v":32843.6749283308}]
[]
["Tariifi muutus võrreldes eelmise aastaga VESI","EUR",null,null,null,0.22,null,0.1,null,0.05,null,0.04]
["Tariifi muutus võrreldes eelmise aastaga KANAL","EUR",null,null,{"$f":"+E10*$D$15/$D$14","v":0},{"$f":"+F10*$D$15/$D$14","v":0.34047619047619},{"$f":"+G10*$D$15/$D$14","v":0},{"$f":"+H10*$D$15/$D$14","v":0.154761904761905},{"$f":"+I10*$D$15/$D$14","v":0},{"$f":"+J10*$D$15/$D$14","v":0.0773809523809524},{"$f":"+K10*$D$15/$D$14","v":0},{"$f":"+L10*$D$15/$D$14","v":0.0619047619047619},{"$f":"+M10*$D$15/$D$14","v":0},{"$f":"+N10*$D$15/$D$14","v":0},{"$f":"+O10*$D$15/$D$14","v":0}]
["TEENUSHINNAD"]
["Elanike vesi","EUR/m3",null,{"$f":"+EE!B30","v":1.05},{"$f":"+D13+E10","v":1.05},{"$f":"+E13+F10","v":1.27},{"$f":"+F13+G10","v":1.27},{"$f":"+G13+H10","v":1.37},{"$f":"+H13+I10","v":1.37},{"$f":"+I13+J10","v":1.42},{"$f":"+J13+K10","v":1.42},{"$f":"+K13+L10","v":1.46},{"$f":"+L13+M10","v":1.46},{"$f":"+M13+N10","v":1.46},{"$f":"+N13+O10","v":1.46}]
["Juriidiliste isikute vesi","EUR/m3",null,{"$f":"+D13","v":1.05},{"$f":"+E13","v":1.05},{"$f":"+F13","v":1.27},{"$f":"+G13","v":1.27},{"$f":"+H13","v":1.37},{"$f":"+I13","v":1.37},{"$f":"+J13","v":1.42},{"$f":"+K13","v":1.42},{"$f":"+L13","v":1.46},{"$f":"+M13","v":1.46},{"$f":"+N13","v":1.46},{"$f":"+O13","v":1.46}]
["Elanike kanal","EUR/m3",null,{"$f":"+EE!B36","v":1.625},{"$f":"+D15+E11","v":1.625},{"$f":"+E15+F11","v":1.96547619047619},{"$f":"+F15+G11","v":1.96547619047619},{"$f":"+G15+H11","v":2.1202380952381},{"$f":"+H15+I11","v":2.1202380952381},{"$f":"+I15+J11","v":2.19761904761905},{"$f":"+J15+K11","v":2.19761904761905},{"$f":"+K15+L11","v":2.25952380952381},{"$f":"+L15+M11","v":2.25952380952381},{"$f":"+M15+N11","v":2.25952380952381},{"$f":"+N15+O11","v":2.25952380952381}]
["Juriidiliste isikute kanal","EUR/m3",null,{"$f":"+D15","v":1.625},{"$f":"+E15","v":1.625},{"$f":"+F15","v":1.96547619047619},{"$f":"+G15","v":1.96547619047619},{"$f":"+H15","v":2.1202380952381},{"$f":"+I15","v":2.1202380952381},{"$f":"+J15","v":2.19761904761905},{"$f":"+K15","v":2.19761904761905},{"$f":"+L15","v":2.25952380952381},{"$f":"+M15","v":2.25952380952381},{"$f":"+N15","v":2.25952380952381},{"$f":"+O15","v":2.25952380952381}]
[]
["Tariifi muutus võrreldes eelmise aastaga"]
["Elanike vesi","%",null,null,{"$f":"E13/D13-1","v":0},{"$f":"F13/E13-1","v":0.209523809523809},{"$f":"G13/F13-1","v":0},{"$f":"H13/G13-1","v":0.078740157480315},{"$f":"I13/H13-1","v":0},{"$f":"J13/I13-1","v":0.0364963503649636},{"$f":"K13/J13-1","v":0},{"$f":"L13/K13-1","v":0.028169014084507},{"$f":"M13/L13-1","v":0},{"$f":"N13/M13-1","v":0},{"$f":"O13/N13-1","v":0}]
["Juriidiliste isikute vesi","%",null,null,{"$f":"E14/D14-1","v":0},{"$f":"F14/E14-1","v":0.209523809523809},{"$f":"G14/F14-1","v":0},{"$f":"H14/G14-1","v":0.078740157480315},{"$f":"I14/H14-1","v":0},{"$f":"J14/I14-1","v":0.0364963503649636},{"$f":"K14/J14-1","v":0},{"$f":"L14/K14-1","v":0.028169014084507},{"$f":"M14/L14-1","v":0},{"$f":"N14/M14-1","v":0},{"$f":"O14/N14-1","v":0}]
["Elanike kanal","%",null,null,{"$f":"E15/D15-1","v":0},{"$f":"F15/E15-1","v":0.209523809523809},{"$f":"G15/F15-1","v":0},{"$f":"H15/G15-1","v":0.078740157480315},{"$f":"I15/H15-1","v":0},{"$f":"J15/I15-1","v":0.0364963503649636},{"$f":"K15/J15-1","v":0},{"$f":"L15/K15-1","v":0.028169014084507},{"$f":"M15/L15-1","v":0},{"$f":"N15/M15-1","v":0},{"$f":"O15/N15-1","v":0}]
["Juriidiliste isikute kanal","%",null,null,{"$f":"E16/D16-1","v":0},{"$f":"F16/E16-1","v":0.209523809523809},{"$f":"G16/F16-1","v":0},{"$f":"H16/G16-1","v":0.078740157480315},{"$f":"I16/H16-1","v":0},{"$f":"J16/I16-1","v":0.0364963503649636},{"$f":"K16/J16-1","v":0},{"$f":"L16/K16-1","v":0.028169014084507},{"$f":"M16/L16-1","v":0},{"$f":"N16/M16-1","v":0},{"$f":"O16/N16-1","v":0}]
[]
["MÜÜGITULUD"]
["Elanike vesi","EUR",null,{"$f":"+D3*D13","v":29249.85},{"$f":"+E3*E13","v":29314.8814626866},{"$f":"+F3*F13","v":35535.7042049751},{"$f":"+G3*G13","v":36037.129319885},{"$f":"+H3*H13","v":38959.5491327956},{"$f":"+I3*I13","v":39044.39970792},{"$f":"+J3*J13","v":40557.3251108927},{"$f":"+K3*K13","v":40645.2724223355},{"$f":"+L3*L13","v":41880.6343741664},{"$f":"+M3*M13","v":41971.0590746639},{"$f":"+N3*N13","v":42061.4837751615},{"$f":"+O3*O13","v":45150.5613616743}]
["Juriidiliste isikute vesi","EUR",null,{"$f":"+D4*D14","v":3771.6},{"$f":"+E4*E14","v":3771.6},{"$f":"+F4*F14","v":4561.84},{"$f":"+G4*G14","v":4561.84},{"$f":"+H4*H14","v":4921.04},{"$f":"+I4*I14","v":4921.04},{"$f":"+J4*J14","v":5100.64},{"$f":"+K4*K14","v":5100.64},{"$f":"+L4*L14","v":5244.32},{"$f":"+M4*M14","v":5244.32},{"$f":"+N4*N14","v":5244.32},{"$f":"+O4*O14","v":5244.32}]
["Elanike kanal","EUR",null,{"$f":"+D5*D15","v":23956.6968194741},{"$f":"+E5*E15","v":24640.7215533937},{"$f":"+F5*F15","v":31592.8438087369},{"$f":"+G5*G15","v":35015.1670579037},{"$f":"+H5*H15","v":37903.5831925065},{"$f":"+I5*I15","v":38034.8995587704},{"$f":"+J5*J15","v":39559.1435135392},{"$f":"+K5*K15","v":39695.252447915},{"$f":"+L5*L15","v":40953.3715620735},{"$f":"+M5*M15","v":41093.3145509387},{"$f":"+N5*N15","v":41265.3756028222},{"$f":"+O5*O15","v":54703.6926356809}]
["Juriidiliste isikute kanal","EUR",null,{"$f":"+D6*D16","v":3791.775},{"$f":"+E6*E16","v":3791.775},{"$f":"+F6*F16","v":16968.7421428571},{"$f":"+G6*G16","v":16968.7421428571},{"$f":"+H6*H16","v":18304.8635714286},{"$f":"+I6*I16","v":18304.8635714286},{"$f":"+J6*J16","v":18972.9242857143},{"$f":"+K6*K16","v":18972.9242857143},{"$f":"+L6*L16","v":19507.3728571429},{"$f":"+M6*M16","v":19507.3728571429},{"$f":"+N6*N16","v":19507.3728571429},{"$f":"+O6*O16","v":19507.3728571429}]
["Tulud vee- ja kanalisatsiooni-teenuse müügist","EUR",null,{"$f":"SUM(D25:D28)","v":60769.9218194741},{"$f":"SUM(E25:E28)","v":61518.9780160803},{"$f":"SUM(F25:F28)","v":88659.1301565692},{"$f":"SUM(G25:G28)","v":92582.8785206459},{"$f":"SUM(H25:H28)","v":100089.035896731},{"$f":"SUM(I25:I28)","v":100305.202838119},{"$f":"SUM(J25:J28)","v":104190.032910146},{"$f":"SUM(K25:K28)","v":104414.089155965},{"$f":"SUM(L25:L28)","v":107585.698793383},{"$f":"SUM(M25:M28)","v":107816.066482746},{"$f":"SUM(N25:N28)","v":108078.552235126},{"$f":"SUM(O25:O28)","v":124605.946854498}]
["Muud nimetamata veemaj. tulud","EUR",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Muud tulud kokku","EUR",null,{"$f":"+SUM(D30:D30)","v":0},{"$f":"+SUM(E30:E30)","v":0},{"$f":"+SUM(F30:F30)","v":0},{"$f":"+SUM(G30:G30)","v":0},{"$f":"+SUM(H30:H30)","v":0},{"$f":"+SUM(I30:I30)","v":0},{"$f":"+SUM(J30:J30)","v":0},{"$f":"+SUM(K30:K30)","v":0},{"$f":"+SUM(L30:L30)","v":0},{"$f":"+SUM(M30:M30)","v":0},{"$f":"+SUM(N30:N30)","v":0},{"$f":"+SUM(O30:O30)","v":0}]
["TULUD KOKKU","EUR",null,{"$f":"+D29+D31","v":60769.9218194741},{"$f":"+E29+E31","v":61518.9780160803},{"$f":"+F29+F31","v":88659.1301565692},{"$f":"+G29+G31","v":92582.8785206459},{"$f":"+H29+H31","v":100089.035896731},{"$f":"+I29+I31","v":100305.202838119},{"$f":"+J29+J31","v":104190.032910146},{"$f":"+K29+K31","v":104414.089155965},{"$f":"+L29+L31","v":107585.698793383},{"$f":"+M29+M31","v":107816.066482746},{"$f":"+N29+N31","v":108078.552235126},{"$f":"+O29+O31","v":124605.946854498}]
[]
["TEGEVUSKULUD"]
["ÜV-teenus"]
["Energiakulud","EUR",null,{"$f":"+KULUD!D8","v":3820},{"$f":"+KULUD!E8","v":3909.91774955751},{"$f":"+KULUD!F8","v":4021.52197759112},{"$f":"+KULUD!G8","v":3474.87023915177},{"$f":"+KULUD!H8","v":3571.58987033143},{"$f":"+KULUD!I8","v":3674.56787292605},{"$f":"+KULUD!J8","v":3780.50299864531},{"$f":"+KULUD!K8","v":3889.47986117404},{"$f":"+KULUD!L8","v":3999.89453036656},{"$f":"+KULUD!M8","v":4112.48949129811},{"$f":"+KULUD!N8","v":4227.41813434776},{"$f":"+KULUD!O8","v":4607.56040302424}]
["Keskkonnatasud","EUR",null,{"$f":"+KULUD!D9","v":4100},{"$f":"+KULUD!E9","v":4196.508579368},{"$f":"+KULUD!F9","v":4316.29322202188},{"$f":"+KULUD!G9","v":3729.57276977023},{"$f":"+KULUD!H9","v":3833.3817979997},{"$f":"+KULUD!I9","v":3943.90792643895},{"$f":"+KULUD!J9","v":4057.60793048318},{"$f":"+KULUD!K9","v":4174.57262586743},{"$f":"+KULUD!L9","v":4293.08051688557},{"$f":"+KULUD!M9","v":4413.92851160268},{"$f":"+KULUD!N9","v":4537.28124367168},{"$f":"+KULUD!O9","v":4945.28734356004}]
["Kaupade ja teenuste vahendamiskulud","EUR",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Seadmete hoolduse teenus ja materjalid","EUR",null,{"$f":"+KULUD!D11","v":2557},{"$f":"+KULUD!E11","v":2613.254},{"$f":"+KULUD!F11","v":2683.811858},{"$f":"+KULUD!G11","v":2761.642401882},{"$f":"+KULUD!H11","v":2833.44510433093},{"$f":"+KULUD!I11","v":2909.94812214787},{"$f":"+KULUD!J11","v":2988.51672144586},{"$f":"+KULUD!K11","v":3069.2066729249},{"$f":"+KULUD!L11","v":3150.74327494544},{"$f":"+KULUD!M11","v":3233.70586140733},{"$f":"+KULUD!N11","v":3318.20727974043},{"$f":"+KULUD!O11","v":3404.35368541809}]
["Tööjõu- ja personalikulud","EUR",null,{"$f":"+KULUD!D12","v":12280},{"$f":"+KULUD!E12","v":12550.16},{"$f":"+KULUD!F12","v":12889.01432},{"$f":"+KULUD!G12","v":13262.79573528},{"$f":"+KULUD!H12","v":13607.6284243973},{"$f":"+KULUD!I12","v":13975.034391856},{"$f":"+KULUD!J12","v":14352.3603204361},{"$f":"+KULUD!K12","v":14739.8740490879},{"$f":"+KULUD!L12","v":15131.4538194486},{"$f":"+KULUD!M12","v":15529.8818842714},{"$f":"+KULUD!N12","v":15935.7001936693},{"$f":"+KULUD!O12","v":16349.4185596145}]
["Administratiivkulud","EUR",null,{"$f":"+KULUD!D13","v":1876},{"$f":"+KULUD!E13","v":1917.272},{"$f":"+KULUD!F13","v":1969.038344},{"$f":"+KULUD!G13","v":2026.140455976},{"$f":"+KULUD!H13","v":2078.82010783138},{"$f":"+KULUD!I13","v":2134.94825074282},{"$f":"+KULUD!J13","v":2192.59185351288},{"$f":"+KULUD!K13","v":2251.79183355773},{"$f":"+KULUD!L13","v":2311.61297762912},{"$f":"+KULUD!M13","v":2372.4803269457},{"$f":"+KULUD!N13","v":2434.47667453775},{"$f":"+KULUD!O13","v":2497.67990373263}]
["Ülalpidamiskulud","EUR",null,{"$f":"+KULUD!D14","v":1200},{"$f":"+KULUD!E14","v":1226.4},{"$f":"+KULUD!F14","v":1259.5128},{"$f":"+KULUD!G14","v":1296.0386712},{"$f":"+KULUD!H14","v":1329.7356766512},{"$f":"+KULUD!I14","v":1365.63853992078},{"$f":"+KULUD!J14","v":1402.51078049864},{"$f":"+KULUD!K14","v":1440.37857157211},{"$f":"+KULUD!L14","v":1478.64369571159},{"$f":"+KULUD!M14","v":1517.57803429362},{"$f":"+KULUD!N14","v":1557.23454661264},{"$f":"+KULUD!O14","v":1597.66305142812}]
["ÜK-teenus"]
["Energiakulud","EUR",null,{"$f":"+KULUD!D26","v":3740},{"$f":"+KULUD!E26","v":3916.50263240211},{"$f":"+KULUD!F26","v":5679.79042243032},{"$f":"+KULUD!G26","v":6256.3892266654},{"$f":"+KULUD!H26","v":6434.08691142265},{"$f":"+KULUD!I26","v":6623.24467514634},{"$f":"+KULUD!J26","v":6817.92650875269},{"$f":"+KULUD!K26","v":7018.29281600559},{"$f":"+KULUD!L26","v":7221.4557617269},{"$f":"+KULUD!M26","v":7428.75971838369},{"$f":"+KULUD!N26","v":7644.52731324957},{"$f":"+KULUD!O26","v":9577.26683620394}]
["Keskkonnatasud","EUR",null,{"$f":"+KULUD!D27","v":1350},{"$f":"+KULUD!E27","v":1418.90527685622},{"$f":"+KULUD!F27","v":1415.14220913203},{"$f":"+KULUD!G27","v":1593.49875500515},{"$f":"+KULUD!H27","v":1634.92972263528},{"$f":"+KULUD!I27","v":1679.07282514643},{"$f":"+KULUD!J27","v":1724.40779142539},{"$f":"+KULUD!K27","v":1770.96680179387},{"$f":"+KULUD!L27","v":1818.01433905596},{"$f":"+KULUD!M27","v":1865.88468539368},{"$f":"+KULUD!N27","v":1914.64295504444},{"$f":"+KULUD!O27","v":2556.81296862224}]
["Kaupade ja teenuste vahendamiskulud","EUR",null,{"$f":"+KULUD!D28","v":3686.89303482587},{"$f":"+KULUD!E28","v":3820.54143258109},{"$f":"+KULUD!F28","v":10531.9085014265},{"$f":"+KULUD!G28","v":11331.5906557468},{"$f":"+KULUD!H28","v":11683.175476695},{"$f":"+KULUD!I28","v":12057.1226919899},{"$f":"+KULUD!J28","v":12442.7460219881},{"$f":"+KULUD!K28","v":12840.4033693638},{"$f":"+KULUD!L28","v":13244.8641793091},{"$f":"+KULUD!M28","v":13658.6265232958},{"$f":"+KULUD!N28","v":14097.5656081317},{"$f":"+KULUD!O28","v":16433.7772540676}]
["Seadmete hoolduse teenus ja materjalid","EUR",null,{"$f":"+KULUD!D30","v":2642.75},{"$f":"+KULUD!E30","v":2700.8905},{"$f":"+KULUD!F30","v":2773.8145435},{"$f":"+KULUD!G30","v":2854.2551652615},{"$f":"+KULUD!H30","v":2928.4657995583},{"$f":"+KULUD!I30","v":3007.53437614637},{"$f":"+KULUD!J30","v":3088.73780430232},{"$f":"+KULUD!K30","v":3172.13372501849},{"$f":"+KULUD!L30","v":3256.40468903484},{"$f":"+KULUD!M30","v":3342.14945844123},{"$f":"+KULUD!N30","v":3429.48466505045},{"$f":"+KULUD!O30","v":3518.5200243014}]
["Tööjõu- ja personalikulud","EUR",null,{"$f":"+KULUD!D31","v":9210},{"$f":"+KULUD!E31","v":9412.62},{"$f":"+KULUD!F31","v":9666.76074},{"$f":"+KULUD!G31","v":9947.09680146},{"$f":"+KULUD!H31","v":10205.721318298},{"$f":"+KULUD!I31","v":10481.275793892},{"$f":"+KULUD!J31","v":10764.2702403271},{"$f":"+KULUD!K31","v":11054.9055368159},{"$f":"+KULUD!L31","v":11348.5903645864},{"$f":"+KULUD!M31","v":11647.4114132036},{"$f":"+KULUD!N31","v":11951.775145252},{"$f":"+KULUD!O31","v":12262.0639197109}]
["Administratiivkulud","EUR",null,{"$f":"+KULUD!D32","v":1407},{"$f":"+KULUD!E32","v":1437.954},{"$f":"+KULUD!F32","v":1476.778758},{"$f":"+KULUD!G32","v":1519.605341982},{"$f":"+KULUD!H32","v":1559.11508087353},{"$f":"+KULUD!I32","v":1601.21118805712},{"$f":"+KULUD!J32","v":1644.44389013466},{"$f":"+KULUD!K32","v":1688.84387516829},{"$f":"+KULUD!L32","v":1733.70973322184},{"$f":"+KULUD!M32","v":1779.36024520927},{"$f":"+KULUD!N32","v":1825.85750590332},{"$f":"+KULUD!O32","v":1873.25992779948}]
["Ülalpidamiskulud","EUR",null,{"$f":"+KULUD!D33","v":3413.10696517413},{"$f":"+KULUD!E33","v":3488.19531840796},{"$f":"+KULUD!F33","v":3582.37659200498},{"$f":"+KULUD!G33","v":3686.26551317312},{"$f":"+KULUD!H33","v":3782.10841651562},{"$f":"+KULUD!I33","v":3884.22534376154},{"$f":"+KULUD!J33","v":3989.0994280431},{"$f":"+KULUD!K33","v":4096.80511260027},{"$f":"+KULUD!L33","v":4205.6409140367},{"$f":"+KULUD!M33","v":4316.3801325357},{"$f":"+KULUD!N33","v":4429.17339787781},{"$f":"+KULUD!O33","v":4544.1624073589}]
["KULUD (va kulum) KOKKU","EUR",null,{"$f":"+SUM(D36:D50)","v":51282.75},{"$f":"+SUM(E36:E50)","v":52609.1214891729},{"$f":"+SUM(F36:F50)","v":62265.7642881069},{"$f":"+SUM(G36:G50)","v":63739.761732554},{"$f":"+SUM(H36:H50)","v":65482.2037075403},{"$f":"+SUM(I36:I50)","v":67337.7319981721},{"$f":"+SUM(J36:J50)","v":69245.7222899953},{"$f":"+SUM(K36:K50)","v":71207.6548509503},{"$f":"+SUM(L36:L50)","v":73194.1087959586},{"$f":"+SUM(M36:M50)","v":75218.6362862818},{"$f":"+SUM(N36:N50)","v":77303.3446630888},{"$f":"+SUM(O36:O50)","v":84167.826284842}]
[null,null,null,{"$f":"+D51=SUM(KULUD!D8:D14,KULUD!D26:D33)","v":true},{"$f":"+E51=SUM(KULUD!E8:E14,KULUD!E26:E33)","v":true},{"$f":"+F51=SUM(KULUD!F8:F14,KULUD!F26:F33)","v":true},{"$f":"+G51=SUM(KULUD!G8:G14,KULUD!G26:G33)","v":true},{"$f":"+H51=SUM(KULUD!H8:H14,KULUD!H26:H33)","v":true},{"$f":"+I51=SUM(KULUD!I8:I14,KULUD!I26:I33)","v":true},{"$f":"+J51=SUM(KULUD!J8:J14,KULUD!J26:J33)","v":true},{"$f":"+K51=SUM(KULUD!K8:K14,KULUD!K26:K33)","v":true},{"$f":"+L51=SUM(KULUD!L8:L14,KULUD!L26:L33)","v":true},{"$f":"+M51=SUM(KULUD!M8:M14,KULUD!M26:M33)","v":true},{"$f":"+N51=SUM(KULUD!N8:N14,KULUD!N26:N33)","v":true},{"$f":"+O51=SUM(KULUD!O8:O14,KULUD!O26:O33)","v":true}]
["RAHAVOOG OPEREERIMISTEGEVUSEST","EUR",null,{"$f":"D32-D51","v":9487.17181947406},{"$f":"E32-E51","v":8909.85652690741},{"$f":"F32-F51","v":26393.3658684623},{"$f":"G32-G51","v":28843.1167880919},{"$f":"H32-H51","v":34606.8321891904},{"$f":"I32-I51","v":32967.4708399469},{"$f":"J32-J51","v":34944.3106201509},{"$f":"K32-K51","v":33206.4343050145},{"$f":"L32-L51","v":34391.5899974242},{"$f":"M32-M51","v":32597.4301964637},{"$f":"N32-N51","v":30775.2075720377},{"$f":"O32-O51","v":40438.1205696561}]
["Hinda lülitatav kulum","EUR",null,{"$f":"+'Kulum&INV'!D11+'Kulum&INV'!D43","v":3417.2455},{"$f":"+'Kulum&INV'!E11+'Kulum&INV'!E43","v":15885.9687272727},{"$f":"+'Kulum&INV'!F11+'Kulum&INV'!F43","v":19822.0391287879},{"$f":"+'Kulum&INV'!G11+'Kulum&INV'!G43","v":28573.3724621212},{"$f":"+'Kulum&INV'!H11+'Kulum&INV'!H43","v":28573.3724621212},{"$f":"+'Kulum&INV'!I11+'Kulum&INV'!I43","v":28573.3724621212},{"$f":"+'Kulum&INV'!J11+'Kulum&INV'!J43","v":28129.3064621212},{"$f":"+'Kulum&INV'!K11+'Kulum&INV'!K43","v":27812.1224621212},{"$f":"+'Kulum&INV'!L11+'Kulum&INV'!L43","v":27185.6339621212},{"$f":"+'Kulum&INV'!M11+'Kulum&INV'!M43","v":26867.7779621212},{"$f":"+'Kulum&INV'!N11+'Kulum&INV'!N43","v":26866.6679621212},{"$f":"+'Kulum&INV'!O11+'Kulum&INV'!O43","v":31424.0012954545}]
["KASUM (KA mõistes)","EUR",null,{"$f":"+D53-D54","v":6069.92631947406},{"$f":"+E53-E54","v":-6976.11220036532},{"$f":"+F53-F54","v":6571.32673967443},{"$f":"+G53-G54","v":269.744325970678},{"$f":"+H53-H54","v":6033.4597270692},{"$f":"+I53-I54","v":4394.09837782565},{"$f":"+J53-J54","v":6815.00415802969},{"$f":"+K53-K54","v":5394.31184289324},{"$f":"+L53-L54","v":7205.956035303},{"$f":"+M53-M54","v":5729.65223434248},{"$f":"+N53-N54","v":3908.53960991644},{"$f":"+O53-O54","v":9014.1192742015}]
["Kasum","%",null,{"$f":"+D55/D32","v":0.0998837276359457},{"$f":"+E55/E32","v":-0.113397725796775},{"$f":"+F55/F32","v":0.0741190075750764},{"$f":"+G55/G32","v":0.00291354438618502},{"$f":"+H55/H32","v":0.0602809256080193},{"$f":"+I55/I32","v":0.0438072827081285},{"$f":"+J55/J32","v":0.0654093675534873},{"$f":"+K55/K32","v":0.0516626816026301},{"$f":"+L55/L32","v":0.0669787538317892},{"$f":"+M55/M32","v":0.0531428424469504},{"$f":"+N55/N32","v":0.0361638783004176},{"$f":"+O55/O32","v":0.0723410037943635}]
[]
["TASKUKOHASUS","Ühik",{"$f":"+C1","v":2014},{"$f":"+D1","v":2015},{"$f":"+E1","v":2016},{"$f":"+F1","v":2017},{"$f":"+G1","v":2018},{"$f":"+H1","v":2019},{"$f":"+I1","v":2020},{"$f":"+J1","v":2021},{"$f":"+K1","v":2022},{"$f":"+L1","v":2023},{"$f":"+M1","v":2024},{"$f":"+N1","v":2025},{"$f":"+O1","v":2026}]
["Leibkonnaliikme netosissetulek","EUR/a",null,{"$f":"+EE!F12","v":5429.40388406962},{"$f":"+EE!G12","v":5713.28490571665},{"$f":"+EE!H12","v":6056.08200005965},{"$f":"+EE!I12","v":6449.72733006353},{"$f":"+EE!J12","v":6862.50987918759},{"$f":"+EE!K12","v":7297.2226877696},{"$f":"+EE!L12","v":7751.16490110745},{"$f":"+EE!M12","v":8225.8447059989},{"$f":"+EE!N12","v":8719.14145149916},{"$f":"+EE!O12","v":9233.81365794144},{"$f":"+EE!P12","v":9771.48035296844},{"$f":"+EE!Q12","v":10333.8128729614}]
["Leibkonnaliikme poolt tarbitava vee kogus","m3",null,{"$f":"+EE!F15","v":25.6983394833948},{"$f":"+EE!G15","v":25.6976314627298},{"$f":"+EE!H15","v":25.6969266151792},{"$f":"+EE!I15","v":25.648720422538},{"$f":"+EE!J15","v":25.6481358492644},{"$f":"+EE!K15","v":25.6475538432312},{"$f":"+EE!L15","v":25.646974387564},{"$f":"+EE!M15","v":25.6463974655355},{"$f":"+EE!N15","v":25.6458230605649},{"$f":"+EE!O15","v":25.6452511562154},{"$f":"+EE!P15","v":25.6446817361931},{"$f":"+EE!Q15","v":26.0005397919489}]
["Leibkonnaliikme poolt tarbitava reovee kogus","m3",null,{"$f":"+EE!F16","v":25.0298517116093},{"$f":"+EE!G16","v":25.0041569750257},{"$f":"+EE!H16","v":25.1989211531321},{"$f":"+EE!I16","v":25.2940512770054},{"$f":"+EE!J16","v":25.2943586532749},{"$f":"+EE!K16","v":25.2946639144906},{"$f":"+EE!L16","v":25.2949670824081},{"$f":"+EE!M16","v":25.2952681784857},{"$f":"+EE!N16","v":25.2955672238894},{"$f":"+EE!O16","v":25.2958642394978},{"$f":"+EE!P16","v":25.2962266709523},{"$f":"+EE!Q16","v":25.5393423017119}]
["Kulu veele ja kanalisatsioonile pereliikme kohta","EUR/a",null,{"$f":"+D60*D13*(1+EE!F$8)+D61*D15*(1+EE!F$8)","v":81.1881185867156},{"$f":"+E60*E13*(1+EE!G$8)+E61*E15*(1+EE!G$8)","v":81.1371217443397},{"$f":"+F60*F13*(1+EE!H$8)+F61*F15*(1+EE!H$8)","v":98.5955716241347},{"$f":"+G60*G13*(1+EE!I$8)+G61*G15*(1+EE!I$8)","v":98.7464765787134},{"$f":"+H60*H13*(1+EE!J$8)+H61*H15*(1+EE!J$8)","v":106.521610709737},{"$f":"+I60*I13*(1+EE!K$8)+I61*I15*(1+EE!K$8)","v":106.521430563569},{"$f":"+J60*J13*(1+EE!L$8)+J61*J15*(1+EE!L$8)","v":110.408886119445},{"$f":"+K60*K13*(1+EE!M$8)+K61*K15*(1+EE!M$8)","v":110.408697077679},{"$f":"+L60*L13*(1+EE!N$8)+L61*L15*(1+EE!N$8)","v":113.518605703455},{"$f":"+M60*M13*(1+EE!O$8)+M61*M15*(1+EE!O$8)","v":113.518409063642},{"$f":"+N60*N13*(1+EE!P$8)+N61*N15*(1+EE!P$8)","v":113.518394146764},{"$f":"+O60*O13*(1+EE!Q$8)+O61*O15*(1+EE!Q$8)","v":114.801048127851}]
["Vee- ja kanalisatsiooniteenuse eest makstava kulu osakaal leibkonnaliikme netosissetulekust","%",null,{"$f":"+D62/D59","v":0.0149534129934465},{"$f":"+E62/E59","v":0.014201483574389},{"$f":"+F62/F59","v":0.0162804221645552},{"$f":"+G62/G59","v":0.0153101784812569},{"$f":"+H62/H59","v":0.015522252438979},{"$f":"+I62/I59","v":0.0145975304744506},{"$f":"+J62/J59","v":0.0142441668482205},{"$f":"+K62/K59","v":0.0134221713421311},{"$f":"+L62/L59","v":0.0130194705906437},{"$f":"+M62/M59","v":0.0122937730030984},{"$f":"+N62/N59","v":0.0116173179545184},{"$f":"+O62/O59","v":0.011109263302825}]
[]
["VEEMAJANDUSALASE TEGEVUSE FINANTSILINE JÄTKUSUUTLIKKUS"]
["Jätkusuutlikkuse analüüs","Ühik",{"$f":"+C1","v":2014},{"$f":"+D1","v":2015},{"$f":"+E1","v":2016},{"$f":"+F1","v":2017},{"$f":"+G1","v":2018},{"$f":"+H1","v":2019},{"$f":"+I1","v":2020},{"$f":"+J1","v":2021},{"$f":"+K1","v":2022},{"$f":"+L1","v":2023},{"$f":"+M1","v":2024},{"$f":"+N1","v":2025},{"$f":"+O1","v":2026}]
["Toetus (ÜF/KIK)","EUR",null,{"$f":"+INV!I47","v":74000},{"$f":"+INV!J47","v":852440},{"$f":"+INV!K47","v":476440},{"$f":"+INV!L47","v":0},{"$f":"+INV!M47","v":99405.7142857143},{"$f":"+INV!N47","v":99405.7142857143},{"$f":"+INV!O47","v":99405.7142857143},{"$f":"+INV!P47","v":99405.7142857143},{"$f":"+INV!Q47","v":99405.7142857143},{"$f":"+INV!R47","v":99405.7142857143},{"$f":"+INV!S47","v":99405.7142857143},{"$f":"+INV!T47","v":0}]
["Omavahendid","EUR",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Võetav laen/Kap.rent","EUR",null,{"$f":"+LAEN!E3","v":9250},{"$f":"+LAEN!F3","v":106555},{"$f":"+LAEN!G3","v":0},{"$f":"+LAEN!H3","v":0},{"$f":"+LAEN!I3","v":0},{"$f":"+LAEN!J3","v":0},{"$f":"+LAEN!K3","v":0},{"$f":"+LAEN!L3","v":0},{"$f":"+LAEN!M3","v":0},{"$f":"+LAEN!N3","v":0},{"$f":"+LAEN!O3","v":0},{"$f":"+LAEN!P3","v":0}]
["Kolmandate osapoolte toetus","EUR",null,{"$f":"+INV!I48-ÜVKAK_FIN!D69","v":9250},{"$f":"+INV!J48-ÜVKAK_FIN!E69","v":106555},{"$f":"+INV!K48-ÜVKAK_FIN!F69","v":119110},{"$f":"+INV!L48-ÜVKAK_FIN!G69","v":0},{"$f":"+SUM(INV!M15:M17)*0.2","v":4065.71428571429},{"$f":"+SUM(INV!N15:N17)*0.2","v":4065.71428571429},{"$f":"+SUM(INV!O15:O17)*0.2","v":4065.71428571429},{"$f":"+SUM(INV!P15:P17)*0.2","v":4065.71428571429},{"$f":"+SUM(INV!Q15:Q17)*0.2","v":4065.71428571429},{"$f":"+SUM(INV!R15:R17)*0.2","v":4065.71428571429},{"$f":"+SUM(INV!S15:S17)*0.2","v":4065.71428571429},{"$f":"+INV!T48-ÜVKAK_FIN!O69","v":0}]
["Tegevustulud (s.h.muud tulud)","EUR",null,{"$f":"+D32","v":60769.9218194741},{"$f":"+E32","v":61518.9780160803},{"$f":"+F32","v":88659.1301565692},{"$f":"+G32","v":92582.8785206459},{"$f":"+H32","v":100089.035896731},{"$f":"+I32","v":100305.202838119},{"$f":"+J32","v":104190.032910146},{"$f":"+K32","v":104414.089155965},{"$f":"+L32","v":107585.698793383},{"$f":"+M32","v":107816.066482746},{"$f":"+N32","v":108078.552235126},{"$f":"+O32","v":124605.946854498}]
["Kokku laekumised","EUR",null,{"$f":"SUM(D67:D71)","v":153269.921819474},{"$f":"SUM(E67:E71)","v":1127068.97801608},{"$f":"SUM(F67:F71)","v":684209.130156569},{"$f":"SUM(G67:G71)","v":92582.8785206459},{"$f":"SUM(H67:H71)","v":203560.464468159},{"$f":"SUM(I67:I71)","v":203776.631409548},{"$f":"SUM(J67:J71)","v":207661.461481575},{"$f":"SUM(K67:K71)","v":207885.517727393},{"$f":"SUM(L67:L71)","v":211057.127364811},{"$f":"SUM(M67:M71)","v":211287.495054174},{"$f":"SUM(N67:N71)","v":211549.980806555},{"$f":"SUM(O67:O71)","v":124605.946854498}]
["Kokku investeeringud","EUR",null,{"$f":"+INV!I44","v":92500},{"$f":"+INV!J44","v":1065550},{"$f":"+INV!K44","v":595550},{"$f":"+INV!L44","v":0},{"$f":"+INV!M44","v":124257.142857143},{"$f":"+INV!N44","v":124257.142857143},{"$f":"+INV!O44","v":124257.142857143},{"$f":"+INV!P44","v":124257.142857143},{"$f":"+INV!Q44","v":124257.142857143},{"$f":"+INV!R44","v":124257.142857143},{"$f":"+INV!S44","v":124257.142857143},{"$f":"+INV!T44","v":0}]
["Intressikulud","EUR",null,{"$f":"+LAEN!E7","v":231.25},{"$f":"+LAEN!F7","v":3105.35227272727},{"$f":"+LAEN!G7","v":5460.79431818182},{"$f":"+LAEN!H7","v":4885.97386363636},{"$f":"+LAEN!I7","v":4311.15340909091},{"$f":"+LAEN!J7","v":3736.33295454546},{"$f":"+LAEN!K7","v":3161.5125},{"$f":"+LAEN!L7","v":2586.69204545455},{"$f":"+LAEN!M7","v":2011.87159090909},{"$f":"+LAEN!N7","v":1437.05113636364},{"$f":"+LAEN!O7","v":862.230681818183},{"$f":"+LAEN!P7","v":287.410227272729}]
["Laenude tagasimaksmine","EUR",null,{"$f":"+LAEN!E4","v":0},{"$f":"+LAEN!F4","v":840.909090909091},{"$f":"+LAEN!G4","v":11496.4090909091},{"$f":"+LAEN!H4","v":11496.4090909091},{"$f":"+LAEN!I4","v":11496.4090909091},{"$f":"+LAEN!J4","v":11496.4090909091},{"$f":"+LAEN!K4","v":11496.4090909091},{"$f":"+LAEN!L4","v":11496.4090909091},{"$f":"+LAEN!M4","v":11496.4090909091},{"$f":"+LAEN!N4","v":11496.4090909091},{"$f":"+LAEN!O4","v":11496.4090909091},{"$f":"+LAEN!P4","v":11496.4090909091}]
["Tegevuskulud","EUR",null,{"$f":"+D51","v":51282.75},{"$f":"+E51","v":52609.1214891729},{"$f":"+F51","v":62265.7642881069},{"$f":"+G51","v":63739.761732554},{"$f":"+H51","v":65482.2037075403},{"$f":"+I51","v":67337.7319981721},{"$f":"+J51","v":69245.7222899953},{"$f":"+K51","v":71207.6548509503},{"$f":"+L51","v":73194.1087959586},{"$f":"+M51","v":75218.6362862818},{"$f":"+N51","v":77303.3446630888},{"$f":"+O51","v":84167.826284842}]
["Kokku väljamaksed","EUR",null,{"$f":"SUM(D73:D76)","v":144014},{"$f":"SUM(E73:E76)","v":1122105.38285281},{"$f":"SUM(F73:F76)","v":674772.967697198},{"$f":"SUM(G73:G76)","v":80122.1446870994},{"$f":"SUM(H73:H76)","v":205546.909064683},{"$f":"SUM(I73:I76)","v":206827.61690077},{"$f":"SUM(J73:J76)","v":208160.786738047},{"$f":"SUM(K73:K76)","v":209547.898844457},{"$f":"SUM(L73:L76)","v":210959.53233492},{"$f":"SUM(M73:M76)","v":212409.239370697},{"$f":"SUM(N73:N76)","v":213919.127292959},{"$f":"SUM(O73:O76)","v":95951.6456030238}]
["Kokku rahavoog","EUR",null,{"$f":"D72-D77","v":9255.92181947405},{"$f":"E72-E77","v":4963.59516327106},{"$f":"F72-F77","v":9436.1624593715},{"$f":"G72-G77","v":12460.7338335464},{"$f":"H72-H77","v":-1986.44459652388},{"$f":"I72-I77","v":-3050.98549122195},{"$f":"J72-J77","v":-499.325256472453},{"$f":"K72-K77","v":-1662.38111706346},{"$f":"L72-L77","v":97.5950298917596},{"$f":"M72-M77","v":-1121.74431652331},{"$f":"N72-N77","v":-2369.14648640389},{"$f":"O72-O77","v":28654.3012514742}]
["Kumulatiivne rahavoog","EUR",null,{"$f":"C79+D78","v":9255.92181947405},{"$f":"D79+E78","v":14219.5169827451},{"$f":"E79+F78","v":23655.6794421166},{"$f":"F79+G78","v":36116.4132756631},{"$f":"G79+H78","v":34129.9686791392},{"$f":"H79+I78","v":31078.9831879172},{"$f":"I79+J78","v":30579.6579314448},{"$f":"J79+K78","v":28917.2768143813},{"$f":"K79+L78","v":29014.8718442731},{"$f":"L79+M78","v":27893.1275277498},{"$f":"M79+N78","v":25523.9810413459},{"$f":"N79+O78","v":54178.2822928201}]
["DSCR",null,null,{"$f":"+D53/SUM(D74:D75)","v":41.0256078679959},{"$f":"+E53/SUM(E74:E75)","v":2.25779686287612},{"$f":"+F53/SUM(F74:F75)","v":1.55646926157132},{"$f":"+G53/SUM(G74:G75)","v":1.7606179069382},{"$f":"+H53/SUM(H74:H75)","v":2.18925796998686},{"$f":"+I53/SUM(I74:I75)","v":2.16425058217173},{"$f":"+J53/SUM(J74:J75)","v":2.38398809840977},{"$f":"+K53/SUM(K74:K75)","v":2.35789219884766},{"$f":"+L53/SUM(L74:L75)","v":2.54596353211068},{"$f":"+M53/SUM(M74:M75)","v":2.52039513197912},{"$f":"+N53/SUM(N74:N75)","v":2.49017757115565},{"$f":"+O53/SUM(O74:O75)","v":3.4316650211415}]

{"sheet":"Kulum&INV","index":11,"n_rows":64,"n_cols":16,"rows_kept":64,"cut":false,"hidden":false,"merged":[[0,0,1,0],[12,0,13,0],[32,0,33,0],[44,0,45,0]]}
["ÜV-teenuse kulumi arvestus (jooksevhinnas)","Kulum"]
[null,"Ühik",null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Kategooria"]
["Olemasoleva põhivara kulum","tuh EUR",null,{"$f":"+SUM(D5:D6)","v":1374.7185},{"$f":"+SUM(E5:E6)","v":18010.0095909091},{"$f":"+SUM(F5:F6)","v":23969.8653409091},{"$f":"+SUM(G5:G6)","v":23969.8653409091},{"$f":"+SUM(H5:H6)","v":23969.8653409091},{"$f":"+SUM(I5:I6)","v":23969.8653409091},{"$f":"+SUM(J5:J6)","v":23716.1133409091},{"$f":"+SUM(K5:K6)","v":23534.8653409091},{"$f":"+SUM(L5:L6)","v":22908.3768409091},{"$f":"+SUM(M5:M6)","v":22590.5208409091},{"$f":"+SUM(N5:N6)","v":22589.4108409091},{"$f":"+SUM(O5:O6)","v":22589.4108409091}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+OPV!I3+OPV!I13*0.4","v":1374.7185},{"$f":"+OPV!J3+OPV!J13*0.4+VALD_ÜVKPV_31122014!AG53","v":9627.73715909091},{"$f":"+OPV!K3+OPV!K13*0.4+VALD_ÜVKPV_31122014!AH53","v":10205.2461844656},{"$f":"+OPV!L3+OPV!L13*0.4+VALD_ÜVKPV_31122014!AI53","v":10205.2461844656},{"$f":"+OPV!M3+OPV!M13*0.4+VALD_ÜVKPV_31122014!AJ53","v":10205.2461844656},{"$f":"+OPV!N3+OPV!N13*0.4+VALD_ÜVKPV_31122014!AK53","v":10205.2461844656},{"$f":"+OPV!O3+OPV!O13*0.4+VALD_ÜVKPV_31122014!AL53","v":9951.49418446557},{"$f":"+OPV!P3+OPV!P13*0.4+VALD_ÜVKPV_31122014!AM53","v":9770.24618446557},{"$f":"+OPV!Q3+OPV!Q13*0.4+VALD_ÜVKPV_31122014!AN53","v":9143.75768446557},{"$f":"+OPV!R3+OPV!R13*0.4+VALD_ÜVKPV_31122014!AO53","v":8825.90168446557},{"$f":"+OPV!S3+OPV!S13*0.4+VALD_ÜVKPV_31122014!AP53","v":8824.79168446557},{"$f":"+OPV!T3+OPV!T13*0.4+VALD_ÜVKPV_31122014!AQ53","v":8824.79168446557}]
["Toetuste abil soetatud pv","tuh EUR",null,0,{"$f":"+VALD_ÜVKPV_31122014!AS53","v":8382.27243181818},{"$f":"+VALD_ÜVKPV_31122014!AT53","v":13764.6191564435},{"$f":"+VALD_ÜVKPV_31122014!AU53","v":13764.6191564435},{"$f":"+VALD_ÜVKPV_31122014!AV53","v":13764.6191564435},{"$f":"+VALD_ÜVKPV_31122014!AW53","v":13764.6191564435},{"$f":"+VALD_ÜVKPV_31122014!AX53","v":13764.6191564435},{"$f":"+VALD_ÜVKPV_31122014!AY53","v":13764.6191564435},{"$f":"+VALD_ÜVKPV_31122014!AZ53","v":13764.6191564435},{"$f":"+VALD_ÜVKPV_31122014!BA53","v":13764.6191564435},{"$f":"+VALD_ÜVKPV_31122014!BB53","v":13764.6191564435},{"$f":"+VALD_ÜVKPV_31122014!BC53","v":13764.6191564435}]
["ÜVK AK INV PR seotud põhivara kulum","tuh EUR",null,{"$f":"+SUM(D8:D9)","v":0},{"$f":"+SUM(E8:E9)","v":0},{"$f":"+SUM(F8:F9)","v":0},{"$f":"+SUM(G8:G9)","v":8993.75},{"$f":"+SUM(H8:H9)","v":8993.75},{"$f":"+SUM(I8:I9)","v":8993.75},{"$f":"+SUM(J8:J9)","v":8993.75},{"$f":"+SUM(K8:K9)","v":8993.75},{"$f":"+SUM(L8:L9)","v":8993.75},{"$f":"+SUM(M8:M9)","v":8993.75},{"$f":"+SUM(N8:N9)","v":8993.75},{"$f":"+SUM(O8:O9)","v":10712.5}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+INV!V50","v":0},{"$f":"+INV!W50","v":0},{"$f":"+INV!X50","v":0},{"$f":"+INV!Y50","v":1798.75},{"$f":"+INV!Z50","v":1798.75},{"$f":"+INV!AA50","v":1798.75},{"$f":"+INV!AB50","v":1798.75},{"$f":"+INV!AC50","v":1798.75},{"$f":"+INV!AD50","v":1798.75},{"$f":"+INV!AE50","v":1798.75},{"$f":"+INV!AF50","v":1798.75},{"$f":"+INV!AG50","v":2142.5}]
["Toetuste abil soetatud pv","tuh EUR",null,{"$f":"+INV!V49","v":0},{"$f":"+INV!W49","v":0},{"$f":"+INV!X49","v":0},{"$f":"+INV!Y49","v":7195},{"$f":"+INV!Z49","v":7195},{"$f":"+INV!AA49","v":7195},{"$f":"+INV!AB49","v":7195},{"$f":"+INV!AC49","v":7195},{"$f":"+INV!AD49","v":7195},{"$f":"+INV!AE49","v":7195},{"$f":"+INV!AF49","v":7195},{"$f":"+INV!AG49","v":8570}]
["KULUM KOKKU","tuh EUR",null,{"$f":"+D4+D7","v":1374.7185},{"$f":"+E4+E7","v":18010.0095909091},{"$f":"+F4+F7","v":23969.8653409091},{"$f":"+G4+G7","v":32963.6153409091},{"$f":"+H4+H7","v":32963.6153409091},{"$f":"+I4+I7","v":32963.6153409091},{"$f":"+J4+J7","v":32709.8633409091},{"$f":"+K4+K7","v":32528.6153409091},{"$f":"+L4+L7","v":31902.1268409091},{"$f":"+M4+M7","v":31584.2708409091},{"$f":"+N4+N7","v":31583.1608409091},{"$f":"+O4+O7","v":33301.9108409091}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+D5+D8","v":1374.7185},{"$f":"+E5+E8","v":9627.73715909091},{"$f":"+F5+F8","v":10205.2461844656},{"$f":"+G5+G8","v":12003.9961844656},{"$f":"+H5+H8","v":12003.9961844656},{"$f":"+I5+I8","v":12003.9961844656},{"$f":"+J5+J8","v":11750.2441844656},{"$f":"+K5+K8","v":11568.9961844656},{"$f":"+L5+L8","v":10942.5076844656},{"$f":"+M5+M8","v":10624.6516844656},{"$f":"+N5+N8","v":10623.5416844656},{"$f":"+O5+O8","v":10967.2916844656}]
["Toetuste abil soetatud pv","tuh EUR",null,{"$f":"+D6+D9","v":0},{"$f":"+E6+E9","v":8382.27243181818},{"$f":"+F6+F9","v":13764.6191564435},{"$f":"+G6+G9","v":20959.6191564435},{"$f":"+H6+H9","v":20959.6191564435},{"$f":"+I6+I9","v":20959.6191564435},{"$f":"+J6+J9","v":20959.6191564435},{"$f":"+K6+K9","v":20959.6191564435},{"$f":"+L6+L9","v":20959.6191564435},{"$f":"+M6+M9","v":20959.6191564435},{"$f":"+N6+N9","v":20959.6191564435},{"$f":"+O6+O9","v":22334.6191564435}]
["ÜV-teenuse investeeringute arvestus (jooksevhinnas)","Investeeringud"]
[null,"Ühik",null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Kategooria"]
["Olemasoleva põhivara asendamine","tuh EUR",null,{"$f":"+SUM(D17:D18)","v":0},{"$f":"+SUM(E17:E18)","v":0},{"$f":"+SUM(F17:F18)","v":0},{"$f":"+SUM(G17:G18)","v":0},{"$f":"+SUM(H17:H18)","v":0},{"$f":"+SUM(I17:I18)","v":0},{"$f":"+SUM(J17:J18)","v":0},{"$f":"+SUM(K17:K18)","v":0},{"$f":"+SUM(L17:L18)","v":0},{"$f":"+SUM(M17:M18)","v":0},{"$f":"+SUM(N17:N18)","v":0},{"$f":"+SUM(O17:O18)","v":0}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Toetuste abil soetatud pv","tuh EUR",null,0,0,0,0,0,0,0,0,0,0,0,0]
["ÜVK AK INV PR seonduvalt","tuh EUR",null,{"$f":"+SUM(D20:D21)","v":0},{"$f":"+SUM(E20:E21)","v":164875},{"$f":"+SUM(F20:F21)","v":164875},{"$f":"+SUM(G20:G21)","v":0},{"$f":"+SUM(H20:H21)","v":9821.42857142857},{"$f":"+SUM(I20:I21)","v":9821.42857142857},{"$f":"+SUM(J20:J21)","v":9821.42857142857},{"$f":"+SUM(K20:K21)","v":9821.42857142857},{"$f":"+SUM(L20:L21)","v":9821.42857142857},{"$f":"+SUM(M20:M21)","v":9821.42857142857},{"$f":"+SUM(N20:N21)","v":9821.42857142857},{"$f":"+SUM(O20:O21)","v":0}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+INV!I50","v":0},{"$f":"+INV!J50","v":32975},{"$f":"+INV!K50","v":32975},{"$f":"+INV!L50","v":0},{"$f":"+INV!M50","v":1964.28571428571},{"$f":"+INV!N50","v":1964.28571428571},{"$f":"+INV!O50","v":1964.28571428571},{"$f":"+INV!P50","v":1964.28571428571},{"$f":"+INV!Q50","v":1964.28571428571},{"$f":"+INV!R50","v":1964.28571428571},{"$f":"+INV!S50","v":1964.28571428571},{"$f":"+INV!T50","v":0}]
["Toetuste abil soetatud pv","tuh EUR",null,{"$f":"+INV!I49","v":0},{"$f":"+INV!J49","v":131900},{"$f":"+INV!K49","v":131900},{"$f":"+INV!L49","v":0},{"$f":"+INV!M49","v":7857.14285714286},{"$f":"+INV!N49","v":7857.14285714286},{"$f":"+INV!O49","v":7857.14285714286},{"$f":"+INV!P49","v":7857.14285714286},{"$f":"+INV!Q49","v":7857.14285714286},{"$f":"+INV!R49","v":7857.14285714286},{"$f":"+INV!S49","v":7857.14285714286},{"$f":"+INV!T49","v":0}]
["INESTEERINGUD KOKKU","tuh EUR",null,{"$f":"D16+D19","v":0},{"$f":"E16+E19","v":164875},{"$f":"F16+F19","v":164875},{"$f":"G16+G19","v":0},{"$f":"H16+H19","v":9821.42857142857},{"$f":"I16+I19","v":9821.42857142857},{"$f":"J16+J19","v":9821.42857142857},{"$f":"K16+K19","v":9821.42857142857},{"$f":"L16+L19","v":9821.42857142857},{"$f":"M16+M19","v":9821.42857142857},{"$f":"N16+N19","v":9821.42857142857},{"$f":"O16+O19","v":0}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+D17+D20","v":0},{"$f":"+E17+E20","v":32975},{"$f":"+F17+F20","v":32975},{"$f":"+G17+G20","v":0},{"$f":"+H17+H20","v":1964.28571428571},{"$f":"+I17+I20","v":1964.28571428571},{"$f":"+J17+J20","v":1964.28571428571},{"$f":"+K17+K20","v":1964.28571428571},{"$f":"+L17+L20","v":1964.28571428571},{"$f":"+M17+M20","v":1964.28571428571},{"$f":"+N17+N20","v":1964.28571428571},{"$f":"+O17+O20","v":0}]
["Toetuste abil soetatud pv","tuh EUR",null,{"$f":"+D18+D21","v":0},{"$f":"+E18+E21","v":131900},{"$f":"+F18+F21","v":131900},{"$f":"+G18+G21","v":0},{"$f":"+H18+H21","v":7857.14285714286},{"$f":"+I18+I21","v":7857.14285714286},{"$f":"+J18+J21","v":7857.14285714286},{"$f":"+K18+K21","v":7857.14285714286},{"$f":"+L18+L21","v":7857.14285714286},{"$f":"+M18+M21","v":7857.14285714286},{"$f":"+N18+N21","v":7857.14285714286},{"$f":"+O18+O21","v":0}]
["KA põhjendatud tulukuse arvestus ÜV-teenusele","Ühik",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Põhivara jääkväärtus","tuh EUR",{"$f":"+OPV!E3+OPV!E13*0.4","v":10622.228},{"$f":"+C26+D23-D11+VALD_ÜVKPV_31122014!X53","v":190647.509354059},{"$f":"+D26+E23-E11+VALD_ÜVKPV_31122014!AA53","v":231031.289158157},{"$f":"+E26+F23-F11","v":253801.042973691},{"$f":"+F26+G23-G11","v":241797.046789225},{"$f":"+G26+H23-H11+VALD_ÜVKPV_31122014!AD53","v":231757.336319046},{"$f":"+H26+I23-I11","v":221717.625848866},{"$f":"+I26+J23-J11","v":211931.667378686},{"$f":"+J26+K23-K11","v":202326.956908506},{"$f":"+K26+L23-L11","v":193348.734938326},{"$f":"+L26+M23-M11","v":184688.368968146},{"$f":"+M26+N23-N11","v":176029.112997967},{"$f":"+N26+O23-O11","v":165061.821313501}]
["Käibekapital","tuh EUR",null,{"$f":"5%*D30","v":1869.59366247874},{"$f":"5%*E30","v":2419.53991730542},{"$f":"5%*F30","v":2545.2579011178},{"$f":"5%*G30","v":2574.11454461428},{"$f":"5%*H30","v":2582.75941150769},{"$f":"5%*I30","v":2593.70553593771},{"$f":"5%*J30","v":2593.63616735365},{"$f":"5%*K30","v":2598.74346742683},{"$f":"5%*L30","v":2583.63795126559},{"$f":"5%*M30","v":2585.57537249522},{"$f":"5%*N30","v":2604.1780426547},{"$f":"5%*O30","v":2662.09248355537}]
["Põhjendatud tulukus (regul.vara*WACC)","tuh EUR",null,{"$f":"+(D26+D27)*5.29%","v":10184.1547495748},{"$f":"+(E26+E27)*5.29%","v":12349.5488580919},{"$f":"+(F26+F27)*5.29%","v":13560.7193162774},{"$f":"+(G26+G27)*5.29%","v":12927.2344345601},{"$f":"+(H26+H27)*5.29%","v":12396.5910641463},{"$f":"+(I26+I27)*5.29%","v":11866.0694302561},{"$f":"+(J26+J27)*5.29%","v":11348.3885575855},{"$f":"+(K26+K27)*5.29%","v":10840.5695498869},{"$f":"+(L26+L27)*5.29%","v":10364.8225258594},{"$f":"+(M26+M27)*5.29%","v":9906.79165561994},{"$f":"+(N26+N27)*5.29%","v":9449.70109604886},{"$f":"+(O26+O27)*5.29%","v":8872.59503986428}]
["Lubatud müügitulu","tuh EUR",null,{"$f":"+D28+SUM(ÜVKAK_FIN!D36:D42)+D11","v":37391.8732495748},{"$f":"+E28+SUM(ÜVKAK_FIN!E36:E42)+E11","v":48390.7983461084},{"$f":"+F28+SUM(ÜVKAK_FIN!F36:F42)+F11","v":50905.158022356},{"$f":"+G28+SUM(ÜVKAK_FIN!G36:G42)+G11","v":51482.2908922857},{"$f":"+H28+SUM(ÜVKAK_FIN!H36:H42)+H11","v":51655.1882301537},{"$f":"+I28+SUM(ÜVKAK_FIN!I36:I42)+I11","v":51874.1107187541},{"$f":"+J28+SUM(ÜVKAK_FIN!J36:J42)+J11","v":51872.723347073},{"$f":"+K28+SUM(ÜVKAK_FIN!K36:K42)+K11","v":51974.8693485365},{"$f":"+L28+SUM(ÜVKAK_FIN!L36:L42)+L11","v":51672.7590253118},{"$f":"+M28+SUM(ÜVKAK_FIN!M36:M42)+M11","v":51711.5074499044},{"$f":"+N28+SUM(ÜVKAK_FIN!N36:N42)+N11","v":52083.560853094},{"$f":"+O28+SUM(ÜVKAK_FIN!O36:O42)+O11","v":53241.8496711075}]
["Lubatud müügitulu (paste value)","tuh EUR",null,37391.8732495748,48390.7983461084,50905.158022356,51482.2908922857,51655.1882301537,51874.1107187541,51872.723347073,51974.8693485365,51672.7590253118,51711.5074499044,52083.560853094,53241.8496711075,"ctrl+u"]
["Prognoositud müügitulu","tuh EUR",null,{"$f":"SUM(ÜVKAK_FIN!D25:D26)","v":33021.45},{"$f":"SUM(ÜVKAK_FIN!E25:E26)","v":33086.4814626866},{"$f":"SUM(ÜVKAK_FIN!F25:F26)","v":40097.5442049751},{"$f":"SUM(ÜVKAK_FIN!G25:G26)","v":40598.969319885},{"$f":"SUM(ÜVKAK_FIN!H25:H26)","v":43880.5891327956},{"$f":"SUM(ÜVKAK_FIN!I25:I26)","v":43965.43970792},{"$f":"SUM(ÜVKAK_FIN!J25:J26)","v":45657.9651108927},{"$f":"SUM(ÜVKAK_FIN!K25:K26)","v":45745.9124223355},{"$f":"SUM(ÜVKAK_FIN!L25:L26)","v":47124.9543741664},{"$f":"SUM(ÜVKAK_FIN!M25:M26)","v":47215.3790746639},{"$f":"SUM(ÜVKAK_FIN!N25:N26)","v":47305.8037751615},{"$f":"SUM(ÜVKAK_FIN!O25:O26)","v":50394.8813616743}]
["VAHE PROGNOOSITUD TULUDEGA","tuh EUR",null,{"$f":"+D29-D31","v":4370.42324957484},{"$f":"+E29-E31","v":15304.3168834218},{"$f":"+F29-F31","v":10807.6138173808},{"$f":"+G29-G31","v":10883.3215724006},{"$f":"+H29-H31","v":7774.59909735809},{"$f":"+I29-I31","v":7908.67101083412},{"$f":"+J29-J31","v":6214.7582361803},{"$f":"+K29-K31","v":6228.95692620098},{"$f":"+L29-L31","v":4547.8046511454},{"$f":"+M29-M31","v":4496.12837524043},{"$f":"+N29-N31","v":4777.75707793252},{"$f":"+O29-O31","v":2846.96830943313}]
["ÜK-teenuse kulumi arvestus (jooksevhinnas)","Kulum"]
[null,"Ühik",null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Kategooria"]
["Olemasoleva põhivara kulum","tuh EUR",null,{"$f":"+SUM(D37:D38)","v":2042.527},{"$f":"+SUM(E37:E38)","v":6258.23156818182},{"$f":"+SUM(F37:F38)","v":9289.42554545455},{"$f":"+SUM(G37:G38)","v":9406.92554545455},{"$f":"+SUM(H37:H38)","v":9406.92554545455},{"$f":"+SUM(I37:I38)","v":9406.92554545455},{"$f":"+SUM(J37:J38)","v":9216.61154545455},{"$f":"+SUM(K37:K38)","v":9080.67554545455},{"$f":"+SUM(L37:L38)","v":9080.67554545455},{"$f":"+SUM(M37:M38)","v":9080.67554545455},{"$f":"+SUM(N37:N38)","v":9080.67554545455},{"$f":"+SUM(O37:O38)","v":9080.67554545455}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+SUM(OPV!I4:I8)+OPV!I13*0.3","v":2042.527},{"$f":"+SUM(OPV!J4:J8)+OPV!J13*0.3+VALD_ÜVKPV_31122014!AG54","v":6258.23156818182},{"$f":"+SUM(OPV!K4:K8)+OPV!K13*0.3+VALD_ÜVKPV_31122014!AH54","v":6595.95961098898},{"$f":"+SUM(OPV!L4:L8)+OPV!L13*0.3+VALD_ÜVKPV_31122014!AI54","v":6595.95961098898},{"$f":"+SUM(OPV!M4:M8)+OPV!M13*0.3+VALD_ÜVKPV_31122014!AJ54","v":6595.95961098898},{"$f":"+SUM(OPV!N4:N8)+OPV!N13*0.3+VALD_ÜVKPV_31122014!AK54","v":6595.95961098898},{"$f":"+SUM(OPV!O4:O8)+OPV!O13*0.3+VALD_ÜVKPV_31122014!AL54","v":6405.64561098898},{"$f":"+SUM(OPV!P4:P8)+OPV!P13*0.3+VALD_ÜVKPV_31122014!AM54","v":6269.70961098898},{"$f":"+SUM(OPV!Q4:Q8)+OPV!Q13*0.3+VALD_ÜVKPV_31122014!AN54","v":6269.70961098898},{"$f":"+SUM(OPV!R4:R8)+OPV!R13*0.3+VALD_ÜVKPV_31122014!AO54","v":6269.70961098898},{"$f":"+SUM(OPV!S4:S8)+OPV!S13*0.3+VALD_ÜVKPV_31122014!AP54","v":6269.70961098898},{"$f":"+SUM(OPV!T4:T8)+OPV!T13*0.3+VALD_ÜVKPV_31122014!AQ54","v":6269.70961098898}]
["Toetuste abil soetatud pv","tuh EUR",null,0,{"$f":"+VALD_ÜVKPV_31122014!AS54","v":0},{"$f":"+VALD_ÜVKPV_31122014!AT54","v":2693.46593446557},{"$f":"+VALD_ÜVKPV_31122014!AU54","v":2810.96593446557},{"$f":"+VALD_ÜVKPV_31122014!AV54","v":2810.96593446557},{"$f":"+VALD_ÜVKPV_31122014!AW54","v":2810.96593446557},{"$f":"+VALD_ÜVKPV_31122014!AX54","v":2810.96593446557},{"$f":"+VALD_ÜVKPV_31122014!AY54","v":2810.96593446557},{"$f":"+VALD_ÜVKPV_31122014!AZ54","v":2810.96593446557},{"$f":"+VALD_ÜVKPV_31122014!BA54","v":2810.96593446557},{"$f":"+VALD_ÜVKPV_31122014!BB54","v":2810.96593446557},{"$f":"+VALD_ÜVKPV_31122014!BC54","v":2810.96593446557}]
["ÜVK AK INV PR seotud põhivara kulum","tuh EUR",null,{"$f":"+SUM(D40:D41)","v":0},{"$f":"+SUM(E40:E41)","v":0},{"$f":"+SUM(F40:F41)","v":15104.1666666667},{"$f":"+SUM(G40:G41)","v":49867.0833333333},{"$f":"+SUM(H40:H41)","v":49867.0833333333},{"$f":"+SUM(I40:I41)","v":49867.0833333333},{"$f":"+SUM(J40:J41)","v":49867.0833333333},{"$f":"+SUM(K40:K41)","v":49867.0833333333},{"$f":"+SUM(L40:L41)","v":49867.0833333333},{"$f":"+SUM(M40:M41)","v":49867.0833333333},{"$f":"+SUM(N40:N41)","v":49867.0833333333},{"$f":"+SUM(O40:O41)","v":70935}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+INV!V52","v":0},{"$f":"+INV!W52","v":0},{"$f":"+INV!X52","v":3020.83333333333},{"$f":"+INV!Y52","v":9973.41666666667},{"$f":"+INV!Z52","v":9973.41666666667},{"$f":"+INV!AA52","v":9973.41666666667},{"$f":"+INV!AB52","v":9973.41666666667},{"$f":"+INV!AC52","v":9973.41666666667},{"$f":"+INV!AD52","v":9973.41666666667},{"$f":"+INV!AE52","v":9973.41666666667},{"$f":"+INV!AF52","v":9973.41666666667},{"$f":"+INV!AG52","v":14187}]
["Toetuste abil soetatud pv","tuh EUR",null,{"$f":"+INV!V51","v":0},{"$f":"+INV!W51","v":0},{"$f":"+INV!X51","v":12083.3333333333},{"$f":"+INV!Y51","v":39893.6666666667},{"$f":"+INV!Z51","v":39893.6666666667},{"$f":"+INV!AA51","v":39893.6666666667},{"$f":"+INV!AB51","v":39893.6666666667},{"$f":"+INV!AC51","v":39893.6666666667},{"$f":"+INV!AD51","v":39893.6666666667},{"$f":"+INV!AE51","v":39893.6666666667},{"$f":"+INV!AF51","v":39893.6666666667},{"$f":"+INV!AG51","v":56748}]
["KULUM KOKKU","tuh EUR",null,{"$f":"+D36+D39","v":2042.527},{"$f":"+E36+E39","v":6258.23156818182},{"$f":"+F36+F39","v":24393.5922121212},{"$f":"+G36+G39","v":59274.0088787879},{"$f":"+H36+H39","v":59274.0088787879},{"$f":"+I36+I39","v":59274.0088787879},{"$f":"+J36+J39","v":59083.6948787879},{"$f":"+K36+K39","v":58947.7588787879},{"$f":"+L36+L39","v":58947.7588787879},{"$f":"+M36+M39","v":58947.7588787879},{"$f":"+N36+N39","v":58947.7588787879},{"$f":"+O36+O39","v":80015.6755454545}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+D37+D40","v":2042.527},{"$f":"+E37+E40","v":6258.23156818182},{"$f":"+F37+F40","v":9616.79294432232},{"$f":"+G37+G40","v":16569.3762776557},{"$f":"+H37+H40","v":16569.3762776557},{"$f":"+I37+I40","v":16569.3762776557},{"$f":"+J37+J40","v":16379.0622776557},{"$f":"+K37+K40","v":16243.1262776557},{"$f":"+L37+L40","v":16243.1262776557},{"$f":"+M37+M40","v":16243.1262776557},{"$f":"+N37+N40","v":16243.1262776557},{"$f":"+O37+O40","v":20456.709610989}]
["Toetuste abil soetatud pv","tuh EUR",null,{"$f":"+D38+D41","v":0},{"$f":"+E38+E41","v":0},{"$f":"+F38+F41","v":14776.7992677989},{"$f":"+G38+G41","v":42704.6326011322},{"$f":"+H38+H41","v":42704.6326011322},{"$f":"+I38+I41","v":42704.6326011322},{"$f":"+J38+J41","v":42704.6326011322},{"$f":"+K38+K41","v":42704.6326011322},{"$f":"+L38+L41","v":42704.6326011322},{"$f":"+M38+M41","v":42704.6326011322},{"$f":"+N38+N41","v":42704.6326011322},{"$f":"+O38+O41","v":59558.9659344656}]
["ÜK-teenuse investeeringute arvestus (jooksevhinnas)","Investeeringud"]
[null,"Ühik",null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Kategooria"]
["Olemasoleva põhivara asendamine","tuh EUR",null,{"$f":"+SUM(D49:D50)","v":0},{"$f":"+SUM(E49:E50)","v":0},{"$f":"+SUM(F49:F50)","v":0},{"$f":"+SUM(G49:G50)","v":0},{"$f":"+SUM(H49:H50)","v":0},{"$f":"+SUM(I49:I50)","v":0},{"$f":"+SUM(J49:J50)","v":0},{"$f":"+SUM(K49:K50)","v":0},{"$f":"+SUM(L49:L50)","v":0},{"$f":"+SUM(M49:M50)","v":0},{"$f":"+SUM(N49:N50)","v":0},{"$f":"+SUM(O49:O50)","v":0}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Toetuste abil soetatud pv","tuh EUR",null,0,0,0,0,0,0,0,0,0,0,0,0]
["ÜVK AK INV PR seonduvalt","tuh EUR",null,{"$f":"+SUM(D52:D53)","v":92500},{"$f":"+SUM(E52:E53)","v":900675},{"$f":"+SUM(F52:F53)","v":430675},{"$f":"+SUM(G52:G53)","v":0},{"$f":"+SUM(H52:H53)","v":114435.714285714},{"$f":"+SUM(I52:I53)","v":114435.714285714},{"$f":"+SUM(J52:J53)","v":114435.714285714},{"$f":"+SUM(K52:K53)","v":114435.714285714},{"$f":"+SUM(L52:L53)","v":114435.714285714},{"$f":"+SUM(M52:M53)","v":114435.714285714},{"$f":"+SUM(N52:N53)","v":114435.714285714},{"$f":"+SUM(O52:O53)","v":0}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+INV!I52","v":18500},{"$f":"+INV!J52","v":180135},{"$f":"+INV!K52","v":86135},{"$f":"+INV!L52","v":0},{"$f":"+INV!M52","v":22887.1428571429},{"$f":"+INV!N52","v":22887.1428571429},{"$f":"+INV!O52","v":22887.1428571429},{"$f":"+INV!P52","v":22887.1428571429},{"$f":"+INV!Q52","v":22887.1428571429},{"$f":"+INV!R52","v":22887.1428571429},{"$f":"+INV!S52","v":22887.1428571429},{"$f":"+INV!T52","v":0}]
["Toetuste abil soetatud pv","tuh EUR",null,{"$f":"+INV!I51","v":74000},{"$f":"+INV!J51","v":720540},{"$f":"+INV!K51","v":344540},{"$f":"+INV!L51","v":0},{"$f":"+INV!M51","v":91548.5714285714},{"$f":"+INV!N51","v":91548.5714285714},{"$f":"+INV!O51","v":91548.5714285714},{"$f":"+INV!P51","v":91548.5714285714},{"$f":"+INV!Q51","v":91548.5714285714},{"$f":"+INV!R51","v":91548.5714285714},{"$f":"+INV!S51","v":91548.5714285714},{"$f":"+INV!T51","v":0}]
["INESTEERINGUD KOKKU","tuh EUR",null,{"$f":"D48+D51","v":92500},{"$f":"E48+E51","v":900675},{"$f":"F48+F51","v":430675},{"$f":"G48+G51","v":0},{"$f":"H48+H51","v":114435.714285714},{"$f":"I48+I51","v":114435.714285714},{"$f":"J48+J51","v":114435.714285714},{"$f":"K48+K51","v":114435.714285714},{"$f":"L48+L51","v":114435.714285714},{"$f":"M48+M51","v":114435.714285714},{"$f":"N48+N51","v":114435.714285714},{"$f":"O48+O51","v":0}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+D49+D52","v":18500},{"$f":"+E49+E52","v":180135},{"$f":"+F49+F52","v":86135},{"$f":"+G49+G52","v":0},{"$f":"+H49+H52","v":22887.1428571429},{"$f":"+I49+I52","v":22887.1428571429},{"$f":"+J49+J52","v":22887.1428571429},{"$f":"+K49+K52","v":22887.1428571429},{"$f":"+L49+L52","v":22887.1428571429},{"$f":"+M49+M52","v":22887.1428571429},{"$f":"+N49+N52","v":22887.1428571429},{"$f":"+O49+O52","v":0}]
["Toetuste abil soetatud pv","tuh EUR",null,{"$f":"+D50+D53","v":74000},{"$f":"+E50+E53","v":720540},{"$f":"+F50+F53","v":344540},{"$f":"+G50+G53","v":0},{"$f":"+H50+H53","v":91548.5714285714},{"$f":"+I50+I53","v":91548.5714285714},{"$f":"+J50+J53","v":91548.5714285714},{"$f":"+K50+K53","v":91548.5714285714},{"$f":"+L50+L53","v":91548.5714285714},{"$f":"+M50+M53","v":91548.5714285714},{"$f":"+N50+N53","v":91548.5714285714},{"$f":"+O50+O53","v":0}]
["KA põhjendatud tulukuse arvestus ÜK-teenusele","Ühik",2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Põhivara jääkväärtus","tuh EUR",{"$f":"+SUM(OPV!E4:E8)+OPV!E13*0.3","v":29267.806},{"$f":"+C58+D55-D43+VALD_ÜVKPV_31122014!X54","v":123688.86725},{"$f":"+D58+E55-E43+VALD_ÜVKPV_31122014!AA54","v":306322.37030212},{"$f":"+E58+F55-F43","v":382840.577357798},{"$f":"+F58+G55-G43","v":366271.201080142},{"$f":"+G58+H55-H43+VALD_ÜVKPV_31122014!AD54","v":372588.967659629},{"$f":"+H58+I55-I43+(VALD_ÜVKPV_31122014!F51*(1-VALD_ÜVKPV_31122014!G51)-5*((VALD_ÜVKPV_31122014!F51*(1-VALD_ÜVKPV_31122014!G51))/40))","v":420520.735280783},{"$f":"+I58+J55-J43","v":427028.81586027},{"$f":"+J58+K55-K43","v":433672.832439757},{"$f":"+K58+L55-L43","v":440316.849019245},{"$f":"+L58+M55-M43","v":446960.865598732},{"$f":"+M58+N55-N43","v":453604.882178219},{"$f":"+N58+O55-O43","v":433148.17256723}]
["Käibekapital","tuh EUR",null,{"$f":"5%*D62","v":1706.2840251227},{"$f":"5%*E62","v":2439.36683113893},{"$f":"5%*F62","v":3258.40003073347},{"$f":"5%*G62","v":3666.38881211249},{"$f":"5%*H62","v":3735.22644358571},{"$f":"5%*I62","v":3917.79306606719},{"$f":"5%*J62","v":3982.55978671773},{"$f":"5%*K62","v":4052.05620618962},{"$f":"5%*L62","v":4129.14998028513},{"$f":"5%*M62","v":4207.42505147573},{"$f":"5%*N62","v":4287.93414257675},{"$f":"5%*O62","v":4719.28808086688}]
["Põhjendatud tulukus (regul.vara*WACC)","tuh EUR",null,{"$f":"+(D58+D59)*5.29%","v":6633.40350245399},{"$f":"+(E58+E59)*5.29%","v":16333.4958943494},{"$f":"+(F58+F59)*5.29%","v":20424.6359038533},{"$f":"+(G58+G59)*5.29%","v":19569.6985053003},{"$f":"+(H58+H59)*5.29%","v":19907.5498680601},{"$f":"+(I58+I59)*5.29%","v":22452.7981495484},{"$f":"+(J58+J59)*5.29%","v":22800.5017717257},{"$f":"+(K58+K59)*5.29%","v":23155.6466093706},{"$f":"+(L58+L59)*5.29%","v":23511.1933470751},{"$f":"+(M58+M59)*5.29%","v":23866.802575396},{"$f":"+(N58+N59)*5.29%","v":24222.5299833701},{"$f":"+(O58+O59)*5.29%","v":23163.1886682843}]
["Lubatud müügitulu","tuh EUR",null,{"$f":"+D60+SUM(ÜVKAK_FIN!D44:D50)+D43","v":34125.680502454},{"$f":"+E60+SUM(ÜVKAK_FIN!E44:E50)+E43","v":48787.3366227786},{"$f":"+F60+SUM(ÜVKAK_FIN!F44:F50)+F43","v":65168.0006146695},{"$f":"+G60+SUM(ÜVKAK_FIN!G44:G50)+G43","v":73327.7762422499},{"$f":"+H60+SUM(ÜVKAK_FIN!H44:H50)+H43","v":74704.5288717141},{"$f":"+I60+SUM(ÜVKAK_FIN!I44:I50)+I43","v":78355.8613213437},{"$f":"+J60+SUM(ÜVKAK_FIN!J44:J50)+J43","v":79651.1957343547},{"$f":"+K60+SUM(ÜVKAK_FIN!K44:K50)+K43","v":81041.1241237925},{"$f":"+L60+SUM(ÜVKAK_FIN!L44:L50)+L43","v":82582.9996057025},{"$f":"+M60+SUM(ÜVKAK_FIN!M44:M50)+M43","v":84148.5010295146},{"$f":"+N60+SUM(ÜVKAK_FIN!N44:N50)+N43","v":85758.682851535},{"$f":"+O60+SUM(ÜVKAK_FIN!O44:O50)+O43","v":94385.7616173377}]
["Lubatud müügitulu (paste value)","tuh EUR",null,34125.680502454,48787.3366227786,65168.0006146695,73327.7762422499,74704.5288717141,78355.8613213437,79651.1957343547,81041.1241237925,82582.9996057025,84148.5010295146,85758.682851535,94385.7616173377,"ctrl+i"]
["Prognoositud müügitulu","tuh EUR",null,{"$f":"+SUM(ÜVKAK_FIN!D27:D28)","v":27748.4718194741},{"$f":"+SUM(ÜVKAK_FIN!E27:E28)","v":28432.4965533937},{"$f":"+SUM(ÜVKAK_FIN!F27:F28)","v":48561.5859515941},{"$f":"+SUM(ÜVKAK_FIN!G27:G28)","v":51983.9092007608},{"$f":"+SUM(ÜVKAK_FIN!H27:H28)","v":56208.4467639351},{"$f":"+SUM(ÜVKAK_FIN!I27:I28)","v":56339.763130199},{"$f":"+SUM(ÜVKAK_FIN!J27:J28)","v":58532.0677992535},{"$f":"+SUM(ÜVKAK_FIN!K27:K28)","v":58668.1767336292},{"$f":"+SUM(ÜVKAK_FIN!L27:L28)","v":60460.7444192164},{"$f":"+SUM(ÜVKAK_FIN!M27:M28)","v":60600.6874080816},{"$f":"+SUM(ÜVKAK_FIN!N27:N28)","v":60772.748459965},{"$f":"+SUM(ÜVKAK_FIN!O27:O28)","v":74211.0654928237}]
["VAHE PROGNOOSITUD TULUDEGA","tuh EUR",null,{"$f":"+D61-D63","v":6377.20868297994},{"$f":"+E61-E63","v":20354.8400693849},{"$f":"+F61-F63","v":16606.4146630754},{"$f":"+G61-G63","v":21343.8670414891},{"$f":"+H61-H63","v":18496.082107779},{"$f":"+I61-I63","v":22016.0981911447},{"$f":"+J61-J63","v":21119.1279351012},{"$f":"+K61-K63","v":22372.9473901632},{"$f":"+L61-L63","v":22122.2551864861},{"$f":"+M61-M63","v":23547.813621433},{"$f":"+N61-N63","v":24985.93439157},{"$f":"+O61-O63","v":20174.696124514}]

{"sheet":"OPV","index":12,"n_rows":19,"n_cols":22,"rows_kept":19,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,5,1,5],[0,6,1,6],[0,7,1,7],[0,20,1,20],[0,21,1,21]]}
["Põhivara nimetus","Aasta","Alg- maksumus","Akum. kulum","Jääkmaksumus seisuga 31.12.2014","Tegevusala","Amort. %","Aastane kulum",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,"JVRT","Asendus.inv 2024"]
[null,null,null,null,null,null,null,null,"Kulumiarvestus -->",null,null,null,null,null,null,null,null,null,null,null,null,"Asendus.inv 2024"]
["Reiu küla survetrass",2006,18794.37,10963.39,7830.98,"Reiu vesi",5,{"$f":"+C3*G3/100","v":939.7185},{"$f":"+$H3","v":939.7185},{"$f":"+$H3","v":939.7185},{"$f":"+$H3","v":939.7185},{"$f":"+$H3","v":939.7185},{"$f":"+$H3","v":939.7185},{"$f":"+$H3","v":939.7185},{"$f":"+$H3","v":939.7185},{"$f":"+$H3","v":939.7185},{"$f":"626.49-313.26","v":313.23},{"$f":"+V3/40","v":0},{"$f":"+R3","v":0},{"$f":"+S3","v":0},{"$f":"+E3-SUM(I3:T3)+V3","v":0.00200000000040745},0]
["Võiste biopuhasti-trassid",2010,13252.25,2760.88,10491.37,"Võiste kanal",5,{"$f":"+C4*G4/100","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+$H4","v":662.6125},{"$f":"+E4-SUM(I4:T4)","v":2540.02}]
["Uulu biopuhasti",2010,11208,2335,8873,"Uulu kanal",5,{"$f":"+C5*G5/100","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+$H5","v":560.4},{"$f":"+E5-SUM(I5:T5)","v":2148.2}]
["Reiu ülepumpla-trassid",2010,902.77,188.08,714.69,"Reiu kanal",5,{"$f":"+C6*G6/100","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+$H6","v":45.1385},{"$f":"+E6-SUM(I6:T6)","v":173.028}]
["Uulu kanalis.trassid",2010,7669.4,1597.79,6071.61,"Uulu kanal",5,{"$f":"+C7*G7/100","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+$H7","v":383.47},{"$f":"+E7-SUM(I7:T7)","v":1469.97}]
["Uulu kanalis.trassid",2010,1293.12,269.42,1023.7,"Uulu kanal",5,{"$f":"+C8*G8/100","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+$H8","v":64.656},{"$f":"+E8-SUM(I8:T8)","v":247.828}]
["   Kokku rajatised",null,53119.91,18114.56,35005.35]
["Murutraktor John Deere",2007,2653.93,2853.93,0,"haljastus",25]
["Murutraktor John Deere",2014,5842.5,681.63,5160.87,"haljastus",20]
["   Kokku masinad",null,8496.43,3535.56,5160.87]
["Veoauto VW T4",2014,7250,271.88,6978.12,"üldkulu",15,{"$f":"+C13*G13/100","v":1087.5},{"$f":"+$H13","v":1087.5},{"$f":"+$H13","v":1087.5},{"$f":"+$H13","v":1087.5},{"$f":"+$H13","v":1087.5},{"$f":"+$H13","v":1087.5},{"$f":"+$H13","v":1087.5},{"$f":"+$H13-634.38","v":453.12},{"$f":"+V13*G13/100","v":0},{"$f":"+P13","v":0},{"$f":"+Q13","v":0},{"$f":"+R13","v":0},{"$f":"+S13","v":0},{"$f":"+E13-SUM(I13:T13)+V13","v":0},0]
["  Kokku transpordivahendid",null,7250,271.88,6978.12]
["KOKKU",null,68866.34,21922,47144.34,null,null,null,{"$f":"+SUM(I3:I14)","v":3743.4955},{"$f":"+SUM(J3:J14)","v":3743.4955},{"$f":"+SUM(K3:K14)","v":3743.4955},{"$f":"+SUM(L3:L14)","v":3743.4955},{"$f":"+SUM(M3:M14)","v":3743.4955},{"$f":"+SUM(N3:N14)","v":3743.4955},{"$f":"+SUM(O3:O14)","v":3109.1155},{"$f":"+SUM(P3:P14)","v":2655.9955},{"$f":"+SUM(Q3:Q14)","v":2029.507},{"$f":"+SUM(R3:R14)","v":1716.277},{"$f":"+SUM(S3:S14)","v":1716.277},{"$f":"+SUM(T3:T14)","v":1716.277}]
["sh ÜV",null,null,null,null,null,null,null,{"$f":"+I3","v":939.7185},{"$f":"+J3","v":939.7185},{"$f":"+K3","v":939.7185},{"$f":"+L3","v":939.7185},{"$f":"+M3","v":939.7185},{"$f":"+N3","v":939.7185},{"$f":"+O3","v":939.7185},{"$f":"+P3","v":939.7185},{"$f":"+Q3","v":313.23},{"$f":"+R3","v":0},{"$f":"+S3","v":0},{"$f":"+T3","v":0}]
["sh ÜK",null,null,null,null,null,null,null,{"$f":"+SUM(I4:I8)","v":1716.277},{"$f":"+SUM(J4:J8)","v":1716.277},{"$f":"+SUM(K4:K8)","v":1716.277},{"$f":"+SUM(L4:L8)","v":1716.277},{"$f":"+SUM(M4:M8)","v":1716.277},{"$f":"+SUM(N4:N8)","v":1716.277},{"$f":"+SUM(O4:O8)","v":1716.277},{"$f":"+SUM(P4:P8)","v":1716.277},{"$f":"+SUM(Q4:Q8)","v":1716.277},{"$f":"+SUM(R4:R8)","v":1716.277},{"$f":"+SUM(S4:S8)","v":1716.277},{"$f":"+SUM(T4:T8)","v":1716.277}]
["sh üldkulude ÜV",null,null,null,null,null,null,null,{"$f":"0.4*I13","v":435},{"$f":"0.4*J13","v":435},{"$f":"0.4*K13","v":435},{"$f":"0.4*L13","v":435},{"$f":"0.4*M13","v":435},{"$f":"0.4*N13","v":435},{"$f":"0.4*O13","v":181.248},{"$f":"0.4*P13","v":0},{"$f":"0.4*Q13","v":0},{"$f":"0.4*R13","v":0},{"$f":"0.4*S13","v":0},{"$f":"0.4*T13","v":0}]
["sh üldkulude ÜK",null,null,null,null,null,null,null,{"$f":"0.3*I13","v":326.25},{"$f":"0.3*J13","v":326.25},{"$f":"0.3*K13","v":326.25},{"$f":"0.3*L13","v":326.25},{"$f":"0.3*M13","v":326.25},{"$f":"0.3*N13","v":326.25},{"$f":"0.3*O13","v":135.936},{"$f":"0.3*P13","v":0},{"$f":"0.3*Q13","v":0},{"$f":"0.3*R13","v":0},{"$f":"0.3*S13","v":0},{"$f":"0.3*T13","v":0}]

{"sheet":"VALD_ÜVKPV_31122014","index":13,"n_rows":54,"n_cols":56,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"omaosaluse kulumiarvestus ->",null,null,null,null,null,null,null,null,null,null,null,"sihtfin. Kulumiarvestus ->"]
["id","toot_nr","nimi","kuup","ekspl","alg_m","Toetus (%)","amort%","epk","mjm1","jytk1","jpk1","a.kulum","kum.amort","jääkvrt","objnr21","talnimi1","ravonimi1","ravonimi2","tulnud1","Rahastatud, KIK keskkonnaprogramm","Antakse üle OÜ Vesika","vrt 2015","sh omaosa","sh sihtfin","vrt 2016","sh omaosa","sh sihtfin","vrt 2019","sh omaosa","sh sihtfin","UUS ELUIGA",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,"JVRT",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,"JVRT"]
[206,"625","KULLA REOVEEPUMPLA","31.12.2007","31.12.2007",9816.83,null,5,2945.04,6871.79,0,449.94,{"$f":"+F3*H3/100","v":490.8415},3435.88,{"$f":"+F3-N3","v":6380.95},null,"Veevarustus",null,null,"29.01.2008 10.05.2012 ",null,"2015-12-31",{"$f":"+O3-(F3*(H3/100))","v":5890.1085},{"$f":"+W3*(1-G3)","v":5890.1085},{"$f":"+W3-X3","v":0},null,null,null,null,null,null,{"$f":"15*0.5+40*0.5","v":27.5},{"$f":"+$F3*(1-$G3)*(1/$AF3)","v":356.975636363636},{"$f":"+$F3*(1-$G3)*(1/$AF3)","v":356.975636363636},{"$f":"+$F3*(1-$G3)*(1/$AF3)","v":356.975636363636},{"$f":"+$F3*(1-$G3)*(1/$AF3)","v":356.975636363636},{"$f":"+$F3*(1-$G3)*(1/$AF3)","v":356.975636363636},{"$f":"+$F3*(1-$G3)*(1/$AF3)","v":356.975636363636},{"$f":"+$F3*(1-$G3)*(1/$AF3)","v":356.975636363636},{"$f":"+$F3*(1-$G3)*(1/$AF3)","v":356.975636363636},{"$f":"+$F3*(1-$G3)*(1/$AF3)","v":356.975636363636},{"$f":"+$F3*(1-$G3)*(1/$AF3)","v":356.975636363636},{"$f":"+$F3*(1-$G3)*(1/$AF3)","v":356.975636363636},{"$f":"+X3-SUM(AG3:AQ3)","v":1963.3765},{"$f":"+$F3*$G3*(1/$AF3)","v":0},{"$f":"+$F3*$G3*(1/$AF3)","v":0},{"$f":"+$F3*$G3*(1/$AF3)","v":0},{"$f":"+$F3*$G3*(1/$AF3)","v":0},{"$f":"+$F3*$G3*(1/$AF3)","v":0},{"$f":"+$F3*$G3*(1/$AF3)","v":0},{"$f":"+$F3*$G3*(1/$AF3)","v":0},{"$f":"+$F3*$G3*(1/$AF3)","v":0},{"$f":"+$F3*$G3*(1/$AF3)","v":0},{"$f":"+$F3*$G3*(1/$AF3)","v":0},{"$f":"+$F3*$G3*(1/$AF3)","v":0},{"$f":"+Y3-SUM(AS3:BC3)","v":0}]
[114,"231","KULLA TIIK","31.12.2005","1.12.2005",1278.23,null,3,310,968.23,0,35.15,{"$f":"+F4*H4/100","v":38.3469},348.35,{"$f":"+F4-N4","v":929.88},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"02.03.2006 10.05.2012 ",null,"2015-12-31",{"$f":"+O4-(F4*(H4/100))","v":891.5331},{"$f":"+W4*(1-G4)","v":891.5331},{"$f":"+W4-X4","v":0},null,null,null,null,null,null,40,{"$f":"+$F4*(1-$G4)*(1/$AF4)","v":31.95575},{"$f":"+$F4*(1-$G4)*(1/$AF4)","v":31.95575},{"$f":"+$F4*(1-$G4)*(1/$AF4)","v":31.95575},{"$f":"+$F4*(1-$G4)*(1/$AF4)","v":31.95575},{"$f":"+$F4*(1-$G4)*(1/$AF4)","v":31.95575},{"$f":"+$F4*(1-$G4)*(1/$AF4)","v":31.95575},{"$f":"+$F4*(1-$G4)*(1/$AF4)","v":31.95575},{"$f":"+$F4*(1-$G4)*(1/$AF4)","v":31.95575},{"$f":"+$F4*(1-$G4)*(1/$AF4)","v":31.95575},{"$f":"+$F4*(1-$G4)*(1/$AF4)","v":31.95575},{"$f":"+$F4*(1-$G4)*(1/$AF4)","v":31.95575},{"$f":"+X4-SUM(AG4:AQ4)","v":540.01985},{"$f":"+$F4*$G4*(1/$AF4)","v":0},{"$f":"+$F4*$G4*(1/$AF4)","v":0},{"$f":"+$F4*$G4*(1/$AF4)","v":0},{"$f":"+$F4*$G4*(1/$AF4)","v":0},{"$f":"+$F4*$G4*(1/$AF4)","v":0},{"$f":"+$F4*$G4*(1/$AF4)","v":0},{"$f":"+$F4*$G4*(1/$AF4)","v":0},{"$f":"+$F4*$G4*(1/$AF4)","v":0},{"$f":"+$F4*$G4*(1/$AF4)","v":0},{"$f":"+$F4*$G4*(1/$AF4)","v":0},{"$f":"+$F4*$G4*(1/$AF4)","v":0},{"$f":"+Y4-SUM(AS4:BC4)","v":0}]
[327,"686","KULLA VEEVÕTUKOHT","31.12.2012","31.12.2012",4190,null,5,209.5,3980.5,0,192.04,{"$f":"+F5*H5/100","v":209.5},419,{"$f":"+F5-N5","v":3771},null,"Muu majandus ","Vara soetus (deebet) (raha väljaminek)",null,"26.02.2013 26.02.2013 ",null,"2015-12-31",{"$f":"+O5-(F5*(H5/100))","v":3561.5},{"$f":"+W5*(1-G5)","v":3561.5},{"$f":"+W5-X5","v":0},null,null,null,null,null,null,40,{"$f":"+$F5*(1-$G5)*(1/$AF5)","v":104.75},{"$f":"+$F5*(1-$G5)*(1/$AF5)","v":104.75},{"$f":"+$F5*(1-$G5)*(1/$AF5)","v":104.75},{"$f":"+$F5*(1-$G5)*(1/$AF5)","v":104.75},{"$f":"+$F5*(1-$G5)*(1/$AF5)","v":104.75},{"$f":"+$F5*(1-$G5)*(1/$AF5)","v":104.75},{"$f":"+$F5*(1-$G5)*(1/$AF5)","v":104.75},{"$f":"+$F5*(1-$G5)*(1/$AF5)","v":104.75},{"$f":"+$F5*(1-$G5)*(1/$AF5)","v":104.75},{"$f":"+$F5*(1-$G5)*(1/$AF5)","v":104.75},{"$f":"+$F5*(1-$G5)*(1/$AF5)","v":104.75},{"$f":"+X5-SUM(AG5:AQ5)","v":2409.25},{"$f":"+$F5*$G5*(1/$AF5)","v":0},{"$f":"+$F5*$G5*(1/$AF5)","v":0},{"$f":"+$F5*$G5*(1/$AF5)","v":0},{"$f":"+$F5*$G5*(1/$AF5)","v":0},{"$f":"+$F5*$G5*(1/$AF5)","v":0},{"$f":"+$F5*$G5*(1/$AF5)","v":0},{"$f":"+$F5*$G5*(1/$AF5)","v":0},{"$f":"+$F5*$G5*(1/$AF5)","v":0},{"$f":"+$F5*$G5*(1/$AF5)","v":0},{"$f":"+$F5*$G5*(1/$AF5)","v":0},{"$f":"+$F5*$G5*(1/$AF5)","v":0},{"$f":"+Y5-SUM(AS5:BC5)","v":0}]
[147,"614","LAADI KÜLA KANALISATSIOON","31.12.2006","31.12.2006",100837.75,null,5,41613.35,59224.4,0,4621.73,{"$f":"+F6*H6/100","v":5041.8875},46655.24,{"$f":"+F6-N6","v":54182.51},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"19.01.2007 10.05.2012 ",null,"2015-12-31",{"$f":"+O6-(F6*(H6/100))","v":49140.6225},{"$f":"+W6*(1-G6)","v":49140.6225},{"$f":"+W6-X6","v":0},null,null,null,null,null,null,40,{"$f":"+$F6*(1-$G6)*(1/$AF6)","v":2520.94375},{"$f":"+$F6*(1-$G6)*(1/$AF6)","v":2520.94375},{"$f":"+$F6*(1-$G6)*(1/$AF6)","v":2520.94375},{"$f":"+$F6*(1-$G6)*(1/$AF6)","v":2520.94375},{"$f":"+$F6*(1-$G6)*(1/$AF6)","v":2520.94375},{"$f":"+$F6*(1-$G6)*(1/$AF6)","v":2520.94375},{"$f":"+$F6*(1-$G6)*(1/$AF6)","v":2520.94375},{"$f":"+$F6*(1-$G6)*(1/$AF6)","v":2520.94375},{"$f":"+$F6*(1-$G6)*(1/$AF6)","v":2520.94375},{"$f":"+$F6*(1-$G6)*(1/$AF6)","v":2520.94375},{"$f":"+$F6*(1-$G6)*(1/$AF6)","v":2520.94375},{"$f":"+X6-SUM(AG6:AQ6)","v":21410.24125},{"$f":"+$F6*$G6*(1/$AF6)","v":0},{"$f":"+$F6*$G6*(1/$AF6)","v":0},{"$f":"+$F6*$G6*(1/$AF6)","v":0},{"$f":"+$F6*$G6*(1/$AF6)","v":0},{"$f":"+$F6*$G6*(1/$AF6)","v":0},{"$f":"+$F6*$G6*(1/$AF6)","v":0},{"$f":"+$F6*$G6*(1/$AF6)","v":0},{"$f":"+$F6*$G6*(1/$AF6)","v":0},{"$f":"+$F6*$G6*(1/$AF6)","v":0},{"$f":"+$F6*$G6*(1/$AF6)","v":0},{"$f":"+$F6*$G6*(1/$AF6)","v":0},{"$f":"+Y6-SUM(AS6:BC6)","v":0}]
[146,"613","LAADI KÜLA VEETRASS","31.12.2006","31.12.2006",37334.18,null,5,14933.68,22400.5,0,1711.15,{"$f":"+F7*H7/100","v":1866.709},16800.39,{"$f":"+F7-N7","v":20533.79},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"19.01.2007 10.05.2012 ",null,"2015-12-31",{"$f":"+O7-(F7*(H7/100))","v":18667.081},{"$f":"+W7*(1-G7)","v":18667.081},{"$f":"+W7-X7","v":0},null,null,null,null,null,null,40,{"$f":"+$F7*(1-$G7)*(1/$AF7)","v":933.3545},{"$f":"+$F7*(1-$G7)*(1/$AF7)","v":933.3545},{"$f":"+$F7*(1-$G7)*(1/$AF7)","v":933.3545},{"$f":"+$F7*(1-$G7)*(1/$AF7)","v":933.3545},{"$f":"+$F7*(1-$G7)*(1/$AF7)","v":933.3545},{"$f":"+$F7*(1-$G7)*(1/$AF7)","v":933.3545},{"$f":"+$F7*(1-$G7)*(1/$AF7)","v":933.3545},{"$f":"+$F7*(1-$G7)*(1/$AF7)","v":933.3545},{"$f":"+$F7*(1-$G7)*(1/$AF7)","v":933.3545},{"$f":"+$F7*(1-$G7)*(1/$AF7)","v":933.3545},{"$f":"+$F7*(1-$G7)*(1/$AF7)","v":933.3545},{"$f":"+X7-SUM(AG7:AQ7)","v":8400.1815},{"$f":"+$F7*$G7*(1/$AF7)","v":0},{"$f":"+$F7*$G7*(1/$AF7)","v":0},{"$f":"+$F7*$G7*(1/$AF7)","v":0},{"$f":"+$F7*$G7*(1/$AF7)","v":0},{"$f":"+$F7*$G7*(1/$AF7)","v":0},{"$f":"+$F7*$G7*(1/$AF7)","v":0},{"$f":"+$F7*$G7*(1/$AF7)","v":0},{"$f":"+$F7*$G7*(1/$AF7)","v":0},{"$f":"+$F7*$G7*(1/$AF7)","v":0},{"$f":"+$F7*$G7*(1/$AF7)","v":0},{"$f":"+$F7*$G7*(1/$AF7)","v":0},{"$f":"+Y7-SUM(AS7:BC7)","v":0}]
[410,"716","MÕISA TEE VEEVÕTUKOHT","31.12.2014","31.12.2014",3000,null,5,0,0,0,0,{"$f":"+F8*H8/100","v":150},12.5,{"$f":"+F8-N8","v":2987.5},null,null,"Vara soetus (deebet) (raha väljaminek)",null,"21.04.2015 21.04.2015 ",null,"2015-12-31",{"$f":"+O8-(F8*(H8/100))","v":2837.5},{"$f":"+W8*(1-G8)","v":2837.5},{"$f":"+W8-X8","v":0},null,null,null,null,null,null,40,{"$f":"+$F8*(1-$G8)*(1/$AF8)","v":75},{"$f":"+$F8*(1-$G8)*(1/$AF8)","v":75},{"$f":"+$F8*(1-$G8)*(1/$AF8)","v":75},{"$f":"+$F8*(1-$G8)*(1/$AF8)","v":75},{"$f":"+$F8*(1-$G8)*(1/$AF8)","v":75},{"$f":"+$F8*(1-$G8)*(1/$AF8)","v":75},{"$f":"+$F8*(1-$G8)*(1/$AF8)","v":75},{"$f":"+$F8*(1-$G8)*(1/$AF8)","v":75},{"$f":"+$F8*(1-$G8)*(1/$AF8)","v":75},{"$f":"+$F8*(1-$G8)*(1/$AF8)","v":75},{"$f":"+$F8*(1-$G8)*(1/$AF8)","v":75},{"$f":"+X8-SUM(AG8:AQ8)","v":2012.5},{"$f":"+$F8*$G8*(1/$AF8)","v":0},{"$f":"+$F8*$G8*(1/$AF8)","v":0},{"$f":"+$F8*$G8*(1/$AF8)","v":0},{"$f":"+$F8*$G8*(1/$AF8)","v":0},{"$f":"+$F8*$G8*(1/$AF8)","v":0},{"$f":"+$F8*$G8*(1/$AF8)","v":0},{"$f":"+$F8*$G8*(1/$AF8)","v":0},{"$f":"+$F8*$G8*(1/$AF8)","v":0},{"$f":"+$F8*$G8*(1/$AF8)","v":0},{"$f":"+$F8*$G8*(1/$AF8)","v":0},{"$f":"+$F8*$G8*(1/$AF8)","v":0},{"$f":"+Y8-SUM(AS8:BC8)","v":0}]
[205,"624","NÕMMETEE TRASSID +VEEVARUSTUS","31.12.2007","31.12.2007",20040.07,null,5,6012,14028.07,0,918.5,{"$f":"+F9*H9/100","v":1002.0035},7014,{"$f":"+F9-N9","v":13026.07},null,"Veevarustus",null,null,"29.01.2008 10.05.2012 ",null,"2015-12-31",{"$f":"+O9-(F9*(H9/100))","v":12024.0665},{"$f":"+W9*(1-G9)","v":12024.0665},{"$f":"+W9-X9","v":0},null,null,null,null,null,null,40,{"$f":"+$F9*(1-$G9)*(1/$AF9)","v":501.00175},{"$f":"+$F9*(1-$G9)*(1/$AF9)","v":501.00175},{"$f":"+$F9*(1-$G9)*(1/$AF9)","v":501.00175},{"$f":"+$F9*(1-$G9)*(1/$AF9)","v":501.00175},{"$f":"+$F9*(1-$G9)*(1/$AF9)","v":501.00175},{"$f":"+$F9*(1-$G9)*(1/$AF9)","v":501.00175},{"$f":"+$F9*(1-$G9)*(1/$AF9)","v":501.00175},{"$f":"+$F9*(1-$G9)*(1/$AF9)","v":501.00175},{"$f":"+$F9*(1-$G9)*(1/$AF9)","v":501.00175},{"$f":"+$F9*(1-$G9)*(1/$AF9)","v":501.00175},{"$f":"+$F9*(1-$G9)*(1/$AF9)","v":501.00175},{"$f":"+X9-SUM(AG9:AQ9)","v":6513.04725},{"$f":"+$F9*$G9*(1/$AF9)","v":0},{"$f":"+$F9*$G9*(1/$AF9)","v":0},{"$f":"+$F9*$G9*(1/$AF9)","v":0},{"$f":"+$F9*$G9*(1/$AF9)","v":0},{"$f":"+$F9*$G9*(1/$AF9)","v":0},{"$f":"+$F9*$G9*(1/$AF9)","v":0},{"$f":"+$F9*$G9*(1/$AF9)","v":0},{"$f":"+$F9*$G9*(1/$AF9)","v":0},{"$f":"+$F9*$G9*(1/$AF9)","v":0},{"$f":"+$F9*$G9*(1/$AF9)","v":0},{"$f":"+$F9*$G9*(1/$AF9)","v":0},{"$f":"+Y9-SUM(AS9:BC9)","v":0}]
[149,"616","POSTITEE  KANALISATSIOON","31.12.2006","31.12.2006",15866.71,null,5,6346.72,9519.99,0,727.23,{"$f":"+F10*H10/100","v":793.3355},7140.06,{"$f":"+F10-N10","v":8726.65},null,"Veevarustus",null,null,"22.01.2007 10.05.2012 ",null,"2015-12-31",{"$f":"+O10-(F10*(H10/100))","v":7933.3145},{"$f":"+W10*(1-G10)","v":7933.3145},{"$f":"+W10-X10","v":0},null,null,null,null,null,null,40,{"$f":"+$F10*(1-$G10)*(1/$AF10)","v":396.66775},{"$f":"+$F10*(1-$G10)*(1/$AF10)","v":396.66775},{"$f":"+$F10*(1-$G10)*(1/$AF10)","v":396.66775},{"$f":"+$F10*(1-$G10)*(1/$AF10)","v":396.66775},{"$f":"+$F10*(1-$G10)*(1/$AF10)","v":396.66775},{"$f":"+$F10*(1-$G10)*(1/$AF10)","v":396.66775},{"$f":"+$F10*(1-$G10)*(1/$AF10)","v":396.66775},{"$f":"+$F10*(1-$G10)*(1/$AF10)","v":396.66775},{"$f":"+$F10*(1-$G10)*(1/$AF10)","v":396.66775},{"$f":"+$F10*(1-$G10)*(1/$AF10)","v":396.66775},{"$f":"+$F10*(1-$G10)*(1/$AF10)","v":396.66775},{"$f":"+X10-SUM(AG10:AQ10)","v":3569.96925},{"$f":"+$F10*$G10*(1/$AF10)","v":0},{"$f":"+$F10*$G10*(1/$AF10)","v":0},{"$f":"+$F10*$G10*(1/$AF10)","v":0},{"$f":"+$F10*$G10*(1/$AF10)","v":0},{"$f":"+$F10*$G10*(1/$AF10)","v":0},{"$f":"+$F10*$G10*(1/$AF10)","v":0},{"$f":"+$F10*$G10*(1/$AF10)","v":0},{"$f":"+$F10*$G10*(1/$AF10)","v":0},{"$f":"+$F10*$G10*(1/$AF10)","v":0},{"$f":"+$F10*$G10*(1/$AF10)","v":0},{"$f":"+$F10*$G10*(1/$AF10)","v":0},{"$f":"+Y10-SUM(AS10:BC10)","v":0}]
[148,"615","POSTITEE VESI","31.12.2006","31.12.2006",3694.09,null,5,1477.6,2216.49,0,169.31,{"$f":"+F11*H11/100","v":184.7045},1662.3,{"$f":"+F11-N11","v":2031.79},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"22.01.2007 10.05.2012 ",null,"2015-12-31",{"$f":"+O11-(F11*(H11/100))","v":1847.0855},{"$f":"+W11*(1-G11)","v":1847.0855},{"$f":"+W11-X11","v":0},null,null,null,null,null,null,40,{"$f":"+$F11*(1-$G11)*(1/$AF11)","v":92.35225},{"$f":"+$F11*(1-$G11)*(1/$AF11)","v":92.35225},{"$f":"+$F11*(1-$G11)*(1/$AF11)","v":92.35225},{"$f":"+$F11*(1-$G11)*(1/$AF11)","v":92.35225},{"$f":"+$F11*(1-$G11)*(1/$AF11)","v":92.35225},{"$f":"+$F11*(1-$G11)*(1/$AF11)","v":92.35225},{"$f":"+$F11*(1-$G11)*(1/$AF11)","v":92.35225},{"$f":"+$F11*(1-$G11)*(1/$AF11)","v":92.35225},{"$f":"+$F11*(1-$G11)*(1/$AF11)","v":92.35225},{"$f":"+$F11*(1-$G11)*(1/$AF11)","v":92.35225},{"$f":"+$F11*(1-$G11)*(1/$AF11)","v":92.35225},{"$f":"+X11-SUM(AG11:AQ11)","v":831.21075},{"$f":"+$F11*$G11*(1/$AF11)","v":0},{"$f":"+$F11*$G11*(1/$AF11)","v":0},{"$f":"+$F11*$G11*(1/$AF11)","v":0},{"$f":"+$F11*$G11*(1/$AF11)","v":0},{"$f":"+$F11*$G11*(1/$AF11)","v":0},{"$f":"+$F11*$G11*(1/$AF11)","v":0},{"$f":"+$F11*$G11*(1/$AF11)","v":0},{"$f":"+$F11*$G11*(1/$AF11)","v":0},{"$f":"+$F11*$G11*(1/$AF11)","v":0},{"$f":"+$F11*$G11*(1/$AF11)","v":0},{"$f":"+$F11*$G11*(1/$AF11)","v":0},{"$f":"+Y11-SUM(AS11:BC11)","v":0}]
[238,"653","PURUKÜLA TEE VEETRASS","30.06.2009","30.06.2009",14699.68,{"$f":"9979.04/F12","v":0.678861036430725},5,3307.41,11392.27,0,673.73,{"$f":"+F12*H12/100","v":734.984},4042.39,{"$f":"+F12-N12","v":10657.29},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"28.07.2009 10.05.2012 ","KIK 2009 projekt 9, toetus 9979.04","2015-12-31",{"$f":"+O12-(F12*(H12/100))","v":9922.306},{"$f":"+W12*(1-G12)","v":3186.4390650572},{"$f":"+W12-X12","v":6735.8669349428},null,null,null,null,null,null,40,{"$f":"+$F12*(1-$G12)*(1/$AF12)","v":118.016},{"$f":"+$F12*(1-$G12)*(1/$AF12)","v":118.016},{"$f":"+$F12*(1-$G12)*(1/$AF12)","v":118.016},{"$f":"+$F12*(1-$G12)*(1/$AF12)","v":118.016},{"$f":"+$F12*(1-$G12)*(1/$AF12)","v":118.016},{"$f":"+$F12*(1-$G12)*(1/$AF12)","v":118.016},{"$f":"+$F12*(1-$G12)*(1/$AF12)","v":118.016},{"$f":"+$F12*(1-$G12)*(1/$AF12)","v":118.016},{"$f":"+$F12*(1-$G12)*(1/$AF12)","v":118.016},{"$f":"+$F12*(1-$G12)*(1/$AF12)","v":118.016},{"$f":"+$F12*(1-$G12)*(1/$AF12)","v":118.016},{"$f":"+X12-SUM(AG12:AQ12)","v":1888.2630650572},{"$f":"+$F12*$G12*(1/$AF12)","v":249.476},{"$f":"+$F12*$G12*(1/$AF12)","v":249.476},{"$f":"+$F12*$G12*(1/$AF12)","v":249.476},{"$f":"+$F12*$G12*(1/$AF12)","v":249.476},{"$f":"+$F12*$G12*(1/$AF12)","v":249.476},{"$f":"+$F12*$G12*(1/$AF12)","v":249.476},{"$f":"+$F12*$G12*(1/$AF12)","v":249.476},{"$f":"+$F12*$G12*(1/$AF12)","v":249.476},{"$f":"+$F12*$G12*(1/$AF12)","v":249.476},{"$f":"+$F12*$G12*(1/$AF12)","v":249.476},{"$f":"+$F12*$G12*(1/$AF12)","v":249.476},{"$f":"+Y12-SUM(AS12:BC12)","v":3991.6309349428}]
[268,"39","PUURKAEV  REIU K. Tõllapulga tee3","30.06.2010","30.06.2010",13566.95,{"$f":"13024.44/F13","v":0.96001238303377},5,2374.23,11192.72,0,621.82,{"$f":"+F13*H13/100","v":678.3475},3052.58,{"$f":"+F13-N13","v":10514.37},null,"Veevarustus",null,null,"27.07.2010 10.05.2012 ","KIK 2010 projekt 14, toetus 13024.44","2015-12-31",{"$f":"+O13-(F13*(H13/100))","v":9836.0225},{"$f":"+W13*(1-G13)","v":393.319100201224},{"$f":"+W13-X13","v":9442.70339979878},null,null,null,null,null,null,40,{"$f":"+$F13*(1-$G13)*(1/$AF13)","v":13.56275},{"$f":"+$F13*(1-$G13)*(1/$AF13)","v":13.56275},{"$f":"+$F13*(1-$G13)*(1/$AF13)","v":13.56275},{"$f":"+$F13*(1-$G13)*(1/$AF13)","v":13.56275},{"$f":"+$F13*(1-$G13)*(1/$AF13)","v":13.56275},{"$f":"+$F13*(1-$G13)*(1/$AF13)","v":13.56275},{"$f":"+$F13*(1-$G13)*(1/$AF13)","v":13.56275},{"$f":"+$F13*(1-$G13)*(1/$AF13)","v":13.56275},{"$f":"+$F13*(1-$G13)*(1/$AF13)","v":13.56275},{"$f":"+$F13*(1-$G13)*(1/$AF13)","v":13.56275},{"$f":"+$F13*(1-$G13)*(1/$AF13)","v":13.56275},{"$f":"+X13-SUM(AG13:AQ13)","v":244.128850201224},{"$f":"+$F13*$G13*(1/$AF13)","v":325.611},{"$f":"+$F13*$G13*(1/$AF13)","v":325.611},{"$f":"+$F13*$G13*(1/$AF13)","v":325.611},{"$f":"+$F13*$G13*(1/$AF13)","v":325.611},{"$f":"+$F13*$G13*(1/$AF13)","v":325.611},{"$f":"+$F13*$G13*(1/$AF13)","v":325.611},{"$f":"+$F13*$G13*(1/$AF13)","v":325.611},{"$f":"+$F13*$G13*(1/$AF13)","v":325.611},{"$f":"+$F13*$G13*(1/$AF13)","v":325.611},{"$f":"+$F13*$G13*(1/$AF13)","v":325.611},{"$f":"+$F13*$G13*(1/$AF13)","v":325.611},{"$f":"+Y13-SUM(AS13:BC13)","v":5860.98239979878}]
[352,"679","PUURKAEV Männikutee","31.12.2011","31.12.2011",4000,null,5,411,3589,0,183.33,{"$f":"+F14*H14/100","v":200},611,{"$f":"+F14-N14","v":3389},null,null,null,null,"12.03.2013  ",null,"2015-12-31",{"$f":"+O14-(F14*(H14/100))","v":3189},{"$f":"+W14*(1-G14)","v":3189},{"$f":"+W14-X14","v":0},null,null,null,null,null,null,40,{"$f":"+$F14*(1-$G14)*(1/$AF14)","v":100},{"$f":"+$F14*(1-$G14)*(1/$AF14)","v":100},{"$f":"+$F14*(1-$G14)*(1/$AF14)","v":100},{"$f":"+$F14*(1-$G14)*(1/$AF14)","v":100},{"$f":"+$F14*(1-$G14)*(1/$AF14)","v":100},{"$f":"+$F14*(1-$G14)*(1/$AF14)","v":100},{"$f":"+$F14*(1-$G14)*(1/$AF14)","v":100},{"$f":"+$F14*(1-$G14)*(1/$AF14)","v":100},{"$f":"+$F14*(1-$G14)*(1/$AF14)","v":100},{"$f":"+$F14*(1-$G14)*(1/$AF14)","v":100},{"$f":"+$F14*(1-$G14)*(1/$AF14)","v":100},{"$f":"+X14-SUM(AG14:AQ14)","v":2089},{"$f":"+$F14*$G14*(1/$AF14)","v":0},{"$f":"+$F14*$G14*(1/$AF14)","v":0},{"$f":"+$F14*$G14*(1/$AF14)","v":0},{"$f":"+$F14*$G14*(1/$AF14)","v":0},{"$f":"+$F14*$G14*(1/$AF14)","v":0},{"$f":"+$F14*$G14*(1/$AF14)","v":0},{"$f":"+$F14*$G14*(1/$AF14)","v":0},{"$f":"+$F14*$G14*(1/$AF14)","v":0},{"$f":"+$F14*$G14*(1/$AF14)","v":0},{"$f":"+$F14*$G14*(1/$AF14)","v":0},{"$f":"+$F14*$G14*(1/$AF14)","v":0},{"$f":"+Y14-SUM(AS14:BC14)","v":0}]
[161,"39","PUURKAEV REIU KÜLAS v.Töllapulga tee 3","31.12.2003","1.12.2003",6033.26,null,5,3083.08,2950.18,0,276.52,{"$f":"+F15*H15/100","v":301.663},3384.74,{"$f":"+F15-N15","v":2648.52},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"12.02.2007 10.05.2012 ",null,"2015-12-31",{"$f":"+O15-(F15*(H15/100))","v":2346.857},{"$f":"+W15*(1-G15)","v":2346.857},{"$f":"+W15-X15","v":0},null,null,null,null,null,null,40,{"$f":"+$F15*(1-$G15)*(1/$AF15)","v":150.8315},{"$f":"+$F15*(1-$G15)*(1/$AF15)","v":150.8315},{"$f":"+$F15*(1-$G15)*(1/$AF15)","v":150.8315},{"$f":"+$F15*(1-$G15)*(1/$AF15)","v":150.8315},{"$f":"+$F15*(1-$G15)*(1/$AF15)","v":150.8315},{"$f":"+$F15*(1-$G15)*(1/$AF15)","v":150.8315},{"$f":"+$F15*(1-$G15)*(1/$AF15)","v":150.8315},{"$f":"+$F15*(1-$G15)*(1/$AF15)","v":150.8315},{"$f":"+$F15*(1-$G15)*(1/$AF15)","v":150.8315},{"$f":"+$F15*(1-$G15)*(1/$AF15)","v":150.8315},{"$f":"+$F15*(1-$G15)*(1/$AF15)","v":150.8315},{"$f":"+X15-SUM(AG15:AQ15)","v":687.7105},{"$f":"+$F15*$G15*(1/$AF15)","v":0},{"$f":"+$F15*$G15*(1/$AF15)","v":0},{"$f":"+$F15*$G15*(1/$AF15)","v":0},{"$f":"+$F15*$G15*(1/$AF15)","v":0},{"$f":"+$F15*$G15*(1/$AF15)","v":0},{"$f":"+$F15*$G15*(1/$AF15)","v":0},{"$f":"+$F15*$G15*(1/$AF15)","v":0},{"$f":"+$F15*$G15*(1/$AF15)","v":0},{"$f":"+$F15*$G15*(1/$AF15)","v":0},{"$f":"+$F15*$G15*(1/$AF15)","v":0},{"$f":"+$F15*$G15*(1/$AF15)","v":0},{"$f":"+Y15-SUM(AS15:BC15)","v":0}]
[115,"210","PUURKAEV REIUS uus","31.12.2005","1.12.2005",12650.67,null,5,5060.24,7590.43,0,579.82,{"$f":"+F16*H16/100","v":632.5335},5692.77,{"$f":"+F16-N16","v":6957.9},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"03.03.2006 10.05.2012 ",null,"2015-12-31",{"$f":"+O16-(F16*(H16/100))","v":6325.3665},{"$f":"+W16*(1-G16)","v":6325.3665},{"$f":"+W16-X16","v":0},null,null,null,null,null,null,40,{"$f":"+$F16*(1-$G16)*(1/$AF16)","v":316.26675},{"$f":"+$F16*(1-$G16)*(1/$AF16)","v":316.26675},{"$f":"+$F16*(1-$G16)*(1/$AF16)","v":316.26675},{"$f":"+$F16*(1-$G16)*(1/$AF16)","v":316.26675},{"$f":"+$F16*(1-$G16)*(1/$AF16)","v":316.26675},{"$f":"+$F16*(1-$G16)*(1/$AF16)","v":316.26675},{"$f":"+$F16*(1-$G16)*(1/$AF16)","v":316.26675},{"$f":"+$F16*(1-$G16)*(1/$AF16)","v":316.26675},{"$f":"+$F16*(1-$G16)*(1/$AF16)","v":316.26675},{"$f":"+$F16*(1-$G16)*(1/$AF16)","v":316.26675},{"$f":"+$F16*(1-$G16)*(1/$AF16)","v":316.26675},{"$f":"+X16-SUM(AG16:AQ16)","v":2846.43225},{"$f":"+$F16*$G16*(1/$AF16)","v":0},{"$f":"+$F16*$G16*(1/$AF16)","v":0},{"$f":"+$F16*$G16*(1/$AF16)","v":0},{"$f":"+$F16*$G16*(1/$AF16)","v":0},{"$f":"+$F16*$G16*(1/$AF16)","v":0},{"$f":"+$F16*$G16*(1/$AF16)","v":0},{"$f":"+$F16*$G16*(1/$AF16)","v":0},{"$f":"+$F16*$G16*(1/$AF16)","v":0},{"$f":"+$F16*$G16*(1/$AF16)","v":0},{"$f":"+$F16*$G16*(1/$AF16)","v":0},{"$f":"+$F16*$G16*(1/$AF16)","v":0},{"$f":"+Y16-SUM(AS16:BC16)","v":0}]
[81,"210","PUURKAEV REIUS uus","31.12.2004","1.12.2004",6391.16,null,5,2556.48,3834.68,0,292.93,{"$f":"+F17*H17/100","v":319.558},2876.04,{"$f":"+F17-N17","v":3515.12},null,"Pr. KIK Võiste vesi  alga.2004","Vara soetus (deebet) (raha väljaminek)",null,"27.01.2005 06.03.2013 ",null,"2015-12-31",{"$f":"+O17-(F17*(H17/100))","v":3195.562},{"$f":"+W17*(1-G17)","v":3195.562},{"$f":"+W17-X17","v":0},null,null,null,null,null,null,40,{"$f":"+$F17*(1-$G17)*(1/$AF17)","v":159.779},{"$f":"+$F17*(1-$G17)*(1/$AF17)","v":159.779},{"$f":"+$F17*(1-$G17)*(1/$AF17)","v":159.779},{"$f":"+$F17*(1-$G17)*(1/$AF17)","v":159.779},{"$f":"+$F17*(1-$G17)*(1/$AF17)","v":159.779},{"$f":"+$F17*(1-$G17)*(1/$AF17)","v":159.779},{"$f":"+$F17*(1-$G17)*(1/$AF17)","v":159.779},{"$f":"+$F17*(1-$G17)*(1/$AF17)","v":159.779},{"$f":"+$F17*(1-$G17)*(1/$AF17)","v":159.779},{"$f":"+$F17*(1-$G17)*(1/$AF17)","v":159.779},{"$f":"+$F17*(1-$G17)*(1/$AF17)","v":159.779},{"$f":"+X17-SUM(AG17:AQ17)","v":1437.993},{"$f":"+$F17*$G17*(1/$AF17)","v":0},{"$f":"+$F17*$G17*(1/$AF17)","v":0},{"$f":"+$F17*$G17*(1/$AF17)","v":0},{"$f":"+$F17*$G17*(1/$AF17)","v":0},{"$f":"+$F17*$G17*(1/$AF17)","v":0},{"$f":"+$F17*$G17*(1/$AF17)","v":0},{"$f":"+$F17*$G17*(1/$AF17)","v":0},{"$f":"+$F17*$G17*(1/$AF17)","v":0},{"$f":"+$F17*$G17*(1/$AF17)","v":0},{"$f":"+$F17*$G17*(1/$AF17)","v":0},{"$f":"+$F17*$G17*(1/$AF17)","v":0},{"$f":"+Y17-SUM(AS17:BC17)","v":0}]
[296,"671","REIU KÜLA  REIU TEE VEE-JA KAN.TRASSID","26.10.2011","26.10.2011",176834.34,{"$f":"295143.43/(F18+F29)","v":0.903100167252427},5,19893.87,156940.47,0,8104.91,{"$f":"+F18*H18/100","v":8841.717},28735.59,{"$f":"+F18-N18","v":148098.75},null,null,null,null,"26.10.2011 10.05.2012 ","KIK 2010-2011 projekt 31, toetus 295143.43","2016-12-31",null,null,null,{"$f":"+O18-(2*(F18*(H18/100)))","v":130415.316},{"$f":"+Z18*(1-G18)","v":12637.2223081218},{"$f":"+Z18-AA18","v":117778.093691878},null,null,null,40,null,{"$f":"+$F18*(1-$G18)*(1/$AF18)","v":428.380449250684},{"$f":"+$F18*(1-$G18)*(1/$AF18)","v":428.380449250684},{"$f":"+$F18*(1-$G18)*(1/$AF18)","v":428.380449250684},{"$f":"+$F18*(1-$G18)*(1/$AF18)","v":428.380449250684},{"$f":"+$F18*(1-$G18)*(1/$AF18)","v":428.380449250684},{"$f":"+$F18*(1-$G18)*(1/$AF18)","v":428.380449250684},{"$f":"+$F18*(1-$G18)*(1/$AF18)","v":428.380449250684},{"$f":"+$F18*(1-$G18)*(1/$AF18)","v":428.380449250684},{"$f":"+$F18*(1-$G18)*(1/$AF18)","v":428.380449250684},{"$f":"+$F18*(1-$G18)*(1/$AF18)","v":428.380449250684},{"$f":"+AA18-SUM(AG18:AQ18)","v":8353.41781561498},null,{"$f":"+$F18*$G18*(1/$AF18)","v":3992.47805074932},{"$f":"+$F18*$G18*(1/$AF18)","v":3992.47805074932},{"$f":"+$F18*$G18*(1/$AF18)","v":3992.47805074932},{"$f":"+$F18*$G18*(1/$AF18)","v":3992.47805074932},{"$f":"+$F18*$G18*(1/$AF18)","v":3992.47805074932},{"$f":"+$F18*$G18*(1/$AF18)","v":3992.47805074932},{"$f":"+$F18*$G18*(1/$AF18)","v":3992.47805074932},{"$f":"+$F18*$G18*(1/$AF18)","v":3992.47805074932},{"$f":"+$F18*$G18*(1/$AF18)","v":3992.47805074932},{"$f":"+$F18*$G18*(1/$AF18)","v":3992.47805074932},{"$f":"+AB18-SUM(AS18:BC18)","v":77853.313184385}]
[21,"21","SOTS.MAJA VEETRASS","31.12.2003","1.12.2001",1357.48,null,5,624.38,733.1,0,62.21,{"$f":"+F19*H19/100","v":67.874},692.25,{"$f":"+F19-N19","v":665.23},null,"Sotsiaalmaja ","Vara soetus (deebet) (raha väljaminek)",null,"15.09.2004 10.05.2012 ",null,"2015-12-31",{"$f":"+O19-(F19*(H19/100))","v":597.356},{"$f":"+W19*(1-G19)","v":597.356},{"$f":"+W19-X19","v":0},null,null,null,null,null,null,40,{"$f":"+$F19*(1-$G19)*(1/$AF19)","v":33.937},{"$f":"+$F19*(1-$G19)*(1/$AF19)","v":33.937},{"$f":"+$F19*(1-$G19)*(1/$AF19)","v":33.937},{"$f":"+$F19*(1-$G19)*(1/$AF19)","v":33.937},{"$f":"+$F19*(1-$G19)*(1/$AF19)","v":33.937},{"$f":"+$F19*(1-$G19)*(1/$AF19)","v":33.937},{"$f":"+$F19*(1-$G19)*(1/$AF19)","v":33.937},{"$f":"+$F19*(1-$G19)*(1/$AF19)","v":33.937},{"$f":"+$F19*(1-$G19)*(1/$AF19)","v":33.937},{"$f":"+$F19*(1-$G19)*(1/$AF19)","v":33.937},{"$f":"+$F19*(1-$G19)*(1/$AF19)","v":33.937},{"$f":"+X19-SUM(AG19:AQ19)","v":224.049},{"$f":"+$F19*$G19*(1/$AF19)","v":0},{"$f":"+$F19*$G19*(1/$AF19)","v":0},{"$f":"+$F19*$G19*(1/$AF19)","v":0},{"$f":"+$F19*$G19*(1/$AF19)","v":0},{"$f":"+$F19*$G19*(1/$AF19)","v":0},{"$f":"+$F19*$G19*(1/$AF19)","v":0},{"$f":"+$F19*$G19*(1/$AF19)","v":0},{"$f":"+$F19*$G19*(1/$AF19)","v":0},{"$f":"+$F19*$G19*(1/$AF19)","v":0},{"$f":"+$F19*$G19*(1/$AF19)","v":0},{"$f":"+$F19*$G19*(1/$AF19)","v":0},{"$f":"+Y19-SUM(AS19:BC19)","v":0}]
[237,"212","SUKSUMETSA PUMBAMAJA","30.06.2009","30.06.2009",9238.43,{"$f":"7940.74/F20","v":0.859533492162629},5,2078.64,7159.79,0,423.43,{"$f":"+F20*H20/100","v":461.9215},2540.56,{"$f":"+F20-N20","v":6697.87},null,null,"Vara soetus (deebet) (raha väljaminek)",null,"06.07.2009 10.05.2012 ","KIK 2009 projekt 17, toetus 7940.74","2015-12-31",{"$f":"+O20-(F20*(H20/100))","v":6235.9485},{"$f":"+W20*(1-G20)","v":875.94190884869},{"$f":"+W20-X20","v":5360.00659115131},null,null,null,null,null,null,{"$f":"15*0.5+40*0.5","v":27.5},{"$f":"+$F20*(1-$G20)*(1/$AF20)","v":47.1887272727273},{"$f":"+$F20*(1-$G20)*(1/$AF20)","v":47.1887272727273},{"$f":"+$F20*(1-$G20)*(1/$AF20)","v":47.1887272727273},{"$f":"+$F20*(1-$G20)*(1/$AF20)","v":47.1887272727273},{"$f":"+$F20*(1-$G20)*(1/$AF20)","v":47.1887272727273},{"$f":"+$F20*(1-$G20)*(1/$AF20)","v":47.1887272727273},{"$f":"+$F20*(1-$G20)*(1/$AF20)","v":47.1887272727273},{"$f":"+$F20*(1-$G20)*(1/$AF20)","v":47.1887272727273},{"$f":"+$F20*(1-$G20)*(1/$AF20)","v":47.1887272727273},{"$f":"+$F20*(1-$G20)*(1/$AF20)","v":47.1887272727273},{"$f":"+$F20*(1-$G20)*(1/$AF20)","v":47.1887272727273},{"$f":"+X20-SUM(AG20:AQ20)","v":356.86590884869},{"$f":"+$F20*$G20*(1/$AF20)","v":288.754181818182},{"$f":"+$F20*$G20*(1/$AF20)","v":288.754181818182},{"$f":"+$F20*$G20*(1/$AF20)","v":288.754181818182},{"$f":"+$F20*$G20*(1/$AF20)","v":288.754181818182},{"$f":"+$F20*$G20*(1/$AF20)","v":288.754181818182},{"$f":"+$F20*$G20*(1/$AF20)","v":288.754181818182},{"$f":"+$F20*$G20*(1/$AF20)","v":288.754181818182},{"$f":"+$F20*$G20*(1/$AF20)","v":288.754181818182},{"$f":"+$F20*$G20*(1/$AF20)","v":288.754181818182},{"$f":"+$F20*$G20*(1/$AF20)","v":288.754181818182},{"$f":"+$F20*$G20*(1/$AF20)","v":288.754181818182},{"$f":"+Y20-SUM(AS20:BC20)","v":2183.71059115131}]
[80,"212","SUKSUMETSA PUMBAMAJA","31.12.2004","1.12.2004",6604.57,null,5,2641.84,3962.73,0,302.71,{"$f":"+F21*H21/100","v":330.2285},2972.07,{"$f":"+F21-N21","v":3632.5},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"27.01.2005 10.05.2012 ",null,"2015-12-31",{"$f":"+O21-(F21*(H21/100))","v":3302.2715},{"$f":"+W21*(1-G21)","v":3302.2715},{"$f":"+W21-X21","v":0},null,null,null,null,null,null,{"$f":"15*0.5+40*0.5","v":27.5},{"$f":"+$F21*(1-$G21)*(1/$AF21)","v":240.166181818182},{"$f":"+$F21*(1-$G21)*(1/$AF21)","v":240.166181818182},{"$f":"+$F21*(1-$G21)*(1/$AF21)","v":240.166181818182},{"$f":"+$F21*(1-$G21)*(1/$AF21)","v":240.166181818182},{"$f":"+$F21*(1-$G21)*(1/$AF21)","v":240.166181818182},{"$f":"+$F21*(1-$G21)*(1/$AF21)","v":240.166181818182},{"$f":"+$F21*(1-$G21)*(1/$AF21)","v":240.166181818182},{"$f":"+$F21*(1-$G21)*(1/$AF21)","v":240.166181818182},{"$f":"+$F21*(1-$G21)*(1/$AF21)","v":240.166181818182},{"$f":"+$F21*(1-$G21)*(1/$AF21)","v":240.166181818182},{"$f":"+$F21*(1-$G21)*(1/$AF21)","v":240.166181818182},{"$f":"+X21-SUM(AG21:AQ21)","v":660.443499999999},{"$f":"+$F21*$G21*(1/$AF21)","v":0},{"$f":"+$F21*$G21*(1/$AF21)","v":0},{"$f":"+$F21*$G21*(1/$AF21)","v":0},{"$f":"+$F21*$G21*(1/$AF21)","v":0},{"$f":"+$F21*$G21*(1/$AF21)","v":0},{"$f":"+$F21*$G21*(1/$AF21)","v":0},{"$f":"+$F21*$G21*(1/$AF21)","v":0},{"$f":"+$F21*$G21*(1/$AF21)","v":0},{"$f":"+$F21*$G21*(1/$AF21)","v":0},{"$f":"+$F21*$G21*(1/$AF21)","v":0},{"$f":"+$F21*$G21*(1/$AF21)","v":0},{"$f":"+Y21-SUM(AS21:BC21)","v":0}]
[74,"201","SUKSUMETSA VEETRASS","31.12.2004","1.12.2004",3802.74,null,5,1521.12,2281.62,0,174.3,{"$f":"+F22*H22/100","v":190.137},1711.26,{"$f":"+F22-N22","v":2091.48},null,"Pr. KIK Võiste vesi  alga.2004","Vara soetus (deebet) (raha väljaminek)",null,"27.01.2005 10.05.2012 ",null,"2015-12-31",{"$f":"+O22-(F22*(H22/100))","v":1901.343},{"$f":"+W22*(1-G22)","v":1901.343},{"$f":"+W22-X22","v":0},null,null,null,null,null,null,40,{"$f":"+$F22*(1-$G22)*(1/$AF22)","v":95.0685},{"$f":"+$F22*(1-$G22)*(1/$AF22)","v":95.0685},{"$f":"+$F22*(1-$G22)*(1/$AF22)","v":95.0685},{"$f":"+$F22*(1-$G22)*(1/$AF22)","v":95.0685},{"$f":"+$F22*(1-$G22)*(1/$AF22)","v":95.0685},{"$f":"+$F22*(1-$G22)*(1/$AF22)","v":95.0685},{"$f":"+$F22*(1-$G22)*(1/$AF22)","v":95.0685},{"$f":"+$F22*(1-$G22)*(1/$AF22)","v":95.0685},{"$f":"+$F22*(1-$G22)*(1/$AF22)","v":95.0685},{"$f":"+$F22*(1-$G22)*(1/$AF22)","v":95.0685},{"$f":"+$F22*(1-$G22)*(1/$AF22)","v":95.0685},{"$f":"+X22-SUM(AG22:AQ22)","v":855.5895},{"$f":"+$F22*$G22*(1/$AF22)","v":0},{"$f":"+$F22*$G22*(1/$AF22)","v":0},{"$f":"+$F22*$G22*(1/$AF22)","v":0},{"$f":"+$F22*$G22*(1/$AF22)","v":0},{"$f":"+$F22*$G22*(1/$AF22)","v":0},{"$f":"+$F22*$G22*(1/$AF22)","v":0},{"$f":"+$F22*$G22*(1/$AF22)","v":0},{"$f":"+$F22*$G22*(1/$AF22)","v":0},{"$f":"+$F22*$G22*(1/$AF22)","v":0},{"$f":"+$F22*$G22*(1/$AF22)","v":0},{"$f":"+$F22*$G22*(1/$AF22)","v":0},{"$f":"+Y22-SUM(AS22:BC22)","v":0}]
[17,"16","TULET.VEEV.K.UULUS","31.12.2003","1.12.1993",229.44,null,0,182.44,47,0,0,{"$f":"+F23*H23/100","v":0},182.44,{"$f":"+F23-N23","v":47},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"15.09.2004 10.05.2012 ",null,"2015-12-31",{"$f":"+O23-(F23*(H23/100))","v":47},{"$f":"+W23*(1-G23)","v":47},{"$f":"+W23-X23","v":0},null,null,null,null,null,null,40,{"$f":"+$F23*(1-$G23)*(1/$AF23)","v":5.736},{"$f":"+$F23*(1-$G23)*(1/$AF23)","v":5.736},{"$f":"+$F23*(1-$G23)*(1/$AF23)","v":5.736},{"$f":"+$F23*(1-$G23)*(1/$AF23)","v":5.736},{"$f":"+$F23*(1-$G23)*(1/$AF23)","v":5.736},{"$f":"+$F23*(1-$G23)*(1/$AF23)","v":5.736},{"$f":"+$F23*(1-$G23)*(1/$AF23)","v":5.736},{"$f":"+$F23*(1-$G23)*(1/$AF23)","v":5.736},1.11,null,null,{"$f":"+X23-SUM(AG23:AQ23)","v":0.00199999999999534},{"$f":"+$F23*$G23*(1/$AF23)","v":0},{"$f":"+$F23*$G23*(1/$AF23)","v":0},{"$f":"+$F23*$G23*(1/$AF23)","v":0},{"$f":"+$F23*$G23*(1/$AF23)","v":0},{"$f":"+$F23*$G23*(1/$AF23)","v":0},{"$f":"+$F23*$G23*(1/$AF23)","v":0},{"$f":"+$F23*$G23*(1/$AF23)","v":0},{"$f":"+$F23*$G23*(1/$AF23)","v":0},{"$f":"+$F23*$G23*(1/$AF23)","v":0},{"$f":"+$F23*$G23*(1/$AF23)","v":0},{"$f":"+$F23*$G23*(1/$AF23)","v":0},{"$f":"+Y23-SUM(AS23:BC23)","v":0}]
[311,"680","TULETÕRJE VEEVÕTU KOHT Viira tee","31.12.2011","31.12.2011",200,null,5,20,180,0,9.17,{"$f":"+F24*H24/100","v":10},30,{"$f":"+F24-N24","v":170},null,null,null,null,"30.01.2012 10.05.2012 ",null,"2015-12-31",{"$f":"+O24-(F24*(H24/100))","v":160},{"$f":"+W24*(1-G24)","v":160},{"$f":"+W24-X24","v":0},null,null,null,null,null,null,40,{"$f":"+$F24*(1-$G24)*(1/$AF24)","v":5},{"$f":"+$F24*(1-$G24)*(1/$AF24)","v":5},{"$f":"+$F24*(1-$G24)*(1/$AF24)","v":5},{"$f":"+$F24*(1-$G24)*(1/$AF24)","v":5},{"$f":"+$F24*(1-$G24)*(1/$AF24)","v":5},{"$f":"+$F24*(1-$G24)*(1/$AF24)","v":5},{"$f":"+$F24*(1-$G24)*(1/$AF24)","v":5},{"$f":"+$F24*(1-$G24)*(1/$AF24)","v":5},{"$f":"+$F24*(1-$G24)*(1/$AF24)","v":5},{"$f":"+$F24*(1-$G24)*(1/$AF24)","v":5},{"$f":"+$F24*(1-$G24)*(1/$AF24)","v":5},{"$f":"+X24-SUM(AG24:AQ24)","v":105},{"$f":"+$F24*$G24*(1/$AF24)","v":0},{"$f":"+$F24*$G24*(1/$AF24)","v":0},{"$f":"+$F24*$G24*(1/$AF24)","v":0},{"$f":"+$F24*$G24*(1/$AF24)","v":0},{"$f":"+$F24*$G24*(1/$AF24)","v":0},{"$f":"+$F24*$G24*(1/$AF24)","v":0},{"$f":"+$F24*$G24*(1/$AF24)","v":0},{"$f":"+$F24*$G24*(1/$AF24)","v":0},{"$f":"+$F24*$G24*(1/$AF24)","v":0},{"$f":"+$F24*$G24*(1/$AF24)","v":0},{"$f":"+$F24*$G24*(1/$AF24)","v":0},{"$f":"+Y24-SUM(AS24:BC24)","v":0}]
[351,"667","TULETÕRJE VEEVÕTUKOHT Kivialliku","31.12.2011","31.12.2011",282.01,null,5,28.2,253.81,0,12.93,{"$f":"+F25*H25/100","v":14.1005},42.3,{"$f":"+F25-N25","v":239.71},null,null,null,null,"06.03.2013 06.03.2013 ",null,"2015-12-31",{"$f":"+O25-(F25*(H25/100))","v":225.6095},{"$f":"+W25*(1-G25)","v":225.6095},{"$f":"+W25-X25","v":0},null,null,null,null,null,null,40,{"$f":"+$F25*(1-$G25)*(1/$AF25)","v":7.05025},{"$f":"+$F25*(1-$G25)*(1/$AF25)","v":7.05025},{"$f":"+$F25*(1-$G25)*(1/$AF25)","v":7.05025},{"$f":"+$F25*(1-$G25)*(1/$AF25)","v":7.05025},{"$f":"+$F25*(1-$G25)*(1/$AF25)","v":7.05025},{"$f":"+$F25*(1-$G25)*(1/$AF25)","v":7.05025},{"$f":"+$F25*(1-$G25)*(1/$AF25)","v":7.05025},{"$f":"+$F25*(1-$G25)*(1/$AF25)","v":7.05025},{"$f":"+$F25*(1-$G25)*(1/$AF25)","v":7.05025},{"$f":"+$F25*(1-$G25)*(1/$AF25)","v":7.05025},{"$f":"+$F25*(1-$G25)*(1/$AF25)","v":7.05025},{"$f":"+X25-SUM(AG25:AQ25)","v":148.05675},{"$f":"+$F25*$G25*(1/$AF25)","v":0},{"$f":"+$F25*$G25*(1/$AF25)","v":0},{"$f":"+$F25*$G25*(1/$AF25)","v":0},{"$f":"+$F25*$G25*(1/$AF25)","v":0},{"$f":"+$F25*$G25*(1/$AF25)","v":0},{"$f":"+$F25*$G25*(1/$AF25)","v":0},{"$f":"+$F25*$G25*(1/$AF25)","v":0},{"$f":"+$F25*$G25*(1/$AF25)","v":0},{"$f":"+$F25*$G25*(1/$AF25)","v":0},{"$f":"+$F25*$G25*(1/$AF25)","v":0},{"$f":"+$F25*$G25*(1/$AF25)","v":0},{"$f":"+Y25-SUM(AS25:BC25)","v":0}]
[350,"667","TULETÕRJE VEEVÕTUKOHT Kivialliku","31.12.2010","31.12.2010",2736.06,null,5,410.4,2325.66,0,125.4,{"$f":"+F26*H26/100","v":136.803},547.2,{"$f":"+F26-N26","v":2188.86},null,null,"Vara soetus (deebet) (raha väljaminek)",null,"06.03.2013 06.03.2013 ",null,"2015-12-31",{"$f":"+O26-(F26*(H26/100))","v":2052.057},{"$f":"+W26*(1-G26)","v":2052.057},{"$f":"+W26-X26","v":0},null,null,null,null,null,null,40,{"$f":"+$F26*(1-$G26)*(1/$AF26)","v":68.4015},{"$f":"+$F26*(1-$G26)*(1/$AF26)","v":68.4015},{"$f":"+$F26*(1-$G26)*(1/$AF26)","v":68.4015},{"$f":"+$F26*(1-$G26)*(1/$AF26)","v":68.4015},{"$f":"+$F26*(1-$G26)*(1/$AF26)","v":68.4015},{"$f":"+$F26*(1-$G26)*(1/$AF26)","v":68.4015},{"$f":"+$F26*(1-$G26)*(1/$AF26)","v":68.4015},{"$f":"+$F26*(1-$G26)*(1/$AF26)","v":68.4015},{"$f":"+$F26*(1-$G26)*(1/$AF26)","v":68.4015},{"$f":"+$F26*(1-$G26)*(1/$AF26)","v":68.4015},{"$f":"+$F26*(1-$G26)*(1/$AF26)","v":68.4015},{"$f":"+X26-SUM(AG26:AQ26)","v":1299.6405},{"$f":"+$F26*$G26*(1/$AF26)","v":0},{"$f":"+$F26*$G26*(1/$AF26)","v":0},{"$f":"+$F26*$G26*(1/$AF26)","v":0},{"$f":"+$F26*$G26*(1/$AF26)","v":0},{"$f":"+$F26*$G26*(1/$AF26)","v":0},{"$f":"+$F26*$G26*(1/$AF26)","v":0},{"$f":"+$F26*$G26*(1/$AF26)","v":0},{"$f":"+$F26*$G26*(1/$AF26)","v":0},{"$f":"+$F26*$G26*(1/$AF26)","v":0},{"$f":"+$F26*$G26*(1/$AF26)","v":0},{"$f":"+$F26*$G26*(1/$AF26)","v":0},{"$f":"+Y26-SUM(AS26:BC26)","v":0}]
[293,"668","TULETÕRJE VEEVÕTUKOHT Viira tee","31.12.2010","31.12.2010",1335.75,null,5,200.37,1135.38,0,61.22,{"$f":"+F27*H27/100","v":66.7875},267.16,{"$f":"+F27-N27","v":1068.59},null,null,"Vara soetus (deebet) (raha väljaminek)",null,"13.01.2011 10.05.2012 ",null,"2015-12-31",{"$f":"+O27-(F27*(H27/100))","v":1001.8025},{"$f":"+W27*(1-G27)","v":1001.8025},{"$f":"+W27-X27","v":0},null,null,null,null,null,null,40,{"$f":"+$F27*(1-$G27)*(1/$AF27)","v":33.39375},{"$f":"+$F27*(1-$G27)*(1/$AF27)","v":33.39375},{"$f":"+$F27*(1-$G27)*(1/$AF27)","v":33.39375},{"$f":"+$F27*(1-$G27)*(1/$AF27)","v":33.39375},{"$f":"+$F27*(1-$G27)*(1/$AF27)","v":33.39375},{"$f":"+$F27*(1-$G27)*(1/$AF27)","v":33.39375},{"$f":"+$F27*(1-$G27)*(1/$AF27)","v":33.39375},{"$f":"+$F27*(1-$G27)*(1/$AF27)","v":33.39375},{"$f":"+$F27*(1-$G27)*(1/$AF27)","v":33.39375},{"$f":"+$F27*(1-$G27)*(1/$AF27)","v":33.39375},{"$f":"+$F27*(1-$G27)*(1/$AF27)","v":33.39375},{"$f":"+X27-SUM(AG27:AQ27)","v":634.47125},{"$f":"+$F27*$G27*(1/$AF27)","v":0},{"$f":"+$F27*$G27*(1/$AF27)","v":0},{"$f":"+$F27*$G27*(1/$AF27)","v":0},{"$f":"+$F27*$G27*(1/$AF27)","v":0},{"$f":"+$F27*$G27*(1/$AF27)","v":0},{"$f":"+$F27*$G27*(1/$AF27)","v":0},{"$f":"+$F27*$G27*(1/$AF27)","v":0},{"$f":"+$F27*$G27*(1/$AF27)","v":0},{"$f":"+$F27*$G27*(1/$AF27)","v":0},{"$f":"+$F27*$G27*(1/$AF27)","v":0},{"$f":"+$F27*$G27*(1/$AF27)","v":0},{"$f":"+Y27-SUM(AS27:BC27)","v":0}]
[224,"649","TULETÕRJE-VEEVÕTU KAEV Reius","31.12.2008","31.12.2008",837.24,null,5,209.3,627.94,0,38.37,{"$f":"+F28*H28/100","v":41.862},251.16,{"$f":"+F28-N28","v":586.08},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"29.01.2009 10.05.2012 ",null,"2015-12-31",{"$f":"+O28-(F28*(H28/100))","v":544.218},{"$f":"+W28*(1-G28)","v":544.218},{"$f":"+W28-X28","v":0},null,null,null,null,null,null,40,{"$f":"+$F28*(1-$G28)*(1/$AF28)","v":20.931},{"$f":"+$F28*(1-$G28)*(1/$AF28)","v":20.931},{"$f":"+$F28*(1-$G28)*(1/$AF28)","v":20.931},{"$f":"+$F28*(1-$G28)*(1/$AF28)","v":20.931},{"$f":"+$F28*(1-$G28)*(1/$AF28)","v":20.931},{"$f":"+$F28*(1-$G28)*(1/$AF28)","v":20.931},{"$f":"+$F28*(1-$G28)*(1/$AF28)","v":20.931},{"$f":"+$F28*(1-$G28)*(1/$AF28)","v":20.931},{"$f":"+$F28*(1-$G28)*(1/$AF28)","v":20.931},{"$f":"+$F28*(1-$G28)*(1/$AF28)","v":20.931},{"$f":"+$F28*(1-$G28)*(1/$AF28)","v":20.931},{"$f":"+X28-SUM(AG28:AQ28)","v":313.977},{"$f":"+$F28*$G28*(1/$AF28)","v":0},{"$f":"+$F28*$G28*(1/$AF28)","v":0},{"$f":"+$F28*$G28*(1/$AF28)","v":0},{"$f":"+$F28*$G28*(1/$AF28)","v":0},{"$f":"+$F28*$G28*(1/$AF28)","v":0},{"$f":"+$F28*$G28*(1/$AF28)","v":0},{"$f":"+$F28*$G28*(1/$AF28)","v":0},{"$f":"+$F28*$G28*(1/$AF28)","v":0},{"$f":"+$F28*$G28*(1/$AF28)","v":0},{"$f":"+$F28*$G28*(1/$AF28)","v":0},{"$f":"+$F28*$G28*(1/$AF28)","v":0},{"$f":"+Y28-SUM(AS28:BC28)","v":0}]
[297,"672","UULU KESKASULA VEETORUSTIK","26.10.2011","26.10.2011",149977.06,{"$f":"+G18","v":0.903100167252427},5,16872.41,133104.65,0,6873.95,{"$f":"+F29*H29/100","v":7498.853},24371.26,{"$f":"+F29-N29","v":125605.8},null,null,null,null,"27.10.2011 10.05.2012 ","KIK 2010-2011 projekt 31, toetus 295143.43","2016-12-31",null,null,null,{"$f":"+O29-(2*(F29*(H29/100)))","v":110608.094},{"$f":"+Z29*(1-G29)","v":10717.9058091278},{"$f":"+Z29-AA29","v":99890.1881908722},null,null,null,40,null,{"$f":"+$F29*(1-$G29)*(1/$AF29)","v":363.318800749316},{"$f":"+$F29*(1-$G29)*(1/$AF29)","v":363.318800749316},{"$f":"+$F29*(1-$G29)*(1/$AF29)","v":363.318800749316},{"$f":"+$F29*(1-$G29)*(1/$AF29)","v":363.318800749316},{"$f":"+$F29*(1-$G29)*(1/$AF29)","v":363.318800749316},{"$f":"+$F29*(1-$G29)*(1/$AF29)","v":363.318800749316},{"$f":"+$F29*(1-$G29)*(1/$AF29)","v":363.318800749316},{"$f":"+$F29*(1-$G29)*(1/$AF29)","v":363.318800749316},{"$f":"+$F29*(1-$G29)*(1/$AF29)","v":363.318800749316},{"$f":"+$F29*(1-$G29)*(1/$AF29)","v":363.318800749316},{"$f":"+AA29-SUM(AG29:AQ29)","v":7084.71780163462},null,{"$f":"+$F29*$G29*(1/$AF29)","v":3386.10769925068},{"$f":"+$F29*$G29*(1/$AF29)","v":3386.10769925068},{"$f":"+$F29*$G29*(1/$AF29)","v":3386.10769925068},{"$f":"+$F29*$G29*(1/$AF29)","v":3386.10769925068},{"$f":"+$F29*$G29*(1/$AF29)","v":3386.10769925068},{"$f":"+$F29*$G29*(1/$AF29)","v":3386.10769925068},{"$f":"+$F29*$G29*(1/$AF29)","v":3386.10769925068},{"$f":"+$F29*$G29*(1/$AF29)","v":3386.10769925068},{"$f":"+$F29*$G29*(1/$AF29)","v":3386.10769925068},{"$f":"+$F29*$G29*(1/$AF29)","v":3386.10769925068},{"$f":"+AB29-SUM(AS29:BC29)","v":66029.1111983654}]
[283,"232","UULU KESKASULA VEETRASS","31.12.2005","1.12.2005",101827.23,{"$f":"78801.51/(F30+F32)","v":0.592735488808233},5,18978.62,82848.61,0,4667.08,{"$f":"+F30*H30/100","v":5091.3615},24069.98,{"$f":"+F30-N30","v":77757.25},null,null,null,null,"24.11.2010 13.02.2013 ","KIK 2005-2006 projekt 81, toetus 78801.51","2015-12-31",{"$f":"+O30-(F30*(H30/100))","v":72665.8885},{"$f":"+W30*(1-G30)","v":29594.237560268},{"$f":"+W30-X30","v":43071.650939732},null,null,null,null,null,null,40,{"$f":"+$F30*(1-$G30)*(1/$AF30)","v":1036.76542629904},{"$f":"+$F30*(1-$G30)*(1/$AF30)","v":1036.76542629904},{"$f":"+$F30*(1-$G30)*(1/$AF30)","v":1036.76542629904},{"$f":"+$F30*(1-$G30)*(1/$AF30)","v":1036.76542629904},{"$f":"+$F30*(1-$G30)*(1/$AF30)","v":1036.76542629904},{"$f":"+$F30*(1-$G30)*(1/$AF30)","v":1036.76542629904},{"$f":"+$F30*(1-$G30)*(1/$AF30)","v":1036.76542629904},{"$f":"+$F30*(1-$G30)*(1/$AF30)","v":1036.76542629904},{"$f":"+$F30*(1-$G30)*(1/$AF30)","v":1036.76542629904},{"$f":"+$F30*(1-$G30)*(1/$AF30)","v":1036.76542629904},{"$f":"+$F30*(1-$G30)*(1/$AF30)","v":1036.76542629904},{"$f":"+X30-SUM(AG30:AQ30)","v":18189.8178709785},{"$f":"+$F30*$G30*(1/$AF30)","v":1508.91532370096},{"$f":"+$F30*$G30*(1/$AF30)","v":1508.91532370096},{"$f":"+$F30*$G30*(1/$AF30)","v":1508.91532370096},{"$f":"+$F30*$G30*(1/$AF30)","v":1508.91532370096},{"$f":"+$F30*$G30*(1/$AF30)","v":1508.91532370096},{"$f":"+$F30*$G30*(1/$AF30)","v":1508.91532370096},{"$f":"+$F30*$G30*(1/$AF30)","v":1508.91532370096},{"$f":"+$F30*$G30*(1/$AF30)","v":1508.91532370096},{"$f":"+$F30*$G30*(1/$AF30)","v":1508.91532370096},{"$f":"+$F30*$G30*(1/$AF30)","v":1508.91532370096},{"$f":"+$F30*$G30*(1/$AF30)","v":1508.91532370096},{"$f":"+Y30-SUM(AS30:BC30)","v":26473.5823790215}]
[203,"232","UULU KESKASULA VEETRASS","31.12.2007","31.12.2007",5368.58,null,5,1610.58,3758,0,246.06,{"$f":"+F31*H31/100","v":268.429},1879.01,{"$f":"+F31-N31","v":3489.57},null,null,null,null,"29.01.2008 10.05.2012 ",null,"2015-12-31",{"$f":"+O31-(F31*(H31/100))","v":3221.141},{"$f":"+W31*(1-G31)","v":3221.141},{"$f":"+W31-X31","v":0},null,null,null,null,null,null,40,{"$f":"+$F31*(1-$G31)*(1/$AF31)","v":134.2145},{"$f":"+$F31*(1-$G31)*(1/$AF31)","v":134.2145},{"$f":"+$F31*(1-$G31)*(1/$AF31)","v":134.2145},{"$f":"+$F31*(1-$G31)*(1/$AF31)","v":134.2145},{"$f":"+$F31*(1-$G31)*(1/$AF31)","v":134.2145},{"$f":"+$F31*(1-$G31)*(1/$AF31)","v":134.2145},{"$f":"+$F31*(1-$G31)*(1/$AF31)","v":134.2145},{"$f":"+$F31*(1-$G31)*(1/$AF31)","v":134.2145},{"$f":"+$F31*(1-$G31)*(1/$AF31)","v":134.2145},{"$f":"+$F31*(1-$G31)*(1/$AF31)","v":134.2145},{"$f":"+$F31*(1-$G31)*(1/$AF31)","v":134.2145},{"$f":"+X31-SUM(AG31:AQ31)","v":1744.7815},{"$f":"+$F31*$G31*(1/$AF31)","v":0},{"$f":"+$F31*$G31*(1/$AF31)","v":0},{"$f":"+$F31*$G31*(1/$AF31)","v":0},{"$f":"+$F31*$G31*(1/$AF31)","v":0},{"$f":"+$F31*$G31*(1/$AF31)","v":0},{"$f":"+$F31*$G31*(1/$AF31)","v":0},{"$f":"+$F31*$G31*(1/$AF31)","v":0},{"$f":"+$F31*$G31*(1/$AF31)","v":0},{"$f":"+$F31*$G31*(1/$AF31)","v":0},{"$f":"+$F31*$G31*(1/$AF31)","v":0},{"$f":"+$F31*$G31*(1/$AF31)","v":0},{"$f":"+Y31-SUM(AS31:BC31)","v":0}]
[143,"232","UULU KESKASULA VEETRASS","31.12.2006","31.12.2006",31118.26,{"$f":"+G30","v":0.592735488808233},5,12447.28,18670.98,0,1426.25,{"$f":"+F32*H32/100","v":1555.913},14003.19,{"$f":"+F32-N32","v":17115.07},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"19.01.2007 10.05.2012 ","KIK  2005-2006 projekt 81, toetus 78801.51","2015-12-31",{"$f":"+O32-(F32*(H32/100))","v":15559.157},{"$f":"+W32*(1-G32)","v":6336.69247016097},{"$f":"+W32-X32","v":9222.46452983903},null,null,null,null,null,null,40,{"$f":"+$F32*(1-$G32)*(1/$AF32)","v":316.834073700958},{"$f":"+$F32*(1-$G32)*(1/$AF32)","v":316.834073700958},{"$f":"+$F32*(1-$G32)*(1/$AF32)","v":316.834073700958},{"$f":"+$F32*(1-$G32)*(1/$AF32)","v":316.834073700958},{"$f":"+$F32*(1-$G32)*(1/$AF32)","v":316.834073700958},{"$f":"+$F32*(1-$G32)*(1/$AF32)","v":316.834073700958},{"$f":"+$F32*(1-$G32)*(1/$AF32)","v":316.834073700958},{"$f":"+$F32*(1-$G32)*(1/$AF32)","v":316.834073700958},{"$f":"+$F32*(1-$G32)*(1/$AF32)","v":316.834073700958},{"$f":"+$F32*(1-$G32)*(1/$AF32)","v":316.834073700958},{"$f":"+$F32*(1-$G32)*(1/$AF32)","v":316.834073700958},{"$f":"+X32-SUM(AG32:AQ32)","v":2851.51765945042},{"$f":"+$F32*$G32*(1/$AF32)","v":461.122426299042},{"$f":"+$F32*$G32*(1/$AF32)","v":461.122426299042},{"$f":"+$F32*$G32*(1/$AF32)","v":461.122426299042},{"$f":"+$F32*$G32*(1/$AF32)","v":461.122426299042},{"$f":"+$F32*$G32*(1/$AF32)","v":461.122426299042},{"$f":"+$F32*$G32*(1/$AF32)","v":461.122426299042},{"$f":"+$F32*$G32*(1/$AF32)","v":461.122426299042},{"$f":"+$F32*$G32*(1/$AF32)","v":461.122426299042},{"$f":"+$F32*$G32*(1/$AF32)","v":461.122426299042},{"$f":"+$F32*$G32*(1/$AF32)","v":461.122426299042},{"$f":"+$F32*$G32*(1/$AF32)","v":461.122426299042},{"$f":"+Y32-SUM(AS32:BC32)","v":4150.11784054957}]
[35,"36","UULU KESKUSE PUURKAEV","31.12.2003","1.12.2003",2169.99,null,5,868,1301.99,0,99.46,{"$f":"+F33*H33/100","v":108.4995},976.5,{"$f":"+F33-N33","v":1193.49},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"20.09.2004 10.05.2012 ",null,"2015-12-31",{"$f":"+O33-(F33*(H33/100))","v":1084.9905},{"$f":"+W33*(1-G33)","v":1084.9905},{"$f":"+W33-X33","v":0},null,null,null,null,null,null,40,{"$f":"+$F33*(1-$G33)*(1/$AF33)","v":54.24975},{"$f":"+$F33*(1-$G33)*(1/$AF33)","v":54.24975},{"$f":"+$F33*(1-$G33)*(1/$AF33)","v":54.24975},{"$f":"+$F33*(1-$G33)*(1/$AF33)","v":54.24975},{"$f":"+$F33*(1-$G33)*(1/$AF33)","v":54.24975},{"$f":"+$F33*(1-$G33)*(1/$AF33)","v":54.24975},{"$f":"+$F33*(1-$G33)*(1/$AF33)","v":54.24975},{"$f":"+$F33*(1-$G33)*(1/$AF33)","v":54.24975},{"$f":"+$F33*(1-$G33)*(1/$AF33)","v":54.24975},{"$f":"+$F33*(1-$G33)*(1/$AF33)","v":54.24975},{"$f":"+$F33*(1-$G33)*(1/$AF33)","v":54.24975},{"$f":"+X33-SUM(AG33:AQ33)","v":488.24325},{"$f":"+$F33*$G33*(1/$AF33)","v":0},{"$f":"+$F33*$G33*(1/$AF33)","v":0},{"$f":"+$F33*$G33*(1/$AF33)","v":0},{"$f":"+$F33*$G33*(1/$AF33)","v":0},{"$f":"+$F33*$G33*(1/$AF33)","v":0},{"$f":"+$F33*$G33*(1/$AF33)","v":0},{"$f":"+$F33*$G33*(1/$AF33)","v":0},{"$f":"+$F33*$G33*(1/$AF33)","v":0},{"$f":"+$F33*$G33*(1/$AF33)","v":0},{"$f":"+$F33*$G33*(1/$AF33)","v":0},{"$f":"+$F33*$G33*(1/$AF33)","v":0},{"$f":"+Y33-SUM(AS33:BC33)","v":0}]
[416,"721","UULU KÜLA ÜHISKANALISATSIOON PR.","31.12.2014","31.12.2014",4700,1,0,0,0,0,0,{"$f":"+F34*H34/100","v":0},0,{"$f":"+F34-N34","v":4700},null,null,"Vara soetus (deebet) (raha väljaminek)",null,"21.04.2015  ","KIK 2013 -2015projekt 7177, toetus 309788,90","2019-12-31",null,null,null,null,null,null,{"$f":"+O34","v":4700},{"$f":"+AC34*(1-G34)","v":0},{"$f":"+AC34-AD34","v":4700},40,null,null,{"$f":"+$F34*(1-$G34)*(1/$AF34)","v":0},{"$f":"+$F34*(1-$G34)*(1/$AF34)","v":0},{"$f":"+$F34*(1-$G34)*(1/$AF34)","v":0},{"$f":"+$F34*(1-$G34)*(1/$AF34)","v":0},{"$f":"+$F34*(1-$G34)*(1/$AF34)","v":0},{"$f":"+$F34*(1-$G34)*(1/$AF34)","v":0},{"$f":"+$F34*(1-$G34)*(1/$AF34)","v":0},{"$f":"+$F34*(1-$G34)*(1/$AF34)","v":0},{"$f":"+$F34*(1-$G34)*(1/$AF34)","v":0},{"$f":"+AD34-SUM(AG34:AQ34)","v":0},null,null,{"$f":"+$F34*$G34*(1/$AF34)","v":117.5},{"$f":"+$F34*$G34*(1/$AF34)","v":117.5},{"$f":"+$F34*$G34*(1/$AF34)","v":117.5},{"$f":"+$F34*$G34*(1/$AF34)","v":117.5},{"$f":"+$F34*$G34*(1/$AF34)","v":117.5},{"$f":"+$F34*$G34*(1/$AF34)","v":117.5},{"$f":"+$F34*$G34*(1/$AF34)","v":117.5},{"$f":"+$F34*$G34*(1/$AF34)","v":117.5},{"$f":"+$F34*$G34*(1/$AF34)","v":117.5},{"$f":"+AE34-SUM(AS34:BC34)","v":3642.5}]
[322,"685","UULU VEETORUSTIK Spordi kinnistu","31.12.2012","31.12.2012",2380,null,5,119,2261,0,109.08,{"$f":"+F35*H35/100","v":119},238,{"$f":"+F35-N35","v":2142},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"14.02.2013 26.02.2013 ",null,"2015-12-31",{"$f":"+O35-(F35*(H35/100))","v":2023},{"$f":"+W35*(1-G35)","v":2023},{"$f":"+W35-X35","v":0},null,null,null,null,null,null,40,{"$f":"+$F35*(1-$G35)*(1/$AF35)","v":59.5},{"$f":"+$F35*(1-$G35)*(1/$AF35)","v":59.5},{"$f":"+$F35*(1-$G35)*(1/$AF35)","v":59.5},{"$f":"+$F35*(1-$G35)*(1/$AF35)","v":59.5},{"$f":"+$F35*(1-$G35)*(1/$AF35)","v":59.5},{"$f":"+$F35*(1-$G35)*(1/$AF35)","v":59.5},{"$f":"+$F35*(1-$G35)*(1/$AF35)","v":59.5},{"$f":"+$F35*(1-$G35)*(1/$AF35)","v":59.5},{"$f":"+$F35*(1-$G35)*(1/$AF35)","v":59.5},{"$f":"+$F35*(1-$G35)*(1/$AF35)","v":59.5},{"$f":"+$F35*(1-$G35)*(1/$AF35)","v":59.5},{"$f":"+X35-SUM(AG35:AQ35)","v":1368.5},{"$f":"+$F35*$G35*(1/$AF35)","v":0},{"$f":"+$F35*$G35*(1/$AF35)","v":0},{"$f":"+$F35*$G35*(1/$AF35)","v":0},{"$f":"+$F35*$G35*(1/$AF35)","v":0},{"$f":"+$F35*$G35*(1/$AF35)","v":0},{"$f":"+$F35*$G35*(1/$AF35)","v":0},{"$f":"+$F35*$G35*(1/$AF35)","v":0},{"$f":"+$F35*$G35*(1/$AF35)","v":0},{"$f":"+$F35*$G35*(1/$AF35)","v":0},{"$f":"+$F35*$G35*(1/$AF35)","v":0},{"$f":"+$F35*$G35*(1/$AF35)","v":0},{"$f":"+Y35-SUM(AS35:BC35)","v":0}]
[217,"644","VEEPUHASTUSSEADMETE TRUUP Uulus","31.12.2008","31.12.2008",2774.09,null,5,693.5,2080.59,0,127.14,{"$f":"+F36*H36/100","v":138.7045},832.2,{"$f":"+F36-N36","v":1941.89},null,null,"Vara soetus (deebet) (raha väljaminek)",null,"29.01.2009 10.05.2012 ",null,"2015-12-31",{"$f":"+O36-(F36*(H36/100))","v":1803.1855},{"$f":"+W36*(1-G36)","v":1803.1855},{"$f":"+W36-X36","v":0},null,null,null,null,null,null,{"$f":"15*0.5+40*0.5","v":27.5},{"$f":"+$F36*(1-$G36)*(1/$AF36)","v":100.876},{"$f":"+$F36*(1-$G36)*(1/$AF36)","v":100.876},{"$f":"+$F36*(1-$G36)*(1/$AF36)","v":100.876},{"$f":"+$F36*(1-$G36)*(1/$AF36)","v":100.876},{"$f":"+$F36*(1-$G36)*(1/$AF36)","v":100.876},{"$f":"+$F36*(1-$G36)*(1/$AF36)","v":100.876},{"$f":"+$F36*(1-$G36)*(1/$AF36)","v":100.876},{"$f":"+$F36*(1-$G36)*(1/$AF36)","v":100.876},{"$f":"+$F36*(1-$G36)*(1/$AF36)","v":100.876},{"$f":"+$F36*(1-$G36)*(1/$AF36)","v":100.876},{"$f":"+$F36*(1-$G36)*(1/$AF36)","v":100.876},{"$f":"+X36-SUM(AG36:AQ36)","v":693.5495},{"$f":"+$F36*$G36*(1/$AF36)","v":0},{"$f":"+$F36*$G36*(1/$AF36)","v":0},{"$f":"+$F36*$G36*(1/$AF36)","v":0},{"$f":"+$F36*$G36*(1/$AF36)","v":0},{"$f":"+$F36*$G36*(1/$AF36)","v":0},{"$f":"+$F36*$G36*(1/$AF36)","v":0},{"$f":"+$F36*$G36*(1/$AF36)","v":0},{"$f":"+$F36*$G36*(1/$AF36)","v":0},{"$f":"+$F36*$G36*(1/$AF36)","v":0},{"$f":"+$F36*$G36*(1/$AF36)","v":0},{"$f":"+$F36*$G36*(1/$AF36)","v":0},{"$f":"+Y36-SUM(AS36:BC36)","v":0}]
[225,"650","VEETORUSTIK ROOL1+ROOL2","31.12.2008","31.12.2008",101044.25,{"$f":"56772.42/F37","v":0.561857008191955},5,25261.05,75783.2,0,4631.19,{"$f":"+F37*H37/100","v":5052.2125},30313.26,{"$f":"+F37-N37","v":70730.99},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"29.01.2009 10.05.2012 ","KIK 2007 2008 projekt 96, toetus 56772.42 ","2015-12-31",{"$f":"+O37-(F37*(H37/100))","v":65678.7775},{"$f":"+W37*(1-G37)","v":28776.6960721449},{"$f":"+W37-X37","v":36902.0814278551},null,null,null,null,null,null,40,{"$f":"+$F37*(1-$G37)*(1/$AF37)","v":1106.79575},{"$f":"+$F37*(1-$G37)*(1/$AF37)","v":1106.79575},{"$f":"+$F37*(1-$G37)*(1/$AF37)","v":1106.79575},{"$f":"+$F37*(1-$G37)*(1/$AF37)","v":1106.79575},{"$f":"+$F37*(1-$G37)*(1/$AF37)","v":1106.79575},{"$f":"+$F37*(1-$G37)*(1/$AF37)","v":1106.79575},{"$f":"+$F37*(1-$G37)*(1/$AF37)","v":1106.79575},{"$f":"+$F37*(1-$G37)*(1/$AF37)","v":1106.79575},{"$f":"+$F37*(1-$G37)*(1/$AF37)","v":1106.79575},{"$f":"+$F37*(1-$G37)*(1/$AF37)","v":1106.79575},{"$f":"+$F37*(1-$G37)*(1/$AF37)","v":1106.79575},{"$f":"+X37-SUM(AG37:AQ37)","v":16601.9428221449},{"$f":"+$F37*$G37*(1/$AF37)","v":1419.3105},{"$f":"+$F37*$G37*(1/$AF37)","v":1419.3105},{"$f":"+$F37*$G37*(1/$AF37)","v":1419.3105},{"$f":"+$F37*$G37*(1/$AF37)","v":1419.3105},{"$f":"+$F37*$G37*(1/$AF37)","v":1419.3105},{"$f":"+$F37*$G37*(1/$AF37)","v":1419.3105},{"$f":"+$F37*$G37*(1/$AF37)","v":1419.3105},{"$f":"+$F37*$G37*(1/$AF37)","v":1419.3105},{"$f":"+$F37*$G37*(1/$AF37)","v":1419.3105},{"$f":"+$F37*$G37*(1/$AF37)","v":1419.3105},{"$f":"+$F37*$G37*(1/$AF37)","v":1419.3105},{"$f":"+Y37-SUM(AS37:BC37)","v":21289.6659278551}]
[116,"233","VESI JA KANALIS.Postitee,Ponimetsa,Kulla,Suksum.","31.12.2005","1.12.2005",45131.91,null,5,18052.8,27079.11,0,2068.55,{"$f":"+F38*H38/100","v":2256.5955},20309.4,{"$f":"+F38-N38","v":24822.51},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"06.03.2006 10.05.2012 ",null,"2015-12-31",{"$f":"+O38-(F38*(H38/100))","v":22565.9145},{"$f":"+W38*(1-G38)","v":22565.9145},{"$f":"+W38-X38","v":0},null,null,null,null,null,null,{"$f":"15*0.5+40*0.5","v":27.5},{"$f":"+$F38*(1-$G38)*(1/$AF38)","v":1641.16036363636},{"$f":"+$F38*(1-$G38)*(1/$AF38)","v":1641.16036363636},{"$f":"+$F38*(1-$G38)*(1/$AF38)","v":1641.16036363636},{"$f":"+$F38*(1-$G38)*(1/$AF38)","v":1641.16036363636},{"$f":"+$F38*(1-$G38)*(1/$AF38)","v":1641.16036363636},{"$f":"+$F38*(1-$G38)*(1/$AF38)","v":1641.16036363636},{"$f":"+$F38*(1-$G38)*(1/$AF38)","v":1641.16036363636},{"$f":"+$F38*(1-$G38)*(1/$AF38)","v":1641.16036363636},{"$f":"+$F38*(1-$G38)*(1/$AF38)","v":1641.16036363636},{"$f":"+$F38*(1-$G38)*(1/$AF38)","v":1641.16036363636},{"$f":"+$F38*(1-$G38)*(1/$AF38)","v":1641.16036363636},{"$f":"+X38-SUM(AG38:AQ38)","v":4513.1505},{"$f":"+$F38*$G38*(1/$AF38)","v":0},{"$f":"+$F38*$G38*(1/$AF38)","v":0},{"$f":"+$F38*$G38*(1/$AF38)","v":0},{"$f":"+$F38*$G38*(1/$AF38)","v":0},{"$f":"+$F38*$G38*(1/$AF38)","v":0},{"$f":"+$F38*$G38*(1/$AF38)","v":0},{"$f":"+$F38*$G38*(1/$AF38)","v":0},{"$f":"+$F38*$G38*(1/$AF38)","v":0},{"$f":"+$F38*$G38*(1/$AF38)","v":0},{"$f":"+$F38*$G38*(1/$AF38)","v":0},{"$f":"+$F38*$G38*(1/$AF38)","v":0},{"$f":"+Y38-SUM(AS38:BC38)","v":0}]
[208,"34","VÕISTE AIANDI PUMBAMAJA ","31.12.2007","31.12.2007",6710.72,null,5,2013.24,4697.48,0,307.58,{"$f":"+F39*H39/100","v":335.536},2348.78,{"$f":"+F39-N39","v":4361.94},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"30.01.2008 10.05.2012 ",null,"2015-12-31",{"$f":"+O39-(F39*(H39/100))","v":4026.404},{"$f":"+W39*(1-G39)","v":4026.404},{"$f":"+W39-X39","v":0},null,null,null,null,null,null,{"$f":"15*0.5+40*0.5","v":27.5},{"$f":"+$F39*(1-$G39)*(1/$AF39)","v":244.026181818182},{"$f":"+$F39*(1-$G39)*(1/$AF39)","v":244.026181818182},{"$f":"+$F39*(1-$G39)*(1/$AF39)","v":244.026181818182},{"$f":"+$F39*(1-$G39)*(1/$AF39)","v":244.026181818182},{"$f":"+$F39*(1-$G39)*(1/$AF39)","v":244.026181818182},{"$f":"+$F39*(1-$G39)*(1/$AF39)","v":244.026181818182},{"$f":"+$F39*(1-$G39)*(1/$AF39)","v":244.026181818182},{"$f":"+$F39*(1-$G39)*(1/$AF39)","v":244.026181818182},{"$f":"+$F39*(1-$G39)*(1/$AF39)","v":244.026181818182},{"$f":"+$F39*(1-$G39)*(1/$AF39)","v":244.026181818182},{"$f":"+$F39*(1-$G39)*(1/$AF39)","v":244.026181818182},{"$f":"+X39-SUM(AG39:AQ39)","v":1342.116},{"$f":"+$F39*$G39*(1/$AF39)","v":0},{"$f":"+$F39*$G39*(1/$AF39)","v":0},{"$f":"+$F39*$G39*(1/$AF39)","v":0},{"$f":"+$F39*$G39*(1/$AF39)","v":0},{"$f":"+$F39*$G39*(1/$AF39)","v":0},{"$f":"+$F39*$G39*(1/$AF39)","v":0},{"$f":"+$F39*$G39*(1/$AF39)","v":0},{"$f":"+$F39*$G39*(1/$AF39)","v":0},{"$f":"+$F39*$G39*(1/$AF39)","v":0},{"$f":"+$F39*$G39*(1/$AF39)","v":0},{"$f":"+$F39*$G39*(1/$AF39)","v":0},{"$f":"+Y39-SUM(AS39:BC39)","v":0}]
[294,"669","VÕISTE SADAMA REOVEEPUMPLA+KAN.TRASSID","31.05.2011","31.05.2011",22571.03,{"$f":"19173.74/F40","v":0.849484494061636},5,2986.89,19584.14,0,1034.5,{"$f":"+F40*H40/100","v":1128.5515},4115.44,{"$f":"+F40-N40","v":18455.59},null,null,null,null,"31.05.2011 10.05.2012 ","KIK  2010 projekt 33, toetus 19173.74","2016-12-31",null,null,null,{"$f":"+O40-(2*(F40*(H40/100)))","v":16198.487},{"$f":"+Z40*(1-G40)","v":2438.12346624102},{"$f":"+Z40-AA40","v":13760.363533759},null,null,null,{"$f":"15*0.5+40*0.5","v":27.5},null,{"$f":"+$F40*(1-$G40)*(1/$AF40)","v":123.537818181818},{"$f":"+$F40*(1-$G40)*(1/$AF40)","v":123.537818181818},{"$f":"+$F40*(1-$G40)*(1/$AF40)","v":123.537818181818},{"$f":"+$F40*(1-$G40)*(1/$AF40)","v":123.537818181818},{"$f":"+$F40*(1-$G40)*(1/$AF40)","v":123.537818181818},{"$f":"+$F40*(1-$G40)*(1/$AF40)","v":123.537818181818},{"$f":"+$F40*(1-$G40)*(1/$AF40)","v":123.537818181818},{"$f":"+$F40*(1-$G40)*(1/$AF40)","v":123.537818181818},{"$f":"+$F40*(1-$G40)*(1/$AF40)","v":123.537818181818},{"$f":"+$F40*(1-$G40)*(1/$AF40)","v":123.537818181818},{"$f":"+AA40-SUM(AG40:AQ40)","v":1202.74528442284},null,{"$f":"+$F40*$G40*(1/$AF40)","v":697.226909090909},{"$f":"+$F40*$G40*(1/$AF40)","v":697.226909090909},{"$f":"+$F40*$G40*(1/$AF40)","v":697.226909090909},{"$f":"+$F40*$G40*(1/$AF40)","v":697.226909090909},{"$f":"+$F40*$G40*(1/$AF40)","v":697.226909090909},{"$f":"+$F40*$G40*(1/$AF40)","v":697.226909090909},{"$f":"+$F40*$G40*(1/$AF40)","v":697.226909090909},{"$f":"+$F40*$G40*(1/$AF40)","v":697.226909090909},{"$f":"+$F40*$G40*(1/$AF40)","v":697.226909090909},{"$f":"+$F40*$G40*(1/$AF40)","v":697.226909090909},{"$f":"+AB40-SUM(AS40:BC40)","v":6788.09444284989}]
[295,"670","VÕISTE SOTSIAALMAJA  KANALISATSIOONITRASS","31.05.2011","31.05.2011",4821.49,null,5,622.76,4198.73,0,220.98,{"$f":"+F41*H41/100","v":241.0745},863.83,{"$f":"+F41-N41","v":3957.66},null,null,"Vara soetus (deebet) (raha väljaminek)",null,"01.06.2011 10.05.2012 ",null,"2015-12-31",{"$f":"+O41-(F41*(H41/100))","v":3716.5855},{"$f":"+W41*(1-G41)","v":3716.5855},{"$f":"+W41-X41","v":0},null,null,null,null,null,null,40,{"$f":"+$F41*(1-$G41)*(1/$AF41)","v":120.53725},{"$f":"+$F41*(1-$G41)*(1/$AF41)","v":120.53725},{"$f":"+$F41*(1-$G41)*(1/$AF41)","v":120.53725},{"$f":"+$F41*(1-$G41)*(1/$AF41)","v":120.53725},{"$f":"+$F41*(1-$G41)*(1/$AF41)","v":120.53725},{"$f":"+$F41*(1-$G41)*(1/$AF41)","v":120.53725},{"$f":"+$F41*(1-$G41)*(1/$AF41)","v":120.53725},{"$f":"+$F41*(1-$G41)*(1/$AF41)","v":120.53725},{"$f":"+$F41*(1-$G41)*(1/$AF41)","v":120.53725},{"$f":"+$F41*(1-$G41)*(1/$AF41)","v":120.53725},{"$f":"+$F41*(1-$G41)*(1/$AF41)","v":120.53725},{"$f":"+X41-SUM(AG41:AQ41)","v":2390.67575},{"$f":"+$F41*$G41*(1/$AF41)","v":0},{"$f":"+$F41*$G41*(1/$AF41)","v":0},{"$f":"+$F41*$G41*(1/$AF41)","v":0},{"$f":"+$F41*$G41*(1/$AF41)","v":0},{"$f":"+$F41*$G41*(1/$AF41)","v":0},{"$f":"+$F41*$G41*(1/$AF41)","v":0},{"$f":"+$F41*$G41*(1/$AF41)","v":0},{"$f":"+$F41*$G41*(1/$AF41)","v":0},{"$f":"+$F41*$G41*(1/$AF41)","v":0},{"$f":"+$F41*$G41*(1/$AF41)","v":0},{"$f":"+$F41*$G41*(1/$AF41)","v":0},{"$f":"+Y41-SUM(AS41:BC41)","v":0}]
[318,"684","VÕISTE VEETORUSTIK Kaare tänav","31.12.2012","31.12.2012",4080,null,5,204,3876,0,187,{"$f":"+F42*H42/100","v":204},408,{"$f":"+F42-N42","v":3672},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"14.02.2013 26.02.2013 ",null,"2015-12-31",{"$f":"+O42-(F42*(H42/100))","v":3468},{"$f":"+W42*(1-G42)","v":3468},{"$f":"+W42-X42","v":0},null,null,null,null,null,null,40,{"$f":"+$F42*(1-$G42)*(1/$AF42)","v":102},{"$f":"+$F42*(1-$G42)*(1/$AF42)","v":102},{"$f":"+$F42*(1-$G42)*(1/$AF42)","v":102},{"$f":"+$F42*(1-$G42)*(1/$AF42)","v":102},{"$f":"+$F42*(1-$G42)*(1/$AF42)","v":102},{"$f":"+$F42*(1-$G42)*(1/$AF42)","v":102},{"$f":"+$F42*(1-$G42)*(1/$AF42)","v":102},{"$f":"+$F42*(1-$G42)*(1/$AF42)","v":102},{"$f":"+$F42*(1-$G42)*(1/$AF42)","v":102},{"$f":"+$F42*(1-$G42)*(1/$AF42)","v":102},{"$f":"+$F42*(1-$G42)*(1/$AF42)","v":102},{"$f":"+X42-SUM(AG42:AQ42)","v":2346},{"$f":"+$F42*$G42*(1/$AF42)","v":0},{"$f":"+$F42*$G42*(1/$AF42)","v":0},{"$f":"+$F42*$G42*(1/$AF42)","v":0},{"$f":"+$F42*$G42*(1/$AF42)","v":0},{"$f":"+$F42*$G42*(1/$AF42)","v":0},{"$f":"+$F42*$G42*(1/$AF42)","v":0},{"$f":"+$F42*$G42*(1/$AF42)","v":0},{"$f":"+$F42*$G42*(1/$AF42)","v":0},{"$f":"+$F42*$G42*(1/$AF42)","v":0},{"$f":"+$F42*$G42*(1/$AF42)","v":0},{"$f":"+$F42*$G42*(1/$AF42)","v":0},{"$f":"+Y42-SUM(AS42:BC42)","v":0}]
[197,"612","VÕISTE VEETRASS pr.2006..2007","31.12.2007","31.12.2007",65593.36,{"$f":"95446.36/(F43+F50)","v":0.817719058541151},5,19678.02,45915.34,0,3006.36,{"$f":"+F43*H43/100","v":3279.668},22957.69,{"$f":"+F43-N43","v":42635.67},null,"Veevarustus",null,null,"29.01.2008 10.05.2012 ","KIK 2006-2007 projekt 20, toetus 95446.36","2015-12-31",{"$f":"+O43-(F43*(H43/100))","v":39356.002},{"$f":"+W43*(1-G43)","v":7173.84909661635},{"$f":"+W43-X43","v":32182.1529033836},null,null,null,null,null,null,40,{"$f":"+$F43*(1-$G43)*(1/$AF43)","v":298.910485356231},{"$f":"+$F43*(1-$G43)*(1/$AF43)","v":298.910485356231},{"$f":"+$F43*(1-$G43)*(1/$AF43)","v":298.910485356231},{"$f":"+$F43*(1-$G43)*(1/$AF43)","v":298.910485356231},{"$f":"+$F43*(1-$G43)*(1/$AF43)","v":298.910485356231},{"$f":"+$F43*(1-$G43)*(1/$AF43)","v":298.910485356231},{"$f":"+$F43*(1-$G43)*(1/$AF43)","v":298.910485356231},{"$f":"+$F43*(1-$G43)*(1/$AF43)","v":298.910485356231},{"$f":"+$F43*(1-$G43)*(1/$AF43)","v":298.910485356231},{"$f":"+$F43*(1-$G43)*(1/$AF43)","v":298.910485356231},{"$f":"+$F43*(1-$G43)*(1/$AF43)","v":298.910485356231},{"$f":"+X43-SUM(AG43:AQ43)","v":3885.83375769782},{"$f":"+$F43*$G43*(1/$AF43)","v":1340.92351464377},{"$f":"+$F43*$G43*(1/$AF43)","v":1340.92351464377},{"$f":"+$F43*$G43*(1/$AF43)","v":1340.92351464377},{"$f":"+$F43*$G43*(1/$AF43)","v":1340.92351464377},{"$f":"+$F43*$G43*(1/$AF43)","v":1340.92351464377},{"$f":"+$F43*$G43*(1/$AF43)","v":1340.92351464377},{"$f":"+$F43*$G43*(1/$AF43)","v":1340.92351464377},{"$f":"+$F43*$G43*(1/$AF43)","v":1340.92351464377},{"$f":"+$F43*$G43*(1/$AF43)","v":1340.92351464377},{"$f":"+$F43*$G43*(1/$AF43)","v":1340.92351464377},{"$f":"+$F43*$G43*(1/$AF43)","v":1340.92351464377},{"$f":"+Y43-SUM(AS43:BC43)","v":17431.9942423022}]
[30,"31","VÄLJAOTSA KRUNTIDE VEETRASS","31.12.2003","1.12.2003",2162.45,null,5,940.7,1221.75,0,99.11,{"$f":"+F44*H44/100","v":108.1225},1048.82,{"$f":"+F44-N44","v":1113.63},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"15.09.2004 10.05.2012 ",null,"2015-12-31",{"$f":"+O44-(F44*(H44/100))","v":1005.5075},{"$f":"+W44*(1-G44)","v":1005.5075},{"$f":"+W44-X44","v":0},null,null,null,null,null,null,40,{"$f":"+$F44*(1-$G44)*(1/$AF44)","v":54.06125},{"$f":"+$F44*(1-$G44)*(1/$AF44)","v":54.06125},{"$f":"+$F44*(1-$G44)*(1/$AF44)","v":54.06125},{"$f":"+$F44*(1-$G44)*(1/$AF44)","v":54.06125},{"$f":"+$F44*(1-$G44)*(1/$AF44)","v":54.06125},{"$f":"+$F44*(1-$G44)*(1/$AF44)","v":54.06125},{"$f":"+$F44*(1-$G44)*(1/$AF44)","v":54.06125},{"$f":"+$F44*(1-$G44)*(1/$AF44)","v":54.06125},{"$f":"+$F44*(1-$G44)*(1/$AF44)","v":54.06125},{"$f":"+$F44*(1-$G44)*(1/$AF44)","v":54.06125},{"$f":"+$F44*(1-$G44)*(1/$AF44)","v":54.06125},{"$f":"+X44-SUM(AG44:AQ44)","v":410.83375},{"$f":"+$F44*$G44*(1/$AF44)","v":0},{"$f":"+$F44*$G44*(1/$AF44)","v":0},{"$f":"+$F44*$G44*(1/$AF44)","v":0},{"$f":"+$F44*$G44*(1/$AF44)","v":0},{"$f":"+$F44*$G44*(1/$AF44)","v":0},{"$f":"+$F44*$G44*(1/$AF44)","v":0},{"$f":"+$F44*$G44*(1/$AF44)","v":0},{"$f":"+$F44*$G44*(1/$AF44)","v":0},{"$f":"+$F44*$G44*(1/$AF44)","v":0},{"$f":"+$F44*$G44*(1/$AF44)","v":0},{"$f":"+$F44*$G44*(1/$AF44)","v":0},{"$f":"+Y44-SUM(AS44:BC44)","v":0}]
[25,"25","VÖISTE  KÜLMHOONE PUMBAMAJA  käärdi tn.","31.12.2003","1.12.2001",47930.41,1,5,20458.83,27471.58,0,2196.81,{"$f":"+F45*H45/100","v":2396.5205},22855.35,{"$f":"+F45-N45","v":25075.06},null,"Pr. KIK Võiste vesi  alga.2004","Vara soetus (deebet) (raha väljaminek)",null,"15.09.2004 10.05.2012 ","KIK  2004 projekt 74, toetus 57500.64","2015-12-31",{"$f":"+O45-(F45*(H45/100))","v":22678.5395},{"$f":"+W45*(1-G45)","v":0},{"$f":"+W45-X45","v":22678.5395},null,null,null,null,null,null,{"$f":"15*0.5+40*0.5","v":27.5},{"$f":"+$F45*(1-$G45)*(1/$AF45)","v":0},{"$f":"+$F45*(1-$G45)*(1/$AF45)","v":0},{"$f":"+$F45*(1-$G45)*(1/$AF45)","v":0},{"$f":"+$F45*(1-$G45)*(1/$AF45)","v":0},{"$f":"+$F45*(1-$G45)*(1/$AF45)","v":0},{"$f":"+$F45*(1-$G45)*(1/$AF45)","v":0},{"$f":"+$F45*(1-$G45)*(1/$AF45)","v":0},{"$f":"+$F45*(1-$G45)*(1/$AF45)","v":0},{"$f":"+$F45*(1-$G45)*(1/$AF45)","v":0},{"$f":"+$F45*(1-$G45)*(1/$AF45)","v":0},{"$f":"+$F45*(1-$G45)*(1/$AF45)","v":0},{"$f":"+X45-SUM(AG45:AQ45)","v":0},{"$f":"+$F45*$G45*(1/$AF45)","v":1742.924},{"$f":"+$F45*$G45*(1/$AF45)","v":1742.924},{"$f":"+$F45*$G45*(1/$AF45)","v":1742.924},{"$f":"+$F45*$G45*(1/$AF45)","v":1742.924},{"$f":"+$F45*$G45*(1/$AF45)","v":1742.924},{"$f":"+$F45*$G45*(1/$AF45)","v":1742.924},{"$f":"+$F45*$G45*(1/$AF45)","v":1742.924},{"$f":"+$F45*$G45*(1/$AF45)","v":1742.924},{"$f":"+$F45*$G45*(1/$AF45)","v":1742.924},{"$f":"+$F45*$G45*(1/$AF45)","v":1742.924},{"$f":"+$F45*$G45*(1/$AF45)","v":1742.924},{"$f":"+Y45-SUM(AS45:BC45)","v":3506.37550000001}]
[33,"34","VÖISTE AIANDI PUMBAMAJA","31.12.2003","1.12.2003",1277.53,null,5,511.04,766.49,0,58.56,{"$f":"+F46*H46/100","v":63.8765},574.92,{"$f":"+F46-N46","v":702.61},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"20.09.2004 10.05.2012 ",null,"2015-12-31",{"$f":"+O46-(F46*(H46/100))","v":638.7335},{"$f":"+W46*(1-G46)","v":638.7335},{"$f":"+W46-X46","v":0},null,null,null,null,null,null,{"$f":"15*0.5+40*0.5","v":27.5},{"$f":"+$F46*(1-$G46)*(1/$AF46)","v":46.4556363636364},{"$f":"+$F46*(1-$G46)*(1/$AF46)","v":46.4556363636364},{"$f":"+$F46*(1-$G46)*(1/$AF46)","v":46.4556363636364},{"$f":"+$F46*(1-$G46)*(1/$AF46)","v":46.4556363636364},{"$f":"+$F46*(1-$G46)*(1/$AF46)","v":46.4556363636364},{"$f":"+$F46*(1-$G46)*(1/$AF46)","v":46.4556363636364},{"$f":"+$F46*(1-$G46)*(1/$AF46)","v":46.4556363636364},{"$f":"+$F46*(1-$G46)*(1/$AF46)","v":46.4556363636364},{"$f":"+$F46*(1-$G46)*(1/$AF46)","v":46.4556363636364},{"$f":"+$F46*(1-$G46)*(1/$AF46)","v":46.4556363636364},{"$f":"+$F46*(1-$G46)*(1/$AF46)","v":46.4556363636364},{"$f":"+X46-SUM(AG46:AQ46)","v":127.7215},{"$f":"+$F46*$G46*(1/$AF46)","v":0},{"$f":"+$F46*$G46*(1/$AF46)","v":0},{"$f":"+$F46*$G46*(1/$AF46)","v":0},{"$f":"+$F46*$G46*(1/$AF46)","v":0},{"$f":"+$F46*$G46*(1/$AF46)","v":0},{"$f":"+$F46*$G46*(1/$AF46)","v":0},{"$f":"+$F46*$G46*(1/$AF46)","v":0},{"$f":"+$F46*$G46*(1/$AF46)","v":0},{"$f":"+$F46*$G46*(1/$AF46)","v":0},{"$f":"+$F46*$G46*(1/$AF46)","v":0},{"$f":"+$F46*$G46*(1/$AF46)","v":0},{"$f":"+Y46-SUM(AS46:BC46)","v":0}]
[16,"17","VÖISTE AIANDI VEEV.KOHT","31.12.2003","1.12.1993",171.54,null,5,171.54,0,0,0,{"$f":"+F47*H47/100","v":8.577},171.54,{"$f":"+F47-N47","v":0},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"15.09.2004 10.05.2012 ",null,"2015-12-31",0,{"$f":"+W47*(1-G47)","v":0},{"$f":"+W47-X47","v":0},null,null,null,null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X47-SUM(AG47:AQ47)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y47-SUM(AS47:BC47)","v":0}]
[32,"25","VÖISTE KÜLMHOONE PUMBAMAJA  käärdi tn.","31.12.2005","1.12.2005",11828.96,null,5,4731.6,7097.36,0,542.16,{"$f":"+F48*H48/100","v":591.448},5323.05,{"$f":"+F48-N48","v":6505.91},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"03.03.2006 10.05.2012 ",null,"2015-12-31",{"$f":"+O48-(F48*(H48/100))","v":5914.462},{"$f":"+W48*(1-G48)","v":5914.462},{"$f":"+W48-X48","v":0},null,null,null,null,null,null,{"$f":"15*0.5+40*0.5","v":27.5},{"$f":"+$F48*(1-$G48)*(1/$AF48)","v":430.144},{"$f":"+$F48*(1-$G48)*(1/$AF48)","v":430.144},{"$f":"+$F48*(1-$G48)*(1/$AF48)","v":430.144},{"$f":"+$F48*(1-$G48)*(1/$AF48)","v":430.144},{"$f":"+$F48*(1-$G48)*(1/$AF48)","v":430.144},{"$f":"+$F48*(1-$G48)*(1/$AF48)","v":430.144},{"$f":"+$F48*(1-$G48)*(1/$AF48)","v":430.144},{"$f":"+$F48*(1-$G48)*(1/$AF48)","v":430.144},{"$f":"+$F48*(1-$G48)*(1/$AF48)","v":430.144},{"$f":"+$F48*(1-$G48)*(1/$AF48)","v":430.144},{"$f":"+$F48*(1-$G48)*(1/$AF48)","v":430.144},{"$f":"+X48-SUM(AG48:AQ48)","v":1182.878},{"$f":"+$F48*$G48*(1/$AF48)","v":0},{"$f":"+$F48*$G48*(1/$AF48)","v":0},{"$f":"+$F48*$G48*(1/$AF48)","v":0},{"$f":"+$F48*$G48*(1/$AF48)","v":0},{"$f":"+$F48*$G48*(1/$AF48)","v":0},{"$f":"+$F48*$G48*(1/$AF48)","v":0},{"$f":"+$F48*$G48*(1/$AF48)","v":0},{"$f":"+$F48*$G48*(1/$AF48)","v":0},{"$f":"+$F48*$G48*(1/$AF48)","v":0},{"$f":"+$F48*$G48*(1/$AF48)","v":0},{"$f":"+$F48*$G48*(1/$AF48)","v":0},{"$f":"+Y48-SUM(AS48:BC48)","v":0}]
[34,"35","VÖISTE VEETRASS pikk tn.","31.12.2003","1.12.2003",2434.59,null,5,973.84,1460.75,0,111.59,{"$f":"+F49*H49/100","v":121.7295},1095.57,{"$f":"+F49-N49","v":1339.02},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"20.09.2004 10.05.2012 ",null,"2015-12-31",{"$f":"+O49-(F49*(H49/100))","v":1217.2905},{"$f":"+W49*(1-G49)","v":1217.2905},{"$f":"+W49-X49","v":0},null,null,null,null,null,null,40,{"$f":"+$F49*(1-$G49)*(1/$AF49)","v":60.86475},{"$f":"+$F49*(1-$G49)*(1/$AF49)","v":60.86475},{"$f":"+$F49*(1-$G49)*(1/$AF49)","v":60.86475},{"$f":"+$F49*(1-$G49)*(1/$AF49)","v":60.86475},{"$f":"+$F49*(1-$G49)*(1/$AF49)","v":60.86475},{"$f":"+$F49*(1-$G49)*(1/$AF49)","v":60.86475},{"$f":"+$F49*(1-$G49)*(1/$AF49)","v":60.86475},{"$f":"+$F49*(1-$G49)*(1/$AF49)","v":60.86475},{"$f":"+$F49*(1-$G49)*(1/$AF49)","v":60.86475},{"$f":"+$F49*(1-$G49)*(1/$AF49)","v":60.86475},{"$f":"+$F49*(1-$G49)*(1/$AF49)","v":60.86475},{"$f":"+X49-SUM(AG49:AQ49)","v":547.77825},{"$f":"+$F49*$G49*(1/$AF49)","v":0},{"$f":"+$F49*$G49*(1/$AF49)","v":0},{"$f":"+$F49*$G49*(1/$AF49)","v":0},{"$f":"+$F49*$G49*(1/$AF49)","v":0},{"$f":"+$F49*$G49*(1/$AF49)","v":0},{"$f":"+$F49*$G49*(1/$AF49)","v":0},{"$f":"+$F49*$G49*(1/$AF49)","v":0},{"$f":"+$F49*$G49*(1/$AF49)","v":0},{"$f":"+$F49*$G49*(1/$AF49)","v":0},{"$f":"+$F49*$G49*(1/$AF49)","v":0},{"$f":"+$F49*$G49*(1/$AF49)","v":0},{"$f":"+Y49-SUM(AS49:BC49)","v":0}]
[145,"612","VÖISTE VEETRASS pr.2006/2007","31.12.2006","31.12.2006",51129.32,{"$f":"+G43","v":0.817719058541151},5,20451.76,30677.56,0,2343.43,{"$f":"+F50*H50/100","v":2556.466},23008.23,{"$f":"+F50-N50","v":28121.09},null,"Veevarustus","Vara soetus (deebet) (raha väljaminek)",null,"19.01.2007 10.05.2012 ","KIK 2006-2007 projekt 20, toetus 95446.36","2015-12-31",{"$f":"+O50-(F50*(H50/100))","v":25564.624},{"$f":"+W50*(1-G50)","v":4659.94373076149},{"$f":"+W50-X50","v":20904.6802692385},null,null,null,null,null,null,40,{"$f":"+$F50*(1-$G50)*(1/$AF50)","v":232.997514643769},{"$f":"+$F50*(1-$G50)*(1/$AF50)","v":232.997514643769},{"$f":"+$F50*(1-$G50)*(1/$AF50)","v":232.997514643769},{"$f":"+$F50*(1-$G50)*(1/$AF50)","v":232.997514643769},{"$f":"+$F50*(1-$G50)*(1/$AF50)","v":232.997514643769},{"$f":"+$F50*(1-$G50)*(1/$AF50)","v":232.997514643769},{"$f":"+$F50*(1-$G50)*(1/$AF50)","v":232.997514643769},{"$f":"+$F50*(1-$G50)*(1/$AF50)","v":232.997514643769},{"$f":"+$F50*(1-$G50)*(1/$AF50)","v":232.997514643769},{"$f":"+$F50*(1-$G50)*(1/$AF50)","v":232.997514643769},{"$f":"+$F50*(1-$G50)*(1/$AF50)","v":232.997514643769},{"$f":"+X50-SUM(AG50:AQ50)","v":2096.97106968003},{"$f":"+$F50*$G50*(1/$AF50)","v":1045.23548535623},{"$f":"+$F50*$G50*(1/$AF50)","v":1045.23548535623},{"$f":"+$F50*$G50*(1/$AF50)","v":1045.23548535623},{"$f":"+$F50*$G50*(1/$AF50)","v":1045.23548535623},{"$f":"+$F50*$G50*(1/$AF50)","v":1045.23548535623},{"$f":"+$F50*$G50*(1/$AF50)","v":1045.23548535623},{"$f":"+$F50*$G50*(1/$AF50)","v":1045.23548535623},{"$f":"+$F50*$G50*(1/$AF50)","v":1045.23548535623},{"$f":"+$F50*$G50*(1/$AF50)","v":1045.23548535623},{"$f":"+$F50*$G50*(1/$AF50)","v":1045.23548535623},{"$f":"+$F50*$G50*(1/$AF50)","v":1045.23548535623},{"$f":"+Y50-SUM(AS50:BC50)","v":9407.08993031997}]
[null,null,"Uulu projekt",null,null,{"$f":"+'UULU Projekt'!B2+'UULU Projekt'!B3+'UULU Projekt'!B4","v":301721.275},{"$f":"+'UULU Projekt'!C5","v":0.842374859600692},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,null,{"$f":"+F51*(1-G51)/AF51","v":1188.97145833333},{"$f":"+AL51","v":1188.97145833333},{"$f":"+AM51","v":1188.97145833333},{"$f":"+AN51","v":1188.97145833333},{"$f":"+AO51","v":1188.97145833333},{"$f":"+AP51","v":1188.97145833333},null,null,null,null,null,null,{"$f":"+F51*G51/AF51","v":6354.06041666667},{"$f":"+AX51","v":6354.06041666667},{"$f":"+AY51","v":6354.06041666667},{"$f":"+AZ51","v":6354.06041666667},{"$f":"+BA51","v":6354.06041666667},{"$f":"+BB51","v":6354.06041666667}]
["KOKKU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W3:W50)","v":445863.7346},{"$f":"+SUM(X3:X50)","v":259363.588104059},{"$f":"+SUM(Y3:Y50)","v":186500.146495941},{"$f":"+SUM(Z3:Z50)","v":257221.897},{"$f":"+SUM(AA3:AA50)","v":25793.2515834906},{"$f":"+SUM(AB3:AB50)","v":231428.645416509},{"$f":"+SUM(AC3:AC50)","v":4700},{"$f":"+SUM(AD3:AD50)","v":0},{"$f":"+SUM(AE3:AE50)","v":4700},null,{"$f":"+SUM(AG3:AG50)","v":12468.7232272727},{"$f":"+SUM(AH3:AH50)","v":13383.9602954545},{"$f":"+SUM(AI3:AI50)","v":13383.9602954545},{"$f":"+SUM(AJ3:AJ50)","v":13383.9602954545},{"$f":"+SUM(AK3:AK50)","v":13383.9602954545},{"$f":"+SUM(AL3:AL50)","v":13383.9602954545},{"$f":"+SUM(AM3:AM50)","v":13383.9602954545},{"$f":"+SUM(AN3:AN50)","v":13383.9602954545},{"$f":"+SUM(AO3:AO50)","v":13379.3342954545},{"$f":"+SUM(AP3:AP50)","v":13378.2242954545},{"$f":"+SUM(AQ3:AQ50)","v":13378.2242954545},null,{"$f":"+SUM(AS3:AS50)","v":8382.27243181818},{"$f":"+SUM(AT3:AT50)","v":16458.0850909091},{"$f":"+SUM(AU3:AU50)","v":16575.5850909091},{"$f":"+SUM(AV3:AV50)","v":16575.5850909091},{"$f":"+SUM(AW3:AW50)","v":16575.5850909091},{"$f":"+SUM(AX3:AX50)","v":16575.5850909091},{"$f":"+SUM(AY3:AY50)","v":16575.5850909091},{"$f":"+SUM(AZ3:AZ50)","v":16575.5850909091},{"$f":"+SUM(BA3:BA50)","v":16575.5850909091},{"$f":"+SUM(BB3:BB50)","v":16575.5850909091},{"$f":"+SUM(BC3:BC50)","v":16575.5850909091}]
["ÜV KOKKU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(W4:W5,W7:W9,W11:W17,W19:W33,W35:W37,W39,W42:W50)+(W18+W38)*0.5","v":367900.14635},{"$f":"+SUM(X4:X5,X7:X9,X11:X17,X19:X33,X35:X37,X39,X42:X50)+(X18+X38)*0.5","v":181399.999854059},{"$f":"+SUM(Y4:Y5,Y7:Y9,Y11:Y17,Y19:Y33,Y35:Y37,Y39,Y42:Y50)+(Y18+Y38)*0.5","v":186500.146495941},{"$f":"+SUM(Z4:Z5,Z7:Z9,Z11:Z17,Z19:Z33,Z35:Z37,Z39,Z42:Z50)+(Z18+Z38)*0.5","v":175815.752},{"$f":"+SUM(AA4:AA5,AA7:AA9,AA11:AA17,AA19:AA33,AA35:AA37,AA39,AA42:AA50)+(AA18+AA38)*0.5","v":17036.5169631887},{"$f":"+SUM(AB4:AB5,AB7:AB9,AB11:AB17,AB19:AB33,AB35:AB37,AB39,AB42:AB50)+(AB18+AB38)*0.5","v":158779.235036811},{"$f":"+SUM(AC4:AC5,AC7:AC9,AC11:AC17,AC19:AC33,AC35:AC37,AC39,AC42:AC50)+(AC18+AC38)*0.5","v":0},{"$f":"+SUM(AD4:AD5,AD7:AD9,AD11:AD17,AD19:AD33,AD35:AD37,AD39,AD42:AD50)+(AD18+AD38)*0.5","v":0},{"$f":"+SUM(AE4:AE5,AE7:AE9,AE11:AE17,AE19:AE33,AE35:AE37,AE39,AE42:AE50)+(AE18+AE38)*0.5","v":0},null,{"$f":"+SUM(AG4:AG5,AG7:AG9,AG11:AG17,AG19:AG33,AG35:AG37,AG39,AG42:AG50)+(AG18+AG38)*0.5","v":8253.01865909091},{"$f":"+SUM(AH4:AH5,AH7:AH9,AH11:AH17,AH19:AH33,AH35:AH37,AH39,AH42:AH50)+(AH18+AH38)*0.5","v":8830.52768446557},{"$f":"+SUM(AI4:AI5,AI7:AI9,AI11:AI17,AI19:AI33,AI35:AI37,AI39,AI42:AI50)+(AI18+AI38)*0.5","v":8830.52768446557},{"$f":"+SUM(AJ4:AJ5,AJ7:AJ9,AJ11:AJ17,AJ19:AJ33,AJ35:AJ37,AJ39,AJ42:AJ50)+(AJ18+AJ38)*0.5","v":8830.52768446557},{"$f":"+SUM(AK4:AK5,AK7:AK9,AK11:AK17,AK19:AK33,AK35:AK37,AK39,AK42:AK50)+(AK18+AK38)*0.5","v":8830.52768446557},{"$f":"+SUM(AL4:AL5,AL7:AL9,AL11:AL17,AL19:AL33,AL35:AL37,AL39,AL42:AL50)+(AL18+AL38)*0.5","v":8830.52768446557},{"$f":"+SUM(AM4:AM5,AM7:AM9,AM11:AM17,AM19:AM33,AM35:AM37,AM39,AM42:AM50)+(AM18+AM38)*0.5","v":8830.52768446557},{"$f":"+SUM(AN4:AN5,AN7:AN9,AN11:AN17,AN19:AN33,AN35:AN37,AN39,AN42:AN50)+(AN18+AN38)*0.5","v":8830.52768446557},{"$f":"+SUM(AO4:AO5,AO7:AO9,AO11:AO17,AO19:AO33,AO35:AO37,AO39,AO42:AO50)+(AO18+AO38)*0.5","v":8825.90168446557},{"$f":"+SUM(AP4:AP5,AP7:AP9,AP11:AP17,AP19:AP33,AP35:AP37,AP39,AP42:AP50)+(AP18+AP38)*0.5","v":8824.79168446557},{"$f":"+SUM(AQ4:AQ5,AQ7:AQ9,AQ11:AQ17,AQ19:AQ33,AQ35:AQ37,AQ39,AQ42:AQ50)+(AQ18+AQ38)*0.5","v":8824.79168446557},null,{"$f":"+SUM(AS4:AS5,AS7:AS9,AS11:AS17,AS19:AS33,AS35:AS37,AS39,AS42:AS50)+(AS18+AS38)*0.5","v":8382.27243181818},{"$f":"+SUM(AT4:AT5,AT7:AT9,AT11:AT17,AT19:AT33,AT35:AT37,AT39,AT42:AT50)+(AT18+AT38)*0.5","v":13764.6191564435},{"$f":"+SUM(AU4:AU5,AU7:AU9,AU11:AU17,AU19:AU33,AU35:AU37,AU39,AU42:AU50)+(AU18+AU38)*0.5","v":13764.6191564435},{"$f":"+SUM(AV4:AV5,AV7:AV9,AV11:AV17,AV19:AV33,AV35:AV37,AV39,AV42:AV50)+(AV18+AV38)*0.5","v":13764.6191564435},{"$f":"+SUM(AW4:AW5,AW7:AW9,AW11:AW17,AW19:AW33,AW35:AW37,AW39,AW42:AW50)+(AW18+AW38)*0.5","v":13764.6191564435},{"$f":"+SUM(AX4:AX5,AX7:AX9,AX11:AX17,AX19:AX33,AX35:AX37,AX39,AX42:AX50)+(AX18+AX38)*0.5","v":13764.6191564435},{"$f":"+SUM(AY4:AY5,AY7:AY9,AY11:AY17,AY19:AY33,AY35:AY37,AY39,AY42:AY50)+(AY18+AY38)*0.5","v":13764.6191564435},{"$f":"+SUM(AZ4:AZ5,AZ7:AZ9,AZ11:AZ17,AZ19:AZ33,AZ35:AZ37,AZ39,AZ42:AZ50)+(AZ18+AZ38)*0.5","v":13764.6191564435},{"$f":"+SUM(BA4:BA5,BA7:BA9,BA11:BA17,BA19:BA33,BA35:BA37,BA39,BA42:BA50)+(BA18+BA38)*0.5","v":13764.6191564435},{"$f":"+SUM(BB4:BB5,BB7:BB9,BB11:BB17,BB19:BB33,BB35:BB37,BB39,BB42:BB50)+(BB18+BB38)*0.5","v":13764.6191564435},{"$f":"+SUM(BC4:BC5,BC7:BC9,BC11:BC17,BC19:BC33,BC35:BC37,BC39,BC42:BC50)+(BC18+BC38)*0.5","v":13764.6191564435}]
["ÜK KOKKU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W52-W53","v":77963.58825},{"$f":"+X52-X53","v":77963.5882499999},{"$f":"+Y52-Y53","v":0},{"$f":"+Z52-Z53","v":81406.145},{"$f":"+AA52-AA53","v":8756.73462030193},{"$f":"+AB52-AB53","v":72649.4103796981},{"$f":"+AC52-AC53","v":4700},{"$f":"+AD52-AD53","v":0},{"$f":"+AE52-AE53","v":4700},null,{"$f":"+AG52-AG53","v":4215.70456818182},{"$f":"+AH52-AH53","v":4553.43261098898},{"$f":"+AI52-AI53","v":4553.43261098898},{"$f":"+AJ52-AJ53","v":4553.43261098898},{"$f":"+AK52-AK53","v":4553.43261098898},{"$f":"+AL52-AL53","v":4553.43261098898},{"$f":"+AM52-AM53","v":4553.43261098898},{"$f":"+AN52-AN53","v":4553.43261098898},{"$f":"+AO52-AO53","v":4553.43261098898},{"$f":"+AP52-AP53","v":4553.43261098898},{"$f":"+AQ52-AQ53","v":4553.43261098898},null,{"$f":"+AS52-AS53","v":0},{"$f":"+AT52-AT53","v":2693.46593446557},{"$f":"+AU52-AU53","v":2810.96593446557},{"$f":"+AV52-AV53","v":2810.96593446557},{"$f":"+AW52-AW53","v":2810.96593446557},{"$f":"+AX52-AX53","v":2810.96593446557},{"$f":"+AY52-AY53","v":2810.96593446557},{"$f":"+AZ52-AZ53","v":2810.96593446557},{"$f":"+BA52-BA53","v":2810.96593446557},{"$f":"+BB52-BB53","v":2810.96593446557},{"$f":"+BC52-BC53","v":2810.96593446557}]

{"sheet":"INV","index":14,"n_rows":55,"n_cols":33,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,6,0,7],[0,8,0,11],[0,12,0,19],[0,21,0,32],[2,0,2,7],[3,1,3,5],[8,0,8,7],[9,1,9,5],[13,1,13,5],[17,0,17,7],[18,1,18,5],[21,1,21,5],[28,1,28,5],[30,1,30,5],[33,0,33,7],[34,1,34,5],[36,1,36,5],[38,0,38,7],[39,1,39,5],[44,0,44,7],[45,0,45,7],[46,0,46,7],[47,0,47,7],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,5,1,5],[0,20,1,20]]}
["Jrk. nr.","Arendus-/investeeringuprojekt","Selgitus","Ühik","Kogus","Ühik- või kogumaksumus, eurot","Investeeringuprojektide maksumused  EUR",null,"I Etapp",null,null,null,"II Etapp",null,null,null,null,null,null,null,"Eluiga","Kulumiarvestus"]
[null,null,null,null,null,null,"I etapp 2015 - 2018","II etapp 2019 - 2026","I Etapp",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Reiu küla"]
[1,"Reiu reoveepumpla ja survetoru rekonstrueerimine",null,null,null,null,{"$f":"SUM(G5:G7)","v":277500},{"$f":"SUM(H5:H7)","v":0}]
["1.1","Reiu peapumpla rekonstrueerimine","Uus plastpumpla vanas asukohas. H=3.5m D=1.6m. Pumbad 2tk a Q=5l/s, H=15m","m",1,20000,{"$f":"F5*E5","v":20000},null,{"$f":"+ROUND(G5*(1/3),0)","v":6667},{"$f":"+G5-I5","v":13333},null,null,null,null,null,null,null,null,null,null,"15 / 40",null,null,{"$f":"+SUM(I5:J5)*0.5/15+SUM(I5:J5)*0.5/40","v":916.666666666667},{"$f":"+X5","v":916.666666666667},{"$f":"+Y5","v":916.666666666667},{"$f":"+Z5","v":916.666666666667},{"$f":"+AA5","v":916.666666666667},{"$f":"+AB5","v":916.666666666667},{"$f":"+AC5","v":916.666666666667},{"$f":"+AD5","v":916.666666666667},{"$f":"+AE5","v":916.666666666667},{"$f":"+AF5","v":916.666666666667}]
["1.2","Reiu peapumpla survetorustiku rekonstrueerimine vanas asukohas","Uue torustiku PE De110mm pikkus ~0.55km, lisaks metsa raie ja juurdepääsu tagamine","m",550,105,{"$f":"F6*E6","v":57750},null,{"$f":"+ROUND(G6*(1/3),0)","v":19250},{"$f":"+G6-I6","v":38500},null,null,null,null,null,null,null,null,null,null,40,null,null,{"$f":"+SUM(I6:J6)/U6","v":1443.75},{"$f":"+X6","v":1443.75},{"$f":"+Y6","v":1443.75},{"$f":"+Z6","v":1443.75},{"$f":"+AA6","v":1443.75},{"$f":"+AB6","v":1443.75},{"$f":"+AC6","v":1443.75},{"$f":"+AD6","v":1443.75},{"$f":"+AE6","v":1443.75},{"$f":"+AF6","v":1443.75}]
["1.3","Reiu peapumpla survetorustiku rekonstrueerimine uues asukohas","Uue torustiku PE De110mm pikkus ~2.35km","m",2350,85,{"$f":"F7*E7","v":199750},null,{"$f":"+ROUND(G7*(1/3),0)","v":66583},{"$f":"+G7-I7","v":133167},null,null,null,null,null,null,null,null,null,null,40,null,null,{"$f":"+SUM(I7:J7)/U7","v":4993.75},{"$f":"+X7","v":4993.75},{"$f":"+Y7","v":4993.75},{"$f":"+Z7","v":4993.75},{"$f":"+AA7","v":4993.75},{"$f":"+AB7","v":4993.75},{"$f":"+AC7","v":4993.75},{"$f":"+AD7","v":4993.75},{"$f":"+AE7","v":4993.75},{"$f":"+AF7","v":4993.75}]
[]
["Suksumetsa- Lottemaa"]
[2,"Lottemaa ja Suksumetsa reovee suunamine Pärnu ühiskanalisatsiooni",null,null,null,null,{"$f":"SUM(G11:G13)","v":285000},{"$f":"SUM(H11:H13)","v":0}]
["2.1","Lottemaa pumpla rajamine","Uus plastpumpla H=3.5m D=1.6m. Pumbad 2tk a Q=5l/s, H=25m","m",1,20000,{"$f":"F11*E11","v":20000},null,null,{"$f":"+G11","v":20000},null,null,null,null,null,null,null,null,null,null,"15 / 40",null,null,{"$f":"+SUM(I11:J11)*0.5/15+SUM(I11:J11)*0.5/40","v":916.666666666667},{"$f":"+X11","v":916.666666666667},{"$f":"+Y11","v":916.666666666667},{"$f":"+Z11","v":916.666666666667},{"$f":"+AA11","v":916.666666666667},{"$f":"+AB11","v":916.666666666667},{"$f":"+AC11","v":916.666666666667},{"$f":"+AD11","v":916.666666666667},{"$f":"+AE11","v":916.666666666667},{"$f":"+AF11","v":916.666666666667}]
["2.2","Survetorustiku rajamine Lottemaa pumplast kuni Reiu küla pumpla survetoruni","Uue torustiku PE De110mm pikkus ~3.00km","m",3000,85,{"$f":"F12*E12","v":255000},null,null,{"$f":"+G12","v":255000},null,null,null,null,null,null,null,null,null,null,40,null,null,{"$f":"+SUM(I12:J12)/U12","v":6375},{"$f":"+X12","v":6375},{"$f":"+Y12","v":6375},{"$f":"+Z12","v":6375},{"$f":"+AA12","v":6375},{"$f":"+AB12","v":6375},{"$f":"+AC12","v":6375},{"$f":"+AD12","v":6375},{"$f":"+AE12","v":6375},{"$f":"+AF12","v":6375}]
["2.3","Suksumetsa Kulla tee reoveepuhasti asemele pumpla rajamine","Uus plastpumpla H=3.5m D=1.2m. Pumbad 2tk a Q=2.5l/s, H=15m","tk",1,10000,{"$f":"F13*E13","v":10000},null,null,{"$f":"+G13","v":10000},null,null,null,null,null,null,null,null,null,null,"15 / 40",null,null,{"$f":"+SUM(I13:J13)*0.5/15+SUM(I13:J13)*0.5/40","v":458.333333333333},{"$f":"+X13","v":458.333333333333},{"$f":"+Y13","v":458.333333333333},{"$f":"+Z13","v":458.333333333333},{"$f":"+AA13","v":458.333333333333},{"$f":"+AB13","v":458.333333333333},{"$f":"+AC13","v":458.333333333333},{"$f":"+AD13","v":458.333333333333},{"$f":"+AE13","v":458.333333333333},{"$f":"+AF13","v":458.333333333333}]
[3,"Suksumetsa reoveekogumisala ühiskanalisatsiooni laiendmaine",null,null,null,null,{"$f":"SUM(G15:G17)","v":0},{"$f":"SUM(H15:H17)","v":142300}]
["3.1","Suksumetsa Posti tee pumpla rajamine","Uus plastpumpla H=3.5m D=1.2m. Pumbad 2tk a Q=2.5l/s, H=15m","tk",1,10000,null,{"$f":"F15*E15","v":10000},null,null,null,null,{"$f":"+H15/7","v":1428.57142857143},{"$f":"+M15","v":1428.57142857143},{"$f":"+N15","v":1428.57142857143},{"$f":"+O15","v":1428.57142857143},{"$f":"+P15","v":1428.57142857143},{"$f":"+Q15","v":1428.57142857143},{"$f":"+R15","v":1428.57142857143},null,"15 / 40",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M15:S15)*(0.5/15+0.5/40)","v":458.333333333333}]
["3.2","Isevoolse toru  rajamine","Posti tee kanaliseerimata kinnistutele toru De160mm","m",630,150,null,{"$f":"F16*E16","v":94500},null,null,null,null,{"$f":"+H16/7","v":13500},{"$f":"+M16","v":13500},{"$f":"+N16","v":13500},{"$f":"+O16","v":13500},{"$f":"+P16","v":13500},{"$f":"+Q16","v":13500},{"$f":"+R16","v":13500},null,40,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M16:S16)/U16","v":2362.5}]
["3.3","Survetorustiku rajamine","Posti tee ja Kulla tee pumpla survetorud PE De63mm","m",360,105,null,{"$f":"F17*E17","v":37800},null,null,null,null,{"$f":"+H17/7","v":5400},{"$f":"+M17","v":5400},{"$f":"+N17","v":5400},{"$f":"+O17","v":5400},{"$f":"+P17","v":5400},{"$f":"+Q17","v":5400},{"$f":"+R17","v":5400},null,40,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M17:S17)/U17","v":945}]
["Võiste alevik"]
["4","Võiste aleviku kanalisatsiooni rekonstrueerimine",null,null,null,null,{"$f":"SUM(G20:G21)","v":282500},{"$f":"SUM(H20:H21)","v":0}]
["4.1","Võiste reoveepuhasti rekonstrueerimine","Olemasolev on BIO-50. Uue reostuskoormus RKA korrigeerimise alusel 330ie","tk",1,200000,{"$f":"F20*E20","v":200000},null,null,{"$f":"+G20/2","v":100000},{"$f":"+G20-J20","v":100000},null,null,null,null,null,null,null,null,null,"15 / 40",null,null,null,{"$f":"+SUM(J20:K20)*0.5/15+SUM(J20:K20)*0.5/40","v":9166.66666666667},{"$f":"+Y20","v":9166.66666666667},{"$f":"+Z20","v":9166.66666666667},{"$f":"+AA20","v":9166.66666666667},{"$f":"+AB20","v":9166.66666666667},{"$f":"+AC20","v":9166.66666666667},{"$f":"+AD20","v":9166.66666666667},{"$f":"+AE20","v":9166.66666666667},{"$f":"+AF20","v":9166.66666666667}]
["4.2","Isevoolse kanalisatsiooni rekonstrueerimine",null,"m",550,150,{"$f":"F21*E21","v":82500},null,null,{"$f":"+G21/2","v":41250},{"$f":"+G21-J21","v":41250},null,null,null,null,null,null,null,null,null,40,null,null,null,{"$f":"+SUM(J21:K21)/U21","v":2062.5},{"$f":"+Y21","v":2062.5},{"$f":"+Z21","v":2062.5},{"$f":"+AA21","v":2062.5},{"$f":"+AB21","v":2062.5},{"$f":"+AC21","v":2062.5},{"$f":"+AD21","v":2062.5},{"$f":"+AE21","v":2062.5},{"$f":"+AF21","v":2062.5}]
["5","Võiste aleviku kanalisatsiooni laiendamine",null,null,null,null,{"$f":"SUM(G23:G28)","v":163850},{"$f":"SUM(H23:H28)","v":658750}]
["5.1","Isevoolse kanalisatsiooni rajamine","Allika, Kivi tn piirkond","m",700,150,{"$f":"F23*E23","v":105000},null,null,{"$f":"+G23/2","v":52500},{"$f":"+G23-J23","v":52500},null,null,null,null,null,null,null,null,null,40,null,null,null,{"$f":"+SUM(J23:K23)/U23","v":2625},{"$f":"+Y23","v":2625},{"$f":"+Z23","v":2625},{"$f":"+AA23","v":2625},{"$f":"+AB23","v":2625},{"$f":"+AC23","v":2625},{"$f":"+AD23","v":2625},{"$f":"+AE23","v":2625},{"$f":"+AF23","v":2625}]
["5.2","Isevoolse kanalisatsiooni rajamine","muud kaugemad piirkonnad läbi täiendavate pumplate","m",3600,150,null,{"$f":"F24*E24","v":540000},null,null,null,null,{"$f":"+H24/7","v":77142.8571428571},{"$f":"+M24","v":77142.8571428571},{"$f":"+N24","v":77142.8571428571},{"$f":"+O24","v":77142.8571428571},{"$f":"+P24","v":77142.8571428571},{"$f":"+Q24","v":77142.8571428571},{"$f":"+R24","v":77142.8571428571},null,40,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M24:S24)/U24","v":13500}]
["5.3","Survekanalisatsaiooni rajamine","Allika tn","m",370,105,{"$f":"F25*E25","v":38850},null,null,{"$f":"+G25/2","v":19425},{"$f":"+G25-J25","v":19425},null,null,null,null,null,null,null,null,null,40,null,null,null,{"$f":"+SUM(J25:K25)/U25","v":971.25},{"$f":"+Y25","v":971.25},{"$f":"+Z25","v":971.25},{"$f":"+AA25","v":971.25},{"$f":"+AB25","v":971.25},{"$f":"+AC25","v":971.25},{"$f":"+AD25","v":971.25},{"$f":"+AE25","v":971.25},{"$f":"+AF25","v":971.25}]
["5.4","Survekanalisatsaiooni rajamine","muud kaugemad piirkonnad","m",750,105,null,{"$f":"F26*E26","v":78750},null,null,null,null,{"$f":"+H26/7","v":11250},{"$f":"+M26","v":11250},{"$f":"+N26","v":11250},{"$f":"+O26","v":11250},{"$f":"+P26","v":11250},{"$f":"+Q26","v":11250},{"$f":"+R26","v":11250},null,40,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M26:S26)/U26","v":1968.75}]
["5.5","Uue reoveepumpla rajamine","Alllika tn. Uus plastpumpla H=3.5m D=1.6m. Pumbad 2tk a Q=5l/s, H=5m","tk",1,20000,{"$f":"F27*E27","v":20000},null,null,{"$f":"+G27/2","v":10000},{"$f":"+G27-J27","v":10000},null,null,null,null,null,null,null,null,null,"15 / 40",null,null,null,{"$f":"+SUM(J27:K27)*0.5/15+SUM(J27:K27)*0.5/40","v":916.666666666667},{"$f":"+Y27","v":916.666666666667},{"$f":"+Z27","v":916.666666666667},{"$f":"+AA27","v":916.666666666667},{"$f":"+AB27","v":916.666666666667},{"$f":"+AC27","v":916.666666666667},{"$f":"+AD27","v":916.666666666667},{"$f":"+AE27","v":916.666666666667},{"$f":"+AF27","v":916.666666666667}]
["5.6","Uue reoveepumpla rajamine","muud kaugeamad piirkonnad.  Uus plastpumpla H=3.5m D=1.6m. Pumbad 2tk a Q=5l/s, H=5m","tk",2,20000,null,{"$f":"F28*E28","v":40000},null,null,null,null,{"$f":"+H28/7","v":5714.28571428571},{"$f":"+M28","v":5714.28571428571},{"$f":"+N28","v":5714.28571428571},{"$f":"+O28","v":5714.28571428571},{"$f":"+P28","v":5714.28571428571},{"$f":"+Q28","v":5714.28571428571},{"$f":"+R28","v":5714.28571428571},null,"15 / 40",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M28:S28)*(0.5/15+0.5/40)","v":1833.33333333333}]
["6","Võiste aleviku veevarustuse rekonstrueerimine",null,null,null,null,{"$f":"G30","v":237500}]
["6.1","Veetorusiku rekonstrueerimine","Kõik ol.olevad vanad ühisveevärgi torustikud. Ued torud PE De32...63mm","m",1900,125,{"$f":"F30*E30","v":237500},null,null,{"$f":"+G30/2","v":118750},{"$f":"+G30-J30","v":118750},null,null,null,null,null,null,null,null,null,40,null,null,null,{"$f":"+SUM(J30:K30)/U30","v":5937.5},{"$f":"+Y30","v":5937.5},{"$f":"+Z30","v":5937.5},{"$f":"+AA30","v":5937.5},{"$f":"+AB30","v":5937.5},{"$f":"+AC30","v":5937.5},{"$f":"+AD30","v":5937.5},{"$f":"+AE30","v":5937.5},{"$f":"+AF30","v":5937.5}]
["7","Võiste aleviku veevarustuse laiendamine",null,null,null,null,{"$f":"SUM(G32:G33)","v":56250},{"$f":"SUM(H32:H33)","v":68750}]
["7.1","Veetorustiku rajamine","Allika, Mäe tn. PE De32...63mm","m",450,125,{"$f":"F32*E32","v":56250},null,null,{"$f":"+G32/2","v":28125},{"$f":"+G32-J32","v":28125},null,null,null,null,null,null,null,null,null,40,null,null,null,{"$f":"+SUM(J32:K32)/U32","v":1406.25},{"$f":"+Y32","v":1406.25},{"$f":"+Z32","v":1406.25},{"$f":"+AA32","v":1406.25},{"$f":"+AB32","v":1406.25},{"$f":"+AC32","v":1406.25},{"$f":"+AD32","v":1406.25},{"$f":"+AE32","v":1406.25},{"$f":"+AF32","v":1406.25}]
["7.2","Veetorustiku rajamine","Kaare tn piirkond. PE De32...63mm","m",550,125,null,{"$f":"F33*E33","v":68750},null,null,null,null,{"$f":"+H33/7","v":9821.42857142857},{"$f":"+M33","v":9821.42857142857},{"$f":"+N33","v":9821.42857142857},{"$f":"+O33","v":9821.42857142857},{"$f":"+P33","v":9821.42857142857},{"$f":"+Q33","v":9821.42857142857},{"$f":"+R33","v":9821.42857142857},null,40,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M33:S33)/U33","v":1718.75}]
["Uulu küla"]
["8","Uulu kanalisatsiooni rekonstrueerimine",null,null,null,null,{"$f":"SUM(G36)","v":285000},{"$f":"SUM(H36)","v":0}]
["8.1","Uulu reoveepuhasti rekonstrueerimine","Olemasolev on BIO-50 + BIO-25. Uue reostuskoormus RKA kohaselt 410ie.","tk",1,285000,{"$f":"F36*E36","v":285000},null,null,{"$f":"+G36/2","v":142500},{"$f":"+G36-J36","v":142500},null,null,null,null,null,null,null,null,null,"15 / 40",null,null,null,{"$f":"+SUM(J36:K36)*0.5/15+SUM(J36:K36)*0.5/40","v":13062.5},{"$f":"+Y36","v":13062.5},{"$f":"+Z36","v":13062.5},{"$f":"+AA36","v":13062.5},{"$f":"+AB36","v":13062.5},{"$f":"+AC36","v":13062.5},{"$f":"+AD36","v":13062.5},{"$f":"+AE36","v":13062.5},{"$f":"+AF36","v":13062.5}]
["9","Uulu veevarustuse rekonstrueerimine",null,null,null,null,{"$f":"G38","v":36000},{"$f":"H38","v":0}]
["9.1","Õunaia puurkaevpumpla rekonstrueerimine","Veetöötlusseadmete paigaldamine ja pumba vahetus","tk",1,36000,{"$f":"F38*E38","v":36000},null,null,{"$f":"+G38/2","v":18000},{"$f":"+G38-J38","v":18000},null,null,null,null,null,null,null,null,null,"15 / 40",null,null,null,{"$f":"+SUM(J38:K38)*0.5/15+SUM(J38:K38)*0.5/40","v":1650},{"$f":"+Y38","v":1650},{"$f":"+Z38","v":1650},{"$f":"+AA38","v":1650},{"$f":"+AB38","v":1650},{"$f":"+AC38","v":1650},{"$f":"+AD38","v":1650},{"$f":"+AE38","v":1650},{"$f":"+AF38","v":1650}]
["Pihla elamurajoon"]
["10","Pihla reoveepuhasti rekonstrueerimine",null,null,null,null,{"$f":"SUM(G41:G43)","v":130000},{"$f":"SUM(H41:H43)","v":0}]
["10.1","Pihla reoveepuhasti rekonstrueerimine, sh","Olemasolev on kõrgvee ajal uputatud","tk",1,100000,{"$f":"F41*E41","v":100000},null,null,{"$f":"+G41/2","v":50000},{"$f":"+G41-J41","v":50000},null,null,null,null,null,null,null,null,null,"15 / 40",null,null,null,{"$f":"+SUM(J41:K41)*0.5/15+SUM(J41:K41)*0.5/40","v":4583.33333333333},{"$f":"+Y41","v":4583.33333333333},{"$f":"+Z41","v":4583.33333333333},{"$f":"+AA41","v":4583.33333333333},{"$f":"+AB41","v":4583.33333333333},{"$f":"+AC41","v":4583.33333333333},{"$f":"+AD41","v":4583.33333333333},{"$f":"+AE41","v":4583.33333333333},{"$f":"+AF41","v":4583.33333333333}]
["10.2","Uue reoveepumpla rajamine","Uus plastpumpla H=3.5m D=1.2m. Pumbad 2tk a Q=2.5l/s, H=2m","tk",1,10000,{"$f":"F42*E42","v":10000},null,null,{"$f":"+G42/2","v":5000},{"$f":"+G42-J42","v":5000},null,null,null,null,null,null,null,null,null,"15 / 40",null,null,null,{"$f":"+SUM(J42:K42)*0.5/15+SUM(J42:K42)*0.5/40","v":458.333333333333},{"$f":"+Y42","v":458.333333333333},{"$f":"+Z42","v":458.333333333333},{"$f":"+AA42","v":458.333333333333},{"$f":"+AB42","v":458.333333333333},{"$f":"+AC42","v":458.333333333333},{"$f":"+AD42","v":458.333333333333},{"$f":"+AE42","v":458.333333333333},{"$f":"+AF42","v":458.333333333333}]
["10.3","Ol.oelva reoveepuhasti uuesti rajamine samas asukohas kõrgemale","2x Ekol-6 tüüpi puhasti maa-alused mahutite demonteeirmine ja uuesti paigaldamine õigele kõrgusele","tk",1,20000,{"$f":"F43*E43","v":20000},null,null,{"$f":"+G43/2","v":10000},{"$f":"+G43-J43","v":10000},null,null,null,null,null,null,null,null,null,"15 / 40",null,null,null,{"$f":"+SUM(J43:K43)*0.5/15+SUM(J43:K43)*0.5/40","v":916.666666666667},{"$f":"+Y43","v":916.666666666667},{"$f":"+Z43","v":916.666666666667},{"$f":"+AA43","v":916.666666666667},{"$f":"+AB43","v":916.666666666667},{"$f":"+AC43","v":916.666666666667},{"$f":"+AD43","v":916.666666666667},{"$f":"+AE43","v":916.666666666667},{"$f":"+AF43","v":916.666666666667}]
[null,null,null,null,null,"KOKKU",{"$f":"SUM(G40,G37,G35,G31,G29,G22,G19,G14,G10,G4)","v":1753600},{"$f":"SUM(H40,H37,H35,H31,H29,H22,H19,H14,H10,H4)","v":869800},{"$f":"+SUM(I3:I43)","v":92500},{"$f":"+SUM(J3:J43)","v":1065550},{"$f":"+SUM(K3:K43)","v":595550},{"$f":"+SUM(L3:L43)","v":0},{"$f":"+SUM(M3:M43)","v":124257.142857143},{"$f":"+SUM(N3:N43)","v":124257.142857143},{"$f":"+SUM(O3:O43)","v":124257.142857143},{"$f":"+SUM(P3:P43)","v":124257.142857143},{"$f":"+SUM(Q3:Q43)","v":124257.142857143},{"$f":"+SUM(R3:R43)","v":124257.142857143},{"$f":"+SUM(S3:S43)","v":124257.142857143},{"$f":"+SUM(T3:T43)","v":0},null,{"$f":"+SUM(V3:V43)","v":0},{"$f":"+SUM(W3:W43)","v":0},{"$f":"+SUM(X3:X43)","v":15104.1666666667},{"$f":"+SUM(Y3:Y43)","v":58860.8333333333},{"$f":"+SUM(Z3:Z43)","v":58860.8333333333},{"$f":"+SUM(AA3:AA43)","v":58860.8333333333},{"$f":"+SUM(AB3:AB43)","v":58860.8333333333},{"$f":"+SUM(AC3:AC43)","v":58860.8333333333},{"$f":"+SUM(AD3:AD43)","v":58860.8333333333},{"$f":"+SUM(AE3:AE43)","v":58860.8333333333},{"$f":"+SUM(AF3:AF43)","v":58860.8333333333},{"$f":"+SUM(AG3:AG43)","v":81647.5}]
["Abikõlblik",null,null,null,null,null,null,null,{"$f":"+I44","v":92500},{"$f":"+J44","v":1065550},{"$f":"+K44","v":595550},{"$f":"+L44","v":0},{"$f":"+M44","v":124257.142857143},{"$f":"+N44","v":124257.142857143},{"$f":"+O44","v":124257.142857143},{"$f":"+P44","v":124257.142857143},{"$f":"+Q44","v":124257.142857143},{"$f":"+R44","v":124257.142857143},{"$f":"+S44","v":124257.142857143},{"$f":"+T44","v":0}]
["Abikõlbmatu",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Toetus",null,null,null,null,null,null,null,{"$f":"+I45*0.8","v":74000},{"$f":"+J45*0.8","v":852440},{"$f":"+K45*0.8","v":476440},{"$f":"+L45*0.8","v":0},{"$f":"+M45*0.8","v":99405.7142857143},{"$f":"+N45*0.8","v":99405.7142857143},{"$f":"+O45*0.8","v":99405.7142857143},{"$f":"+P45*0.8","v":99405.7142857143},{"$f":"+Q45*0.8","v":99405.7142857143},{"$f":"+R45*0.8","v":99405.7142857143},{"$f":"+S45*0.8","v":99405.7142857143},{"$f":"+T45*0.8","v":0},null,{"$f":"+V44*0.8","v":0},{"$f":"+W44*0.8","v":0},{"$f":"+X44*0.8","v":12083.3333333333},{"$f":"+Y44*0.8","v":47088.6666666667},{"$f":"+Z44*0.8","v":47088.6666666667},{"$f":"+AA44*0.8","v":47088.6666666667},{"$f":"+AB44*0.8","v":47088.6666666667},{"$f":"+AC44*0.8","v":47088.6666666667},{"$f":"+AD44*0.8","v":47088.6666666667},{"$f":"+AE44*0.8","v":47088.6666666667},{"$f":"+AF44*0.8","v":47088.6666666667},{"$f":"+AG44*0.8","v":65318}]
["Omaosalus",null,null,null,null,null,null,null,{"$f":"+I45-I47+I46","v":18500},{"$f":"+J45-J47+J46","v":213110},{"$f":"+K45-K47+K46","v":119110},{"$f":"+L45-L47+L46","v":0},{"$f":"+M45-M47+M46","v":24851.4285714286},{"$f":"+N45-N47+N46","v":24851.4285714286},{"$f":"+O45-O47+O46","v":24851.4285714286},{"$f":"+P45-P47+P46","v":24851.4285714286},{"$f":"+Q45-Q47+Q46","v":24851.4285714286},{"$f":"+R45-R47+R46","v":24851.4285714286},{"$f":"+S45-S47+S46","v":24851.4285714286},{"$f":"+T45-T47+T46","v":0},null,{"$f":"+V44-V47","v":0},{"$f":"+W44-W47","v":0},{"$f":"+X44-X47","v":3020.83333333333},{"$f":"+Y44-Y47","v":11772.1666666667},{"$f":"+Z44-Z47","v":11772.1666666667},{"$f":"+AA44-AA47","v":11772.1666666667},{"$f":"+AB44-AB47","v":11772.1666666667},{"$f":"+AC44-AC47","v":11772.1666666667},{"$f":"+AD44-AD47","v":11772.1666666667},{"$f":"+AE44-AE47","v":11772.1666666667},{"$f":"+AF44-AF47","v":11772.1666666667},{"$f":"+AG44-AG47","v":16329.5}]
[null,null,null,null,null,null,null,"ÜV_T",{"$f":"+SUM(I$38,I$32:I$33,I$30)*0.8","v":0},{"$f":"+SUM(J$38,J$32:J$33,J$30)*0.8","v":131900},{"$f":"+SUM(K$38,K$32:K$33,K$30)*0.8","v":131900},{"$f":"+SUM(L$38,L$32:L$33,L$30)*0.8","v":0},{"$f":"+SUM(M$38,M$32:M$33,M$30)*0.8","v":7857.14285714286},{"$f":"+SUM(N$38,N$32:N$33,N$30)*0.8","v":7857.14285714286},{"$f":"+SUM(O$38,O$32:O$33,O$30)*0.8","v":7857.14285714286},{"$f":"+SUM(P$38,P$32:P$33,P$30)*0.8","v":7857.14285714286},{"$f":"+SUM(Q$38,Q$32:Q$33,Q$30)*0.8","v":7857.14285714286},{"$f":"+SUM(R$38,R$32:R$33,R$30)*0.8","v":7857.14285714286},{"$f":"+SUM(S$38,S$32:S$33,S$30)*0.8","v":7857.14285714286},{"$f":"+SUM(T$38,T$32:T$33,T$30)*0.8","v":0},"ÜV_T",{"$f":"+SUM(V$38,V$32:V$33,V$30)*0.8","v":0},{"$f":"+SUM(W$38,W$32:W$33,W$30)*0.8","v":0},{"$f":"+SUM(X$38,X$32:X$33,X$30)*0.8","v":0},{"$f":"+SUM(Y$38,Y$32:Y$33,Y$30)*0.8","v":7195},{"$f":"+SUM(Z$38,Z$32:Z$33,Z$30)*0.8","v":7195},{"$f":"+SUM(AA$38,AA$32:AA$33,AA$30)*0.8","v":7195},{"$f":"+SUM(AB$38,AB$32:AB$33,AB$30)*0.8","v":7195},{"$f":"+SUM(AC$38,AC$32:AC$33,AC$30)*0.8","v":7195},{"$f":"+SUM(AD$38,AD$32:AD$33,AD$30)*0.8","v":7195},{"$f":"+SUM(AE$38,AE$32:AE$33,AE$30)*0.8","v":7195},{"$f":"+SUM(AF$38,AF$32:AF$33,AF$30)*0.8","v":7195},{"$f":"+SUM(AG$38,AG$32:AG$33,AG$30)*0.8","v":8570}]
[null,null,null,null,null,null,null,"ÜV_O",{"$f":"+SUM(I$38,I$32:I$33,I$30)*0.2","v":0},{"$f":"+SUM(J$38,J$32:J$33,J$30)*0.2","v":32975},{"$f":"+SUM(K$38,K$32:K$33,K$30)*0.2","v":32975},{"$f":"+SUM(L$38,L$32:L$33,L$30)*0.2","v":0},{"$f":"+SUM(M$38,M$32:M$33,M$30)*0.2","v":1964.28571428571},{"$f":"+SUM(N$38,N$32:N$33,N$30)*0.2","v":1964.28571428571},{"$f":"+SUM(O$38,O$32:O$33,O$30)*0.2","v":1964.28571428571},{"$f":"+SUM(P$38,P$32:P$33,P$30)*0.2","v":1964.28571428571},{"$f":"+SUM(Q$38,Q$32:Q$33,Q$30)*0.2","v":1964.28571428571},{"$f":"+SUM(R$38,R$32:R$33,R$30)*0.2","v":1964.28571428571},{"$f":"+SUM(S$38,S$32:S$33,S$30)*0.2","v":1964.28571428571},{"$f":"+SUM(T$38,T$32:T$33,T$30)*0.2","v":0},"ÜV_O",{"$f":"+SUM(V$38,V$32:V$33,V$30)*0.2","v":0},{"$f":"+SUM(W$38,W$32:W$33,W$30)*0.2","v":0},{"$f":"+SUM(X$38,X$32:X$33,X$30)*0.2","v":0},{"$f":"+SUM(Y$38,Y$32:Y$33,Y$30)*0.2","v":1798.75},{"$f":"+SUM(Z$38,Z$32:Z$33,Z$30)*0.2","v":1798.75},{"$f":"+SUM(AA$38,AA$32:AA$33,AA$30)*0.2","v":1798.75},{"$f":"+SUM(AB$38,AB$32:AB$33,AB$30)*0.2","v":1798.75},{"$f":"+SUM(AC$38,AC$32:AC$33,AC$30)*0.2","v":1798.75},{"$f":"+SUM(AD$38,AD$32:AD$33,AD$30)*0.2","v":1798.75},{"$f":"+SUM(AE$38,AE$32:AE$33,AE$30)*0.2","v":1798.75},{"$f":"+SUM(AF$38,AF$32:AF$33,AF$30)*0.2","v":1798.75},{"$f":"+SUM(AG$38,AG$32:AG$33,AG$30)*0.2","v":2142.5}]
[null,null,null,null,null,null,null,"ÜK_T",{"$f":"+SUM(I$41:I$43,I$36,I$23:I$28,I$20:I$21,I$15:I$17,I$11:I$13,I$5:I$7)*0.8","v":74000},{"$f":"+SUM(J$41:J$43,J$36,J$23:J$28,J$20:J$21,J$15:J$17,J$11:J$13,J$5:J$7)*0.8","v":720540},{"$f":"+SUM(K$41:K$43,K$36,K$23:K$28,K$20:K$21,K$15:K$17,K$11:K$13,K$5:K$7)*0.8","v":344540},{"$f":"+SUM(L$41:L$43,L$36,L$23:L$28,L$20:L$21,L$15:L$17,L$11:L$13,L$5:L$7)*0.8","v":0},{"$f":"+SUM(M$41:M$43,M$36,M$23:M$28,M$20:M$21,M$15:M$17,M$11:M$13,M$5:M$7)*0.8","v":91548.5714285714},{"$f":"+SUM(N$41:N$43,N$36,N$23:N$28,N$20:N$21,N$15:N$17,N$11:N$13,N$5:N$7)*0.8","v":91548.5714285714},{"$f":"+SUM(O$41:O$43,O$36,O$23:O$28,O$20:O$21,O$15:O$17,O$11:O$13,O$5:O$7)*0.8","v":91548.5714285714},{"$f":"+SUM(P$41:P$43,P$36,P$23:P$28,P$20:P$21,P$15:P$17,P$11:P$13,P$5:P$7)*0.8","v":91548.5714285714},{"$f":"+SUM(Q$41:Q$43,Q$36,Q$23:Q$28,Q$20:Q$21,Q$15:Q$17,Q$11:Q$13,Q$5:Q$7)*0.8","v":91548.5714285714},{"$f":"+SUM(R$41:R$43,R$36,R$23:R$28,R$20:R$21,R$15:R$17,R$11:R$13,R$5:R$7)*0.8","v":91548.5714285714},{"$f":"+SUM(S$41:S$43,S$36,S$23:S$28,S$20:S$21,S$15:S$17,S$11:S$13,S$5:S$7)*0.8","v":91548.5714285714},{"$f":"+SUM(T$41:T$43,T$36,T$23:T$28,T$20:T$21,T$15:T$17,T$11:T$13,T$5:T$7)*0.8","v":0},"ÜK_T",{"$f":"+SUM(V$41:V$43,V$36,V$23:V$28,V$20:V$21,V$15:V$17,V$11:V$13,V$5:V$7)*0.8","v":0},{"$f":"+SUM(W$41:W$43,W$36,W$23:W$28,W$20:W$21,W$15:W$17,W$11:W$13,W$5:W$7)*0.8","v":0},{"$f":"+SUM(X$41:X$43,X$36,X$23:X$28,X$20:X$21,X$15:X$17,X$11:X$13,X$5:X$7)*0.8","v":12083.3333333333},{"$f":"+SUM(Y$41:Y$43,Y$36,Y$23:Y$28,Y$20:Y$21,Y$15:Y$17,Y$11:Y$13,Y$5:Y$7)*0.8","v":39893.6666666667},{"$f":"+SUM(Z$41:Z$43,Z$36,Z$23:Z$28,Z$20:Z$21,Z$15:Z$17,Z$11:Z$13,Z$5:Z$7)*0.8","v":39893.6666666667},{"$f":"+SUM(AA$41:AA$43,AA$36,AA$23:AA$28,AA$20:AA$21,AA$15:AA$17,AA$11:AA$13,AA$5:AA$7)*0.8","v":39893.6666666667},{"$f":"+SUM(AB$41:AB$43,AB$36,AB$23:AB$28,AB$20:AB$21,AB$15:AB$17,AB$11:AB$13,AB$5:AB$7)*0.8","v":39893.6666666667},{"$f":"+SUM(AC$41:AC$43,AC$36,AC$23:AC$28,AC$20:AC$21,AC$15:AC$17,AC$11:AC$13,AC$5:AC$7)*0.8","v":39893.6666666667},{"$f":"+SUM(AD$41:AD$43,AD$36,AD$23:AD$28,AD$20:AD$21,AD$15:AD$17,AD$11:AD$13,AD$5:AD$7)*0.8","v":39893.6666666667},{"$f":"+SUM(AE$41:AE$43,AE$36,AE$23:AE$28,AE$20:AE$21,AE$15:AE$17,AE$11:AE$13,AE$5:AE$7)*0.8","v":39893.6666666667},{"$f":"+SUM(AF$41:AF$43,AF$36,AF$23:AF$28,AF$20:AF$21,AF$15:AF$17,AF$11:AF$13,AF$5:AF$7)*0.8","v":39893.6666666667},{"$f":"+SUM(AG$41:AG$43,AG$36,AG$23:AG$28,AG$20:AG$21,AG$15:AG$17,AG$11:AG$13,AG$5:AG$7)*0.8","v":56748}]
[null,null,null,null,null,null,null,"ÜK_O",{"$f":"+SUM(I$41:I$43,I$36,I$23:I$28,I$20:I$21,I$15:I$17,I$11:I$13,I$5:I$7)*0.2","v":18500},{"$f":"+SUM(J$41:J$43,J$36,J$23:J$28,J$20:J$21,J$15:J$17,J$11:J$13,J$5:J$7)*0.2","v":180135},{"$f":"+SUM(K$41:K$43,K$36,K$23:K$28,K$20:K$21,K$15:K$17,K$11:K$13,K$5:K$7)*0.2","v":86135},{"$f":"+SUM(L$41:L$43,L$36,L$23:L$28,L$20:L$21,L$15:L$17,L$11:L$13,L$5:L$7)*0.2","v":0},{"$f":"+SUM(M$41:M$43,M$36,M$23:M$28,M$20:M$21,M$15:M$17,M$11:M$13,M$5:M$7)*0.2","v":22887.1428571429},{"$f":"+SUM(N$41:N$43,N$36,N$23:N$28,N$20:N$21,N$15:N$17,N$11:N$13,N$5:N$7)*0.2","v":22887.1428571429},{"$f":"+SUM(O$41:O$43,O$36,O$23:O$28,O$20:O$21,O$15:O$17,O$11:O$13,O$5:O$7)*0.2","v":22887.1428571429},{"$f":"+SUM(P$41:P$43,P$36,P$23:P$28,P$20:P$21,P$15:P$17,P$11:P$13,P$5:P$7)*0.2","v":22887.1428571429},{"$f":"+SUM(Q$41:Q$43,Q$36,Q$23:Q$28,Q$20:Q$21,Q$15:Q$17,Q$11:Q$13,Q$5:Q$7)*0.2","v":22887.1428571429},{"$f":"+SUM(R$41:R$43,R$36,R$23:R$28,R$20:R$21,R$15:R$17,R$11:R$13,R$5:R$7)*0.2","v":22887.1428571429},{"$f":"+SUM(S$41:S$43,S$36,S$23:S$28,S$20:S$21,S$15:S$17,S$11:S$13,S$5:S$7)*0.2","v":22887.1428571429},{"$f":"+SUM(T$41:T$43,T$36,T$23:T$28,T$20:T$21,T$15:T$17,T$11:T$13,T$5:T$7)*0.2","v":0},"ÜK_O",{"$f":"+SUM(V$41:V$43,V$36,V$23:V$28,V$20:V$21,V$15:V$17,V$11:V$13,V$5:V$7)*0.2","v":0},{"$f":"+SUM(W$41:W$43,W$36,W$23:W$28,W$20:W$21,W$15:W$17,W$11:W$13,W$5:W$7)*0.2","v":0},{"$f":"+SUM(X$41:X$43,X$36,X$23:X$28,X$20:X$21,X$15:X$17,X$11:X$13,X$5:X$7)*0.2","v":3020.83333333333},{"$f":"+SUM(Y$41:Y$43,Y$36,Y$23:Y$28,Y$20:Y$21,Y$15:Y$17,Y$11:Y$13,Y$5:Y$7)*0.2","v":9973.41666666667},{"$f":"+SUM(Z$41:Z$43,Z$36,Z$23:Z$28,Z$20:Z$21,Z$15:Z$17,Z$11:Z$13,Z$5:Z$7)*0.2","v":9973.41666666667},{"$f":"+SUM(AA$41:AA$43,AA$36,AA$23:AA$28,AA$20:AA$21,AA$15:AA$17,AA$11:AA$13,AA$5:AA$7)*0.2","v":9973.41666666667},{"$f":"+SUM(AB$41:AB$43,AB$36,AB$23:AB$28,AB$20:AB$21,AB$15:AB$17,AB$11:AB$13,AB$5:AB$7)*0.2","v":9973.41666666667},{"$f":"+SUM(AC$41:AC$43,AC$36,AC$23:AC$28,AC$20:AC$21,AC$15:AC$17,AC$11:AC$13,AC$5:AC$7)*0.2","v":9973.41666666667},{"$f":"+SUM(AD$41:AD$43,AD$36,AD$23:AD$28,AD$20:AD$21,AD$15:AD$17,AD$11:AD$13,AD$5:AD$7)*0.2","v":9973.41666666667},{"$f":"+SUM(AE$41:AE$43,AE$36,AE$23:AE$28,AE$20:AE$21,AE$15:AE$17,AE$11:AE$13,AE$5:AE$7)*0.2","v":9973.41666666667},{"$f":"+SUM(AF$41:AF$43,AF$36,AF$23:AF$28,AF$20:AF$21,AF$15:AF$17,AF$11:AF$13,AF$5:AF$7)*0.2","v":9973.41666666667},{"$f":"+SUM(AG$41:AG$43,AG$36,AG$23:AG$28,AG$20:AG$21,AG$15:AG$17,AG$11:AG$13,AG$5:AG$7)*0.2","v":14187}]
[null,null,null,null,null,null,null,null,{"$f":"+SUM(I49:I52)=I44","v":true},{"$f":"+SUM(J49:J52)=J44","v":true},{"$f":"+SUM(K49:K52)=K44","v":true},{"$f":"+SUM(L49:L52)=L44","v":true},{"$f":"+SUM(M49:M52)=M44","v":true},{"$f":"+SUM(N49:N52)=N44","v":true},{"$f":"+SUM(O49:O52)=O44","v":true},{"$f":"+SUM(P49:P52)=P44","v":true},{"$f":"+SUM(Q49:Q52)=Q44","v":true},{"$f":"+SUM(R49:R52)=R44","v":true},{"$f":"+SUM(S49:S52)=S44","v":true},{"$f":"+SUM(T49:T52)=T44","v":true},null,{"$f":"+SUM(V49:V52)=V44","v":true},{"$f":"+SUM(W49:W52)=W44","v":true},{"$f":"+SUM(X49:X52)=X44","v":true},{"$f":"+SUM(Y49:Y52)=Y44","v":true},{"$f":"+SUM(Z49:Z52)=Z44","v":true},{"$f":"+SUM(AA49:AA52)=AA44","v":true},{"$f":"+SUM(AB49:AB52)=AB44","v":true},{"$f":"+SUM(AC49:AC52)=AC44","v":true},{"$f":"+SUM(AD49:AD52)=AD44","v":true},{"$f":"+SUM(AE49:AE52)=AE44","v":true},{"$f":"+SUM(AF49:AF52)=AF44","v":true},{"$f":"+SUM(AG49:AG52)=AG44","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"+SUM(I47:I48)=I44","v":true},{"$f":"+SUM(J47:J48)=J44","v":true},{"$f":"+SUM(K47:K48)=K44","v":true},{"$f":"+SUM(L47:L48)=L44","v":true},{"$f":"+SUM(M47:M48)=M44","v":true},{"$f":"+SUM(N47:N48)=N44","v":true},{"$f":"+SUM(O47:O48)=O44","v":true},{"$f":"+SUM(P47:P48)=P44","v":true},{"$f":"+SUM(Q47:Q48)=Q44","v":true},{"$f":"+SUM(R47:R48)=R44","v":true},{"$f":"+SUM(S47:S48)=S44","v":true},{"$f":"+SUM(T47:T48)=T44","v":true}]
[null,null,null,null,null,null,null,null,{"$f":"+SUM(I44:L44)=G44","v":true},null,null,null,{"$f":"+SUM(M44:T44)=H44","v":true}]

{"sheet":"I_ALT","index":15,"n_rows":56,"n_cols":32,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
["ALTERNATIIV 1a.","Ühik",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
["Investeeringud"]
["Alginvesteering","EUR",111666.666666667,223333.333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asendusinvesteering","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9162.62078427015,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jääkmaksumus","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-99921.682771236]
["Kulud"]
["Pumbatav heitvee maht","m3",null,null,5707.38656716418,5784.80497512438,5862.22338308458,5939.64179104477,6017.06019900497,6094.47860696517,6171.89701492537,6249.31542288557,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975]
["Elektrikulu ühikkulu","EUR/m3",0.1,0.1025,0.105575,0.10874225,0.1118305299,0.114949483378911,0.118105593869304,0.121304841148676,0.124552756587191,0.127854475549137,0.131214786299847,0.13463817510139,0.138128867410805,0.14169086525005,0.14532798091727,0.149043867269669,0.152710346404503,0.156405936787492,0.160128398083034,0.163875402598177,0.167644536857935,0.171433303390924,0.175307696047559,0.179199526899815,0.183141916491611,0.187171038654426,0.191288801504824,0.19549715513793,0.199798092550964,0.204193650587086]
["Elektrikulud","EUR",null,null,602.557336828358,629.052708806219,655.575547322519,682.758755336386,710.648468150835,739.289759301912,768.726786581211,799.00294593417,832.492472803331,854.212169867435,876.358874171172,898.957976550816,922.033664139533,945.609112497125,968.871096664554,992.317777203836,1015.93494030129,1039.70781790434,1063.62109771614,1087.65893452452,1112.24002644478,1136.93175503185,1161.94425364255,1187.50702722269,1213.63218182159,1240.33208982166,1267.61939579774,1295.50702250529]
["Hoolduskulud","EUR",null,null,527.875,543.71125,559.1526495,574.747416894555,590.52796934652,606.524205743378,622.763782935955,639.272377745686,656.073931499234,673.190875506949,690.644337054026,708.454326250252,726.63990458635,745.219336348344,763.551732022513,782.029683937458,800.641990415169,819.377012990884,838.222684289674,857.166516954621,876.538480237795,895.997634499074,915.709582458054,935.855193272131,956.444007524118,977.485775689649,998.990462754821,1020.96825293543]
["Vastuvõetud reovesi","m3",null,null,4565.90925373134,4627.8439800995,4689.77870646766,4751.71343283582,4813.64815920398,4875.58288557214,4937.5176119403,4999.45233830846,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398]
["AS Pärnu Vesi teenustasu","EUR/m3",0.83,0.85075,0.8762725,0.902560675,0.92819339817,0.954080712044961,0.980276429115224,1.00683018153401,1.03378787967369,1.06119214705784,1.08908272628873,1.11749685334154,1.14646959950968,1.17603418157542,1.20622224161334,1.23706409833825,1.26749587515737,1.29816927533618,1.32906570408918,1.36016584156487,1.39144965592086,1.42289641814467,1.45505387719474,1.48735607326846,1.52007790688037,1.55351962083174,1.58769705249004,1.62262638764482,1.658324168173,1.69480729987281]
["AS-le Pärnu Vesi makstav teenustasu","EUR",null,null,4000.9807165403,4176.90998647329,4353.02163422153,4533.51813543361,4718.70582852155,4908.8840017647,5104.34586289924,5305.37956100289,5527.75001941411,5671.96880791977,5819.02292449658,5969.08096429741,6122.30352988649,6278.8445069809,6433.30408185263,6588.99004063347,6745.80800360054,6903.6599108848,7062.44408883515,7222.05532524282,7385.27377559331,7549.22685341148,7715.30984418653,7885.04666075864,8058.51768729533,8235.80507641582,8416.99278809697,8602.16662943511]
["Rahavood kokku","EUR",111666.666666667,223333.333333333,5131.41305336866,5349.67394527951,5567.74983104404,5791.02430766455,6019.8822660189,6254.69796680999,6495.83643241641,6743.65488468274,7016.31642371668,7199.37185329415,7386.02613572177,7576.49326709848,7770.97709861238,7969.67295582637,17328.3476948099,8363.33750177476,8562.384934317,8762.74474178002,8964.28787084096,9166.88077672196,9374.05228227588,9582.1562429424,9792.96368028714,10008.4088812535,10228.593876641,10453.6229419271,10683.6026466495,-89003.0408663602]
["ALTERNATIIV 1b.","Ühik",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
["Investeeringud"]
["Alginvesteering","EUR",92499.9999999999,185000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asendusinvesteering","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9162.62078427015,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jääkmaksumus","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-82671.682771236]
["Kulud"]
["Pumbatav heitvee maht","m3",null,null,5707.38656716418,5784.80497512438,5862.22338308458,5939.64179104477,6017.06019900497,6094.47860696517,6171.89701492537,6249.31542288557,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975]
["Elektrikulu ühikkulu","EUR/m3",0.1,0.1025,0.105575,0.10874225,0.1118305299,0.114949483378911,0.118105593869304,0.121304841148676,0.124552756587191,0.127854475549137,0.131214786299847,0.13463817510139,0.138128867410805,0.14169086525005,0.14532798091727,0.149043867269669,0.152710346404503,0.156405936787492,0.160128398083034,0.163875402598177,0.167644536857935,0.171433303390924,0.175307696047559,0.179199526899815,0.183141916491611,0.187171038654426,0.191288801504824,0.19549715513793,0.199798092550964,0.204193650587086]
["Elektrikulud","EUR",null,null,602.557336828358,629.052708806219,655.575547322519,682.758755336386,710.648468150835,739.289759301912,768.726786581211,799.00294593417,832.492472803331,854.212169867435,876.358874171172,898.957976550816,922.033664139533,945.609112497125,968.871096664554,992.317777203836,1015.93494030129,1039.70781790434,1063.62109771614,1087.65893452452,1112.24002644478,1136.93175503185,1161.94425364255,1187.50702722269,1213.63218182159,1240.33208982166,1267.61939579774,1295.50702250529]
["Hoolduskulud","EUR",null,null,527.875,543.71125,559.1526495,574.747416894555,590.52796934652,606.524205743378,622.763782935955,639.272377745686,656.073931499234,673.190875506949,690.644337054026,708.454326250252,726.63990458635,745.219336348344,763.551732022513,782.029683937458,800.641990415169,819.377012990884,838.222684289674,857.166516954621,876.538480237795,895.997634499074,915.709582458054,935.855193272131,956.444007524118,977.485775689649,998.990462754821,1020.96825293543]
["Vastuvõetud reovesi","m3",null,null,4565.90925373134,4627.8439800995,4689.77870646766,4751.71343283582,4813.64815920398,4875.58288557214,4937.5176119403,4999.45233830846,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398,5075.6015920398]
["AS Pärnu Vesi teenustasu","EUR/m3",0.83,0.85075,0.8762725,0.902560675,0.92819339817,0.954080712044961,0.980276429115224,1.00683018153401,1.03378787967369,1.06119214705784,1.08908272628873,1.11749685334154,1.14646959950968,1.17603418157542,1.20622224161334,1.23706409833825,1.26749587515737,1.29816927533618,1.32906570408918,1.36016584156487,1.39144965592086,1.42289641814467,1.45505387719474,1.48735607326846,1.52007790688037,1.55351962083174,1.58769705249004,1.62262638764482,1.658324168173,1.69480729987281]
["AS-le Pärnu Vesi makstav teenustasu","EUR",null,null,4000.9807165403,4176.90998647329,4353.02163422153,4533.51813543361,4718.70582852155,4908.8840017647,5104.34586289924,5305.37956100289,5527.75001941411,5671.96880791977,5819.02292449658,5969.08096429741,6122.30352988649,6278.8445069809,6433.30408185263,6588.99004063347,6745.80800360054,6903.6599108848,7062.44408883515,7222.05532524282,7385.27377559331,7549.22685341148,7715.30984418653,7885.04666075864,8058.51768729533,8235.80507641582,8416.99278809697,8602.16662943511]
["Rahavood kokku","EUR",92499.9999999999,185000,5131.41305336866,5349.67394527951,5567.74983104404,5791.02430766455,6019.8822660189,6254.69796680999,6495.83643241641,6743.65488468274,7016.31642371668,7199.37185329415,7386.02613572177,7576.49326709848,7770.97709861238,7969.67295582637,17328.3476948099,8363.33750177476,8562.384934317,8762.74474178002,8964.28787084096,9166.88077672196,9374.05228227588,9582.1562429424,9792.96368028714,10008.4088812535,10228.593876641,10453.6229419271,10683.6026466495,-71753.0408663602]
["ALTERNATIIV 2.","Ühik",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
["Investeeringud"]
["Alginvesteering","EUR",86333.3333333332,172666.666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asendusinvesteering","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103232.194169444,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jääkmaksumus","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-71184.2925559258]
["Kulud"]
["Pumbatav heitvee maht","m3",null,null,5707.38656716418,5784.80497512438,5862.22338308458,5939.64179104477,6017.06019900497,6094.47860696517,6171.89701492537,6249.31542288557,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975,6344.50199004975]
["Elektrikulu ühikkulu pumpamisel","EUR/m3",0.1,0.1025,0.105575,0.10874225,0.1118305299,0.114949483378911,0.118105593869304,0.121304841148676,0.124552756587191,0.127854475549137,0.131214786299847,0.13463817510139,0.138128867410805,0.14169086525005,0.14532798091727,0.149043867269669,0.152710346404503,0.156405936787492,0.160128398083034,0.163875402598177,0.167644536857935,0.171433303390924,0.175307696047559,0.179199526899815,0.183141916491611,0.187171038654426,0.191288801504824,0.19549715513793,0.199798092550964,0.204193650587086]
["Elektrikulu pumpamisel","EUR",null,null,602.557336828358,629.052708806219,655.575547322519,682.758755336386,710.648468150835,739.289759301912,768.726786581211,799.00294593417,832.492472803331,854.212169867435,876.358874171172,898.957976550816,922.033664139533,945.609112497125,968.871096664554,992.317777203836,1015.93494030129,1039.70781790434,1063.62109771614,1087.65893452452,1112.24002644478,1136.93175503185,1161.94425364255,1187.50702722269,1213.63218182159,1240.33208982166,1267.61939579774,1295.50702250529]
["Elektrikulu ühikkulu puhastamisel","EUR/m3",0.2,0.205,0.21115,0.2174845,0.2236610598,0.229898966757822,0.236211187738608,0.242609682297351,0.249105513174382,0.255708951098275,0.262429572599694,0.26927635020278,0.27625773482161,0.283381730500101,0.29065596183454,0.298087734539338,0.305420692809005,0.312811873574983,0.320256796166068,0.327750805196354,0.33528907371587,0.342866606781849,0.350615392095118,0.35839905379963,0.366283832983222,0.374342077308853,0.382577603009648,0.39099431027586,0.399596185101929,0.408387301174171]
["Elektrikulu puhastamisel","EUR",null,null,1205.11467365672,1258.10541761244,1311.15109464504,1365.51751067277,1421.29693630167,1478.57951860382,1537.45357316242,1598.00589186834,1664.98494560666,1708.42433973487,1752.71774834234,1797.91595310163,1844.06732827907,1891.21822499425,1937.74219332911,1984.63555440767,2031.86988060257,2079.41563580867,2127.24219543227,2175.31786904904,2224.48005288955,2273.8635100637,2323.8885072851,2375.01405444537,2427.26436364317,2480.66417964332,2535.23879159548,2591.01404501058]
["Kemikaalide ühikkulu","EUR/m3",0.05,0.05125,0.0527875,0.054371125,0.05591526495,0.0574747416894555,0.059052796934652,0.0606524205743378,0.0622763782935955,0.0639272377745687,0.0656073931499234,0.067319087550695,0.0690644337054026,0.0708454326250252,0.0726639904586351,0.0745219336348344,0.0763551732022513,0.0782029683937458,0.080064199041517,0.0819377012990885,0.0838222684289675,0.0857166516954622,0.0876538480237796,0.0895997634499075,0.0915709582458055,0.0935855193272132,0.0956444007524119,0.0977485775689649,0.0998990462754822,0.102096825293543]
["Kulud kemikaalidele","EUR",null,null,301.278668414179,314.526354403109,327.787773661259,341.379377668193,355.324234075418,369.644879650956,384.363393290606,399.501472967085,416.246236401665,427.106084933718,438.179437085586,449.478988275408,461.016832069766,472.804556248562,484.435548332277,496.158888601918,507.967470150644,519.853908952169,531.810548858069,543.829467262261,556.120013222388,568.465877515925,580.972126821275,593.753513611343,606.816090910793,620.16604491083,633.809697898869,647.753511252644]
["Saastetasu ühikkulu","EUR/m3",0.2,0.205,0.21115,0.2174845,0.2236610598,0.229898966757822,0.236211187738608,0.242609682297351,0.249105513174382,0.255708951098275,0.262429572599694,0.26927635020278,0.27625773482161,0.283381730500101,0.29065596183454,0.298087734539338,0.305420692809005,0.312811873574983,0.320256796166068,0.327750805196354,0.33528907371587,0.342866606781849,0.350615392095118,0.35839905379963,0.366283832983222,0.374342077308853,0.382577603009648,0.39099431027586,0.399596185101929,0.408387301174171]
["Saastetasu","EUR",null,null,1205.11467365672,1258.10541761244,1311.15109464504,1365.51751067277,1421.29693630167,1478.57951860382,1537.45357316242,1598.00589186834,1664.98494560666,1708.42433973487,1752.71774834234,1797.91595310163,1844.06732827907,1891.21822499425,1937.74219332911,1984.63555440767,2031.86988060257,2079.41563580867,2127.24219543227,2175.31786904904,2224.48005288955,2273.8635100637,2323.8885072851,2375.01405444537,2427.26436364317,2480.66417964332,2535.23879159548,2591.01404501058]
["Pumpla hoolduskulu",null,null,null,527.875,543.71125,559.1526495,574.747416894555,590.52796934652,606.524205743378,622.763782935955,639.272377745686,656.073931499234,673.190875506949,690.644337054026,708.454326250252,726.63990458635,745.219336348344,763.551732022513,782.029683937458,800.641990415169,819.377012990884,838.222684289674,857.166516954621,876.538480237795,895.997634499074,915.709582458054,935.855193272131,956.444007524118,977.485775689649,998.990462754821,1020.96825293543]
["Puhasti hoolduskulu",null,null,null,1055.75,1087.4225,1118.305299,1149.49483378911,1181.05593869304,1213.04841148676,1245.52756587191,1278.54475549137,1312.14786299847,1346.3817510139,1381.28867410805,1416.9086525005,1453.2798091727,1490.43867269669,1527.10346404503,1564.05936787492,1601.28398083034,1638.75402598177,1676.44536857935,1714.33303390924,1753.07696047559,1791.99526899815,1831.41916491611,1871.71038654426,1912.88801504824,1954.9715513793,1997.98092550964,2041.93650587085]
["Tekkivad muda kogus","m3",null,null,22.8295462686567,23.1392199004975,23.4488935323383,23.7585671641791,24.0682407960199,24.3779144278607,24.6875880597015,24.9972616915423,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199,25.378007960199]
["Paakautomaht","m3",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
["Vedude arv kokku","tk",null,null,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
["Veokorra maksumus","EUR/tk",53,54.325,55.95475,57.6333925,59.270180847,60.9232261908228,62.5959647507311,64.2915658087981,66.0129609912113,67.7628720410428,69.5438367389188,71.3582328037367,73.2082997277267,75.0961585825267,77.0238298861532,78.9932496529244,80.9364835943864,82.8951464973705,84.868050984008,86.8539633770338,88.8516045347055,90.8596507971899,92.9130789052063,94.9757492569019,97.0652157405538,99.200650486846,101.383064797557,103.613492223103,105.892989052011,108.222634811155]
["Muda vastuvõtu maksumus","EUR/m3",6.5,6.6625,6.862375,7.06824625,7.2689844435,7.47171641962921,7.67686360150476,7.88481467466392,8.09592917816742,8.31054091069393,8.52896110949004,8.75148138159035,8.97837638170234,9.20990624125327,9.44631875962256,9.68785137252847,9.92617251629267,10.166385891187,10.4083458753972,10.6519011688815,10.8968948957658,11.1431647204101,11.3950002430913,11.647969248488,11.9042245719547,12.1661175125377,12.4337720978135,12.7073150839654,12.9868760158127,13.2725872881606]
["Mudakäitluse maksumus kokku","EUR",null,null,324.529157575373,336.453881789617,348.260184844855,360.286954959929,372.556495971411,385.090034844891,397.907847484749,411.029382066013,425.079553145622,436.169862576743,447.478206467685,459.017549650792,470.800242334738,482.838118208026,494.715935915943,506.688061565109,518.747237430358,530.885922786229,543.096299010312,555.370275367945,567.921643591261,580.529504078987,593.301153168724,606.353778538436,619.693561666282,633.32682002294,647.260010063445,661.499730284841]
["Rahavood kokku","EUR",86333.3333333332,172666.666666667,5222.21951013134,5427.37753022382,5631.38364361871,5839.70235999372,6052.70697884057,6270.75632823554,6494.19652248928,6723.36271794101,6972.00994806164,7153.90942336848,7339.38502557121,7528.64939943103,7721.90510886122,7919.34624598724,111346.356333082,8310.52488799858,8508.31538033295,8707.40996023274,8907.68038931809,9108.99396611668,9314.85722975092,9521.64706025138,9731.12329557691,9945.20800807961,10164.0025842574,10387.610641111,10616.1380752155,-60334.5994430556]
["Indikaator","Ühik","Rahavoogude NPV"]
["ALTERNATIIV 1a.","EUR",347980.348420145]
["ALTERNATIIV 1b.","EUR",299288.375807228]
["ALTERNATIIV 2.","EUR",307180.110205998]

{"sheet":"II_ALT","index":16,"n_rows":61,"n_cols":32,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
["ALTERNATIIV 1","Ühik",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["Investeeringud"]
["Alginvesteering","EUR",1186050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asendusinvesteering","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,476456.280782048,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jääkmaksumus","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-272127.502052136]
["Kulud",null,0,9587.31934547194,10744.6204661164,12003.4183642253,12338.1937024036,12676.9573177936,13020.351054542,13368.9686266396,13723.3612424733,14084.0428542893,14451.4949985747,14826.1712181023,15208.5010730637,15598.8937594952,15997.7413597135,16391.2857971625,16787.9549134538,17187.508240394,17589.6959332192,17994.2589396832,18400.9291917201,18816.790191453,19234.5229337032,19657.6824382447,20090.1514518861,20532.1347838276,20983.8417490718,21445.4862675513,21917.2869654375,22399.4672786771]
["Vastuvõetav heitvesi Suksumetsa","m3",917.678571428571,2068.41836734694,3219.15816326531,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367]
["Vastuvõetav heitvesi Lottemaa","m3",6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300]
["Puhastatav heitvee maht","m3",null,10460.5229591837,11898.9477040816,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796,13337.3724489796]
["Pumpamisel elektrikulu ühikkulu","EUR/m3",0.1025,0.105575,0.10874225,0.1118305299,0.114949483378911,0.118105593869304,0.121304841148676,0.124552756587191,0.127854475549137,0.131214786299847,0.13463817510139,0.138128867410805,0.14169086525005,0.14532798091727,0.149043867269669,0.152710346404503,0.156405936787492,0.160128398083034,0.163875402598177,0.167644536857935,0.171433303390924,0.175307696047559,0.179199526899815,0.183141916491611,0.187171038654426,0.191288801504824,0.19549715513793,0.199798092550964,0.204193650587085,0.208685910900001]
["Puhasti elekrikulu ühikkulu","EUR/m3",0.205,0.21115,0.2174845,0.2236610598,0.229898966757822,0.236211187738608,0.242609682297351,0.249105513174382,0.255708951098275,0.262429572599694,0.26927635020278,0.27625773482161,0.283381730500101,0.29065596183454,0.298087734539337,0.305420692809005,0.312811873574983,0.320256796166068,0.327750805196354,0.33528907371587,0.342866606781848,0.350615392095118,0.35839905379963,0.366283832983222,0.374342077308853,0.382577603009647,0.39099431027586,0.399596185101928,0.408387301174171,0.417371821800003]
["Kemikaalide ühikkulu","EUR/m3",0.05125,0.0527875,0.054371125,0.05591526495,0.0574747416894555,0.059052796934652,0.0606524205743378,0.0622763782935955,0.0639272377745686,0.0656073931499234,0.0673190875506949,0.0690644337054026,0.0708454326250252,0.072663990458635,0.0745219336348344,0.0763551732022513,0.0782029683937458,0.0800641990415169,0.0819377012990884,0.0838222684289674,0.0857166516954621,0.0876538480237795,0.0895997634499074,0.0915709582458054,0.0935855193272131,0.0956444007524118,0.0977485775689649,0.0998990462754821,0.102096825293543,0.104342955450001]
["Saastetasu ühikkulu","EUR/m3",0.205,0.21115,0.2174845,0.2236610598,0.229898966757822,0.236211187738608,0.242609682297351,0.249105513174382,0.255708951098275,0.262429572599694,0.26927635020278,0.27625773482161,0.283381730500101,0.29065596183454,0.298087734539337,0.305420692809005,0.312811873574983,0.320256796166068,0.327750805196354,0.33528907371587,0.342866606781848,0.350615392095118,0.35839905379963,0.366283832983222,0.374342077308853,0.382577603009647,0.39099431027586,0.399596185101928,0.408387301174171,0.417371821800003]
["Tekkiva muda kogus","m3",null,41.8420918367347,47.5957908163265,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184,53.3494897959184]
["Paakauto maht","m3",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
["Vedude arv kokku","tk",null,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
["Veokorra maksumus","EUR/tk",54.325,55.95475,57.6333925,59.270180847,60.9232261908228,62.5959647507311,64.2915658087981,66.0129609912113,67.7628720410428,69.5438367389188,71.3582328037366,73.2082997277267,75.0961585825267,77.0238298861531,78.9932496529244,80.9364835943864,82.8951464973705,84.8680509840079,86.8539633770337,88.8516045347055,90.8596507971898,92.9130789052063,94.9757492569019,97.0652157405537,99.2006504868459,101.383064797557,103.613492223103,105.892989052011,108.222634811155,110.603532777001]
["Muda vastuvõtu maksumus","EUR/m3",6.6625,6.862375,7.06824625,7.2689844435,7.47171641962921,7.67686360150476,7.88481467466391,8.09592917816742,8.31054091069392,8.52896110949004,8.75148138159034,8.97837638170233,9.20990624125327,9.44631875962255,9.68785137252847,9.92617251629267,10.1663858911869,10.4083458753972,10.6519011688815,10.8968948957658,11.1431647204101,11.3950002430913,11.647969248488,11.9042245719547,12.1661175125377,12.4337720978135,12.7073150839654,12.9868760158127,13.2725872881606,13.5645842085001]
["Pumpamise elektrikulu","EUR",null,883.495769132653,1035.13467677934,1193.22034275444,1226.49925811386,1260.17463499426,1294.31027701135,1328.96520332037,1364.19420773424,1400.04838055546,1436.57558974253,1473.8209204909,1511.82707396648,1550.63472700146,1590.28285520948,1629.40381344763,1668.83538573307,1708.55366791351,1748.53382374269,1788.75010168877,1829.17585398694,1870.51522828704,1912.04066635501,1954.10556101483,1997.09588335715,2041.03199279101,2085.93469663241,2131.82525995832,2178.72541567741,2226.65737482231]
["Puhastamise elektrikulu","EUR",null,2208.73942283163,2587.83669194834,2983.0508568861,3066.24814528465,3150.43658748566,3235.77569252838,3322.41300830093,3410.4855193356,3500.12095138864,3591.43897435633,3684.55230122725,3779.5676849162,3876.58681750366,3975.7071380237,4073.50953361908,4172.08846433267,4271.38416978378,4371.33455935672,4471.87525422193,4572.93963496734,4676.28807071761,4780.10166588754,4885.26390253706,4992.73970839288,5102.57998197752,5214.83674158103,5329.56314989581,5446.81353919352,5566.64343705577]
["Pumplate hoolduskulud","EUR",null,1583.625,1631.13375,1677.4579485,1724.24225068366,1771.58390803956,1819.57261723013,1868.29134880787,1917.81713323706,1968.2217944977,2019.57262652085,2071.93301116208,2125.36297875075,2179.91971375905,2235.65800904503,2290.65519606754,2346.08905181237,2401.92597124551,2458.13103897265,2514.66805286902,2571.49955086386,2629.61544071339,2687.99290349722,2747.12874737416,2807.56557981639,2869.33202257235,2932.45732706895,2996.97138826446,3062.90475880628,3130.28866350002]
["Puhtasti hoolduskulu","EUR",null,1583.625,1631.13375,1677.4579485,1724.24225068366,1771.58390803956,1819.57261723013,1868.29134880787,1917.81713323706,1968.2217944977,2019.57262652085,2071.93301116208,2125.36297875075,2179.91971375905,2235.65800904503,2290.65519606754,2346.08905181237,2401.92597124551,2458.13103897265,2514.66805286902,2571.49955086386,2629.61544071339,2687.99290349722,2747.12874737416,2807.56557981639,2869.33202257235,2932.45732706895,2996.97138826446,3062.90475880628,3130.28866350002]
["Kulud kemikaalidele","EUR",null,552.184855707908,646.959172987085,745.762714221524,766.562036321162,787.609146871414,808.943923132096,830.603252075232,852.621379833899,875.030237847161,897.859743589084,921.138075306814,944.89192122905,969.146704375915,993.926784505925,1018.37738340477,1043.02211608317,1067.84604244595,1092.83363983918,1117.96881355548,1143.23490874184,1169.0720176794,1195.02541647188,1221.31597563427,1248.18492709822,1275.64499549438,1303.70918539526,1332.39078747395,1361.70338479838,1391.66085926394]
["Saastetasu","EUR",null,2208.73942283163,2587.83669194834,2983.0508568861,3066.24814528465,3150.43658748566,3235.77569252838,3322.41300830093,3410.4855193356,3500.12095138864,3591.43897435633,3684.55230122725,3779.5676849162,3876.58681750366,3975.7071380237,4073.50953361908,4172.08846433267,4271.38416978378,4371.33455935672,4471.87525422193,4572.93963496734,4676.28807071761,4780.10166588754,4885.26390253706,4992.73970839288,5102.57998197752,5214.83674158103,5329.56314989581,5446.81353919352,5566.64343705577]
["Mudakäitlusega seonduvad kulud","EUR",null,566.909874968112,624.585732453284,743.417696477193,764.151616031941,785.132544877522,806.400234881478,827.991457026388,849.940349759884,872.278744114036,895.036463488743,918.241597525903,941.920750534266,966.099265592394,990.801425860628,1015.1751409368,1039.74237934747,1064.48824797594,1089.39727297858,1114.45341025708,1139.64005732889,1165.39592262453,1191.26771210679,1217.47560177314,1244.26006501215,1271.63378644242,1299.60972974415,1328.20114379852,1357.42156896209,1387.28484347925]
["Rahavood kokku","EUR",1186050,9587.31934547194,10744.6204661164,12003.4183642253,12338.1937024036,12676.9573177936,13020.351054542,13368.9686266396,13723.3612424733,14084.0428542893,14451.4949985747,14826.1712181023,15208.5010730637,15598.8937594952,15997.7413597135,492847.56657921,16787.9549134538,17187.508240394,17589.6959332192,17994.2589396832,18400.9291917201,18816.790191453,19234.5229337032,19657.6824382447,20090.1514518861,20532.1347838276,20983.8417490718,21445.4862675513,21917.2869654375,-249728.034773459]
["ALTERNATIIV 2","Ühik",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["Investeeringud"]
["Alginvesteering","EUR",420100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asendusinvesteering","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18325.2415685403,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jääkmaksumus","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-113449.182771236]
["Kulud",null,0,9800.13565293367,11257.8862440478,12774.4071361163,13130.6853511426,13491.2080134862,13856.6581934357,14227.6677396873,14604.8232651655,14988.6717336635,15379.7256111264,15778.4675717275,16185.354766639,16600.8226748727,17025.2885624932,17444.1106611305,17866.2581391299,18291.4750828412,18719.4955997797,19150.0439985746,19582.8349929424,20025.4070637829,20469.9711005989,20920.310464812,21380.5572950379,21850.9295555287,22331.6500057504,22822.9463058769,23325.0511246062,23838.2022493475]
["Vastuvõetav heitvesi Suksumetsa","m3",917.678571428571,2068.41836734694,3219.15816326531,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367,4369.89795918367]
["Lottemaa reovee maht","m3",6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300]
["Pumpamisel elektrikulu ühikkulu","EUR/m3",0.1025,0.105575,0.10874225,0.1118305299,0.114949483378911,0.118105593869304,0.121304841148676,0.124552756587191,0.127854475549137,0.131214786299847,0.13463817510139,0.138128867410805,0.14169086525005,0.14532798091727,0.149043867269669,0.152710346404503,0.156405936787492,0.160128398083034,0.163875402598177,0.167644536857935,0.171433303390924,0.175307696047559,0.179199526899815,0.183141916491611,0.187171038654426,0.191288801504824,0.19549715513793,0.199798092550964,0.204193650587086,0.208685910900001]
["AS Pärnu Vesi teenustasu","EUR/m3",0.85075,0.8762725,0.902560675,0.92819339817,0.954080712044961,0.980276429115224,1.00683018153401,1.03378787967369,1.06119214705784,1.08908272628873,1.11749685334154,1.14646959950968,1.17603418157542,1.20622224161334,1.23706409833825,1.26749587515737,1.29816927533618,1.32906570408918,1.36016584156487,1.39144965592086,1.42289641814467,1.45505387719474,1.48735607326846,1.52007790688037,1.55351962083174,1.58769705249004,1.62262638764482,1.658324168173,1.69480729987281,1.73209306047001]
["Elektrikulu pumpamisel","EUR",null,883.495769132653,1035.13467677934,1193.22034275444,1226.49925811386,1260.17463499426,1294.31027701135,1328.96520332037,1364.19420773424,1400.04838055546,1436.57558974253,1473.8209204909,1511.82707396648,1550.63472700146,1590.28285520948,1629.40381344763,1668.83538573307,1708.55366791351,1748.53382374269,1788.75010168877,1829.17585398694,1870.51522828704,1912.04066635502,1954.10556101483,1997.09588335715,2041.03199279101,2085.93469663241,2131.82525995833,2178.72541567741,2226.65737482231]
["Pumplate hoolduskulud","EUR",null,1583.625,1631.13375,1677.4579485,1724.24225068366,1771.58390803956,1819.57261723013,1868.29134880787,1917.81713323706,1968.2217944977,2019.57262652085,2071.93301116208,2125.36297875075,2179.91971375905,2235.65800904503,2290.65519606754,2346.08905181237,2401.92597124551,2458.13103897265,2514.66805286902,2571.49955086386,2629.61544071339,2687.99290349722,2747.12874737416,2807.56557981639,2869.33202257235,2932.45732706895,2996.97138826446,3062.90475880628,3130.28866350002]
["AS-le Pärnu Vesi ÜK-teenuskulu","EUR",null,7333.01488380102,8591.61781726849,9903.72884486184,10179.943842345,10459.4494704524,10742.7752991942,11030.4111875591,11322.8119241942,11620.4015586103,11923.577394863,12232.7136400745,12548.1647139218,12870.2682341121,13199.3476982387,13524.0516516154,13851.3337015844,14180.9954436822,14512.8307370643,14846.6258440168,15182.1595880916,15525.2763947824,15869.9375307466,16219.076156423,16575.8958318644,16940.5655401654,17313.257982049,17694.1496576541,18083.4209501225,18481.2562110252]
["Rahavood kokku","EUR",420100,9800.13565293367,11257.8862440478,12774.4071361163,13130.6853511426,13491.2080134862,13856.6581934357,14227.6677396873,14604.8232651655,14988.6717336635,15379.7256111264,15778.4675717275,16185.354766639,16600.8226748727,17025.2885624932,35769.3522296708,17866.2581391299,18291.4750828412,18719.4955997797,19150.0439985746,19582.8349929424,20025.4070637829,20469.9711005989,20920.310464812,21380.5572950379,21850.9295555287,22331.6500057504,22822.9463058769,23325.0511246062,-89610.9805218885]
["ALTERNATIIVI 3","Ühik",2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045]
["Investeeringud"]
["Alginvesteering","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Asendusinvesteering","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jääkmaksumus","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Kulud"]
["Vastuvõetav heitvesi Lottemaa","m3",6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300,6300]
["Suksumetsa vana piirkonna vastuvõetud reovesi","m3",917.678571428571,2068.41836734694,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25,2141.25]
["Suksumetsa lisanduvad piirkonna vastuvõetud reovesi","m3",0,0,1077.90816326531,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367,2228.64795918367]
["Suksumetsa (vana piirkonna) puhastatav heitvesi","m3",1147.09821428571,2585.52295918367,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625,2676.5625]
["Saastetasu ühikkulu","EUR/m3",0.1025,0.105575,0.10874225,0.1118305299,0.114949483378911,0.118105593869304,0.121304841148676,0.124552756587191,0.127854475549137,0.131214786299847,0.13463817510139,0.138128867410805,0.14169086525005,0.14532798091727,0.149043867269669,0.152710346404503,0.156405936787492,0.160128398083034,0.163875402598177,0.167644536857935,0.171433303390924,0.175307696047559,0.179199526899815,0.183141916491611,0.187171038654426,0.191288801504824,0.19549715513793,0.199798092550964,0.204193650587085,0.208685910900001]
["Veokorra maksumus","EUR/tk",54.325,55.95475,57.6333925,59.270180847,60.9232261908228,62.5959647507311,64.2915658087981,66.0129609912113,67.7628720410428,69.5438367389188,71.3582328037366,73.2082997277267,75.0961585825267,77.0238298861531,78.9932496529244,80.9364835943864,82.8951464973705,84.8680509840079,86.8539633770337,88.8516045347055,90.8596507971898,92.9130789052063,94.9757492569019,97.0652157405537,99.2006504868459,101.383064797557,103.613492223103,105.892989052011,108.222634811155,110.603532777001]
["Lottemaa heitvee äraveo ja purgimise kulud","EUR",34224.75,35251.4925,36309.037275,37340.21393361,38381.6325002184,39435.4577929606,40503.6864595428,41588.1654244631,42690.6093858569,43812.6171455188,44955.6866663541,46121.2288284678,47310.5799069918,48525.0128282765,49765.7472813424,50989.9846644634,52223.9422933434,53466.872119925,54717.9969275312,55976.5108568645,57241.5800022296,58535.23971028,59834.7220318482,61151.0859165489,62496.4098067129,63871.3308224606,65276.5001005547,66712.5831027669,68180.2599310278,69680.2256495104]
["Suksumetsa saastetasu","EUR",117.577566964286,272.966586415816,291.055428515625,299.321402685469,307.669476606366,316.117003590809,324.679988887002,333.373237552904,342.210494711988,351.204576455684,360.367490544814,369.710546679233,379.244456520838,388.979423923881,398.925225988973,408.738786548301,418.63026518277,428.59366549412,438.622757266683,448.711080683816,458.851951107271,469.222005202295,479.638733717786,490.190785859577,500.974983148488,511.996432777755,523.260354298865,534.77208209344,546.537067899496,558.560883393285]
["Suksumetsa septiku ning 2 filtervälja hoolduskulud","EUR",512.5,527.875,543.71125,559.1526495,574.747416894555,590.52796934652,606.524205743378,622.763782935955,639.272377745686,656.073931499234,673.190875506949,690.644337054026,708.454326250252,726.63990458635,745.219336348344,763.551732022513,782.029683937458,800.641990415169,819.377012990884,838.222684289674,857.166516954621,876.538480237795,895.997634499074,915.709582458054,935.855193272131,956.444007524118,977.485775689649,998.990462754821,1020.96825293543,1043.42955450001]
["Suksumetsa lisanduvad piirkonna reovee äravedu AS Pärnu Vesi purglasse","EUR",0,0,6224.40639,13217.250328881,13585.8794405535,13958.900139413,14337.019175362,14720.8903010401,15111.1204651525,15508.2755927789,15912.8859152333,16325.4508392831,16746.4433639034,17176.3140646122,17615.4946726021,18048.8358415482,18485.6176689136,18925.5753694338,19368.4338330785,19813.9078112393,20261.7021277733,20719.616595861,21179.5920842891,21645.5431101435,22121.7450585666,22608.4234498551,23105.8087657519,23614.1365585985,24133.6475628876,24664.5878092712]
["Rahavood kokku","EUR",34854.8275669643,36052.3340864158,43368.2103435156,51415.9383146765,52849.9288342728,54301.002905311,55771.9098295351,57265.1927459921,58783.2127234671,60328.1712462526,61902.1309476391,63507.0345514842,65144.7220536663,66816.9462213989,68525.3865162818,70211.1110245824,71910.2199113773,73621.6831452681,75344.4305308673,77077.3524330773,78819.3005980648,80600.6167915811,82389.9504843542,84202.52939501,86054.9850417002,87948.1947126176,89883.0549962952,91860.4822062137,93881.4128147504,95946.8038966749]
["Indikaator","Ühik","Rahavoogude NPV vastuvõetud reovee m3 kohta","Rahavoogude NPV"]
["ALTERNATIIV 1.","EUR",4.25945892523791,1334030.58944257]
["ALTERNATIIV 2.","EUR",1.68832548970628,528770.880934835]
["ALTERNATIIV 3.","EUR",2.45264906303219,617923.095346189]

{"sheet":"ALT_INV","index":17,"n_rows":57,"n_cols":41,"rows_kept":57,"cut":false,"hidden":true,"merged":[[2,2,2,6],[7,2,7,6],[13,2,13,6],[23,2,23,6],[32,2,32,6],[41,2,41,6],[42,2,42,6],[47,2,47,6],[56,2,56,6]]}
["ALTERNATIIVIDE ANALÜÜS I",null,null,null,null,null,null,null,null,null,"KULUMIARVESTUS ->",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asendusinv."]
["Type","Pos","Nimetus","Selgitus","Ühik","Kogus","Ühiku maksumus","Summa","Eluiga","Amort.m. %",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2031,"JVRT"]
[null,null,"Reiu reoveepumpla ja survetoru rekonstrueerimine (alternatiiv 1a), sh",null,null,null,null,{"$f":"SUM(H4,H7)","v":335000}]
["Reiu 1a",null,"Reiu peapumpla rekonstrueerimine","Uus plastpumpla vanas asukohas. H=3.5m D=1.6m. Pumbad 2tk a Q=5l/s, H=15m","m",1,20000,{"$f":"F4*G4","v":20000},"15/40"]
[null,null,"sh seadmed",null,null,null,null,{"$f":"+H4*0.3","v":6000},15,{"$f":"1/I5","v":0.0666666666666667},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$H5*$J5","v":400},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+$AM5*$J5","v":{"$error":"#REF!"}},{"$f":"+H5*EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+$AM5+$H5-SUM($K5:$AL5)","v":{"$error":"#REF!"}}]
[null,null,"sh rajatised",null,null,null,null,{"$f":"0.7*H4","v":14000},40,{"$f":"1/I6","v":0.025},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},{"$f":"+$H6*$J6","v":350},null,{"$f":"+$AM6+$H6-SUM($K6:$AL6)","v":4200}]
["Reiu 1a",null,"Reiu peapumpla survetorustiku rekonstrueerimine vanas asukohas","Uue torustiku PE De110mm pikkus ~3.00km, lisaks metsa raie ja juurdepääsu tagamine","m",3000,105,{"$f":"F7*G7","v":315000},40,{"$f":"1/I7","v":0.025},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},{"$f":"+$H7*$J7","v":7875},null,{"$f":"+$AM7+$H7-SUM($K7:$AL7)","v":94500}]
[null,null,"Reiu reoveepumpla ja survetoru rekonstrueerimine (alternatiiv 1b), sh",null,null,null,null,{"$f":"SUM(H9,H12,H13)","v":277500}]
["Reiu 1b",null,"Reiu peapumpla rekonstrueerimine","Uus plastpumpla vanas asukohas. H=3.5m D=1.6m. Pumbad 2tk a Q=5l/s, H=15m","m",1,20000,{"$f":"F9*G9","v":20000},"15/40"]
[null,null,"sh seadmed",null,null,null,null,{"$f":"+H9*0.3","v":6000},15,{"$f":"1/I10","v":0.0666666666666667},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$H10*$J10","v":400},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+$AM10*$J10","v":{"$error":"#REF!"}},{"$f":"+H10*EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+$AM10+$H10-SUM($K10:$AL10)","v":{"$error":"#REF!"}}]
[null,null,"sh rajatised",null,null,null,null,{"$f":"0.7*H9","v":14000},40,{"$f":"1/I11","v":0.025},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},{"$f":"+$H11*$J11","v":350},null,{"$f":"+$AM11+$H11-SUM($K11:$AL11)","v":4200}]
["Reiu 1b",null,"Reiu peapumpla survetorustiku rekonstrueerimine vanas asukohas","Uue torustiku PE De110mm pikkus ~3.00km, lisaks metsa raie ja juurdepääsu tagamine","m",550,105,{"$f":"F12*G12","v":57750},40,{"$f":"1/I12","v":0.025},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},{"$f":"+$H12*$J12","v":1443.75},null,{"$f":"+$AM12+$H12-SUM($K12:$AL12)","v":17325}]
["Reiu 1b",null,"Reiu peapumpla survetorustiku rekonstrueerimine uues asukohas","Uue torustiku PE De110mm pikkus ~2.35km, lisaks metsa raie ja juurdepääsu tagamine","m",2350,85,{"$f":"F13*G13","v":199750},40,{"$f":"1/I13","v":0.025},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},{"$f":"+$H13*$J13","v":4993.75},null,{"$f":"+$AM13+$H13-SUM($K13:$AL13)","v":59925}]
[null,null,"Reiu reoveepuhasti rajamine (alternatiiv 2), sh",null,null,null,null,{"$f":"SUM(H15,H18,H21)","v":259000}]
["Reiu 2",null,"Reiu peapumpla rekonstrueerimine","Uus plastpumpla vanas asulohas. H=3.5m D=1.6m. Pumbad 2tk a Q=5l/s, H=3m","m",1,20000,{"$f":"F15*G15","v":20000},"15/40"]
[null,null,"sh seadmed",null,null,null,null,{"$f":"+H15*0.3","v":6000},15,{"$f":"1/I16","v":0.0666666666666667},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$H16*$J16","v":400},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+$AM16*$J16","v":{"$error":"#REF!"}},{"$f":"+H16*EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+$AM16+$H16-SUM($K16:$AL16)","v":{"$error":"#REF!"}}]
[null,null,"sh rajatised",null,null,null,null,{"$f":"0.7*H15","v":14000},40,{"$f":"1/I17","v":0.025},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},{"$f":"+$H17*$J17","v":350},null,{"$f":"+$AM17+$H17-SUM($K17:$AL17)","v":4200}]
["Reiu 2",null,"Uue reoveepuhasti rajamine","Puhasti reostuskoormus 200 ie, sh juurdepääsuteed, platsid, piirded, puhastatud heitvee pumpla","tk",1,154000,{"$f":"F18*G18","v":154000},"15/40"]
[null,null,"sh seadmed",null,null,null,null,{"$f":"+H18*0.4","v":61600},15,{"$f":"1/I19","v":0.0666666666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$H19*$J19","v":4106.66666666667},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+$AM19*$J19","v":{"$error":"#REF!"}},{"$f":"+H19*EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+$AM19+$H19-SUM($K19:$AL19)","v":{"$error":"#REF!"}}]
[null,null,"sh rajatised",null,null,null,null,{"$f":"0.6*H18","v":92400},40,{"$f":"1/I20","v":0.025},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},{"$f":"+$H20*$J20","v":2310},null,{"$f":"+$AM20+$H20-SUM($K20:$AL20)","v":27720}]
["Reiu 2",null,"Heitvee survetoru rajamine","Uue survetoru PE De110mm rajamine osaliselt läbi elamurajooni","m",1000,85,{"$f":"F21*G21","v":85000},40,{"$f":"1/I21","v":0.025},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},{"$f":"+$H21*$J21","v":2125},null,{"$f":"+$AM21+$H21-SUM($K21:$AL21)","v":25500}]
["ALTERNATIIVIDE ANALÜÜS II",null,null,null,null,null,null,null,null,null,"KULUMIARVESTUS ->"]
["Type","Pos","Nimetus","Selgitus","Ühik","Kogus","Ühiku maksumus","Summa","Eluiga",null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,null,"JVRT"]
[null,null,"Lottemaa ja Suksumetsa ühise reoveepuhasti rajamine (Alternatiiv 1), sh",null,null,null,null,{"$f":"H33+H42","v":1186050}]
["Lottemaa 1",null,"Lottemaa pumpla rajamine","Uus plastpumpla H=3.5m D=1.6m. Pumbad 2tk a Q=5l/s, H=25m","m",1,20000,{"$f":"F25*G25","v":20000},"15/40"]
[null,null,"sh seadmed",null,null,null,null,{"$f":"+H25*0.3","v":6000},15,{"$f":"1/I26","v":0.0666666666666667},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$H26*$J26","v":400},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+$AN26*$J26","v":{"$error":"#REF!"}},{"$f":"+H26*EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+$AN26+$H26-SUM($K26:$AM26)","v":{"$error":"#REF!"}}]
[null,null,"sh rajatised",null,null,null,null,{"$f":"0.7*H25","v":14000},40,{"$f":"1/I27","v":0.025},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},{"$f":"+$H27*$J27","v":350},null,{"$f":"+$AN27+$H27-SUM($K27:$AM27)","v":3850}]
["Lottemaa 1",null,"Survetorustiku rajamine Lottemaa pumplast kuni puhastini","Uue torustiku PE De110mm pikkus ~1.07km","m",1070,85,{"$f":"F28*G28","v":90950},40,{"$f":"1/I28","v":0.025},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},{"$f":"+$H28*$J28","v":2273.75},null,{"$f":"+$AN28+$H28-SUM($K28:$AM28)","v":25011.25}]
["Lottemaa 1",null,"Uue reoveepuhasti rajamine","Maks reostuskoormus kuni 1510ie (talvine sellest 10%) sh juurdepääsuteed, platsid, piirded, puhastatud heitvee pumpla","tk",1,750000,{"$f":"F29*G29","v":750000},"15/40"]
[null,null,"sh seadmed",null,null,null,null,{"$f":"+H29*0.4","v":300000},15,{"$f":"1/I30","v":0.0666666666666667},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$H30*$J30","v":20000},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+$AN30*$J30","v":{"$error":"#REF!"}},{"$f":"+H30*EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+$AN30+$H30-SUM($K30:$AM30)","v":{"$error":"#REF!"}}]
[null,null,"sh rajatised",null,null,null,null,{"$f":"0.6*H29","v":450000},40,{"$f":"1/I31","v":0.025},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},{"$f":"+$H31*$J31","v":11250},null,{"$f":"+$AN31+$H31-SUM($K31:$AM31)","v":123750}]
["Lottemaa 1",null,"Süvamerelasu rajamine","Uue torustiku PE De160mm pikkus ~0.6km","m",600,300,{"$f":"F32*G32","v":180000},40,{"$f":"1/I32","v":0.025},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},{"$f":"+$H32*$J32","v":4500},null,{"$f":"+$AN32+$H32-SUM($K32:$AM32)","v":49500}]
[null,null,"Vahesumma Lottemaa",null,null,null,null,{"$f":"SUM(H25,H28,H29,H32)","v":1040950}]
["Lottemaa 1",null,"Suksumetsa Kulla tee reoveepupuhasti asemele pumpla rajamine","Uus plastpumpla H=3.5m D=1.2m. Pumbad 2tk a Q=2.5l/s, H=15m","tk",1,10000,{"$f":"F34*G34","v":10000},"15/40"]
[null,null,"sh seadmed",null,null,null,null,{"$f":"+H34*0.3","v":3000},15,{"$f":"1/I35","v":0.0666666666666667},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$H35*$J35","v":200},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+$AN35*$J35","v":{"$error":"#REF!"}},{"$f":"+H35*EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+$AN35+$H35-SUM($K35:$AM35)","v":{"$error":"#REF!"}}]
[null,null,"sh rajatised",null,null,null,null,{"$f":"0.7*H34","v":7000},40,{"$f":"1/I36","v":0.025},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},{"$f":"+$H36*$J36","v":175},null,{"$f":"+$AN36+$H36-SUM($K36:$AM36)","v":1925}]
["Lottemaa 1",null,"Suksumetsa Posti tee pumpla rajamine","Uus plastpumpla H=3.5m D=1.2m. Pumbad 2tk a Q=2.5l/s, H=15m","tk",1,10000,{"$f":"F37*G37","v":10000},"15/40"]
[null,null,"sh seadmed",null,null,null,null,{"$f":"+H37*0.3","v":3000},15,{"$f":"1/I38","v":0.0666666666666667},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$H38*$J38","v":200},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+$AN38*$J38","v":{"$error":"#REF!"}},{"$f":"+H38*EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+$AN38+$H38-SUM($K38:$AM38)","v":{"$error":"#REF!"}}]
[null,null,"sh rajatised",null,null,null,null,{"$f":"0.7*H37","v":7000},40,{"$f":"1/I39","v":0.025},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},{"$f":"+$H39*$J39","v":175},null,{"$f":"+$AN39+$H39-SUM($K39:$AM39)","v":1925}]
["Lottemaa 1",null,"Isevoolse toru  rajamine","Posti tee kanaliseerimata kinnistutele","m",630,150,{"$f":"F40*G40","v":94500},40,{"$f":"1/I40","v":0.025},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},{"$f":"+$H40*$J40","v":2362.5},null,{"$f":"+$AN40+$H40-SUM($K40:$AM40)","v":25987.5}]
["Lottemaa 1",null,"Survetorustiku rajamine","Posti tee ja Kulla tee pumpla survetorud PE De63mm","m",360,85,{"$f":"F41*G41","v":30600},40,{"$f":"1/I41","v":0.025},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},{"$f":"+$H41*$J41","v":765},null,{"$f":"+$AN41+$H41-SUM($K41:$AM41)","v":8415}]
[null,null,"Vahesumma Suksumetsa",null,null,null,null,{"$f":"SUM(H34,H37,H40,H41)","v":145100}]
[null,null,"Lottemaa ja Suksumetsa reovee suunamine Pärnu ühiskanalisatsiooni (Alternatiiv 2), sh",null,null,null,null,{"$f":"H48+H57","v":420100}]
["Lottemaa 2",null,"Lottemaa pumpla rajamine","Uus plastpumpla H=3.5m D=1.6m. Pumbad 2tk a Q=5l/s, H=25m","m",1,20000,{"$f":"F44*G44","v":20000},"15/40"]
[null,null,"sh seadmed",null,null,null,null,{"$f":"+H44*0.3","v":6000},15,{"$f":"1/I45","v":0.0666666666666667},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$H45*$J45","v":400},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+$AN45*$J45","v":{"$error":"#REF!"}},{"$f":"+H45*EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+$AN45+$H45-SUM($K45:$AM45)","v":{"$error":"#REF!"}}]
[null,null,"sh rajatised",null,null,null,null,{"$f":"0.7*H44","v":14000},40,{"$f":"1/I46","v":0.025},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},{"$f":"+$H46*$J46","v":350},null,{"$f":"+$AN46+$H46-SUM($K46:$AM46)","v":3850}]
["Lottemaa 2",null,"Survetorustiku rajamine Lottemaa pumplast kuni Reiu küla pumpla survetoruni","Uue torustiku PE De110mm pikkus ~3.00km","m",3000,85,{"$f":"F47*G47","v":255000},40,{"$f":"1/I47","v":0.025},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},{"$f":"+$H47*$J47","v":6375},null,{"$f":"+$AN47+$H47-SUM($K47:$AM47)","v":70125}]
[null,null,"Vahesumma Lottemaa",null,null,null,null,{"$f":"SUM(H44,H47)","v":275000}]
["Lottemaa 2",null,"Suksumetsa Kulla tee reoveepuhasti asemele pumpla rajamine","Uus plastpumpla H=3.5m D=1.2m. Pumbad 2tk a Q=2.5l/s, H=15m","tk",1,10000,{"$f":"F49*G49","v":10000},"15/40"]
[null,null,"sh seadmed",null,null,null,null,{"$f":"+H49*0.3","v":3000},15,{"$f":"1/I50","v":0.0666666666666667},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$H50*$J50","v":200},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+$AN50*$J50","v":{"$error":"#REF!"}},{"$f":"+H50*EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+$AN50+$H50-SUM($K50:$AM50)","v":{"$error":"#REF!"}}]
[null,null,"sh rajatised",null,null,null,null,{"$f":"0.7*H49","v":7000},40,{"$f":"1/I51","v":0.025},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},{"$f":"+$H51*$J51","v":175},null,{"$f":"+$AN51+$H51-SUM($K51:$AM51)","v":1925}]
["Lottemaa 2",null,"Suksumetsa Posti tee pumpla rajamine","Uus plastpumpla H=3.5m D=1.2m. Pumbad 2tk a Q=2.5l/s, H=15m","tk",1,10000,{"$f":"F52*G52","v":10000},"15/40"]
[null,null,"sh seadmed",null,null,null,null,{"$f":"+H52*0.3","v":3000},15,{"$f":"1/I53","v":0.0666666666666667},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$H53*$J53","v":200},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+$AN53*$J53","v":{"$error":"#REF!"}},{"$f":"+H53*EE!#REF!","v":{"$error":"#REF!"}},{"$f":"+$AN53+$H53-SUM($K53:$AM53)","v":{"$error":"#REF!"}}]
[null,null,"sh rajatised",null,null,null,null,{"$f":"0.7*H52","v":7000},40,{"$f":"1/I54","v":0.025},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},{"$f":"+$H54*$J54","v":175},null,{"$f":"+$AN54+$H54-SUM($K54:$AM54)","v":1925}]
["Lottemaa 2",null,"Isevoolse toru  rajamine","Posti tee kanaliseerimata kinnistutele toru De160mm","m",630,150,{"$f":"F55*G55","v":94500},40,{"$f":"1/I55","v":0.025},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},{"$f":"+$H55*$J55","v":2362.5},null,{"$f":"+$AN55+$H55-SUM($K55:$AM55)","v":25987.5}]
["Lottemaa 2",null,"Survetorustiku rajamine","Posti tee ja Kulla tee pumpla survetorud PE De63mm","m",360,85,{"$f":"F56*G56","v":30600},40,{"$f":"1/I56","v":0.025},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},{"$f":"+$H56*$J56","v":765},null,{"$f":"+$AN56+$H56-SUM($K56:$AM56)","v":8415}]
[null,null,"Vahesumma Suksumetsa",null,null,null,null,{"$f":"SUM(H49,H52,H55,H56)","v":145100}]

{"sheet":"UULU Projekt","index":18,"n_rows":7,"n_cols":4,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Eelarve","KOKKU","KIK","Omaosalus"]
["Ehitustööd",{"$f":"358817.53/1.2","v":299014.608333333},{"$f":"+B2*$C$5","v":251882.388713347},{"$f":"+B2-C2","v":47132.2196199859}]
["Omanikujärelvalve",{"$f":"1448/1.2","v":1206.66666666667},{"$f":"+B3*$C$5","v":1016.46566391817},{"$f":"+B3-C3","v":190.201002748499}]
["Projektijuhtimine",{"$f":"1800/1.2","v":1500},{"$f":"+B4*$C$5","v":1263.56228940104},{"$f":"+B4-C4","v":236.437710598963}]
["Osakaal",1,{"$f":"304994.9/362065.53","v":0.842374859600692},{"$f":"+B5-C5","v":0.157625140399308}]
["Ehitustegevusi teostatakse perioodil märts kuni september 2015"]
["Omaosaluse tasumiseks võtab vald laenu."]

{"sheet":"KOOND","index":19,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,0,1,13],[6,0,6,13],[12,0,12,13]]}
["FINANTSANALÜÜS","Ühik",2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
["Müügimahud"]
["Elanike vesi","m3/a",{"$f":"+ÜVKAK_FIN!D3","v":27857},{"$f":"+ÜVKAK_FIN!E3","v":27918.9347263682},{"$f":"+ÜVKAK_FIN!F3","v":27980.8694527363},{"$f":"+ÜVKAK_FIN!G3","v":28375.6923778622},{"$f":"+ÜVKAK_FIN!H3","v":28437.6271042304},{"$f":"+ÜVKAK_FIN!I3","v":28499.5618305986},{"$f":"+ÜVKAK_FIN!J3","v":28561.4965569667},{"$f":"+ÜVKAK_FIN!K3","v":28623.4312833349},{"$f":"+ÜVKAK_FIN!L3","v":28685.366009703},{"$f":"+ÜVKAK_FIN!M3","v":28747.3007360712},{"$f":"+ÜVKAK_FIN!N3","v":28809.2354624394},{"$f":"+ÜVKAK_FIN!O3","v":30925.0420285441}]
["Juriidiliste isikute vesi","m3/a",{"$f":"+ÜVKAK_FIN!D4","v":3592},{"$f":"+ÜVKAK_FIN!E4","v":3592},{"$f":"+ÜVKAK_FIN!F4","v":3592},{"$f":"+ÜVKAK_FIN!G4","v":3592},{"$f":"+ÜVKAK_FIN!H4","v":3592},{"$f":"+ÜVKAK_FIN!I4","v":3592},{"$f":"+ÜVKAK_FIN!J4","v":3592},{"$f":"+ÜVKAK_FIN!K4","v":3592},{"$f":"+ÜVKAK_FIN!L4","v":3592},{"$f":"+ÜVKAK_FIN!M4","v":3592},{"$f":"+ÜVKAK_FIN!N4","v":3592},{"$f":"+ÜVKAK_FIN!O4","v":3592}]
["Elanike kanal","m3/a",{"$f":"+ÜVKAK_FIN!D5","v":14742.5826581379},{"$f":"+ÜVKAK_FIN!E5","v":15163.5209559346},{"$f":"+ÜVKAK_FIN!F5","v":16073.8878251599},{"$f":"+ÜVKAK_FIN!G5","v":17815.1061954204},{"$f":"+ÜVKAK_FIN!H5","v":17877.0409217886},{"$f":"+ÜVKAK_FIN!I5","v":17938.9756481567},{"$f":"+ÜVKAK_FIN!J5","v":18000.9103745249},{"$f":"+ÜVKAK_FIN!K5","v":18062.845100893},{"$f":"+ÜVKAK_FIN!L5","v":18124.7798272612},{"$f":"+ÜVKAK_FIN!M5","v":18186.7145536294},{"$f":"+ÜVKAK_FIN!N5","v":18262.8638073607},{"$f":"+ÜVKAK_FIN!O5","v":24210.2749283308}]
["Juriidiliste isikute kanal","m3/a",{"$f":"+ÜVKAK_FIN!D6","v":2333.4},{"$f":"+ÜVKAK_FIN!E6","v":2333.4},{"$f":"+ÜVKAK_FIN!F6","v":8633.4},{"$f":"+ÜVKAK_FIN!G6","v":8633.4},{"$f":"+ÜVKAK_FIN!H6","v":8633.4},{"$f":"+ÜVKAK_FIN!I6","v":8633.4},{"$f":"+ÜVKAK_FIN!J6","v":8633.4},{"$f":"+ÜVKAK_FIN!K6","v":8633.4},{"$f":"+ÜVKAK_FIN!L6","v":8633.4},{"$f":"+ÜVKAK_FIN!M6","v":8633.4},{"$f":"+ÜVKAK_FIN!N6","v":8633.4},{"$f":"+ÜVKAK_FIN!O6","v":8633.4}]
["Teenushinnad"]
["Elanike vesi","EUR/m3",{"$f":"+ÜVKAK_FIN!D13","v":1.05},{"$f":"+ÜVKAK_FIN!E13","v":1.05},{"$f":"+ÜVKAK_FIN!F13","v":1.27},{"$f":"+ÜVKAK_FIN!G13","v":1.27},{"$f":"+ÜVKAK_FIN!H13","v":1.37},{"$f":"+ÜVKAK_FIN!I13","v":1.37},{"$f":"+ÜVKAK_FIN!J13","v":1.42},{"$f":"+ÜVKAK_FIN!K13","v":1.42},{"$f":"+ÜVKAK_FIN!L13","v":1.46},{"$f":"+ÜVKAK_FIN!M13","v":1.46},{"$f":"+ÜVKAK_FIN!N13","v":1.46},{"$f":"+ÜVKAK_FIN!O13","v":1.46}]
["Juriidiliste isikute vesi","EUR/m3",{"$f":"+ÜVKAK_FIN!D14","v":1.05},{"$f":"+ÜVKAK_FIN!E14","v":1.05},{"$f":"+ÜVKAK_FIN!F14","v":1.27},{"$f":"+ÜVKAK_FIN!G14","v":1.27},{"$f":"+ÜVKAK_FIN!H14","v":1.37},{"$f":"+ÜVKAK_FIN!I14","v":1.37},{"$f":"+ÜVKAK_FIN!J14","v":1.42},{"$f":"+ÜVKAK_FIN!K14","v":1.42},{"$f":"+ÜVKAK_FIN!L14","v":1.46},{"$f":"+ÜVKAK_FIN!M14","v":1.46},{"$f":"+ÜVKAK_FIN!N14","v":1.46},{"$f":"+ÜVKAK_FIN!O14","v":1.46}]
["Elanike kanal","EUR/m3",{"$f":"+ÜVKAK_FIN!D15","v":1.625},{"$f":"+ÜVKAK_FIN!E15","v":1.625},{"$f":"+ÜVKAK_FIN!F15","v":1.96547619047619},{"$f":"+ÜVKAK_FIN!G15","v":1.96547619047619},{"$f":"+ÜVKAK_FIN!H15","v":2.1202380952381},{"$f":"+ÜVKAK_FIN!I15","v":2.1202380952381},{"$f":"+ÜVKAK_FIN!J15","v":2.19761904761905},{"$f":"+ÜVKAK_FIN!K15","v":2.19761904761905},{"$f":"+ÜVKAK_FIN!L15","v":2.25952380952381},{"$f":"+ÜVKAK_FIN!M15","v":2.25952380952381},{"$f":"+ÜVKAK_FIN!N15","v":2.25952380952381},{"$f":"+ÜVKAK_FIN!O15","v":2.25952380952381}]
["Juriidiliste isikute kanal","EUR/m3",{"$f":"+ÜVKAK_FIN!D16","v":1.625},{"$f":"+ÜVKAK_FIN!E16","v":1.625},{"$f":"+ÜVKAK_FIN!F16","v":1.96547619047619},{"$f":"+ÜVKAK_FIN!G16","v":1.96547619047619},{"$f":"+ÜVKAK_FIN!H16","v":2.1202380952381},{"$f":"+ÜVKAK_FIN!I16","v":2.1202380952381},{"$f":"+ÜVKAK_FIN!J16","v":2.19761904761905},{"$f":"+ÜVKAK_FIN!K16","v":2.19761904761905},{"$f":"+ÜVKAK_FIN!L16","v":2.25952380952381},{"$f":"+ÜVKAK_FIN!M16","v":2.25952380952381},{"$f":"+ÜVKAK_FIN!N16","v":2.25952380952381},{"$f":"+ÜVKAK_FIN!O16","v":2.25952380952381}]
["ÜVK-teenuse eest makstava kulu osakaal leibkonnaliikme netosissetulekust","%",{"$f":"+ÜVKAK_FIN!D63","v":0.0149534129934465},{"$f":"+ÜVKAK_FIN!E63","v":0.014201483574389},{"$f":"+ÜVKAK_FIN!F63","v":0.0162804221645552},{"$f":"+ÜVKAK_FIN!G63","v":0.0153101784812569},{"$f":"+ÜVKAK_FIN!H63","v":0.015522252438979},{"$f":"+ÜVKAK_FIN!I63","v":0.0145975304744506},{"$f":"+ÜVKAK_FIN!J63","v":0.0142441668482205},{"$f":"+ÜVKAK_FIN!K63","v":0.0134221713421311},{"$f":"+ÜVKAK_FIN!L63","v":0.0130194705906437},{"$f":"+ÜVKAK_FIN!M63","v":0.0122937730030984},{"$f":"+ÜVKAK_FIN!N63","v":0.0116173179545184},{"$f":"+ÜVKAK_FIN!O63","v":0.011109263302825}]
["Jätkusuutlikkuse hindamine"]
["Tegevustulud kokku","EUR",{"$f":"+ÜVKAK_FIN!D71","v":60769.9218194741},{"$f":"+ÜVKAK_FIN!E71","v":61518.9780160803},{"$f":"+ÜVKAK_FIN!F71","v":88659.1301565692},{"$f":"+ÜVKAK_FIN!G71","v":92582.8785206459},{"$f":"+ÜVKAK_FIN!H71","v":100089.035896731},{"$f":"+ÜVKAK_FIN!I71","v":100305.202838119},{"$f":"+ÜVKAK_FIN!J71","v":104190.032910146},{"$f":"+ÜVKAK_FIN!K71","v":104414.089155965},{"$f":"+ÜVKAK_FIN!L71","v":107585.698793383},{"$f":"+ÜVKAK_FIN!M71","v":107816.066482746},{"$f":"+ÜVKAK_FIN!N71","v":108078.552235126},{"$f":"+ÜVKAK_FIN!O71","v":124605.946854498}]
["Toetused (KIK/VALD)","EUR",{"$f":"+ÜVKAK_FIN!D70+ÜVKAK_FIN!D67","v":83250},{"$f":"+ÜVKAK_FIN!E70+ÜVKAK_FIN!E67","v":958995},{"$f":"+ÜVKAK_FIN!F70+ÜVKAK_FIN!F67","v":595550},{"$f":"+ÜVKAK_FIN!G70+ÜVKAK_FIN!G67","v":0},{"$f":"+ÜVKAK_FIN!H70+ÜVKAK_FIN!H67","v":103471.428571429},{"$f":"+ÜVKAK_FIN!I70+ÜVKAK_FIN!I67","v":103471.428571429},{"$f":"+ÜVKAK_FIN!J70+ÜVKAK_FIN!J67","v":103471.428571429},{"$f":"+ÜVKAK_FIN!K70+ÜVKAK_FIN!K67","v":103471.428571429},{"$f":"+ÜVKAK_FIN!L70+ÜVKAK_FIN!L67","v":103471.428571429},{"$f":"+ÜVKAK_FIN!M70+ÜVKAK_FIN!M67","v":103471.428571429},{"$f":"+ÜVKAK_FIN!N70+ÜVKAK_FIN!N67","v":103471.428571429},{"$f":"+ÜVKAK_FIN!O70+ÜVKAK_FIN!O67","v":0}]
["Võetavad laenud","EUR",{"$f":"+ÜVKAK_FIN!D69","v":9250},{"$f":"+ÜVKAK_FIN!E69","v":106555},{"$f":"+ÜVKAK_FIN!F69","v":0},{"$f":"+ÜVKAK_FIN!G69","v":0},{"$f":"+ÜVKAK_FIN!H69","v":0},{"$f":"+ÜVKAK_FIN!I69","v":0},{"$f":"+ÜVKAK_FIN!J69","v":0},{"$f":"+ÜVKAK_FIN!K69","v":0},{"$f":"+ÜVKAK_FIN!L69","v":0},{"$f":"+ÜVKAK_FIN!M69","v":0},{"$f":"+ÜVKAK_FIN!N69","v":0},{"$f":"+ÜVKAK_FIN!O69","v":0}]
["Omavahendid","EUR",0,0,0,0,0,0,0,0,0,0,0,0]
["Tegevuskulud (va kulum) kokku","EUR",{"$f":"+ÜVKAK_FIN!D76","v":51282.75},{"$f":"+ÜVKAK_FIN!E76","v":52609.1214891729},{"$f":"+ÜVKAK_FIN!F76","v":62265.7642881069},{"$f":"+ÜVKAK_FIN!G76","v":63739.761732554},{"$f":"+ÜVKAK_FIN!H76","v":65482.2037075403},{"$f":"+ÜVKAK_FIN!I76","v":67337.7319981721},{"$f":"+ÜVKAK_FIN!J76","v":69245.7222899953},{"$f":"+ÜVKAK_FIN!K76","v":71207.6548509503},{"$f":"+ÜVKAK_FIN!L76","v":73194.1087959586},{"$f":"+ÜVKAK_FIN!M76","v":75218.6362862818},{"$f":"+ÜVKAK_FIN!N76","v":77303.3446630888},{"$f":"+ÜVKAK_FIN!O76","v":84167.826284842}]
["Investeeringud","EUR",{"$f":"+ÜVKAK_FIN!D73","v":92500},{"$f":"+ÜVKAK_FIN!E73","v":1065550},{"$f":"+ÜVKAK_FIN!F73","v":595550},{"$f":"+ÜVKAK_FIN!G73","v":0},{"$f":"+ÜVKAK_FIN!H73","v":124257.142857143},{"$f":"+ÜVKAK_FIN!I73","v":124257.142857143},{"$f":"+ÜVKAK_FIN!J73","v":124257.142857143},{"$f":"+ÜVKAK_FIN!K73","v":124257.142857143},{"$f":"+ÜVKAK_FIN!L73","v":124257.142857143},{"$f":"+ÜVKAK_FIN!M73","v":124257.142857143},{"$f":"+ÜVKAK_FIN!N73","v":124257.142857143},{"$f":"+ÜVKAK_FIN!O73","v":0}]
["Laenudetagasimaksed ja intressikulud","EUR",{"$f":"+ÜVKAK_FIN!D74+ÜVKAK_FIN!D75","v":231.25},{"$f":"+ÜVKAK_FIN!E74+ÜVKAK_FIN!E75","v":3946.26136363636},{"$f":"+ÜVKAK_FIN!F74+ÜVKAK_FIN!F75","v":16957.2034090909},{"$f":"+ÜVKAK_FIN!G74+ÜVKAK_FIN!G75","v":16382.3829545455},{"$f":"+ÜVKAK_FIN!H74+ÜVKAK_FIN!H75","v":15807.5625},{"$f":"+ÜVKAK_FIN!I74+ÜVKAK_FIN!I75","v":15232.7420454545},{"$f":"+ÜVKAK_FIN!J74+ÜVKAK_FIN!J75","v":14657.9215909091},{"$f":"+ÜVKAK_FIN!K74+ÜVKAK_FIN!K75","v":14083.1011363636},{"$f":"+ÜVKAK_FIN!L74+ÜVKAK_FIN!L75","v":13508.2806818182},{"$f":"+ÜVKAK_FIN!M74+ÜVKAK_FIN!M75","v":12933.4602272727},{"$f":"+ÜVKAK_FIN!N74+ÜVKAK_FIN!N75","v":12358.6397727273},{"$f":"+ÜVKAK_FIN!O74+ÜVKAK_FIN!O75","v":11783.8193181818}]
["Rahavoog","EUR",{"$f":"+SUM(C14:C17)-SUM(C18:C20)","v":9255.92181947405},{"$f":"+SUM(D14:D17)-SUM(D18:D20)","v":4963.59516327106},{"$f":"+SUM(E14:E17)-SUM(E18:E20)","v":9436.1624593715},{"$f":"+SUM(F14:F17)-SUM(F18:F20)","v":12460.7338335464},{"$f":"+SUM(G14:G17)-SUM(G18:G20)","v":-1986.44459652386},{"$f":"+SUM(H14:H17)-SUM(H18:H20)","v":-3050.98549122195},{"$f":"+SUM(I14:I17)-SUM(I18:I20)","v":-499.325256472483},{"$f":"+SUM(J14:J17)-SUM(J18:J20)","v":-1662.38111706346},{"$f":"+SUM(K14:K17)-SUM(K18:K20)","v":97.5950298917596},{"$f":"+SUM(L14:L17)-SUM(L18:L20)","v":-1121.74431652334},{"$f":"+SUM(M14:M17)-SUM(M18:M20)","v":-2369.14648640389},{"$f":"+SUM(N14:N17)-SUM(N18:N20)","v":28654.3012514742}]
["Kumulatiivne rahavoog","EUR",{"$f":"+C21","v":9255.92181947405},{"$f":"+C22+D21","v":14219.5169827451},{"$f":"+D22+E21","v":23655.6794421166},{"$f":"+E22+F21","v":36116.4132756631},{"$f":"+F22+G21","v":34129.9686791392},{"$f":"+G22+H21","v":31078.9831879173},{"$f":"+H22+I21","v":30579.6579314448},{"$f":"+I22+J21","v":28917.2768143813},{"$f":"+J22+K21","v":29014.8718442731},{"$f":"+K22+L21","v":27893.1275277497},{"$f":"+L22+M21","v":25523.9810413458},{"$f":"+M22+N21","v":54178.2822928201}]

{"sheet":"STAT","index":20,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,1],[7,0,7,1],[1,0,2,0],[8,0,9,1]]}
["ST08: LEIBKONNALIIKME NETOSISSETULEK KUUS --- Aasta, Elukoht, Sissetulekuallikas ning Näitaja"]
[null,"Netosissetulek kokku"]
[null,"Sissetulek, eurot"]
["LEIBKONNALIIKME NETOSISSETULEK KUUS","Ühik",2008,2009,2010,2011,2012,2013]
["Pärnu maakond","EUR/kuu",349.2,347.1,347.7,355.1,399,408.9]
["muutus","EUR/kuu",null,{"$f":"+D5-C5","v":-2.09999999999997},{"$f":"+E5-D5","v":0.599999999999966},{"$f":"+F5-E5","v":7.40000000000003},{"$f":"+G5-F5","v":43.9},{"$f":"+H5-G5","v":9.89999999999998}]
["Kogu Eesti","EUR/kuu",420,394.2,380.4,414.5,476.1,508.1]
["Märkus: ",null,{"$f":"+C5/C7","v":0.831428571428571},{"$f":"+D5/D7","v":0.880517503805175},{"$f":"+E5/E7","v":0.91403785488959},{"$f":"+F5/F7","v":0.856694813027744},{"$f":"+G5/G7","v":0.838059231253938},{"$f":"+H5/H7","v":0.804762841960244}]
["Alates 2012. aastast osaliselt registriandmed. Varasemate aastate \nandmete võrdlemisel hilisematega tuleb arvestada andmeallikate \nmuutusega 2012. aastal. \n2012. aasta andmed on korrigeeritud 13.05.2015.\n"]

{"sheet":"VALD","index":21,"n_rows":13,"n_cols":7,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Indikaator","2013 täitmine ","2014 eeldatav täitmine ","2015 eelarve ","2016 eelarve ","2017 eelarve ","2018 eelarve"]
["Põhitegevuse tulud kokku",{"$f":"1099121+135008+599127+35192","v":1868448},1986032,2142630,2242360,2340610,2445860]
["Põhitegevuse kulud kokku     ",1758610,1935562,1968700,2035820,2111850,2237930]
["Põhitegevustulem",{"$f":"+B2-B3","v":109838},{"$f":"+C2-C3","v":50470},{"$f":"+D2-D3","v":173930},{"$f":"+E2-E3","v":206540},{"$f":"+F2-F3","v":228760},{"$f":"+G2-G3","v":207930}]
["Investeerimistegevus kokku",-245901,-160400,-199635,-78200,-106205,-93820]
["Eelarve tulem",{"$f":"+B4+B5","v":-136063},{"$f":"+C4+C5","v":-109930},{"$f":"+D4+D5","v":-25705},{"$f":"+E4+E5","v":128340},{"$f":"+F4+F5","v":122555},{"$f":"+G4+G5","v":114110}]
["Finantseerimistegevus",119482,17000,34740,-25260,-115000,-78330]
["Likviidsete varade muutus (+ suurenemine,                   - vähenemine)",{"$f":"+B6+B7","v":-16581},{"$f":"+C6+C7","v":-92930},{"$f":"+D6+D7","v":9035},{"$f":"+E6+E7","v":103080},{"$f":"+F6+F7","v":7555},{"$f":"+G6+G7","v":35780}]
["Netovõlakoormus (eurodes)",254970,364900,390605,262265,139710,25600]
["Netovõlakoormus (%)",{"$f":"+B9/B2","v":0.136460848790012},{"$f":"+C9/C2","v":0.183733192617239},{"$f":"+D9/D2","v":0.182301657309008},{"$f":"+E9/E2","v":0.116959364241246},{"$f":"+F9/F2","v":0.0596895681040413},{"$f":"+G9/G2","v":0.0104666661215278}]
["Netovõlakoormuse ülemmäär (eurodes)",{"$f":"+B2*B12","v":1121068.8},{"$f":"+C2*C12","v":1191619.2},{"$f":"+D2*D12","v":1285578},{"$f":"+E2*E12","v":1345416},{"$f":"+F2*F12","v":1404366},{"$f":"+G2*G12","v":1467516}]
["Netovõlakoormuse ülemmäär (%)",0.6,0.6,0.6,0.6,0.6,0.6]
["Vaba netovõlakoormus (eurodes)",{"$f":"+B11-B9","v":866098.8},{"$f":"+C11-C9","v":826719.2},{"$f":"+D11-D9","v":894973},{"$f":"+E11-E9","v":1083151},{"$f":"+F11-F9","v":1264656},{"$f":"+G11-G9","v":1441916}]