{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["EE","Tarbimise prognoos","STAT","LAEN","KULUD","MAHUD","2020_2022_FIN(ERALDI)","PV","2023_2031_FIN (ÜHTNE)","Kulum&INV","Maksumus","Rahastamiseelarve","KOOND","KA2019"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":42,"defined_names":6144,"comments":2,"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":"EE","index":0,"n_rows":31,"n_cols":18,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["EELDUSED MAJANDUS- JA FINANTSANALÜÜSI KOOSTAMISEL"]
["INDIKAATOR","Ühik",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Arvestusperiood",null,null,null,null,{"$f":"+E3+1","v":1},2,3,4,5,6,7,8,9,10,11,12]
["Makromajanduslikud eeldused (Prognoosiperioodil on kasutatud Rahandusministeeriumi prognoose)"]
["THI","%",3.4116580245174132E-2,3.4299999999999997E-2,2.2327336384021505E-2,2.2269574990256835E-2,2.12E-2,2.07E-2,2.0299999999999999E-2,2.0300012741172189E-2,2.0300018929741533E-2,2.0300026331755851E-2,2.0300034947215141E-2,2.0300044776119401E-2,2.0300055818468631E-2,2.0300068074262829E-2,2.0300081543502001E-2,"Kuni 2023. aastani RM suvine majandusprognoos 2019 (valminud 09.09.2019)"]
["Käibemaks","%",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,"Alates aastast 2041 on kasutatud Euroopa Liidu majanduspoliitika komitee (Economic Policy Committee) poolt kokku lepitud, kogu ELi kohta ühtsetel alustel loodud eeldusi eelarvepoliitika pikaajalise jätkusuutlikkuse hindamiseks."]
["Sotsiaalmajanduslikud eeldused:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periood 2024-2040 toimub tasemete üleminek RM prognoosilt Ageing Report 2018 projektsioonidele."]
["Rahvaarv vallas","in",{"$f":"2431+1887","v":4318},4319,{"$f":"+D8","v":4319},4319,4319,4319,4319,4319,4319,4319,4319,4319,4319,4319,4319]
["Leibkonna suurus vallas","in",2.15,{"$f":"C9","v":2.15},{"$f":"D9","v":2.15},2.15,2.15,2.15,2.15,2.15,2.15,2.15,2.15,2.15,2.15,2.15,2.15]
["Leibkonnaliikme aastane netosissetulek ","EUR/a",{"$f":"12*C11","v":7342.7999999999993},8130,{"$f":"12*E11","v":8311.5212448020939},{"$f":"12*F11","v":8496.615290446327},8676.743534603791,8856.3521257700886,9036.1360739232223,9219.5697513548294,9406.7271918314054,9597.6840015212274,9792.5173221644345,9991.3058622752978,10194.12992897888,10401.071460495034,10612.214059282873]
["Leibkonnaliikme kuine netosissetulek ","EUR/kuu",{"$f":"STAT!K5","v":611.9},{"$f":"STAT!L5","v":677.5},{"$f":"D11*(1+E5)","v":692.62677040017456},{"$f":"E11*(1+F5)","v":708.05127420386066},723.06196121698258,738.02934381417413,753.01133949360189,768.29747927956907,783.89393265261708,799.80700012676891,816.04311018036958,832.60882185627486,849.51082741490677,866.75595504125272,884.35117160690606]
["4% leibkonnaliikme kuisest netosissetulekust","EUR/kuu",{"$f":"4%*C11","v":24.475999999999999},{"$f":"4%*D11","v":27.1},27.705070816006984,28.322050968154429,28.922478448679303,29.521173752566966,30.120453579744076,30.731899171182764,31.355757306104685,31.992280005070757,32.641724407214781,33.304352874250995,33.980433096596272,34.670238201650108,35.374046864276245]
["Leibkonnaliikme poolt tarbitav vee kogus","m3/a",null,null,null,{"$f":"+MAHUD!D7*0.365","v":26.722970492607082},{"$f":"+MAHUD!E7*0.365","v":26.790179948518354},{"$f":"+MAHUD!F7*0.365","v":26.874958719015574},{"$f":"+MAHUD!G7*0.365","v":26.955005574928713},{"$f":"+MAHUD!H7*0.365","v":26.998665921896471},{"$f":"+MAHUD!I7*0.365","v":27.022795235980919},{"$f":"+MAHUD!J7*0.365","v":27.046590028482118},{"$f":"+MAHUD!K7*0.365","v":27.046590028482118},{"$f":"+MAHUD!L7*0.365","v":27.046590028482118},{"$f":"+MAHUD!M7*0.365","v":27.046590028482118},{"$f":"+MAHUD!N7*0.365","v":27.046590028482118},{"$f":"+MAHUD!O7*0.365","v":27.391889475992947}]
["Leibkonnaliikme poolt tarbitava reovee kogus","m3/a",null,null,null,{"$f":"+MAHUD!D8*0.365","v":24.320825374361782},{"$f":"+MAHUD!E8*0.365","v":24.294780166199651},{"$f":"+MAHUD!F8*0.365","v":24.280119355733838},{"$f":"+MAHUD!G8*0.365","v":24.267511130514499},{"$f":"+MAHUD!H8*0.365","v":24.205274792000008},{"$f":"+MAHUD!I8*0.365","v":24.137240695758631},{"$f":"+MAHUD!J8*0.365","v":24.072390425933332},{"$f":"+MAHUD!K8*0.365","v":24.072390425933332},{"$f":"+MAHUD!L8*0.365","v":24.072390425933332},{"$f":"+MAHUD!M8*0.365","v":24.072390425933332},{"$f":"+MAHUD!N8*0.365","v":24.072390425933332},{"$f":"+MAHUD!O8*0.365","v":24.075239329272176}]
["Eeldused laenude arvestamisel ja diskonteerimisel"]
["Laenu pikkus","a",20]
["6 kuu EURIBOR","%",null,null,-4.0999999999999999E-4]
["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]
["AS Haljala Soojus bilanss","Ühik","2019.a"]
["Käibevara","EUR",672399.29]
["Varud","EUR",1336.71]
["Lühiajalised kohustused","EUR",141941.14000000001]
["sh laenukohustused","EUR",26142]
["Käibekapital","EUR",{"$f":"+C24-C25-C26","v":529121.44000000006}]
["sh jätkusuutlikkuse tabelisse ÜVK alla","EUR",{"$f":"+(C28+C27)*(1-38%-3%)","v":327605.42960000003}]
["sh sh endine Haljala","EUR",{"$f":"+C29*50%","v":163802.71480000002}]
["sh sh endine Vihula","EUR",{"$f":"+C29-C30","v":163802.71480000002}]

{"sheet":"Tarbimise prognoos","index":1,"n_rows":28,"n_cols":45,"rows_kept":28,"cut":false,"hidden":true,"merged":[[2,0,4,0],[2,1,4,1],[2,2,2,10],[2,11,2,17],[2,18,2,24],[3,12,3,14],[3,15,3,16],[3,17,4,17],[3,18,4,18],[2,38,2,43],[3,2,4,2],[3,3,3,4],[3,5,3,7],[3,8,3,9],[3,10,4,10],[3,11,4,11],[2,25,2,31],[3,31,4,31],[3,38,3,40],[3,41,3,43],[2,34,4,34],[2,35,3,37],[15,0,17,0],[15,1,17,1],[15,2,15,10],[15,11,15,17],[15,18,15,24],[16,11,17,11],[16,12,16,14],[16,2,17,2],[16,3,16,4],[16,5,16,7],[16,8,16,9],[16,10,17,10],[15,33,17,33],[3,19,3,21],[3,22,3,23],[3,24,4,24],[3,25,4,25],[3,26,3,28],[3,29,3,30],[2,33,4,33],[16,41,16,43],[16,15,16,16],[16,17,17,17],[16,18,17,18],[16,19,16,21],[16,22,16,23],[16,24,17,24],[15,34,17,34],[15,35,16,37],[15,38,15,43],[16,25,17,25],[16,26,16,28],[16,29,16,30],[16,31,17,31],[16,38,16,40],[15,25,15,31]]}
["Leibkonna keskmine suurus: Lääne-Viru 2018",null,null,null,null,2.15]
[]
["Asula nr","Asula","Olemasolev 2019 a põhjal",null,null,null,null,null,null,null,null,"peale 0 etappi",null,null,null,null,null,null,"peale I etappi",null,null,null,null,null,null,"peale II etappi",null,null,null,null,null,null,null,"Asula","ühikuline veetarbimine","Arvestamata vee osakaal",null,null,"uued kinnistud"]
[null,null,"Elanike arv","Liitunud elanike",null,"Veetarve (m3/d)",null,null,"Arvestamata vesi",null,"Võrku juhitav vooluhulk (m3/d)","Liitunud elanike arv","Veetarve (m3/d)",null,null,"Arvestamata vesi",null,"Võrku juhitav vooluhulk (m3/d)","Liitunud elanike arv","Veetarve (m3/d)",null,null,"Arvestamata vesi",null,"Võrku juhitav vooluhulk (m3/d)","Liitunud elanike arv","Veetarve (m3/d)",null,null,"Arvestamata vesi",null,"Võrku juhitav vooluhulk (m3/d)",null,null,null,null,null,null,"eramutega kinnistud",null,null,"äri-tootmismaa kinnistud"]
[null,null,null,"arv","%","Era","Jur.","Kokku","(m3/d)","%",null,null,"Era","Jur.","Kokku","(m3/d)","%",null,null,"Era","Jur.","Kokku","(m3/d)","%",null,null,"Era","Jur.","Kokku","(m3/d)","%",null,null,null,null,"Ol.olev","I etapp","II etapp","0 etapp","I etapp","II etapp","0 etapp","I etapp","II etapp"]
[1,"Haljala",1049,980,{"$f":"D6/C6","v":0.93422306959008583},{"$f":"D6*AI6/1000","v":74.654794520547952},{"$f":"H6-F6","v":8.0821917808219013},{"$f":"K6-I6","v":82.736986301369853},{"$f":"J6*K6","v":3.2849315068493152},{"$f":"AJ6","v":3.8187145678068669E-2},86.021917808219172,{"$f":"D6+(AM6*$F$1)","v":1010.1},{"$f":"L6*$AI6/1000","v":76.947763209393344},{"$f":"G6+AP6*$F$1*$AI6/1000","v":8.573542214145915},{"$f":"SUM(M6:N6)","v":85.52130542353926},{"$f":"Q6*R6","v":3.3954781682447623},{"$f":"AJ6","v":3.8187145678068669E-2},{"$f":"O6/(1-Q6)","v":88.916783591784025},{"$f":"L6+(AN6*$F$1)","v":1010.1},{"$f":"S6*$AI6/1000","v":76.947763209393344},{"$f":"N6+AQ6*$F$1*$AI6/1000","v":8.573542214145915},{"$f":"SUM(T6:U6)","v":85.52130542353926},{"$f":"X6*Y6","v":9.5023672692821393},{"$f":"AK6","v":0.1},{"$f":"V6/(1-X6)","v":95.023672692821393},{"$f":"S6+(AO6*$F$1)","v":1027.3},{"$f":"Z6*$AI6/1000","v":78.258031031590718},{"$f":"U6+AR6*$F$1*$AI6/1000","v":8.573542214145915},{"$f":"SUM(AA6:AB6)","v":86.831573245736635},{"$f":"AE6*AF6","v":9.6479525828596255},{"$f":"AL6","v":0.1},{"$f":"AC6/(1-AE6)","v":96.479525828596252},null,{"$f":"B6","v":"Haljala"},76.178361755661172,3.8187145678068669E-2,0.1,{"$f":"AK6","v":0.1},14,null,8,3]
[2,"Võsu",418,393,0.94019138755980858,{"$f":"D7*AI7/1000","v":32.791780821917811},{"$f":"H7-F7","v":4.0712328767123296},{"$f":"K7-I7","v":36.863013698630141},{"$f":"J7*K7","v":58.92876712328767},{"$f":"AJ7","v":0.61517560919803227},95.791780821917811,{"$f":"D7+(AM7*$F$1)","v":511.25},{"$f":"L7*$AI7/1000","v":42.658518944543204},{"$f":"G7+AP7*$F$1*$AI7/1000","v":4.0712328767123296},46.729751821255533,{"$f":"Q7*R7","v":74.701615155955807},{"$f":"AJ7","v":0.61517560919803227},{"$f":"O7/(1-Q7)","v":121.43136697721134},{"$f":"L7+(AN7*$F$1)","v":562.85},{"$f":"S7*$AI7/1000","v":46.964004670779744},{"$f":"N7+AQ7*$F$1*$AI7/1000","v":4.0712328767123296},51.035237547492073,{"$f":"X7*Y7","v":27.480512525572653},{"$f":"AK7","v":0.35},{"$f":"V7/(1-X7)","v":78.515750073064723},{"$f":"S7+(AO7*$F$1)","v":840.2},{"$f":"Z7*$AI7/1000","v":70.105990449301132},{"$f":"U7+AR7*$F$1*$AI7/1000","v":4.0712328767123296},74.177223326013461,{"$f":"AE7*AF7","v":24.725741108671155},{"$f":"AL7","v":0.25},{"$f":"AC7/(1-AE7)","v":98.90296443468462},null,{"$f":"B7","v":"Võsu"},83.439645857297222,0.61517560919803227,0.35,0.25,55,24,129,null,null,null,{"$f":"+AI7*30*F1/1000","v":5.3818571577956709}]
[3,"Essu",249,220,0.88353413654618473,14.909589041095892,1.8493150684931479,16.758904109589039,0.36438356164383562,2.128E-2,17.123287671232877,220,14.909589041095892,1.8493150684931479,16.758904109589039,0.36438356164383556,2.128E-2,17.123287671232873,220,14.909589041095892,1.8493150684931479,16.758904109589039,1.8621004566210044,0.1,18.621004566210043,220,14.909589041095892,1.8493150684931479,16.758904109589039,1.8621004566210044,0.1,18.621004566210043,null,"Essu",67.770859277708595,2.128E-2,0.1,{"$f":"AK8","v":0.1}]
[4,"Aaspere",231,190,0.82251082251082253,11.136986301369863,5.1863013698630169,16.32328767123288,-0.25479452054794521,-1.5856777493606138E-2,16.068493150684933,190,11.136986301369863,5.1863013698630169,16.32328767123288,-0.25479452054794527,-1.5856777493606138E-2,16.068493150684937,190,11.136986301369863,5.1863013698630169,16.32328767123288,1.8136986301369866,0.1,18.136986301369866,190,11.136986301369863,5.1863013698630169,16.32328767123288,1.8136986301369866,0.1,18.136986301369866,null,"Aaspere",58.615717375630858,-1.5856777493606138E-2,0.1,{"$f":"AK9","v":0.1}]
[5,"Käsmu",144,148,1.0277777777777777,12.128767123287671,1.8109589041095884,13.93972602739726,20.857534246575344,0.59940162191953394,34.797260273972604,148,12.128767123287671,1.8109589041095884,13.93972602739726,20.857534246575344,0.59940162191953394,34.797260273972604,195.3,16.005055534987044,1.8109589041095884,17.816014439096634,5.9386714796988782,0.25,23.754685918795513,195.3,16.005055534987044,1.8109589041095884,17.816014439096634,5.9386714796988782,0.25,23.754685918795513,null,"Käsmu",81.951129211403185,0.59940162191953394,0.25,0.25,null,22,null,null,null,null,{"$f":"+AI10*30*F1/1000","v":5.2858478341355051}]
[6,"Võsupere",127,129,1.015748031496063,4.9205479452054792,6.7917808219178095,11.712328767123289,3.7945205479452051,0.24469964664310953,15.506849315068493,129,4.9205479452054792,7.0378082191780837,11.958356164383563,3.8742276696306979,0.24469964664310953,15.83258383401426,129,4.9205479452054792,7.0378082191780837,11.958356164383563,3.8742276696306979,0.24469964664310953,15.83258383401426,129,4.9205479452054792,7.0378082191780837,11.958356164383563,3.8742276696306979,0.24469964664310953,15.83258383401426,null,"Võsupere",38.143782520972714,0.24469964664310953,{"$f":"AJ11","v":0.24469964664310953},{"$f":"AK11","v":0.24469964664310953},null,null,null,3]
[7,"Vihula",85,37,0.43529411764705883,2.0493150684931507,0.66301369863013715,2.7123287671232879,1.3150684931506849,0.32653061224489793,4.0273972602739727,37,2.0493150684931507,0.66301369863013715,2.7123287671232879,1.3150684931506849,0.32653061224489793,4.0273972602739727,37,2.0493150684931507,0.66301369863013715,2.7123287671232879,1.3150684931506849,0.32653061224489793,4.0273972602739727,37,2.0493150684931507,0.66301369863013715,2.7123287671232879,1.3150684931506849,0.32653061224489793,4.0273972602739727,null,"Vihula",55.386893743058131,0.32653061224489793,{"$f":"AJ12","v":0.32653061224489793},0.32653061224489793]
[8,"Vergi",81,79,0.97530864197530864,6.3013698630136989,1.5397260273972613,7.8410958904109602,11.46849315068493,0.59392735527809304,19.30958904109589,137.05000000000001,10.93168024969655,1.5397260273972613,12.471406277093811,18.240847895148388,0.59392735527809304,30.712254172242197,137.05000000000001,10.93168024969655,1.5397260273972613,12.471406277093811,18.240847895148388,0.59392735527809304,30.712254172242197,137.05000000000001,10.93168024969655,1.5397260273972613,12.471406277093811,18.240847895148388,0.59392735527809304,30.712254172242197,null,"Vergi",79.764175481186058,0.59392735527809304,0.59392735527809304,0.59392735527809304,27]
[null,null,{"$f":"SUM(C6:C13)","v":2384},{"$f":"SUM(D6:D13)","v":2176},null,{"$f":"SUM(F6:F13)","v":158.8931506849315},29.994520547945196,188.88767123287676,99.758904109589054,null,{"$f":"SUM(K6:K13)","v":288.64657534246572},2382.4,175.68316788308513,30.731898378529483,206.41506626161467,122.49436066980158,null,{"$f":"SUM(R6:R13)","v":328.90942693141619},2481.3000000000002,183.86494202102102,30.731898378529483,214.59684039955056,70.027494419241435,null,{"$f":"SUM(Y6:Y13)","v":284.62433481879197},2775.8500000000004,208.31719562173978,30.731898378529483,239.04909400026935,67.418308315917429,null,{"$f":"SUM(AF6:AF13)","v":306.46740231618674},null,null,null,null,null,null,{"$f":"SUM(AM6:AM13)","v":96},{"$f":"SUM(AN6:AN13)","v":46},137,6,0,0]
[]
["Asula nr","Asula","Olemasolev 2019 a põhjal",null,null,null,null,null,null,null,null,"peale 0 etappi",null,null,null,null,null,null,"peale I etappi",null,null,null,null,null,null,"peale II etappi",null,null,null,null,null,null,null,"Asula","ühikuline reoveekogus","Infiltratsioon",null,null,"uued kinnistud"]
[null,null,"Elanike arv","Liitunud elanike",null,"Reoveekogus (m3/d)",null,null,"Infiltratsioon*",null,"Puhastile juhitav vooluhulk (m3/d)*","Liitunud elanike arv","Reoveekogus (m3/d)",null,null,"Infiltratsioon",null,"Puhastile juhitav vooluhulk (m3/d)","Liitunud elanike arv","Reoveekogus (m3/d)",null,null,"Infiltratsioon",null,"Puhastile juhitav vooluhulk (m3/d)","Liitunud elanike arv","Reoveekogus (m3/d)",null,null,"Infiltratsioon",null,"Puhastile juhitav vooluhulk (m3/d)",null,null,null,null,null,null,"eramutega kinnistud",null,null,"äri-tootmismaa kinnistud"]
[null,null,null,"arv","%","Era","Jur.","Kokku","(m3/d)","%",null,null,"Era","Jur.","Kokku","(m3/d)","%",null,null,"Era","Jur.","Kokku","(m3/d)","%",null,null,"Era","Jur.","Kokku","(m3/d)","%",null,null,null,null,"Ol.olev","I etapp","II etapp","0 etapp","I etapp","II etapp","0 etapp","I etapp","II etapp"]
[1,{"$f":"B6","v":"Haljala"},1049,970,{"$f":"D19/C19","v":0.92469018112488088},75.599999999999994,114.0931506849315,{"$f":"SUM(F19:G19)","v":189.69315068493148},{"$f":"K19*J19","v":102.14246575342463},{"$f":"AJ19","v":0.35},{"$f":"H19/(1-J19)","v":291.83561643835611},{"$f":"D19+(AM19*$F$1)","v":1023.75},{"$f":"L19*$AI19/1000","v":79.789175257731955},{"$f":"G19+AP19*$F$1*$AI19/1000","v":114.76341872616861},{"$f":"SUM(M19:N19)","v":194.55259398390058},{"$f":"Q19*R19","v":104.75908906825414},{"$f":"AJ19","v":0.35},{"$f":"O19/(1-Q19)","v":299.31168305215471},{"$f":"L19+(AN19*$F$1)","v":1023.75},{"$f":"S19*$AI19/1000","v":79.789175257731955},{"$f":"N19+AQ19*$F$1*$AI19/1000","v":114.76341872616861},{"$f":"SUM(T19:U19)","v":194.55259398390058},{"$f":"X19*Y19","v":83.379683135957393},{"$f":"AK19","v":0.3},{"$f":"V19/(1-X19)","v":277.93227711985799},{"$f":"S19+(AO19*$F$1)","v":1105.45},{"$f":"Z19*$AI19/1000","v":86.156721649484538},{"$f":"U19+AR19*$F$1*$AI19/1000","v":115.26611975709645},{"$f":"SUM(AA19:AB19)","v":201.42284140658097},{"$f":"AE19*AF19","v":67.140947135526986},{"$f":"AL19","v":0.25},{"$f":"AC19/(1-AE19)","v":268.56378854210794},null,{"$f":"B19","v":"Haljala"},77.9381443298969,0.35,0.3,0.25,25,null,38,4,null,3]
[2,"Võsu",418,350,0.83732057416267947,20.487671232876714,3.7397260273972601,{"$f":"SUM(F20:G20)","v":24.227397260273975},{"$f":"K20*J20","v":10.383170254403131},{"$f":"AJ20","v":0.3},{"$f":"H20/(1-J20)","v":34.610567514677108},{"$f":"D20+(AM20*$F$1)","v":461.8},{"$f":"L20*$AI20/1000","v":27.032018786692763},{"$f":"G20+AP20*$F$1*$AI20/1000","v":3.7397260273972601},30.771744814090024,{"$f":"Q20*R20","v":13.18789063461001},{"$f":"AJ20","v":0.3},{"$f":"O20/(1-Q20)","v":43.959635448700034},{"$f":"L20+(AN20*$F$1)","v":651},{"$f":"S20*$AI20/1000","v":38.107068493150692},{"$f":"N20+AQ20*$F$1*$AI20/1000","v":3.7397260273972601},41.846794520547952,{"$f":"X20*Y20","v":13.948931506849318},{"$f":"AK20","v":0.25},{"$f":"V20/(1-X20)","v":55.795726027397272},{"$f":"S20+(AO20*$F$1)","v":780},{"$f":"Z20*$AI20/1000","v":45.658238747553817},{"$f":"U20+AR20*$F$1*$AI20/1000","v":3.7397260273972601},49.397964774951078,{"$f":"AE20*AF20","v":16.465988258317026},{"$f":"AL20","v":0.25},{"$f":"AC20/(1-AE20)","v":65.863953033268103},null,{"$f":"B20","v":"Võsu"},58.536203522504898,0.3,0.25,{"$f":"AK20","v":0.25},52,88,60]
[3,"Essu",249,215,0.86345381526104414,14.926027397260274,1.832876712328767,16.758904109589039,13.711830635118305,0.45,30.470734744707343,217.15,15.075287671232878,1.832876712328767,16.908164383561644,13.833952677459527,0.45,30.742117061021169,217.15,15.075287671232878,1.832876712328767,16.908164383561644,13.833952677459527,0.45,30.742117061021169,217.15,15.075287671232878,1.832876712328767,16.908164383561644,7.2463561643835614,0.3,24.154520547945207,null,"Essu",69.423383243071044,0.45,{"$f":"AJ21","v":0.45},0.3,1]
[4,"Aaspere",231,185,0.80086580086580084,10.846575342465753,5.0547945205479454,15.901369863013699,13.010211706102117,0.45,28.911581569115814,185,10.846575342465753,5.0547945205479454,15.901369863013699,13.010211706102117,0.45,28.911581569115814,185,10.846575342465753,5.0547945205479454,15.901369863013699,13.010211706102117,0.45,28.911581569115814,185,10.846575342465753,5.0547945205479454,15.901369863013699,5.3004566210045665,0.25,21.201826484018266,null,"Aaspere",58.630136986301366,0.45,0.45,0.25]
[5,"Käsmu",144,0,0,null,null,null,null,null,null,0,null,null,null,null,null,null,369.8,{"$f":"S23*$AI28/1000","v":24.667117696393632},{"$f":"U10","v":1.8109589041095884},26.478076600503222,8.826025533501074,0.25,35.304102134004296,369.8,{"$f":"Z23*$AI28/1000","v":24.667117696393632},1.8109589041095884,26.478076600503222,8.826025533501074,0.25,35.304102134004296,null,"Käsmu",0,null,0.25,{"$f":"AK23","v":0.25},null,172]
[6,"Võsupere",127,129,1.015748031496063,4.3726027397260276,6.1260273972602741,10.498630136986302,3.4995433789954338,0.25,13.998173515981735,129,4.3726027397260268,6.1260273972602741,10.4986301369863,3.4995433789954333,0.25,13.998173515981733,129,4.3726027397260268,6.1260273972602741,10.4986301369863,3.4995433789954333,0.25,13.998173515981733,129,4.3726027397260268,6.4904109589041097,10.863013698630137,3.6210045662100456,0.25,14.484018264840183,null,"Võsupere",33.896145269194008,0.25,0.25,0.25,null,null,null,null,null,5]
[7,"Vihula",85,37,0.43529411764705883,2.0493150684931507,30.454794520547946,32.504109589041093,10.83470319634703,0.25,43.338812785388122,37,2.0493150684931507,30.454794520547946,32.504109589041093,10.83470319634703,0.25,43.338812785388122,37,2.0493150684931507,30.454794520547946,32.504109589041093,10.83470319634703,0.25,43.338812785388122,37,2.0493150684931507,30.454794520547946,32.504109589041093,10.83470319634703,{"$f":"AL25","v":0.25},43.338812785388122,null,"Vihula",55.386893743058131,0.25,0.25,0.25]
[8,"Vergi",81,74,0.9135802469135802,2.4575342465753423,0.92602739726027394,3.3835616438356162,1.1278538812785388,0.25,4.5114155251141552,82.6,2.7431395779340981,0.92602739726027394,3.6691669751943721,1.223055658398124,0.25,4.8922226335924961,82.6,2.7431395779340981,0.92602739726027394,3.6691669751943721,1.223055658398124,0.25,4.8922226335924961,82.6,2.7431395779340981,0.92602739726027394,3.6691669751943721,1.223055658398124,0.25,4.8922226335924961,null,"Vergi",33.209922251018142,0.25,0.25,0.25,4]
[null,null,{"$f":"SUM(C19:C26)","v":2384},{"$f":"SUM(D19:D26)","v":1960},null,130.73972602739727,162.22739726027396,292.9671232876712,154.70977880566917,null,447.6769020933404,2136.2999999999997,141.90811444427661,162.89766530151107,304.80577974578773,160.3484463201664,null,465.15422606595411,2695.3,177.65028184712818,164.70862420562065,342.35890605274892,148.55610679361001,null,490.91501284635893,2906,191.56899849328389,165.57570879819232,357.14470729147627,120.65853713368843,null,477.80324442516468,null,null,null,null,null,null,{"$f":"SUM(AM19:AM26)","v":82},{"$f":"SUM(AN19:AN26)","v":260},98,4,0,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valla keskmine",{"$f":"[41]MAHUD!D16/365/[41]MAHUD!D6*1000","v":66.703941850712894}]

{"sheet":"STAT","index":2,"n_rows":13,"n_cols":14,"rows_kept":13,"cut":false,"hidden":true,"merged":[[0,0,0,1],[1,0,2,0],[8,0,8,13]]}
["ST08: LEIBKONNALIIKME NETOSISSETULEK KUUS --- Aasta, Elukoht, Sissetulekuallikas ning Näitaja"]
[null,"Netosissetulek kokku"]
[null,"Sissetulek, eurot"]
["LEIBKONNALIIKME NETOSISSETULEK KUUS","Ühik",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
["Lääne-Viru maakond","EUR/kuu",323.10000000000002,312.39999999999998,345.2,396.7,429.5,489.9,528,523.6,611.9,677.5]
["muutus","EUR/kuu",null,{"$f":"+D5/C5-1","v":-3.3116682141751896E-2},{"$f":"+E5/D5-1","v":0.10499359795134455},0.14918887601390507,8.2682127552306639E-2,0.14062863795110592,7.77709736680956E-2,-8.3333333333333037E-3,0.16864018334606556,0.10720705997712043]
["Kogu Eesti","EUR/kuu",394.2,380.4,414.5,476.1,510.9,555.70000000000005,585.6,619.9,680.8,752.5]
[]
["RV092: PROGNOOSITAV RAHVAARV (ALUSEKS 1. JAANUARI 2012 RAHVAARV) --- Vanuserühm, Maakond/linn, Sugu ning Aasta"]
["Vanuserühmad kokku",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Lääne-Viru maakond"]
["Mehed ja naised",57386,56825,56253,55689,55130,54577,54017,53465,52899,52332,51740,51166,50591]
["muutus",null,{"$f":"+C12/B12-1","v":-9.7759035304778585E-3},{"$f":"+D12/C12-1","v":-1.006599208095027E-2},-1.0026131939629868E-2,-1.0037888990644506E-2,-1.0030836205332849E-2,-1.0260732543012629E-2,-1.0219005128015213E-2,-1.0586364911624457E-2,-1.0718539102818614E-2,-1.1312390124589178E-2,-1.1093931194433693E-2,-1.1237931438846105E-2]

{"sheet":"LAEN","index":3,"n_rows":28,"n_cols":21,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Laenuleping nr 5-1/11/8","Ühik",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Pikaajaline laen (01.01)","EUR",262780.56,{"$f":"+C6","v":254310},{"$f":"+D6","v":237356},220402,203448,186494,169540,152586,135632,118678,101724,84770,67816,50862,33908,16954,0]
["Lisanduv laen","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Laenu tagasimakse","EUR",0,8470.56,{"$f":"8477*2","v":16954},{"$f":"8477*2","v":16954},16954,16954,16954,16954,16954,16954,16954,16954,16954,16954,16954,16954,16954]
["Lühiajalised kohustused (31.12)","EUR",{"$f":"+D4","v":8470.56},{"$f":"+E4","v":16954},16954,16954,16954,16954,16954,16954,16954,16954,16954,16954,16954,16954,16954,16954,0]
["Pikaajalised kohustused (31.12)","EUR",{"$f":"+C2+C3-C5","v":254310},{"$f":"+D2+D3-D5","v":237356},220402,203448,186494,169540,152586,135632,118678,101724,84770,67816,50862,33908,16954,0,0]
["Intress",1.2500000000000001E-2,{"$f":"+SUM(C5:C6)*$B$7","v":3284.7570000000001},{"$f":"+SUM(C5:D6)/2*$B$7","v":3231.8160000000003},{"$f":"+SUM(D5:E6)/2*$B$7","v":3072.9125000000004},2860.9875000000002,2649.0625,2437.1375000000003,2225.2125000000001,2013.2875000000001,1801.3625000000002,1589.4375,1377.5125,1165.5875000000001,953.66250000000002,741.73750000000007,529.8125,317.88750000000005,105.96250000000001]
["Laenuleping nr 5-1/14/18","Ühik",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Pikaajaline laen (01.01)","EUR",null,null,null,101057,{"$f":"F13","v":91880},{"$f":"G13","v":82692},73504,64316,55128,45940,36752,27564,18376,9188,0]
["Lisanduv laen","EUR",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Laenu tagasimakse","EUR",null,null,null,0,{"$f":"4583+4594","v":9177},{"$f":"4594*2","v":9188},{"$f":"4594*2","v":9188},9188,9188,9188,9188,9188,9188,9188,9188]
["Lühiajalised kohustused (31.12)","EUR",null,null,null,{"$f":"+G11","v":9177},{"$f":"+H11","v":9188},9188,9188,9188,9188,9188,9188,9188,9188,9188,0]
["Pikaajalised kohustused (31.12)","EUR",null,null,null,{"$f":"+F9+F10-F12","v":91880},{"$f":"+G9+G10-G12","v":82692},73504,64316,55128,45940,36752,27564,18376,9188,0,0]
["Intress",1.2500000000000001E-2,null,null,null,{"$f":"+SUM(F12:F13)*$B$14","v":1263.2125000000001},{"$f":"+SUM(F12:G13)/2*$B$14","v":1205.85625},{"$f":"+SUM(G12:H13)/2*$B$14","v":1091.075},976.22500000000002,861.375,746.52500000000009,631.67500000000007,516.82500000000005,401.97500000000002,287.125,172.27500000000001,57.425000000000004]
["Endise Haljala uus laen","Ühik",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Pikaajaline laen (01.01)","EUR",null,null,null,null,null,null,null,{"$f":"+I20","v":0},{"$f":"+J20","v":0},{"$f":"+K20","v":0},{"$f":"+L20","v":0},{"$f":"+M20","v":0},{"$f":"+N20","v":0},{"$f":"+O20","v":0},{"$f":"+P20","v":40850},{"$f":"+Q20","v":90950},{"$f":"+R20","v":138300},{"$f":"+S20","v":182900},{"$f":"+T20","v":224750}]
["Lisanduv laen","EUR",null,null,null,null,null,null,null,{"$f":"+Rahastamiseelarve!F8+Rahastamiseelarve!F16+Rahastamiseelarve!F24","v":0},{"$f":"+Rahastamiseelarve!G8+Rahastamiseelarve!G16+Rahastamiseelarve!G24","v":0},{"$f":"+Rahastamiseelarve!H8+Rahastamiseelarve!H16+Rahastamiseelarve!H24","v":0},{"$f":"+Rahastamiseelarve!I8+Rahastamiseelarve!I16+Rahastamiseelarve!I24","v":0},{"$f":"+Rahastamiseelarve!J8+Rahastamiseelarve!J16+Rahastamiseelarve!J24","v":0},{"$f":"+Rahastamiseelarve!K8+Rahastamiseelarve!K16+Rahastamiseelarve!K24","v":0},{"$f":"+Rahastamiseelarve!L8+Rahastamiseelarve!L16+Rahastamiseelarve!L24","v":43000},{"$f":"+Rahastamiseelarve!M8+Rahastamiseelarve!M16+Rahastamiseelarve!M24","v":55000},{"$f":"+Rahastamiseelarve!N8+Rahastamiseelarve!N16+Rahastamiseelarve!N24","v":55000},{"$f":"+Rahastamiseelarve!O8+Rahastamiseelarve!O16+Rahastamiseelarve!O24","v":55000},{"$f":"+Rahastamiseelarve!P8+Rahastamiseelarve!P16+Rahastamiseelarve!P24","v":55000},{"$f":"+Rahastamiseelarve!Q8+Rahastamiseelarve!Q16+Rahastamiseelarve!Q24","v":0}]
["Laenu tagasimakse","EUR",null,null,null,null,null,null,null,{"$f":"+I18+I17/EE!$C$16","v":0},{"$f":"+J18+J17/EE!$C$16","v":0},{"$f":"+K18+K17/EE!$C$16","v":0},{"$f":"+L18+L17/EE!$C$16","v":0},{"$f":"+M18+M17/EE!$C$16","v":0},{"$f":"+N18+N17/EE!$C$16","v":0},{"$f":"+O18+O17/EE!$C$16","v":0},{"$f":"+P18+P17/EE!$C$16","v":2150},{"$f":"+Q18+Q17/EE!$C$16","v":4900},{"$f":"+R18+R17/EE!$C$16","v":7650},{"$f":"+S18+S17/EE!$C$16","v":10400},{"$f":"+T18+T17/EE!$C$16","v":13150}]
["Lühiajalised kohustused (31.12)","EUR",null,null,null,null,null,null,null,{"$f":"+K18","v":0},{"$f":"+L18","v":0},{"$f":"+M18","v":0},{"$f":"+N18","v":0},{"$f":"+O18","v":0},{"$f":"+P18","v":0},{"$f":"+Q18","v":2150},{"$f":"+R18","v":4900},{"$f":"+S18","v":7650},{"$f":"+T18","v":10400},{"$f":"+U18","v":13150},{"$f":"+U18","v":13150}]
["Pikaajalised kohustused (31.12)","EUR",null,null,null,null,null,null,null,{"$f":"+J16+J17-J19","v":0},0,0,0,0,0,40850,90950,138300,182900,{"$f":"+T16+T17-T19","v":224750},211600]
["Intress",2.3E-2,null,null,null,null,null,null,null,{"$f":"+SUM(I19:J20)/2*$B$7","v":0},{"$f":"+SUM(J19:K20)/2*$B$7","v":0},{"$f":"+SUM(K19:L20)/2*$B$7","v":0},{"$f":"+SUM(L19:M20)/2*$B$7","v":0},{"$f":"+SUM(M19:N20)/2*$B$7","v":0},{"$f":"+SUM(N19:O20)/2*$B$7","v":0},{"$f":"+SUM(O19:P20)/2*$B$7","v":268.75},{"$f":"+SUM(P19:Q20)/2*$B$7","v":867.8125},{"$f":"+SUM(Q19:R20)/2*$B$7","v":1511.25},{"$f":"+SUM(R19:S20)/2*$B$7","v":2120.3125},{"$f":"+SUM(S19:T20)/2*$B$7","v":2695},{"$f":"+SUM(T19:U20)/2*$B$7","v":2891.5625}]
["Endise Vihula uus laen","Ühik",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Pikaajaline laen (01.01)","EUR",null,null,null,null,null,null,null,{"$f":"+I27","v":0},{"$f":"+J27","v":0},{"$f":"+K27","v":475000},{"$f":"+L27","v":530750},{"$f":"+M27","v":587000},{"$f":"+N27","v":604961.88637282699},{"$f":"+O27","v":635001.37832754815},{"$f":"+P27","v":661540.28237780242},{"$f":"+Q27","v":694078.59852358978},{"$f":"+R27","v":713116.32676491048},{"$f":"+S27","v":723903.46710176428},{"$f":"+T27","v":739990.01953415119}]
["Lisanduv laen","EUR",null,null,null,null,null,null,null,{"$f":"+Rahastamiseelarve!F32+Rahastamiseelarve!F40+Rahastamiseelarve!F48+Rahastamiseelarve!F56+Rahastamiseelarve!F64","v":0},{"$f":"+Rahastamiseelarve!G32+Rahastamiseelarve!G40+Rahastamiseelarve!G48+Rahastamiseelarve!G56+Rahastamiseelarve!G64","v":500000},{"$f":"+Rahastamiseelarve!H32+Rahastamiseelarve!H40+Rahastamiseelarve!H48+Rahastamiseelarve!H56+Rahastamiseelarve!H64","v":85000},{"$f":"+Rahastamiseelarve!I32+Rahastamiseelarve!I40+Rahastamiseelarve!I48+Rahastamiseelarve!I56+Rahastamiseelarve!I64","v":90000},{"$f":"+Rahastamiseelarve!J32+Rahastamiseelarve!J40+Rahastamiseelarve!J48+Rahastamiseelarve!J56+Rahastamiseelarve!J64","v":54433.564602975792},{"$f":"+Rahastamiseelarve!K32+Rahastamiseelarve!K40+Rahastamiseelarve!K48+Rahastamiseelarve!K56+Rahastamiseelarve!K64","v":70011.758089336741},{"$f":"+Rahastamiseelarve!L32+Rahastamiseelarve!L40+Rahastamiseelarve!L48+Rahastamiseelarve!L56+Rahastamiseelarve!L64","v":70011.758089336741},{"$f":"+Rahastamiseelarve!M32+Rahastamiseelarve!M40+Rahastamiseelarve!M48+Rahastamiseelarve!M56+Rahastamiseelarve!M64","v":80011.758089336741},{"$f":"+Rahastamiseelarve!N32+Rahastamiseelarve!N40+Rahastamiseelarve!N48+Rahastamiseelarve!N56+Rahastamiseelarve!N64","v":70011.758089336741},{"$f":"+Rahastamiseelarve!O32+Rahastamiseelarve!O40+Rahastamiseelarve!O48+Rahastamiseelarve!O56+Rahastamiseelarve!O64","v":65011.758089336741},{"$f":"+Rahastamiseelarve!P32+Rahastamiseelarve!P40+Rahastamiseelarve!P48+Rahastamiseelarve!P56+Rahastamiseelarve!P64","v":74011.758089336741},{"$f":"+Rahastamiseelarve!Q32+Rahastamiseelarve!Q40+Rahastamiseelarve!Q48+Rahastamiseelarve!Q56+Rahastamiseelarve!Q64","v":49167}]
["Laenu tagasimakse","EUR",null,null,null,null,null,null,null,{"$f":"+I25+I24/EE!$C$16","v":0},{"$f":"+J25+J24/EE!$C$16","v":0},{"$f":"+K25+K24/EE!$C$16","v":25000},{"$f":"+L25+L24/EE!$C$16","v":29250},{"$f":"+M25+M24/EE!$C$16","v":33750},{"$f":"+N25+N24/EE!$C$16","v":36471.678230148791},{"$f":"+O25+O24/EE!$C$16","v":39972.266134615631},{"$f":"+P25+P24/EE!$C$16","v":43472.854039082471},{"$f":"+Q25+Q24/EE!$C$16","v":47473.441943549311},{"$f":"+R25+R24/EE!$C$16","v":50974.029848016151},{"$f":"+S25+S24/EE!$C$16","v":54224.617752482991},{"$f":"+T25+T24/EE!$C$16","v":57925.205656949831}]
["Lühiajalised kohustused (31.12)","EUR",null,null,null,null,null,null,null,{"$f":"+K25","v":0},{"$f":"+L25","v":25000},{"$f":"+M25","v":29250},{"$f":"+N25","v":33750},{"$f":"+O25","v":36471.678230148791},{"$f":"+P25","v":39972.266134615631},{"$f":"+Q25","v":43472.854039082471},{"$f":"+R25","v":47473.441943549311},{"$f":"+S25","v":50974.029848016151},{"$f":"+T25","v":54224.617752482991},{"$f":"+U25","v":57925.205656949831},{"$f":"+U25","v":57925.205656949831}]
["Pikaajalised kohustused (31.12)","EUR",null,null,null,null,null,null,null,{"$f":"+J23+J24-J26","v":0},475000,530750,587000,604961.88637282699,635001.37832754815,661540.28237780242,694078.59852358978,713116.32676491048,723903.46710176428,{"$f":"+T23+T24-T26","v":739990.01953415119},731231.81387720141]
["Intress",2.3E-2,null,null,null,null,null,null,null,{"$f":"+SUM(I26:J27)/2*$B$7","v":0},{"$f":"+SUM(J26:K27)/2*$B$7","v":3125},{"$f":"+SUM(K26:L27)/2*$B$7","v":6625},{"$f":"+SUM(L26:M27)/2*$B$7","v":7379.6875},{"$f":"+SUM(M26:N27)/2*$B$7","v":7888.6472787685989},{"$f":"+SUM(N26:O27)/2*$B$7","v":8227.5450566571217},{"$f":"+SUM(O26:P27)/2*$B$7","v":8624.9173804940547},{"$f":"+SUM(P26:Q27)/2*$B$7","v":9041.0323555251507},{"$f":"+SUM(Q26:R27)/2*$B$7","v":9410.2649817504116},{"$f":"+SUM(R26:S27)/2*$B$7","v":9638.8652591698374},{"$f":"+SUM(S26:T27)/2*$B$7","v":9850.270687783428},{"$f":"+SUM(T26:U27)/2*$B$7","v":9919.2015295328274}]

{"sheet":"KULUD","index":4,"n_rows":70,"n_cols":16,"rows_kept":70,"cut":false,"hidden":false,"merged":[[5,3,5,14],[10,3,10,14],[39,3,39,14],[34,3,34,14]]}
["Vana Haljala valla piirkond (Haljala, Essu ja aaspere)","Ühik",{"$f":"+EE!E2","v":2019},{"$f":"+EE!F2","v":2020},{"$f":"+EE!G2","v":2021},{"$f":"+EE!H2","v":2022},{"$f":"+EE!I2","v":2023},{"$f":"+EE!J2","v":2024},{"$f":"+EE!K2","v":2025},{"$f":"+EE!L2","v":2026},{"$f":"+EE!M2","v":2027},{"$f":"+EE!N2","v":2028},{"$f":"+EE!O2","v":2029},{"$f":"+EE!P2","v":2030},{"$f":"+EE!Q2","v":2031},"Piirkonniti jagunemine"]
["MAHUD"]
["Toodetud vesi","m3",{"$f":"MAHUD!C133+MAHUD!C153+MAHUD!C173","v":43513},{"$f":"MAHUD!D133+MAHUD!D153+MAHUD!D173","v":43917.004063029861},{"$f":"MAHUD!E133+MAHUD!E153+MAHUD!E173","v":44134.544712353629},{"$f":"MAHUD!F133+MAHUD!F153+MAHUD!F173","v":44352.085361677397},{"$f":"MAHUD!G133+MAHUD!G153+MAHUD!G173","v":48100.307199546478},{"$f":"MAHUD!H133+MAHUD!H153+MAHUD!H173","v":48100.307199546478},{"$f":"MAHUD!I133+MAHUD!I153+MAHUD!I173","v":48100.307199546478},{"$f":"MAHUD!J133+MAHUD!J153+MAHUD!J173","v":48100.307199546478},{"$f":"MAHUD!K133+MAHUD!K153+MAHUD!K173","v":48100.307199546478},{"$f":"MAHUD!L133+MAHUD!L153+MAHUD!L173","v":48100.307199546478},{"$f":"MAHUD!M133+MAHUD!M153+MAHUD!M173","v":48100.307199546478},{"$f":"MAHUD!N133+MAHUD!N153+MAHUD!N173","v":48100.307199546478},{"$f":"MAHUD!O133+MAHUD!O153+MAHUD!O173","v":48631.693594104298},{"$f":"+SUM(C3:C4)/SUM(C3:C4,C32:C33)","v":0.63889261418169196}]
["Puhastatud heitvesi","m3",{"$f":"MAHUD!C138+MAHUD!C158+MAHUD!C178","v":128194.54545454544},{"$f":"MAHUD!D138+MAHUD!D158+MAHUD!D178","v":98488.846272799361},{"$f":"MAHUD!E138+MAHUD!E158+MAHUD!E178","v":68213.865107057878},{"$f":"MAHUD!F138+MAHUD!F158+MAHUD!F178","v":68801.960864393332},{"$f":"MAHUD!G138+MAHUD!G158+MAHUD!G178","v":65988.881148748158},{"$f":"MAHUD!H138+MAHUD!H158+MAHUD!H178","v":65988.881148748158},{"$f":"MAHUD!I138+MAHUD!I158+MAHUD!I178","v":65988.881148748158},{"$f":"MAHUD!J138+MAHUD!J158+MAHUD!J178","v":65988.881148748158},{"$f":"MAHUD!K138+MAHUD!K158+MAHUD!K178","v":65988.881148748158},{"$f":"MAHUD!L138+MAHUD!L158+MAHUD!L178","v":65988.881148748158},{"$f":"MAHUD!M138+MAHUD!M158+MAHUD!M178","v":65988.881148748158},{"$f":"MAHUD!N138+MAHUD!N158+MAHUD!N178","v":65988.881148748158},{"$f":"MAHUD!O138+MAHUD!O158+MAHUD!O178","v":61166.18281786942}]
["ÜHIKKULU"]
["Energiakulud","EUR/m3",{"$f":"ROUND(C15/(C3+C4),1)","v":0.2}]
["sh vesi","EUR/m3",{"$f":"+C16/C3","v":0.13507181761772344},{"$f":"C7*(1+EE!F$5)","v":0.13807980958923163},{"$f":"D7*(1+EE!G$5)","v":0.14100710155252336},{"$f":"E7*(1+EE!H$5)","v":0.14392594855466059},{"$f":"F7*(1+EE!I$5)","v":0.14684764531032021},{"$f":"G7*(1+EE!J$5)","v":0.14982865438113083},{"$f":"H7*(1+EE!K$5)","v":0.15287017890128549},{"$f":"I7*(1+EE!L$5)","v":0.15597344755832182},{"$f":"J7*(1+EE!M$5)","v":0.15913971399459337},{"$f":"K7*(1+EE!N$5)","v":0.16237025731434246},{"$f":"L7*(1+EE!O$5)","v":0.16566638260108274},{"$f":"M7*(1+EE!P$5)","v":0.16902942144550159},{"$f":"N7*(1+EE!Q$5)","v":0.17246073248409624}]
["sh kanal","EUR/m3",{"$f":"+C17/C4","v":0.19103215283588865},{"$f":"C8*(1+EE!F$5)","v":0.19528635768901767},{"$f":"D8*(1+EE!G$5)","v":0.19942642847202485},{"$f":"E8*(1+EE!H$5)","v":0.20355455554139576},{"$f":"F8*(1+EE!I$5)","v":0.20768671301888608},{"$f":"G8*(1+EE!J$5)","v":0.21190275593934163},{"$f":"H8*(1+EE!K$5)","v":0.21620438589617466},{"$f":"I8*(1+EE!L$5)","v":0.22059334062290811},{"$f":"J8*(1+EE!M$5)","v":0.22507139314667607},{"$f":"K8*(1+EE!N$5)","v":0.22964035250537718},{"$f":"L8*(1+EE!O$5)","v":0.23430206447940916},{"$f":"M8*(1+EE!P$5)","v":0.23905841233828148},{"$f":"N8*(1+EE!Q$5)","v":0.24391131760240869}]
["Saastetasu","EUR/m3",{"$f":"C18/C4","v":2.0807515565830343E-2},{"$f":"C9*(1+EE!F$5)","v":2.1270890094084539E-2},{"$f":"D9*(1+EE!G$5)","v":2.1721832964079132E-2},{"$f":"E9*(1+EE!H$5)","v":2.2171474906435569E-2},{"$f":"F9*(1+EE!I$5)","v":2.262155584703621E-2},{"$f":"G9*(1+EE!J$5)","v":2.3080773718956182E-2},{"$f":"H9*(1+EE!K$5)","v":2.3549313862364075E-2},{"$f":"I9*(1+EE!L$5)","v":2.4027365553864848E-2},{"$f":"J9*(1+EE!M$5)","v":2.4515121914297819E-2},{"$f":"K9*(1+EE!N$5)","v":2.5012779986850094E-2},{"$f":"L9*(1+EE!O$5)","v":2.5520540816758228E-2},{"$f":"M9*(1+EE!P$5)","v":2.6038609532630423E-2},{"$f":"N9*(1+EE!Q$5)","v":2.6567195429422229E-2}]
["Vee erikasutusõiguse tasu","EUR/m3",{"$f":"C19/C3","v":8.0630156504952546E-2},{"$f":"+C10","v":8.0630156504952546E-2},{"$f":"+D10","v":8.0630156504952546E-2},8.0630156504952546E-2,8.0630156504952546E-2,8.0630156504952546E-2,8.0630156504952546E-2,{"$f":"I10*(1+EE!L$5)","v":8.2266950805136685E-2},{"$f":"J10*(1+EE!M$5)","v":8.3936972781481781E-2},{"$f":"K10*(1+EE!N$5)","v":8.5640897087317785E-2},{"$f":"L10*(1+EE!O$5)","v":8.7379412078534072E-2},{"$f":"M10*(1+EE!P$5)","v":8.9153220092017385E-2},{"$f":"N10*(1+EE!Q$5)","v":9.0963037729751117E-2},"*seadusest tulenevalt kuni 2025"]
["Spetsiifilise tehnoloogia kulud (kemikaalid)","EUR/m3",{"$f":"C20/(C3+C4)","v":4.8959409312769132E-2}]
["sh vesi","EUR/m3",{"$f":"+C21/C3","v":0},{"$f":"C12*(1+EE!F$5)","v":0},{"$f":"D12*(1+EE!G$5)","v":0},{"$f":"E12*(1+EE!H$5)","v":0},{"$f":"F12*(1+EE!I$5)","v":0},{"$f":"G12*(1+EE!J$5)","v":0},{"$f":"H12*(1+EE!K$5)","v":0},{"$f":"I12*(1+EE!L$5)","v":0},{"$f":"J12*(1+EE!M$5)","v":0},{"$f":"K12*(1+EE!N$5)","v":0},{"$f":"L12*(1+EE!O$5)","v":0},{"$f":"M12*(1+EE!P$5)","v":0},{"$f":"N12*(1+EE!Q$5)","v":0}]
["sh kanal","EUR/m3",{"$f":"+C22/C4","v":6.5577673138837292E-2},{"$f":"C13*(1+EE!F$5)","v":6.7038060048489181E-2},{"$f":"D13*(1+EE!G$5)","v":6.8459266921517159E-2},{"$f":"E13*(1+EE!H$5)","v":6.9876373746792564E-2},{"$f":"F13*(1+EE!I$5)","v":7.1294864133852456E-2},{"$f":"G13*(1+EE!J$5)","v":7.2742150784149792E-2},{"$f":"H13*(1+EE!K$5)","v":7.421881782205815E-2},{"$f":"I13*(1+EE!L$5)","v":7.5725461778157727E-2},{"$f":"J13*(1+EE!M$5)","v":7.7262691298648337E-2},{"$f":"K13*(1+EE!N$5)","v":7.8831127391534389E-2},{"$f":"L13*(1+EE!O$5)","v":8.0431403677815358E-2},{"$f":"M13*(1+EE!P$5)","v":8.2064166647783529E-2},{"$f":"N13*(1+EE!Q$5)","v":8.3730075922533065E-2}]
["MUUTUVKULUD"]
["Energiakulud","EUR",{"$f":"SUM('KA2019'!C157:E157)+SUM('KA2019'!K157:M157)+'KA2019'!V157","v":30366.66},{"$f":"+SUM(D16:D17)","v":25297.579620361244},{"$f":"+SUM(E16:E17)","v":19826.931718802261},20388.368520184787,20768.430672533883,21190.030079800472,21620.188091542212,22059.078479098036,22506.878543127084,22963.769185323246,23429.934981587739,23905.564256689526,23306.181742997698]
["sh vesi","EUR",{"$f":"+SUM('KA2019'!K157:M157)","v":5877.38},{"$f":"+D7*D3","v":6064.0515587526752},{"$f":"+E7*E3","v":6223.2842282292304},6383.4159560566959,7063.4168509564433,7206.8043030270683,7353.1025668014599,7502.3707425276325,7654.6691307879064,7810.0592568892807,7968.6038957496812,8130.3670972902364,8387.0574991813573]
["sh kanal","EUR",{"$f":"+SUM('KA2019'!C157:E157)","v":24489.279999999999},{"$f":"+D8*D4","v":19233.528061608569},{"$f":"+E8*E4","v":13603.64749057303},14004.952564128091,13705.01382157744,13983.225776773403,14267.085524740753,14556.707736570403,14852.209412339178,15153.709928433966,15461.331085838057,15775.197159399288,14919.124243816341]
["Saastetasu","EUR",{"$f":"SUM('KA2019'!C161:E161)+SUM('KA2019'!K161:M161)+'KA2019'!V161","v":2667.41},{"$f":"D9*D4","v":2094.9454245619031},{"$f":"E9*E4","v":1481.730183689737},1525.4409488184588,1492.7711601898413,1523.0744337613494,1553.9928735981105,1585.538969851513,1617.7254663496701,1650.5653657520375,1684.0719348088351,1718.2587097274097,1625.013932594105]
["Vee erikasutusõiguse tasu","EUR",{"$f":"SUM('KA2019'!C162:E162)+SUM('KA2019'!K162:M162)+'KA2019'!V162","v":3508.46},{"$f":"D10*D3","v":3541.0349108307346},{"$f":"E10*E3","v":3558.5752474318988},3576.1155840330634,3878.3352974357281,3878.3352974357281,3878.3352974357281,3957.0656060970518,4037.3941761892447,4119.3534587447302,4202.9765638932513,4288.2972742548154,4423.6865792622048]
["Spetsiifilise tehnoloogia kulud (kemikaalid)","EUR",{"$f":"SUM('KA2019'!C163:E163)+SUM('KA2019'!K163:M163)+'KA2019'!V163","v":8406.7000000000007},{"$f":"+SUM(D21:D22)","v":6602.5011905423435},{"$f":"+SUM(E21:E22)","v":4669.871199112441},4807.6315318725437,4704.6683158449378,4800.1731425995786,4897.6167482603869,4997.0384972129214,5098.4785533389231,5201.9778962617884,5307.5783379223431,5415.3225394916499,5121.4491312317441]
["sh vesi","EUR",{"$f":"+SUM('KA2019'!K163:M163)","v":0},{"$f":"+D3*D12","v":0},{"$f":"+E3*E12","v":0},0,0,0,0,0,0,0,0,0,0]
["sh kanal","EUR",{"$f":"+SUM('KA2019'!C163:E163)","v":8406.7000000000007},{"$f":"+D4*D13","v":6602.5011905423435},{"$f":"+E4*E13","v":4669.871199112441},4807.6315318725437,4704.6683158449378,4800.1731425995786,4897.6167482603869,4997.0384972129214,5098.4785533389231,5201.9778962617884,5307.5783379223431,5415.3225394916499,5121.4491312317441]
["PÜSIKULUD"]
["Seadmete hoolduse teenus ja materjalid","EUR",{"$f":"SUM('KA2019'!C165:E165)+SUM('KA2019'!K165:M165)+'KA2019'!V165","v":3097.495034028736},{"$f":"C24*(1+EE!F$5)","v":3166.4749319709872},{"$f":"D24*(1+EE!G$5)","v":3233.6042005287723},{"$f":"E24*(1+EE!H$5)","v":3300.5398074797176},{"$f":"F24*(1+EE!I$5)","v":3367.5407655715558},{"$f":"G24*(1+EE!J$5)","v":3435.9018860190749},{"$f":"H24*(1+EE!K$5)","v":3505.6507593459969},{"$f":"I24*(1+EE!L$5)","v":3576.8155620706607},{"$f":"J24*(1+EE!M$5)","v":3649.4250429804379},{"$f":"K24*(1+EE!N$5)","v":3723.5085347600325},{"$f":"L24*(1+EE!O$5)","v":3799.095965856206},{"$f":"M24*(1+EE!P$5)","v":3876.2178725837443},{"$f":"N24*(1+EE!Q$5)","v":3954.905411477574}]
["Tööjõu- ja personalikulud","EUR",{"$f":"SUM('KA2019'!C158:E158)+SUM('KA2019'!K158:M158)+'KA2019'!V158","v":75957.914772793622},{"$f":"C25*(1+EE!F$5)","v":77649.465251929883},{"$f":"D25*(1+EE!G$5)","v":79295.63391527081},{"$f":"E25*(1+EE!H$5)","v":80937.053537316911},{"$f":"F25*(1+EE!I$5)","v":82580.075724124443},{"$f":"G25*(1+EE!J$5)","v":84256.452313491129},{"$f":"H25*(1+EE!K$5)","v":85966.859890407868},{"$f":"I25*(1+EE!L$5)","v":87711.98940984151},{"$f":"J25*(1+EE!M$5)","v":89492.545860151047},{"$f":"K25*(1+EE!N$5)","v":91309.248548241041},{"$f":"L25*(1+EE!O$5)","v":93162.831390512772},{"$f":"M25*(1+EE!P$5)","v":95054.043209731259},{"$f":"N25*(1+EE!Q$5)","v":96983.64803792836}]
["Administratiivkulud","EUR",{"$f":"SUM('KA2019'!C159:E159)+SUM('KA2019'!K159:M159)+'KA2019'!V159","v":7634.4587190486081},{"$f":"C26*(1+EE!F$5)","v":7804.4748700024811},{"$f":"D26*(1+EE!G$5)","v":7969.9297372465344},{"$f":"E26*(1+EE!H$5)","v":8134.9072828075368},{"$f":"F26*(1+EE!I$5)","v":8300.0459006485289},{"$f":"G26*(1+EE!J$5)","v":8468.5369381840064},{"$f":"H26*(1+EE!K$5)","v":8640.4483983363571},{"$f":"I26*(1+EE!L$5)","v":8815.8497283407632},{"$f":"J26*(1+EE!M$5)","v":8994.8117859154772},{"$f":"K26*(1+EE!N$5)","v":9177.4068679223292},{"$f":"L26*(1+EE!O$5)","v":9363.7087396099505},{"$f":"M26*(1+EE!P$5)","v":9553.7926644516028},{"$f":"N26*(1+EE!Q$5)","v":9747.7354345896802}]
["Kaupade ja teenuste vahendamiskulud","EUR",{"$f":"SUM('KA2019'!C164:E164)+SUM('KA2019'!K164:M164)+'KA2019'!V164","v":16494.835354674622},{"$f":"C27*(1+EE!F$5)","v":16862.168327557487},{"$f":"D27*(1+EE!G$5)","v":17219.646296101706},{"$f":"E27*(1+EE!H$5)","v":17576.092974431009},{"$f":"F27*(1+EE!I$5)","v":17932.887661811958},{"$f":"G27*(1+EE!J$5)","v":18296.925509832749},{"$f":"H27*(1+EE!K$5)","v":18668.353444038425},{"$f":"I27*(1+EE!L$5)","v":19047.321510522928},{"$f":"J27*(1+EE!M$5)","v":19433.982802837385},{"$f":"K27*(1+EE!N$5)","v":19828.493523913319},{"$f":"L27*(1+EE!O$5)","v":20231.013049244906},{"$f":"M27*(1+EE!P$5)","v":20641.70399135588},{"$f":"N27*(1+EE!Q$5)","v":21060.732265577233}]
["Ülalpidamiskulud","EUR",{"$f":"SUM('KA2019'!C160:E160)+SUM('KA2019'!K160:M160)+'KA2019'!V160","v":14520.39044057488},{"$f":"C28*(1+EE!F$5)","v":14843.75336437907},{"$f":"D28*(1+EE!G$5)","v":15158.440935703908},{"$f":"E28*(1+EE!H$5)","v":15472.220663072978},{"$f":"F28*(1+EE!I$5)","v":15786.306742533359},{"$f":"G28*(1+EE!J$5)","v":16106.768970542838},{"$f":"H28*(1+EE!K$5)","v":16433.736685541833},{"$f":"I28*(1+EE!L$5)","v":16767.341972987473},{"$f":"J28*(1+EE!M$5)","v":17107.719601011024},{"$f":"K28*(1+EE!N$5)","v":17455.007074928842},{"$f":"L28*(1+EE!O$5)","v":17809.344692861665},{"$f":"M28*(1+EE!P$5)","v":18170.875602484768},{"$f":"N28*(1+EE!Q$5)","v":18539.745858932038}]
["KOKKU","EUR",{"$f":"SUM(C15,C18:C20,C24:C28)","v":162654.32432112048},{"$f":"SUM(D15,D18:D20,D24:D28)","v":157862.39789213613},152414.36343388807,155718.370850017,158811.06224069427,161956.19857166693,165165.18218850694,168518.03973602282,171938.96183190029,175429.33045584738,178990.55565629766,182624.07612077065,184763.09839459063]
["Vana Vihula valla piirkond (Võsu, Käsmu, Vergi, Vihula ja Võsupere)","Ühik",{"$f":"+C1","v":2019},{"$f":"+D1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["MAHUD"]
["Toodetud vesi","m3",{"$f":"MAHUD!C53+MAHUD!C73+MAHUD!C93+MAHUD!C113+MAHUD!C33","v":61843},{"$f":"MAHUD!D53+MAHUD!D73+MAHUD!D93+MAHUD!D113+MAHUD!D33","v":65341.998529302837},{"$f":"MAHUD!E53+MAHUD!E73+MAHUD!E93+MAHUD!E113+MAHUD!E33","v":68722.10395919047},{"$f":"MAHUD!F53+MAHUD!F73+MAHUD!F93+MAHUD!F113+MAHUD!F33","v":66814.029509198226},{"$f":"MAHUD!G53+MAHUD!G73+MAHUD!G93+MAHUD!G113+MAHUD!G33","v":52741.0590583058},{"$f":"MAHUD!H53+MAHUD!H73+MAHUD!H93+MAHUD!H113+MAHUD!H33","v":54175.777788721476},{"$f":"MAHUD!I53+MAHUD!I73+MAHUD!I93+MAHUD!I113+MAHUD!I33","v":54981.676399017037},{"$f":"MAHUD!J53+MAHUD!J73+MAHUD!J93+MAHUD!J113+MAHUD!J33","v":55787.57500931259},{"$f":"MAHUD!K53+MAHUD!K73+MAHUD!K93+MAHUD!K113+MAHUD!K33","v":55787.57500931259},{"$f":"MAHUD!L53+MAHUD!L73+MAHUD!L93+MAHUD!L113+MAHUD!L33","v":55787.57500931259},{"$f":"MAHUD!M53+MAHUD!M73+MAHUD!M93+MAHUD!M113+MAHUD!M33","v":55787.57500931259},{"$f":"MAHUD!N53+MAHUD!N73+MAHUD!N93+MAHUD!N113+MAHUD!N33","v":55787.57500931259},{"$f":"MAHUD!O53+MAHUD!O73+MAHUD!O93+MAHUD!O113+MAHUD!O33","v":63228.908251303845},{"$f":"1-P3","v":0.36110738581830804}]
["Puhastatud heitvesi","m3",{"$f":"MAHUD!C58+MAHUD!C78+MAHUD!C98+MAHUD!C118+MAHUD!C38","v":35207.523809523809},{"$f":"MAHUD!D58+MAHUD!D78+MAHUD!D98+MAHUD!D118+MAHUD!D38","v":36095.374907152051},{"$f":"MAHUD!E58+MAHUD!E78+MAHUD!E98+MAHUD!E118+MAHUD!E38","v":36983.226004780292},{"$f":"MAHUD!F58+MAHUD!F78+MAHUD!F98+MAHUD!F118+MAHUD!F38","v":41890.392213519648},{"$f":"MAHUD!G58+MAHUD!G78+MAHUD!G98+MAHUD!G118+MAHUD!G38","v":46797.558422258997},{"$f":"MAHUD!H58+MAHUD!H78+MAHUD!H98+MAHUD!H118+MAHUD!H38","v":51543.808245388253},{"$f":"MAHUD!I58+MAHUD!I78+MAHUD!I98+MAHUD!I118+MAHUD!I38","v":53340.427419991422},{"$f":"MAHUD!J58+MAHUD!J78+MAHUD!J98+MAHUD!J118+MAHUD!J38","v":55137.046594594591},{"$f":"MAHUD!K58+MAHUD!K78+MAHUD!K98+MAHUD!K118+MAHUD!K38","v":55137.046594594591},{"$f":"MAHUD!L58+MAHUD!L78+MAHUD!L98+MAHUD!L118+MAHUD!L38","v":55137.046594594591},{"$f":"MAHUD!M58+MAHUD!M78+MAHUD!M98+MAHUD!M118+MAHUD!M38","v":55137.046594594591},{"$f":"MAHUD!N58+MAHUD!N78+MAHUD!N98+MAHUD!N118+MAHUD!N38","v":55137.046594594591},{"$f":"MAHUD!O58+MAHUD!O78+MAHUD!O98+MAHUD!O118+MAHUD!O38","v":58989.282785070776}]
["ÜHIKKULU"]
["Energiakulud","EUR/m3",{"$f":"ROUND(C44/(C32+C33),1)","v":0.2}]
["sh vesi","EUR/m3",{"$f":"+C45/C32","v":0.10007470530213605},{"$f":"C36*(1+EE!F$5)","v":0.10230332645648982},{"$f":"D36*(1+EE!G$5)","v":0.10447215697736742},{"$f":"E36*(1+EE!H$5)","v":0.10663473062679892},{"$f":"F36*(1+EE!I$5)","v":0.10879941565852293},{"$f":"G36*(1+EE!J$5)","v":0.11100804518262303},{"$f":"H36*(1+EE!K$5)","v":0.11326151060118388},{"$f":"I36*(1+EE!L$5)","v":0.11556072224876236},{"$f":"J36*(1+EE!M$5)","v":0.11790660894893766},{"$f":"K36*(1+EE!N$5)","v":0.1203001183900015},{"$f":"L36*(1+EE!O$5)","v":0.12274221750828693},{"$f":"M36*(1+EE!P$5)","v":0.12523389287929113},{"$f":"N36*(1+EE!Q$5)","v":0.12777615111675092}]
["sh kanal","EUR/m3",{"$f":"+C46/C33","v":0.42257160942331057},{"$f":"C37*(1+EE!F$5)","v":0.43198209956811651},{"$f":"D37*(1+EE!G$5)","v":0.44114012007896064},{"$f":"E37*(1+EE!H$5)","v":0.45027172056459508},{"$f":"F37*(1+EE!I$5)","v":0.45941223649205637},{"$f":"G37*(1+EE!J$5)","v":0.46873831074629546},{"$f":"H37*(1+EE!K$5)","v":0.47825370732754036},{"$f":"I37*(1+EE!L$5)","v":0.4879622701795493},{"$f":"J37*(1+EE!M$5)","v":0.49786792131711655},{"$f":"K37*(1+EE!N$5)","v":0.50797466241244749},{"$f":"L37*(1+EE!O$5)","v":0.51828657641378795},{"$f":"M37*(1+EE!P$5)","v":0.52880782919696445},{"$f":"N37*(1+EE!Q$5)","v":0.53954267125050503}]
["Saastetasu","EUR/m3",{"$f":"C47/C33","v":0.26706024686281882},0.21,{"$f":"D38*(1+EE!G$5)","v":0.214452},{"$f":"E38*(1+EE!H$5)","v":0.21889115639999998},{"$f":"F38*(1+EE!I$5)","v":0.22333464687491997},{"$f":"G38*(1+EE!J$5)","v":0.22786834305202602},{"$f":"H38*(1+EE!K$5)","v":0.23249407472947098},{"$f":"I38*(1+EE!L$5)","v":0.23721371056845647},{"$f":"J38*(1+EE!M$5)","v":0.2420291571829547},{"$f":"K38*(1+EE!N$5)","v":0.24694235991089514},{"$f":"L38*(1+EE!O$5)","v":0.25195530360103069},{"$f":"M38*(1+EE!P$5)","v":0.25707001341580316},{"$f":"N38*(1+EE!Q$5)","v":0.26228855565053311}]
["Vee erikasutusõiguse tasu","EUR/m3",{"$f":"C48/C32","v":9.7746875151593554E-2},{"$f":"+C39*(1+1%)","v":9.8724343903109496E-2},{"$f":"+D39","v":9.8724343903109496E-2},9.8724343903109496E-2,9.8724343903109496E-2,9.8724343903109496E-2,9.8724343903109496E-2,{"$f":"I39*(1+EE!L$5)","v":0.10072845068392794},{"$f":"J39*(1+EE!M$5)","v":0.1027732417529905},{"$f":"K39*(1+EE!N$5)","v":0.10485954316236316},{"$f":"L39*(1+EE!O$5)","v":0.10698819774165827},{"$f":"M39*(1+EE!P$5)","v":0.10916006543895664},{"$f":"N39*(1+EE!Q$5)","v":0.11137602366866146},"*seadusest tulenevalt kuni 2025"]
["Spetsiifilise tehnoloogia kulud (kemikaalid)","EUR/m3",{"$f":"C49/(C32+C33)","v":3.5879043855900287E-2}]
["sh vesi","EUR/m3",{"$f":"+C50/C32","v":1.744546674643856E-2},{"$f":"C41*(1+EE!F$5)","v":1.7833969876388404E-2},{"$f":"D41*(1+EE!G$5)","v":1.8212050037767841E-2},{"$f":"E41*(1+EE!H$5)","v":1.8589039473549635E-2},{"$f":"F41*(1+EE!I$5)","v":1.8966396974862694E-2},{"$f":"G41*(1+EE!J$5)","v":1.9351415075106536E-2},{"$f":"H41*(1+EE!K$5)","v":1.9744249167448484E-2},{"$f":"I41*(1+EE!L$5)","v":2.0145057945448436E-2},{"$f":"J41*(1+EE!M$5)","v":2.0554003325754713E-2},{"$f":"K41*(1+EE!N$5)","v":2.0971250513596041E-2},{"$f":"L41*(1+EE!O$5)","v":2.1396968069605133E-2},{"$f":"M41*(1+EE!P$5)","v":2.1831327978000945E-2},{"$f":"N41*(1+EE!Q$5)","v":2.22745057161573E-2}]
["sh kanal","EUR/m3",{"$f":"+C51/C33","v":6.8258137465206314E-2},{"$f":"C42*(1+EE!F$5)","v":6.9778217176182988E-2},{"$f":"D42*(1+EE!G$5)","v":7.1257515380318076E-2},{"$f":"E42*(1+EE!H$5)","v":7.2732545948690649E-2},{"$f":"F42*(1+EE!I$5)","v":7.4209016631449062E-2},{"$f":"G42*(1+EE!J$5)","v":7.5715460614577332E-2},{"$f":"H42*(1+EE!K$5)","v":7.7252485898327353E-2},{"$f":"I42*(1+EE!L$5)","v":7.8820713396257E-2},{"$f":"J42*(1+EE!M$5)","v":8.0420776632765437E-2},{"$f":"K42*(1+EE!N$5)","v":8.2053321999340872E-2},{"$f":"L42*(1+EE!O$5)","v":8.3719009016018281E-2},{"$f":"M42*(1+EE!P$5)","v":8.541851059815328E-2},{"$f":"N42*(1+EE!Q$5)","v":8.7152513328620271E-2}]
["MUUTUVKULUD"]
["Energiakulud","EUR",{"$f":"+SUM('KA2019'!F157:J157)+SUM('KA2019'!N157:S157)+'KA2019'!W157","v":21066.620000000003},{"$f":"+SUM(D45:D46)","v":22277.259643952595},{"$f":"+SUM(E45:E46)","v":23494.331193295628},25986.755015911556,27237.567383892994,30174.504794948407,31737.564888384615,33351.650887877135,34028.690566448357,34719.474508619969,35424.281779132856,36143.397110731123,39906.381744674298]
["sh vesi","EUR",{"$f":"+SUM('KA2019'!N157:R157)","v":6188.92},{"$f":"+D32*D36","v":6684.7038068627453},{"$f":"+E32*E36","v":7179.5464326395095},7124.6960388043462,5738.1964067553181,6013.9471885741386,6227.3077243381294,6446.852460583169,6577.7237908325469,6711.2518783113937,6847.4906660529177,6986.4951927116717,8079.1465356657791]
["sh kanal","EUR",{"$f":"+SUM('KA2019'!F157:J157)","v":14877.700000000003},{"$f":"+D33*D37","v":15592.555837089851},{"$f":"+E33*E37","v":16314.784760656117},18862.058977107208,21499.370977137674,24160.557606374266,25510.257164046485,26904.798427293965,27450.966775615809,28008.222630308574,28576.791113079937,29156.901918019448,31827.235209008519]
["Saastetasu","EUR",{"$f":"+SUM('KA2019'!F161:J161)+SUM('KA2019'!N161:S161)+'KA2019'!W161","v":9402.5299999999988},{"$f":"D38*D33","v":7580.0287305019301},{"$f":"E38*E33","v":7931.1267831771429},9169.4363936668706,10451.516184843649,11745.202179467979,12401.333318685409,13079.263412489659,13344.772916847032,13615.672404586172,13892.071314405255,14174.081307780196,15472.213780557071]
["Vee erikasutusõiguse tasu","EUR",{"$f":"+SUM('KA2019'!F162:J162)+SUM('KA2019'!N162:S162)+'KA2019'!W162","v":6044.96},{"$f":"D39*D32","v":6450.8459341233684},{"$f":"E39*E32","v":6784.5446250123623},6596.171226818592,5206.8264522863901,5348.4681176321801,5428.0299291860365,5619.3959981014741,5733.4699332451746,5849.8596296125861,5968.6121066239284,6089.7753386972645,7042.1843819408414]
["Spetsiifilise tehnoloogia kulud (kemikaalid)","EUR",{"$f":"+SUM('KA2019'!F163:J163)+SUM('KA2019'!N163:S163)+'KA2019'!W163","v":3482.08},{"$f":"+SUM(D50:D51)","v":3683.9781427616035},{"$f":"+SUM(E50:E51)","v":3886.9031918548712},4288.8035084118874,4473.1086542431331,4951.0411461353069,5206.2525355398548,5469.7852783472617,5580.8221106514729,5694.1130493852552,5809.7038621244483,5927.6412460168822,6549.4569324416843]
["sh vesi","EUR",{"$f":"+SUM('KA2019'!N163:R163)","v":1078.8799999999999},{"$f":"+D41*D32","v":1165.3072334346023},{"$f":"+E41*E32","v":1251.5703960054602},1242.0086319333959,1000.3078629745058,1048.3779630062866,1085.5719184662141,1123.8439311986531,1146.6580022772014,1169.9352110663242,1193.6849611549628,1217.9168471256323,1408.392678270053]
["sh kanal","EUR",{"$f":"+SUM('KA2019'!F163:J163)","v":2403.2000000000003},{"$f":"+D42*D33","v":2518.6709093270015},{"$f":"+E42*E33","v":2635.332795849411},3046.794876478491,3472.8007912686271,3902.6631831290206,4120.6806170736409,4345.9413471486087,4434.1641083742716,4524.1778383189312,4616.018900969485,4709.7243988912496,5141.0642541716315]
["PÜSIKULUD"]
["Seadmete hoolduse teenus ja materjalid","EUR",{"$f":"+SUM('KA2019'!F165:J165)+SUM('KA2019'!N165:S165)+'KA2019'!W165","v":7596.1342659712645},{"$f":"C53*(1+EE!F$5)","v":7765.2969476433709},{"$f":"D53*(1+EE!G$5)","v":7929.9212429334111},{"$f":"E53*(1+EE!H$5)","v":8094.0706126621326},{"$f":"F53*(1+EE!I$5)","v":8258.3802460991737},{"$f":"G53*(1+EE!J$5)","v":8426.0254703164301},{"$f":"H53*(1+EE!K$5)","v":8597.0739468663378},{"$f":"I53*(1+EE!L$5)","v":8771.5947743637771},{"$f":"J53*(1+EE!M$5)","v":8949.6584548261708},{"$f":"K53*(1+EE!N$5)","v":9131.3369221901175},{"$f":"L53*(1+EE!O$5)","v":9316.7035714078211},{"$f":"M53*(1+EE!P$5)","v":9505.8332881351271},{"$f":"N53*(1+EE!Q$5)","v":9698.8024790232048}]
["Tööjõu- ja personalikulud","EUR",{"$f":"+SUM('KA2019'!F158:J158)+SUM('KA2019'!N158:S158)+'KA2019'!W158","v":52593.01152720637},{"$f":"C54*(1+EE!F$5)","v":53764.235541374932},{"$f":"D54*(1+EE!G$5)","v":54904.037334852088},{"$f":"E54*(1+EE!H$5)","v":56040.550907683522},{"$f":"F54*(1+EE!I$5)","v":57178.174091109497},{"$f":"G54*(1+EE!J$5)","v":58338.891753675976},{"$f":"H54*(1+EE!K$5)","v":59523.172360615739},{"$f":"I54*(1+EE!L$5)","v":60731.494326885884},{"$f":"J54*(1+EE!M$5)","v":61964.345784118261},{"$f":"K54*(1+EE!N$5)","v":63222.224778058808},{"$f":"L54*(1+EE!O$5)","v":64505.639470021175},{"$f":"M54*(1+EE!P$5)","v":65815.108342436462},{"$f":"N54*(1+EE!Q$5)","v":67151.160408582335}]
["Administratiivkulud","EUR",{"$f":"+SUM('KA2019'!F159:J159)+SUM('KA2019'!N159:S159)+'KA2019'!W159","v":5571.6628809513904},{"$f":"C55*(1+EE!F$5)","v":5695.7414452991679},{"$f":"D55*(1+EE!G$5)","v":5816.4911639395114},{"$f":"E55*(1+EE!H$5)","v":5936.8925310330587},{"$f":"F55*(1+EE!I$5)","v":6057.4114494130299},{"$f":"G55*(1+EE!J$5)","v":6180.3769790146362},{"$f":"H55*(1+EE!K$5)","v":6305.8387486815718},{"$f":"I55*(1+EE!L$5)","v":6433.8474413236145},{"$f":"J55*(1+EE!M$5)","v":6564.4547692275346},{"$f":"K55*(1+EE!N$5)","v":6697.7134949736646},{"$f":"L55*(1+EE!O$5)","v":6833.6774527777416},{"$f":"M55*(1+EE!P$5)","v":6972.4015702666848},{"$f":"N55*(1+EE!Q$5)","v":7113.9418906971396}]
["Kaupade ja teenuste vahendamiskulud","EUR",{"$f":"+SUM('KA2019'!F164:J164)+SUM('KA2019'!N164:S164)+'KA2019'!W164","v":8450.2003453253765},{"$f":"C56*(1+EE!F$5)","v":8638.3827155982945},{"$f":"D56*(1+EE!G$5)","v":8821.5164291689798},{"$f":"E56*(1+EE!H$5)","v":9004.1218192527776},{"$f":"F56*(1+EE!I$5)","v":9186.9054921836087},{"$f":"G56*(1+EE!J$5)","v":9373.3997907268804},{"$f":"H56*(1+EE!K$5)","v":9563.6799839146715},{"$f":"I56*(1+EE!L$5)","v":9757.8229394166265},{"$f":"J56*(1+EE!M$5)","v":9955.9070860955217},{"$f":"K56*(1+EE!N$5)","v":10158.012445730146},{"$f":"L56*(1+EE!O$5)","v":10364.220665383169},{"$f":"M56*(1+EE!P$5)","v":10574.61505042713},{"$f":"N56*(1+EE!Q$5)","v":10789.280598241943}]
["Ülalpidamiskulud","EUR",{"$f":"+SUM('KA2019'!F160:J160)+SUM('KA2019'!N160:S160)+'KA2019'!W160","v":21637.393759425118},{"$f":"C57*(1+EE!F$5)","v":22119.249322344353},{"$f":"D57*(1+EE!G$5)","v":22588.177407978055},{"$f":"E57*(1+EE!H$5)","v":23055.752680323199},{"$f":"F57*(1+EE!I$5)","v":23523.784459733761},{"$f":"G57*(1+EE!J$5)","v":24001.317583986944},{"$f":"H57*(1+EE!K$5)","v":24488.544785280617},{"$f":"I57*(1+EE!L$5)","v":24985.662889248197},{"$f":"J57*(1+EE!M$5)","v":25492.872719079271},{"$f":"K57*(1+EE!N$5)","v":26010.379176748495},{"$f":"L57*(1+EE!O$5)","v":26538.391325896024},{"$f":"M57*(1+EE!P$5)","v":27077.122476393142},{"$f":"N57*(1+EE!Q$5)","v":27626.790270627313}]
["KOKKU","EUR",{"$f":"SUM(C44,C47:C49,C53:C57)","v":135844.59277887951},{"$f":"SUM(D44,D47:D49,D53:D57)","v":137975.0184235996},142157.04937221203,148172.5546957636,151573.67441380525,158539.22781590474,163251.49049715485,168200.51794805363,171614.9943405388,175098.78640990524,178653.30154777243,182279.97573088401,191350.21248678581]
["KONTROLL","KOKKU",{"$f":"C29+C58","v":298498.91709999996}]
[null,"KA2019 ",{"$f":"+SUM('KA2019'!C39:S39)+SUM('KA2019'!V39:W39)-SUM('KA2019'!C129:S129)-SUM('KA2019'!V129:W129)","v":298498.91710000002}]
[null,"VAHE",{"$f":"C60-C59","v":0}]
["Teenushinna kujunemine:"]
["Vee rahalised tegevkulud","EUR",null,null,{"$f":"+E16+E19+E21+SUM(E24:E28)*51%+E45+E48+E50+SUM(E53:E57)*51%","v":138695.59424781761}]
["Kanali rahalised tegevkulud","EUR",null,null,{"$f":"+E29+E58-E63-#REF!","v":{"$error":"#REF!"}}]
["Vesi of kulum","EUR",null,null,{"$f":"+SUMIFS(PV!Q:Q,PV!$O:$O,\"vesi\")","v":20573.062653999987}]
["Kanal of kulum","EUR",null,null,{"$f":"+SUMIFS(PV!Q:Q,PV!$O:$O,\"kanal\")","v":24661.295029999987}]
["Vesi tulukus","EUR",null,null,0]
["Kanal tulukus","EUR",null,null,0]
["Vesi hinda kokku","EUR",null,null,{"$f":"+E63+E65+E67","v":159268.65690181759},{"$f":"+E69/SUM($E$69:$E$70)","v":{"$error":"#REF!"}}]
["Kanal hinda kokku","EUR",null,null,{"$f":"+E64+E66+E68","v":{"$error":"#REF!"}},{"$f":"+E70/SUM($E$69:$E$70)","v":{"$error":"#REF!"}}]

{"sheet":"MAHUD","index":5,"n_rows":203,"n_cols":18,"rows_kept":203,"cut":false,"hidden":false,"merged":[]}
["Haljala valla ÜVK teenuspiirkond kokku","ühik",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,"Leibkonna keskmine suurus 2011",null,{"$f":"+'Tarbimise prognoos'!F1","v":2.15}]
["Elanike arv","in",{"$f":"+C21+C41+C61+C81+C101+C121+C141+C161","v":2384},{"$f":"+D21+D41+D61+D81+D101+D121+D141+D161","v":2378.4766145052799},2372.844927334193,2367.2920050186458,2361.7883107378102,2356.3436900986303,2350.8301502108529,2345.3953751786153,2339.8227616491822,2334.2403025128078,2328.4117032028716,2322.7603248178998,2317.0991008259853]
["ÜV-teenusega ühendatud elanikud","in",{"$f":"+SUMIF($A$20:$A$179,$A3,C$20:C$179)","v":2176},2227.6,2279.1999999999998,2346.5666666666666,2413.9333333333334,2446.8999999999996,2464.1,2481.3000000000002,2481.3000000000002,2481.3000000000002,2481.3000000000002,2481.3000000000002,2775.85]
["ühendatuse määr","%",{"$f":"+C3/C2","v":0.91275167785234901},0.93656586170107792,0.96053474617938894,0.99124512805854048,1.022078618290406,1.0384308580628061,1.0481829152050766,1.0579452941110346,1.0604649380584281,1.063001096043489,1.0656620547761468,1.0682548575882576,1.1979850145427453]
["ÜK-teenusega ühendatud elanikud","in",{"$f":"+SUMIF($A$20:$A$179,$A5,C$20:C$179)","v":1960},2005.6875,2049.2250000000004,2216.0291666666667,2382.8333333333335,2569.1666666666665,2632.2333333333331,2695.2999999999997,2695.2999999999997,2695.2999999999997,2695.2999999999997,2695.2999999999997,2905.9999999999995]
["ühendatuse määr","%",{"$f":"+C5/C2","v":0.82214765100671139},0.8432655960408425,0.86361522255153511,0.9361030079807211,1.008910630347285,1.0903191573717874,1.1197037493743391,1.1491879060240482,1.1519248569495348,1.1546797461677409,1.1575701995881789,1.1603866189729697,1.254154385957893]
["Tarbimine elaniku kohta, ÜV-teenuse tarbijati","l/päevas",{"$f":"+C10/C3/365*1000","v":73.020749395648679},{"$f":"+D10/D3/365*1000","v":73.213617787964608},73.397753283611934,73.630023887713904,73.849330342270449,73.96894773122321,74.03505544104361,74.100246653375663,74.100246653375663,74.100246653375663,74.100246653375663,74.100246653375663,75.046272536966981]
["Tarbimine elaniku kohta, ÜK-teenuse tarbijati","l/päevas",{"$f":"+C15/C5/365*1000","v":66.703941850712894},{"$f":"+D15/D5/365*1000","v":66.63239828592269},66.561041551231924,66.520874947216001,66.486331864423292,66.315821347945231,66.129426563722276,65.951754591598174,65.951754591598174,65.951754591598174,65.951754591598174,65.951754591598174,65.959559806225144]
["Müüdud vesi","m3/aastas",{"$f":"+SUM(C10:C11)","v":68944},70745.231977494783,{"$f":"+SUM(E10:E11)","v":72277.321046826299},74281.025206247912,76284.729365669526,77280.178552451733,77804.012649143842,78327.846745835952,78327.846745835952,78327.846745835952,78327.846745835952,78327.846745835952,{"$f":"+SUM(O10:O11)","v":87252.919310098296}]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",{"$f":"+C31+C51+C71+C91+C111+C131+C151+C171","v":57996},59528.089069331523,61060.178138663039,63063.882298084645,65067.586457506259,66063.035644288466,66586.869740980575,67110.703837672685,67110.703837672685,67110.703837672685,67110.703837672685,67110.703837672685,{"$f":"+O31+O51+O71+O91+O111+O131+O151+O171","v":76035.776401935029}]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",{"$f":"+C32+C52+C72+C92+C112+C132+C152+C172","v":10948},11217.142908163265,11217.142908163265,11217.142908163265,11217.142908163265,11217.142908163265,11217.142908163265,11217.142908163265,11217.142908163265,11217.142908163265,11217.142908163265,11217.142908163265,{"$f":"+O32+O52+O72+O92+O112+O132+O152+O172","v":11217.142908163265}]
["Toodetud vesi","m3/aastas",{"$f":"+SUMIF($A$20:$A$179,$A12,C$20:C$179)","v":105356},109259.00259233269,112856.6486715441,111166.11487087561,100841.36625785228,102276.08498826796,103081.98359856351,103887.88220885908,103887.88220885908,103887.88220885908,103887.88220885908,103887.88220885908,111860.60184540815]
["Arvestamata vesi","%",{"$f":"+(C12-C9)/C12","v":0.34560917270967006},0.35249974556824876,0.35956523698323811,0.33180155398496536,0.2435174948878738,0.24439639470638222,0.24522200744468339,0.24603481098629507,0.24603481098629507,0.24603481098629507,0.24603481098629507,0.24603481098629507,0.21998525065436159]
["Vastuvõetud reovesi","m3/aastas",{"$f":"+SUM(C15:C16)","v":106933},88237.623278091778,69182.118721132036,73202.100497505598,77222.082273879176,81584.032988164894,82931.497369117278,84278.961750069662,84278.961750069662,84278.961750069662,84278.961750069662,84278.961750069662,89675.779202205158]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",{"$f":"+C36+C56+C76+C96+C116+C136+C156+C176","v":47720},48779.975443040239,49785.470886080489,53805.452662454059,57825.434438827637,62187.385153113348,63534.849534065732,64882.313915018109,64882.313915018109,64882.313915018109,64882.313915018109,64882.313915018109,{"$f":"+O36+O56+O76+O96+O116+O136+O156+O176","v":69962.645490864947}]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",{"$f":"+C37+C57+C77+C97+C117+C137+C157+C177","v":59213},39457.647835051546,19396.647835051546,19396.647835051546,19396.647835051546,19396.647835051546,19396.647835051546,19396.647835051546,19396.647835051546,19396.647835051546,19396.647835051546,19396.647835051546,{"$f":"+O37+O57+O77+O97+O117+O137+O157+O177","v":19713.133711340204}]
["Purgimine","m3/aastas",{"$f":"+SUMIF($A$20:$A$179,$A17,C$20:C$179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Puhastatud heitvee mahud","m3/aastas",163402.06926406926,134584.22117995142,105197.09111183818,110692.35307791297,112786.43957100715,117532.6893941364,119329.30856873957,121125.92774334273,121125.92774334273,121125.92774334273,121125.92774334273,121125.92774334273,120155.4656029402]
["Infiltratsioon","%",{"$f":"+(C18-C14)/C18","v":0.34558356279326707},0.34436873428044734,0.34235711282565356,0.33868873086489654,0.31532476273211607,0.30586091913051172,0.30501987848739903,0.30420378757675387,0.30420378757675387,0.30420378757675387,0.30420378757675387,0.30420378757675387,0.25366874696700609]
["Võsupere küla","ühik",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Elanike arv","in",127,{"$f":"+C21","v":127},{"$f":"+D21","v":127},127,127,127,127,127,127,127,127,127,127]
["ÜV-teenusega ühendatud elanikud","in",129,{"$f":"C22+D24","v":129},{"$f":"D22+E24","v":129},129,129,129,129,129,129,129,129,129,129]
["ühendatuse määr","%",{"$f":"+C22/C21","v":1.015748031496063},1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063]
["Uued liitujad ÜV teenusega","in"]
["ÜK-teenusega ühendatud elanikud","in",129,{"$f":"C25+D27","v":129},{"$f":"D25+E27","v":129},129,129,129,129,129,129,129,129,129,129]
["ühendatuse määr","%",{"$f":"+C25/C21","v":1.015748031496063},1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063,1.015748031496063]
["Uued liitujad ÜK teenusega","in"]
["Tarbimine elaniku kohta, ÜV-teenuse tarbijati","l/päevas",{"$f":"+C31/C22/365*1000","v":38.143782520972714},{"$f":"+C28","v":38.143782520972714},{"$f":"+D28","v":38.143782520972714},{"$f":"+E28","v":38.143782520972714},38.143782520972714,38.143782520972714,38.143782520972714,38.143782520972714,38.143782520972714,38.143782520972714,38.143782520972714,38.143782520972714,{"$f":"+N28","v":38.143782520972714}]
["Tarbimine elaniku kohta, ÜK-teenuse tarbijati","l/päevas",{"$f":"+C36/C25/365*1000","v":33.896145269194008},{"$f":"+C29","v":33.896145269194008},{"$f":"+D29","v":33.896145269194008},33.896145269194008,33.896145269194008,33.896145269194008,33.896145269194008,33.896145269194008,33.896145269194008,33.896145269194008,33.896145269194008,33.896145269194008,33.896145269194008]
["Müüdud vesi","m3/aastas",{"$f":"+SUM(C31:C32)","v":4275},4364.8,4364.8,4364.8,4364.8,4364.8,4364.8,4364.8,4364.8,4364.8,4364.8,4364.8,4364.8]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",1796,{"$f":"D22*D28*0.365","v":1796},{"$f":"E22*E28*0.365","v":1796},1796,1796,1796,1796,1796,1796,1796,1796,1796,1796]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",2479,{"$f":"C32+'Tarbimise prognoos'!AP11*'Tarbimise prognoos'!$F$1*D28*365/1000","v":2568.8000000000002},{"$f":"D32","v":2568.8000000000002},2568.8000000000002,2568.8000000000002,2568.8000000000002,2568.8000000000002,2568.8000000000002,2568.8000000000002,2568.8000000000002,2568.8000000000002,2568.8000000000002,2568.8000000000002]
["Toodetud vesi","m3/aastas",5660,{"$f":"D30/(1-D34)","v":5778.8930994152042},5778.8930994152042,{"$f":"F30/(1-F34)","v":5778.8930994152042},{"$f":"G30/(1-G34)","v":5778.8930994152042},5778.8930994152042,{"$f":"I30/(1-I34)","v":5778.8930994152042},5778.8930994152042,5778.8930994152042,5778.8930994152042,5778.8930994152042,5778.8930994152042,5778.8930994152042]
["Arvestamata vesi","%",{"$f":"+(C33-C30)/C33","v":0.24469964664310953},{"$f":"C34","v":0.24469964664310953},{"$f":"D34","v":0.24469964664310953},0.24469964664310953,0.24469964664310953,0.24469964664310953,0.24469964664310953,0.24469964664310953,0.24469964664310953,0.24469964664310953,0.24469964664310953,0.24469964664310953,0.24469964664310953]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C36:C37)","v":3832},3832,3832,3832,3832,3832,{"$f":"SUM(I36:I37)","v":3832},{"$f":"SUM(J36:J37)","v":3832},3832,3832,3832,3832,3965]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",1596,{"$f":"D25*D29*0.365","v":1595.9999999999998},{"$f":"E25*E29*0.365","v":1595.9999999999998},1595.9999999999998,1595.9999999999998,1595.9999999999998,1595.9999999999998,1595.9999999999998,1595.9999999999998,1595.9999999999998,1595.9999999999998,1595.9999999999998,1595.9999999999998]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",2236,{"$f":"C37","v":2236},{"$f":"D37","v":2236},2236,2236,2236,2236,2236,2236,2236,2236,2236,{"$f":"N37+'Tarbimise prognoos'!AR24*'Tarbimise prognoos'!$F$1*O29*365/1000","v":2369}]
["Puhastatud heitvee mahud","m3/aastas",{"$f":"C35/(1-C39)","v":5109.333333333333},5109.333333333333,5109.333333333333,5109.333333333333,5109.333333333333,5109.333333333333,{"$f":"I35/(1-I39)","v":5109.333333333333},{"$f":"J35/(1-J39)","v":5109.333333333333},5109.333333333333,5109.333333333333,5109.333333333333,5109.333333333333,5286.666666666667]
["Infiltratsioon","%",0.25,{"$f":"C39","v":0.25},{"$f":"D39","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Võsu alevik","ühik",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Elanike arv","in",418,{"$f":"+C41","v":418},{"$f":"+D41","v":418},418,418,418,418,418,418,418,418,418,418]
["ÜV-teenusega ühendatud elanikud","in",393,{"$f":"C42+D44","v":422.5625},{"$f":"D42+E44","v":452.125},481.6875,511.25,528.45000000000005,545.65000000000009,562.85000000000014,562.85000000000014,562.85000000000014,562.85000000000014,562.85000000000014,840.2]
["ühendatuse määr","%",{"$f":"+C42/C41","v":0.94019138755980858},1.010915071770335,1.0816387559808613,1.1523624401913874,1.2230861244019138,1.2642344497607656,1.3053827751196174,1.3465311004784692,1.3465311004784692,1.3465311004784692,1.3465311004784692,1.3465311004784692,2.0100478468899521]
["Uued liitujad ÜV teenusega","in",null,{"$f":"+'Tarbimise prognoos'!$AM$7/4*'Tarbimise prognoos'!$F$1","v":29.5625},{"$f":"+'Tarbimise prognoos'!$AM$7/4*'Tarbimise prognoos'!$F$1","v":29.5625},{"$f":"+'Tarbimise prognoos'!$AM$7/4*'Tarbimise prognoos'!$F$1","v":29.5625},{"$f":"+'Tarbimise prognoos'!$AM$7/4*'Tarbimise prognoos'!$F$1","v":29.5625},{"$f":"+'Tarbimise prognoos'!$AN$7/3*'Tarbimise prognoos'!$F$1","v":17.2},{"$f":"+'Tarbimise prognoos'!$AN$7/3*'Tarbimise prognoos'!$F$1","v":17.2},{"$f":"+'Tarbimise prognoos'!$AN$7/3*'Tarbimise prognoos'!$F$1","v":17.2},null,null,null,null,{"$f":"+'Tarbimise prognoos'!AO7*'Tarbimise prognoos'!$F$1","v":277.34999999999997}]
["ÜK-teenusega ühendatud elanikud","in",350,{"$f":"C45+D47","v":377.95},{"$f":"D45+E47","v":405.9},433.84999999999997,461.79999999999995,524.86666666666656,587.93333333333317,650.99999999999977,650.99999999999977,650.99999999999977,650.99999999999977,650.99999999999977,779.99999999999977]
["ühendatuse määr","%",{"$f":"+C45/C41","v":0.83732057416267947},0.90418660287081332,0.97105263157894728,1.0379186602870814,1.1047846889952151,1.2556618819776713,1.4065390749601272,1.5574162679425831,1.5574162679425831,1.5574162679425831,1.5574162679425831,1.5574162679425831,1.8660287081339708]
["Uued liitujad ÜK teenusega","in",null,{"$f":"+'Tarbimise prognoos'!$AM$20/4*'Tarbimise prognoos'!$F$1","v":27.95},{"$f":"+'Tarbimise prognoos'!$AM$20/4*'Tarbimise prognoos'!$F$1","v":27.95},{"$f":"+'Tarbimise prognoos'!$AM$20/4*'Tarbimise prognoos'!$F$1","v":27.95},{"$f":"+'Tarbimise prognoos'!$AM$20/4*'Tarbimise prognoos'!$F$1","v":27.95},{"$f":"+'Tarbimise prognoos'!$AN$20/3*'Tarbimise prognoos'!$F$1","v":63.066666666666663},{"$f":"+'Tarbimise prognoos'!$AN$20/3*'Tarbimise prognoos'!$F$1","v":63.066666666666663},{"$f":"+'Tarbimise prognoos'!$AN$20/3*'Tarbimise prognoos'!$F$1","v":63.066666666666663},null,null,null,null,{"$f":"+'Tarbimise prognoos'!AO20*'Tarbimise prognoos'!F1","v":129}]
["Tarbimine elaniku kohta, ÜV-teenuse tarbijati","l/päevas",{"$f":"+C51/C42/365*1000","v":83.439645857297222},{"$f":"+C48","v":83.439645857297222},{"$f":"+D48","v":83.439645857297222},{"$f":"+E48","v":83.439645857297222},83.439645857297222,83.439645857297222,83.439645857297222,83.439645857297222,83.439645857297222,83.439645857297222,83.439645857297222,83.439645857297222,83.439645857297222]
["Tarbimine elaniku kohta, ÜK-teenuse tarbijati","l/päevas",{"$f":"+C56/C45/365*1000","v":58.536203522504898},{"$f":"+C49","v":58.536203522504898},{"$f":"+D49","v":58.536203522504898},58.536203522504898,58.536203522504898,58.536203522504898,58.536203522504898,58.536203522504898,58.536203522504898,58.536203522504898,58.536203522504898,58.536203522504898,58.536203522504898]
["Müüdud vesi","m3/aastas",{"$f":"+SUM(C51:C52)","v":13455},14355.339853689567,15255.679707379135,16156.019561068702,17056.35941475827,17580.193511450383,18104.027608142496,18627.86170483461,18627.86170483461,18627.86170483461,18627.86170483461,18627.86170483461,27074.686513994911]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",11969,{"$f":"D42*D48*0.365","v":12869.339853689567},{"$f":"E42*E48*0.365","v":13769.679707379135},14670.019561068702,15570.35941475827,16094.193511450383,16618.027608142496,17141.86170483461,17141.86170483461,17141.86170483461,17141.86170483461,17141.86170483461,25588.686513994911]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",1486,{"$f":"C52","v":1486},{"$f":"D52","v":1486},1486,1486,1486,1486,1486,1486,1486,1486,1486,1486]
["Toodetud vesi","m3/aastas",34964,{"$f":"D50/(1-D54)","v":37303.612236670531},39643.22447334107,{"$f":"F50/(1-F54)","v":41982.836710011601},{"$f":"G50/(1-G54)","v":26240.552945781954},27046.451556077511,{"$f":"I50/(1-I54)","v":27852.350166373071},{"$f":"J50/(1-J54)","v":28658.248776668628},28658.248776668628,28658.248776668628,28658.248776668628,28658.248776668628,36099.582018659879]
["Arvestamata vesi","%",{"$f":"+(C53-C50)/C53","v":0.61517560919803227},{"$f":"C54","v":0.61517560919803227},{"$f":"D54","v":0.61517560919803227},0.61517560919803227,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.25]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C56:C57)","v":8843},9440.1717142857142,10037.343428571428,10634.515142857143,11231.686857142857,12579.151238095237,{"$f":"SUM(I56:I57)","v":13926.615619047616},{"$f":"SUM(J56:J57)","v":15274.079999999996},15274.079999999996,15274.079999999996,15274.079999999996,15274.079999999996,18030.257142857139]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",7478,{"$f":"D45*D49*0.365","v":8075.1717142857142},{"$f":"E45*E49*0.365","v":8672.3434285714284},9269.5151428571426,9866.6868571428568,11214.151238095237,12561.615619047616,13909.079999999996,13909.079999999996,13909.079999999996,13909.079999999996,13909.079999999996,16665.257142857139]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",1365,{"$f":"C57","v":1365},{"$f":"D57","v":1365},1365,1365,1365,1365,1365,1365,1365,1365,1365,1365]
["Puhastatud heitvee mahud","m3/aastas",{"$f":"C55/(1-C59)","v":12632.857142857143},13485.959591836736,14339.062040816327,15192.16448979592,16045.26693877551,16772.20165079365,{"$f":"I55/(1-I59)","v":18568.820825396822},{"$f":"J55/(1-J59)","v":20365.439999999995},20365.439999999995,20365.439999999995,20365.439999999995,20365.439999999995,24040.342857142852]
["Infiltratsioon","%",0.3,{"$f":"C59","v":0.3},{"$f":"D59","v":0.3},0.3,0.3,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Käsmu küla","ühik",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Elanike arv","in",144,{"$f":"+C61","v":144},{"$f":"+D61","v":144},144,144,144,144,144,144,144,144,144,144]
["ÜV-teenusega ühendatud elanikud","in",148,{"$f":"C62+D64","v":148},{"$f":"D62+E64","v":148},163.76666666666665,179.5333333333333,195.29999999999995,195.29999999999995,195.29999999999995,195.29999999999995,195.29999999999995,195.29999999999995,195.29999999999995,195.29999999999995]
["ühendatuse määr","%",{"$f":"+C62/C61","v":1.0277777777777777},1.0277777777777777,1.0277777777777777,1.1372685185185185,1.2467592592592591,1.3562499999999997,1.3562499999999997,1.3562499999999997,1.3562499999999997,1.3562499999999997,1.3562499999999997,1.3562499999999997,1.3562499999999997]
["Uued liitujad ÜV teenusega","in",null,null,null,{"$f":"+'Tarbimise prognoos'!$AN$10*'Tarbimise prognoos'!$F$1/3","v":15.766666666666666},{"$f":"+'Tarbimise prognoos'!$AN$10*'Tarbimise prognoos'!$F$1/3","v":15.766666666666666},{"$f":"+'Tarbimise prognoos'!$AN$10*'Tarbimise prognoos'!$F$1/3","v":15.766666666666666}]
["ÜK-teenusega ühendatud elanikud","in",null,null,null,{"$f":"E65+F67","v":123.26666666666667},{"$f":"F65+G67","v":246.53333333333333},369.8,369.8,369.8,369.8,369.8,369.8,369.8,369.8]
["ühendatuse määr","%",null,null,null,{"$f":"+F65/F61","v":0.85601851851851851},1.712037037037037,2.5680555555555555,2.5680555555555555,2.5680555555555555,2.5680555555555555,2.5680555555555555,2.5680555555555555,2.5680555555555555,2.5680555555555555]
["Uued liitujad ÜK teenusega","in",null,null,null,{"$f":"+'Tarbimise prognoos'!$AN$23*'Tarbimise prognoos'!$F$1/3","v":123.26666666666667},{"$f":"+'Tarbimise prognoos'!$AN$23*'Tarbimise prognoos'!$F$1/3","v":123.26666666666667},{"$f":"+'Tarbimise prognoos'!$AN$23*'Tarbimise prognoos'!$F$1/3","v":123.26666666666667}]
["Tarbimine elaniku kohta, ÜV-teenuse tarbijati","l/päevas",{"$f":"+C71/C62/365*1000","v":81.951129211403185},{"$f":"+C68","v":81.951129211403185},{"$f":"+D68","v":81.951129211403185},{"$f":"+E68","v":81.951129211403185},81.951129211403185,81.951129211403185,81.951129211403185,81.951129211403185,81.951129211403185,81.951129211403185,81.951129211403185,81.951129211403185,81.951129211403185]
["Tarbimine elaniku kohta, ÜK-teenuse tarbijati","l/päevas",null,null,null,67,67,67,67,67,67,67,67,67,67]
["Müüdud vesi","m3/aastas",{"$f":"+SUM(C71:C72)","v":5088},5088,5088,5559.6150900900893,6031.2301801801786,6502.8452702702689,6502.8452702702689,6502.8452702702689,6502.8452702702689,6502.8452702702689,6502.8452702702689,6502.8452702702689,6502.8452702702689]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",4427,{"$f":"D62*D68*0.365","v":4427},{"$f":"E62*E68*0.365","v":4427},4898.6150900900893,5370.2301801801786,5841.8452702702689,5841.8452702702689,5841.8452702702689,5841.8452702702689,5841.8452702702689,5841.8452702702689,5841.8452702702689,5841.8452702702689]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",661,{"$f":"C72","v":661},{"$f":"D72","v":661},661,661,661,661,661,661,661,661,661,661]
["Toodetud vesi","m3/aastas",12701,{"$f":"D70/(1-D74)","v":12701.000000000002},12701.000000000002,{"$f":"F70/(1-F74)","v":7412.8201201201191},{"$f":"G70/(1-G74)","v":8041.6402402402382},8670.4603603603591,{"$f":"I70/(1-I74)","v":8670.4603603603591},{"$f":"J70/(1-J74)","v":8670.4603603603591},8670.4603603603591,8670.4603603603591,8670.4603603603591,8670.4603603603591,8670.4603603603591]
["Arvestamata vesi","%",{"$f":"+(C73-C70)/C73","v":0.59940162191953394},{"$f":"C74","v":0.59940162191953394},{"$f":"D74","v":0.59940162191953394},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Vastuvõetud reovesi","m3/aastas",null,null,null,{"$f":"SUM(F76:F77)","v":3014.4863333333333},6028.9726666666666,9043.4590000000007,{"$f":"SUM(I76:I77)","v":9043.4590000000007},{"$f":"SUM(J76:J77)","v":9043.4590000000007},9043.4590000000007,9043.4590000000007,9043.4590000000007,9043.4590000000007,9043.4590000000007]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",null,null,null,{"$f":"F65*F69*0.365","v":3014.4863333333333},{"$f":"G65*G69*0.365","v":6028.9726666666666},9043.4590000000007,9043.4590000000007,9043.4590000000007,9043.4590000000007,{"$f":"L65*L69*0.365","v":9043.4590000000007},9043.4590000000007,9043.4590000000007,9043.4590000000007]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",null,null,null,{"$f":"E77","v":0},0,0,0,0,0,0,0,0,0]
["Puhastatud heitvee mahud","m3/aastas",null,null,null,{"$f":"F75/(1-F79)","v":4019.315111111111},8038.6302222222221,12057.945333333335,{"$f":"I75/(1-I79)","v":12057.945333333335},{"$f":"J75/(1-J79)","v":12057.945333333335},12057.945333333335,12057.945333333335,12057.945333333335,12057.945333333335,12057.945333333335]
["Infiltratsioon","%",null,null,null,0.25,{"$f":"F79","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Vergi küla","ühik",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Elanike arv","in",81,{"$f":"+C81","v":81},{"$f":"+D81","v":81},81,81,81,81,81,81,81,81,81,81]
["ÜV-teenusega ühendatud elanikud","in",79,{"$f":"C82+D84","v":93.512500000000003},{"$f":"D82+E84","v":108.02500000000001},122.53750000000001,137.05000000000001,137.05000000000001,137.05000000000001,137.05000000000001,137.05000000000001,137.05000000000001,137.05000000000001,137.05000000000001,137.05000000000001]
["ühendatuse määr","%",{"$f":"+C82/C81","v":0.97530864197530864},1.1544753086419755,1.3336419753086421,1.5128086419753088,1.6919753086419755,1.6919753086419755,1.6919753086419755,1.6919753086419755,1.6919753086419755,1.6919753086419755,1.6919753086419755,1.6919753086419755,1.6919753086419755]
["Uued liitujad ÜV teenusega","in",null,{"$f":"+'Tarbimise prognoos'!$AM$13*'Tarbimise prognoos'!$F$1/4","v":14.512499999999999},{"$f":"+'Tarbimise prognoos'!$AM$13*'Tarbimise prognoos'!$F$1/4","v":14.512499999999999},{"$f":"+'Tarbimise prognoos'!$AM$13*'Tarbimise prognoos'!$F$1/4","v":14.512499999999999},{"$f":"+'Tarbimise prognoos'!$AM$13*'Tarbimise prognoos'!$F$1/4","v":14.512499999999999}]
["ÜK-teenusega ühendatud elanikud","in",74,{"$f":"C85+D87","v":76.150000000000006},{"$f":"D85+E87","v":78.300000000000011},80.450000000000017,82.600000000000023,82.600000000000023,82.600000000000023,82.600000000000023,82.600000000000023,82.600000000000023,82.600000000000023,82.600000000000023,82.600000000000023]
["ühendatuse määr","%",{"$f":"+C85/C81","v":0.9135802469135802},0.94012345679012355,0.96666666666666679,0.99320987654321014,1.0197530864197533,1.0197530864197533,1.0197530864197533,1.0197530864197533,1.0197530864197533,1.0197530864197533,1.0197530864197533,1.0197530864197533,1.0197530864197533]
["Uued liitujad ÜK teenusega","in",null,{"$f":"+'Tarbimise prognoos'!$AM$26*'Tarbimise prognoos'!$F$1/4","v":2.15},{"$f":"+'Tarbimise prognoos'!$AM$26*'Tarbimise prognoos'!$F$1/4","v":2.15},{"$f":"+'Tarbimise prognoos'!$AM$26*'Tarbimise prognoos'!$F$1/4","v":2.15},{"$f":"+'Tarbimise prognoos'!$AM$26*'Tarbimise prognoos'!$F$1/4","v":2.15}]
["Tarbimine elaniku kohta, ÜV-teenuse tarbijati","l/päevas",{"$f":"+C91/C82/365*1000","v":79.764175481186058},{"$f":"+C88","v":79.764175481186058},{"$f":"+D88","v":79.764175481186058},{"$f":"+E88","v":79.764175481186058},79.764175481186058,79.764175481186058,79.764175481186058,79.764175481186058,79.764175481186058,79.764175481186058,79.764175481186058,79.764175481186058,79.764175481186058]
["Tarbimine elaniku kohta, ÜK-teenuse tarbijati","l/päevas",{"$f":"+C96/C85/365*1000","v":33.209922251018142},{"$f":"+C89","v":33.209922251018142},{"$f":"+D89","v":33.209922251018142},33.209922251018142,33.209922251018142,33.209922251018142,33.209922251018142,33.209922251018142,33.209922251018142,33.209922251018142,33.209922251018142,33.209922251018142,33.209922251018142]
["Müüdud vesi","m3/aastas",{"$f":"+SUM(C91:C92)","v":2862},3284.5158227848101,3707.0316455696202,4129.5474683544307,4552.0632911392404,4552.0632911392404,4552.0632911392404,4552.0632911392404,4552.0632911392404,4552.0632911392404,4552.0632911392404,4552.0632911392404,4552.0632911392404]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",2300,{"$f":"D82*D88*0.365","v":2722.5158227848101},{"$f":"E82*E88*0.365","v":3145.0316455696202},3567.5474683544303,3990.0632911392408,3990.0632911392408,3990.0632911392408,3990.0632911392408,3990.0632911392408,3990.0632911392408,3990.0632911392408,3990.0632911392408,3990.0632911392408]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",562,{"$f":"C92","v":562},{"$f":"D92","v":562},562,562,562,562,562,562,562,562,562,562]
["Toodetud vesi","m3/aastas",7048,{"$f":"D90/(1-D94)","v":8088.4931932170994},9128.9863864342005,{"$f":"F90/(1-F94)","v":10169.479579651301},{"$f":"G90/(1-G94)","v":11209.972772868401},11209.972772868401,{"$f":"I90/(1-I94)","v":11209.972772868401},{"$f":"J90/(1-J94)","v":11209.972772868401},11209.972772868401,11209.972772868401,11209.972772868401,11209.972772868401,11209.972772868401]
["Arvestamata vesi","%",{"$f":"+(C93-C90)/C93","v":0.59392735527809304},{"$f":"C94","v":0.59392735527809304},{"$f":"D94","v":0.59392735527809304},0.59392735527809304,0.59392735527809304,0.59392735527809304,0.59392735527809304,0.59392735527809304,0.59392735527809304,0.59392735527809304,0.59392735527809304,0.59392735527809304,0.59392735527809304]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C96:C97)","v":1235},1261.0614864864865,1287.122972972973,1313.1844594594595,1339.2459459459462,1339.2459459459462,{"$f":"SUM(I96:I97)","v":1339.2459459459462},{"$f":"SUM(J96:J97)","v":1339.2459459459462},1339.2459459459462,1339.2459459459462,1339.2459459459462,1339.2459459459462,1339.2459459459462]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",897,{"$f":"D85*D89*0.365","v":923.0614864864865},{"$f":"E85*E89*0.365","v":949.12297297297312},975.18445945945962,1001.2459459459462,1001.2459459459462,1001.2459459459462,1001.2459459459462,1001.2459459459462,1001.2459459459462,1001.2459459459462,1001.2459459459462,1001.2459459459462]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",338,{"$f":"C97","v":338},{"$f":"D97","v":338},338,338,338,338,338,338,338,338,338,338]
["Puhastatud heitvee mahud","m3/aastas",{"$f":"C95/(1-C99)","v":1646.6666666666667},1681.4153153153154,1716.1639639639641,1750.9126126126127,1785.6612612612616,1785.6612612612616,{"$f":"I95/(1-I99)","v":1785.6612612612616},{"$f":"J95/(1-J99)","v":1785.6612612612616},1785.6612612612616,1785.6612612612616,1785.6612612612616,1785.6612612612616,1785.6612612612616]
["Infiltratsioon","%",0.25,{"$f":"C99","v":0.25},{"$f":"D99","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Vihula küla","ühik",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Elanike arv","in",85,{"$f":"C101*(1+STAT!C$13)","v":84.169048199909383},{"$f":"D101*(1+STAT!D$13)","v":83.321803227267978},{"$f":"E101*(1+STAT!E$13)","v":82.48640783466351},{"$f":"F101*(1+STAT!F$13)","v":81.658418429582127},{"$f":"G101*(1+STAT!G$13)","v":80.839316209528462},{"$f":"H101*(1+STAT!H$13)","v":80.009845606942463},{"$f":"I101*(1+STAT!I$13)","v":79.192224584393415},{"$f":"J101*(1+STAT!J$13)","v":78.353866796779712},{"$f":"K101*(1+STAT!K$13)","v":77.514027811661393},{"$f":"L101*(1+STAT!L$13)","v":76.63715888892763},{"$f":"M101*(1+STAT!M$13)","v":75.78695152127699},{"$f":"N101*(1+STAT!N$13)","v":74.935262956121719}]
["ÜV-teenusega ühendatud elanikud","in",37,{"$f":"C102+D104","v":37},{"$f":"D102+E104","v":37},37,37,37,37,37,37,37,37,37,37]
["ühendatuse määr","%",{"$f":"+C102/C101","v":0.43529411764705883},0.43959152195854145,0.44406144090615818,0.44855875011751184,0.45310698776154756,0.45769808225615399,0.46244308708914078,0.46721758599633617,0.47221664370392852,0.47733295565417172,0.48279451556424646,0.48821069138283452,0.49375952709561211]
["Uued liitujad ÜV teenusega","in"]
["ÜK-teenusega ühendatud elanikud","in",37,{"$f":"C105+D107","v":37},{"$f":"D105+E107","v":37},37,37,37,37,37,37,37,37,37,37]
["ühendatuse määr","%",{"$f":"+C105/C101","v":0.43529411764705883},0.43959152195854145,0.44406144090615818,0.44855875011751184,0.45310698776154756,0.45769808225615399,0.46244308708914078,0.46721758599633617,0.47221664370392852,0.47733295565417172,0.48279451556424646,0.48821069138283452,0.49375952709561211]
["Uued liitujad ÜK teenusega","in"]
["Tarbimine elaniku kohta, ÜV-teenuse tarbijati","l/päevas",{"$f":"+C111/C102/365*1000","v":55.386893743058131},{"$f":"+C108","v":55.386893743058131},{"$f":"+D108","v":55.386893743058131},{"$f":"+E108","v":55.386893743058131},55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131]
["Tarbimine elaniku kohta, ÜK-teenuse tarbijati","l/päevas",{"$f":"+C116/C105/365*1000","v":55.386893743058131},{"$f":"+C109","v":55.386893743058131},{"$f":"+D109","v":55.386893743058131},55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131,55.386893743058131]
["Müüdud vesi","m3/aastas",{"$f":"+SUM(C111:C112)","v":990},990,990,990,990,990,990,990,990,990,990,990,990]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",748,{"$f":"D102*D108*0.365","v":748},{"$f":"E102*E108*0.365","v":748},748,748,748,748,748,748,748,748,748,748]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",242,{"$f":"C112","v":242},{"$f":"D112","v":242},242,242,242,242,242,242,242,242,242,242]
["Toodetud vesi","m3/aastas",1470,{"$f":"D110/(1-D114)","v":1469.9999999999998},1469.9999999999998,{"$f":"F110/(1-F114)","v":1469.9999999999998},{"$f":"G110/(1-G114)","v":1469.9999999999998},1469.9999999999998,{"$f":"I110/(1-I114)","v":1469.9999999999998},{"$f":"J110/(1-J114)","v":1469.9999999999998},1469.9999999999998,1469.9999999999998,1469.9999999999998,1469.9999999999998,1469.9999999999998]
["Arvestamata vesi","%",{"$f":"+(C113-C110)/C113","v":0.32653061224489793},{"$f":"C114","v":0.32653061224489793},{"$f":"D114","v":0.32653061224489793},0.32653061224489793,0.32653061224489793,0.32653061224489793,0.32653061224489793,0.32653061224489793,0.32653061224489793,0.32653061224489793,0.32653061224489793,0.32653061224489793,0.32653061224489793]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C116:C117)","v":11864},11864,11864,11864,11864,11864,{"$f":"SUM(I116:I117)","v":11864},{"$f":"SUM(J116:J117)","v":11864},11864,11864,11864,11864,11864]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",748,{"$f":"D105*D109*0.365","v":748},{"$f":"E105*E109*0.365","v":748},748,748,748,748,748,748,748,748,748,748]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",11116,{"$f":"C117","v":11116},{"$f":"D117","v":11116},11116,11116,11116,11116,11116,11116,11116,11116,11116,11116]
["Puhastatud heitvee mahud","m3/aastas",{"$f":"C115/(1-C119)","v":15818.666666666666},15818.666666666666,15818.666666666666,15818.666666666666,15818.666666666666,15818.666666666666,{"$f":"I115/(1-I119)","v":15818.666666666666},{"$f":"J115/(1-J119)","v":15818.666666666666},15818.666666666666,15818.666666666666,15818.666666666666,15818.666666666666,15818.666666666666]
["Infiltratsioon","%",0.25,{"$f":"C119","v":0.25},{"$f":"D119","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Haljala alevik","ühik",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Elanike arv","in",1049,{"$f":"+C121","v":1049},{"$f":"+D121","v":1049},1049,1049,1049,1049,1049,1049,1049,1049,1049,1049]
["ÜV-teenusega ühendatud elanikud","in",980,{"$f":"C122+D124","v":987.52499999999998},{"$f":"D122+E124","v":995.05},1002.5749999999999,1010.0999999999999,1010.0999999999999,1010.0999999999999,1010.0999999999999,1010.0999999999999,1010.0999999999999,1010.0999999999999,1010.0999999999999,1027.3]
["ühendatuse määr","%",{"$f":"+C122/C121","v":0.93422306959008583},0.94139656816015249,0.94857006673021926,0.95574356530028592,0.96291706387035259,0.96291706387035259,0.96291706387035259,0.96291706387035259,0.96291706387035259,0.96291706387035259,0.96291706387035259,0.96291706387035259,0.97931363203050525]
["Uued liitujad ÜV teenusega","in",null,{"$f":"+'Tarbimise prognoos'!$AM$6*'Tarbimise prognoos'!$F$1/4","v":7.5249999999999995},{"$f":"+'Tarbimise prognoos'!$AM$6*'Tarbimise prognoos'!$F$1/4","v":7.5249999999999995},{"$f":"+'Tarbimise prognoos'!$AM$6*'Tarbimise prognoos'!$F$1/4","v":7.5249999999999995},{"$f":"+'Tarbimise prognoos'!$AM$6*'Tarbimise prognoos'!$F$1/4","v":7.5249999999999995},null,null,null,null,null,null,null,{"$f":"+'Tarbimise prognoos'!$AO$6*'Tarbimise prognoos'!$F$1","v":17.2}]
["ÜK-teenusega ühendatud elanikud","in",970,{"$f":"C125+D127","v":983.4375},{"$f":"D125+E127","v":996.875},1010.3125,1023.75,1023.75,1023.75,1023.75,1023.75,1023.75,1023.75,1023.75,1105.45]
["ühendatuse määr","%",{"$f":"+C125/C121","v":0.92469018112488088},0.9375,0.95030981887511912,0.96311963775023834,0.97592945662535746,0.97592945662535746,0.97592945662535746,0.97592945662535746,0.97592945662535746,0.97592945662535746,0.97592945662535746,0.97592945662535746,1.0538131553860821]
["Uued liitujad ÜK teenusega","in",null,{"$f":"+'Tarbimise prognoos'!$AM$19*'Tarbimise prognoos'!$F$1/4","v":13.4375},{"$f":"+'Tarbimise prognoos'!$AM$19*'Tarbimise prognoos'!$F$1/4","v":13.4375},{"$f":"+'Tarbimise prognoos'!$AM$19*'Tarbimise prognoos'!$F$1/4","v":13.4375},{"$f":"+'Tarbimise prognoos'!$AM$19*'Tarbimise prognoos'!$F$1/4","v":13.4375},null,null,null,null,null,null,null,{"$f":"+'Tarbimise prognoos'!AO19*'Tarbimise prognoos'!$F$1","v":81.7}]
["Tarbimine elaniku kohta, ÜV-teenuse tarbijati","l/päevas",{"$f":"+C131/C122/365*1000","v":76.178361755661172},{"$f":"+C128","v":76.178361755661172},{"$f":"+D128","v":76.178361755661172},{"$f":"+E128","v":76.178361755661172},76.178361755661172,76.178361755661172,76.178361755661172,76.178361755661172,76.178361755661172,76.178361755661172,76.178361755661172,76.178361755661172,76.178361755661172]
["Tarbimine elaniku kohta, ÜK-teenuse tarbijati","l/päevas",{"$f":"+C136/C125/365*1000","v":77.9381443298969},{"$f":"+C129","v":77.9381443298969},{"$f":"+D129","v":77.9381443298969},77.9381443298969,77.9381443298969,77.9381443298969,77.9381443298969,77.9381443298969,77.9381443298969,77.9381443298969,77.9381443298969,77.9381443298969,77.9381443298969]
["Müüdud vesi","m3/aastas",{"$f":"+SUM(C131:C132)","v":30199},30587.576301020406,30796.809693877549,31006.043086734691,31215.27647959183,31215.27647959183,31215.27647959183,31215.27647959183,31215.27647959183,31215.27647959183,31215.27647959183,31215.27647959183,31693.524234693872]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",27249,{"$f":"D122*D128*0.365","v":27458.233392857142},{"$f":"E122*E128*0.365","v":27667.466785714285},27876.700178571427,28085.933571428566,28085.933571428566,28085.933571428566,28085.933571428566,28085.933571428566,28085.933571428566,28085.933571428566,28085.933571428566,28564.181326530608]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",2950,{"$f":"C132+'Tarbimise prognoos'!AP6*'Tarbimise prognoos'!F1*D128*365/1000","v":3129.3429081632653},{"$f":"D132","v":3129.3429081632653},3129.3429081632653,3129.3429081632653,3129.3429081632653,3129.3429081632653,3129.3429081632653,3129.3429081632653,3129.3429081632653,3129.3429081632653,3129.3429081632653,3129.3429081632653]
["Toodetud vesi","m3/aastas",31398,{"$f":"D130/(1-D134)","v":31802.004063029861},32019.544712353632,{"$f":"F130/(1-F134)","v":32237.0853616774},{"$f":"G130/(1-G134)","v":34683.640532879814},34683.640532879814,{"$f":"I130/(1-I134)","v":34683.640532879814},{"$f":"J130/(1-J134)","v":34683.640532879814},34683.640532879814,34683.640532879814,34683.640532879814,34683.640532879814,35215.026927437633]
["Arvestamata vesi","%",{"$f":"+(C133-C130)/C133","v":3.8187145678068669E-2},{"$f":"C134","v":3.8187145678068669E-2},{"$f":"D134","v":3.8187145678068669E-2},3.8187145678068669E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C136:C137)","v":69238},49864.910077319582,30186.172319587629,30568.434561855665,30950.696804123709,30950.696804123709,{"$f":"SUM(I136:I137)","v":30950.696804123709},{"$f":"SUM(J136:J137)","v":30950.696804123709},30950.696804123709,30950.696804123709,30950.696804123709,30950.696804123709,33458.337113402064]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",27594,{"$f":"D125*D129*0.365","v":27976.262242268036},{"$f":"E125*E129*0.365","v":28358.524484536083},28740.786726804119,29123.048969072162,29123.048969072162,29123.048969072162,29123.048969072162,29123.048969072162,29123.048969072162,29123.048969072162,29123.048969072162,31447.203402061856]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",41644,{"$f":"C137-20000+'Tarbimise prognoos'!AP19*'Tarbimise prognoos'!F1*D129*365/1000","v":21888.647835051546},{"$f":"D137-20061","v":1827.6478350515463},{"$f":"E137","v":1827.6478350515463},1827.6478350515463,1827.6478350515463,1827.6478350515463,1827.6478350515463,1827.6478350515463,1827.6478350515463,1827.6478350515463,1827.6478350515463,{"$f":"N137+'Tarbimise prognoos'!AR19*'Tarbimise prognoos'!F1*O129*365/1000","v":2011.133711340206}]
["Puhastatud heitvee mahud","m3/aastas",{"$f":"C135/(1-C139)","v":106520},76715.246272799355,46440.265107057887,47028.360864393333,44215.281148748159,44215.281148748159,{"$f":"I135/(1-I139)","v":44215.281148748159},{"$f":"J135/(1-J139)","v":44215.281148748159},44215.281148748159,44215.281148748159,44215.281148748159,44215.281148748159,44611.116151202754]
["Infiltratsioon","%",0.35,{"$f":"C139","v":0.35},{"$f":"D139","v":0.35},0.35,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.25]
["Essu küla","ühik",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Elanike arv","in",249,{"$f":"C141*(1+STAT!C$13)","v":246.56580002091101},{"$f":"D141*(1+STAT!D$13)","v":244.08387063046735},{"$f":"E141*(1+STAT!E$13)","v":241.63665353919072},{"$f":"F141*(1+STAT!F$13)","v":239.21113163489349},{"$f":"G141*(1+STAT!G$13)","v":236.81164395497157},{"$f":"H141*(1+STAT!H$13)","v":234.38178301327846},{"$f":"I141*(1+STAT!I$13)","v":231.98663437075243},{"$f":"J141*(1+STAT!J$13)","v":229.53073920468404},{"$f":"K141*(1+STAT!K$13)","v":227.07050500121977},{"$f":"L141*(1+STAT!L$13)","v":224.5017948628585},{"$f":"M141*(1+STAT!M$13)","v":222.01118739762308},{"$f":"N141*(1+STAT!N$13)","v":219.51624089499177}]
["ÜV-teenusega ühendatud elanikud","in",220,{"$f":"C142+D144","v":220},{"$f":"D142+E144","v":220},220,220,220,220,220,220,220,220,220,220]
["ühendatuse määr","%",{"$f":"+C142/C141","v":0.88353413654618473},0.89225675248287484,0.90132952837785296,0.91045789940274313,0.91968964193432556,0.92900837275481174,0.93863950163539933,0.94833049583539442,0.95847728614603989,0.96886207215163511,0.97994762195282881,0.99094105382166608,1.0022037508616033]
["Uued liitujad ÜV teenusega","in"]
["ÜK-teenusega ühendatud elanikud","in",215,{"$f":"C145+D147","v":217.15},{"$f":"D145+E147","v":217.15},217.15,217.15,217.15,217.15,217.15,217.15,217.15,217.15,217.15,217.15]
["ühendatuse määr","%",{"$f":"+C145/C141","v":0.86345381526104414},0.8806979718257103,0.88965321403295805,0.89866333116048036,0.90777548066381264,0.91697349156230634,0.92647985354603168,0.93604530532116315,0.94606064857551164,0.95631090439876165,0.96725284594116723,0.97810386289715812,0.98922065681635063]
["Uued liitujad ÜK teenusega","in",null,{"$f":"+'Tarbimise prognoos'!AM21*'Tarbimise prognoos'!F1","v":2.15}]
["Tarbimine elaniku kohta, ÜV-teenuse tarbijati","l/päevas",{"$f":"+C151/C142/365*1000","v":67.770859277708595},{"$f":"+C148","v":67.770859277708595},{"$f":"+D148","v":67.770859277708595},{"$f":"+E148","v":67.770859277708595},67.770859277708595,67.770859277708595,67.770859277708595,67.770859277708595,67.770859277708595,67.770859277708595,67.770859277708595,67.770859277708595,67.770859277708595]
["Tarbimine elaniku kohta, ÜK-teenuse tarbijati","l/päevas",{"$f":"+C156/C145/365*1000","v":69.423383243071044},{"$f":"+C149","v":69.423383243071044},{"$f":"+D149","v":69.423383243071044},69.423383243071044,69.423383243071044,69.423383243071044,69.423383243071044,69.423383243071044,69.423383243071044,69.423383243071044,69.423383243071044,69.423383243071044,69.423383243071044]
["Müüdud vesi","m3/aastas",{"$f":"+SUM(C151:C152)","v":6117},6117,6117,6117,6117,6117,6117,6117,6117,6117,6117,6117,6117]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",5442,{"$f":"D142*D148*0.365","v":5442},{"$f":"E142*E148*0.365","v":5442},5442,5442,5442,5442,5442,5442,5442,5442,5442,5442]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",675,{"$f":"C152","v":675},{"$f":"D152","v":675},675,675,675,675,675,675,675,675,675,675]
["Toodetud vesi","m3/aastas",6250,{"$f":"D150/(1-D154)","v":6250},6250,{"$f":"F150/(1-F154)","v":6250},{"$f":"G150/(1-G154)","v":6796.6666666666661},6796.6666666666661,{"$f":"I150/(1-I154)","v":6796.6666666666661},{"$f":"J150/(1-J154)","v":6796.6666666666661},6796.6666666666661,6796.6666666666661,6796.6666666666661,6796.6666666666661,6796.6666666666661]
["Arvestamata vesi","%",{"$f":"+(C153-C150)/C153","v":2.128E-2},{"$f":"C154","v":2.128E-2},{"$f":"D154","v":2.128E-2},2.128E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C156:C157)","v":6117},6171.4800000000005,6171.4800000000005,6171.4800000000005,6171.4800000000005,6171.4800000000005,{"$f":"SUM(I156:I157)","v":6171.4800000000005},{"$f":"SUM(J156:J157)","v":6171.4800000000005},6171.4800000000005,6171.4800000000005,6171.4800000000005,6171.4800000000005,6171.4800000000005]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",5448,{"$f":"D145*D149*0.365","v":5502.4800000000005},{"$f":"E145*E149*0.365","v":5502.4800000000005},5502.4800000000005,5502.4800000000005,5502.4800000000005,5502.4800000000005,5502.4800000000005,5502.4800000000005,5502.4800000000005,5502.4800000000005,5502.4800000000005,5502.4800000000005]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",669,{"$f":"C157","v":669},{"$f":"D157","v":669},669,669,669,669,669,669,669,669,669,669]
["Puhastatud heitvee mahud","m3/aastas",{"$f":"C155/(1-C159)","v":11121.81818181818},11220.872727272726,11220.872727272726,11220.872727272726,11220.872727272726,11220.872727272726,{"$f":"I155/(1-I159)","v":11220.872727272726},{"$f":"J155/(1-J159)","v":11220.872727272726},11220.872727272726,11220.872727272726,11220.872727272726,11220.872727272726,8816.4000000000015]
["Infiltratsioon","%",0.45,{"$f":"C159","v":0.45},{"$f":"D159","v":0.45},0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.3]
["Aaspere küla","ühik",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,"*nii keskus kui mõis, raamatupidamises ei hoia enam eraldi"]
["Elanike arv","in",231,{"$f":"C161*(1+STAT!C$13)","v":228.7417662844596},{"$f":"D161*(1+STAT!D$13)","v":226.43925347645765},{"$f":"E161*(1+STAT!E$13)","v":224.1689436447914},{"$f":"F161*(1+STAT!F$13)","v":221.91876067333493},{"$f":"G161*(1+STAT!G$13)","v":219.69272993413026},{"$f":"H161*(1+STAT!H$13)","v":217.43852159063184},{"$f":"I161*(1+STAT!I$13)","v":215.21651622346911},{"$f":"J161*(1+STAT!J$13)","v":212.93815564771893},{"$f":"K161*(1+STAT!K$13)","v":210.65576969992676},{"$f":"L161*(1+STAT!L$13)","v":208.27274945108559},{"$f":"M161*(1+STAT!M$13)","v":205.96218589899971},{"$f":"N161*(1+STAT!N$13)","v":203.64759697487187}]
["ÜV-teenusega ühendatud elanikud","in",190,{"$f":"C162+D164","v":190},{"$f":"D162+E164","v":190},190,190,190,190,190,190,190,190,190,190]
["ühendatuse määr","%",{"$f":"+C162/C161","v":0.82251082251082253},0.83063099094775306,0.83907713474136603,0.84757503385957844,0.85616916489399719,0.86484427617139203,0.87381020901949513,0.88283187245124972,0.89227785138860971,0.90194538830172877,0.9122652891497115,0.92249943440186988,0.93298424740776165]
["Uued liitujad ÜV teenusega","in"]
["ÜK-teenusega ühendatud elanikud","in",185,{"$f":"C165+D167","v":185},{"$f":"D165+E167","v":185},185,185,185,185,185,185,185,185,185,185]
["ühendatuse määr","%",{"$f":"+C165/C161","v":0.80086580086580084},0.80877228065965423,0.81699615751133015,0.82527042770537906,0.8336383973967868,0.84208521627214494,0.8508152035189821,0.85959945475516419,0.86879685529943584,0.87820998334642009,0.888258307856298,0.89822313349655747,0.90843203037071529]
["Uued liitujad ÜK teenusega","in"]
["Tarbimine elaniku kohta, ÜV-teenuse tarbijati","l/päevas",{"$f":"+C171/C162/365*1000","v":58.615717375630858},{"$f":"+C168","v":58.615717375630858},{"$f":"+D168","v":58.615717375630858},{"$f":"+E168","v":58.615717375630858},58.615717375630858,58.615717375630858,58.615717375630858,58.615717375630858,58.615717375630858,58.615717375630858,58.615717375630858,58.615717375630858,58.615717375630858]
["Tarbimine elaniku kohta, ÜK-teenuse tarbijati","l/päevas",{"$f":"+C176/C165/365*1000","v":58.630136986301366},{"$f":"+C169","v":58.630136986301366},{"$f":"+D169","v":58.630136986301366},58.630136986301366,58.630136986301366,58.630136986301366,58.630136986301366,58.630136986301366,58.630136986301366,58.630136986301366,58.630136986301366,58.630136986301366,58.630136986301366]
["Müüdud vesi","m3/aastas",{"$f":"+SUM(C171:C172)","v":5958},5958,5958,5958,5958,5958,5958,5958,5958,5958,5958,5958,5958]
["Füüsilistele isikutele (sh korteriühistud)","m3/aastas",4065,{"$f":"D162*D168*0.365","v":4065},{"$f":"E162*E168*0.365","v":4065},4065,4065,4065,4065,4065,4065,4065,4065,4065,4065]
["Juriidilistele isikutele (va korteriühistud)","m3/aastas",1893,{"$f":"C172","v":1893},{"$f":"D172","v":1893},1893,1893,1893,1893,1893,1893,1893,1893,1893,1893]
["Toodetud vesi","m3/aastas",5865,{"$f":"D170/(1-D174)","v":5865.0000000000009},5865.0000000000009,{"$f":"F170/(1-F174)","v":5865.0000000000009},{"$f":"G170/(1-G174)","v":6620},6620,{"$f":"I170/(1-I174)","v":6620},{"$f":"J170/(1-J174)","v":6620},6620,6620,6620,6620,6620]
["Arvestamata vesi","%",{"$f":"+(C173-C170)/C173","v":-1.5856777493606138E-2},{"$f":"C174","v":-1.5856777493606138E-2},{"$f":"D174","v":-1.5856777493606138E-2},-1.5856777493606138E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Vastuvõetud reovesi","m3/aastas",{"$f":"SUM(C176:C177)","v":5804},5804,5804,5804,5804,5804,{"$f":"SUM(I176:I177)","v":5804},{"$f":"SUM(J176:J177)","v":5804},5804,5804,5804,5804,5804]
["Füüsilistelt isikutelt (sh korteriühistud)","m3/aastas",3959,{"$f":"D165*D169*0.365","v":3958.9999999999995},{"$f":"E165*E169*0.365","v":3958.9999999999995},3958.9999999999995,3958.9999999999995,3958.9999999999995,3958.9999999999995,3958.9999999999995,3958.9999999999995,3958.9999999999995,3958.9999999999995,3958.9999999999995,3958.9999999999995]
["Juriidilistelt isikutelt (va korteriühistud)","m3/aastas",1845,{"$f":"C177","v":1845},{"$f":"D177","v":1845},1845,1845,1845,1845,1845,1845,1845,1845,1845,1845]
["Puhastatud heitvee mahud","m3/aastas",{"$f":"C175/(1-C179)","v":10552.727272727272},10552.727272727272,10552.727272727272,10552.727272727272,10552.727272727272,10552.727272727272,{"$f":"I175/(1-I179)","v":10552.727272727272},{"$f":"J175/(1-J179)","v":10552.727272727272},10552.727272727272,10552.727272727272,10552.727272727272,10552.727272727272,7738.666666666667]
["Infiltratsioon","%",0.45,{"$f":"C179","v":0.45},{"$f":"D179","v":0.45},0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.25]
[]
["ABONENDID"]
["endine Haljala piirkond"]
["ÜV abonentide arv, kelle kuine tarbimismaht oli üle 2m3/kuus aasta ringi","tk",176]
["ÜK abonentide arv, kelle kuine tarbimismaht oli üle 2m3/kuus aasta ringi","tk",141]
["ÜV abonentide arv, kelle kuine tarbimismaht oli kuni 2m3/kuus aasta ringi","tk",37]
["ÜK abonentide arv, kelle kuine tarbimismaht oli kuni 2m3/kuus aasta ringi","tk",30]
["endine Vihula piirkond"]
["ÜV abonentide arv, kelle kuine tarbimismaht oli üle 2m3/kuus aasta ringi","tk",320,{"$f":"+C188+D202*0.5","v":331.75},{"$f":"+D188+E202*0.5","v":342},355.91666666666669,369.83333333333337,377.50000000000006,381.50000000000006,385.50000000000006,385.50000000000006,385.50000000000006,385.50000000000006,385.50000000000006,450.00000000000006]
["ÜK abonentide arv, kelle kuine tarbimismaht oli üle 2m3/kuus aasta ringi","tk",100,{"$f":"+C189+D203*0.5","v":107},{"$f":"+D189+E203*0.5","v":114},149.66666666666669,185.33333333333337,228.66666666666671,243.33333333333337,258.00000000000006,258.00000000000006,258.00000000000006,258.00000000000006,258.00000000000006,290.50000000000006]
["ÜV abonentide arv, kelle kuine tarbimismaht oli kuni 2m3/kuus aasta ringi","tk",330,{"$f":"+C190+D202*0.5","v":341.75},{"$f":"+D190+E202*0.5","v":352},365.91666666666669,379.83333333333337,387.50000000000006,391.50000000000006,395.50000000000006,395.50000000000006,395.50000000000006,395.50000000000006,395.50000000000006,460.00000000000006]
["ÜK abonentide arv, kelle kuine tarbimismaht oli kuni 2m3/kuus aasta ringi","tk",138,{"$f":"+C191+D203*0.5","v":145},{"$f":"+D191+E203*0.5","v":152},187.66666666666669,223.33333333333337,266.66666666666669,281.33333333333337,296.00000000000006,296.00000000000006,296.00000000000006,296.00000000000006,296.00000000000006,328.50000000000006]
["endine Haljala piirkond"]
["ÜV abonente","tk",{"$f":"+C183+C185","v":213},{"$f":"+C193+D199","v":219.5},{"$f":"+D193+E199","v":223},226.5,230,230,230,230,230,230,230,230,238]
["ÜK abonente","tk",{"$f":"+C184+C186","v":171},{"$f":"+C194+D200","v":182.25},{"$f":"+D194+E200","v":188.5},194.75,201,201,201,201,201,201,201,201,242]
["endine Vihula piirkond"]
["ÜV abonente","tk",{"$f":"+C188+C190","v":650},{"$f":"+C196+D202","v":673.5},{"$f":"+D196+E202","v":694},721.83333333333337,749.66666666666674,765.00000000000011,773.00000000000011,781.00000000000011,781.00000000000011,781.00000000000011,781.00000000000011,781.00000000000011,910.00000000000011]
["ÜK abonente","tk",{"$f":"+C189+C191","v":238},{"$f":"+C197+D203","v":252},{"$f":"+D197+E203","v":266},337.33333333333337,408.66666666666674,495.33333333333343,524.66666666666674,554.00000000000011,554.00000000000011,554.00000000000011,554.00000000000011,554.00000000000011,619.00000000000011]
["endine Haljala piirkond"]
["Lisandunud abonent ÜV","tk",null,{"$f":"+'Tarbimise prognoos'!$AM$6/4+'Tarbimise prognoos'!AP6","v":6.5},{"$f":"+'Tarbimise prognoos'!$AM$6/4","v":3.5},{"$f":"+'Tarbimise prognoos'!$AM$6/4","v":3.5},3.5,0,0,0,0,0,0,0,8]
["Lisandunud abonent ÜK","tk",null,{"$f":"+'Tarbimise prognoos'!$AM$19/4+'Tarbimise prognoos'!AP19+'Tarbimise prognoos'!AM21","v":11.25},{"$f":"+'Tarbimise prognoos'!$AM$19/4","v":6.25},{"$f":"+'Tarbimise prognoos'!$AM$19/4","v":6.25},6.25,0,0,0,0,0,0,0,41]
["endine Vihula piirkond"]
["Lisandunud abonent ÜV","tk",null,{"$f":"+'2020_2022_FIN(ERALDI)'!C86","v":23.5},{"$f":"+'2020_2022_FIN(ERALDI)'!D86","v":20.5},{"$f":"+'2020_2022_FIN(ERALDI)'!E86","v":27.833333333333332},27.833333333333332,15.333333333333332,8,8,0,0,0,0,129]
["Lisandunud abonent ÜK","tk",null,{"$f":"+'2020_2022_FIN(ERALDI)'!C87","v":14},{"$f":"+'2020_2022_FIN(ERALDI)'!D87","v":14},{"$f":"+'2020_2022_FIN(ERALDI)'!E87","v":71.333333333333343},71.333333333333343,86.666666666666671,29.333333333333332,29.333333333333332,0,0,0,0,65]

{"sheet":"2020_2022_FIN(ERALDI)","index":6,"n_rows":168,"n_cols":5,"rows_kept":168,"cut":false,"hidden":false,"merged":[]}
["FINANTSANALÜÜS","Ühik",2020,2021,2022]
["Vana Haljala valla piirkond (Haljala, Essu ja Aaspere)"]
["MAHUD"]
["Elanike vesi","m3/a",{"$f":"MAHUD!D131+MAHUD!D151+MAHUD!D171","v":36965.233392857146},{"$f":"MAHUD!E131+MAHUD!E151+MAHUD!E171","v":37174.466785714285},{"$f":"MAHUD!F131+MAHUD!F151+MAHUD!F171","v":37383.700178571424}]
["Juriidiliste isikute vesi","m3/a",{"$f":"MAHUD!D132+MAHUD!D152+MAHUD!D172","v":5697.3429081632657},{"$f":"MAHUD!E132+MAHUD!E152+MAHUD!E172","v":5697.3429081632657},{"$f":"MAHUD!F132+MAHUD!F152+MAHUD!F172","v":5697.3429081632657}]
["Elanike kanal","m3/a",{"$f":"MAHUD!D136+MAHUD!D156+MAHUD!D176","v":37437.742242268039},{"$f":"MAHUD!E136+MAHUD!E156+MAHUD!E176","v":37820.004484536083},{"$f":"MAHUD!F136+MAHUD!F156+MAHUD!F176","v":38202.266726804119}]
["Juriidiliste isikute kanal","m3/a",{"$f":"MAHUD!D137+MAHUD!D157+MAHUD!D177","v":24402.647835051546},{"$f":"MAHUD!E137+MAHUD!E157+MAHUD!E177","v":4341.6478350515463},{"$f":"MAHUD!F137+MAHUD!F157+MAHUD!F177","v":4341.6478350515463}]
["VESI KOKKU","m3/a",{"$f":"+C4+C5","v":42662.57630102041},{"$f":"+D4+D5","v":42871.809693877549},43081.043086734688]
["KANAL KOKKU","m3/a",{"$f":"+C6+C7","v":61840.390077319586},{"$f":"+D6+D7","v":42161.652319587629},42543.914561855665]
["TEENUSHINNAD"]
["Elanike vesi","EUR/m3",1.55,{"$f":"+C11*(1+D19)","v":2.3250000000000002},{"$f":"+D11*(1+E19)","v":2.3250000000000002}]
["Juriidiliste isikute vesi","EUR/m3",1.55,{"$f":"+C12*(1+D20)","v":2.3250000000000002},2.3250000000000002]
["Elanike kanal","EUR/m3",1.05,1.5750000000000002,1.5750000000000002]
["Juriidiliste isikute kanal*","EUR/m3",1.6909690203360659,2.5364535305040987,2.5364535305040987]
["Abonenttasud ÜV/ÜK","EUR/kuu"]
["Abonenttasud ÜVK","EUR/kuu"]
["*keskmistatud hind üle reostusgruppide"]
["Tariifi muutus võrreldes eelmise aastaga"]
["Elanike vesi","%",null,0.5,{"$f":"+C19","v":0}]
["Juriidiliste isikute vesi","%",null,{"$f":"+D19","v":0.5},{"$f":"+E19","v":0}]
["Elanike kanal","%",null,{"$f":"+D20","v":0.5},0]
["Juriidiliste isikute kanal","%",null,0.5,0]
["Abonenttasu muutus ÜV/ÜK","%",null,0.5,0]
["Abonenttasu muutus ÜVK","%",null,0.5,0]
[]
["MÜÜGITULUD"]
["Elanike vesi","EUR",{"$f":"+C4*C11","v":57296.111758928579},86430.635276785717,86917.102915178562]
["Juriidiliste isikute vesi","EUR",8830.8815076530627,13246.322261479594,13246.322261479594]
["Elanike kanal","EUR",39309.629354381446,59566.507063144338,60168.570094716495]
["Juriidiliste isikute kanal","EUR",41264.121503243136,11012.387979421972,11012.387979421972]
["Tulud vee- ja kanalisatsiooni-teenuse müügist","EUR",{"$f":"+SUM(C27:C30)","v":146700.74412420622},{"$f":"+SUM(D27:D30)","v":170255.85258083162},171344.38325079661]
["Tulu abonenttasust","EUR",0,0,0]
["KOV toetus tegevuskulude katmiseks","EUR",0,0,0]
["Fekaali purgimine (Haljala)","EUR",3036.6006590298084,{"$f":"+C34*(1+EE!G5)","v":3100.9765930012409},{"$f":"+D34*(1+EE!H5)","v":3165.1668084763664}]
["Muud tulud kokku","EUR",{"$f":"+SUM(C32:C34)","v":3036.6006590298084},{"$f":"+SUM(D32:D34)","v":3100.9765930012409},3165.1668084763664]
["TULUD KOKKU","EUR",{"$f":"+C31+C35","v":149737.34478323604},{"$f":"+D31+D35","v":173356.82917383287},174509.55005927299]
["TEGEVUSKULUD"]
["Energiakulud","EUR",{"$f":"KULUD!D15","v":25297.579620361244},{"$f":"KULUD!E15","v":19826.931718802261},{"$f":"KULUD!F15","v":20388.368520184787}]
["Saastetasu","EUR",{"$f":"KULUD!D18","v":2094.9454245619031},{"$f":"KULUD!E18","v":1481.730183689737},{"$f":"KULUD!F18","v":1525.4409488184588}]
["Vee erikasutusõiguse tasu","EUR",{"$f":"KULUD!D19","v":3541.0349108307346},{"$f":"KULUD!E19","v":3558.5752474318988},{"$f":"KULUD!F19","v":3576.1155840330634}]
["Spetsiifilise tehnoloogia kulud (kemikaalid)","EUR",{"$f":"KULUD!D20","v":6602.5011905423435},{"$f":"KULUD!E20","v":4669.871199112441},{"$f":"KULUD!F20","v":4807.6315318725437}]
["Kaupade ja teenuste vahendamiskulud","EUR",{"$f":"KULUD!D27","v":16862.168327557487},{"$f":"KULUD!E27","v":17219.646296101706},{"$f":"KULUD!F27","v":17576.092974431009}]
["Seadmete hoolduse teenus ja materjalid","EUR",{"$f":"KULUD!D24","v":3166.4749319709872},{"$f":"KULUD!E24","v":3233.6042005287723},{"$f":"KULUD!F24","v":3300.5398074797176}]
["Tööjõu- ja personalikulud","EUR",{"$f":"KULUD!D25","v":77649.465251929883},{"$f":"KULUD!E25","v":79295.63391527081},{"$f":"KULUD!F25","v":80937.053537316911}]
["Administratiivkulud","EUR",{"$f":"KULUD!D26","v":7804.4748700024811},{"$f":"KULUD!E26","v":7969.9297372465344},{"$f":"KULUD!F26","v":8134.9072828075368}]
["Ülalpidamiskulud","EUR",{"$f":"KULUD!D28","v":14843.75336437907},{"$f":"KULUD!E28","v":15158.440935703908},{"$f":"KULUD!F28","v":15472.220663072978}]
["KULUD (va kulum) KOKKU","EUR",{"$f":"+SUM(C38:C46)","v":157862.39789213616},152414.36343388807,155718.370850017]
["RAHAVOOG OPEREERIMISTEGEVUSEST","EUR",{"$f":"C36-C47","v":-8125.0531089001161},20942.465739944804,18791.179209255992]
["Hinda lülitatav kulum","EUR",{"$f":"+'Kulum&INV'!D10","v":15985.990383999995},{"$f":"+'Kulum&INV'!E10","v":12311.770383999998},{"$f":"+'Kulum&INV'!F10","v":11631.770383999998}]
["TULEM","EUR",{"$f":"+C48-C49","v":-24111.043492900113},8630.6953559448066,7159.4088252559941]
["TULUKUS","%",{"$f":"+C50/C36","v":-0.16102224550464636},{"$f":"+D50/D36","v":4.9785724606732459E-2},4.1025885533624191E-2]
["TASKUKOHASUS","Ühik",2020,2021,2022]
["Leibkonnaliikme netosissetulek","EUR/a",{"$f":"+EE!F10","v":8496.615290446327},{"$f":"+EE!G10","v":8676.743534603791},{"$f":"+EE!H10","v":8856.3521257700886}]
["Kulu veele ja kanalisatsioonile pereliikme kohta","EUR/a",{"$f":"+EE!F13*(C11+C13)*1.2","v":83.375667936934093},{"$f":"+EE!G13*(D11+D13)*1.2","v":125.3780421590659},{"$f":"+EE!H13*(E11+E13)*1.2","v":125.77480680499289}]
["Vee- ja kanalisatsiooniteenuse eest makstava kulu osakaal leibkonnaliikme netosissetulekust","%",{"$f":"+C54/C53","v":9.8128095820323256E-3},1.444989605363403E-2,1.4201649281651204E-2]
["VEEMAJANDUSALASE TEGEVUSE FINANTSILINE JÄTKUSUUTLIKKUS"]
["Jätkusuutlikkuse analüüs","Ühik",2020,2021,2022]
["Toetus (KIK)","EUR",{"$f":"+Rahastamiseelarve!F9+Rahastamiseelarve!F17+Rahastamiseelarve!F25","v":0},{"$f":"+Rahastamiseelarve!G9+Rahastamiseelarve!G17+Rahastamiseelarve!G25","v":0},{"$f":"+Rahastamiseelarve!H9+Rahastamiseelarve!H17+Rahastamiseelarve!H25","v":0}]
["Omavahendid","EUR",{"$f":"+[42]EE!$C$30","v":163802.71480000002},0,0]
["Võetav laen/Kap.rent","EUR",{"$f":"+LAEN!J17","v":0},{"$f":"+LAEN!K17","v":0},{"$f":"+LAEN!L17","v":0}]
["Kolmandate osapoolte toetus","EUR",{"$f":"+Rahastamiseelarve!F7+Rahastamiseelarve!F15+Rahastamiseelarve!F23","v":21250},{"$f":"+Rahastamiseelarve!G7+Rahastamiseelarve!G15+Rahastamiseelarve!G23","v":21250},{"$f":"+Rahastamiseelarve!H7+Rahastamiseelarve!H15+Rahastamiseelarve!H23","v":21250}]
["Tegevustulud (s.h.muud tulud)","EUR",{"$f":"+C36","v":149737.34478323604},{"$f":"+D36","v":173356.82917383287},174509.55005927299]
["Kokku laekumised","EUR",{"$f":"SUM(C58:C62)","v":334790.05958323606},194606.82917383287,195759.55005927299]
["Kokku investeeringud","EUR",{"$f":"+Rahastamiseelarve!F2+Rahastamiseelarve!F10+Rahastamiseelarve!F18","v":21250},{"$f":"+Rahastamiseelarve!G2+Rahastamiseelarve!G10+Rahastamiseelarve!G18","v":21250},{"$f":"+Rahastamiseelarve!H2+Rahastamiseelarve!H10+Rahastamiseelarve!H18","v":21250}]
["Intressikulud","EUR",{"$f":"+LAEN!J7+LAEN!J21","v":2013.2875000000001},{"$f":"+LAEN!K7+LAEN!K21","v":1801.3625000000002},{"$f":"+LAEN!L7+LAEN!L21","v":1589.4375}]
["Laenude tagasimaksmine","EUR",{"$f":"+LAEN!J4+LAEN!J18","v":16954},{"$f":"+LAEN!K4+LAEN!K18","v":16954},{"$f":"+LAEN!L4+LAEN!L18","v":16954}]
["Tegevuskulud","EUR",{"$f":"+C47","v":157862.39789213616},{"$f":"+D47","v":152414.36343388807},155718.370850017]
["Kokku väljamaksed","EUR",{"$f":"SUM(C64:C67)","v":198079.68539213616},192419.72593388805,195511.808350017]
["Kokku rahavoog","EUR",{"$f":"C63-C68","v":136710.37419109989},2187.1032399448159,247.74170925599174]
["Kumulatiivne rahavoog","EUR",{"$f":"+C69","v":136710.37419109989},{"$f":"C70+D69","v":138897.47743104471},139145.2191403007]
["Vana Vihula valla piirkond (Võsu, Käsmu, Vergi, Vihula ja Võsupere)"]
["MAHUD"]
["Elanike vesi","m3/a",{"$f":"MAHUD!D51+MAHUD!D71+MAHUD!D91+MAHUD!D111+MAHUD!D31","v":22562.855676474381},{"$f":"MAHUD!E51+MAHUD!E71+MAHUD!E91+MAHUD!E111+MAHUD!E31","v":23885.711352948754},{"$f":"MAHUD!F51+MAHUD!F71+MAHUD!F91+MAHUD!F111+MAHUD!F31","v":25680.182119513222}]
["Juriidiliste isikute vesi","m3/a",{"$f":"MAHUD!D52+MAHUD!D72+MAHUD!D92+MAHUD!D112+MAHUD!D32","v":5519.8},{"$f":"MAHUD!E52+MAHUD!E72+MAHUD!E92+MAHUD!E112+MAHUD!E32","v":5519.8},{"$f":"MAHUD!F52+MAHUD!F72+MAHUD!F92+MAHUD!F112+MAHUD!F32","v":5519.8}]
["Elanike kanal","m3/a",{"$f":"MAHUD!D56+MAHUD!D76+MAHUD!D96+MAHUD!D116+MAHUD!D36","v":11342.2332007722},{"$f":"MAHUD!E56+MAHUD!E76+MAHUD!E96+MAHUD!E116+MAHUD!E36","v":11965.466401544401},{"$f":"MAHUD!F56+MAHUD!F76+MAHUD!F96+MAHUD!F116+MAHUD!F36","v":15603.185935649935}]
["Juriidiliste isikute kanal","m3/a",{"$f":"MAHUD!D57+MAHUD!D77+MAHUD!D97+MAHUD!D117+MAHUD!D37","v":15055},{"$f":"MAHUD!E57+MAHUD!E77+MAHUD!E97+MAHUD!E117+MAHUD!E37","v":15055},{"$f":"MAHUD!F57+MAHUD!F77+MAHUD!F97+MAHUD!F117+MAHUD!F37","v":15055}]
["VESI KOKKU","m3/a",{"$f":"+C73+C74","v":28082.65567647438},{"$f":"+D73+D74","v":29405.511352948753},31199.982119513221]
["KANAL KOKKU","m3/a",{"$f":"+C75+C76","v":26397.2332007722},{"$f":"+D75+D76","v":27020.4664015444},30658.185935649934]
["TEENUSHINNAD"]
["Elanike vesi","EUR/m3",1.7500000000000002,{"$f":"+C80*(1+D89)","v":1.7500000000000002},{"$f":"+D80*(1+E89)","v":1.7850000000000004}]
["Juriidiliste isikute vesi","EUR/m3",1.7500000000000002,{"$f":"+C81*(1+D90)","v":1.7500000000000002},1.7850000000000004]
["Elanike kanal","EUR/m3",3.1,3.1,3.1620000000000004]
["Juriidiliste isikute kanal","EUR/m3",3.1,3.1,3.1620000000000004]
["Abonenttasud ÜV","EUR/kuu",4.95,4.95,5.0490000000000004]
["Abonenttasud ÜVK","EUR/kuu",5.95,5.95,6.069]
["Lisandunud abonent ÜV","abonent",23.5,20.5,27.833333333333332]
["Lisandunud abonent ÜK","abonent",14,14,71.333333333333343]
["Tariifi muutus võrreldes eelmise aastaga"]
["Elanike vesi","%",null,0,0.02]
["Juriidiliste isikute vesi","%",null,{"$f":"+D89","v":0},{"$f":"+E89","v":0.02}]
["Elanike kanal","%",null,{"$f":"+D90","v":0},0.02]
["Juriidiliste isikute kanal","%",null,0,0.02]
["Abonenttasu muutus ÜV/ÜK","%",null,0,0.02]
["Abonenttasu muutus ÜVK","%",null,0,0.02]
[]
["MÜÜGITULUD"]
["Elanike vesi","EUR",{"$f":"C73*C80","v":39484.997433830169},41799.994867660324,45839.125083331113]
["Juriidiliste isikute vesi","EUR",9659.6500000000015,9659.6500000000015,9852.8430000000026]
["Elanike kanal","EUR",35160.922922393824,37092.945844787646,49337.273928525101]
["Juriidiliste isikute kanal","EUR",46670.5,46670.5,47603.91]
["Tulud vee- ja kanalisatsiooni-teenuse müügist","EUR",{"$f":"SUM(C97:C100)","v":130976.07035622399},{"$f":"SUM(D97:D100)","v":135223.09071244797},152633.1520118562]
["Tulu abonenttasust","EUR",{"$f":"+SUM('KA2019'!S31:S32)+IF(C86<C87,C86*C85+(C87-C86)*(C85-C84),C87*C85+(C86-C87)*C84)","v":44253.174999999996},{"$f":"+C102*(1+D93)+IF(D86<D87,D86*D85+(D87-D86)*(D85-D84),D87*D85+(D86-D87)*D84)","v":44368.649999999994},{"$f":"+D102*(1+E93)+IF(E86<E87,E86*E85+(E87-E86)*(E85-E84),E87*E85+(E86-E87)*E84)","v":45469.313499999997}]
["KOV toetus tegevuskulude katmiseks","EUR",0,0,0]
["Fekaali purgimine Võsu+ÜVK teenustööd","EUR",6020.04,{"$f":"+C104*(1+EE!G5)","v":6147.6648480000003},{"$f":"+D104*(1+EE!H5)","v":6274.9215103535998}]
["Muud tulud kokku","EUR",{"$f":"+SUM(C102:C104)","v":50273.214999999997},50516.314847999995,51744.235010353594]
["TULUD KOKKU","EUR",{"$f":"+C101+C105","v":181249.28535622399},185739.40556044795,204377.38702220979]
["TEGEVUSKULUD"]
["Energiakulud","EUR",{"$f":"KULUD!D44","v":22277.259643952595},{"$f":"KULUD!E44","v":23494.331193295628},{"$f":"KULUD!F44","v":25986.755015911556}]
["Saastetasu","EUR",{"$f":"KULUD!D47","v":7580.0287305019301},{"$f":"KULUD!E47","v":7931.1267831771429},{"$f":"KULUD!F47","v":9169.4363936668706}]
["Vee erikasutusõiguse tasu","EUR",{"$f":"KULUD!D48","v":6450.8459341233684},{"$f":"KULUD!E48","v":6784.5446250123623},{"$f":"KULUD!F48","v":6596.171226818592}]
["Spetsiifilise tehnoloogia kulud (kemikaalid)","EUR",{"$f":"KULUD!D49","v":3683.9781427616035},{"$f":"KULUD!E49","v":3886.9031918548712},{"$f":"KULUD!F49","v":4288.8035084118874}]
["Kaupade ja teenuste vahendamiskulud","EUR",{"$f":"KULUD!D56","v":8638.3827155982945},{"$f":"KULUD!E56","v":8821.5164291689798},{"$f":"KULUD!F56","v":9004.1218192527776}]
["Seadmete hoolduse teenus ja materjalid","EUR",{"$f":"KULUD!D53","v":7765.2969476433709},{"$f":"KULUD!E53","v":7929.9212429334111},{"$f":"KULUD!F53","v":8094.0706126621326}]
["Tööjõu- ja personalikulud","EUR",{"$f":"KULUD!D54","v":53764.235541374932},{"$f":"KULUD!E54","v":54904.037334852088},{"$f":"KULUD!F54","v":56040.550907683522}]
["Administratiivkulud","EUR",{"$f":"KULUD!D55","v":5695.7414452991679},{"$f":"KULUD!E55","v":5816.4911639395114},{"$f":"KULUD!F55","v":5936.8925310330587}]
["Ülalpidamiskulud","EUR",{"$f":"KULUD!D57","v":22119.249322344353},{"$f":"KULUD!E57","v":22588.177407978055},{"$f":"KULUD!F57","v":23055.752680323199}]
["KULUD (va kulum) KOKKU","EUR",{"$f":"+SUM(C108:C116)","v":137975.01842359963},142157.04937221206,148172.5546957636]
["RAHAVOOG OPEREERIMISTEGEVUSEST","EUR",{"$f":"C106-C117","v":43274.266932624363},43582.356188235892,56204.832326446194]
["Hinda lülitatav kulum","EUR",{"$f":"+'Kulum&INV'!D42","v":32922.587299999992},{"$f":"+'Kulum&INV'!E42","v":32922.587299999992},{"$f":"+'Kulum&INV'!F42","v":52023.849799999996}]
["TULEM","EUR",{"$f":"+C118-C119","v":10351.679632624371},10659.7688882359,4180.9825264461979]
["TULUKUS","%",{"$f":"+C120/C106","v":5.7112940402933847E-2},{"$f":"+D120/D106","v":5.7390992805598978E-2},2.0457167925294242E-2]
["TASKUKOHASUS","Ühik",2020,2021,2022]
["Leibkonnaliikme netosissetulek","EUR/a",{"$f":"+C53","v":8496.615290446327},{"$f":"+D53","v":8676.743534603791},8856.3521257700886]
["Kulu veele ja kanalisatsioonile pereliikme kohta","EUR/a",{"$f":"+EE!F13*('2020_2022_FIN(ERALDI)'!C80+'2020_2022_FIN(ERALDI)'!C82)*1.2+'2020_2022_FIN(ERALDI)'!C85*12*1.2/EE!F9","v":195.37885105767091},{"$f":"+EE!G13*('2020_2022_FIN(ERALDI)'!D80+'2020_2022_FIN(ERALDI)'!D82)*1.2+'2020_2022_FIN(ERALDI)'!D85*12*1.2/EE!G9","v":195.77001009107451},{"$f":"+EE!H13*('2020_2022_FIN(ERALDI)'!E80+'2020_2022_FIN(ERALDI)'!E82)*1.2+'2020_2022_FIN(ERALDI)'!E85*12*1.2/EE!H9","v":200.1886909860757}]
["Vee- ja kanalisatsiooniteenuse eest makstava kulu osakaal leibkonnaliikme netosissetulekust","%",{"$f":"+C124/C123","v":2.29949037797859E-2},2.2562613417156166E-2,2.2603966976828919E-2]
["VEEMAJANDUSALASE TEGEVUSE FINANTSILINE JÄTKUSUUTLIKKUS"]
["Jätkusuutlikkuse analüüs","Ühik",2020,2021,2022]
["Toetus (KIK)","EUR",{"$f":"+Rahastamiseelarve!F33+Rahastamiseelarve!F41+Rahastamiseelarve!F49+Rahastamiseelarve!F57+Rahastamiseelarve!F65","v":0},{"$f":"+Rahastamiseelarve!G33+Rahastamiseelarve!G41+Rahastamiseelarve!G49+Rahastamiseelarve!G57+Rahastamiseelarve!G65","v":1165559.5},{"$f":"+Rahastamiseelarve!H33+Rahastamiseelarve!H41+Rahastamiseelarve!H49+Rahastamiseelarve!H57+Rahastamiseelarve!H65","v":297376.625}]
["Omavahendid","EUR",{"$f":"+EE!C31","v":163802.71480000002},0,0]
["Võetav laen/Kap.rent","EUR",{"$f":"+LAEN!J10+LAEN!J24","v":0},{"$f":"+LAEN!K10+LAEN!K24","v":500000},{"$f":"+LAEN!L10+LAEN!L24","v":85000}]
["Kolmandate osapoolte toetus","EUR",{"$f":"+Rahastamiseelarve!F31+Rahastamiseelarve!F39+Rahastamiseelarve!F47+Rahastamiseelarve!F55+Rahastamiseelarve!F63","v":20000},{"$f":"+Rahastamiseelarve!G31+Rahastamiseelarve!G39+Rahastamiseelarve!G47+Rahastamiseelarve!G55+Rahastamiseelarve!G63","v":77500},{"$f":"+Rahastamiseelarve!H31+Rahastamiseelarve!H39+Rahastamiseelarve!H47+Rahastamiseelarve!H55+Rahastamiseelarve!H63","v":48750}]
["Tegevustulud (s.h.muud tulud)","EUR",{"$f":"+C106","v":181249.28535622399},{"$f":"+D106","v":185739.40556044795},204377.38702220979]
["Kokku laekumised","EUR",{"$f":"SUM(C128:C132)","v":365052.00015622401},1928798.9055604478,635504.01202220982]
["Kokku investeeringud","EUR",{"$f":"+Rahastamiseelarve!F26+Rahastamiseelarve!F34+Rahastamiseelarve!F42+Rahastamiseelarve!F50+Rahastamiseelarve!F58","v":20000},{"$f":"+Rahastamiseelarve!G26+Rahastamiseelarve!G34+Rahastamiseelarve!G42+Rahastamiseelarve!G50+Rahastamiseelarve!G58","v":1949610},{"$f":"+Rahastamiseelarve!H26+Rahastamiseelarve!H34+Rahastamiseelarve!H42+Rahastamiseelarve!H50+Rahastamiseelarve!H58","v":444823.75}]
["Intressikulud","EUR",{"$f":"+LAEN!J14+LAEN!J28","v":861.375},{"$f":"+LAEN!K14+LAEN!K28","v":3871.5250000000001},{"$f":"+LAEN!L14+LAEN!L28","v":7256.6750000000002}]
["Laenude tagasimaksmine","EUR",{"$f":"+LAEN!J11+LAEN!J25","v":9188},{"$f":"+LAEN!K11+LAEN!K25","v":9188},{"$f":"+LAEN!L11+LAEN!L25","v":34188}]
["Tegevuskulud","EUR",{"$f":"+C117","v":137975.01842359963},{"$f":"+D117","v":142157.04937221206},148172.5546957636]
["Kokku väljamaksed","EUR",{"$f":"SUM(C134:C137)","v":168024.39342359963},2104826.5743722119,634440.97969576356]
["Kokku rahavoog","EUR",{"$f":"C133-C138","v":197027.60673262438},-176027.6688117641,1063.0323264462641]
["Kumulatiivne rahavoog","EUR",{"$f":"C139","v":197027.60673262438},{"$f":"C140+D139","v":20999.937920860277},22062.970247306541]
["ÜVK-teenuspiirkonnad kokku"]
["ÜVK-teenustulud","EUR",{"$f":"+C31+C101","v":277676.81448043021},305478.94329327962,323977.53526265279]
["Muud tulud","EUR",{"$f":"+C105+C35","v":53309.815659029802},53617.291441001238,54909.40181882996]
["TULUD KOKKU","EUR",{"$f":"+C142+C143","v":330986.63013946003},{"$f":"+D142+D143","v":359096.23473428085},378886.93708148273]
[]
["KULUD (va kulum) KOKKU","EUR",{"$f":"C47+C117","v":295837.41631573578},294571.4128061001,303890.92554578057]
[]
["RAHAVOOG OPEREERIMISTEGEVUSEST","EUR",{"$f":"C144-C146","v":35149.213823724247},{"$f":"D144-D146","v":64524.821928180754},74996.011535702157]
["Hinda lülitatav kulum","EUR",{"$f":"+C49+C119","v":48908.577683999989},45234.357683999988,63655.620183999992]
["TULEM","EUR",{"$f":"+C148-C149","v":-13759.363860275742},19290.464244180766,11340.391351702165]
["TULUKUS","%",{"$f":"+C150/C144","v":-4.1570754246110432E-2},{"$f":"+D150/D144","v":5.3719483465080223E-2},2.9930805846872785E-2]
[]
["VEEMAJANDUSALASE TEGEVUSE FINANTSILINE JÄTKUSUUTLIKKUS"]
["Jätkusuutlikkuse analüüs","Ühik",2020,2021,2022]
["Toetus (KIK)","EUR",{"$f":"+C58+C128","v":0},1165559.5,297376.625]
["Omavahendid","EUR",327605.42960000003,0,0]
["Võetav laen/Kap.rent","EUR",0,500000,85000]
["Kolmandate osapoolte toetus","EUR",41250,98750,70000]
["Tegevustulud (s.h.muud tulud)","EUR",{"$f":"C62+C132","v":330986.63013946003},359096.23473428085,378886.93708148279]
["Kokku laekumised","EUR",{"$f":"SUM(C155:C159)","v":699842.05973946},2123405.734734281,831263.56208148273]
["Kokku investeeringud","EUR",{"$f":"+C64+C134","v":41250},1970860,466073.75]
["Intressikulud","EUR",2874.6625000000004,5672.8875000000007,8846.1124999999993]
["Laenude tagasimaksmine","EUR",26142,26142,51142]
["Tegevuskulud","EUR",{"$f":"C67+C137","v":295837.41631573578},294571.4128061001,303890.92554578057]
["Kokku väljamaksed","EUR",{"$f":"SUM(C161:C164)","v":366104.07881573576},2297246.3003060999,829952.78804578062]
["Kokku rahavoog","EUR",{"$f":"C160-C165","v":333737.98092372424},-173840.56557181897,1310.7740357021103]
["Kumulatiivne rahavoog","EUR",{"$f":"C166","v":333737.98092372424},{"$f":"C167+D166","v":159897.41535190528},161208.18938760739]
["DSCR",null,{"$f":"+C148/SUM(C162:C163)","v":1.2113458542561277},{"$f":"+D148/SUM(D162:D163)","v":2.0281329590802657},1.2501812177488023]

{"sheet":"PV","index":7,"n_rows":413,"n_cols":28,"rows_kept":413,"cut":false,"hidden":true,"merged":[[0,4,0,6],[0,7,0,9],[0,10,0,12],[0,27,1,27]]}
["Põhivara 31.12.2019",null,null,"%","01.01.2019",null,null,"Käive",null,null,"31.12.2019",null,null,"Piirkond","Vei/kanal","KULUM",null,null,null,null,null,null,null,null,null,null,null,"JVRT"]
["Nimetus","LIIK","Soet. aeg",null,"Maksumus","Kulum","Jääkväärtus","Maksumus","Kulumkuluks","Kulum","Maksumus","Kulum","Jääkväärtus","1=Haljala, 2=Vihula",null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["0010 HKM Haljala katlamaja (omaosalus)","KM1","31.08.2016",2.5,51756.79,15090.02,36666.769999999997,0,1293.96,0,51756.79,16383.98,35372.81,null,null,{"$f":"+$K3*$D3/100","v":1293.91975},{"$f":"+$K3*$D3/100","v":1293.91975},1293.91975,1293.91975,1293.91975,1293.91975,1293.91975,1293.91975,1293.91975,1293.91975,1293.91975,1293.91975,{"$f":"+M3-SUM(P3:AA3)","v":19845.772999999994}]
["0011 HKM Haljala katlamaja (Vald toetus)","SF","31.08.2016",2.5,28087.53,1711,26376.53,0,702.24,0,28087.53,2413.2399999999998,25674.29,null,null,{"$f":"+$K4*$D4/100","v":702.18824999999993},702.18824999999993,702.18824999999993,702.18824999999993,702.18824999999993,702.18824999999993,702.18824999999993,702.18824999999993,702.18824999999993,702.18824999999993,702.18824999999993,702.18824999999993,{"$f":"+M4-SUM(P4:AA4)","v":17248.031000000003}]
["0012 HKM Haljala katlamaja (KIK toetus)","SF","31.08.2016",2.5,44574.51,2697,41877.51,0,1114.32,0,44574.51,3811.32,40763.19,null,null,1114.36275,1114.36275,1114.36275,1114.36275,1114.36275,1114.36275,1114.36275,1114.36275,1114.36275,1114.36275,1114.36275,1114.36275,27390.837]
["0013 Haljala katlamaja kontoriosa","KM1","31.03.2016",2.5,18950,1326,17624,0,473.76,0,18950,1799.76,17150.240000000002,null,null,473.75,473.75,473.75,473.75,473.75,473.75,473.75,473.75,473.75,473.75,473.75,473.75,11465.240000000002]
["0020 Laohoone 1 (garaaž)","KM1","01.01.1995",3.33,8702.59,3753.52,4949.07,0,289.8,0,8702.59,4043.32,4659.2700000000004,null,null,289.79624699999999,289.79624699999999,289.79624699999999,289.79624699999999,289.79624699999999,289.79624699999999,289.79624699999999,289.79624699999999,289.79624699999999,289.79624699999999,289.79624699999999,289.79624699999999,1181.7150359999996]
["0022 Laohoone 2","KM1","31.08.2016",2.5,11000.4,667,10333.4,0,275.04000000000002,0,11000.4,942.04,10058.36,null,null,275.01,275.01,275.01,275.01,275.01,275.01,275.01,275.01,275.01,275.01,275.01,275.01,6758.24]
["0030 Aaspere katlamaja","KM3","01.01.1995",3.33,6391.16,2794.05,3597.11,0,212.88,0,6391.16,3006.93,3384.23,null,null,212.82562799999999,212.82562799999999,212.82562799999999,212.82562799999999,212.82562799999999,212.82562799999999,212.82562799999999,212.82562799999999,212.82562799999999,212.82562799999999,212.82562799999999,212.82562799999999,830.32246399999985]
["0040 Aaspere keskuse puurkaevupumpla","TR3","31.12.2005",5,1917.35,1247.3399999999999,670.01,0,95.88,0,1917.35,1343.22,574.13,1,"vesi",95.867500000000007,95.867500000000007,95.867500000000007,95.867500000000007,95.867500000000007,{"$f":"+$K10*$D10/100-1.075","v":94.792500000000004},null,null,null,null,null,null,0]
["0050 Aaspere keskuse reoveepuhasti","KAN3","31.12.2005",10,639.12,639.12,0,0,0,0,639.12,639.12,0,1,"kanal",null,null,null,null,null,null,null,null,null,null,null,null,0]
["0060 Aaspere mõisa puurkaevupumpla","TR3","01.01.1993",5,639.12,449.06,190.06,0,31.92,0,639.12,480.98,158.13999999999999,1,"vesi",31.956,31.956,31.956,31.956,{"$f":"+$K12*$D12/100-1.64","v":30.315999999999999},null,null,null,null,null,null,null,0]
["0070 Aaspere mõisa reoveepuhasti","KAN3","31.12.2005",5,807.59,491.24,316.35000000000002,0,40.32,0,807.59,531.55999999999995,276.02999999999997,1,"kanal",40.3795,40.3795,40.3795,40.3795,40.3795,40.3795,{"$f":"+$K13*$D13/100-6.6265","v":33.753},null,null,null,null,null,0]
["00801 Essu puurkaevupumpla","TR2","30.06.2011",2.5,1605.98,449.06,1156.92,0,40.200000000000003,0,1605.98,489.26,1116.72,1,"vesi",40.149499999999996,40.149499999999996,40.149499999999996,40.149499999999996,40.149499999999996,40.149499999999996,40.149499999999996,40.149499999999996,40.149499999999996,40.149499999999996,40.149499999999996,40.149499999999996,634.92600000000016]
["00802 Essu puurkaevupumpla (KIK toetusega)","SF","30.06.2011",2.5,3928.78,702,3226.78,0,98.16,0,3928.78,800.16,3128.62,null,null,98.219500000000011,98.219500000000011,98.219500000000011,98.219500000000011,98.219500000000011,98.219500000000011,98.219500000000011,98.219500000000011,98.219500000000011,98.219500000000011,98.219500000000011,98.219500000000011,1949.9859999999996]
["0090 Essu reoveepuhasti","KAN2","01.01.1993",10,958.67,958.67,0,0,0,0,958.67,958.67,0,1,"kanal",null,null,null,null,null,null,null,null,null,null,null,null,0]
["0102 Naaritsa puurkaevupumpla (ÜF omaosalus)","TR1","31.12.2012",2.5,21002.63,3168,17834.63,0,525.12,0,21002.63,3693.12,17309.509999999998,1,"vesi",525.06575000000009,525.06575000000009,525.06575000000009,525.06575000000009,525.06575000000009,525.06575000000009,525.06575000000009,525.06575000000009,525.06575000000009,525.06575000000009,525.06575000000009,525.06575000000009,11008.720999999998]
["0103 Naaritsa puurkaevupumpla (ÜF toetus)","SF","31.12.2012",2.5,104180.95,15624,88556.95,0,2604.48,0,104180.95,18228.48,85952.47,null,null,2604.5237499999998,2604.5237499999998,2604.5237499999998,2604.5237499999998,2604.5237499999998,2604.5237499999998,2604.5237499999998,2604.5237499999998,2604.5237499999998,2604.5237499999998,2604.5237499999998,2604.5237499999998,54698.184999999998]
["0120 Maheda puurkaevupumpla","TR1","31.12.2005",3.33,1852.8,786.78,1066.02,0,61.68,0,1852.8,848.46,1004.34,1,"vesi",61.698239999999998,61.698239999999998,61.698239999999998,61.698239999999998,61.698239999999998,61.698239999999998,61.698239999999998,61.698239999999998,61.698239999999998,61.698239999999998,61.698239999999998,61.698239999999998,263.96112000000028]
["0140 RVP tehnohoone (ÜF toetus)","SF","31.01.2014",2.5,328940.59000000003,41100,287840.59000000003,0,8223.48,0,328940.59000000003,49323.48,279617.11,null,null,8223.5147500000003,8223.5147500000003,8223.5147500000003,8223.5147500000003,8223.5147500000003,8223.5147500000003,8223.5147500000003,8223.5147500000003,8223.5147500000003,8223.5147500000003,8223.5147500000003,8223.5147500000003,180934.93299999996]
["01401 RVP tehnohoone (VÕ, vald toetus)","SF","31.01.2014",2.5,63548.61,7920,55628.61,0,1588.68,0,63548.61,9508.68,54039.93,null,null,1588.71525,1588.71525,1588.71525,1588.71525,1588.71525,{"$f":"+$K21*$D21/100","v":1588.71525},1588.71525,1588.71525,1588.71525,1588.71525,1588.71525,1588.71525,34975.347000000002]
["014011 RVP tehnohoone (omaosalus)","KAN1","31.01.2014",2.5,1994.93,240,1754.93,0,49.92,0,1994.93,289.92,1705.01,1,"kanal",49.873249999999999,49.873249999999999,49.873249999999999,49.873249999999999,49.873249999999999,49.873249999999999,49.873249999999999,49.873249999999999,49.873249999999999,49.873249999999999,49.873249999999999,49.873249999999999,1106.5309999999999]
["0141 RVP kangasfiltri hoone (ÜF toetus)","SF","31.01.2014",2.5,48025.919999999998,6000,42025.919999999998,0,1200.5999999999999,0,48025.919999999998,7200.6,40825.32,null,null,1200.6479999999999,1200.6479999999999,1200.6479999999999,1200.6479999999999,1200.6479999999999,1200.6479999999999,1200.6479999999999,1200.6479999999999,1200.6479999999999,1200.6479999999999,1200.6479999999999,1200.6479999999999,26417.544000000002]
["01411 RVP kangasfiltri hoone (VÕ, vald toetus)","SF","31.01.2014",2.5,9278.2199999999993,1140,8138.22,0,231.96,0,9278.2199999999993,1371.96,7906.26,null,null,231.9555,231.9555,231.9555,231.9555,231.9555,231.9555,231.9555,231.9555,231.9555,231.9555,231.9555,231.9555,5122.7939999999999]
["014111 RVP kangasfiltri hoone (omaosalus)","KAN1","31.01.2014",2.5,291.26,60,231.26,0,7.32,0,291.26,67.319999999999993,223.94,1,"kanal",7.2814999999999994,7.2814999999999994,7.2814999999999994,7.2814999999999994,7.2814999999999994,7.2814999999999994,7.2814999999999994,7.2814999999999994,7.2814999999999994,7.2814999999999994,7.2814999999999994,7.2814999999999994,136.56200000000001]
["0142 Võsupere reoveepuhastusjaama hoone (KIK toetus)","SF","01.01.2019",2.5,143013.07,297.94,142715.13,0,3575.28,0,143013.07,3873.22,139139.85,null,null,3575.3267500000006,3575.3267500000006,3575.3267500000006,3575.3267500000006,3575.3267500000006,3575.3267500000006,3575.3267500000006,3575.3267500000006,3575.3267500000006,3575.3267500000006,3575.3267500000006,3575.3267500000006,96235.929000000004]
["01421 Võsupere reoveepuhastusjaama hoone (omaosalus)","KAN8","01.01.2019",2.5,47389.97,98.73,47291.24,0,1184.76,0,47389.97,1283.49,46106.48,2,"kanal",1184.7492500000001,1184.7492500000001,1184.7492500000001,1184.7492500000001,1184.7492500000001,1184.7492500000001,1184.7492500000001,1184.7492500000001,1184.7492500000001,1184.7492500000001,1184.7492500000001,1184.7492500000001,31889.489000000001]
["0143 Võsupere veetöötlusjaama hoone (KIK toetus)","SF","01.01.2019",2.5,38070.120000000003,79.31,37990.81,0,951.72,0,38070.120000000003,1031.03,37039.089999999997,null,null,951.75300000000004,951.75300000000004,951.75300000000004,951.75300000000004,951.75300000000004,951.75300000000004,951.75300000000004,951.75300000000004,951.75300000000004,951.75300000000004,951.75300000000004,951.75300000000004,25618.053999999996]
["01431 Võsupere veetöötlusjaama hoone (omaosalus)","KAN8","01.01.2019",2.5,12615.22,26.28,12588.94,0,315.36,0,12615.22,341.64,12273.58,2,"kanal",315.38049999999998,315.38049999999998,315.38049999999998,315.38049999999998,315.38049999999998,315.38049999999998,315.38049999999998,315.38049999999998,315.38049999999998,315.38049999999998,315.38049999999998,315.38049999999998,8489.0139999999992]
["00010 Aaspere keskuse trassid, vesi","TR3","31.12.2005",6.7,7605.49,4711,2894.49,0,509.52,0,7605.49,5220.5200000000004,2384.9699999999998,1,"vesi",509.56783000000001,509.56783000000001,509.56783000000001,509.56783000000001,{"$f":"+$K30*$D30/100-162.86915","v":346.69868000000002},null,null,null,null,null,null,null,0]
["00011 Aaspere keskuse trassid, vesi","TR3","31.08.2009",5,9612.6299999999992,4481.16,5131.47,0,480.6,0,9612.6299999999992,4961.76,4650.87,1,"vesi",480.63149999999996,480.63149999999996,480.63149999999996,480.63149999999996,480.63149999999996,480.63149999999996,480.63149999999996,480.63149999999996,480.63149999999996,{"$f":"+$K31*$D31/100-155.445","v":325.18649999999997},null,null,0]
["00020 Aaspere keskuse trassid, kanal","KAN3","31.12.2005",6.7,30038.48,27181.89,2856.59,0,2012.52,0,30038.48,29194.41,844.07,1,"kanal",{"$f":"+M32","v":844.07},null,null,null,null,null,null,null,null,null,null,null,0]
["00030 Aaspere mõisa trassid, vesi","TR3","31.12.2005",6.7,8628.07,7783.9,844.17,0,578.04,0,8628.07,8361.94,266.13,1,"vesi",{"$f":"+M33","v":266.13},null,null,null,null,null,null,null,null,null,null,null,0]
["00040 Aaspere mõisa trassid, kanal","KAN3","31.12.2005",6.7,10098.040000000001,9091.82,1006.22,0,676.56,0,10098.040000000001,9768.3799999999992,329.66,1,"kanal",329.66,null,null,null,null,null,null,null,null,null,null,null,0]
["00051 Essu trassid, vesi","TR2","31.12.2010",2.5,4863.55,960,3903.55,0,121.56,0,4863.55,1081.56,3781.99,1,"vesi",121.58875,121.58875,121.58875,121.58875,121.58875,121.58875,121.58875,121.58875,121.58875,121.58875,121.58875,121.58875,2322.9250000000002]
["00052 Essu trassid, vesi","TR2","31.12.2010",2.5,2967.87,576,2391.87,0,74.16,0,2967.87,650.16,2317.71,1,"vesi",74.196749999999994,74.196749999999994,74.196749999999994,74.196749999999994,74.196749999999994,74.196749999999994,74.196749999999994,74.196749999999994,74.196749999999994,74.196749999999994,74.196749999999994,74.196749999999994,1427.3490000000002]
["00053 Essu trassid, vesi (omaosalus)","TR2","30.09.2013",2.5,9187.65,1197,7990.65,0,229.68,0,9187.65,1426.68,7760.97,1,"vesi",229.69125,{"$f":"+$K37*$D37/100","v":229.69125},229.69125,229.69125,229.69125,229.69125,229.69125,229.69125,229.69125,229.69125,229.69125,229.69125,5004.6750000000011]
["00054 Essu trassid, vesi (KIK toetus)","SF","30.09.2013",2.5,51668.35,6804,44864.35,0,1291.68,0,51668.35,8095.68,43572.67,null,null,1291.70875,1291.70875,1291.70875,1291.70875,1291.70875,1291.70875,1291.70875,1291.70875,1291.70875,1291.70875,1291.70875,1291.70875,28072.165000000001]
["00055 Tammispea trassid, vesi (KIK toetus)","SF","31.12.2017",2.5,67610.19,1832.99,65777.2,0,1690.2,0,67610.19,3523.19,64087,null,null,1690.2547500000001,1690.2547500000001,1690.2547500000001,1690.2547500000001,1690.2547500000001,1690.2547500000001,1690.2547500000001,1690.2547500000001,1690.2547500000001,1690.2547500000001,1690.2547500000001,1690.2547500000001,43803.942999999999]
["00056 Tammispea trassid, vesi (HVV toetus)","SF","31.12.2017",2.5,11981.81,325,11656.81,0,299.52,0,11981.81,624.52,11357.29,null,null,299.54524999999995,299.54524999999995,299.54524999999995,299.54524999999995,299.54524999999995,299.54524999999995,299.54524999999995,299.54524999999995,299.54524999999995,299.54524999999995,299.54524999999995,299.54524999999995,7762.7470000000012]
["00060 Essu trassid, kanal","KAN2","29.12.1993",6.7,22893.15,20697.939999999999,2195.21,0,1533.84,0,22893.15,22231.78,661.37,1,"kanal",{"$f":"+$K41*$D41/100-872.47105","v":661.37},null,null,null,null,null,null,null,null,null,null,null,0]
["00061 Essu trassid, kanal (omaosalus)","KAN2","30.09.2013",2.5,928.19,126,802.19,0,23.16,0,928.19,149.16,779.03,1,"kanal",23.204750000000004,23.204750000000004,23.204750000000004,23.204750000000004,23.204750000000004,23.204750000000004,23.204750000000004,23.204750000000004,23.204750000000004,23.204750000000004,23.204750000000004,23.204750000000004,500.57299999999998]
["00062 Essu trassid, kanal (KIK toetus)","SF","30.09.2013",2.5,5219.8100000000004,693,4526.8100000000004,0,130.44,0,5219.8100000000004,823.44,4396.37,null,null,130.49525000000003,130.49525000000003,130.49525000000003,130.49525000000003,130.49525000000003,130.49525000000003,130.49525000000003,130.49525000000003,130.49525000000003,130.49525000000003,130.49525000000003,130.49525000000003,2830.4269999999997]
["00063 Tammispea trassid, kanal (KIK toetus)","SF","31.12.2017",2.5,52649.5,1430,51219.5,0,1316.28,0,52649.5,2746.28,49903.22,null,null,1316.2375,1316.2375,1316.2375,1316.2375,1316.2375,1316.2375,1316.2375,1316.2375,1316.2375,1316.2375,1316.2375,1316.2375,34108.370000000003]
["00064 Tammispea trassid, kanal (HVV toetus)","SF","31.12.2017",2.5,9330.5,247,9083.5,0,233.28,0,9330.5,480.28,8850.2199999999993,null,null,233.26249999999999,233.26249999999999,233.26249999999999,233.26249999999999,233.26249999999999,233.26249999999999,233.26249999999999,233.26249999999999,233.26249999999999,233.26249999999999,233.26249999999999,233.26249999999999,6051.07]
["00065 Tammispea trassid, survekanal (KIK toetus)","SF","31.12.2017",2.5,20974.86,572,20402.86,0,524.4,0,20974.86,1096.4000000000001,19878.46,null,null,524.37149999999997,524.37149999999997,524.37149999999997,524.37149999999997,524.37149999999997,524.37149999999997,524.37149999999997,524.37149999999997,524.37149999999997,524.37149999999997,524.37149999999997,524.37149999999997,13586.001999999997]
["00066 Tammispea trassid, survekanal (HVV toetus)","SF","31.12.2017",2.5,3717.14,104,3613.14,0,92.88,0,3717.14,196.88,3520.26,null,null,92.9285,92.9285,92.9285,92.9285,92.9285,92.9285,92.9285,92.9285,92.9285,92.9285,92.9285,92.9285,2405.1180000000004]
["00070 Haljala trassid, vesi","TR1","31.12.2005",6.7,49211.97,44505.46,4706.51,0,3297.24,0,49211.97,47802.7,1409.27,1,"vesi",{"$f":"+M48","v":1409.27},null,null,null,null,null,null,null,null,null,null,null,0]
["00071 Haljala trassid, vesi (ÜF omaosalus)","TR1","31.12.2012",2.5,105677.93,15840,89837.93,0,2641.92,0,105677.93,18481.919999999998,87196.01,1,"vesi",2641.9482499999995,2641.9482499999995,2641.9482499999995,2641.9482499999995,2641.9482499999995,2641.9482499999995,2641.9482499999995,2641.9482499999995,2641.9482499999995,2641.9482499999995,2641.9482499999995,2641.9482499999995,55492.630999999994]
["00072 Haljala trassid, vesi (ÜF toetus)","SF","31.12.2012",2.5,524201.84,78623.95,445577.89,0,13105.08,0,524201.84,91729.03,432472.81,null,null,13105.046,13105.046,13105.046,13105.046,13105.046,13105.046,13105.046,13105.046,13105.046,13105.046,13105.046,13105.046,275212.25800000003]
["00073 Haljala trassid, vesi (Võsu mnt 20-51 omaosalus)","TR1","31.07.2015",2.5,2136,164,1972,0,53.4,0,2136,217.4,1918.6,1,"vesi",53.4,53.4,53.4,53.4,53.4,53.4,53.4,53.4,53.4,53.4,53.4,53.4,1277.8000000000002]
["00074 Haljala trassid, vesi (Võsu mnt 20-51 HVV toetus)","SF","31.07.2015",2.5,34583.64,2912,31671.64,0,864.6,0,34583.64,3776.6,30807.040000000001,null,null,864.59100000000001,864.59100000000001,864.59100000000001,864.59100000000001,864.59100000000001,864.59100000000001,864.59100000000001,864.59100000000001,864.59100000000001,864.59100000000001,864.59100000000001,864.59100000000001,20431.947999999997]
["00080 Haljala trassid, kanal","KAN1","31.12.2005",6.7,6391.17,5799.29,591.88,0,428.16,0,6391.17,6227.45,163.72,1,"kanal",{"$f":"+M53","v":163.72},null,null,null,null,null,null,null,null,null,null,null,0]
["00081 Haljala trassid, kanal (ÜF omaosalus)","KAN1","31.12.2012",2.5,114860.34,17208,97652.34,0,2871.48,0,114860.34,20079.48,94780.86,1,"kanal",2871.5084999999999,{"$f":"+$K54*$D54/100","v":2871.5084999999999},2871.5084999999999,2871.5084999999999,2871.5084999999999,2871.5084999999999,2871.5084999999999,2871.5084999999999,2871.5084999999999,2871.5084999999999,2871.5084999999999,2871.5084999999999,60322.758000000002]
["00082 Haljala trassid, kanal (ÜF toetus)","SF","31.12.2012",2.5,569750.21,85464.02,484286.19,0,14243.76,0,569750.21,99707.78,470042.43,null,null,14243.755249999998,14243.755249999998,14243.755249999998,14243.755249999998,14243.755249999998,14243.755249999998,14243.755249999998,14243.755249999998,14243.755249999998,14243.755249999998,14243.755249999998,14243.755249999998,299117.36700000003]
["00083 Haljala trassid, kanal (Uus põik 5-11 HVV toetus)","SF","30.09.2017",2.5,6400,208,6192,0,159.96,0,6400,367.96,6032.04,null,null,160,160,160,160,160,160,160,160,160,160,160,160,4112.04]
["00090 Haljala soojustrassid","KM1","05.01.2000",5,172720.98,139695.78,33025.199999999997,0,8636.0400000000009,0,172720.98,148331.82,24389.16,null,null,8636.0490000000009,8636.0490000000009,{"$f":"+$K57*$D57/100-1518.987","v":7117.0620000000008},null,null,null,null,null,null,null,null,null,0]
["00091 Haljala soojustrassid","KM1","31.12.2005",5,54117.18,37834.589999999997,16282.59,0,2705.88,0,54117.18,40540.47,13576.71,null,null,2705.8590000000004,2705.8590000000004,2705.8590000000004,2705.8590000000004,2705.8590000000004,47.414999999999999,null,null,null,null,null,null,0]
["00092 Haljala soojustrassid (Tartu projekt)","KM1","10.11.2006",5,7255.89,4391.51,2864.38,0,362.76,0,7255.89,4754.2700000000004,2501.62,null,null,362.79450000000003,362.79450000000003,362.79450000000003,362.79450000000003,362.79450000000003,362.79450000000003,{"$f":"+$K59*$D59/100-37.9415","v":324.85300000000001},null,null,null,null,null,0]
["00093 Haljala soojustrassid (Phare omafinantseering)","KM1","22.12.2006",5,61327.23,36840.9,24486.33,0,3066.36,0,61327.23,39907.26,21419.97,null,null,3066.3615000000004,3066.3615000000004,3066.3615000000004,3066.3615000000004,3066.3615000000004,3066.3615000000004,{"$f":"+$K60*$D60/100-44.5605","v":3021.8010000000004},null,null,null,null,null,0]
["00094 Haljala soojustrassid (Phare toetusega soetatud)","SF","22.12.2006",5,85441.21,51263.42,34177.79,0,4272.12,0,85441.21,55535.54,29905.67,null,null,4272.0605000000005,4272.0605000000005,4272.0605000000005,4272.0605000000005,4272.0605000000005,4272.0605000000005,4272.0605000000005,1.2464999999999999,null,null,null,null,0]
["00095 Haljala soojustrassid (kooli soojustrass)","KM1","31.12.2017",6.7,25588.66,1859,23729.66,0,1714.44,0,25588.66,3573.44,22015.22,null,null,1714.44022,1714.44022,1714.44022,1714.44022,1714.44022,1714.44022,1714.44022,1714.44022,1714.44022,1714.44022,1714.44022,1714.44022,1441.9373599999999]
["00096 Haljala soojustrassid (Rahvamaja trass)","SF","30.06.2018",6.7,16253,546,15707,0,1089,0,16253,1635,14618,null,null,1088.951,1088.951,1088.951,1088.951,1088.951,1088.951,1088.951,1088.951,1088.951,1088.951,1088.951,1088.951,1550.5879999999961]
["00100 Puhastusseadmed","KAN3","31.10.1996",null,0,0,0,0,0,0,0,0,0,1,"kanal",0,0,0,0,0,0,0,0,0,0,0,0,0]
["00101 Puurkaev PK-185","TR3","01.02.1998",null,0,0,0,0,0,0,0,0,0,1,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,0]
["00102 Puurkaev PK-200","TR3","01.02.1998",null,0,0,0,0,0,0,0,0,0,1,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,0]
["00103 Tammispea puurkaev koos veevarustusega","TR2","02.07.1999",null,0,0,0,0,0,0,0,0,0,1,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,0]
["00104 Essu reoveepumpla","KAN2","30.06.2011",6.7,2092.96,1080,1012.96,0,140.28,0,2092.96,1220.28,872.68,1,"kanal",{"$f":"+$K68*$D68/100","v":140.22832},140.22832,140.22832,140.22832,140.22832,140.22832,{"$f":"+$K68*$D68/100-108.91824","v":31.310079999999999},null,null,null,null,null,{"$f":"+M68-SUM(P68:AA68)","v":0}]
["00105 Essu reoveepumpla (KIK toetusega)","SF","30.06.2011",6.7,11750.3,5940,5810.3,0,787.32,0,11750.3,6727.32,5022.9799999999996,null,null,787.27009999999996,787.27009999999996,787.27009999999996,787.27009999999996,787.27009999999996,787.27009999999996,{"$f":"+$K69*$D69/100-487.9107","v":299.35939999999994},null,null,null,null,null,0]
["001051 Tammispea reoveepumpla (KIK toetusega)","SF","31.12.2017",6.7,23815.45,1729,22086.45,0,1595.64,0,23815.45,3324.64,20490.810000000001,null,null,1595.6351500000001,1595.6351500000001,1595.6351500000001,1595.6351500000001,1595.6351500000001,1595.6351500000001,1595.6351500000001,1595.6351500000001,1595.6351500000001,1595.6351500000001,1595.6351500000001,1595.6351500000001,1343.1882000000005]
["0010511 Tammispea reoveepumpla (HVV toetusega)","SF","31.12.2017",6.7,4220.55,312,3908.55,0,282.72000000000003,0,4220.55,594.72,3625.83,null,null,282.77685000000002,282.77685000000002,282.77685000000002,282.77685000000002,282.77685000000002,282.77685000000002,282.77685000000002,282.77685000000002,282.77685000000002,282.77685000000002,282.77685000000002,282.77685000000002,232.50779999999895]
["00106 Essu reoveepuhasti","KAN2","30.06.2011",6.7,7343,3690,3653,0,492,0,7343,4182,3161,1,"kanal",491.98099999999999,491.98099999999999,491.98099999999999,491.98099999999999,491.98099999999999,491.98099999999999,209.11400000000049,null,null,null,null,null,0]
["00107 Essu reoveepuhasti (KIK toetusega)","SF","30.06.2011",6.7,48681.95,24480,24201.95,0,3261.72,0,48681.95,27741.72,20940.23,null,null,3261.69065,3261.69065,3261.69065,3261.69065,3261.69065,3261.69065,1370.0861000000004,null,null,null,null,null,0]
["00108 Haljala reoveepumpla (ÜF omaosalus)","KAN1","31.12.2012",6.7,9614.49,3888,5726.49,0,644.16,0,9614.49,4532.16,5082.33,1,"kanal",644.17083000000002,644.17083000000002,644.17083000000002,644.17083000000002,644.17083000000002,644.17083000000002,644.17083000000002,573.13418999999976,null,null,null,null,0]
["00109 Haljala reoveepumpla (ÜF toetus)","SF","31.12.2012",6.7,47690.98,19152,28538.98,0,3195.24,0,47690.98,22347.24,25343.74,null,null,3195.2956600000007,3195.2956600000007,3195.2956600000007,3195.2956600000007,3195.2956600000007,3195.2956600000007,3195.2956600000007,2976.6703799999996,null,null,null,null,0]
["00140 RVP Mahutid (ÜF toetus)","SF","31.01.2014",2.5,460545.37,57540,403005.37,0,11513.64,0,460545.37,69053.64,391491.73,null,null,11513.634250000001,11513.634250000001,11513.634250000001,11513.634250000001,11513.634250000001,11513.634250000001,11513.634250000001,11513.634250000001,11513.634250000001,11513.634250000001,11513.634250000001,11513.634250000001,253328.11899999998]
["001401 RVP Mahutid (VÕ, vald toetus)","SF","31.01.2014",2.5,88973.57,11100,77873.570000000007,0,2224.3200000000002,0,88973.57,13324.32,75649.25,null,null,2224.33925,2224.33925,2224.33925,2224.33925,2224.33925,2224.33925,2224.33925,2224.33925,2224.33925,2224.33925,2224.33925,2224.33925,48957.178999999989]
["0014011 RVP Mahutid (omaosalus)","KAN1","31.01.2014",2.5,2793.07,360,2433.0700000000002,0,69.84,0,2793.07,429.84,2363.23,1,"kanal",69.826750000000004,69.826750000000004,69.826750000000004,69.826750000000004,69.826750000000004,69.826750000000004,69.826750000000004,69.826750000000004,69.826750000000004,69.826750000000004,69.826750000000004,69.826750000000004,1525.3090000000002]
["00141 RVP Mudakäitlusväljak (ÜF toetus)","SF","31.01.2014",2.5,198270.22,24780,173490.22,0,4956.72,0,198270.22,29736.720000000001,168533.5,null,null,4956.7555000000002,4956.7555000000002,4956.7555000000002,4956.7555000000002,4956.7555000000002,4956.7555000000002,4956.7555000000002,4956.7555000000002,4956.7555000000002,4956.7555000000002,4956.7555000000002,4956.7555000000002,109052.43400000001]
["001411 RVP Mudakäitlusväljak (VÕ, vald toetus)","SF","31.01.2014",2.5,38304.17,4800,33504.17,0,957.6,0,38304.17,5757.6,32546.57,null,null,957.60424999999987,957.60424999999987,957.60424999999987,957.60424999999987,957.60424999999987,957.60424999999987,957.60424999999987,957.60424999999987,957.60424999999987,957.60424999999987,957.60424999999987,957.60424999999987,21055.318999999996]
["0014111 RVP Mudakäitlusväljak (omaosalus)","KAN1","31.01.2014",2.5,1202.45,180,1022.45,0,30.12,0,1202.45,210.12,992.33,1,"kanal",30.061250000000001,30.061250000000001,30.061250000000001,30.061250000000001,30.061250000000001,30.061250000000001,30.061250000000001,30.061250000000001,30.061250000000001,30.061250000000001,30.061250000000001,30.061250000000001,631.59500000000014]
["00142 RVP Välistorustikud (ÜF toetus)","SF","31.01.2014",2.5,137200.56,17159.990000000002,120040.57,0,3429.96,0,137200.56,20589.95,116610.61,null,null,3430.0140000000001,3430.0140000000001,3430.0140000000001,3430.0140000000001,3430.0140000000001,3430.0140000000001,3430.0140000000001,3430.0140000000001,3430.0140000000001,3430.0140000000001,3430.0140000000001,3430.0140000000001,75450.441999999995]
["001421 RVP Välistorustikud (VÕ, vald toetus)","SF","31.01.2014",2.5,26506.02,3300,23206.02,0,662.64,0,26506.02,3962.64,22543.38,null,null,662.65050000000008,662.65050000000008,662.65050000000008,662.65050000000008,662.65050000000008,662.65050000000008,662.65050000000008,662.65050000000008,662.65050000000008,662.65050000000008,662.65050000000008,662.65050000000008,14591.574000000001]
["0014211 RVP Välistorustikud (omaosalus)","KAN1","31.01.2014",2.5,832.08,120,712.08,0,20.76,0,832.08,140.76,691.32,1,"kanal",20.802000000000003,20.802000000000003,20.802000000000003,20.802000000000003,20.802000000000003,20.802000000000003,20.802000000000003,20.802000000000003,20.802000000000003,20.802000000000003,20.802000000000003,20.802000000000003,441.69600000000003]
["00143 RVP Hoonesisene torustik (ÜF toetus)","SF","31.01.2014",2.5,6932.3,840,6092.3,0,173.28,0,6932.3,1013.28,5919.02,null,null,173.3075,173.3075,173.3075,173.3075,173.3075,{"$f":"+$K85*$D85/100","v":173.3075},173.3075,173.3075,173.3075,173.3075,173.3075,173.3075,3839.3300000000008]
["001431 RVP Hoonesisene torustik (VÕ, vald toetus)","SF","31.01.2014",2.5,1339.27,180,1159.27,0,33.479999999999997,0,1339.27,213.48,1125.79,null,null,33.481750000000005,33.481750000000005,33.481750000000005,33.481750000000005,33.481750000000005,33.481750000000005,33.481750000000005,33.481750000000005,33.481750000000005,33.481750000000005,33.481750000000005,33.481750000000005,724.00899999999979]
["0014311 RVP Hoonesisene torustik (omaosalus)","KAN1","31.01.2014",2.5,42.04,0,42.04,0,1.08,0,42.04,1.08,40.96,1,"kanal",1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,1.0509999999999999,28.347999999999999]
["00144 RVP Kompleksalajaam (ÜF toetus)","SF","31.01.2014",2.5,98605.09,12300,86305.09,0,2465.16,0,98605.09,14765.16,83839.929999999993,null,null,2465.1272499999995,2465.1272499999995,2465.1272499999995,2465.1272499999995,2465.1272499999995,2465.1272499999995,2465.1272499999995,2465.1272499999995,2465.1272499999995,2465.1272499999995,2465.1272499999995,2465.1272499999995,54258.403000000006]
["001441 RVP Kompleksalajaam (VÕ, vald toetus)","SF","31.01.2014",2.5,19049.689999999999,2400,16649.689999999999,0,476.28,0,19049.689999999999,2876.28,16173.41,null,null,476.24225000000001,476.24225000000001,476.24225000000001,476.24225000000001,476.24225000000001,476.24225000000001,476.24225000000001,476.24225000000001,476.24225000000001,476.24225000000001,476.24225000000001,476.24225000000001,10458.502999999997]
["0014411 RVP Kompleksalajaam (omaosalus)","KAN1","31.01.2014",2.5,598.01,60,538.01,0,15,0,598.01,75,523.01,1,"kanal",14.95025,14.95025,14.95025,14.95025,14.95025,14.95025,14.95025,14.95025,14.95025,14.95025,14.95025,14.95025,343.60699999999997]
["00150 HKM Väline sadeveekanalisatsioon (omaosalus)","KM1","31.08.2016",6.7,1470.89,232,1238.8900000000001,0,98.52,0,1470.89,330.52,1140.3699999999999,null,null,98.549630000000022,98.549630000000022,98.549630000000022,98.549630000000022,98.549630000000022,98.549630000000022,98.549630000000022,98.549630000000022,98.549630000000022,98.549630000000022,98.549630000000022,56.324069999999892,0]
["001501 HKM Väline sadeveekanalisatsioon (Vald toetus)","SF","31.08.2016",6.7,2327.16,377,1950.16,0,155.88,0,2327.16,532.88,1794.28,null,null,155.91971999999998,155.91971999999998,155.91971999999998,155.91971999999998,155.91971999999998,155.91971999999998,155.91971999999998,155.91971999999998,155.91971999999998,155.91971999999998,155.91971999999998,79.163080000000491,0]
["0015011 HKM Väline sadeveekanalisatsioon (KIK toetus)","SF","31.08.2016",6.7,3693.17,609,3084.17,0,247.44,0,3693.17,856.44,2836.73,null,null,247.44239000000002,247.44239000000002,247.44239000000002,247.44239000000002,247.44239000000002,247.44239000000002,247.44239000000002,247.44239000000002,247.44239000000002,247.44239000000002,247.44239000000002,114.86370999999963,0]
["00151 HKM Välisplats (omaosalus)","KM1","31.08.2016",6.7,19410.169999999998,3132,16278.17,0,1300.44,0,19410.169999999998,4432.4399999999996,14977.73,null,null,1300.4813899999999,1300.4813899999999,1300.4813899999999,1300.4813899999999,1300.4813899999999,1300.4813899999999,1300.4813899999999,1300.4813899999999,1300.4813899999999,1300.4813899999999,1300.4813899999999,672.43470999999772,0]
["001511 HKM Välisplats (Vald toetus)","SF","31.08.2016",6.7,30709.73,4959,25750.73,0,2057.52,0,30709.73,7016.52,23693.21,null,null,2057.5519100000001,2057.5519100000001,2057.5519100000001,2057.5519100000001,2057.5519100000001,2057.5519100000001,2057.5519100000001,2057.5519100000001,2057.5519100000001,2057.5519100000001,2057.5519100000001,1060.1389899999922,0]
["0015111 HKM Välisplats (KIK toetus)","SF","31.08.2016",6.7,48735.92,7888,40847.919999999998,0,3265.32,0,48735.92,11153.32,37582.6,null,null,3265.3066399999998,3265.3066399999998,3265.3066399999998,3265.3066399999998,3265.3066399999998,3265.3066399999998,3265.3066399999998,3265.3066399999998,3265.3066399999998,3265.3066399999998,3265.3066399999998,1664.2269600000072,0]
["00160 Võsupere veetorustik (KIK toetus)","SF","01.01.2019",3,108687.46,271.72000000000003,108415.74,0,3260.64,0,108687.46,3532.36,105155.1,null,null,3260.6237999999998,3260.6237999999998,3260.6237999999998,3260.6237999999998,3260.6237999999998,3260.6237999999998,3260.6237999999998,3260.6237999999998,3260.6237999999998,3260.6237999999998,3260.6237999999998,3260.6237999999998,66027.614399999991]
["001601 Võsupere veetorustik (omaosalus)","TR8","01.01.2019",3,36015.56,90.04,35925.519999999997,0,1080.48,0,36015.56,1170.52,34845.040000000001,2,"vesi",1080.4667999999999,1080.4667999999999,1080.4667999999999,1080.4667999999999,1080.4667999999999,1080.4667999999999,1080.4667999999999,1080.4667999999999,1080.4667999999999,1080.4667999999999,1080.4667999999999,1080.4667999999999,21879.438399999999]
["00161 Võsupere Lageda pumpla (KIK toetus)","SF","01.01.2019",3,14399.27,36,14363.27,0,432,0,14399.27,468,13931.27,null,null,431.97809999999998,431.97809999999998,431.97809999999998,431.97809999999998,431.97809999999998,431.97809999999998,431.97809999999998,431.97809999999998,431.97809999999998,431.97809999999998,431.97809999999998,431.97809999999998,8747.5328000000009]
["001611 Võsupere Lageda pumpla (omaosalus)","KAN8","01.01.2019",3,4771.46,11.93,4759.53,0,143.16,0,4771.46,155.09,4616.37,2,"kanal",143.1438,143.1438,143.1438,143.1438,143.1438,143.1438,143.1438,143.1438,143.1438,143.1438,143.1438,143.1438,2898.6443999999992]
["00162 Võsupere Mudila pumpla (KIK toetus)","SF","01.01.2019",3,14050,35.130000000000003,14014.87,0,421.56,0,14050,456.69,13593.31,null,null,421.5,{"$f":"+$K101*$D101/100","v":421.5},421.5,421.5,421.5,421.5,421.5,421.5,421.5,421.5,421.5,421.5,8535.31]
["001621 Võsupere Mudila pumpla (omaosalus)","KAN8","01.01.2019",3,4655.7299999999996,11.63,4644.1000000000004,0,139.68,0,4655.7299999999996,151.31,4504.42,2,"kanal",139.67189999999999,139.67189999999999,139.67189999999999,139.67189999999999,139.67189999999999,139.67189999999999,139.67189999999999,139.67189999999999,139.67189999999999,139.67189999999999,139.67189999999999,139.67189999999999,2828.3571999999995]
["00163 Võsupere isevoolne kanal torustik (KIK)","SF","01.01.2019",3,67571.06,168.93,67402.13,0,2027.16,0,67571.06,2196.09,65374.97,null,null,2027.1317999999999,2027.1317999999999,2027.1317999999999,2027.1317999999999,2027.1317999999999,2027.1317999999999,2027.1317999999999,2027.1317999999999,2027.1317999999999,2027.1317999999999,2027.1317999999999,2027.1317999999999,41049.388400000011]
["001631 Võsupere isevoolne kanal torustik (omaosa)","KAN8","01.01.2019",3,22390.9,55.98,22334.92,0,671.76,0,22390.9,727.74,21663.16,2,"kanal",671.72700000000009,671.72700000000009,671.72700000000009,671.72700000000009,671.72700000000009,671.72700000000009,671.72700000000009,671.72700000000009,671.72700000000009,671.72700000000009,671.72700000000009,671.72700000000009,13602.436000000002]
["00164 Võsupere surveline kanal torustik (KIK)","SF","01.01.2019",3,93004.63,232.51,92772.12,0,2790.12,0,93004.63,3022.63,89982,null,null,2790.1388999999999,2790.1388999999999,2790.1388999999999,2790.1388999999999,2790.1388999999999,2790.1388999999999,2790.1388999999999,2790.1388999999999,2790.1388999999999,2790.1388999999999,2790.1388999999999,2790.1388999999999,56500.333200000008]
["001641 Võsupere surveline kanal torustik (omaosa)","KAN8","01.01.2019",3,30818.77,77.05,30741.72,1005,932.13,0,31823.77,1009.18,30814.59,2,"kanal",954.71309999999994,954.71309999999994,954.71309999999994,954.71309999999994,954.71309999999994,954.71309999999994,954.71309999999994,954.71309999999994,954.71309999999994,954.71309999999994,954.71309999999994,954.71309999999994,19358.032799999997]
["00200 Käsmu Neeme tee veetorustik","TR5","01.01.2019",3,16265,772.59,15492.41,0,487.92,0,16265,1260.51,15004.49,2,"vesi",487.95,487.95,487.95,487.95,487.95,487.95,487.95,487.95,487.95,487.95,487.95,487.95,9149.09]
["00201 Käsmu Laane, Põllu veetorustik (KIK)","SF","01.01.2019",3,83866.100000000006,3983.64,79882.460000000006,0,2516.04,0,83866.100000000006,6499.68,77366.42,null,null,2515.9830000000002,2515.9830000000002,2515.9830000000002,2515.9830000000002,2515.9830000000002,2515.9830000000002,2515.9830000000002,2515.9830000000002,2515.9830000000002,2515.9830000000002,2515.9830000000002,2515.9830000000002,47174.623999999996]
["002011 Käsmu Laane, Põllu veetorustik (oma)","TR5","01.01.2019",3,15453.5,734.04,14719.46,0,463.56,0,15453.5,1197.5999999999999,14255.9,2,"vesi",463.60500000000002,463.60500000000002,463.60500000000002,463.60500000000002,463.60500000000002,463.60500000000002,463.60500000000002,463.60500000000002,463.60500000000002,463.60500000000002,463.60500000000002,463.60500000000002,8692.6400000000012]
["00202 Käsmu puurkaev (KIK)","SF","01.01.2019",3,22448.71,1066.32,21382.39,0,673.44,0,22448.71,1739.76,20708.95,null,null,673.46130000000005,673.46130000000005,673.46130000000005,673.46130000000005,673.46130000000005,673.46130000000005,673.46130000000005,673.46130000000005,673.46130000000005,673.46130000000005,673.46130000000005,673.46130000000005,12627.414400000001]
["002021 Käsmu puurkaev (oma)","TR5","01.01.2019",3,4136.49,196.48,3940.01,0,124.08,0,4136.49,320.56,3815.93,2,"vesi",124.09469999999999,124.09469999999999,124.09469999999999,124.09469999999999,124.09469999999999,124.09469999999999,124.09469999999999,124.09469999999999,124.09469999999999,124.09469999999999,124.09469999999999,124.09469999999999,2326.7935999999995]
["00203 Käsmu veetöötlusjaam (KIK)","SF","01.01.2019",2.5,96016.38,3000.51,93015.87,0,2400.36,0,96016.38,5400.87,90615.51,null,null,2400.4095000000002,2400.4095000000002,2400.4095000000002,2400.4095000000002,2400.4095000000002,2400.4095000000002,2400.4095000000002,2400.4095000000002,2400.4095000000002,2400.4095000000002,2400.4095000000002,2400.4095000000002,61810.59599999999]
["002031 Käsmu veetöötlusjaam (oma)","TR5","01.01.2019",2.5,17692.37,552.89,17139.48,0,442.32,0,17692.37,995.21,16697.16,2,"vesi",442.30924999999996,442.30924999999996,442.30924999999996,442.30924999999996,442.30924999999996,442.30924999999996,442.30924999999996,442.30924999999996,442.30924999999996,442.30924999999996,442.30924999999996,442.30924999999996,11389.449000000001]
["00300 Vihula reoveepuhasti","KAN7","01.01.2019",3,36711.86,7525.96,29185.9,0,1101.3599999999999,0,36711.86,8627.32,28084.54,2,"kanal",1101.3558,1101.3558,1101.3558,1101.3558,1101.3558,1101.3558,1101.3558,1101.3558,1101.3558,1101.3558,1101.3558,1101.3558,14868.270400000003]
["00301 Vihula koolimaja veetorustik","TR7","01.01.2019",3,6875,515.63,6359.37,0,206.28,0,6875,721.91,6153.09,2,"vesi",206.25,206.25,206.25,206.25,206.25,206.25,206.25,206.25,206.25,206.25,206.25,206.25,3678.09]
["00302 Vihula koolimaja survekanalisatsioon","KAN7","01.01.2019",3,6876,515.70000000000005,6360.3,0,206.28,0,6876,721.98,6154.02,2,"kanal",206.28,206.28,206.28,206.28,206.28,206.28,206.28,206.28,206.28,206.28,206.28,206.28,3678.66]
["00400 Vergi veetrass","TR6","01.01.2019",3,26522.05,5437.01,21085.040000000001,0,795.72,0,26522.05,6232.73,20289.32,2,"vesi",795.66149999999993,{"$f":"+$K117*$D117/100","v":795.66149999999993},795.66149999999993,795.66149999999993,795.66149999999993,795.66149999999993,795.66149999999993,795.66149999999993,795.66149999999993,795.66149999999993,795.66149999999993,795.66149999999993,10741.382]
["00500 Võsu reoveepuhasti Piiri 4 (KIK)","SF","01.01.2019",2.5,646328.65,64632.87,581695.78,0,16158.24,0,646328.65,80791.11,565537.54,null,null,16158.216249999999,16158.216249999999,16158.216249999999,16158.216249999999,16158.216249999999,16158.216249999999,16158.216249999999,16158.216249999999,16158.216249999999,16158.216249999999,16158.216249999999,16158.216249999999,371638.94500000007]
["005001 Võsu reoveepuhasti Piiri 4(oma)","KAN4","01.01.2019",2.5,152221.34,15222.13,136999.21,0,3805.56,0,152221.34,19027.689999999999,133193.65,2,"kanal",3805.5334999999995,3805.5334999999995,3805.5334999999995,3805.5334999999995,3805.5334999999995,3805.5334999999995,3805.5334999999995,3805.5334999999995,3805.5334999999995,3805.5334999999995,3805.5334999999995,3805.5334999999995,87527.248000000021]
["00501 Võsu veetöötlusjaam (KIK)","SF","01.01.2019",2.5,260413.26,25498.82,234914.44,0,6510.36,0,260413.26,32009.18,228404.08,null,null,6510.3315000000002,6510.3315000000002,6510.3315000000002,6510.3315000000002,6510.3315000000002,6510.3315000000002,6510.3315000000002,6510.3315000000002,6510.3315000000002,6510.3315000000002,6510.3315000000002,6510.3315000000002,150280.10199999998]
["005011 Võsu veetöötlusjaam (oma)","TR4","01.01.2019",2.5,61331.74,6005.4,55326.34,0,1533.24,0,61331.74,7538.64,53793.1,2,"vesi",1533.2935,1533.2935,1533.2935,1533.2935,1533.2935,1533.2935,1533.2935,1533.2935,1533.2935,1533.2935,1533.2935,1533.2935,35393.577999999994]
["00502 Võsu Mere 49 reoveepumpla (KIK)","SF","01.01.2019",2.5,10222.44,1000.95,9221.49,0,255.6,0,10222.44,1256.55,8965.89,null,null,255.56100000000004,255.56100000000004,255.56100000000004,255.56100000000004,255.56100000000004,255.56100000000004,255.56100000000004,255.56100000000004,255.56100000000004,255.56100000000004,255.56100000000004,255.56100000000004,5899.1579999999976]
["005021 Võsu Mere 49 reoveepumpla (oma)","KAN4","01.01.2019",2.5,2407.56,235.74,2171.8200000000002,0,60.24,0,2407.56,295.98,2111.58,2,"kanal",60.188999999999993,60.188999999999993,60.188999999999993,60.188999999999993,60.188999999999993,60.188999999999993,60.188999999999993,60.188999999999993,60.188999999999993,60.188999999999993,60.188999999999993,60.188999999999993,1389.3120000000004]
["00503 Võsu Kalda, Spordi, Mere veetrassid (KIK)","SF","01.01.2019",3,205677.31,24167.08,181510.23,0,6170.28,0,205677.31,30337.360000000001,175339.95,null,null,6170.3192999999992,6170.3192999999992,6170.3192999999992,6170.3192999999992,6170.3192999999992,6170.3192999999992,6170.3192999999992,6170.3192999999992,6170.3192999999992,6170.3192999999992,6170.3192999999992,6170.3192999999992,101296.11840000001]
["005031 Võsu Kalda, Spordi, Mere veetrassid (oma)","TR4","01.01.2019",3,48440.49,5691.76,42748.73,0,1453.2,0,48440.49,7144.96,41295.53,2,"vesi",1453.2147,1453.2147,1453.2147,1453.2147,1453.2147,1453.2147,1453.2147,1453.2147,1453.2147,1453.2147,1453.2147,1453.2147,23856.953599999997]
["00504 Võsu Kalda, Spordi, Mere kanalitrassid (KIK)","SF","01.01.2019",3,203152.16,23870.38,179281.78,0,6094.56,0,203152.16,29964.94,173187.22,null,null,6094.5648000000001,6094.5648000000001,6094.5648000000001,6094.5648000000001,6094.5648000000001,6094.5648000000001,6094.5648000000001,6094.5648000000001,6094.5648000000001,6094.5648000000001,6094.5648000000001,6094.5648000000001,100052.4424]
["005041 Võsu Kalda, Spordi, Mere kanalitrassid (oma)","KAN4","01.01.2019",3,47845.78,5621.87,42223.91,0,1435.32,0,47845.78,7057.19,40788.589999999997,2,"kanal",1435.3733999999999,1435.3733999999999,1435.3733999999999,1435.3733999999999,1435.3733999999999,1435.3733999999999,1435.3733999999999,1435.3733999999999,1435.3733999999999,1435.3733999999999,1435.3733999999999,1435.3733999999999,23564.109199999995]
["00505 Võsu Kalda tn lisalõik veetrassid (KIK)","SF","01.01.2019",3,6918.04,778.28,6139.76,0,207.6,0,6918.04,985.88,5932.16,null,null,207.5412,207.5412,207.5412,207.5412,207.5412,207.5412,207.5412,207.5412,207.5412,207.5412,207.5412,207.5412,3441.6655999999989]
["005051 Võsu Kalda tn lisalõik veetrassid (oma)","TR4","01.01.2019",3,1629.32,183.3,1446.02,0,48.84,0,1629.32,232.14,1397.18,2,"vesi",48.879600000000003,48.879600000000003,48.879600000000003,48.879600000000003,48.879600000000003,48.879600000000003,48.879600000000003,48.879600000000003,48.879600000000003,48.879600000000003,48.879600000000003,48.879600000000003,810.62480000000016]
["00506 Võsu Kalda tn lisalõik kanalitrassid (KIK)","SF","01.01.2019",3,8211.66,923.81,7287.85,0,246.36,0,8211.66,1170.17,7041.49,null,null,246.34979999999999,246.34979999999999,246.34979999999999,246.34979999999999,246.34979999999999,246.34979999999999,246.34979999999999,246.34979999999999,246.34979999999999,246.34979999999999,246.34979999999999,246.34979999999999,4085.2923999999998]
["005061 Võsu Kalda tn lisalõik kanalitrassid (oma)","KAN4","01.01.2019",3,1933.98,217.57,1716.41,0,57.96,0,1933.98,275.52999999999997,1658.45,2,"kanal",58.019400000000005,58.019400000000005,58.019400000000005,58.019400000000005,58.019400000000005,58.019400000000005,58.019400000000005,58.019400000000005,58.019400000000005,58.019400000000005,58.019400000000005,58.019400000000005,962.21719999999993]
["00507 Võsu Metsa ja Aia tn veetrassid (KIK)","SF","01.01.2019",3,220537.77,24259.15,196278.62,0,6616.08,0,220537.77,30875.23,189662.54,null,null,{"$f":"+$K132*$D132/100","v":6616.1330999999991},6616.1330999999991,6616.1330999999991,6616.1330999999991,6616.1330999999991,6616.1330999999991,6616.1330999999991,6616.1330999999991,6616.1330999999991,6616.1330999999991,6616.1330999999991,6616.1330999999991,{"$f":"+M132-SUM(P132:AA132)","v":110268.94280000002}]
["005071 Võsu Metsa ja Aia tn veetrassid (oma)","TR4","01.01.2019",3,51940.38,5713.45,46226.93,0,1558.2,0,51940.38,7271.65,44668.73,2,"vesi",1558.2113999999999,1558.2113999999999,1558.2113999999999,1558.2113999999999,1558.2113999999999,1558.2113999999999,1558.2113999999999,1558.2113999999999,1558.2113999999999,1558.2113999999999,1558.2113999999999,1558.2113999999999,25970.193200000005]
["00508 Võsu Metsa ja Aia tn kanalitrassid (KIK)","SF","01.01.2019",3,138014.98000000001,15181.65,122833.33,0,4140.4799999999996,0,138014.98000000001,19322.13,118692.85,null,null,4140.4494000000004,4140.4494000000004,4140.4494000000004,4140.4494000000004,4140.4494000000004,4140.4494000000004,4140.4494000000004,4140.4494000000004,4140.4494000000004,4140.4494000000004,4140.4494000000004,4140.4494000000004,69007.457200000004]
["005081 Võsu Metsa ja Aia tn kanalitrassid (oma)","KAN4","01.01.2019",3,32504.87,3575.53,28929.34,0,975.12,0,32504.87,4550.6499999999996,27954.22,2,"kanal",975.14610000000005,975.14610000000005,975.14610000000005,975.14610000000005,975.14610000000005,975.14610000000005,975.14610000000005,975.14610000000005,975.14610000000005,975.14610000000005,975.14610000000005,975.14610000000005,16252.4668]
["00509 Võsu Kalda, Spordi, Mere veetrassid 2 (KIK)","SF","01.01.2019",3,102959.23,11068.13,91891.1,0,3088.8,0,102959.23,14156.93,88802.3,null,null,3088.7768999999998,3088.7768999999998,3088.7768999999998,3088.7768999999998,3088.7768999999998,3088.7768999999998,3088.7768999999998,3088.7768999999998,3088.7768999999998,3088.7768999999998,3088.7768999999998,3088.7768999999998,51736.977200000001]
["005091 Võsu Kalda, Spordi, Mere veetrassid 2 (oma)","TR4","01.01.2019",3,24248.639999999999,2606.73,21641.91,0,727.44,0,24248.639999999999,3334.17,20914.47,2,"vesi",727.45920000000001,727.45920000000001,727.45920000000001,727.45920000000001,727.45920000000001,727.45920000000001,727.45920000000001,727.45920000000001,727.45920000000001,727.45920000000001,727.45920000000001,727.45920000000001,12184.9596]
["00510 Võsu veetöötlusjaama kontor","TR4","01.01.2019",2.5,6555.71,68.290000000000006,6487.42,0,163.92,0,6555.71,232.21,6323.5,2,"vesi",163.89275000000001,163.89275000000001,163.89275000000001,163.89275000000001,163.89275000000001,163.89275000000001,163.89275000000001,163.89275000000001,163.89275000000001,163.89275000000001,163.89275000000001,163.89275000000001,4356.7870000000003]
["00511 Võsu Mere tn veetrassid","TR4","01.01.2019",3,67019.62,16084.71,50934.91,0,2010.6,0,67019.62,18095.310000000001,48924.31,2,"vesi",2010.5885999999998,2010.5885999999998,2010.5885999999998,2010.5885999999998,2010.5885999999998,2010.5885999999998,2010.5885999999998,2010.5885999999998,2010.5885999999998,2010.5885999999998,2010.5885999999998,2010.5885999999998,24797.246800000004]
["00512 Võsu Mere tn kanalitrassid","KAN4","01.01.2019",3,72461.38,17390.73,55070.65,0,2173.8000000000002,0,72461.38,19564.53,52896.85,2,"kanal",2173.8414000000002,2173.8414000000002,2173.8414000000002,2173.8414000000002,2173.8414000000002,2173.8414000000002,2173.8414000000002,2173.8414000000002,2173.8414000000002,2173.8414000000002,2173.8414000000002,2173.8414000000002,26810.753199999988]
["00513 Võsu Vambola ja Laine tn veetrassid","TR4","01.01.2019",3,28709.79,6890.35,21819.439999999999,0,861.24,0,28709.79,7751.59,20958.2,2,"vesi",861.29369999999994,861.29369999999994,861.29369999999994,861.29369999999994,861.29369999999994,861.29369999999994,861.29369999999994,861.29369999999994,861.29369999999994,861.29369999999994,861.29369999999994,861.29369999999994,10622.6756]
["00514 Võsu Vambola ja Laine kan trassid","KAN4","01.01.2019",3,29935.21,7184.45,22750.76,0,898.08,0,29935.21,8082.53,21852.68,2,"kanal",898.05630000000008,898.05630000000008,898.05630000000008,898.05630000000008,898.05630000000008,898.05630000000008,898.05630000000008,898.05630000000008,898.05630000000008,898.05630000000008,898.05630000000008,898.05630000000008,11076.0044]
["00515 Võsu Mere 64a kanal trassid","KAN4","01.01.2019",3,6310,457.48,5852.52,0,189.36,0,6310,646.84,5663.16,2,"kanal",189.3,189.3,189.3,189.3,189.3,189.3,189.3,189.3,189.3,189.3,189.3,189.3,3391.56]
["01001 Veekatel RFW 3000","KM1","31.12.2010",10,24781.21,19872,4909.21,0,2478.12,0,24781.21,22350.12,2431.09,null,null,{"$f":"+M144","v":2431.09},null,null,null,null,null,null,null,null,null,null,null,0]
["01002 Peugeot Boxer","KM1","07.04.2008",10,27075.79,27075.79,0,0,0,0,27075.79,27075.79,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["01003 Multione 9.5 nr M331360","KM1","30.06.2016",10,34670,8959,25711,0,3467.04,0,34670,12426.04,22243.96,null,null,3467,3467,3467,3467,3467,3467,1441.9599999999991,null,null,null,null,null,0]
["02000 HKM Komplektne katel (omaosalus)","KM1","31.08.2016",6.7,19548.91,3161,16387.91,0,1309.8,0,19548.91,4470.8,15078.11,null,null,1309.7769699999999,1309.7769699999999,1309.7769699999999,1309.7769699999999,1309.7769699999999,1309.7769699999999,1309.7769699999999,1309.7769699999999,1309.7769699999999,1309.7769699999999,1309.7769699999999,670.5633300000045,0]
["020001 HKM Komplektne katel (Vald toetus)","SF","31.08.2016",6.7,30929.24,5017,25912.240000000002,0,2072.2800000000002,0,30929.24,7089.28,23839.96,null,null,2072.2590800000003,2072.2590800000003,2072.2590800000003,2072.2590800000003,2072.2590800000003,2072.2590800000003,2072.2590800000003,2072.2590800000003,2072.2590800000003,2072.2590800000003,2072.2590800000003,1045.1101199999976,0]
["0200011 HKM Komplektne katel (KIK toetus)","SF","31.08.2016",6.7,49084.28,7946,41138.28,0,3288.6,0,49084.28,11234.6,37849.68,null,null,3288.6467599999996,3288.6467599999996,3288.6467599999996,3288.6467599999996,3288.6467599999996,{"$f":"+$K149*$D149/100","v":3288.6467599999996},3288.6467599999996,3288.6467599999996,3288.6467599999996,3288.6467599999996,3288.6467599999996,1674.565640000008,0]
["02001 HKM Suitsugaasi eemalduse seadmed (omaosalus)","KM1","31.08.2016",6.7,2902.02,464,2438.02,0,194.4,0,2902.02,658.4,2243.62,null,null,194.43534,194.43534,194.43534,194.43534,194.43534,194.43534,194.43534,194.43534,194.43534,194.43534,194.43534,104.83125999999993,0]
["020011 HKM Suitsugaasi eemalduse seadmed (Vald toetus)","SF","31.08.2016",6.7,4591.43,754,3837.43,0,307.68,0,4591.43,1061.68,3529.75,null,null,307.62581,307.62581,307.62581,307.62581,307.62581,307.62581,307.62581,307.62581,307.62581,307.62581,307.62581,145.86608999999999,0]
["0200111 HKM Suitsugaasi eemalduse seadmed (KIK toetus)","SF","31.08.2016",6.7,7286.53,1189,6097.53,0,488.16,0,7286.53,1677.16,5609.37,null,null,488.19750999999997,488.19750999999997,488.19750999999997,488.19750999999997,488.19750999999997,488.19750999999997,488.19750999999997,488.19750999999997,488.19750999999997,488.19750999999997,488.19750999999997,239.19739000000027,0]
["02002 HKM Tuhaeemalduse seadmed (omaosalus)","KM1","31.08.2016",6.7,2688.35,435,2253.35,0,180.12,0,2688.35,615.12,2073.23,null,null,180.11945,180.11945,180.11945,180.11945,180.11945,180.11945,180.11945,180.11945,180.11945,180.11945,180.11945,91.916050000000496,0]
["020021 HKM Tuhaeemalduse seadmed (Vald toetus)","SF","31.08.2016",6.7,4253.3599999999997,696,3557.36,0,285,0,4253.3599999999997,981,3272.36,null,null,284.97512,284.97512,284.97512,284.97512,284.97512,284.97512,284.97512,284.97512,284.97512,284.97512,284.97512,137.63367999999991,0]
["0200211 HKM Tuhaeemalduse seadmed (KIK toetus)","SF","31.08.2016",6.7,6750.02,1102,5648.02,0,452.28,0,6750.02,1554.28,5195.74,null,null,452.25134000000003,452.25134000000003,452.25134000000003,452.25134000000003,452.25134000000003,452.25134000000003,452.25134000000003,452.25134000000003,452.25134000000003,452.25134000000003,452.25134000000003,220.97526000000107,0]
["02003 HKM Põrandatõukurid (omaosalus)","KM1","31.08.2016",6.7,4233.78,696,3537.78,0,283.68,0,4233.78,979.68,3254.1,null,null,283.66325999999998,283.66325999999998,283.66325999999998,283.66325999999998,283.66325999999998,283.66325999999998,283.66325999999998,283.66325999999998,283.66325999999998,283.66325999999998,283.66325999999998,133.80414000000064,0]
["020031 HKM Põrandatõukurid (Vald toetus)","SF","31.08.2016",6.7,6698.45,1073,5625.45,0,448.8,0,6698.45,1521.8,5176.6499999999996,null,null,448.79614999999995,448.79614999999995,448.79614999999995,448.79614999999995,448.79614999999995,448.79614999999995,448.79614999999995,448.79614999999995,448.79614999999995,448.79614999999995,448.79614999999995,239.89234999999917,0]
["0200311 HKM Põrandatõukurid (KIK toetus)","SF","31.08.2016",6.7,10630.35,1711,8919.35,0,712.2,0,10630.35,2423.1999999999998,8207.15,null,null,712.23345000000006,712.23345000000006,712.23345000000006,712.23345000000006,712.23345000000006,712.23345000000006,712.23345000000006,712.23345000000006,712.23345000000006,712.23345000000006,712.23345000000006,372.58205000000089,0]
["02004 HKM Biiterpurusti, transportöör (omaosalus)","KM1","31.08.2016",6.7,3120.67,493,2627.67,0,209.04,0,3120.67,702.04,2418.63,null,null,209.08489,209.08489,209.08489,209.08489,209.08489,209.08489,209.08489,209.08489,209.08489,209.08489,209.08489,118.69620999999961,0]
["020041 HKM Biiterpurusti, transportöör (Vald toetus)","SF","31.08.2016",6.7,4937.3599999999997,812,4125.3599999999997,0,330.84,0,4937.3599999999997,1142.8399999999999,3794.52,null,null,330.80311999999998,330.80311999999998,330.80311999999998,330.80311999999998,330.80311999999998,330.80311999999998,330.80311999999998,330.80311999999998,330.80311999999998,330.80311999999998,330.80311999999998,155.68568000000005,0]
["0200411 HKM Biiterpurusti, transportöör (KIK toetus)","SF","31.08.2016",6.7,7835.52,1276,6559.52,0,525,0,7835.52,1801,6034.52,null,null,524.97984000000008,524.97984000000008,524.97984000000008,524.97984000000008,524.97984000000008,524.97984000000008,524.97984000000008,524.97984000000008,524.97984000000008,524.97984000000008,524.97984000000008,259.74175999999989,0]
["02005 HKM Primaarringluspumbad (omaosalus)","KM1","31.08.2016",6.7,638.04,116,522.04,0,42.72,0,638.04,158.72,479.32,null,null,42.748679999999993,42.748679999999993,42.748679999999993,42.748679999999993,42.748679999999993,42.748679999999993,42.748679999999993,42.748679999999993,42.748679999999993,42.748679999999993,42.748679999999993,9.0845200000001682,0]
["020051 HKM Primaarringluspumbad (Vald toetus)","SF","31.08.2016",6.7,1009.49,174,835.49,0,67.680000000000007,0,1009.49,241.68,767.81,null,null,67.635829999999999,67.635829999999999,67.635829999999999,67.635829999999999,67.635829999999999,67.635829999999999,67.635829999999999,67.635829999999999,67.635829999999999,67.635829999999999,67.635829999999999,23.815870000000132,0]
["0200511 HKM Primaarringluspumbad (KIK toetus)","SF","31.08.2016",6.7,1602.04,261,1341.04,0,107.28,0,1602.04,368.28,1233.76,null,null,107.33668,107.33668,107.33668,107.33668,107.33668,107.33668,107.33668,107.33668,107.33668,107.33668,107.33668,53.056519999999864,0]
["02006 HKM Soojusvaheti (omaosalus)","KM1","31.08.2016",6.7,896.45,145,751.45,0,60.12,0,896.45,205.12,691.33,null,null,60.062150000000003,{"$f":"+$K165*$D165/100","v":60.062150000000003},60.062150000000003,60.062150000000003,60.062150000000003,60.062150000000003,60.062150000000003,60.062150000000003,60.062150000000003,60.062150000000003,60.062150000000003,30.646350000000211,0]
["020061 HKM Soojusvaheti (Vald toetus)","SF","31.08.2016",6.7,1418.31,232,1186.31,0,95.04,0,1418.31,327.04000000000002,1091.27,null,null,95.026769999999999,95.026769999999999,95.026769999999999,95.026769999999999,95.026769999999999,95.026769999999999,95.026769999999999,95.026769999999999,95.026769999999999,95.026769999999999,95.026769999999999,45.975530000000163,0]
["0200611 HKM Soojusvaheti (KIK toetus)","SF","31.08.2016",6.7,2250.84,377,1873.84,0,150.84,0,2250.84,527.84,1723,null,null,150.80628000000002,150.80628000000002,150.80628000000002,150.80628000000002,150.80628000000002,150.80628000000002,150.80628000000002,150.80628000000002,150.80628000000002,150.80628000000002,150.80628000000002,64.130919999999833,0]
["02007 HKM Sekundaarringluspumbad (omaosalus)","KM1","31.08.2016",6.7,725.51,116,609.51,0,48.6,0,725.51,164.6,560.91,null,null,48.609170000000006,48.609170000000006,48.609170000000006,48.609170000000006,48.609170000000006,48.609170000000006,48.609170000000006,48.609170000000006,48.609170000000006,48.609170000000006,48.609170000000006,26.209129999999845,0]
["020071 HKM Sekundaarringluspumbad (Vald toetus)","SF","31.08.2016",6.7,1147.8599999999999,174,973.86,0,76.92,0,1147.8599999999999,250.92,896.94,null,null,76.90661999999999,76.90661999999999,76.90661999999999,76.90661999999999,76.90661999999999,76.90661999999999,76.90661999999999,76.90661999999999,76.90661999999999,76.90661999999999,76.90661999999999,50.967180000000212,0]
["0200711 HKM Sekundaarringluspumbad (KIK toetus)","SF","31.08.2016",6.7,1821.63,290,1531.63,0,122.04,0,1821.63,412.04,1409.59,null,null,122.04921,122.04921,122.04921,122.04921,122.04921,122.04921,122.04921,122.04921,122.04921,122.04921,122.04921,67.048690000000079,0]
["02008 HKM Lisaveeseadmed (omaosalus)","KM1","31.08.2016",6.7,615.19000000000005,87,528.19000000000005,0,41.16,0,615.19000000000005,128.16,487.03,null,null,41.217730000000003,41.217730000000003,41.217730000000003,41.217730000000003,41.217730000000003,41.217730000000003,41.217730000000003,41.217730000000003,41.217730000000003,41.217730000000003,41.217730000000003,33.634969999999839,0]
["020081 HKM Lisaveeseadmed (vald toetas)","SF","31.08.2016",6.7,973.32,145,828.32,0,65.16,0,973.32,210.16,763.16,null,null,65.212440000000001,65.212440000000001,65.212440000000001,65.212440000000001,65.212440000000001,65.212440000000001,65.212440000000001,65.212440000000001,65.212440000000001,65.212440000000001,65.212440000000001,45.823159999999916,0]
["0200811 HKM Lisaveeseadmed (KIK toetus)","SF","31.08.2016",6.7,1544.64,261,1283.6400000000001,0,103.44,0,1544.64,364.44,1180.2,null,null,103.49088000000002,103.49088000000002,103.49088000000002,103.49088000000002,103.49088000000002,103.49088000000002,103.49088000000002,103.49088000000002,103.49088000000002,103.49088000000002,103.49088000000002,41.800319999999601,0]
["02009 HKM Sisemised torustikud (omaosalus)","KM1","31.08.2016",6.7,4730.6899999999996,754,3976.69,0,316.92,0,4730.6899999999996,1070.92,3659.77,null,null,316.95623000000001,316.95623000000001,316.95623000000001,316.95623000000001,316.95623000000001,316.95623000000001,316.95623000000001,316.95623000000001,316.95623000000001,316.95623000000001,316.95623000000001,173.25147000000061,0]
["020091 HKM Sisemised torustikud (Vald toetus)","SF","31.08.2016",6.7,7484.66,1218,6266.66,0,501.48,0,7484.66,1719.48,5765.18,null,null,501.47221999999999,501.47221999999999,501.47221999999999,501.47221999999999,501.47221999999999,501.47221999999999,501.47221999999999,501.47221999999999,501.47221999999999,501.47221999999999,501.47221999999999,248.98558000000048,0]
["0200911 HKM Sisemised torustikud (KIK toetus)","SF","31.08.2016",6.7,11878.05,1914,9964.0499999999993,0,795.84,0,11878.05,2709.84,9168.2099999999991,null,null,795.82934999999998,795.82934999999998,795.82934999999998,795.82934999999998,795.82934999999998,795.82934999999998,795.82934999999998,795.82934999999998,795.82934999999998,795.82934999999998,795.82934999999998,414.08714999999938,0]
["02010 HKM Suitsukorsten (omaosalus)","KM1","31.08.2016",6.7,2771.83,435,2336.83,0,185.76,0,2771.83,620.76,2151.0700000000002,null,null,185.71260999999998,185.71260999999998,185.71260999999998,185.71260999999998,185.71260999999998,185.71260999999998,185.71260999999998,185.71260999999998,185.71260999999998,185.71260999999998,185.71260999999998,108.23128999999994,0]
["020101 HKM Suituskorsten (Vald toetus)","SF","31.08.2016",6.7,4385.4399999999996,696,3689.44,0,293.88,0,4385.4399999999996,989.88,3395.56,null,null,293.82447999999999,293.82447999999999,293.82447999999999,293.82447999999999,293.82447999999999,293.82447999999999,293.82447999999999,293.82447999999999,293.82447999999999,293.82447999999999,293.82447999999999,163.49071999999933,0]
["0201011 HKM Suitsukorsten (KIK toetus)","SF","31.08.2016",6.7,6959.64,1131,5828.64,0,466.32,0,6959.64,1597.32,5362.32,null,null,466.29588000000001,466.29588000000001,466.29588000000001,466.29588000000001,466.29588000000001,466.29588000000001,466.29588000000001,466.29588000000001,466.29588000000001,466.29588000000001,466.29588000000001,233.0653199999997,0]
["02011 HKM Elektri- ja juhtimiskilbid (omaosalus)","KM1","31.08.2016",6.7,1515.61,232,1283.6099999999999,0,101.52,0,1515.61,333.52,1182.0899999999999,null,null,101.54586999999999,101.54586999999999,101.54586999999999,101.54586999999999,101.54586999999999,101.54586999999999,101.54586999999999,101.54586999999999,101.54586999999999,101.54586999999999,101.54586999999999,65.08542999999986,0]
["020111 HKM Elektri- ja juhtimiskilbid (Vald toetus)","SF","31.08.2016",6.7,2397.92,377,2020.92,0,160.68,0,2397.92,537.67999999999995,1860.24,null,null,160.66064,{"$f":"+$K181*$D181/100","v":160.66064},160.66064,160.66064,160.66064,160.66064,160.66064,160.66064,160.66064,160.66064,160.66064,92.972959999999603,0]
["0201111 HKM Elektri- ja juhtimiskilbid (KIK toetus)","SF","31.08.2016",6.7,3805.47,609,3196.47,0,255,0,3805.47,864,2941.47,null,null,254.96648999999996,254.96648999999996,254.96648999999996,254.96648999999996,254.96648999999996,254.96648999999996,254.96648999999996,254.96648999999996,254.96648999999996,254.96648999999996,254.96648999999996,136.83861000000024,0]
["02012 HKM Nõrkvoolu- ja automaatika kilp (omaosalus)","KM1","31.08.2016",6.7,9868.8700000000008,1595,8273.8700000000008,0,661.2,0,9868.8700000000008,2256.1999999999998,7612.67,null,null,661.21429000000001,661.21429000000001,661.21429000000001,661.21429000000001,661.21429000000001,661.21429000000001,661.21429000000001,661.21429000000001,661.21429000000001,661.21429000000001,661.21429000000001,339.31281000000035,0]
["020121 HKM Nõrkvoolu- ja automaatika kilp (Vald toetus)","SF","31.08.2016",6.7,15614,2523,13091,0,1046.1600000000001,0,15614,3569.16,12044.84,null,null,1046.1379999999999,1046.1379999999999,1046.1379999999999,1046.1379999999999,1046.1379999999999,1046.1379999999999,1046.1379999999999,1046.1379999999999,1046.1379999999999,1046.1379999999999,1046.1379999999999,537.32200000000375,0]
["0201211 HKM Nõrkvoolu- ja automaatika kilp (KIK toetus)","SF","31.08.2016",6.7,24779.200000000001,4002,20777.2,0,1660.2,0,24779.200000000001,5662.2,19117,null,null,1660.2064,1660.2064,1660.2064,1660.2064,1660.2064,1660.2064,1660.2064,1660.2064,1660.2064,1660.2064,1660.2064,854.72960000000603,0]
["02013 HKM Autonoomne elektrigeneraator (omaosalus)","KM1","31.08.2016",6.7,1918.12,319,1599.12,0,128.52000000000001,0,1918.12,447.52,1470.6,null,null,128.51403999999999,128.51403999999999,128.51403999999999,128.51403999999999,128.51403999999999,128.51403999999999,128.51403999999999,128.51403999999999,128.51403999999999,128.51403999999999,128.51403999999999,56.945559999999887,0]
["020131 HKM Autonoomne elektrigeneraator (Vald toetus)","SF","31.08.2016",6.7,3034.74,493,2541.7399999999998,0,203.28,0,3034.74,696.28,2338.46,null,null,203.32757999999998,203.32757999999998,203.32757999999998,203.32757999999998,203.32757999999998,203.32757999999998,203.32757999999998,203.32757999999998,203.32757999999998,203.32757999999998,203.32757999999998,101.85662000000048,0]
["0201311 HKM Autonoomne elektrigeneraator (KIK toetus)","SF","31.08.2016",6.7,4816.1000000000004,783,4033.1,0,322.68,0,4816.1000000000004,1105.68,3710.42,null,null,322.67870000000005,322.67870000000005,322.67870000000005,322.67870000000005,322.67870000000005,322.67870000000005,322.67870000000005,322.67870000000005,322.67870000000005,322.67870000000005,322.67870000000005,160.95430000000033,0]
["02014 Soojakulumõõtja Multical602 Ultraflow54 DN150x500","KM1","30.09.2016",10,2150,504,1646,0,215.04,0,2150,719.04,1430.96,null,null,215,215,215,215,215,215,140.96000000000004,null,null,null,null,null,0]
["03003 Naaritsa puurkaevupumpla seadmed (ÜF omaosalus)","TR1","31.12.2012",6.7,7463.5,3024,4439.5,0,500.04,0,7463.5,3524.04,3939.46,1,"vesi",500.05450000000002,500.05450000000002,500.05450000000002,500.05450000000002,500.05450000000002,500.05450000000002,500.05450000000002,439.07849999999962,null,null,null,null,0]
["03004 Naaritsa puurkaevupumpla seadmed (ÜF toetus)","SF","31.12.2012",6.7,37020.97,14904,22116.97,0,2480.4,0,37020.97,17384.400000000001,19636.57,null,null,2480.40499,2480.40499,2480.40499,2480.40499,2480.40499,2480.40499,2480.40499,2273.7350700000025,null,null,null,null,0]
["04003 Essu rauaeraldus","TR2","30.06.2011",6.7,1196.17,630,566.16999999999996,0,80.16,0,1196.17,710.16,486.01,1,"vesi",80.143390000000011,80.143390000000011,80.143390000000011,80.143390000000011,80.143390000000011,80.143390000000011,5.1496599999999262,null,null,null,null,null,0]
["04004 Essu rauaeraldus (KIK toetusega)","SF","30.06.2011",6.7,7073.99,3510,3563.99,0,474,0,7073.99,3984,3089.99,null,null,473.95733000000001,473.95733000000001,473.95733000000001,473.95733000000001,473.95733000000001,473.95733000000001,246.24601999999959,null,null,null,null,null,0]
["06000 Täisautomaatne paarissurvefilter","TR3","08.07.2008",3.33,9329.18,3246.64,6082.54,0,310.68,0,9329.18,3557.32,5771.86,1,"vesi",310.66169400000001,310.66169400000001,310.66169400000001,310.66169400000001,310.66169400000001,310.66169400000001,310.66169400000001,310.66169400000001,310.66169400000001,310.66169400000001,310.66169400000001,310.66169400000001,2043.9196720000004]
["07000 RVP Reoveepumpla RVP1 (ÜF toetus)","SF","31.01.2014",6.7,50705.79,16980,33725.79,0,3397.32,0,50705.79,20377.32,30328.47,null,null,3397.28793,3397.28793,3397.28793,3397.28793,3397.28793,3397.28793,3397.28793,3397.28793,3150.1665600000051,null,null,null,0]
["070001 RVP Reoveepumpla RVP1 (VÕ, vald toetus)","SF","31.01.2014",6.7,9795.9500000000007,3300,6495.95,0,656.28,0,9795.9500000000007,3956.28,5839.67,null,null,{"$f":"+$K196*$D196/100","v":656.32865000000004},656.32865000000004,656.32865000000004,656.32865000000004,656.32865000000004,656.32865000000004,656.32865000000004,656.32865000000004,589.04079999999976,null,null,null,{"$f":"+M196-SUM(P196:AA196)","v":0}]
["0700011 RVP Reoveepumpla RVP1 (omaosalus)","KAN1","31.01.2014",6.7,307.51,120,187.51,0,20.64,0,307.51,140.63999999999999,166.87,1,"kanal",20.603169999999999,20.603169999999999,20.603169999999999,20.603169999999999,20.603169999999999,20.603169999999999,20.603169999999999,20.603169999999999,2.0446399999999869,null,null,null,0]
["07001 RVP Purgla h=4,02 (ÜF toetus)","SF","31.01.2014",6.7,22256.75,7440,14816.75,0,1491.24,0,22256.75,8931.24,13325.51,null,null,1491.20225,1491.20225,1491.20225,1491.20225,1491.20225,1491.20225,1491.20225,1491.20225,1395.8919999999998,null,null,null,0]
["070011 RVP Purgla h=4,02 (VÕ, vald toetus)","SF","31.01.2014",6.7,4299.8100000000004,1440,2859.81,0,288.12,0,4299.8100000000004,1728.12,2571.69,null,null,288.08727000000005,288.08727000000005,288.08727000000005,288.08727000000005,288.08727000000005,288.08727000000005,288.08727000000005,288.08727000000005,266.99183999999968,null,null,null,0]
["0700111 RVP Purgla h=4,02 (omaosalus)","KAN1","31.01.2014",6.7,134.97999999999999,60,74.98,0,9,0,134.97999999999999,69,65.98,1,"kanal",9.0436599999999991,9.0436599999999991,9.0436599999999991,9.0436599999999991,9.0436599999999991,9.0436599999999991,9.0436599999999991,2.6743799999999993,null,null,null,null,0]
["07002 RVP Sanitaarseadmed (ÜF toetus)","SF","31.01.2014",6.7,4501.97,1500,3001.97,0,301.68,0,4501.97,1801.68,2700.29,null,null,301.63199000000003,301.63199000000003,301.63199000000003,301.63199000000003,301.63199000000003,301.63199000000003,301.63199000000003,301.63199000000003,287.23407999999972,null,null,null,0]
["070021 RVP Sanitaarseadmed (VÕ, vald toetus)","SF","31.01.2014",6.7,869.75,300,569.75,0,58.32,0,869.75,358.32,511.43,null,null,58.273249999999997,58.273249999999997,58.273249999999997,58.273249999999997,58.273249999999997,58.273249999999997,58.273249999999997,58.273249999999997,45.243999999999971,null,null,null,0]
["0700211 RVP Sanitaarseadmed (omaosalus)","KAN1","31.01.2014",6.7,27.3,0,27.3,0,1.8,0,27.3,1.8,25.5,1,"kanal",1.8290999999999999,1.8290999999999999,1.8290999999999999,1.8290999999999999,1.8290999999999999,1.8290999999999999,1.8290999999999999,1.8290999999999999,1.8290999999999999,1.8290999999999999,1.8290999999999999,1.8290999999999999,3.5507999999999988]
["07003 RVP Õhk-vesi soojuspump (ÜF toetus)","SF","31.01.2014",6.7,5721.57,1920,3801.57,0,383.4,0,5721.57,2303.4,3418.17,null,null,383.34519,383.34519,383.34519,383.34519,383.34519,383.34519,383.34519,383.34519,351.40848000000005,null,null,null,0]
["070031 RVP Õhk-vesi soojuspump (VÕ, vald toetus)","SF","31.01.2014",6.7,1105.3599999999999,360,745.36,0,74.040000000000006,0,1105.3599999999999,434.04,671.32,null,null,74.059119999999993,74.059119999999993,74.059119999999993,74.059119999999993,74.059119999999993,74.059119999999993,74.059119999999993,74.059119999999993,74.059119999999993,4.7879200000000992,null,null,0]
["0700311 RVP Õhk-vesi soojuspump (omaosalus)","KAN1","31.01.2014",6.7,34.700000000000003,0,34.700000000000003,0,2.2799999999999998,0,34.700000000000003,2.2799999999999998,32.42,1,"kanal",2.3249000000000004,2.3249000000000004,2.3249000000000004,2.3249000000000004,2.3249000000000004,2.3249000000000004,2.3249000000000004,2.3249000000000004,2.3249000000000004,2.3249000000000004,2.3249000000000004,2.3249000000000004,4.5212000000000039]
["07004 RVP Akumulatsioonipaak (ÜF toetus)","SF","31.01.2014",6.7,3455.57,1140,2315.5700000000002,0,231.48,0,3455.57,1371.48,2084.09,null,null,231.52319000000003,231.52319000000003,231.52319000000003,231.52319000000003,231.52319000000003,231.52319000000003,231.52319000000003,231.52319000000003,231.52319000000003,0.38128999999980806,null,null,0]
["070041 RVP Akumulatsioonipaak (VÕ, vald toetus)","SF","31.01.2014",6.7,667.58,240,427.58,0,44.76,0,667.58,284.76,382.82,null,null,44.72786,44.72786,44.72786,44.72786,44.72786,44.72786,44.72786,44.72786,24.997119999999938,null,null,null,0]
["0700411 RVP Akumulatsioonipaak (omaosalus)","KAN1","31.01.2014",6.7,20.96,0,20.96,0,1.44,0,20.96,1.44,19.52,1,"kanal",1.4043200000000002,1.4043200000000002,1.4043200000000002,1.4043200000000002,1.4043200000000002,1.4043200000000002,1.4043200000000002,1.4043200000000002,1.4043200000000002,1.4043200000000002,1.4043200000000002,1.4043200000000002,2.6681599999999968]
["07005 RVP Tehnohoone küte (ÜF toetus)","SF","31.01.2014",6.7,8154.57,2760,5394.57,0,546.36,0,8154.57,3306.36,4848.21,null,null,546.35618999999997,546.35618999999997,546.35618999999997,546.35618999999997,546.35618999999997,546.35618999999997,546.35618999999997,546.35618999999997,477.36048000000028,null,null,null,0]
["070051 RVP Tehnohoone küte (VÕ, vald toetus)","SF","31.01.2014",6.7,1575.39,540,1035.3900000000001,0,105.6,0,1575.39,645.6,929.79,null,null,105.55113000000001,105.55113000000001,105.55113000000001,105.55113000000001,105.55113000000001,105.55113000000001,105.55113000000001,105.55113000000001,85.380959999999732,null,null,null,0]
["0700511 RVP Tehnohoone küte (omaosalus)","KAN1","31.01.2014",6.7,49.46,0,49.46,0,3.36,0,49.46,3.36,46.1,1,"kanal",3.3138200000000002,3.3138200000000002,3.3138200000000002,3.3138200000000002,3.3138200000000002,3.3138200000000002,3.3138200000000002,3.3138200000000002,3.3138200000000002,3.3138200000000002,3.3138200000000002,3.3138200000000002,6.3341599999999971]
["07006 RVP Tehnohoone vent SV-1 (ÜF toetus)","SF","31.01.2014",6.7,21087.33,7080,14007.33,0,1412.88,0,21087.33,8492.8799999999992,12594.45,null,null,1412.8511100000001,1412.8511100000001,1412.8511100000001,1412.8511100000001,1412.8511100000001,{"$f":"+$K213*$D213/100","v":1412.8511100000001},1412.8511100000001,1412.8511100000001,1291.641120000002,null,null,null,0]
["070061 RVP Tehnohoone vent SV-1 (VÕ, vald toetus)","SF","31.01.2014",6.7,4073.9,1380,2693.9,0,273,0,4073.9,1653,2420.9,null,null,272.9513,272.9513,272.9513,272.9513,272.9513,272.9513,272.9513,272.9513,237.28960000000006,null,null,null,0]
["0700611 RVP Tehnohoone vent SV-1 (omaosalus)","KAN1","31.01.2014",6.7,127.89,60,67.89,0,8.52,0,127.89,68.52,59.37,1,"kanal",8.5686300000000006,8.5686300000000006,8.5686300000000006,8.5686300000000006,8.5686300000000006,8.5686300000000006,7.9582199999999972,null,null,null,null,null,0]
["07007 RVP Tehnohoone vent SV-2 (ÜF toetus)","SF","31.01.2014",6.7,14065.38,4740,9325.3799999999992,0,942.36,0,14065.38,5682.36,8383.02,null,null,942.38045999999997,942.38045999999997,942.38045999999997,942.38045999999997,942.38045999999997,942.38045999999997,942.38045999999997,942.38045999999997,843.97631999999976,null,null,null,0]
["070071 RVP Tehnohoone vent SV-2 (VÕ, vald toetus)","SF","31.01.2014",6.7,2717.32,900,1817.32,0,182.04,0,2717.32,1082.04,1635.28,null,null,182.06044000000003,182.06044000000003,182.06044000000003,182.06044000000003,182.06044000000003,182.06044000000003,182.06044000000003,182.06044000000003,178.79647999999997,null,null,null,0]
["0700711 RVP Tehnohoone vent SV-2 (omaosalus)","KAN1","31.01.2014",6.7,85.3,0,85.3,0,5.76,0,85.3,5.76,79.540000000000006,1,"kanal",5.7150999999999996,5.7150999999999996,5.7150999999999996,5.7150999999999996,5.7150999999999996,5.7150999999999996,5.7150999999999996,5.7150999999999996,5.7150999999999996,5.7150999999999996,5.7150999999999996,5.7150999999999996,10.958800000000011]
["07008 RVP Kangasfiltri hoone vent (ÜF toetus)","SF","31.01.2014",6.7,10640.88,3540,7100.88,0,712.92,0,10640.88,4252.92,6387.96,null,null,712.93895999999995,712.93895999999995,712.93895999999995,712.93895999999995,712.93895999999995,712.93895999999995,712.93895999999995,712.93895999999995,684.44832000000042,null,null,null,0]
["070081 RVP Kangasfiltri hoone vent (VÕ, vald toetus)","SF","31.01.2014",6.7,2055.73,660,1395.73,0,137.76,0,2055.73,797.76,1257.97,null,null,137.73391000000001,137.73391000000001,137.73391000000001,137.73391000000001,137.73391000000001,137.73391000000001,137.73391000000001,137.73391000000001,137.73391000000001,18.364810000000034,null,null,0]
["0700811 RVP Kangasfiltri hoone vent (omaosalus)","KAN1","31.01.2014",6.7,64.53,0,64.53,0,4.32,0,64.53,4.32,60.21,1,"kanal",4.3235099999999997,4.3235099999999997,4.3235099999999997,4.3235099999999997,4.3235099999999997,4.3235099999999997,4.3235099999999997,4.3235099999999997,4.3235099999999997,4.3235099999999997,4.3235099999999997,4.3235099999999997,8.3278800000000075]
["07009 RVP Üld elektriseadmed (ÜF toetus)","SF","31.01.2014",6.7,113623.53,38040,75583.53,0,7612.8,0,113623.53,45652.800000000003,67970.73,null,null,7612.7765099999997,7612.7765099999997,7612.7765099999997,7612.7765099999997,7612.7765099999997,7612.7765099999997,7612.7765099999997,7612.7765099999997,7068.517920000013,null,null,null,0]
["070091 RVP Üld elektriseadmed (VÕ, vald toetus)","SF","31.01.2014",6.7,21951.13,7380,14571.13,0,1470.72,0,21951.13,8850.7199999999993,13100.41,null,null,1470.7257099999999,1470.7257099999999,1470.7257099999999,1470.7257099999999,1470.7257099999999,1470.7257099999999,1470.7257099999999,1470.7257099999999,1334.6043199999986,null,null,null,0]
["0700911 RVP Üld elektriseadmed (omaosalus)","KAN1","31.01.2014",6.7,689.09,240,449.09,0,46.2,0,689.09,286.2,402.89,1,"kanal",46.169029999999999,46.169029999999999,46.169029999999999,46.169029999999999,46.169029999999999,46.169029999999999,46.169029999999999,46.169029999999999,33.537759999999935,null,null,null,0]
["07010 RVP Kilp PK01 (ÜF toetus)","SF","31.01.2014",6.7,14711.85,4920,9791.85,0,985.68,0,14711.85,5905.68,8806.17,null,null,985.69395000000009,985.69395000000009,985.69395000000009,985.69395000000009,985.69395000000009,985.69395000000009,985.69395000000009,985.69395000000009,920.61840000000029,null,null,null,0]
["070101 RVP Kilp PK01 (VÕ, vald toetus)","SF","31.01.2014",6.7,2842.21,960,1882.21,0,190.44,0,2842.21,1150.44,1691.77,null,null,190.42807000000002,190.42807000000002,190.42807000000002,190.42807000000002,190.42807000000002,190.42807000000002,190.42807000000002,190.42807000000002,168.34544000000005,null,null,null,0]
["0701011 RVP Kilp PK01 (omaosalus)","KAN1","31.01.2014",6.7,89.22,0,89.22,0,6,0,89.22,6,83.22,1,"kanal",5.9777399999999998,5.9777399999999998,5.9777399999999998,5.9777399999999998,5.9777399999999998,5.9777399999999998,5.9777399999999998,5.9777399999999998,5.9777399999999998,5.9777399999999998,5.9777399999999998,5.9777399999999998,11.487120000000019]
["07011 RVP Kilp 2JK01 (ÜF toetus)","SF","31.01.2014",6.7,2030.19,660,1370.19,0,136.08000000000001,0,2030.19,796.08,1234.1099999999999,null,null,136.02273000000002,136.02273000000002,136.02273000000002,136.02273000000002,136.02273000000002,136.02273000000002,136.02273000000002,136.02273000000002,136.02273000000002,9.9054299999995692,null,null,0]
["070111 RVP Kilp 2JK01 (VÕ, vald toetus)","SF","31.01.2014",6.7,392.22,120,272.22000000000003,0,26.28,0,392.22,146.28,245.94,null,null,26.278740000000003,{"$f":"+$K229*$D229/100","v":26.278740000000003},26.278740000000003,26.278740000000003,26.278740000000003,26.278740000000003,26.278740000000003,26.278740000000003,26.278740000000003,9.4313399999999774,null,null,0]
["0701111 RVP Kilp 2JK01 (omaosalus)","KAN1","31.01.2014",6.7,12.31,0,12.31,0,0.84,0,12.31,0.84,11.47,1,"kanal",0.82477,0.82477,0.82477,0.82477,0.82477,0.82477,0.82477,0.82477,0.82477,0.82477,0.82477,0.82477,1.5727600000000006]
["07012 RVP Kilp KPJ1 (ÜF toetus)","SF","31.01.2014",6.7,3324.32,1140,2184.3200000000002,0,222.72,0,3324.32,1362.72,1961.6,null,null,222.72944000000004,222.72944000000004,222.72944000000004,222.72944000000004,222.72944000000004,222.72944000000004,222.72944000000004,222.72944000000004,179.76447999999959,null,null,null,0]
["070121 RVP Kilp KPJ1 (VÕ, vald toetus)","SF","31.01.2014",6.7,642.23,240,402.23,0,43.08,0,642.23,283.08,359.15,null,null,43.029409999999999,43.029409999999999,43.029409999999999,43.029409999999999,43.029409999999999,43.029409999999999,43.029409999999999,43.029409999999999,14.914720000000045,null,null,null,0]
["0701211 RVP Kilp KPJ1 (omaosalus)","KAN1","31.01.2014",6.7,20.16,0,20.16,0,1.32,0,20.16,1.32,18.84,1,"kanal",1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,2.6313600000000044]
["07013 RVP Kilp KPJ2 (ÜF toetus)","SF","31.01.2014",6.7,3324.32,1140,2184.3200000000002,0,222.72,0,3324.32,1362.72,1961.6,null,null,222.72944000000004,222.72944000000004,222.72944000000004,222.72944000000004,222.72944000000004,222.72944000000004,222.72944000000004,222.72944000000004,179.76447999999959,null,null,null,0]
["070131 RVP Kilp KPJ2 (VÕ, vald toetus)","SF","31.01.2014",6.7,642.23,240,402.23,0,43.08,0,642.23,283.08,359.15,null,null,43.029409999999999,43.029409999999999,43.029409999999999,43.029409999999999,43.029409999999999,43.029409999999999,43.029409999999999,43.029409999999999,14.914720000000045,null,null,null,0]
["0701311 RVP Kilp KPJ2 (omaosalus)","KAN1","31.01.2014",6.7,20.16,0,20.16,0,1.32,0,20.16,1.32,18.84,1,"kanal",1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,1.3507199999999999,2.6313600000000044]
["07014 RVP Soojussõlme kilp SJK01 (ÜF toetus)","SF","31.01.2014",6.7,3646.37,1200,2446.37,0,244.32,0,3646.37,1444.32,2202.0500000000002,null,null,244.30679000000001,244.30679000000001,244.30679000000001,244.30679000000001,244.30679000000001,244.30679000000001,244.30679000000001,244.30679000000001,244.30679000000001,3.2888899999998102,null,null,0]
["070141 RVP Soojussõlme kilp SJK01 (VÕ, vald toetus)","SF","31.01.2014",6.7,704.45,240,464.45,0,47.16,0,704.45,287.16000000000003,417.29,null,null,47.198150000000005,47.198150000000005,47.198150000000005,47.198150000000005,47.198150000000005,47.198150000000005,47.198150000000005,47.198150000000005,39.704799999999977,null,null,null,0]
["0701411 RVP Soojussõlme kilp SJK01 (omaosalus)","KAN1","31.01.2014",6.7,22.11,0,22.11,0,1.44,0,22.11,1.44,20.67,1,"kanal",1.4813700000000001,1.4813700000000001,1.4813700000000001,1.4813700000000001,1.4813700000000001,1.4813700000000001,1.4813700000000001,1.4813700000000001,1.4813700000000001,1.4813700000000001,1.4813700000000001,1.4813700000000001,2.8935600000000008]
["07015 RVP Ventilatsioonikilp VJK03 (ÜF toetus)","SF","31.01.2014",6.7,6699.16,2220,4479.16,0,448.8,0,6699.16,2668.8,4030.36,null,null,448.84372000000002,448.84372000000002,448.84372000000002,448.84372000000002,448.84372000000002,448.84372000000002,448.84372000000002,448.84372000000002,439.61024000000043,null,null,null,0]
["070151 RVP Ventilatsioonikilp VJK03 (VÕ, vald toetus)","SF","31.01.2014",6.7,1294.22,420,874.22,0,86.76,0,1294.22,506.76,787.46,null,null,86.712740000000011,86.712740000000011,86.712740000000011,86.712740000000011,86.712740000000011,86.712740000000011,86.712740000000011,86.712740000000011,86.712740000000011,7.0453399999997828,null,null,0]
["0701511 RVP Ventilatsioonikilp VJK03 (omaosalus)","KAN1","31.01.2014",6.7,40.630000000000003,0,40.630000000000003,0,2.76,0,40.630000000000003,2.76,37.869999999999997,1,"kanal",2.72221,2.72221,2.72221,2.72221,2.72221,2.72221,2.72221,2.72221,2.72221,2.72221,2.72221,2.72221,5.203479999999999]
["07016 RVP Tsentrifuugi kilp (ÜF toetus)","SF","31.01.2014",6.7,3451.55,1140,2311.5500000000002,0,231.24,0,3451.55,1371.24,2080.31,null,null,231.25385000000003,231.25385000000003,231.25385000000003,231.25385000000003,231.25385000000003,231.25385000000003,231.25385000000003,231.25385000000003,230.27919999999972,null,null,null,0]
["070161 RVP Tsentrifuugi kilp (VÕ, vald toetus)","SF","31.01.2014",6.7,666.81,240,426.81,0,44.64,0,666.81,284.64,382.17,null,null,44.676269999999995,44.676269999999995,44.676269999999995,44.676269999999995,44.676269999999995,44.676269999999995,44.676269999999995,44.676269999999995,24.759840000000054,null,null,null,0]
["0701611 RVP Tsentrifuugi kilp (omaosalus)","KAN1","31.01.2014",6.7,20.93,0,20.93,0,1.44,0,20.93,1.44,19.489999999999998,1,"kanal",1.4023099999999999,{"$f":"+$K245*$D245/100","v":1.4023099999999999},1.4023099999999999,1.4023099999999999,1.4023099999999999,1.4023099999999999,1.4023099999999999,1.4023099999999999,1.4023099999999999,1.4023099999999999,1.4023099999999999,1.4023099999999999,2.6622799999999991]
["07017 RVP Sagedusmuundur 37 kW (ÜF toetus)","SF","31.01.2014",6.7,9404.7900000000009,3180,6224.79,0,630.12,0,9404.7900000000009,3810.12,5594.67,null,null,630.12093000000004,630.12093000000004,630.12093000000004,630.12093000000004,630.12093000000004,630.12093000000004,630.12093000000004,630.12093000000004,553.70255999999972,null,null,null,0]
["070171 RVP Sagedusmuundur 37 kW (VÕ, vald toetus)","SF","31.01.2014",6.7,1816.91,600,1216.9100000000001,0,121.68,0,1816.91,721.68,1095.23,null,null,121.73297000000001,121.73297000000001,121.73297000000001,121.73297000000001,121.73297000000001,121.73297000000001,121.73297000000001,121.73297000000001,121.36623999999995,null,null,null,0]
["0701711 RVP Sagedusmuundur 37 kW (omaosalus)","KAN1","31.01.2014",6.7,57.04,0,57.04,0,3.84,0,57.04,3.84,53.2,1,"kanal",3.8216800000000002,3.8216800000000002,3.8216800000000002,3.8216800000000002,3.8216800000000002,3.8216800000000002,3.8216800000000002,3.8216800000000002,3.8216800000000002,3.8216800000000002,3.8216800000000002,3.8216800000000002,7.3398400000000024]
["07018 RVP Põrandakütte juhtimiskeskus (ÜF toetus)","SF","31.01.2014",6.7,8265.64,2760,5505.64,0,553.79999999999995,0,8265.64,3313.8,4951.84,null,null,553.79787999999996,553.79787999999996,553.79787999999996,553.79787999999996,553.79787999999996,553.79787999999996,553.79787999999996,553.79787999999996,521.45696000000044,null,null,null,0]
["070181 RVP Põrandakütte juhtimiskeskus (VÕ, vald toetus)","SF","31.01.2014",6.7,1596.85,540,1056.8499999999999,0,107.04,0,1596.85,647.04,949.81,null,null,106.98895,106.98895,106.98895,106.98895,106.98895,106.98895,106.98895,106.98895,93.89839999999981,null,null,null,0]
["0701811 RVP Põrandakütte juhtimiskeskus (omaosalus)","KAN1","31.01.2014",6.7,50.13,0,50.13,0,3.36,0,50.13,3.36,46.77,1,"kanal",3.3587100000000003,3.3587100000000003,3.3587100000000003,3.3587100000000003,3.3587100000000003,3.3587100000000003,3.3587100000000003,3.3587100000000003,3.3587100000000003,3.3587100000000003,3.3587100000000003,3.3587100000000003,6.4654799999999852]
["07019 RVP Diiselgeneraator (ÜF toetus)","SF","31.01.2014",6.7,29639.91,9900,19739.91,0,1985.88,0,29639.91,11885.88,17754.03,null,null,1985.8739699999999,1985.8739699999999,1985.8739699999999,1985.8739699999999,1985.8739699999999,1985.8739699999999,1985.8739699999999,1985.8739699999999,1867.038239999998,null,null,null,0]
["070191 RVP Diiselgeneraator (VÕ, vald toetus)","SF","31.01.2014",6.7,5726.18,1920,3806.18,0,383.64,0,5726.18,2303.64,3422.54,null,null,383.65406000000002,383.65406000000002,383.65406000000002,383.65406000000002,383.65406000000002,383.65406000000002,383.65406000000002,383.65406000000002,353.3075200000003,null,null,null,0]
["0701911 RVP Diiselgeneraator (omaosalus)","KAN1","31.01.2014",6.7,179.76,60,119.76,0,12,0,179.76,72,107.76,1,"kanal",12.04392,12.04392,12.04392,12.04392,12.04392,12.04392,12.04392,12.04392,11.408640000000005,null,null,null,0]
["07020 RVP Kangasfiltri kilp FJK01 (ÜF toetus)","SF","31.01.2014",6.7,10081.290000000001,3360,6721.29,0,675.48,0,10081.290000000001,4035.48,6045.81,null,null,675.44643000000008,675.44643000000008,675.44643000000008,675.44643000000008,675.44643000000008,675.44643000000008,675.44643000000008,675.44643000000008,642.23855999999978,null,null,null,0]
["070201 RVP Kangasfiltri kilp FJK01 (VÕ, vald toetus)","SF","31.01.2014",6.7,1947.62,660,1287.6199999999999,0,130.44,0,1947.62,790.44,1157.18,null,null,130.49054000000001,130.49054000000001,130.49054000000001,130.49054000000001,130.49054000000001,130.49054000000001,130.49054000000001,130.49054000000001,113.25567999999998,null,null,null,0]
["0702011 RVP Kangasfiltri kilp FJK01 (omaosalus)","KAN1","31.01.2014",6.7,61.14,0,61.14,0,4.08,0,61.14,4.08,57.06,1,"kanal",4.0963799999999999,4.0963799999999999,4.0963799999999999,4.0963799999999999,4.0963799999999999,4.0963799999999999,4.0963799999999999,4.0963799999999999,4.0963799999999999,4.0963799999999999,4.0963799999999999,4.0963799999999999,7.9034400000000176]
["07021 RVP Automaatkilp AK01 (ÜF toetus)","SF","31.01.2014",6.7,32526.31,10920,21606.31,0,2179.3200000000002,0,32526.31,13099.32,19426.990000000002,null,null,2179.2627699999998,2179.2627699999998,2179.2627699999998,2179.2627699999998,2179.2627699999998,2179.2627699999998,2179.2627699999998,2179.2627699999998,1992.8878400000031,null,null,null,0]
["070211 RVP Automaatkilp AK01 (VÕ, vald toetus)","SF","31.01.2014",6.7,6283.82,2100,4183.82,0,420.96,0,6283.82,2520.96,3762.86,null,null,421.01594,421.01594,421.01594,421.01594,421.01594,421.01594,421.01594,421.01594,394.73247999999921,null,null,null,0]
["0702111 RVP Automaatkilp AK01 (omaosalus)","KAN1","31.01.2014",6.7,197.26,60,137.26,0,13.2,0,197.26,73.2,124.06,1,"kanal",{"$f":"+$K260*$D260/100","v":13.216420000000001},13.216420000000001,13.216420000000001,13.216420000000001,13.216420000000001,13.216420000000001,13.216420000000001,13.216420000000001,13.216420000000001,5.1122199999999935,null,null,{"$f":"+M260-SUM(P260:AA260)","v":0}]
["07022 RVP Scada server (ÜF toetus)","SF","31.01.2014",6.7,28336.53,9480,18856.53,0,1898.52,0,28336.53,11378.52,16958.009999999998,null,null,1898.5475099999999,1898.5475099999999,1898.5475099999999,1898.5475099999999,1898.5475099999999,1898.5475099999999,1898.5475099999999,1898.5475099999999,1769.6299199999976,null,null,null,0]
["070221 RVP Scada server (VÕ, vald toetus)","SF","31.01.2014",6.7,5474.39,1860,3614.39,0,366.84,0,5474.39,2226.84,3247.55,null,null,366.78413,366.78413,366.78413,366.78413,366.78413,366.78413,366.78413,366.78413,313.27696000000014,null,null,null,0]
["0702211 RVP SCADA server (omaosalus)","KAN1","31.01.2014",6.7,171.85,60,111.85,0,11.52,0,171.85,71.52,100.33,1,"kanal",11.513949999999999,11.513949999999999,11.513949999999999,11.513949999999999,11.513949999999999,11.513949999999999,11.513949999999999,11.513949999999999,8.2184000000000168,null,null,null,0]
["07023 RVP Kulumõõtja impulsiväljundiga (ÜF toetus)","SF","31.01.2014",6.7,3697.52,1260,2437.52,0,247.68,0,3697.52,1507.68,2189.84,null,null,247.73384000000001,247.73384000000001,247.73384000000001,247.73384000000001,247.73384000000001,247.73384000000001,247.73384000000001,247.73384000000001,207.9692799999998,null,null,null,0]
["070231 RVP Kulumõõtja impulsiväljundiga (VÕ, vald toetus)","SF","31.01.2014",6.7,714.33,240,474.33,0,47.88,0,714.33,287.88,426.45,null,null,47.860110000000006,47.860110000000006,47.860110000000006,47.860110000000006,47.860110000000006,47.860110000000006,47.860110000000006,47.860110000000006,43.569119999999884,null,null,null,0]
["0702311 RVP Kulumõõtja impulsiväljundiga (omaosalus)","KAN1","31.01.2014",6.7,22.42,0,22.42,0,1.56,0,22.42,1.56,20.86,1,"kanal",1.5021400000000003,1.5021400000000003,1.5021400000000003,1.5021400000000003,1.5021400000000003,1.5021400000000003,1.5021400000000003,1.5021400000000003,1.5021400000000003,1.5021400000000003,1.5021400000000003,1.5021400000000003,2.8343199999999946]
["07024 RVP Tulekahjusignalisatsioon (ÜF toetus)","SF","31.01.2014",6.7,5498.75,1860,3638.75,0,368.4,0,5498.75,2228.4,3270.35,null,null,368.41624999999999,368.41624999999999,368.41624999999999,368.41624999999999,368.41624999999999,368.41624999999999,368.41624999999999,368.41624999999999,323.02,null,null,null,0]
["070241 RVP Tulekahjusignalisatsioon (VÕ, vald toetus)","SF","31.01.2014",6.7,1062.31,360,702.31,0,71.16,0,1062.31,431.16,631.15,null,null,71.174769999999995,71.174769999999995,71.174769999999995,71.174769999999995,71.174769999999995,71.174769999999995,71.174769999999995,71.174769999999995,61.751840000000129,null,null,null,0]
["0702411 RVP Tulekahjusignalisatsioon (omaosalus)","KAN1","31.01.2014",6.7,33.35,0,33.35,0,2.2799999999999998,0,33.35,2.2799999999999998,31.07,1,"kanal",2.2344500000000003,2.2344500000000003,2.2344500000000003,2.2344500000000003,2.2344500000000003,2.2344500000000003,2.2344500000000003,2.2344500000000003,2.2344500000000003,2.2344500000000003,2.2344500000000003,2.2344500000000003,4.2566000000000024]
["07025 RVP Videovalve andmeside (ÜF toetus)","SF","31.01.2014",6.7,6614.55,2220,4394.55,0,443.16,0,6614.55,2663.16,3951.39,null,null,443.17484999999999,443.17484999999999,443.17484999999999,443.17484999999999,443.17484999999999,443.17484999999999,443.17484999999999,443.17484999999999,405.99120000000039,null,null,null,0]
["070251 RVP Videovalve andmeside (VÕ, vald toetus)","SF","31.01.2014",6.7,1277.8699999999999,420,857.87,0,85.56,0,1277.8699999999999,505.56,772.31,null,null,85.617289999999997,85.617289999999997,85.617289999999997,85.617289999999997,85.617289999999997,85.617289999999997,85.617289999999997,85.617289999999997,85.617289999999997,1.7543899999998303,null,null,0]
["0702511 RVP Videovalve andmeside (omaosalus)","KAN1","31.01.2014",6.7,40.119999999999997,0,40.119999999999997,0,2.64,0,40.119999999999997,2.64,37.479999999999997,1,"kanal",2.6880399999999995,2.6880399999999995,2.6880399999999995,2.6880399999999995,2.6880399999999995,2.6880399999999995,2.6880399999999995,2.6880399999999995,2.6880399999999995,2.6880399999999995,2.6880399999999995,2.6880399999999995,5.2235199999999935]
["07026 RVP Mehaanilise puhastuse seadmed (ÜF toetus)","SF","31.01.2014",6.7,40278.28,13500,26778.28,0,2698.68,0,40278.28,16198.68,24079.599999999999,null,null,2698.6447600000001,2698.6447600000001,2698.6447600000001,2698.6447600000001,2698.6447600000001,2698.6447600000001,2698.6447600000001,2698.6447600000001,2490.4419200000011,null,null,null,0]
["070261 RVP Mehaanilise puhastuse seadmed (VÕ vald toetus)","SF","31.01.2014",6.7,7781.43,2580,5201.43,0,521.4,0,7781.43,3101.4,4680.03,null,null,521.35581000000002,521.35581000000002,521.35581000000002,521.35581000000002,521.35581000000002,521.35581000000002,521.35581000000002,521.35581000000002,509.18351999999959,null,null,null,0]
["0702611 RVP Mehaanilise puhastuse seadmed (omaosalus)","KAN1","31.01.2014",6.7,244.28,60,184.28,0,16.32,0,244.28,76.319999999999993,167.96,1,"kanal",16.366760000000003,16.366760000000003,16.366760000000003,16.366760000000003,16.366760000000003,16.366760000000003,16.366760000000003,16.366760000000003,16.366760000000003,16.366760000000003,4.2923999999999998,null,0]
["07027 RVP Kivipüüdur, automaatvõre (ÜF toetus)","SF","31.01.2014",6.7,88725.33,29700,59025.33,0,5944.56,0,88725.33,35644.559999999998,53080.77,null,null,5944.5971099999997,5944.5971099999997,5944.5971099999997,5944.5971099999997,5944.5971099999997,5944.5971099999997,5944.5971099999997,5944.5971099999997,5523.9931199999919,null,null,null,0]
["070271 RVP Kivipüüdur, automaatvõre (VÕ, vald toetus)","SF","31.01.2014",6.7,17141.009999999998,5760,11381.01,0,1148.4000000000001,0,17141.009999999998,6908.4,10232.61,null,null,1148.44767,1148.44767,1148.44767,1148.44767,1148.44767,{"$f":"+$K277*$D277/100","v":1148.44767},1148.44767,1148.44767,1045.0286400000023,null,null,null,0]
["0702711 RVP Kivipüüdur, automaatvõre (omaosalus)","KAN1","31.01.2014",6.7,538.09,180,358.09,0,36,0,538.09,216,322.08999999999997,1,"kanal",36.052030000000002,36.052030000000002,36.052030000000002,36.052030000000002,36.052030000000002,36.052030000000002,36.052030000000002,36.052030000000002,33.673759999999959,null,null,null,0]
["07028 RVP Mehaaniline puhastus 01IP03 (ÜF toetus)","SF","31.01.2014",6.7,106569.09,35700,70869.09,0,7140.12,0,106569.09,42840.12,63728.97,null,null,7140.1290300000001,7140.1290300000001,7140.1290300000001,7140.1290300000001,7140.1290300000001,7140.1290300000001,7140.1290300000001,7140.1290300000001,6607.9377600000153,null,null,null,0]
["070281 RVP Mehaaniline puhastus 01IP03 (VÕ, vald toetus)","SF","31.01.2014",6.7,20588.27,6900,13688.27,0,1379.4,0,20588.27,8279.4,12308.87,null,null,1379.4140900000002,1379.4140900000002,1379.4140900000002,1379.4140900000002,1379.4140900000002,1379.4140900000002,1379.4140900000002,1379.4140900000002,1273.5572799999991,null,null,null,0]
["0702811 RVP Mehaaniline puhastus 01IP03 (omaosalus)","KAN1","31.01.2014",6.7,646.30999999999995,240,406.31,0,43.32,0,646.30999999999995,283.32,362.99,1,"kanal",43.302770000000002,43.302770000000002,43.302770000000002,43.302770000000002,43.302770000000002,43.302770000000002,43.302770000000002,43.302770000000002,16.56783999999999,null,null,null,0]
["07029 RVP Liivapüünis 01IP04 (ÜF toetus)","SF","31.01.2014",6.7,53706.080000000002,18000,35706.080000000002,0,3598.32,0,53706.080000000002,21598.32,32107.759999999998,null,null,3598.3073600000002,3598.3073600000002,3598.3073600000002,3598.3073600000002,3598.3073600000002,3598.3073600000002,3598.3073600000002,3598.3073600000002,3321.3011200000001,null,null,null,0]
["070291 RVP Liivapüünis 01IP04 (VÕ, vald toetus)","SF","31.01.2014",6.7,10375.57,3480,6895.57,0,695.16,0,10375.57,4175.16,6200.41,null,null,695.16318999999999,695.16318999999999,695.16318999999999,695.16318999999999,695.16318999999999,695.16318999999999,695.16318999999999,695.16318999999999,639.10447999999906,null,null,null,0]
["0702911 RVP Liivapüünis 01IP04 (omaosalus)","KAN1","31.01.2014",6.7,325.70999999999998,120,205.71,0,21.84,0,325.70999999999998,141.84,183.87,1,"kanal",21.822569999999999,21.822569999999999,21.822569999999999,21.822569999999999,21.822569999999999,21.822569999999999,21.822569999999999,21.822569999999999,9.2894400000000132,null,null,null,0]
["07030 RVP Automaat proovivõtja 01IP01 (ÜF toetus)","SF","31.01.2014",6.7,4932.84,1680,3252.84,0,330.48,0,4932.84,2010.48,2922.36,null,null,330.50027999999998,330.50027999999998,330.50027999999998,330.50027999999998,330.50027999999998,330.50027999999998,330.50027999999998,330.50027999999998,278.35776000000033,null,null,null,0]
["070301 RVP Automaat proovivõtja 01IP01 (VÕ, vald toetus)","SF","31.01.2014",6.7,952.98,300,652.98,0,63.84,0,952.98,363.84,589.14,null,null,63.84966,63.84966,63.84966,63.84966,63.84966,63.84966,63.84966,63.84966,63.84966,14.49306,null,null,0]
["0703011 RVP Automaat proovivõtja 01IP01 (omaosalus)","KAN1","31.01.2014",6.7,29.92,0,29.92,0,2.04,0,29.92,2.04,27.88,1,"kanal",2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,3.8243199999999895]
["07031 RVP Vooluhulgamõõtja (ÜF toetus)","SF","31.01.2014",6.7,3433.88,1140,2293.88,0,230.04,0,3433.88,1370.04,2063.84,null,null,230.06996000000004,230.06996000000004,230.06996000000004,230.06996000000004,230.06996000000004,230.06996000000004,230.06996000000004,230.06996000000004,223.28031999999985,null,null,null,0]
["070311 RVP Vooluhulgamõõtja (VÕ, vald toetus)","SF","31.01.2014",6.7,663.39,240,423.39,0,44.4,0,663.39,284.39999999999998,378.99,null,null,44.447129999999994,44.447129999999994,44.447129999999994,44.447129999999994,44.447129999999994,44.447129999999994,44.447129999999994,44.447129999999994,23.412959999999998,null,null,null,0]
["0703111 RVP Vooluhulgamõõtja (omaosalus)","KAN1","31.01.2014",6.7,20.83,0,20.83,0,1.44,0,20.83,1.44,19.39,1,"kanal",1.3956099999999998,1.3956099999999998,1.3956099999999998,1.3956099999999998,1.3956099999999998,1.3956099999999998,1.3956099999999998,1.3956099999999998,1.3956099999999998,1.3956099999999998,1.3956099999999998,1.3956099999999998,2.6426800000000021]
["07032 RVP Sildkraana (ÜF toetus)","SF","31.01.2014",6.7,12676.53,4260,8416.5300000000007,0,849.36,0,12676.53,5109.3599999999997,7567.17,null,null,849.32751000000007,849.32751000000007,849.32751000000007,849.32751000000007,849.32751000000007,849.32751000000007,849.32751000000007,849.32751000000007,772.54991999999947,null,null,null,0]
["070321 RVP Sildkraana (VÕ, vald toetus)","SF","31.01.2014",6.7,2449,840,1609,0,164.04,0,2449,1004.04,1444.96,null,null,164.083,164.083,164.083,164.083,164.083,164.083,164.083,164.083,132.29600000000005,null,null,null,0]
["0703211 RVP Sildkraana (omaosalus)","KAN1","31.01.2014",6.7,76.88,0,76.88,0,5.16,0,76.88,5.16,71.72,1,"kanal",5.1509600000000004,{"$f":"+$K293*$D293/100","v":5.1509600000000004},5.1509600000000004,5.1509600000000004,5.1509600000000004,5.1509600000000004,5.1509600000000004,5.1509600000000004,5.1509600000000004,5.1509600000000004,5.1509600000000004,5.1509600000000004,9.9084800000000044]
["07033 RVP Survetõsteseade (ÜF toetus)","SF","31.01.2014",6.7,4920.51,1620,3300.51,0,329.64,0,4920.51,1949.64,2970.87,null,null,329.67417,329.67417,329.67417,329.67417,329.67417,329.67417,329.67417,329.67417,329.67417,3.8024699999996301,null,null,0]
["070331 RVP Survetõsteseade (VÕ, vald toetus)","SF","31.01.2014",6.7,950.6,300,650.6,0,63.72,0,950.6,363.72,586.88,null,null,63.690200000000004,63.690200000000004,63.690200000000004,63.690200000000004,63.690200000000004,63.690200000000004,63.690200000000004,63.690200000000004,63.690200000000004,13.668199999999956,null,null,0]
["0703311 RVP Survetõsteseade (omaosalus)","KAN1","31.01.2014",6.7,29.84,0,29.84,0,2.04,0,29.84,2.04,27.8,1,"kanal",1.9992799999999999,1.9992799999999999,1.9992799999999999,1.9992799999999999,1.9992799999999999,1.9992799999999999,1.9992799999999999,1.9992799999999999,1.9992799999999999,1.9992799999999999,1.9992799999999999,1.9992799999999999,3.808640000000004]
["07034 RVP Bioloogilise puhastuse seadmed (ÜF toetus)","SF","31.01.2014",6.7,50630.38,16980,33650.379999999997,0,3392.28,0,50630.38,20372.28,30258.1,null,null,3392.2354599999999,3392.2354599999999,3392.2354599999999,3392.2354599999999,3392.2354599999999,3392.2354599999999,3392.2354599999999,3392.2354599999999,3120.2163199999995,null,null,null,0]
["070341 RVP Bioloogilise puhastuse seadmed (VÕvald toetus)","SF","31.01.2014",6.7,9781.3700000000008,3300,6481.37,0,655.32000000000005,0,9781.3700000000008,3955.32,5826.05,null,null,655.35179000000005,655.35179000000005,655.35179000000005,655.35179000000005,655.35179000000005,655.35179000000005,655.35179000000005,655.35179000000005,583.23567999999977,null,null,null,0]
["0703411 RVP Bioloogilise puhastuse seadmed (omaosalus)","KAN1","31.01.2014",6.7,307.06,120,187.06,0,20.52,0,307.06,140.52000000000001,166.54,1,"kanal",20.57302,20.57302,20.57302,20.57302,20.57302,20.57302,20.57302,20.57302,1.9558399999999949,null,null,null,0]
["07035 RVP Dekanter 02IP01/02 (ÜF toetus)","SF","31.01.2014",6.7,43385.96,14520,28865.96,0,2906.88,0,43385.96,17426.88,25959.08,null,null,2906.8593200000005,2906.8593200000005,2906.8593200000005,2906.8593200000005,2906.8593200000005,2906.8593200000005,2906.8593200000005,2906.8593200000005,2704.2054400000015,null,null,null,0]
["070351 RVP Dekanter 02IP01/02 (VÕ, vald toetus)","SF","31.01.2014",6.7,8381.82,2820,5561.82,0,561.6,0,8381.82,3381.6,5000.22,null,null,561.58194000000003,561.58194000000003,561.58194000000003,561.58194000000003,561.58194000000003,561.58194000000003,561.58194000000003,561.58194000000003,507.56448,null,null,null,0]
["0703511 RVP Dekanter 02IP01/02 (omaosalus)","KAN1","31.01.2014",6.7,263.12,60,203.12,0,17.64,0,263.12,77.64,185.48,1,"kanal",17.62904,17.62904,17.62904,17.62904,17.62904,17.62904,17.62904,17.62904,17.62904,17.62904,9.1895999999999844,null,0]
["07036 RVP SBR mahuti aerotsiooniseade (ÜF toetus)","SF","31.01.2014",6.7,10075.41,3380,6695.41,0,675,0,10075.41,4055,6020.41,null,null,675.05247000000008,675.05247000000008,675.05247000000008,675.05247000000008,675.05247000000008,675.05247000000008,675.05247000000008,675.05247000000008,619.99023999999918,null,null,null,0]
["070361 RVP SBR mahuti aerotsiooniseade (VÕ, vald toetus)","SF","31.01.2014",6.7,1946.48,660,1286.48,0,130.44,0,1946.48,790.44,1156.04,null,null,130.41416000000001,130.41416000000001,130.41416000000001,130.41416000000001,130.41416000000001,130.41416000000001,130.41416000000001,130.41416000000001,112.72671999999989,null,null,null,0]
["0703611 RVP SBR mahuti aeratsiooniseade 02IP03 (omaosalus)","KAN1","31.01.2014",6.7,61.1,20,41.1,0,4.08,0,61.1,24.08,37.020000000000003,1,"kanal",4.0937000000000001,4.0937000000000001,4.0937000000000001,4.0937000000000001,4.0937000000000001,4.0937000000000001,4.0937000000000001,4.0937000000000001,4.0937000000000001,0.17670000000001096,null,null,0]
["07036111 SBR mahuti aerotsiooniseade (difuusorid)","KAN1","31.05.2017",20,5100,1700,3400,0,1020,0,5100,2720,2380,1,"kanal",1020,1020,340,null,null,null,null,null,null,null,null,null,0]
["07037 RVP Segur 02M01-04 (ÜF toetus)","SF","31.01.2014",6.7,18608.72,6240,12368.72,0,1246.8,0,18608.72,7486.8,11121.92,null,null,1246.7842400000002,1246.7842400000002,1246.7842400000002,1246.7842400000002,1246.7842400000002,1246.7842400000002,1246.7842400000002,1246.7842400000002,1147.6460799999986,null,null,null,0]
["070371 RVP Segur 02M01-04 (VÕ, vald toetus)","SF","31.01.2014",6.7,3595.02,1200,2395.02,0,240.84,0,3595.02,1440.84,2154.1799999999998,null,null,240.86634000000001,240.86634000000001,240.86634000000001,240.86634000000001,240.86634000000001,240.86634000000001,240.86634000000001,240.86634000000001,227.24927999999977,null,null,null,0]
["0703711 RVP Segur 02M01-04 (omaosalus)","KAN1","31.01.2014",6.7,112.86,60,52.86,0,7.56,0,112.86,67.56,45.3,1,"kanal",7.5616200000000005,{"$f":"+$K309*$D309/100","v":7.5616200000000005},7.5616200000000005,7.5616200000000005,7.5616200000000005,7.491899999999994,null,null,null,null,null,null,0]
["07038 RVP Segur 02M05-08 (ÜF toetus)","SF","31.01.2014",6.7,18608.72,6240,12368.72,0,1246.8,0,18608.72,7486.8,11121.92,null,null,1246.7842400000002,1246.7842400000002,1246.7842400000002,1246.7842400000002,1246.7842400000002,1246.7842400000002,1246.7842400000002,1246.7842400000002,1147.6460799999986,null,null,null,0]
["070381 RVP Segur 02M05-08 (VÕ, vald toetus)","SF","31.01.2014",6.7,3595.02,1200,2395.02,0,240.84,0,3595.02,1440.84,2154.1799999999998,null,null,240.86634000000001,240.86634000000001,240.86634000000001,240.86634000000001,240.86634000000001,240.86634000000001,240.86634000000001,240.86634000000001,227.24927999999977,null,null,null,0]
["0703811 RVP Segur 02M05-08 (omaosalus)","KAN1","31.01.2014",6.7,112.86,60,52.86,0,7.56,0,112.86,67.56,45.3,1,"kanal",7.5616200000000005,7.5616200000000005,7.5616200000000005,7.5616200000000005,7.5616200000000005,7.491899999999994,null,null,null,null,null,null,0]
["07039 RVP Sukelpump 02P01-05 (ÜF toetus)","SF","31.01.2014",6.7,17405.8,5820,11585.8,0,1166.1600000000001,0,17405.8,6986.16,10419.64,null,null,1166.1886,1166.1886,1166.1886,1166.1886,1166.1886,1166.1886,1166.1886,1166.1886,1090.1312000000016,null,null,null,0]
["070391 RVP Sukelpump 02P01-05 (VÕ, vald toetus)","SF","31.01.2014",6.7,3362.69,1140,2222.69,0,225.36,0,3362.69,1365.36,1997.33,null,null,225.30023,225.30023,225.30023,225.30023,225.30023,225.30023,225.30023,225.30023,194.92815999999971,null,null,null,0]
["0703911 RVP Sukelpump 02P01-05 (omaosalus)","KAN1","31.01.2014",6.7,105.56,60,45.56,0,7.08,0,105.56,67.08,38.479999999999997,1,"kanal",7.0725200000000008,7.0725200000000008,7.0725200000000008,7.0725200000000008,7.0725200000000008,3.1173999999999964,null,null,null,null,null,null,0]
["07040 RVP Liigmudapump 02P06/07 (ÜF toetus)","SF","31.01.2014",6.7,17017.18,5700,11317.18,0,1140.1199999999999,0,17017.18,6840.12,10177.06,null,null,1140.1510599999999,1140.1510599999999,1140.1510599999999,1140.1510599999999,1140.1510599999999,1140.1510599999999,1140.1510599999999,1140.1510599999999,1055.8515200000002,null,null,null,0]
["070401 RVP Liigmudapump 02P06/07 (VÕ, vald toetus)","SF","31.01.2014",6.7,3287.6,1080,2207.6,0,220.32,0,3287.6,1300.32,1987.28,null,null,220.26919999999998,220.26919999999998,220.26919999999998,220.26919999999998,220.26919999999998,220.26919999999998,220.26919999999998,220.26919999999998,220.26919999999998,4.8572000000001481,null,null,0]
["0704011 RVP Liigmudapump 02P06/07 (omaosalus)","KAN1","31.01.2014",6.7,103.2,60,43.2,0,6.96,0,103.2,66.959999999999994,36.24,1,"kanal",6.9144000000000005,6.9144000000000005,6.9144000000000005,6.9144000000000005,6.9144000000000005,1.6679999999999993,null,null,null,null,null,null,0]
["07041 RVP Dosaatorpump 02P08-13/15 (ÜF toetus)","SF","31.01.2014",6.7,27333.11,9180,18153.11,0,1831.32,0,27333.11,11011.32,16321.79,null,null,1831.31837,1831.31837,1831.31837,1831.31837,1831.31837,1831.31837,1831.31837,1831.31837,1671.2430399999976,null,null,null,0]
["070411 RVP Dosaatorpump 02P08-13/15 (VÕ, vald toetus)","SF","31.01.2014",6.7,5280.58,1740,3540.58,0,353.76,0,5280.58,2093.7600000000002,3186.82,null,null,353.79885999999999,353.79885999999999,353.79885999999999,353.79885999999999,353.79885999999999,353.79885999999999,353.79885999999999,353.79885999999999,353.79885999999999,2.6302600000008169,null,null,0]
["0704111 RVP Dosaatorpump 02P08-13/15 (omaosalus)","KAN1","31.01.2014",6.7,165.77,60,105.77,0,11.16,0,165.77,71.16,94.61,1,"kanal",11.106590000000001,11.106590000000001,11.106590000000001,11.106590000000001,11.106590000000001,11.106590000000001,11.106590000000001,11.106590000000001,5.7572800000000086,null,null,null,0]
["07042 RVP Aeratsioonipuhur 02BLR01-03 (ÜF toetus)","SF","31.01.2014",6.7,33045.33,11100,21945.33,0,2214,0,33045.33,13314,19731.330000000002,null,null,2214.0371100000002,2214.0371100000002,2214.0371100000002,2214.0371100000002,2214.0371100000002,2214.0371100000002,2214.0371100000002,2214.0371100000002,2019.0331199999964,null,null,null,0]
["070421 RVP Aeratsioonipuhur 02BLR01-03 (VÕ, vald toetus)","SF","31.01.2014",6.7,6384.08,2160,4224.08,0,427.68,0,6384.08,2587.6799999999998,3796.4,null,null,427.73336,427.73336,427.73336,427.73336,427.73336,427.73336,427.73336,427.73336,374.5331199999996,null,null,null,0]
["0704211 RVP Aeratsioonipuhur 02BLR01-03 (omaosalus)","KAN1","31.01.2014",6.7,200.41,60,140.41,0,13.44,0,200.41,73.44,126.97,1,"kanal",{"$f":"+$K324*$D324/100","v":13.427470000000001},13.427470000000001,13.427470000000001,13.427470000000001,13.427470000000001,13.427470000000001,13.427470000000001,13.427470000000001,13.427470000000001,6.1227699999999885,null,null,0]
["07043 RVP Aeratsioonipuhur 02BLR04 (ÜF toetus)","SF","31.01.2014",6.7,4055.87,1380,2675.87,0,271.8,0,4055.87,1651.8,2404.0700000000002,null,null,271.74329,271.74329,271.74329,271.74329,271.74329,271.74329,271.74329,271.74329,230.1236800000006,null,null,null,{"$f":"+M325-SUM(P325:AA325)","v":0}]
["070431 RVP Aeratsioonipuhur 02BLR04 (VÕ, vald toetus)","SF","31.01.2014",6.7,783.56,240,543.55999999999995,0,52.44,0,783.56,292.44,491.12,null,null,52.498519999999999,52.498519999999999,52.498519999999999,52.498519999999999,52.498519999999999,52.498519999999999,52.498519999999999,52.498519999999999,52.498519999999999,18.633320000000083,null,null,0]
["0704311 RVP Aeratsioonipuhur 02BLR04 (omaosalus)","KAN1","31.01.2014",6.7,24.6,0,24.6,0,1.68,0,24.6,1.68,22.92,1,"kanal",1.6482000000000001,1.6482000000000001,1.6482000000000001,1.6482000000000001,1.6482000000000001,1.6482000000000001,1.6482000000000001,1.6482000000000001,1.6482000000000001,1.6482000000000001,1.6482000000000001,1.6482000000000001,3.1416000000000075]
["07044 RVP Kangasfiltratsiooni seade 02IP04 (ÜF toetus)","SF","31.01.2014",6.7,102162.64,34200,67962.64,0,6844.92,0,102162.64,41044.92,61117.72,null,null,6844.8968799999993,6844.8968799999993,6844.8968799999993,6844.8968799999993,6844.8968799999993,6844.8968799999993,6844.8968799999993,6844.8968799999993,6358.5449600000065,null,null,null,0]
["070441 RVP Kangasfiltratsiooni seade 02IP04 (VÕ, vald t.)","SF","31.01.2014",6.7,19736.98,6600,13136.98,0,1322.4,0,19736.98,7922.4,11814.58,null,null,1322.3776600000001,1322.3776600000001,1322.3776600000001,1322.3776600000001,1322.3776600000001,1322.3776600000001,1322.3776600000001,1322.3776600000001,1235.5587199999991,null,null,null,0]
["0704411 RVP Kangasfiltratsiooni seade 02IP04 (omaosalus)","KAN1","31.01.2014",6.7,619.59,180,439.59,0,41.52,0,619.59,221.52,398.07,1,"kanal",41.512530000000005,41.512530000000005,41.512530000000005,41.512530000000005,41.512530000000005,41.512530000000005,41.512530000000005,41.512530000000005,41.512530000000005,24.457229999999925,null,null,0]
["07045 RVP Automaatsiiber DN150 (ÜF toetus)","SF","31.01.2014",6.7,3395.84,1140,2255.84,0,227.52,0,3395.84,1367.52,2028.32,null,null,227.52128000000002,227.52128000000002,227.52128000000002,227.52128000000002,227.52128000000002,227.52128000000002,227.52128000000002,227.52128000000002,208.14976000000001,null,null,null,0]
["070451 RVP Automaatsiiber DN150 (VÕ, vald toetus)","SF","31.01.2014",6.7,656.05,240,416.05,0,43.92,0,656.05,283.92,372.13,null,null,43.955349999999996,43.955349999999996,43.955349999999996,43.955349999999996,43.955349999999996,43.955349999999996,43.955349999999996,43.955349999999996,20.487199999999973,null,null,null,0]
["0704511 RVP Automaatsiiber DN150 (omaosalus)","KAN1","31.01.2014",6.7,20.59,0,20.59,0,1.32,0,20.59,1.32,19.27,1,"kanal",1.3795299999999999,1.3795299999999999,1.3795299999999999,1.3795299999999999,1.3795299999999999,1.3795299999999999,1.3795299999999999,1.3795299999999999,1.3795299999999999,1.3795299999999999,1.3795299999999999,1.3795299999999999,2.7156400000000041]
["07046 RVP Automaatne proovivõtja 02IP05 (ÜF toetus)","SF","31.01.2014",6.7,4932.84,1680,3252.84,0,330.48,0,4932.84,2010.48,2922.36,null,null,330.50027999999998,330.50027999999998,330.50027999999998,330.50027999999998,330.50027999999998,330.50027999999998,330.50027999999998,330.50027999999998,278.35776000000033,null,null,null,0]
["070461 RVP Automaatne proovivõtja 02IP05 (VÕ vald toetus)","SF","31.01.2014",6.7,952.98,300,652.98,0,63.84,0,952.98,363.84,589.14,null,null,63.84966,63.84966,63.84966,63.84966,63.84966,63.84966,63.84966,63.84966,63.84966,14.493060000000128,null,null,0]
["0704611 RVP Automaatne proovivõtja 02IP05 (omaosalus)","KAN1","31.01.2014",6.7,29.92,0,29.92,0,2.04,0,29.92,2.04,27.88,1,"kanal",2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,2.0046400000000002,3.8243199999999895]
["07047 RVP Väljavoolu vooluhulgamõõtja 02MF01 (ÜF toetus)","SF","31.01.2014",6.7,3716.61,1260,2456.61,0,249,0,3716.61,1509,2207.61,null,null,249.01286999999999,249.01286999999999,249.01286999999999,249.01286999999999,249.01286999999999,249.01286999999999,249.01286999999999,249.01286999999999,215.50704000000019,null,null,null,0]
["070471 RVP Väljavoolu vooluhulgamõõtja 02MF01 (VÕ vald t)","SF","31.01.2014",6.7,718.02,240,478.02,0,48.12,0,718.02,288.12,429.9,null,null,48.107340000000001,48.107340000000001,48.107340000000001,48.107340000000001,48.107340000000001,48.107340000000001,48.107340000000001,48.107340000000001,45.041279999999915,null,null,null,0]
["0704711 RVP Väljavoolu vooluhulgamõõtja 02MF01 (omaosalus)","KAN1","31.01.2014",6.7,22.54,0,22.54,0,1.56,0,22.54,1.56,20.98,1,"kanal",1.5101800000000001,1.5101800000000001,1.5101800000000001,1.5101800000000001,1.5101800000000001,1.5101800000000001,1.5101800000000001,1.5101800000000001,1.5101800000000001,1.5101800000000001,1.5101800000000001,1.5101800000000001,2.8578399999999995]
["07048 RVP Settekäitluse seadmed (ÜF toetus)","SF","31.01.2014",6.7,34906.14,11700,23206.14,0,2338.6799999999998,0,34906.14,14038.68,20867.46,null,null,2338.7113800000002,2338.7113800000002,2338.7113800000002,2338.7113800000002,2338.7113800000002,2338.7113800000002,2338.7113800000002,2338.7113800000002,2157.7689599999976,null,null,null,0]
["070481 RVP Settekäitluse seadmed (VÕ, vald toetus)","SF","31.01.2014",6.7,6743.57,2280,4463.57,0,451.8,0,6743.57,2731.8,4011.77,null,null,451.81918999999999,451.81918999999999,451.81918999999999,451.81918999999999,451.81918999999999,{"$f":"+$K341*$D341/100","v":451.81918999999999},451.81918999999999,451.81918999999999,397.21647999999959,null,null,null,0]
["0704811 RVP Settekäitluse seadmed (omaosalus)","KAN1","31.01.2014",6.7,211.7,60,151.69999999999999,0,14.16,0,211.7,74.16,137.54,1,"kanal",14.1839,14.1839,14.1839,14.1839,14.1839,14.1839,14.1839,14.1839,14.1839,9.8849,null,null,0]
["07049 RVP Settetihendi puhur 03BLR01/02 (ÜF toetus)","SF","31.01.2014",6.7,8111.74,2700,5411.74,0,543.48,0,8111.74,3243.48,4868.26,null,null,543.48658,543.48658,543.48658,543.48658,543.48658,543.48658,543.48658,543.48658,520.3673600000011,null,null,null,0]
["070491 RVP Settetihendi puhur 03BLR01/02 (VÕ vald toetus)","SF","31.01.2014",6.7,1567.12,540,1027.1199999999999,0,105,0,1567.12,645,922.12,null,null,104.99704,104.99704,104.99704,104.99704,104.99704,104.99704,104.99704,104.99704,82.143680000000131,null,null,null,0]
["0704911 RVP Settetihendi puhur 03BLR01/02 (omaosalus)","KAN1","31.01.2014",6.7,49.2,0,49.2,0,3.24,0,49.2,3.24,45.96,1,"kanal",3.2964000000000002,3.2964000000000002,3.2964000000000002,3.2964000000000002,3.2964000000000002,3.2964000000000002,3.2964000000000002,3.2964000000000002,3.2964000000000002,3.2964000000000002,3.2964000000000002,3.2964000000000002,6.4032000000000124]
["07050 RVP Settetahendussõlm (ÜF toetus)","SF","31.01.2014",6.7,105894.66,35460,70434.66,0,7095,0,105894.66,42555,63339.66,null,null,7094.9422200000008,7094.9422200000008,7094.9422200000008,7094.9422200000008,7094.9422200000008,7094.9422200000008,7094.9422200000008,7094.9422200000008,6580.1222400000115,null,null,null,0]
["070501 RVP Settetahendussõlm (VÕ, vald toetus)","SF","31.01.2014",6.7,20457.98,6840,13617.98,0,1370.64,0,20457.98,8210.64,12247.34,null,null,1370.6846600000001,1370.6846600000001,1370.6846600000001,1370.6846600000001,1370.6846600000001,1370.6846600000001,1370.6846600000001,1370.6846600000001,1281.8627199999974,null,null,null,0]
["0705011 RVP Settetahendussõlm (omaosalus)","KAN1","31.01.2014",6.7,642.22,240,402.22,0,43.08,0,642.22,283.08,359.14,1,"kanal",43.028740000000006,43.028740000000006,43.028740000000006,43.028740000000006,43.028740000000006,43.028740000000006,43.028740000000006,43.028740000000006,14.91007999999988,null,null,null,0]
["07051 RVP Konteiner (ÜF toetus)","SF","31.01.2014",6.7,33979.050000000003,11400,22579.05,0,2276.64,0,33979.050000000003,13676.64,20302.41,null,null,2276.5963500000003,2276.5963500000003,2276.5963500000003,2276.5963500000003,2276.5963500000003,2276.5963500000003,2276.5963500000003,2276.5963500000003,2089.6391999999978,null,null,null,0]
["070511 RVP Konteiner (VÕ, vald toetus)","SF","31.01.2014",6.7,6564.47,2220,4344.47,0,439.8,0,6564.47,2659.8,3904.67,null,null,439.81949000000003,439.81949000000003,439.81949000000003,439.81949000000003,439.81949000000003,439.81949000000003,439.81949000000003,439.81949000000003,386.11408000000029,null,null,null,0]
["0705111 RVP Konteiner (omaosalus)","KAN1","31.01.2014",6.7,206.07,60,146.07,0,13.8,0,206.07,73.8,132.27000000000001,1,"kanal",13.806690000000001,13.806690000000001,13.806690000000001,13.806690000000001,13.806690000000001,13.806690000000001,13.806690000000001,13.806690000000001,13.806690000000001,8.0097899999999953,null,null,0]
["07052 RVP Laboriseadmed (ÜF toetus)","SF","31.01.2014",6.7,25262.58,8460,16802.580000000002,0,1692.6,0,25262.58,10152.6,15109.98,null,null,1692.5928600000002,1692.5928600000002,1692.5928600000002,1692.5928600000002,1692.5928600000002,1692.5928600000002,1692.5928600000002,1692.5928600000002,1569.2371199999961,null,null,null,0]
["070521 RVP Laboriseadmed (VÕ, vald toetus)","SF","31.01.2014",6.7,4880.5200000000004,1620,3260.52,0,327,0,4880.5200000000004,1947,2933.52,null,null,326.99484000000007,326.99484000000007,326.99484000000007,326.99484000000007,326.99484000000007,326.99484000000007,326.99484000000007,326.99484000000007,317.56127999999944,null,null,null,0]
["0705211 RVP Laboriseadmed (omaosalus)","KAN1","31.01.2014",6.7,153.21,60,93.21,0,10.32,0,153.21,70.319999999999993,82.89,1,"kanal",10.265070000000001,10.265070000000001,10.265070000000001,10.265070000000001,10.265070000000001,10.265070000000001,10.265070000000001,10.265070000000001,0.7694399999999888,null,null,null,0]
["07053 RVP Elektriajamiga siiber möödaviigule (ÜF toetus)","SF","31.01.2014",6.7,6594.72,2220,4374.72,0,441.84,0,6594.72,2661.84,3932.88,null,null,441.84624000000002,441.84624000000002,441.84624000000002,441.84624000000002,441.84624000000002,441.84624000000002,441.84624000000002,441.84624000000002,398.11008000000038,null,null,null,0]
["070531 RVP Elektriajamiga siiber möödaviigule (VÕvald t.)","SF","31.01.2014",6.7,1274.05,420,854.05,0,85.32,0,1274.05,505.32,768.73,null,null,85.361350000000002,85.361350000000002,85.361350000000002,85.361350000000002,85.361350000000002,85.361350000000002,85.361350000000002,85.361350000000002,85.361350000000002,0.47784999999998945,null,null,0]
["0705311 RVP Elektriajamiga siiber möödaviigule (omaosalus)","KAN1","31.01.2014",6.7,39.99,0,39.99,0,2.64,0,39.99,2.64,37.35,1,"kanal",2.6793299999999998,{"$f":"+$K357*$D357/100","v":2.6793299999999998},2.6793299999999998,2.6793299999999998,2.6793299999999998,2.6793299999999998,2.6793299999999998,2.6793299999999998,2.6793299999999998,2.6793299999999998,2.6793299999999998,2.6793299999999998,5.198040000000006]
["08000 Võsupere Lageda pumpla elekter, automaatika (KIK)","SF","01.01.2019",6.7,7620.57,42.55,7578.02,0,510.6,0,7620.57,553.15,7067.42,null,null,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,940.48171999999886]
["080001 Võsupere Lageda pumpla elekter, automaatika (oma)","KAN8","01.01.2019",6.7,2525.21,14.1,2511.11,0,169.2,0,2525.21,183.3,2341.91,2,"kanal",169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,311.64116000000035]
["08001 Võsupere Mudila pumpla elekter, automaatika (KIK)","SF","01.01.2019",6.7,7620.57,42.55,7578.02,0,510.6,0,7620.57,553.15,7067.42,null,null,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,510.57818999999995,940.48171999999886]
["080011 Võsupere Mudila pumpla elekter, automaatika (oma)","KAN8","01.01.2019",6.7,2525.21,14.1,2511.11,0,169.2,0,2525.21,183.3,2341.91,2,"kanal",169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,169.18906999999999,311.64116000000035]
["08002 Võsupere reoveepuhastusjaama seadmed (KIK)","SF","01.01.2019",6.7,92807.25,518.16999999999996,92289.08,0,6218.04,0,92807.25,6736.21,86071.039999999994,null,null,6218.0857500000011,6218.0857500000011,6218.0857500000011,6218.0857500000011,6218.0857500000011,6218.0857500000011,6218.0857500000011,6218.0857500000011,6218.0857500000011,6218.0857500000011,6218.0857500000011,6218.0857500000011,11454.010999999999]
["080021 Võsupere reoveepuhastusjaama seadmed (oma)","KAN8","01.01.2019",6.7,30753.37,171.71,30581.66,0,2060.52,0,30753.37,2232.23,28521.14,2,"kanal",2060.47579,2060.47579,2060.47579,2060.47579,2060.47579,2060.47579,2060.47579,2060.47579,2060.47579,2060.47579,2060.47579,2060.47579,3795.4305199999981]
["08003 Võsupere reoveepuhastusjaama elekter, autom (KIK)","SF","01.01.2019",6.7,58338.47,325.73,58012.74,0,3908.64,0,58338.47,4234.37,54104.1,null,null,3908.67749,3908.67749,3908.67749,3908.67749,3908.67749,3908.67749,3908.67749,3908.67749,3908.67749,3908.67749,3908.67749,3908.67749,7199.9701199999836]
["080031 Võsupere reoveepuhastusjaama elekter, autom (oma)","KAN8","01.01.2019",6.7,19331.509999999998,107.93,19223.580000000002,0,1295.1600000000001,0,19331.509999999998,1403.09,17928.419999999998,2,"kanal",1295.21117,1295.21117,1295.21117,1295.21117,1295.21117,1295.21117,1295.21117,1295.21117,1295.21117,1295.21117,1295.21117,1295.21117,2385.8859599999942]
["08004 Võsupere veetöötlusjaama seadmed (KIK)","SF","01.01.2019",6.7,19111.36,106.7,19004.66,0,1280.52,0,19111.36,1387.22,17724.14,null,null,1280.4611200000002,1280.4611200000002,1280.4611200000002,1280.4611200000002,1280.4611200000002,1280.4611200000002,1280.4611200000002,1280.4611200000002,1280.4611200000002,1280.4611200000002,1280.4611200000002,1280.4611200000002,2358.6065599999984]
["080041 Võsupere veetöötlusjaama seadmed (oma)","TR8","01.01.2019",6.7,6332.9,35.36,6297.54,0,424.32,0,6332.9,459.68,5873.22,2,"vesi",424.30430000000001,424.30430000000001,424.30430000000001,424.30430000000001,424.30430000000001,424.30430000000001,424.30430000000001,424.30430000000001,424.30430000000001,424.30430000000001,424.30430000000001,424.30430000000001,781.56840000000193]
["08005 Võsupere veetöötlusjaama elekter, autom (KIK)","SF","01.01.2019",6.7,25310.15,141.31,25168.84,0,1695.84,0,25310.15,1837.15,23473,null,null,1695.7800500000001,1695.7800500000001,1695.7800500000001,1695.7800500000001,1695.7800500000001,1695.7800500000001,1695.7800500000001,1695.7800500000001,1695.7800500000001,1695.7800500000001,1695.7800500000001,1695.7800500000001,3123.6394]
["080051 Võsupere veetöötlusjaama elekter, autom (oma)","TR8","01.01.2019",6.7,8386.98,46.83,8340.15,0,561.96,0,8386.98,608.79,7778.19,2,"vesi",561.92765999999995,561.92765999999995,561.92765999999995,561.92765999999995,561.92765999999995,561.92765999999995,561.92765999999995,561.92765999999995,561.92765999999995,561.92765999999995,561.92765999999995,561.92765999999995,1035.0580799999989]
["08100 Käsmu veetöötlusjaama seadmed (KIK)","SF","01.01.2019",6.7,26259.37,2199.2199999999998,24060.15,0,1759.32,0,26259.37,3958.54,22300.83,null,null,1759.37779,1759.37779,1759.37779,1759.37779,1759.37779,1759.37779,1759.37779,1759.37779,1759.37779,1759.37779,1759.37779,1759.37779,1188.2965200000035]
["081001 Käsmu veetöötlusjaama seadmed (oma)","TR5","01.01.2019",6.7,4838.66,405.24,4433.42,0,324.24,0,4838.66,729.48,4109.18,2,"vesi",324.19022000000001,324.19022000000001,324.19022000000001,324.19022000000001,324.19022000000001,324.19022000000001,324.19022000000001,324.19022000000001,324.19022000000001,324.19022000000001,324.19022000000001,324.19022000000001,218.89736000000039]
["08101 Käsmu veetöötlusjaama automaatika (KIK)","SF","01.01.2019",6.7,33091.68,2771.43,30320.25,0,2217.12,0,33091.68,4988.55,28103.13,null,null,2217.1425599999998,2217.1425599999998,2217.1425599999998,2217.1425599999998,2217.1425599999998,2217.1425599999998,2217.1425599999998,2217.1425599999998,2217.1425599999998,2217.1425599999998,2217.1425599999998,2217.1425599999998,1497.4192800000019]
["081011 Käsmu veetöötlusjaama automaatika (oma)","TR5","01.01.2019",6.7,6097.61,510.67,5586.94,0,408.48,0,6097.61,919.15,5178.46,2,"vesi",408.53987000000001,{"$f":"+$K373*$D373/100","v":408.53987000000001},408.53987000000001,408.53987000000001,408.53987000000001,408.53987000000001,408.53987000000001,408.53987000000001,408.53987000000001,408.53987000000001,408.53987000000001,408.53987000000001,275.98156000000017]
["08200 Vihula veetöötlusseade (KIK)","SF","01.01.2019",6.7,16787.5,5248.89,11538.61,0,1124.76,0,16787.5,6373.65,10413.85,null,null,1124.7625,1124.7625,1124.7625,1124.7625,1124.7625,1124.7625,1124.7625,1124.7625,1124.7625,290.98749999999927,null,null,0]
["082001 Vihula veetöötlusseade (oma)","TR7","01.01.2019",6.7,2962.5,926.28,2036.22,0,198.48,0,2962.5,1124.76,1837.74,2,"vesi",198.48750000000001,198.48750000000001,198.48750000000001,198.48750000000001,198.48750000000001,198.48750000000001,198.48750000000001,198.48750000000001,198.48750000000001,51.352500000000191,null,null,0]
["08300 Vergi veetöötlusseade (KIK)","SF","01.01.2019",6.7,12265.5,3835.01,8430.49,0,821.76,0,12265.5,4656.7700000000004,7608.73,null,null,821.78850000000011,821.78850000000011,821.78850000000011,821.78850000000011,821.78850000000011,821.78850000000011,821.78850000000011,821.78850000000011,821.78850000000011,212.63349999999627,null,null,0]
["083001 Vergi veetöötlusseade (oma)","TR6","01.01.2019",6.7,2164.5,676.77,1487.73,0,145.08000000000001,0,2164.5,821.85,1342.65,2,"vesi",145.0215,145.0215,145.0215,145.0215,145.0215,145.0215,145.0215,145.0215,145.0215,37.456499999999778,null,null,0]
["08400 Võsu vallamaja katlamaja seadmed","KM4","01.01.2019",6.7,22433,5316.4,17116.599999999999,0,1503,0,22433,6819.4,15613.6,null,null,1503.011,1503.011,1503.011,1503.011,1503.011,1503.011,1503.011,1503.011,1503.011,1503.011,583.49,null,0]
["600 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","TR1","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,1,"vesi",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["601 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","KAN1","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,1,"kanal",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["602 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","TR2","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,1,"vesi",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["603 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","KAN2","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,1,"kanal",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["604 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","TR3","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,1,"vesi",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["605 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","KAN3","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,1,"kanal",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["606 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","TR4","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,2,"vesi",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["607 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","KAN4","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,2,"kanal",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["608 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","TR5","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,2,"vesi",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["609 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","TR6","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,2,"vesi",{"$f":"+$K388*$D388/100","v":99.6},99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,{"$f":"+M388-SUM(P388:AA388)","v":0}]
["610 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","KAN6","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,2,"kanal",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["611 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","TR7","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,2,"vesi",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["612 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","KAN7","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,2,"kanal",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["613 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","TR8","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,2,"vesi",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["614 Vee- ja kanalisatsioonivõrgu geoinfosüsteem","KAN8","31.10.2019",10,0,0,0,996,24.9,0,996,24.9,971.1,2,"kanal",99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,99.6,74.699999999999932,null,null,0]
["200 Haljala katlamaja katastriüksus 19002:003:0046","KM1","24.11.2003",null,3463.5,0,3463.5,0,0,0,3463.5,0,3463.5,null,null,0,0,0,0,0,0,0,0,0,0,0,0,3463.5]
["2017-10 Kinnistu Pumbamaja, Võsupere","TR8","04.05.2017",null,460,0,460,0,0,0,460,0,460,2,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,460]
["2017-11 Kinnistu Laine 12a, Võsu","KM4","04.05.2017",null,288,0,288,0,0,0,288,0,288,null,null,0,0,0,0,0,0,0,0,0,0,0,0,288]
["2017-7 Kinnistu Vabaduse 18, Võsu","KM4","04.05.2017",null,18360,0,18360,0,0,0,18360,0,18360,null,null,0,0,0,0,0,0,0,0,0,0,0,0,18360]
["2017-8 Kinnistu Puhasti, Vergi","TR6","04.05.2017",null,7993,0,7993,0,0,0,7993,0,7993,2,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,7993]
["2017-9 Kinnistu Rüütuse, Vergi","TR6","04.05.2017",null,4934,0,4934,0,0,0,4934,0,4934,2,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,4934]
["210 Naaritsa Pumbajaama maaüksus","TR1","04.05.1998",null,815.13,0,815.13,0,0,0,815.13,0,815.13,1,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,815.13]
["211 Haljala elamute puurkaev katastriük 19002:003:0053","TR1","28.04.2005",null,109.67,0,109.67,0,0,0,109.67,0,109.67,1,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,109.67]
["220 Biopuhasti katastriüksus 190020031770","KAN1","29.04.2003",null,5047.2299999999996,0,5047.2299999999996,0,0,0,5047.2299999999996,0,5047.2299999999996,1,"kanal",0,0,0,0,0,0,0,0,0,0,0,0,5047.2299999999996]
["221 Võsu mnt ülepumpla 19002:003:0055","KAN1","28.04.2005",null,1.53,0,1.53,0,0,0,1.53,0,1.53,1,"kanal",0,0,0,0,0,0,0,0,0,0,0,0,1.53]
["222 Uue tn.ülepumpla katastriüksus 19002:003:0054","KAN1","28.04.2005",null,0.13,0,0.13,0,0,0,0.13,0,0.13,1,"kanal",0,0,0,0,0,0,0,0,0,0,0,0,0.13]
["230 Aaspere keskuse kaevu maaüksus 19001:001:0129","TR3","20.05.2005",null,406.48,0,406.48,0,0,0,406.48,0,406.48,1,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,406.48]
["240 Aaspere keskuse bio maaüksus 19001:001:0130","KAN3","20.05.2005",null,2.75,0,2.75,0,0,0,2.75,0,2.75,1,"kanal",0,0,0,0,0,0,0,0,0,0,0,0,2.75]
["250 Aaspere mõisa kaevu maaüksus 19001:002:0055","TR3","24.11.2005",null,125.78,0,125.78,0,0,0,125.78,0,125.78,1,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,125.78]
["260 Aaspere mõisa bio maaüksus 19001:002:0051","KAN3","20.05.2005",null,12.08,0,12.08,0,0,0,12.08,0,12.08,1,"kanal",0,0,0,0,0,0,0,0,0,0,{"$f":"+$K408*$D408/100","v":0},0,12.08]
["261 Aaspere mõisa biotiigi maaüksus 19001:002:0053","KAN3","20.05.2005",null,4.47,0,4.47,0,0,0,4.47,0,4.47,1,"kanal",0,0,0,0,0,0,0,0,0,0,0,0,4.47]
["270 Aaspere kooli katlamaja maaüksus 19001:002:0052","KM3","20.05.2005",null,257.18,0,257.18,0,0,0,257.18,0,257.18,null,null,0,0,0,0,0,0,0,0,0,0,0,0,257.18]
["280 Essu kaevu maaüksus katastr.19003:002:0097","TR2","28.04.2005",null,57.78,0,57.78,0,0,0,57.78,0,57.78,1,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,57.78]
["281 Tammispea kaevu maaüksus 19003:002:0098","TR2","20.05.2005",null,52.66,0,52.66,0,0,0,52.66,0,52.66,1,"vesi",0,0,0,0,0,0,0,0,0,0,0,0,52.66]
["290 Essu bio maaüksus 19001:001:0490","KAN2","31.10.2016",null,120,0,120,0,0,0,120,0,120,1,"kanal",0,0,0,0,0,0,0,0,0,0,0,0,120]

{"sheet":"2023_2031_FIN (ÜHTNE)","index":8,"n_rows":71,"n_cols":11,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
["FINANTSANALÜÜS","Ühik",{"$f":"+EE!I2","v":2023},{"$f":"+EE!J2","v":2024},{"$f":"+EE!K2","v":2025},{"$f":"+EE!L2","v":2026},{"$f":"+EE!M2","v":2027},{"$f":"+EE!N2","v":2028},{"$f":"+EE!O2","v":2029},{"$f":"+EE!P2","v":2030},{"$f":"+EE!Q2","v":2031}]
["MAHUD"]
["Elanike vesi","m3/a",{"$f":"+MAHUD!G10","v":65067.586457506259},{"$f":"+MAHUD!H10","v":66063.035644288466},{"$f":"+MAHUD!I10","v":66586.869740980575},{"$f":"+MAHUD!J10","v":67110.703837672685},{"$f":"+MAHUD!K10","v":67110.703837672685},{"$f":"+MAHUD!L10","v":67110.703837672685},{"$f":"+MAHUD!M10","v":67110.703837672685},{"$f":"+MAHUD!N10","v":67110.703837672685},{"$f":"+MAHUD!O10","v":76035.776401935029}]
["Juriidiliste isikute vesi","m3/a",{"$f":"+MAHUD!G11","v":11217.142908163265},{"$f":"+MAHUD!H11","v":11217.142908163265},{"$f":"+MAHUD!I11","v":11217.142908163265},{"$f":"+MAHUD!J11","v":11217.142908163265},{"$f":"+MAHUD!K11","v":11217.142908163265},{"$f":"+MAHUD!L11","v":11217.142908163265},{"$f":"+MAHUD!M11","v":11217.142908163265},{"$f":"+MAHUD!N11","v":11217.142908163265},{"$f":"+MAHUD!O11","v":11217.142908163265}]
["Elanike kanal","m3/a",{"$f":"+MAHUD!G15","v":57825.434438827637},{"$f":"+MAHUD!H15","v":62187.385153113348},{"$f":"+MAHUD!I15","v":63534.849534065732},{"$f":"+MAHUD!J15","v":64882.313915018109},{"$f":"+MAHUD!K15","v":64882.313915018109},{"$f":"+MAHUD!L15","v":64882.313915018109},{"$f":"+MAHUD!M15","v":64882.313915018109},{"$f":"+MAHUD!N15","v":64882.313915018109},{"$f":"+MAHUD!O15","v":69962.645490864947}]
["Juriidiliste isikute kanal","m3/a",{"$f":"+MAHUD!G16","v":19396.647835051546},{"$f":"+MAHUD!H16","v":19396.647835051546},{"$f":"+MAHUD!I16","v":19396.647835051546},{"$f":"+MAHUD!J16","v":19396.647835051546},{"$f":"+MAHUD!K16","v":19396.647835051546},{"$f":"+MAHUD!L16","v":19396.647835051546},{"$f":"+MAHUD!M16","v":19396.647835051546},{"$f":"+MAHUD!N16","v":19396.647835051546},{"$f":"+MAHUD!O16","v":19713.133711340204}]
["VESI KOKKU","m3/a",{"$f":"+C3+C4","v":76284.729365669526},77280.178552451733,77804.012649143842,78327.846745835952,78327.846745835952,78327.846745835952,78327.846745835952,78327.846745835952,87252.919310098296]
["KANAL KOKKU","m3/a",{"$f":"+C5+C6","v":77222.082273879176},81584.032988164894,82931.497369117278,84278.961750069662,84278.961750069662,84278.961750069662,84278.961750069662,84278.961750069662,89675.779202205158]
["ÜV-abonente","tk",979.66666666666674,995.00000000000011,1003.0000000000001,1011.0000000000001,1011.0000000000001,1011.0000000000001,1011.0000000000001,1011.0000000000001,1148]
["ÜK-abonente","tk",609.66666666666674,696.33333333333348,725.66666666666674,755.00000000000011,755.00000000000011,755.00000000000011,755.00000000000011,755.00000000000011,861.00000000000011]
["TEENUSHINNAD"]
["Elanike vesi","EUR/m3",2.1102446898927836,2.1102446898927836,2.3075525683977585,2.390624460860078,2.390624460860078,2.390624460860078,2.4862494392944812,2.4862494392944812,2.660286900045095]
["Juriidiliste isikute vesi","EUR/m3",2.1102446898927836,2.1102446898927836,2.3075525683977585,2.390624460860078,2.390624460860078,2.390624460860078,2.4862494392944812,2.4862494392944812,2.660286900045095]
["Elanike kanal","EUR/m3",2.3710396839780254,2.3710396839780254,2.5927318944299707,2.6860702426294498,2.6860702426294498,2.6860702426294498,2.7935130523346281,2.7935130523346281,2.9890589659980522]
["Juriidiliste isikute kanal*","EUR/m3",2.3710396839780254,2.3710396839780254,2.5927318944299707,2.6860702426294498,2.6860702426294498,2.6860702426294498,2.7935130523346281,2.7935130523346281,2.9890589659980522]
["Abonenttasud ÜV","EUR/kuu",1.5981884458592026,1.5981884458592026,1.7476190655470378,1.8105333519067313,1.8105333519067313,1.8105333519067313,1.8829546859830006,1.8829546859830006,2.0147615140018109]
["Abonenttasud ÜK","EUR/kuu",3.2245078214585012,3.2245078214585012,3.5259993027648706,3.652935277664406,3.652935277664406,3.652935277664406,3.7990526887709821,3.7990526887709821,4.064986376984951]
["*keskmistatud hind üle reostusgruppide"]
["Tariifi muutus võrreldes eelmise aastaga"]
["Elanike vesi","%",null,{"$f":"+D12/C12-1","v":0},{"$f":"+E12/D12-1","v":9.3499999999999917E-2},3.6000000000000032E-2,0,0,4.0000000000000036E-2,0,7.0000000000000062E-2]
["Juriidiliste isikute vesi","%",null,{"$f":"+D13/C13-1","v":0},9.3499999999999917E-2,3.6000000000000032E-2,0,0,4.0000000000000036E-2,0,7.0000000000000062E-2]
["Elanike kanal","%",null,0,9.3499999999999917E-2,3.6000000000000032E-2,0,0,4.0000000000000036E-2,0,7.0000000000000062E-2]
["Juriidiliste isikute kanal","%",null,0,9.3499999999999917E-2,3.6000000000000032E-2,0,0,4.0000000000000036E-2,0,7.0000000000000062E-2]
["Abonenttasud ÜV","%",null,0,9.3499999999999917E-2,3.6000000000000032E-2,0,0,4.0000000000000036E-2,0,7.0000000000000062E-2]
["Abonenttasud ÜK","%",null,0,9.3499999999999917E-2,3.6000000000000032E-2,0,0,4.0000000000000036E-2,0,7.0000000000000062E-2]
["MÜÜGITULUD"]
["Elanike vesi","EUR",{"$f":"+C3*C12","v":137308.52880609219},139409.17016655742,153652.70229236671,160436.49017987662,160436.49017987662,160436.49017987662,166853.9497870717,166853.9497870717,202276.97989682574]
["Juriidiliste isikute vesi","EUR",{"$f":"+C4*C13","v":23670.916257720026},23670.916257720026,25884.146927816844,26815.976217218253,26815.976217218253,26815.976217218253,27888.615265906985,27888.615265906985,29840.818334520474]
["Elanike kanal","EUR",{"$f":"+C5*C14","v":137106.39979772992},147448.75804085762,164728.83079478139,174278.45268007281,174278.45268007281,174278.45268007281,181249.59078727575,181249.59078727575,209122.47278941306]
["Juriidiliste isikute kanal","EUR",{"$f":"+C6*C15","v":45990.221753053673},45990.221753053673,50290.307486964186,52100.758556494897,52100.758556494897,52100.758556494897,54184.788898754698,54184.788898754698,58923.719067799895]
["Tulud vee- ja kanalisatsiooni-teenuse müügist","EUR",{"$f":"+SUM(C27:C30)","v":344076.06661459577},356519.06621818873,394555.98750192916,413631.67763366259,413631.67763366259,413631.67763366259,430176.94473900914,430176.94473900914,500163.99008855916]
["Tulu abonenttasust","EUR",{"$f":"+(C9*C16+C10*C17)*12","v":42378.802591311185},46026.357399666122,51738.745001400646,55060.984240971986,55060.984240971986,55060.984240971986,57263.423610610866,57263.423610610866,69754.793863897474]
["KOV toetus tegevuskulude katmiseks","EUR",0,0,0,0,0,0,0,0,0]
["Fekaali purgimine (Haljala)","EUR",9631.7221117022145,{"$f":"+C34*(1+EE!J5)","v":9827.2461932891983},{"$f":"+D34*(1+EE!K5)","v":10026.739477040199},{"$f":"+E34*(1+EE!L5)","v":10230.282552445771},{"$f":"+F34*(1+EE!M5)","v":10437.957645780305},{"$f":"+G34*(1+EE!N5)","v":10649.848653360883},{"$f":"+H34*(1+EE!O5)","v":10866.041175482353},{"$f":"+I34*(1+EE!P5)","v":11086.622551042388},{"$f":"+J34*(1+EE!Q5)","v":11311.681892870576}]
["Muud tulud kokku","EUR",{"$f":"+SUM(C32:C34)","v":52010.524703013398},55853.603592955318,61765.484478440849,65291.266793417759,65498.941886752291,65710.832894332867,68129.464786093216,68350.046161653256,81066.47575676805]
["TULUD KOKKU","EUR",{"$f":"+C31+C35","v":396086.59131760919},412372.66981114406,456321.47198037,478922.94442708034,479130.61952041485,479342.51052799547,498306.40952510235,498526.99090066238,581230.46584532724]
["TEGEVUSKULUD"]
["Energiakulud","EUR",{"$f":"+KULUD!G15+KULUD!G44","v":48005.998056426877},{"$f":"+KULUD!H15+KULUD!H44","v":51364.534874748875},{"$f":"+KULUD!I15+KULUD!I44","v":53357.752979926823},{"$f":"+KULUD!J15+KULUD!J44","v":55410.729366975167},{"$f":"+KULUD!K15+KULUD!K44","v":56535.569109575445},{"$f":"+KULUD!L15+KULUD!L44","v":57683.243693943215},{"$f":"+KULUD!M15+KULUD!M44","v":58854.216760720592},{"$f":"+KULUD!N15+KULUD!N44","v":60048.961367420648},{"$f":"+KULUD!O15+KULUD!O44","v":63212.563487672}]
["Saastetasu","EUR",{"$f":"+KULUD!G18+KULUD!G47","v":11944.28734503349},{"$f":"+KULUD!H18+KULUD!H47","v":13268.276613229327},{"$f":"+KULUD!I18+KULUD!I47","v":13955.326192283519},{"$f":"+KULUD!J18+KULUD!J47","v":14664.802382341173},{"$f":"+KULUD!K18+KULUD!K47","v":14962.498383196702},{"$f":"+KULUD!L18+KULUD!L47","v":15266.23777033821},{"$f":"+KULUD!M18+KULUD!M47","v":15576.14324921409},{"$f":"+KULUD!N18+KULUD!N47","v":15892.340017507606},{"$f":"+KULUD!O18+KULUD!O47","v":17097.227713151176}]
["Vee erikasutusõiguse tasu","EUR",{"$f":"+KULUD!G19+KULUD!G48","v":9085.1617497221177},{"$f":"+KULUD!H19+KULUD!H48","v":9226.8034150679086},{"$f":"+KULUD!I19+KULUD!I48","v":9306.365226621765},{"$f":"+KULUD!J19+KULUD!J48","v":9576.4616041985264},{"$f":"+KULUD!K19+KULUD!K48","v":9770.8641094344202},{"$f":"+KULUD!L19+KULUD!L48","v":9969.2130883573154},{"$f":"+KULUD!M19+KULUD!M48","v":10171.58867051718},{"$f":"+KULUD!N19+KULUD!N48","v":10378.072612952081},{"$f":"+KULUD!O19+KULUD!O48","v":11465.870961203047}]
["Spetsiifilise tehnoloogia kulud (kemikaalid)","EUR",{"$f":"+KULUD!G20+KULUD!G49","v":9177.7769700880708},{"$f":"+KULUD!H20+KULUD!H49","v":9751.2142887348855},{"$f":"+KULUD!I20+KULUD!I49","v":10103.869283800243},{"$f":"+KULUD!J20+KULUD!J49","v":10466.823775560184},{"$f":"+KULUD!K20+KULUD!K49","v":10679.300663990396},{"$f":"+KULUD!L20+KULUD!L49","v":10896.090945647044},{"$f":"+KULUD!M20+KULUD!M49","v":11117.282200046791},{"$f":"+KULUD!N20+KULUD!N49","v":11342.963785508531},{"$f":"+KULUD!O20+KULUD!O49","v":11670.906063673428}]
["Kaupade ja teenuste vahendamiskulud","EUR",{"$f":"+KULUD!G27+KULUD!G56","v":27119.793153995568},{"$f":"+KULUD!H27+KULUD!H56","v":27670.325300559627},{"$f":"+KULUD!I27+KULUD!I56","v":28232.033427953094},{"$f":"+KULUD!J27+KULUD!J56","v":28805.144449939555},{"$f":"+KULUD!K27+KULUD!K56","v":29389.889888932907},{"$f":"+KULUD!L27+KULUD!L56","v":29986.505969643466},{"$f":"+KULUD!M27+KULUD!M56","v":30595.233714628077},{"$f":"+KULUD!N27+KULUD!N56","v":31216.319041783012},{"$f":"+KULUD!O27+KULUD!O56","v":31850.012863819175}]
["Seadmete hoolduse teenus ja materjalid","EUR",{"$f":"+KULUD!G24+KULUD!G53","v":11625.921011670729},{"$f":"+KULUD!H24+KULUD!H53","v":11861.927356335505},{"$f":"+KULUD!I24+KULUD!I53","v":12102.724706212335},{"$f":"+KULUD!J24+KULUD!J53","v":12348.410336434437},{"$f":"+KULUD!K24+KULUD!K53","v":12599.083497806609},{"$f":"+KULUD!L24+KULUD!L53","v":12854.84545695015},{"$f":"+KULUD!M24+KULUD!M53","v":13115.799537264027},{"$f":"+KULUD!N24+KULUD!N53","v":13382.051160718871},{"$f":"+KULUD!O24+KULUD!O53","v":13653.707890500778}]
["Tööjõu- ja personalikulud","EUR",{"$f":"+KULUD!G25+KULUD!G54","v":139758.24981523392},{"$f":"+KULUD!H25+KULUD!H54","v":142595.34406716711},{"$f":"+KULUD!I25+KULUD!I54","v":145490.0322510236},{"$f":"+KULUD!J25+KULUD!J54","v":148443.48373672739},{"$f":"+KULUD!K25+KULUD!K54","v":151456.89164426932},{"$f":"+KULUD!L25+KULUD!L54","v":154531.47332629986},{"$f":"+KULUD!M25+KULUD!M54","v":157668.47086053394},{"$f":"+KULUD!N25+KULUD!N54","v":160869.15155216772},{"$f":"+KULUD!O25+KULUD!O54","v":164134.80844651069}]
["Administratiivkulud","EUR",{"$f":"+KULUD!G26+KULUD!G55","v":14357.457350061559},{"$f":"+KULUD!H26+KULUD!H55","v":14648.913917198643},{"$f":"+KULUD!I26+KULUD!I55","v":14946.287147017929},{"$f":"+KULUD!J26+KULUD!J55","v":15249.697169664378},{"$f":"+KULUD!K26+KULUD!K55","v":15559.266555143011},{"$f":"+KULUD!L26+KULUD!L55","v":15875.120362895994},{"$f":"+KULUD!M26+KULUD!M55","v":16197.386192387692},{"$f":"+KULUD!N26+KULUD!N55","v":16526.194234718288},{"$f":"+KULUD!O26+KULUD!O55","v":16861.677325286819}]
["Ülalpidamiskulud","EUR",{"$f":"+KULUD!G28+KULUD!G57","v":39310.091202267118},{"$f":"+KULUD!H28+KULUD!H57","v":40108.086554529786},{"$f":"+KULUD!I28+KULUD!I57","v":40922.281470822447},{"$f":"+KULUD!J28+KULUD!J57","v":41753.00486223567},{"$f":"+KULUD!K28+KULUD!K57","v":42600.592320090291},{"$f":"+KULUD!L28+KULUD!L57","v":43465.386251677337},{"$f":"+KULUD!M28+KULUD!M57","v":44347.736018757685},{"$f":"+KULUD!N28+KULUD!N57","v":45247.998078877907},{"$f":"+KULUD!O28+KULUD!O57","v":46166.536129559347}]
["KULUD (va kulum) KOKKU","EUR",{"$f":"+SUM(C38:C46)","v":310384.73665449943},320495.42638757167,328416.67268566182,336718.55768407648,343553.95617243904,350528.11686575261,357643.85720407008,364904.05185165466,376113.3108813765]
["RAHAVOOG OPEREERIMISTEGEVUSEST","EUR",{"$f":"C36-C47","v":85701.854663109756},91877.243423572392,127904.79929470818,142204.38674300385,135576.66334797582,128814.39366224286,140662.55232103227,133622.93904900772,205117.15496395074]
["Hinda lülitatav kulum","EUR",{"$f":"+'Kulum&INV'!G10+'Kulum&INV'!G42","v":63315.620183999992},{"$f":"+'Kulum&INV'!H10+'Kulum&INV'!H42","v":77710.967283999998},{"$f":"+'Kulum&INV'!I10+'Kulum&INV'!I42","v":84303.302268999978},{"$f":"+'Kulum&INV'!J10+'Kulum&INV'!J42","v":90694.490313999995},{"$f":"+'Kulum&INV'!K10+'Kulum&INV'!K42","v":97248.589058999991},{"$f":"+'Kulum&INV'!L10+'Kulum&INV'!L42","v":103075.119874},{"$f":"+'Kulum&INV'!M10+'Kulum&INV'!M42","v":109086.630279},{"$f":"+'Kulum&INV'!N10+'Kulum&INV'!N42","v":114457.622994},{"$f":"+'Kulum&INV'!O10+'Kulum&INV'!O42","v":121423.90661899999}]
["TULEM","EUR",{"$f":"+C48-C49","v":22386.234479109764},14166.276139572394,43601.497025708202,51509.896429003857,38328.074288975826,25739.273788242863,31575.922042032267,19165.316055007715,83693.248344950756]
["TULUKUS","%",{"$f":"+C50/C36","v":5.6518536526673172E-2},3.4353091697517636E-2,9.5549956999577371E-2,0.10755362011444961,7.9995042536292624E-2,5.3697039638506229E-2,6.3366477810560096E-2,3.8443888505179533E-2,0.14399322345092383]
["TASKUKOHASUS","Ühik",{"$f":"+C$1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031]
["Leibkonnaliikme netosissetulek","EUR/a",{"$f":"+EE!I10","v":9036.1360739232223},{"$f":"+EE!J10","v":9219.5697513548294},{"$f":"+EE!K10","v":9406.7271918314054},{"$f":"+EE!L10","v":9597.6840015212274},{"$f":"+EE!M10","v":9792.5173221644345},{"$f":"+EE!N10","v":9991.3058622752978},{"$f":"+EE!O10","v":10194.12992897888},{"$f":"+EE!P10","v":10401.071460495034},{"$f":"+EE!Q10","v":10612.214059282873}]
["Kulu veele ja kanalisatsioonile pereliikme kohta","EUR/a",{"$f":"+EE!I13*(C12+C14)*1.2+(C16+C17)*12*1.2/EE!I9","v":177.25250375494821},{"$f":"+EE!J13*(D12+D14)*1.2+(D16+D17)*12*1.2/EE!J9","v":177.48728907169749},{"$f":"+EE!K13*(E12+E14)*1.2+(E16+E17)*12*1.2/EE!K9","v":194.22423920338923},{"$f":"+EE!L13*(F12+F14)*1.2+(F16+F17)*12*1.2/EE!L9","v":201.361270491185},{"$f":"+EE!M13*(G12+G14)*1.2+(G16+G17)*12*1.2/EE!M9","v":201.361270491185},{"$f":"+EE!N13*(H12+H14)*1.2+(H16+H17)*12*1.2/EE!N9","v":201.361270491185},{"$f":"+EE!O13*(I12+I14)*1.2+(I16+I17)*12*1.2/EE!O9","v":209.41572131083242},{"$f":"+EE!P13*(J12+J14)*1.2+(J16+J17)*12*1.2/EE!P9","v":209.41572131083242},{"$f":"+EE!Q13*(K12+K14)*1.2+(K16+K17)*12*1.2/EE!Q9","v":226.41568101020147}]
["Vee- ja kanalisatsiooniteenuse eest makstava kulu osakaal leibkonnaliikme netosissetulekust","%",{"$f":"+C54/C53","v":1.9615962210492745E-2},1.925114662163226E-2,2.0647376631911817E-2,2.0980193811264192E-2,2.056276888430137E-2,2.0153648909045554E-2,2.0542775378556418E-2,2.0134052737376867E-2,2.1335385787110823E-2]
["VEEMAJANDUSALASE TEGEVUSE FINANTSILINE JÄTKUSUUTLIKKUS"]
["Jätkusuutlikkuse analüüs","Ühik",{"$f":"+C$1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031]
["Toetus (KIK)","EUR",{"$f":"+Rahastamiseelarve!I89","v":297376.625},{"$f":"+Rahastamiseelarve!J89","v":0},{"$f":"+Rahastamiseelarve!K89","v":0},{"$f":"+Rahastamiseelarve!L89","v":0},{"$f":"+Rahastamiseelarve!M89","v":0},{"$f":"+Rahastamiseelarve!N89","v":0},{"$f":"+Rahastamiseelarve!O89","v":0},{"$f":"+Rahastamiseelarve!P89","v":0},{"$f":"+Rahastamiseelarve!Q89","v":0}]
["Omavahendid","EUR",0,0,0,0,0,0,0,0,0]
["Võetav laen/Kap.rent","EUR",{"$f":"+Rahastamiseelarve!I88","v":90000},{"$f":"+Rahastamiseelarve!J88","v":54433.564602975792},{"$f":"+Rahastamiseelarve!K88","v":70011.758089336741},{"$f":"+Rahastamiseelarve!L88","v":113011.75808933674},{"$f":"+Rahastamiseelarve!M88","v":135011.75808933674},{"$f":"+Rahastamiseelarve!N88","v":125011.75808933674},{"$f":"+Rahastamiseelarve!O88","v":120011.75808933674},{"$f":"+Rahastamiseelarve!P88","v":129011.75808933674},{"$f":"+Rahastamiseelarve!Q88","v":49167}]
["Kolmandate osapoolte toetus","EUR",{"$f":"+Rahastamiseelarve!I87","v":70000},{"$f":"+Rahastamiseelarve!J87","v":70000},{"$f":"+Rahastamiseelarve!K87","v":70000},{"$f":"+Rahastamiseelarve!L87","v":70000},{"$f":"+Rahastamiseelarve!M87","v":70000},{"$f":"+Rahastamiseelarve!N87","v":70000},{"$f":"+Rahastamiseelarve!O87","v":70000},{"$f":"+Rahastamiseelarve!P87","v":70000},{"$f":"+Rahastamiseelarve!Q87","v":70000}]
["Tegevustulud (s.h.muud tulud)","EUR",{"$f":"C36","v":396086.59131760919},412372.66981114406,456321.47198037,478922.94442708034,479130.61952041485,479342.51052799547,498306.40952510235,498526.99090066238,581230.46584532724]
["Kokku laekumised","EUR",{"$f":"SUM(C58:C62)","v":853463.21631760919},536806.23441411986,596333.23006970668,661934.70251641702,684142.37760975165,674354.26861733221,688318.16761443904,697538.74898999906,700397.46584532724]
["Kokku investeeringud","EUR",{"$f":"+Rahastamiseelarve!I82","v":466073.75},{"$f":"+Rahastamiseelarve!J82","v":248253.125},{"$f":"+Rahastamiseelarve!K82","v":248253.125},{"$f":"+Rahastamiseelarve!L82","v":248253.125},{"$f":"+Rahastamiseelarve!M82","v":248253.125},{"$f":"+Rahastamiseelarve!N82","v":248253.125},{"$f":"+Rahastamiseelarve!O82","v":248253.125},{"$f":"+Rahastamiseelarve!P82","v":248253.125},{"$f":"+Rahastamiseelarve!Q82","v":248253.125}]
["Intressikulud","EUR",{"$f":"+LAEN!M7+LAEN!M14+LAEN!M21+LAEN!M28","v":9274.0249999999996},{"$f":"+LAEN!N7+LAEN!N14+LAEN!N21+LAEN!N28","v":9456.2097787685998},{"$f":"+LAEN!O7+LAEN!O14+LAEN!O21+LAEN!O28","v":9468.332556657122},{"$f":"+LAEN!P7+LAEN!P14+LAEN!P21+LAEN!P28","v":9807.6798804940554},{"$f":"+LAEN!Q7+LAEN!Q14+LAEN!Q21+LAEN!Q28","v":10496.08235552515},{"$f":"+LAEN!R7+LAEN!R14+LAEN!R21+LAEN!R28","v":11239.402481750412},{"$f":"+LAEN!S7+LAEN!S14+LAEN!S21+LAEN!S28","v":11865.140259169837},{"$f":"+LAEN!T7+LAEN!T14+LAEN!T21+LAEN!T28","v":12545.270687783428},{"$f":"+LAEN!U7+LAEN!U14+LAEN!U21+LAEN!U28","v":12810.764029532827}]
["Laenude tagasimaksmine","EUR",{"$f":"+LAEN!M4+LAEN!M11+LAEN!M18+LAEN!M25","v":55392},{"$f":"+LAEN!N4+LAEN!N11+LAEN!N18+LAEN!N25","v":59892},{"$f":"+LAEN!O4+LAEN!O11+LAEN!O18+LAEN!O25","v":62613.678230148791},{"$f":"+LAEN!P4+LAEN!P11+LAEN!P18+LAEN!P25","v":66114.266134615638},{"$f":"+LAEN!Q4+LAEN!Q11+LAEN!Q18+LAEN!Q25","v":71764.854039082478},{"$f":"+LAEN!R4+LAEN!R11+LAEN!R18+LAEN!R25","v":69327.441943549318},{"$f":"+LAEN!S4+LAEN!S11+LAEN!S18+LAEN!S25","v":75578.029848016158},{"$f":"+LAEN!T4+LAEN!T11+LAEN!T18+LAEN!T25","v":64624.617752482991},{"$f":"+LAEN!U4+LAEN!U11+LAEN!U18+LAEN!U25","v":71075.205656949838}]
["Tegevuskulud","EUR",{"$f":"C47","v":310384.73665449943},320495.42638757167,328416.67268566182,336718.55768407648,343553.95617243904,350528.11686575261,357643.85720407008,364904.05185165466,376113.3108813765]
["Kokku väljamaksed","EUR",{"$f":"SUM(C64:C67)","v":841124.51165449945},638096.76116634021,648751.8084724677,660893.62869918614,674068.01756704669,679348.0862910524,693340.15231125604,690327.06529192114,708252.40556785918]
["Kokku rahavoog","EUR",{"$f":"C63-C68","v":12338.704663109733},-101290.52675222035,-52418.578402761021,1041.0738172308775,10074.360042704968,-4993.8176737201866,-5021.9846968170023,7211.683698077919,-7854.9397225319408]
["Kumulatiivne rahavoog","EUR",{"$f":"'2020_2022_FIN(ERALDI)'!E167+C69","v":173546.89405071712},{"$f":"C70+D69","v":72256.367298496771},19837.78889573575,20878.862712966627,30953.222755671595,25959.405081951409,20937.420385134406,28149.104083212325,20294.164360680385]
["DSCR",null,{"$f":"+C48/SUM(C65:C66)","v":1.3252995628401429},1.324868280185961,1.7744343963018332,1.8730340067245232,1.6481293465662898,1.5988511723538765,1.6086167981857367,1.7315424675317361,2.4451902473150189]

{"sheet":"Kulum&INV","index":9,"n_rows":73,"n_cols":15,"rows_kept":73,"cut":false,"hidden":false,"merged":[[1,0,2,0],[11,0,12,0],[33,0,34,0],[43,0,44,0]]}
["Vana Haljala valla piirkond (Haljala, Essu ja Aaspere)"]
["Kulumi arvestus (jooksevhinnas)","Kulum"]
[null,"Ühik",{"$f":"+EE!E2","v":2019},{"$f":"+EE!F2","v":2020},{"$f":"+EE!G2","v":2021},{"$f":"+EE!H2","v":2022},{"$f":"+EE!I2","v":2023},{"$f":"+EE!J2","v":2024},{"$f":"+EE!K2","v":2025},{"$f":"+EE!L2","v":2026},{"$f":"+EE!M2","v":2027},{"$f":"+EE!N2","v":2028},{"$f":"+EE!O2","v":2029},{"$f":"+EE!P2","v":2030},{"$f":"+EE!Q2","v":2031}]
["Kategooria"]
["Olemasoleva põhivara kulum"]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+SUMIFS(PV!P:P,PV!$N:$N,1)","v":15985.990383999995},{"$f":"+SUMIFS(PV!Q:Q,PV!$N:$N,1)","v":12311.770383999998},{"$f":"+SUMIFS(PV!R:R,PV!$N:$N,1)","v":11631.770383999998},{"$f":"+SUMIFS(PV!S:S,PV!$N:$N,1)","v":11291.770383999998},{"$f":"+SUMIFS(PV!T:T,PV!$N:$N,1)","v":11127.261233999996},{"$f":"+SUMIFS(PV!U:U,PV!$N:$N,1)","v":10739.830593999997},{"$f":"+SUMIFS(PV!V:V,PV!$N:$N,1)","v":10151.253013999998},{"$f":"+SUMIFS(PV!W:W,PV!$N:$N,1)","v":9725.5861339999974},{"$f":"+SUMIFS(PV!X:X,PV!$N:$N,1)","v":8572.3513240000011},{"$f":"+SUMIFS(PV!Y:Y,PV!$N:$N,1)","v":8082.8961040000004},{"$f":"+SUMIFS(PV!Z:Z,PV!$N:$N,1)","v":7235.232194000002},{"$f":"+SUMIFS(PV!AA:AA,PV!$N:$N,1)","v":7221.750194000002}]
["ÜVK AK INV PR seotud põhivara kulum"]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+Rahastamiseelarve!F94","v":0},{"$f":"+Rahastamiseelarve!G94","v":0},{"$f":"+Rahastamiseelarve!H94","v":0},{"$f":"+Rahastamiseelarve!I94","v":0},{"$f":"+Rahastamiseelarve!J94","v":3895.8333333333335},{"$f":"+Rahastamiseelarve!K94","v":7275.838541666667},{"$f":"+Rahastamiseelarve!L94","v":10655.843750000002},{"$f":"+Rahastamiseelarve!M94","v":14035.848958333336},{"$f":"+Rahastamiseelarve!N94","v":17415.854166666668},{"$f":"+Rahastamiseelarve!O94","v":20795.859375},{"$f":"+Rahastamiseelarve!P94","v":24175.864583333332},{"$f":"+Rahastamiseelarve!Q94","v":27555.869791666664}]
["KULUM KOKKU"]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+D6+D8","v":15985.990383999995},12311.770383999998,11631.770383999998,11291.770383999998,15023.09456733333,18015.669135666663,20807.096764000002,23761.435092333333,25988.205490666667,28878.755478999999,31411.096777333332,34777.619985666664]
[]
["Investeeringute arvestus (jooksevhinnas)","Investeeringud"]
[null,"Ühik",{"$f":"+C3","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Kategooria",null,0,0,0,0]
["Olemasoleva põhivara asendamine","tuh EUR",null,{"$f":"+SUM(D16:D17)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(O16:O17)","v":0}]
["Omavahendite arvelt soetatud pv","tuh EUR"]
["Toetuste abil soetatud pv","tuh EUR",null,0,0,0,0,0,0,0,0,0,0,0,0]
["ÜVK AK INV PR seonduvalt","tuh EUR",null,{"$f":"+SUM(D19:D20)","v":21250},21250,21250,21250,124054.375,124054.375,124054.375,124054.375,124054.375,124054.375,124054.375,{"$f":"+SUM(O19:O20)","v":124054.375}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+Rahastamiseelarve!F5+Rahastamiseelarve!F13+Rahastamiseelarve!F21","v":21250},{"$f":"+Rahastamiseelarve!G5+Rahastamiseelarve!G13+Rahastamiseelarve!G21","v":21250},{"$f":"+Rahastamiseelarve!H5+Rahastamiseelarve!H13+Rahastamiseelarve!H21","v":21250},{"$f":"+Rahastamiseelarve!I5+Rahastamiseelarve!I13+Rahastamiseelarve!I21","v":21250},{"$f":"+Rahastamiseelarve!J5+Rahastamiseelarve!J13+Rahastamiseelarve!J21","v":124054.375},{"$f":"+Rahastamiseelarve!K5+Rahastamiseelarve!K13+Rahastamiseelarve!K21","v":124054.375},{"$f":"+Rahastamiseelarve!L5+Rahastamiseelarve!L13+Rahastamiseelarve!L21","v":124054.375},{"$f":"+Rahastamiseelarve!M5+Rahastamiseelarve!M13+Rahastamiseelarve!M21","v":124054.375},{"$f":"+Rahastamiseelarve!N5+Rahastamiseelarve!N13+Rahastamiseelarve!N21","v":124054.375},{"$f":"+Rahastamiseelarve!O5+Rahastamiseelarve!O13+Rahastamiseelarve!O21","v":124054.375},{"$f":"+Rahastamiseelarve!P5+Rahastamiseelarve!P13+Rahastamiseelarve!P21","v":124054.375},{"$f":"+Rahastamiseelarve!Q5+Rahastamiseelarve!Q13+Rahastamiseelarve!Q21","v":124054.375}]
["Toetuste abil soetatud pv","tuh EUR",null,{"$f":"+Rahastamiseelarve!F9+Rahastamiseelarve!F17+Rahastamiseelarve!F25","v":0},{"$f":"+Rahastamiseelarve!G9+Rahastamiseelarve!G17+Rahastamiseelarve!G25","v":0},{"$f":"+Rahastamiseelarve!H9+Rahastamiseelarve!H17+Rahastamiseelarve!H25","v":0},{"$f":"+Rahastamiseelarve!I9+Rahastamiseelarve!I17+Rahastamiseelarve!I25","v":0},{"$f":"+Rahastamiseelarve!J9+Rahastamiseelarve!J17+Rahastamiseelarve!J25","v":0},{"$f":"+Rahastamiseelarve!K9+Rahastamiseelarve!K17+Rahastamiseelarve!K25","v":0},{"$f":"+Rahastamiseelarve!L9+Rahastamiseelarve!L17+Rahastamiseelarve!L25","v":0},{"$f":"+Rahastamiseelarve!M9+Rahastamiseelarve!M17+Rahastamiseelarve!M25","v":0},{"$f":"+Rahastamiseelarve!N9+Rahastamiseelarve!N17+Rahastamiseelarve!N25","v":0},{"$f":"+Rahastamiseelarve!O9+Rahastamiseelarve!O17+Rahastamiseelarve!O25","v":0},{"$f":"+Rahastamiseelarve!P9+Rahastamiseelarve!P17+Rahastamiseelarve!P25","v":0},{"$f":"+Rahastamiseelarve!Q9+Rahastamiseelarve!Q17+Rahastamiseelarve!Q25","v":0}]
["INESTEERINGUD KOKKU","tuh EUR",null,{"$f":"D15+D18","v":21250},21250,21250,21250,124054.375,124054.375,124054.375,124054.375,124054.375,124054.375,124054.375,{"$f":"O15+O18","v":124054.375}]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+D16+D19","v":21250},21250,21250,21250,124054.375,124054.375,124054.375,124054.375,124054.375,124054.375,124054.375,{"$f":"+O16+O19","v":124054.375}]
["Toetuste abil soetatud pv","tuh EUR",null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+O17+O20","v":0}]
[]
["KA põhjendatud tulukuse arvestus","Ühik",{"$f":"+C13","v":2019},{"$f":"+D13","v":2020},2021,2022]
["OF soetatud PV jääkväärtus","tuh EUR",{"$f":"+SUMIFS(PV!M:M,PV!N:N,1)","v":275490.82999999984},{"$f":"+C26+D22-D10","v":280754.83961599984},289693.06923199986,299311.29884799989]
["Käibekapital","tuh EUR",null,{"$f":"5%*D30","v":9390.2195369912406},8954.5024319437289,9109.205813949]
["Põhjendatud tulukus (regul.vara*WACC)","tuh EUR",null,{"$f":"+(D26+D27)*4.81%","v":13955.977345258871},{"$f":"+(E26+E27)*4.81%","v":14364.948197035685},14835.026274239741]
["Lubatud müügitulu","tuh EUR",null,{"$f":"+D28+D10+'2020_2022_FIN(ERALDI)'!C47","v":187804.36562139503},{"$f":"+E28+E10+'2020_2022_FIN(ERALDI)'!D47","v":179091.08201492374},{"$f":"+F28+F10+'2020_2022_FIN(ERALDI)'!E47","v":182185.16750825674}]
["Lubatud müügitulu","tuh EUR",null,187804.3907398248,179090.04863887458,182184.11627897999]
["Prognoositud müügitulu","tuh EUR",null,{"$f":"+'2020_2022_FIN(ERALDI)'!C36","v":149737.34478323604},{"$f":"+'2020_2022_FIN(ERALDI)'!D36","v":173356.82917383287},{"$f":"+'2020_2022_FIN(ERALDI)'!E36","v":174509.55005927299}]
["VAHE PROGNOOSITUD TULUDEGA","tuh EUR",null,{"$f":"+D29-D31","v":38067.020838158991},5734.2528410908708,7675.6174489837431]
["Vana Vihula valla piirkond (Võsu, Käsmu, Vergi, Vihula ja Võsupere)"]
["Kulumi arvestus (jooksevhinnas)","Kulum"]
[null,"Ühik",{"$f":"+C3","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Kategooria"]
["Olemasoleva põhivara kulum","tuh EUR"]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+SUMIFS(PV!P:P,PV!$N:$N,2)","v":32922.587299999992},{"$f":"+SUMIFS(PV!Q:Q,PV!$N:$N,2)","v":32922.587299999992},{"$f":"+SUMIFS(PV!R:R,PV!$N:$N,2)","v":32922.587299999992},{"$f":"+SUMIFS(PV!S:S,PV!$N:$N,2)","v":32922.587299999992},{"$f":"+SUMIFS(PV!T:T,PV!$N:$N,2)","v":32922.587299999992},{"$f":"+SUMIFS(PV!U:U,PV!$N:$N,2)","v":32922.587299999992},{"$f":"+SUMIFS(PV!V:V,PV!$N:$N,2)","v":32922.587299999992},{"$f":"+SUMIFS(PV!W:W,PV!$N:$N,2)","v":32922.587299999992},{"$f":"+SUMIFS(PV!X:X,PV!$N:$N,2)","v":32922.587299999992},{"$f":"+SUMIFS(PV!Y:Y,PV!$N:$N,2)","v":32443.787300000011},{"$f":"+SUMIFS(PV!Z:Z,PV!$N:$N,2)","v":31682.678300000003},{"$f":"+SUMIFS(PV!AA:AA,PV!$N:$N,2)","v":31682.678300000003}]
["ÜVK AK INV PR seotud põhivara kulum","tuh EUR"]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+Rahastamiseelarve!F95","v":0},{"$f":"+Rahastamiseelarve!G95","v":0},{"$f":"+Rahastamiseelarve!H95","v":19101.262500000001},{"$f":"+Rahastamiseelarve!I95","v":19101.262500000001},{"$f":"+Rahastamiseelarve!J95","v":29765.285416666669},{"$f":"+Rahastamiseelarve!K95","v":33365.045833333337},{"$f":"+Rahastamiseelarve!L95","v":36964.806250000001},{"$f":"+Rahastamiseelarve!M95","v":40564.566666666666},{"$f":"+Rahastamiseelarve!N95","v":44164.32708333333},{"$f":"+Rahastamiseelarve!O95","v":47764.087499999994},{"$f":"+Rahastamiseelarve!P95","v":51363.847916666658},{"$f":"+Rahastamiseelarve!Q95","v":54963.608333333323}]
["KULUM KOKKU","tuh EUR"]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+D38+D40","v":32922.587299999992},32922.587299999992,52023.849799999996,52023.849799999996,62687.872716666665,66287.633133333322,69887.393549999993,73487.153966666665,77086.914383333322,80207.874800000005,83046.526216666665,86646.286633333322]
[]
["Investeeringute arvestus (jooksevhinnas)","Investeeringud"]
[null,"Ühik",{"$f":"+C35","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Kategooria"]
["Olemasoleva põhivara asendamine","tuh EUR",null,{"$f":"+SUM(D48:D49)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Omavahendite arvelt soetatud pv","tuh EUR"]
["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,{"$f":"+SUM(D51:D52)","v":20000},1949610,444823.75,444823.75,124198.75,124198.75,124198.75,124198.75,124198.75,124198.75,124198.75,124198.75]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+Rahastamiseelarve!F29+Rahastamiseelarve!F37+Rahastamiseelarve!F45+Rahastamiseelarve!F53+Rahastamiseelarve!F61","v":20000},{"$f":"+Rahastamiseelarve!G29+Rahastamiseelarve!G37+Rahastamiseelarve!G45+Rahastamiseelarve!G53+Rahastamiseelarve!G61","v":784050.5},{"$f":"+Rahastamiseelarve!H29+Rahastamiseelarve!H37+Rahastamiseelarve!H45+Rahastamiseelarve!H53+Rahastamiseelarve!H61","v":147447.125},{"$f":"+Rahastamiseelarve!I29+Rahastamiseelarve!I37+Rahastamiseelarve!I45+Rahastamiseelarve!I53+Rahastamiseelarve!I61","v":147447.125},{"$f":"+Rahastamiseelarve!J29+Rahastamiseelarve!J37+Rahastamiseelarve!J45+Rahastamiseelarve!J53+Rahastamiseelarve!J61","v":124198.75},{"$f":"+Rahastamiseelarve!K29+Rahastamiseelarve!K37+Rahastamiseelarve!K45+Rahastamiseelarve!K53+Rahastamiseelarve!K61","v":124198.75},{"$f":"+Rahastamiseelarve!L29+Rahastamiseelarve!L37+Rahastamiseelarve!L45+Rahastamiseelarve!L53+Rahastamiseelarve!L61","v":124198.75},{"$f":"+Rahastamiseelarve!M29+Rahastamiseelarve!M37+Rahastamiseelarve!M45+Rahastamiseelarve!M53+Rahastamiseelarve!M61","v":124198.75},{"$f":"+Rahastamiseelarve!N29+Rahastamiseelarve!N37+Rahastamiseelarve!N45+Rahastamiseelarve!N53+Rahastamiseelarve!N61","v":124198.75},{"$f":"+Rahastamiseelarve!O29+Rahastamiseelarve!O37+Rahastamiseelarve!O45+Rahastamiseelarve!O53+Rahastamiseelarve!O61","v":124198.75},{"$f":"+Rahastamiseelarve!P29+Rahastamiseelarve!P37+Rahastamiseelarve!P45+Rahastamiseelarve!P53+Rahastamiseelarve!P61","v":124198.75},{"$f":"+Rahastamiseelarve!Q29+Rahastamiseelarve!Q37+Rahastamiseelarve!Q45+Rahastamiseelarve!Q53+Rahastamiseelarve!Q61","v":124198.75}]
["Toetuste abil soetatud pv","tuh EUR",null,{"$f":"+Rahastamiseelarve!F33+Rahastamiseelarve!F41+Rahastamiseelarve!F49+Rahastamiseelarve!F57+Rahastamiseelarve!F65","v":0},{"$f":"+Rahastamiseelarve!G33+Rahastamiseelarve!G41+Rahastamiseelarve!G49+Rahastamiseelarve!G57+Rahastamiseelarve!G65","v":1165559.5},{"$f":"+Rahastamiseelarve!H33+Rahastamiseelarve!H41+Rahastamiseelarve!H49+Rahastamiseelarve!H57+Rahastamiseelarve!H65","v":297376.625},{"$f":"+Rahastamiseelarve!I33+Rahastamiseelarve!I41+Rahastamiseelarve!I49+Rahastamiseelarve!I57+Rahastamiseelarve!I65","v":297376.625},{"$f":"+Rahastamiseelarve!J33+Rahastamiseelarve!J41+Rahastamiseelarve!J49+Rahastamiseelarve!J57+Rahastamiseelarve!J65","v":0},{"$f":"+Rahastamiseelarve!K33+Rahastamiseelarve!K41+Rahastamiseelarve!K49+Rahastamiseelarve!K57+Rahastamiseelarve!K65","v":0},{"$f":"+Rahastamiseelarve!L33+Rahastamiseelarve!L41+Rahastamiseelarve!L49+Rahastamiseelarve!L57+Rahastamiseelarve!L65","v":0},{"$f":"+Rahastamiseelarve!M33+Rahastamiseelarve!M41+Rahastamiseelarve!M49+Rahastamiseelarve!M57+Rahastamiseelarve!M65","v":0},{"$f":"+Rahastamiseelarve!N33+Rahastamiseelarve!N41+Rahastamiseelarve!N49+Rahastamiseelarve!N57+Rahastamiseelarve!N65","v":0},{"$f":"+Rahastamiseelarve!O33+Rahastamiseelarve!O41+Rahastamiseelarve!O49+Rahastamiseelarve!O57+Rahastamiseelarve!O65","v":0},{"$f":"+Rahastamiseelarve!P33+Rahastamiseelarve!P41+Rahastamiseelarve!P49+Rahastamiseelarve!P57+Rahastamiseelarve!P65","v":0},{"$f":"+Rahastamiseelarve!Q33+Rahastamiseelarve!Q41+Rahastamiseelarve!Q49+Rahastamiseelarve!Q57+Rahastamiseelarve!Q65","v":0}]
["INESTEERINGUD KOKKU","tuh EUR",null,{"$f":"D47+D50","v":20000},1949610,444823.75,444823.75,124198.75,124198.75,124198.75,124198.75,124198.75,124198.75,124198.75,124198.75]
["Omavahendite arvelt soetatud pv","tuh EUR",null,{"$f":"+D48+D51","v":20000},784050.5,147447.125,147447.125,124198.75,124198.75,124198.75,124198.75,124198.75,124198.75,124198.75,124198.75]
["Toetuste abil soetatud pv","tuh EUR",null,{"$f":"+D49+D52","v":0},1165559.5,297376.625,297376.625,0,0,0,0,0,0,0,0]
[]
["KA põhjendatud tulukuse arvestus","Ühik",{"$f":"+C45","v":2019},{"$f":"+D45","v":2020},2021,2022]
["OF soetatud PV jääkväärtus","tuh EUR",{"$f":"+SUMIFS(PV!M:M,PV!N:N,2)","v":889052.00999999978},{"$f":"+C58+D54-D42","v":876129.42269999976},1627257.3353999997,1722680.6105999998]
["Käibekapital","tuh EUR",null,{"$f":"5%*D62","v":10677.4703152277},12667.535725247602,14152.86709328118]
["Põhjendatud tulukus (regul.vara*WACC)","tuh EUR",null,{"$f":"+(D58+D59)*4.81%","v":42655.411554032442},{"$f":"+(E58+E59)*4.81%","v":78880.386301124396},83541.6902770468]
["Lubatud müügitulu","tuh EUR",null,{"$f":"+D60+D42+'2020_2022_FIN(ERALDI)'!C117","v":213553.01727763205},{"$f":"+E60+E42+'2020_2022_FIN(ERALDI)'!D117","v":253960.02297333645},{"$f":"+F60+F42+'2020_2022_FIN(ERALDI)'!E117","v":283738.09477281035}]
["Lubatud müügitulu","tuh EUR",null,213549.40630455397,253350.71450495205,283057.3418656236]
["Prognoositud müügitulu","tuh EUR",null,{"$f":"+'2020_2022_FIN(ERALDI)'!C106","v":181249.28535622399},{"$f":"+'2020_2022_FIN(ERALDI)'!D106","v":185739.40556044795},{"$f":"+'2020_2022_FIN(ERALDI)'!E106","v":204377.38702220979}]
["VAHE PROGNOOSITUD TULUDEGA","tuh EUR",null,{"$f":"+D61-D63","v":32303.731921408063},68220.617412888503,79360.707750600559]
["KOKKU KOGU PIIRKOND JA ÜHTNE HIND"]
["KA põhjendatud tulukuse arvestus","Ühik",2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["OF soetatud PV jääkväärtus","tuh EUR",{"$f":"+C58+C26","v":1164542.8399999996},{"$f":"+C67+D22-D10+D54-D42","v":1156884.2623159997},{"$f":"+D67+E22-E10+E54-E42","v":1916950.4046319998},{"$f":"+E67+F22-F10+F54-F42","v":2021991.9094479999},{"$f":"+F67+G22-G10+G54-G42","v":2127373.414264},2297915.57198,2461865.3947110004,2619424.0293970001,2770428.5653380002,2915606.5704640006,3054773.0651850007,3188568.5671910006,3315397.7855720008]
["Käibekapital","tuh EUR",null,{"$f":"5%*D71","v":20068.212362450304},21652.632311862981,23296.248413029083,23858.733363999963,25498.13155885215,26620.809908480293,27737.076614717884,28772.206909306246,29763.779355128965,30757.226589782869,31712.86248239578,32929.589961833721]
["Põhjendatud tulukus (regul.vara*WACC)","tuh EUR",null,{"$f":"+(D67+D68)*4.81%","v":56611.414032033441},{"$f":"+(E67+E68)*4.81%","v":93246.806076999783},98378.360393115494,103474.26630090679,111756.19914021879,119696.18644219702,127328.44919916363,134641.55714509543,141672.31382630012,148414.0070343671,154895.53676729035,161054.54676317744]
["Lubatud müügitulu","tuh EUR",null,{"$f":"+D69+D42+D10+'2020_2022_FIN(ERALDI)'!C164","v":401357.40803176921},{"$f":"+E69+E42+E10+'2020_2022_FIN(ERALDI)'!D164","v":433052.5765670999},{"$f":"+F69+F42+F10+'2020_2022_FIN(ERALDI)'!E164","v":465924.90612289606},{"$f":"+G69+G42+G10+'2023_2031_FIN (ÜHTNE)'!C67","v":477174.62313940621},{"$f":"+H69+H42+H10+'2023_2031_FIN (ÜHTNE)'!D67","v":509962.59281179041},{"$f":"+I69+I42+I10+'2023_2031_FIN (ÜHTNE)'!E67","v":532416.16139685886},{"$f":"+J69+J42+J10+'2023_2031_FIN (ÜHTNE)'!F67","v":554741.49719724013},{"$f":"+K69+K42+K10+'2023_2031_FIN (ÜHTNE)'!G67","v":575444.10237653449},{"$f":"+L69+L42+L10+'2023_2031_FIN (ÜHTNE)'!H67","v":595275.55056605279},{"$f":"+M69+M42+M10+'2023_2031_FIN (ÜHTNE)'!I67","v":615144.49451743718},{"$f":"+N69+N42+N10+'2023_2031_FIN (ÜHTNE)'!J67","v":634257.21161294496},{"$f":"+O69+O42+O10+'2023_2031_FIN (ÜHTNE)'!K67","v":658591.76426355389}]
["Lubatud müügitulu","tuh EUR",null,401364.24724900606,433052.64623725956,465924.96826058166,477174.66727999924,509962.63117704296,532416.19816960581,554741.53229435766,575444.13818612485,595275.5871025793,615144.53179565736,634257.2496479156,658591.79923667444]
["Prognoositud müügitulu","tuh EUR",null,{"$f":"+'2020_2022_FIN(ERALDI)'!C159","v":330986.63013946003},{"$f":"+'2020_2022_FIN(ERALDI)'!D159","v":359096.23473428085},{"$f":"+'2020_2022_FIN(ERALDI)'!E159","v":378886.93708148279},{"$f":"+'2023_2031_FIN (ÜHTNE)'!C62","v":396086.59131760919},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D62","v":412372.66981114406},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E62","v":456321.47198037},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F62","v":478922.94442708034},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G62","v":479130.61952041485},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H62","v":479342.51052799547},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I62","v":498306.40952510235},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J62","v":498526.99090066238},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K62","v":581230.46584532724}]
["VAHE PROGNOOSITUD TULUDEGA","tuh EUR",null,{"$f":"+D70-D72","v":70370.777892309183},73956.341832819046,87037.969041413278,81088.03182179702,97589.923000646348,76094.689416488865,75818.552770159789,96313.482856119634,115933.04003805731,116838.08499233483,135730.22071228258,77361.298418226652]

{"sheet":"Maksumus","index":10,"n_rows":45,"n_cols":21,"rows_kept":45,"cut":false,"hidden":true,"merged":[[1,8,1,9],[1,0,2,0],[1,1,2,1],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,10,1,11],[1,12,1,13],[1,14,1,15],[1,16,1,17],[1,18,1,20]]}
["Haljala valla ÜVK investeeringute maksumused"]
["Tegevus","Ühikhind","Haljala",0,"Võsu",0,"Essu",0,"Aaspere",0,"Käsmu",0,"Võsupere",0,"Vihula",0,"Vergi",0,"KOKKU",0,0]
[0,0,"I etapp","II etapp","I etapp","II etapp","I etapp","II etapp","I etapp","II etapp","I etapp","II etapp","I etapp","II etapp","I etapp","II etapp","I etapp","II etapp","I etapp","II etapp","Kokku"]
["Veevarustus"]
["Veetorustiku rekonstrueerimine De40-110",85,0,144585,185274.49999999997,97495,0,0,0,0,530060,0,0,0,0,0,0,0,{"$f":"C5+E5+G5+I5+K5+M5+O5+Q5","v":715334.5},{"$f":"D5+F5+H5+J5+L5+N5+P5+R5","v":242080},{"$f":"SUM(S5:T5)","v":957414.5}]
["Veetorustiku rajamine De40-110",80,0,54240,102048,210400,0,0,0,0,27280,0,0,0,0,0,0,4160,{"$f":"C6+E6+G6+I6+K6+M6+O6+Q6","v":129328},268800,{"$f":"SUM(S6:T6)","v":398128}]
["Tuletõrjeveetorustiku rajamine De110",75,0,0,0,0,0,0,0,0,161325,0,0,0,0,0,0,0,161325,0,161325]
["Puurkaev-pumpla rek.",null,10000,null,null,null,null,null,40000,null,null,null,null,null,20000,null,30000,null,100000,0,100000]
["Puurkaev-pumpla likvideerimine",10000,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,0,10000]
["Tuletõrjehüdrandi paigaldus",1200,0,2400,4800,22800,0,0,0,0,13200,0,0,0,0,0,0,0,18000,25200,43200]
["Tuletõrjemahuti+hüdrandi paigaldus",30000,0,0,0,0,0,60000,0,60000,60000,0,0,0,30000,0,0,90000,90000,210000,300000]
["Tuletõrjemahuti ja -pumba paigaldus",30000,0,0,0,0,0,0,0,0,30000,0,0,0,0,0,0,0,30000,0,30000]
[]
[]
[]
[]
[]
["Kanalisatsioon"]
["Isevoolse kanalisatsioonitorustiku rekonstrueerimine De160-200",95,0,7695,84835,0,0,146775,0,114665,0,0,0,0,0,0,0,0,{"$f":"C19+E19+G19+I19+K19+M19+O19+Q19","v":84835},{"$f":"D19+F19+H19+J19+L19+N19+P19+R19","v":269135},{"$f":"SUM(S19:T19)","v":353970}]
["Isevoolse kanalisatsioonitorustiku rajamine De160-200",85,0,119765,168470,102340,0,0,0,0,133705,0,0,19550,0,0,0,159885,{"$f":"C20+E20+G20+I20+K20+M20+O20+Q20","v":302175},401540,{"$f":"SUM(S20:T20)","v":703715}]
["Survelise kanalisatsioonitorustiku rekonstrueerimine De110",70,0,0,1260,16800,0,0,0,121730,0,0,0,0,0,0,0,0,1260,138530,139790]
["Survelise kanalisatsioonitorustiku rajamine De110",60,0,53580,102960,27960,0,0,0,0,251160,0,0,12600,0,0,0,39600,354120,133740,487860]
["Kanalisatsiooni vaakumtorustiku rajamine",80,0,0,0,0,0,0,0,0,300880,0,0,0,0,0,0,0,300880,0,300880]
["Kanalisatsiooni vaakumkaevu paigaldus",3000,0,0,0,0,0,0,0,0,172000,0,0,0,0,0,0,0,172000,0,172000]
["Kanalisatsioonipumpla rekonstrueerimine",25000,0,0,50000,0,0,0,25000,0,0,0,0,0,0,0,0,0,75000,0,75000]
["Kanalisatsioonipumpla rajamine",30000,0,90000,90000,60000,0,0,0,0,0,0,0,30000,0,0,0,90000,90000,270000,360000]
["Kanalisatsiooni vaakumpumpla rajamine",250000,0,0,0,0,0,0,0,0,250000,0,0,0,0,0,0,0,250000,0,250000]
["Kanalisatsioonipuhasti rekonstrueerimine",null,null,null,50000,10000,null,null,10000,17000,null,null,null,null,null,null,null,null,60000,27000,87000]
[]
[]
[]
[]
[]
[]
["Kokku",{"$f":"SUM(B5:B34)","v":379830},{"$f":"SUM(C5:C34)","v":10000},472265,849647.5,547795,0,206775,75000,313395,{"$f":"SUM(K5:K34)","v":1929610},0,0,62150,50000,0,30000,383645,2944257.5,1986025,4930282.5]
["Piirkond",null,1,null,2,null,1,null,1,null,2,null,2,null,2,null,2]
["Sh seadmete maksumus","EUR",{"$f":"+C8*$B$39+C9*$B$40+C12*$B$41+C25*$B$42+C26*$B$43+C27*$B$44+C28*$B$45","v":5000},{"$f":"+D8*$B$39+D9*$B$40+D12*$B$41+D25*$B$42+D26*$B$43+D27*$B$44+D28*$B$45","v":45000},100000,35000,0,0,37500,8500,140000,0,0,15000,10000,0,15000,45000,307500,148500,456000]
["Seadmete osakaal","%"]
["Puurkaev-pumpla rek.",0.5]
["Puurkaev-pumpla likvideerimine",0.5]
["Tuletõrjemahuti ja -pumba paigaldus",0.5]
["Kanalisatsioonipumpla rekonstrueerimine",0.5]
["Kanalisatsioonipumpla rajamine",0.5]
["Kanalisatsiooni vaakumpumpla rajamine",0.5]
["Kanalisatsioonipuhasti rekonstrueerimine",0.5]

{"sheet":"Rahastamiseelarve","index":11,"n_rows":95,"n_cols":23,"rows_kept":95,"cut":false,"hidden":false,"merged":[[81,0,88,0],[25,0,80,0],[1,0,24,0]]}
["Piirkond","Projekti nimi","I etapp","II etapp","KOKKU",{"$f":"+EE!F2","v":2020},{"$f":"+EE!G2","v":2021},{"$f":"+EE!H2","v":2022},{"$f":"+EE!I2","v":2023},{"$f":"+EE!J2","v":2024},{"$f":"+EE!K2","v":2025},{"$f":"+EE!L2","v":2026},{"$f":"+EE!M2","v":2027},{"$f":"+EE!N2","v":2028},{"$f":"+EE!O2","v":2029},{"$f":"+EE!P2","v":2030},{"$f":"+EE!Q2","v":2031}]
["Vana Haljala valla piirkonna projektid","Haljala",{"$f":"+Maksumus!C35","v":10000},{"$f":"+Maksumus!D35","v":472265},{"$f":"+SUM(C2:D2)","v":482265},{"$f":"+C2/4","v":2500},{"$f":"+F2","v":2500},{"$f":"+G2","v":2500},2500,{"$f":"+$D2/8","v":59033.125},{"$f":"+$D2/8","v":59033.125},59033.125,59033.125,59033.125,59033.125,59033.125,59033.125,{"$f":"+SUM(F2:Q2)=E2","v":true}]
[null,"sh abikõlblik kulu",{"$f":"+C2","v":10000},{"$f":"+D2","v":472265},{"$f":"+C3+D3","v":482265},{"$f":"+F2","v":2500},{"$f":"+G2","v":2500},{"$f":"+H2","v":2500},{"$f":"+I2","v":2500},{"$f":"+J2","v":59033.125},{"$f":"+K2","v":59033.125},59033.125,59033.125,59033.125,59033.125,59033.125,59033.125]
[null,"sh abikõlbmatu kulu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Omafinantseering",{"$f":"+C2-C9","v":10000},{"$f":"+D2-D9","v":472265},482265,2500,2500,2500,2500,{"$f":"+J2-J9","v":59033.125},{"$f":"+K2-K9","v":59033.125},59033.125,59033.125,59033.125,59033.125,59033.125,59033.125,{"$f":"+SUM(F5:Q5)=SUM(F6:Q8)","v":true}]
[null,"Omafinantseering omavahenditest",{"$f":"+SUM(F6:I6)","v":0},{"$f":"+SUM(J6:Q6)","v":216100.31174078869},{"$f":"+C6+D6","v":216100.31174078869},{"$f":"+F5-F7-F8","v":0},{"$f":"+G5-G7-G8","v":0},{"$f":"+H5-H7-H8","v":0},{"$f":"+I5-I7-I8","v":0},{"$f":"+J5-J7-J8","v":42387.538967598593},{"$f":"+K5-K7-K8","v":42387.538967598593},19387.538967598593,17387.538967598593,17387.538967598593,17387.538967598593,17387.538967598593,42387.538967598593]
[null,"Valla poolne omakapitali suurendamine",{"$f":"+SUM(F7:I7)","v":10000},{"$f":"+SUM(J7:Q7)","v":133164.68825921125},143164.68825921125,{"$f":"+F5","v":2500},{"$f":"+G5","v":2500},2500,2500,{"$f":"+J2*$D$91","v":16645.586032401407},{"$f":"+K2*$D$91","v":16645.586032401407},16645.586032401407,16645.586032401407,16645.586032401407,16645.586032401407,16645.586032401407,16645.586032401407]
[null,"Vee-ettevõtte laen",0,123000,123000,0,0,0,0,0,0,23000,25000,25000,25000,25000,0]
[null,"Toetus",0,0,{"$f":"+C9+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(F9:Q9)=E9","v":true}]
[null,"Essu",{"$f":"+Maksumus!G35","v":0},{"$f":"+Maksumus!H35","v":206775},{"$f":"+SUM(C10:D10)","v":206775},0,0,{"$f":"+C10/2","v":0},{"$f":"+H10","v":0},{"$f":"+$D10/8","v":25846.875},{"$f":"+$D10/8","v":25846.875},25846.875,25846.875,25846.875,25846.875,25846.875,25846.875,{"$f":"+SUM(F10:Q10)=E10","v":true}]
[null,"sh abikõlblik kulu",{"$f":"+C10","v":0},{"$f":"+D10","v":206775},{"$f":"+C11+D11","v":206775},{"$f":"+F10","v":0},{"$f":"+G10","v":0},{"$f":"+H10","v":0},{"$f":"+I10","v":0},{"$f":"+J10","v":25846.875},{"$f":"+K10","v":25846.875},{"$f":"+L10","v":25846.875},{"$f":"+M10","v":25846.875},{"$f":"+N10","v":25846.875},{"$f":"+O10","v":25846.875},{"$f":"+P10","v":25846.875},{"$f":"+Q10","v":25846.875}]
[null,"sh abikõlbmatu kulu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Omafinantseering",{"$f":"+C10-C17","v":0},{"$f":"+D10-D17","v":206775},206775,0,0,0,0,{"$f":"+J10-J17","v":25846.875},{"$f":"+K10-K17","v":25846.875},25846.875,25846.875,25846.875,25846.875,25846.875,25846.875,{"$f":"+SUM(F13:Q13)=SUM(F14:Q16)","v":true}]
[null,"Omafinantseering omavahenditest",{"$f":"+SUM(F14:I14)","v":0},{"$f":"+SUM(J14:Q14)","v":78470.597990961862},{"$f":"+C14+D14","v":78470.597990961862},{"$f":"+F13-F15-F16","v":0},{"$f":"+G13-G15-G16","v":0},{"$f":"+H13-H15-H16","v":0},{"$f":"+I13-I15-I16","v":0},{"$f":"+J13-J15-J16","v":18558.824748870233},{"$f":"+K13-K15-K16","v":18558.824748870233},{"$f":"+L13-L15-L16","v":8558.8247488702327},{"$f":"+M13-M15-M16","v":3558.8247488702327},{"$f":"+N13-N15-N16","v":3558.8247488702327},{"$f":"+O13-O15-O16","v":3558.8247488702327},{"$f":"+P13-P15-P16","v":3558.8247488702327},{"$f":"+Q13-Q15-Q16","v":18558.824748870233}]
[null,"Valla poolne omakapitali suurendamine",{"$f":"+SUM(F15:I15)","v":0},{"$f":"+SUM(J15:Q15)","v":58304.402009038145},58304.402009038145,0,0,0,0,{"$f":"+J10*$D$91","v":7288.0502511297691},{"$f":"+K10*$D$91","v":7288.0502511297691},7288.0502511297691,7288.0502511297691,7288.0502511297691,7288.0502511297691,7288.0502511297691,7288.0502511297691]
[null,"Vee-ettevõtte laen",0,70000,70000,0,0,0,0,0,0,10000,15000,15000,15000,15000,0]
[null,"Toetus",0,0,{"$f":"+C17+D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(F17:Q17)=E17","v":true}]
[null,"Aaspere",{"$f":"+Maksumus!I35","v":75000},{"$f":"+Maksumus!J35","v":313395},{"$f":"+SUM(C18:D18)","v":388395},{"$f":"+C18/4","v":18750},{"$f":"+F18","v":18750},{"$f":"+G18","v":18750},18750,{"$f":"+$D18/8","v":39174.375},{"$f":"+$D18/8","v":39174.375},39174.375,39174.375,39174.375,39174.375,39174.375,39174.375,{"$f":"+SUM(F18:Q18)=E18","v":true}]
[null,"sh abikõlblik kulu",{"$f":"+C18","v":75000},{"$f":"+D18","v":313395},{"$f":"+C19+D19","v":388395},{"$f":"+F18","v":18750},18750,18750,18750,{"$f":"+J18","v":39174.375},{"$f":"+K18","v":39174.375},{"$f":"+L18","v":39174.375},{"$f":"+M18","v":39174.375},{"$f":"+N18","v":39174.375},{"$f":"+O18","v":39174.375},{"$f":"+P18","v":39174.375},{"$f":"+Q18","v":39174.375}]
[null,"sh abikõlbmatu kulu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Omafinantseering",{"$f":"+C18-C25","v":75000},{"$f":"+D18-D25","v":313395},388395,18750,18750,18750,18750,{"$f":"+J18-J25","v":39174.375},{"$f":"+K18-K25","v":39174.375},39174.375,39174.375,39174.375,39174.375,39174.375,39174.375,{"$f":"+SUM(F21:Q21)=SUM(F22:Q24)","v":true}]
[null,"Omafinantseering omavahenditest",{"$f":"+SUM(F22:I22)","v":0},{"$f":"+SUM(J22:Q22)","v":155026.92809758184},{"$f":"+C22+D22","v":155026.92809758184},{"$f":"+F21-F23-F24","v":0},0,0,0,{"$f":"+J21-J23-J24","v":28128.36601219773},{"$f":"+K21-K23-K24","v":28128.36601219773},{"$f":"+L21-L23-L24","v":18128.36601219773},{"$f":"+M21-M23-M24","v":13128.36601219773},{"$f":"+N21-N23-N24","v":13128.36601219773},{"$f":"+O21-O23-O24","v":13128.36601219773},{"$f":"+P21-P23-P24","v":13128.36601219773},{"$f":"+Q21-Q23-Q24","v":28128.36601219773}]
[null,"Valla poolne omakapitali suurendamine",{"$f":"+SUM(F23:I23)","v":75000},{"$f":"+SUM(J23:Q23)","v":88368.071902418145},163368.07190241816,{"$f":"+F21","v":18750},{"$f":"+G21","v":18750},18750,18750,{"$f":"+J18*$D$91","v":11046.008987802268},{"$f":"+K18*$D$91","v":11046.008987802268},11046.008987802268,11046.008987802268,11046.008987802268,11046.008987802268,11046.008987802268,11046.008987802268]
[null,"Vee-ettevõtte laen",0,70000,70000,0,0,0,0,0,0,10000,15000,15000,15000,15000,0]
[null,"Toetus",0,0,{"$f":"+C25+D25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(F25:Q25)=E25","v":true}]
["Vana Vihula valla projektid","Võsu",{"$f":"+Maksumus!E35","v":849647.5},{"$f":"+Maksumus!F35","v":547795},{"$f":"+SUM(C26:D26)","v":1397442.5},0,0,{"$f":"+C26/2","v":424823.75},{"$f":"+H26","v":424823.75},{"$f":"+$D26/8","v":68474.375},{"$f":"+$D26/8","v":68474.375},68474.375,68474.375,68474.375,68474.375,68474.375,68474.375,{"$f":"+SUM(F26:Q26)=E26","v":true}]
[null,"sh abikõlblik kulu",{"$f":"+C26","v":849647.5},{"$f":"+D26","v":547795},{"$f":"+C27+D27","v":1397442.5},{"$f":"+F26","v":0},0,424823.75,424823.75,{"$f":"+J26","v":68474.375},{"$f":"+K26","v":68474.375},{"$f":"+L26","v":68474.375},{"$f":"+M26","v":68474.375},{"$f":"+N26","v":68474.375},{"$f":"+O26","v":68474.375},{"$f":"+P26","v":68474.375},{"$f":"+Q26","v":68474.375}]
[null,"sh abikõlbmatu kulu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Omafinantseering",{"$f":"+C26-C33","v":254894.25},547795,{"$f":"+E26-E33","v":802689.25},{"$f":"+F26-F33","v":0},0,127447.125,127447.125,{"$f":"+J26-J33","v":68474.375},{"$f":"+K26-K33","v":68474.375},68474.375,68474.375,68474.375,68474.375,68474.375,68474.375,{"$f":"+SUM(F29:Q29)=SUM(F30:Q32)","v":true}]
[null,"Omafinantseering omavahenditest",{"$f":"+SUM(F30:I30)","v":22394.25},{"$f":"+SUM(J30:Q30)","v":135166.09745597362},{"$f":"+C30+D30","v":157560.34745597362},{"$f":"+F29-F31-F32","v":0},0,13697.125,8697.125,{"$f":"+J29-J31-J32","v":29166.637181996703},{"$f":"+K29-K31-K32","v":19166.637181996703},{"$f":"+L29-L31-L32","v":19166.637181996703},{"$f":"+M29-M31-M32","v":9166.6371819967026},{"$f":"+N29-N31-N32","v":19166.637181996703},{"$f":"+O29-O31-O32","v":24166.637181996703},{"$f":"+P29-P31-P32","v":15166.637181996703},{"$f":"+Q29-Q31-Q32","v":-0.36281800329743419}]
[null,"Valla poolne omakapitali suurendamine",{"$f":"+SUM(F31:I31)","v":57500},{"$f":"+SUM(J31:Q31)","v":154461.90254402638},211961.90254402638,0,0,{"$f":"70000-41250","v":28750},{"$f":"70000-41250","v":28750},{"$f":"+J26*$D$91","v":19307.737818003297},{"$f":"+K26*$D$91","v":19307.737818003297},19307.737818003297,19307.737818003297,19307.737818003297,19307.737818003297,19307.737818003297,19307.737818003297]
[null,"Vee-ettevõtte laen",175000,258167,433167,0,0,85000,90000,20000,30000,30000,40000,30000,25000,34000,49167]
[null,"Toetus",{"$f":"+C27*70%","v":594753.25},0,{"$f":"+C33+D33","v":594753.25},{"$f":"+F27*70%","v":0},0,297376.625,297376.625,0,0,0,0,0,0,0,0,{"$f":"+SUM(F33:Q33)=E33","v":true}]
[null,"Käsmu",{"$f":"+Maksumus!K35","v":1929610},{"$f":"+Maksumus!L35","v":0},{"$f":"+SUM(C34:D34)","v":1929610},0,{"$f":"+C34","v":1929610},0,0,{"$f":"+$D34/8","v":0},{"$f":"+$D34/8","v":0},0,0,0,0,0,0,{"$f":"+SUM(F34:Q34)=E34","v":true}]
[null,"sh abikõlblik kulu",{"$f":"+C34-C36","v":1665085},{"$f":"+D34","v":0},{"$f":"+C35+D35","v":1665085},0,{"$f":"+C35","v":1665085},0,0,{"$f":"+J34","v":0},{"$f":"+K34","v":0},{"$f":"+L34","v":0},{"$f":"+M34","v":0},{"$f":"+N34","v":0},{"$f":"+O34","v":0},{"$f":"+P34","v":0},{"$f":"+Q34","v":0}]
[null,"sh abikõlbmatu kulu",{"$f":"+Maksumus!K7+Maksumus!K10+Maksumus!K11+Maksumus!K12","v":264525},0,264525,0,{"$f":"+C36","v":264525},0,0,0,0,0,0,0,0,0,0]
[null,"Omafinantseering",{"$f":"+C34-C41","v":764050.5},{"$f":"+D34-D41","v":0},{"$f":"+E34-E41","v":764050.5},0,764050.5,0,0,{"$f":"+J34-J41","v":0},{"$f":"+K34-K41","v":0},0,0,0,0,0,0,{"$f":"+SUM(F37:Q37)=SUM(F38:Q40)","v":true}]
[null,"Omafinantseering omavahenditest",{"$f":"+SUM(F38:I38)","v":206550.5},{"$f":"+SUM(J38:Q38)","v":0},{"$f":"+C38+D38","v":206550.5},{"$f":"+F37","v":0},{"$f":"+G37-G39-G40","v":206550.5},{"$f":"+H37","v":0},{"$f":"+I37","v":0},{"$f":"+J37-J39-J40","v":0},{"$f":"+K37-K39-K40","v":0},{"$f":"+L37-L39-L40","v":0},{"$f":"+M37-M39-M40","v":0},{"$f":"+N37-N39-N40","v":0},{"$f":"+O37-O39-O40","v":0},{"$f":"+P37-P39-P40","v":0},{"$f":"+Q37-Q39-Q40","v":0}]
[null,"Valla poolne omakapitali suurendamine",{"$f":"+SUM(F39:I39)","v":57500},{"$f":"+SUM(J39:Q39)","v":0},57500,0,{"$f":"115000-57500","v":57500},0,0,{"$f":"+J34*$D$91","v":0},{"$f":"+K34*$D$91","v":0},0,0,0,0,0,0]
[null,"Vee-ettevõtte laen",500000,0,500000,0,500000,0,0,0,0,0,0,0,0,0,0]
[null,"Toetus",{"$f":"+C35*70%","v":1165559.5},0,{"$f":"+C41+D41","v":1165559.5},0,{"$f":"+G35*70%","v":1165559.5},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(F41:Q41)=E41","v":true}]
[null,"Võsupere",{"$f":"+Maksumus!M35","v":0},{"$f":"+Maksumus!N35","v":62150},{"$f":"+SUM(C42:D42)","v":62150},{"$f":"+C42/4","v":0},{"$f":"+F42","v":0},{"$f":"+G42","v":0},0,{"$f":"+$D42/8","v":7768.75},{"$f":"+$D42/8","v":7768.75},7768.75,7768.75,7768.75,7768.75,7768.75,7768.75,{"$f":"+SUM(F42:Q42)=E42","v":true}]
[null,"sh abikõlblik kulu",{"$f":"+C42","v":0},{"$f":"+D42","v":62150},{"$f":"+C43+D43","v":62150},{"$f":"+F42","v":0},0,0,0,{"$f":"+J42","v":7768.75},{"$f":"+K42","v":7768.75},{"$f":"+L42","v":7768.75},{"$f":"+M42","v":7768.75},{"$f":"+N42","v":7768.75},{"$f":"+O42","v":7768.75},{"$f":"+P42","v":7768.75},{"$f":"+Q42","v":7768.75}]
[null,"sh abikõlbmatu kulu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Omafinantseering",{"$f":"+C42-C49","v":0},{"$f":"+D42-D49","v":62150},{"$f":"+E42-E49","v":62150},0,0,0,0,{"$f":"+J42-J49","v":7768.75},{"$f":"+K42-K49","v":7768.75},7768.75,7768.75,7768.75,7768.75,7768.75,7768.75,{"$f":"+SUM(F45:Q45)=SUM(F46:Q48)","v":true}]
[null,"Omafinantseering omavahenditest",{"$f":"+SUM(F46:I46)","v":0},{"$f":"+SUM(J46:Q46)","v":11156.386972721895},{"$f":"+C46+D46","v":11156.386972721895},{"$f":"+F45-F47-F48","v":0},0,0,0,{"$f":"+J45-J47-J48","v":5578.1934863609476},{"$f":"+K45-K47-K48","v":0},{"$f":"+L45-L47-L48","v":0},{"$f":"+M45-M47-M48","v":0},{"$f":"+N45-N47-N48","v":0},{"$f":"+O45-O47-O48","v":0},{"$f":"+P45-P47-P48","v":0},{"$f":"+Q45-Q47-Q48","v":5578.1934863609476}]
[null,"Valla poolne omakapitali suurendamine",{"$f":"+SUM(F47:I47)","v":0},{"$f":"+SUM(J47:Q47)","v":17524.452109112422},17524.452109112422,{"$f":"+F45","v":0},{"$f":"+G45","v":0},0,0,{"$f":"+J42*$D$91","v":2190.5565136390528},{"$f":"+K42*$D$91","v":2190.5565136390528},2190.5565136390528,2190.5565136390528,2190.5565136390528,2190.5565136390528,2190.5565136390528,2190.5565136390528]
[null,"Vee-ettevõtte laen",0,33469.16091816569,33469.16091816569,0,0,0,0,0,{"$f":"+K45-K47","v":5578.1934863609476},5578.1934863609476,5578.1934863609476,5578.1934863609476,5578.1934863609476,5578.1934863609476,0]
[null,"Toetus",0,0,{"$f":"+C49+D49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(F49:Q49)=E49","v":true}]
[null,"Vihula",{"$f":"+Maksumus!O35","v":50000},{"$f":"+Maksumus!P35","v":0},{"$f":"+SUM(C50:D50)","v":50000},{"$f":"+C50/4","v":12500},{"$f":"+F50","v":12500},{"$f":"+G50","v":12500},12500,{"$f":"+$D50/8","v":0},{"$f":"+$D50/8","v":0},0,0,0,0,0,0,{"$f":"+SUM(F50:Q50)=E50","v":true}]
[null,"sh abikõlblik kulu",{"$f":"+C50","v":50000},{"$f":"+D50","v":0},{"$f":"+C51+D51","v":50000},{"$f":"+F50","v":12500},12500,12500,12500,{"$f":"+J50","v":0},{"$f":"+K50","v":0},{"$f":"+L50","v":0},{"$f":"+M50","v":0},{"$f":"+N50","v":0},{"$f":"+O50","v":0},{"$f":"+P50","v":0},{"$f":"+Q50","v":0}]
[null,"sh abikõlbmatu kulu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Omafinantseering",{"$f":"+C50-C57","v":50000},{"$f":"+D50-D57","v":0},{"$f":"+E50-E57","v":50000},12500,12500,12500,12500,{"$f":"+J50-J57","v":0},{"$f":"+K50-K57","v":0},0,0,0,0,0,0,{"$f":"+SUM(F53:Q53)=SUM(F54:Q56)","v":true}]
[null,"Omafinantseering omavahenditest",{"$f":"+SUM(F54:I54)","v":0},{"$f":"+SUM(J54:Q54)","v":0},{"$f":"+C54+D54","v":0},{"$f":"+F53-F55-F56","v":0},0,0,0,{"$f":"+J53-J55-J56","v":0},{"$f":"+K53-K55-K56","v":0},{"$f":"+L53-L55-L56","v":0},{"$f":"+M53-M55-M56","v":0},{"$f":"+N53-N55-N56","v":0},{"$f":"+O53-O55-O56","v":0},{"$f":"+P53-P55-P56","v":0},{"$f":"+Q53-Q55-Q56","v":0}]
[null,"Valla poolne omakapitali suurendamine",{"$f":"+SUM(F55:I55)","v":50000},{"$f":"+SUM(J55:Q55)","v":0},50000,{"$f":"+F53","v":12500},{"$f":"+G53","v":12500},12500,12500,{"$f":"+J50*$D$91","v":0},{"$f":"+K50*$D$91","v":0},0,0,0,0,0,0]
[null,"Vee-ettevõtte laen",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Toetus",0,0,{"$f":"+C57+D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(F57:Q57)=E57","v":true}]
[null,"Vergi",{"$f":"+Maksumus!Q35","v":30000},{"$f":"+Maksumus!R35","v":383645},{"$f":"+SUM(C58:D58)","v":413645},{"$f":"+C58/4","v":7500},{"$f":"+F58","v":7500},{"$f":"+G58","v":7500},7500,{"$f":"+$D58/8","v":47955.625},{"$f":"+$D58/8","v":47955.625},47955.625,47955.625,47955.625,47955.625,47955.625,47955.625,{"$f":"+SUM(F58:Q58)=E58","v":true}]
[null,"sh abikõlblik kulu",{"$f":"+C58","v":30000},{"$f":"+D58","v":383645},{"$f":"+C59+D59","v":413645},{"$f":"+F58","v":7500},7500,7500,7500,{"$f":"+J58","v":47955.625},{"$f":"+K58","v":47955.625},{"$f":"+L58","v":47955.625},{"$f":"+M58","v":47955.625},{"$f":"+N58","v":47955.625},{"$f":"+O58","v":47955.625},{"$f":"+P58","v":47955.625},{"$f":"+Q58","v":47955.625}]
[null,"sh abikõlbmatu kulu",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Omafinantseering",{"$f":"+C58-C65","v":30000},383645,{"$f":"+E58-E65","v":413645},7500,7500,7500,7500,{"$f":"+J58-J65","v":47955.625},{"$f":"+K58-K65","v":47955.625},47955.625,47955.625,47955.625,47955.625,47955.625,47955.625,{"$f":"+SUM(F61:Q61)=SUM(F62:Q64)","v":true}]
[null,"Omafinantseering omavahenditest",{"$f":"+SUM(F62:I62)","v":0},{"$f":"+SUM(J62:Q62)","v":34433.564602975792},{"$f":"+C62+D62","v":34433.564602975792},{"$f":"+F61-F63-F64","v":0},0,0,0,{"$f":"+J61-J63-J64","v":0},{"$f":"+K61-K63-K64","v":0},{"$f":"+L61-L63-L64","v":0},{"$f":"+M61-M63-M64","v":0},{"$f":"+N61-N63-N64","v":0},{"$f":"+O61-O63-O64","v":0},{"$f":"+P61-P63-P64","v":0},{"$f":"+Q61-Q63-Q64","v":34433.564602975792}]
[null,"Valla poolne omakapitali suurendamine",{"$f":"+SUM(F63:I63)","v":30000},{"$f":"+SUM(J63:Q63)","v":108176.48317619365},138176.48317619367,{"$f":"+F61","v":7500},{"$f":"+G61","v":7500},7500,7500,{"$f":"+J58*$D$91","v":13522.060397024206},{"$f":"+K58*$D$91","v":13522.060397024206},13522.060397024206,13522.060397024206,13522.060397024206,13522.060397024206,13522.060397024206,13522.060397024206]
[null,"Vee-ettevõtte laen",0,241034.95222083054,241034.95222083054,0,0,0,0,{"$f":"+J61-J63","v":34433.564602975792},34433.564602975792,34433.564602975792,34433.564602975792,34433.564602975792,34433.564602975792,34433.564602975792,0]
[null,"Toetus",0,0,{"$f":"+C65+D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(F65:Q65)=E65","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(F66:Q66)=E66","v":true}]
[null,"sh abikõlblik kulu",null,null,{"$f":"+E66","v":0}]
[null,"sh abikõlbmatu kulu",null,null,0]
[null,"Omafinantseering",null,null,{"$f":"+E66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(F69:Q69)=SUM(F70:Q72)","v":true}]
[null,"Omafinantseering omavahenditest",null,null,{"$f":"+E69","v":0}]
[null,"Valla poolne omakapitali suurendamine",null,null,0]
[null,"Vee-ettevõtte laen",null,null,0]
[null,"Toetus",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(F73:Q73)=E73","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(F74:Q74)=E74","v":true}]
[null,"sh abikõlblik kulu",null,null,0]
[null,"sh abikõlbmatu kulu",null,null,{"$f":"+E74","v":0}]
[null,"Omafinantseering",null,null,{"$f":"+E76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(F77:Q77)=SUM(F78:Q80)","v":true}]
[null,"Omafinantseering omavahenditest",null,null,0]
[null,"Valla poolne omakapitali suurendamine",null,null,{"$f":"+E77","v":0}]
[null,"Vee-ettevõtte laen",null,null,0]
[null,"Toetus",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(F81:Q81)=E81","v":true}]
["KOKKU","Projektid kokku",{"$f":"+C2+C10+C18+C26+C34+C42+C50+C58","v":2944257.5},{"$f":"+D2+D10+D18+D26+D34+D42+D50+D58","v":1986025},4930282.5,41250,1970860,466073.75,466073.75,248253.125,248253.125,248253.125,248253.125,248253.125,248253.125,248253.125,248253.125,{"$f":"+SUM(F82:Q82)=E82","v":true}]
[null,"sh abikõlblik kulu",{"$f":"+C3+C11+C19+C27+C35+C43+C51+C59","v":2679732.5},1986025,4665757.5,41250,1706335,466073.75,466073.75,248253.125,248253.125,248253.125,248253.125,248253.125,248253.125,248253.125,248253.125]
[null,"sh abikõlbmatu kulu",264525,0,264525,0,264525,0,0,0,0,0,0,0,0,0,0]
[null,"Omafinantseering",1183944.75,1986025,3169969.75,41250,805300.5,168697.125,168697.125,248253.125,248253.125,248253.125,248253.125,248253.125,248253.125,248253.125,248253.125,{"$f":"+SUM(F85:Q85)=SUM(F86:Q88)","v":true}]
[null,"Omafinantseering omavahenditest",228944.75,630353.8868610037,859298.6368610037,0,206550.5,13697.125,8697.125,123819.56039702421,108241.36691066326,65241.366910663259,43241.366910663259,53241.366910663259,58241.366910663259,49241.366910663259,129086.125]
[null,"Valla poolne omakapitali suurendamine",280000,560000,840000,41250,98750,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000]
[null,"Vee-ettevõtte laen",675000,795671.1131389963,1470671.1131389963,0,500000,85000,90000,54433.564602975792,70011.758089336741,113011.75808933674,135011.75808933674,125011.75808933674,120011.75808933674,129011.75808933674,49167]
[null,"Toetus",1760312.75,0,1760312.75,0,1165559.5,297376.625,297376.625,0,0,0,0,0,0,0,0,{"$f":"+SUM(F89:Q89)=E89","v":true}]
[null,null,{"$f":"+C82=Maksumus!S35","v":true},{"$f":"+D82=Maksumus!T35","v":true},{"$f":"+E82=Maksumus!U35","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"KOV osalus II etapist",null,{"$f":"8*70000/D82","v":0.28197026724235597}]
[]
[null,"Omavahenditest soetatud põhivara kulum","EUR",null,null,{"$f":"+SUM(F94:F95)","v":0},0,19101.262500000001,19101.262500000001,33661.118750000001,40640.884375000001,47620.65,54600.415625000001,61580.181249999994,68559.946874999994,75539.712499999994,82519.478124999994]
[null,"sh endine Haljala","EUR",null,null,null,null,null,null,{"$f":"+(Maksumus!C35+Maksumus!I35-Maksumus!C37-Maksumus!I37)/40+(Maksumus!C37+Maksumus!I37)/15","v":3895.8333333333335},{"$f":"+J94+(Maksumus!$D$35+Maksumus!$H$35+Maksumus!$J$35-Maksumus!$D$37-Maksumus!$H$37-Maksumus!$J$37)/8/40+(Maksumus!$D$37+Maksumus!$H$37+Maksumus!$J$37)/8/15","v":7275.838541666667},{"$f":"+K94+(Maksumus!$D$35+Maksumus!$H$35+Maksumus!$J$35-Maksumus!$D$37-Maksumus!$H$37-Maksumus!$J$37)/8/40+(Maksumus!$D$37+Maksumus!$H$37+Maksumus!$J$37)/8/15","v":10655.843750000002},{"$f":"+L94+(Maksumus!$D$35+Maksumus!$H$35+Maksumus!$J$35-Maksumus!$D$37-Maksumus!$H$37-Maksumus!$J$37)/8/40+(Maksumus!$D$37+Maksumus!$H$37+Maksumus!$J$37)/8/15","v":14035.848958333336},{"$f":"+M94+(Maksumus!$D$35+Maksumus!$H$35+Maksumus!$J$35-Maksumus!$D$37-Maksumus!$H$37-Maksumus!$J$37)/8/40+(Maksumus!$D$37+Maksumus!$H$37+Maksumus!$J$37)/8/15","v":17415.854166666668},{"$f":"+N94+(Maksumus!$D$35+Maksumus!$H$35+Maksumus!$J$35-Maksumus!$D$37-Maksumus!$H$37-Maksumus!$J$37)/8/40+(Maksumus!$D$37+Maksumus!$H$37+Maksumus!$J$37)/8/15","v":20795.859375},{"$f":"+O94+(Maksumus!$D$35+Maksumus!$H$35+Maksumus!$J$35-Maksumus!$D$37-Maksumus!$H$37-Maksumus!$J$37)/8/40+(Maksumus!$D$37+Maksumus!$H$37+Maksumus!$J$37)/8/15","v":24175.864583333332},{"$f":"+P94+(Maksumus!$D$35+Maksumus!$H$35+Maksumus!$J$35-Maksumus!$D$37-Maksumus!$H$37-Maksumus!$J$37)/8/40+(Maksumus!$D$37+Maksumus!$H$37+Maksumus!$J$37)/8/15","v":27555.869791666664}]
[null,"sh endine Vihula","EUR",null,null,null,null,{"$f":"+(Maksumus!K35-G41)/40","v":19101.262500000001},{"$f":"+H95","v":19101.262500000001},{"$f":"+I95+(Maksumus!E35-Maksumus!E37)*0.3/40+Maksumus!E37*0.3/15+(Maksumus!O35+Maksumus!Q35-Maksumus!O37-Maksumus!Q37)/40+(Maksumus!O37+Maksumus!Q37)/15","v":29765.285416666669},{"$f":"+J95+(SUM(Maksumus!$F$35,Maksumus!$L$35,Maksumus!$N$35,Maksumus!$P$35,Maksumus!$R$35)-SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37))/8/40+SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37)/8/15","v":33365.045833333337},{"$f":"+K95+(SUM(Maksumus!$F$35,Maksumus!$L$35,Maksumus!$N$35,Maksumus!$P$35,Maksumus!$R$35)-SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37))/8/40+SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37)/8/15","v":36964.806250000001},{"$f":"+L95+(SUM(Maksumus!$F$35,Maksumus!$L$35,Maksumus!$N$35,Maksumus!$P$35,Maksumus!$R$35)-SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37))/8/40+SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37)/8/15","v":40564.566666666666},{"$f":"+M95+(SUM(Maksumus!$F$35,Maksumus!$L$35,Maksumus!$N$35,Maksumus!$P$35,Maksumus!$R$35)-SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37))/8/40+SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37)/8/15","v":44164.32708333333},{"$f":"+N95+(SUM(Maksumus!$F$35,Maksumus!$L$35,Maksumus!$N$35,Maksumus!$P$35,Maksumus!$R$35)-SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37))/8/40+SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37)/8/15","v":47764.087499999994},{"$f":"+O95+(SUM(Maksumus!$F$35,Maksumus!$L$35,Maksumus!$N$35,Maksumus!$P$35,Maksumus!$R$35)-SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37))/8/40+SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37)/8/15","v":51363.847916666658},{"$f":"+P95+(SUM(Maksumus!$F$35,Maksumus!$L$35,Maksumus!$N$35,Maksumus!$P$35,Maksumus!$R$35)-SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37))/8/40+SUM(Maksumus!$F$37,Maksumus!$L$37,Maksumus!$N$37,Maksumus!$P$37,Maksumus!$R$37)/8/15","v":54963.608333333323}]

{"sheet":"KOOND","index":12,"n_rows":39,"n_cols":13,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,0,1,12],[6,0,6,12],[28,0,28,12],[12,0,12,12],[20,0,20,12]]}
["FINANTSANALÜÜS","Ühik",2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
["Müügimahud"]
["Elanike vesi","m3/a",{"$f":"+MAHUD!E10","v":61060.178138663039},{"$f":"+MAHUD!F10","v":63063.882298084645},{"$f":"+MAHUD!G10","v":65067.586457506259},{"$f":"+MAHUD!H10","v":66063.035644288466},{"$f":"+MAHUD!I10","v":66586.869740980575},{"$f":"+MAHUD!J10","v":67110.703837672685},{"$f":"+MAHUD!K10","v":67110.703837672685},{"$f":"+MAHUD!L10","v":67110.703837672685},{"$f":"+MAHUD!M10","v":67110.703837672685},{"$f":"+MAHUD!N10","v":67110.703837672685},{"$f":"+MAHUD!O10","v":76035.776401935029}]
["Juriidiliste isikute vesi","m3/a",{"$f":"+MAHUD!E11","v":11217.142908163265},{"$f":"+MAHUD!F11","v":11217.142908163265},{"$f":"+MAHUD!G11","v":11217.142908163265},{"$f":"+MAHUD!H11","v":11217.142908163265},{"$f":"+MAHUD!I11","v":11217.142908163265},{"$f":"+MAHUD!J11","v":11217.142908163265},{"$f":"+MAHUD!K11","v":11217.142908163265},{"$f":"+MAHUD!L11","v":11217.142908163265},{"$f":"+MAHUD!M11","v":11217.142908163265},{"$f":"+MAHUD!N11","v":11217.142908163265},{"$f":"+MAHUD!O11","v":11217.142908163265}]
["Elanike kanal","m3/a",{"$f":"+MAHUD!E15","v":49785.470886080489},{"$f":"+MAHUD!F15","v":53805.452662454059},{"$f":"+MAHUD!G15","v":57825.434438827637},{"$f":"+MAHUD!H15","v":62187.385153113348},{"$f":"+MAHUD!I15","v":63534.849534065732},{"$f":"+MAHUD!J15","v":64882.313915018109},{"$f":"+MAHUD!K15","v":64882.313915018109},{"$f":"+MAHUD!L15","v":64882.313915018109},{"$f":"+MAHUD!M15","v":64882.313915018109},{"$f":"+MAHUD!N15","v":64882.313915018109},{"$f":"+MAHUD!O15","v":69962.645490864947}]
["Juriidiliste isikute kanal","m3/a",{"$f":"+MAHUD!E16","v":19396.647835051546},{"$f":"+MAHUD!F16","v":19396.647835051546},{"$f":"+MAHUD!G16","v":19396.647835051546},{"$f":"+MAHUD!H16","v":19396.647835051546},{"$f":"+MAHUD!I16","v":19396.647835051546},{"$f":"+MAHUD!J16","v":19396.647835051546},{"$f":"+MAHUD!K16","v":19396.647835051546},{"$f":"+MAHUD!L16","v":19396.647835051546},{"$f":"+MAHUD!M16","v":19396.647835051546},{"$f":"+MAHUD!N16","v":19396.647835051546},{"$f":"+MAHUD!O16","v":19713.133711340204}]
["Teenushinnad vanas Haljala teenuspiirkonnas"]
["Elanike vesi","EUR/m3",{"$f":"+'2020_2022_FIN(ERALDI)'!D11","v":2.3250000000000002},{"$f":"+'2020_2022_FIN(ERALDI)'!E11","v":2.3250000000000002}]
["Juriidiliste isikute vesi","EUR/m3",{"$f":"+'2020_2022_FIN(ERALDI)'!D12","v":2.3250000000000002},{"$f":"+'2020_2022_FIN(ERALDI)'!E12","v":2.3250000000000002}]
["Elanike kanal","EUR/m3",{"$f":"+'2020_2022_FIN(ERALDI)'!D13","v":1.5750000000000002},{"$f":"+'2020_2022_FIN(ERALDI)'!E13","v":1.5750000000000002}]
["Juriidiliste isikute kanal","EUR/m3",{"$f":"+'2020_2022_FIN(ERALDI)'!D14","v":2.5364535305040987},{"$f":"+'2020_2022_FIN(ERALDI)'!E14","v":2.5364535305040987}]
["ÜVK-teenuse eest makstava kulu osakaal leibkonnaliikme netosissetulekust","%",{"$f":"+'2020_2022_FIN(ERALDI)'!D55","v":1.444989605363403E-2},{"$f":"+'2020_2022_FIN(ERALDI)'!E55","v":1.4201649281651204E-2}]
["Teenushinnad vanas Vihula teenuspiirkonnas"]
["Elanike vesi","EUR/m3",{"$f":"+'2020_2022_FIN(ERALDI)'!D80","v":1.7500000000000002},{"$f":"+'2020_2022_FIN(ERALDI)'!E80","v":1.7850000000000004}]
["Juriidiliste isikute vesi","EUR/m3",{"$f":"+'2020_2022_FIN(ERALDI)'!D81","v":1.7500000000000002},{"$f":"+'2020_2022_FIN(ERALDI)'!E81","v":1.7850000000000004}]
["Elanike kanal","EUR/m3",{"$f":"+'2020_2022_FIN(ERALDI)'!D82","v":3.1},{"$f":"+'2020_2022_FIN(ERALDI)'!E82","v":3.1620000000000004}]
["Juriidiliste isikute kanal","EUR/m3",{"$f":"+'2020_2022_FIN(ERALDI)'!D83","v":3.1},{"$f":"+'2020_2022_FIN(ERALDI)'!E83","v":3.1620000000000004}]
["Abonenttasud ÜV","EUR/kuu",{"$f":"+'2020_2022_FIN(ERALDI)'!D84","v":4.95},{"$f":"+'2020_2022_FIN(ERALDI)'!E84","v":5.0490000000000004}]
["Abonenttasud ÜVK","EUR/kuu",{"$f":"+'2020_2022_FIN(ERALDI)'!D85","v":5.95},{"$f":"+'2020_2022_FIN(ERALDI)'!E85","v":6.069}]
["ÜVK-teenuse eest makstava kulu osakaal leibkonnaliikme netosissetulekust","%",{"$f":"+'2020_2022_FIN(ERALDI)'!D125","v":2.2562613417156166E-2},{"$f":"+'2020_2022_FIN(ERALDI)'!E125","v":2.2603966976828919E-2}]
["Ühtlustatud teenushinnad üle kogu Haljala valla ÜVK teenusalade"]
["Elanike vesi","EUR/m3",null,null,{"$f":"+'2023_2031_FIN (ÜHTNE)'!C12","v":2.1102446898927836},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D12","v":2.1102446898927836},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E12","v":2.3075525683977585},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F12","v":2.390624460860078},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G12","v":2.390624460860078},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H12","v":2.390624460860078},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I12","v":2.4862494392944812},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J12","v":2.4862494392944812},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K12","v":2.660286900045095}]
["Juriidiliste isikute vesi","EUR/m3",null,null,{"$f":"+'2023_2031_FIN (ÜHTNE)'!C13","v":2.1102446898927836},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D13","v":2.1102446898927836},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E13","v":2.3075525683977585},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F13","v":2.390624460860078},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G13","v":2.390624460860078},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H13","v":2.390624460860078},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I13","v":2.4862494392944812},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J13","v":2.4862494392944812},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K13","v":2.660286900045095}]
["Elanike kanal","EUR/m3",null,null,{"$f":"+'2023_2031_FIN (ÜHTNE)'!C14","v":2.3710396839780254},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D14","v":2.3710396839780254},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E14","v":2.5927318944299707},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F14","v":2.6860702426294498},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G14","v":2.6860702426294498},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H14","v":2.6860702426294498},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I14","v":2.7935130523346281},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J14","v":2.7935130523346281},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K14","v":2.9890589659980522}]
["Juriidiliste isikute kanal*","EUR/m3",null,null,{"$f":"+'2023_2031_FIN (ÜHTNE)'!C15","v":2.3710396839780254},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D15","v":2.3710396839780254},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E15","v":2.5927318944299707},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F15","v":2.6860702426294498},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G15","v":2.6860702426294498},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H15","v":2.6860702426294498},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I15","v":2.7935130523346281},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J15","v":2.7935130523346281},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K15","v":2.9890589659980522}]
["Abonenttasud ÜV","EUR/kuu",null,null,{"$f":"+'2023_2031_FIN (ÜHTNE)'!C16","v":1.5981884458592026},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D16","v":1.5981884458592026},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E16","v":1.7476190655470378},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F16","v":1.8105333519067313},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G16","v":1.8105333519067313},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H16","v":1.8105333519067313},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I16","v":1.8829546859830006},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J16","v":1.8829546859830006},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K16","v":2.0147615140018109}]
["Abonenttasud ÜK","EUR/kuu",null,null,{"$f":"+'2023_2031_FIN (ÜHTNE)'!C17","v":3.2245078214585012},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D17","v":3.2245078214585012},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E17","v":3.5259993027648706},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F17","v":3.652935277664406},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G17","v":3.652935277664406},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H17","v":3.652935277664406},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I17","v":3.7990526887709821},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J17","v":3.7990526887709821},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K17","v":4.064986376984951}]
["ÜVK-teenuse eest makstava kulu osakaal leibkonnaliikme netosissetulekust","%",null,null,{"$f":"+'2023_2031_FIN (ÜHTNE)'!C55","v":1.9615962210492745E-2},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D55","v":1.925114662163226E-2},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E55","v":2.0647376631911817E-2},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F55","v":2.0980193811264192E-2},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G55","v":2.056276888430137E-2},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H55","v":2.0153648909045554E-2},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I55","v":2.0542775378556418E-2},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J55","v":2.0134052737376867E-2},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K55","v":2.1335385787110823E-2}]
["Jätkusuutlikkuse hindamine"]
["Tegevustulud kokku","EUR",{"$f":"+'2020_2022_FIN(ERALDI)'!D159","v":359096.23473428085},{"$f":"+'2020_2022_FIN(ERALDI)'!E159","v":378886.93708148279},{"$f":"+'2023_2031_FIN (ÜHTNE)'!C62","v":396086.59131760919},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D62","v":412372.66981114406},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E62","v":456321.47198037},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F62","v":478922.94442708034},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G62","v":479130.61952041485},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H62","v":479342.51052799547},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I62","v":498306.40952510235},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J62","v":498526.99090066238},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K62","v":581230.46584532724}]
["Toetused/omakapitali suurendamised (KIK/VALD)","EUR",{"$f":"+'2020_2022_FIN(ERALDI)'!D155+'2020_2022_FIN(ERALDI)'!D158","v":1264309.5},{"$f":"+'2020_2022_FIN(ERALDI)'!E155+'2020_2022_FIN(ERALDI)'!E158","v":367376.625},{"$f":"+'2023_2031_FIN (ÜHTNE)'!C58+'2023_2031_FIN (ÜHTNE)'!C61","v":367376.625},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D58+'2023_2031_FIN (ÜHTNE)'!D61","v":70000},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E58+'2023_2031_FIN (ÜHTNE)'!E61","v":70000},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F58+'2023_2031_FIN (ÜHTNE)'!F61","v":70000},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G58+'2023_2031_FIN (ÜHTNE)'!G61","v":70000},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H58+'2023_2031_FIN (ÜHTNE)'!H61","v":70000},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I58+'2023_2031_FIN (ÜHTNE)'!I61","v":70000},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J58+'2023_2031_FIN (ÜHTNE)'!J61","v":70000},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K58+'2023_2031_FIN (ÜHTNE)'!K61","v":70000}]
["Võetavad laenud","EUR",{"$f":"+'2020_2022_FIN(ERALDI)'!D157","v":500000},{"$f":"+'2020_2022_FIN(ERALDI)'!E157","v":85000},{"$f":"+'2023_2031_FIN (ÜHTNE)'!C60","v":90000},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D60","v":54433.564602975792},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E60","v":70011.758089336741},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F60","v":113011.75808933674},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G60","v":135011.75808933674},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H60","v":125011.75808933674},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I60","v":120011.75808933674},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J60","v":129011.75808933674},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K60","v":49167}]
["Omavahendid","EUR",{"$f":"+'2020_2022_FIN(ERALDI)'!D156","v":0},{"$f":"+'2020_2022_FIN(ERALDI)'!E156","v":0},{"$f":"+'2023_2031_FIN (ÜHTNE)'!C59","v":0},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D59","v":0},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E59","v":0},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F59","v":0},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G59","v":0},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H59","v":0},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I59","v":0},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J59","v":0},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K59","v":0}]
["Tegevuskulud (va kulum) kokku","EUR",{"$f":"+'2020_2022_FIN(ERALDI)'!D164","v":294571.4128061001},{"$f":"+'2020_2022_FIN(ERALDI)'!E164","v":303890.92554578057},{"$f":"+'2023_2031_FIN (ÜHTNE)'!C67","v":310384.73665449943},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D67","v":320495.42638757167},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E67","v":328416.67268566182},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F67","v":336718.55768407648},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G67","v":343553.95617243904},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H67","v":350528.11686575261},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I67","v":357643.85720407008},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J67","v":364904.05185165466},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K67","v":376113.3108813765}]
["Investeeringud","EUR",{"$f":"+'2020_2022_FIN(ERALDI)'!D161","v":1970860},{"$f":"+'2020_2022_FIN(ERALDI)'!E161","v":466073.75},{"$f":"+'2023_2031_FIN (ÜHTNE)'!C64","v":466073.75},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D64","v":248253.125},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E64","v":248253.125},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F64","v":248253.125},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G64","v":248253.125},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H64","v":248253.125},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I64","v":248253.125},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J64","v":248253.125},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K64","v":248253.125}]
["Laenudetagasimaksed ja intressikulud","EUR",{"$f":"+'2020_2022_FIN(ERALDI)'!D162+'2020_2022_FIN(ERALDI)'!D163","v":31814.887500000001},{"$f":"+'2020_2022_FIN(ERALDI)'!E162+'2020_2022_FIN(ERALDI)'!E163","v":59988.112500000003},{"$f":"+'2023_2031_FIN (ÜHTNE)'!C65+'2023_2031_FIN (ÜHTNE)'!C66","v":64666.025000000001},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D65+'2023_2031_FIN (ÜHTNE)'!D66","v":69348.209778768593},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E65+'2023_2031_FIN (ÜHTNE)'!E66","v":72082.010786805913},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F65+'2023_2031_FIN (ÜHTNE)'!F66","v":75921.946015109686},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G65+'2023_2031_FIN (ÜHTNE)'!G66","v":82260.936394607634},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H65+'2023_2031_FIN (ÜHTNE)'!H66","v":80566.844425299729},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I65+'2023_2031_FIN (ÜHTNE)'!I66","v":87443.170107186001},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J65+'2023_2031_FIN (ÜHTNE)'!J66","v":77169.888440266426},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K65+'2023_2031_FIN (ÜHTNE)'!K66","v":83885.969686482669}]
["Rahavoog","EUR",{"$f":"+SUM(C30:C33)-SUM(C34:C36)","v":-173840.56557181943},{"$f":"+SUM(D30:D33)-SUM(D34:D36)","v":1310.7740357021103},{"$f":"+SUM(E30:E33)-SUM(E34:E36)","v":12338.704663109733},{"$f":"+SUM(F30:F33)-SUM(F34:F36)","v":-101290.52675222047},-52418.578402761021,1041.0738172308775,10074.360042704968,-4993.8176737201866,-5021.9846968170023,7211.683698077919,-7854.9397225319408]
["Kumulatiivne rahavoog","EUR",{"$f":"+'2020_2022_FIN(ERALDI)'!C167+C37","v":159897.41535190481},{"$f":"+C38+D37","v":161208.18938760692},{"$f":"+D38+E37","v":173546.89405071666},{"$f":"+E38+F37","v":72256.367298496189},19837.788895735168,20878.862712966045,30953.222755671013,25959.405081950827,20937.420385133824,28149.104083211743,20294.164360679802]
["Laenu kattekordaja",null,{"$f":"+'2020_2022_FIN(ERALDI)'!D168","v":2.0281329590802657},{"$f":"+'2020_2022_FIN(ERALDI)'!E168","v":1.2501812177488023},{"$f":"+'2023_2031_FIN (ÜHTNE)'!C71","v":1.3252995628401429},{"$f":"+'2023_2031_FIN (ÜHTNE)'!D71","v":1.324868280185961},{"$f":"+'2023_2031_FIN (ÜHTNE)'!E71","v":1.7744343963018332},{"$f":"+'2023_2031_FIN (ÜHTNE)'!F71","v":1.8730340067245232},{"$f":"+'2023_2031_FIN (ÜHTNE)'!G71","v":1.6481293465662898},{"$f":"+'2023_2031_FIN (ÜHTNE)'!H71","v":1.5988511723538765},{"$f":"+'2023_2031_FIN (ÜHTNE)'!I71","v":1.6086167981857367},{"$f":"+'2023_2031_FIN (ÜHTNE)'!J71","v":1.7315424675317361},{"$f":"+'2023_2031_FIN (ÜHTNE)'!K71","v":2.4451902473150189}]

{"sheet":"KA2019","index":13,"n_rows":167,"n_cols":33,"rows_kept":167,"cut":false,"hidden":true,"merged":[]}
["Kood","Nimetus","KAN1","KAN2","KAN3","KAN4","KAN5","KAN6","KAN7","KAN8","TR1","TR2","TR3","TR4","TR5","TR6","TR7","TR8","ABT","Ü1","Ü1 59%","Ü1 Haljala","Ü1 Vihula","SF","KM1","KM2","KM3","KM4","MÜÜK","KOKKU","Kulude jaotus",null,"SF- Sihtfinantseering"]
[null,"Müügitulu",{"$f":"SUM(C17:C34)","v":104196.86},{"$f":"SUM(D17:D34)","v":6200.25},6094.2000000000007,34284.83,0,4626.21,41133.9,14105,{"$f":"SUM(K3:K34)","v":46808.450000000004},9481.35,9234.9,25641,9506,5325.25,1977.5,8933.75,44122.85,0,null,null,null,0,240851.72,267.60000000000002,0,0,24850.89,{"$f":"SUM(C2:AC2)","v":637642.51},null,null,"Ü1- Üldkulud"]
[31111,"Vesi Haljala- Alev",null,null,null,null,null,null,null,null,44985.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C3:AC3)","v":44985.65}]
[31112,"Vesi Haljala- Maheda",null,null,null,null,null,null,null,null,1822.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1822.8,null,null,"TR1- Haljala vesi"]
[31131,"Vesi Aaspere- keskus",null,null,null,null,null,null,null,null,null,null,5983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5983,null,null,"TR2- Essu vesi"]
[31132,"Vesi Aaspere- mõis",null,null,null,null,null,null,null,null,null,null,3251.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3251.9,null,null,"TR3- Aaspere vesi"]
[31141,"Vesi Võsu- Vabaduse",null,null,null,null,null,null,null,null,null,null,null,23814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23814,null,null,"TR4- Võsu vesi"]
[31142,"Vesi Võsu- Pargi",null,null,null,null,null,null,null,null,null,null,null,1419.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1419.25,null,null,"TR5- Käsmu vesi"]
[31143,"Vesi Võsu- Männi",null,null,null,null,null,null,null,null,null,null,null,407.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407.75,null,null,"TR6- Vergi vesi"]
[31151,"Vesi Käsmu",null,null,null,null,null,null,null,null,null,null,null,null,8744.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8744.75,null,null,"TR7- Vihula vesi"]
[31152,"Vesi Käsmu- Lepiku",null,null,null,null,null,null,null,null,null,null,null,null,761.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,761.25,null,null,"TR8- Võsupere vesi"]
[31121,"Vesi Essu",null,null,null,null,null,null,null,null,null,7055.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7055.6]
[31122,"Vesi Essu- Tammispea",null,null,null,null,null,null,null,null,null,2425.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2425.75,null,null,"KAN1- Haljala kanal"]
[3116,"Vesi Vergi",null,null,null,null,null,null,null,null,null,null,null,null,null,5325.25,null,null,null,null,null,null,null,null,null,null,null,null,null,5325.25,null,null,"KAN2- Essu kanal"]
[3117,"Vesi Vihula",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1977.5,null,null,null,null,null,null,null,null,null,null,null,null,1977.5,null,null,"KAN3- Aaspere kanal"]
[3118,"Vesi Võsupere",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8933.75,null,null,null,null,null,null,null,null,null,null,null,8933.75,null,null,"KAN4- Võsu kanal"]
[31211,"Kanalisatsioon Haljala",27665.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27665.4,null,null,"KAN5- Käsmu kanal"]
[31212,"Kanalisatsioon Haljala- Viru Õlu",73561.009999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73561.009999999995,null,null,"KAN6- Vergi kanal"]
[31213,"Fekaali purgimine Haljala",2970.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2970.45,null,null,"KAN7- Vihula kanal"]
[31221,"Kanalisatsioon Essu",null,4699.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4699.8,null,null,"KAN8- Võsupere kanal"]
[31222,"Kanalisatsioon Essu- Tammispea",null,1500.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1500.45]
[31231,"Kanalisatsioon Aaspere-keskus",null,null,3891.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3891.3,null,null,"KM1- Haljala katlamaja"]
[31232,"Kanalisatsioon Aaspere-mõis",null,null,2202.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2202.9,null,null,"KM2- Essu katlamaja"]
[31241,"Kanalisatsioon Võsu",null,null,null,28287.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28287.5,null,null,"KM3- Aaspere katlamaja"]
[31242,"Fekaali purgimine Võsu",null,null,null,1819.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1819.7,null,null,"KM4- Võsu vallamaja katlamaja"]
[3126,"Kanalisatsioon Vergi",null,null,null,null,null,4603.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4603.5]
[3127,"Kanalisatsioon Vihula",null,null,null,null,null,null,41133.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41133.9,null,null,"MÜÜK- Muud teenused"]
[3128,"Kanalisatsioon Võsupere",null,null,null,null,null,null,null,14105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14105,null,null,"Üldkulud jagunevad: 24% vesi; 35% kanal; 38% soojus; 3% muu tulu"]
[3131,"Soojus Haljalas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239249.98,null,null,null,null,239249.98]
[3132,"Soojus Essus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267.60000000000002,null,null,null,267.60000000000002]
[3141,"Abonenttasud- vesi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24948,null,null,null,null,null,null,null,null,null,null,24948]
[3142,"Abonenttasud- vesi, kanalisatsioon",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19174.849999999999,null,null,null,null,null,null,null,null,null,null,19174.849999999999]
[3151,"Teenustööd",null,null,null,4177.63,null,22.71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1601.74,null,null,null,null,5802.08]
[3151,"MÜÜK Teenustööd Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24850.89,24850.89]
[null,"Muud äritulud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T38)","v":0},null,null,null,{"$f":"SUM(X38)","v":59894.84},0,0,0,0,{"$f":"SUM(AC36:AC38)","v":1662.7199999999998},61557.56]
[432,"MÜÜK Kindlustushüvitised Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1622.61,1622.61]
[434,"MÜÜK Muud äritulud Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.11,40.11]
[4371,"Kodumaine sihtfin pv soetamiseks VERGI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59894.84,null,null,null,null,null,59894.84]
[null,"Ärikulud",{"$f":"C40+C71+C111+C129+C133","v":75930.51999999999},{"$f":"D40+D71+D111+D129+D133","v":12055.17},10641.539999999999,46959.709999999992,9.09,4862.1499999999996,21011.760000000002,19548.98,18230.349999999999,7637.5399999999991,9756.0000000000018,24779.23,12310.710000000001,4159.26,2836.96,4016.0400000000004,0,129443.69,{"$f":"T39*59%","v":76371.777099999992},{"$f":"+U39*KULUD!$P$3","v":48793.364321120469},{"$f":"+U39-V39","v":27578.412778879523},308475,190220.78,291.61,324.66999999999996,1503,9520.0400000000009,1067267.3541999999]
[null,"Kaubad, toore, materjal ja teenused",{"$f":"SUM(C43:C66)","v":47837.24},{"$f":"SUM(D43:D66)","v":2283.6899999999996},{"$f":"SUM(E43:E66)","v":1665.9699999999998},{"$f":"SUM(F43:F66)","v":17346.760000000002},0,1624.76,4515.95,3969,4556.04,1171.33,1641.88,6778.0499999999993,3347.28,1590.31,996.39,758.36,0,{"$f":"SUM(T43:T70)","v":5404.94},{"$f":"T40*59%","v":3188.9145999999996},{"$f":"+U40*KULUD!$P$3","v":2037.3739851961643},{"$f":"+U40-V40","v":1151.5406148038353},{"$f":"SUM(X43:X70)","v":0},{"$f":"SUM(Y41:Y70)","v":114108.51999999999},{"$f":"SUM(Z41:Z70)","v":8.11},{"$f":"SUM(AA41:AA70)","v":43.16},{"$f":"SUM(AB41:AB70)","v":0},{"$f":"SUM(AC41:AC70)","v":2288.34},228313.90919999997]
[5114,"Gaasi maksumus (küttekulu)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U41*KULUD!$P$3","v":0},0,null,31510.89,null,null,null,null,31510.89,"Administratiivkulud"]
[5115,"Hakke maksumus (küttekulu)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U42*KULUD!$P$3","v":0},0,null,65326.84,null,null,null,null,65326.84,"Administratiivkulud"]
[5117,"Ostutööd ja -teenused",181.07,314.02999999999997,87.75,968.34,null,298.58,1708.33,659.35,null,null,14.8,145.57,246.4,null,null,null,null,null,0,{"$f":"+U43*KULUD!$P$3","v":0},0,null,2084.4299999999998,null,null,null,null,6708.65,"Kulumaterjalid ja teenuste kulud"]
[5117,"VÕSU Ostutööd ja -teenused",null,null,null,8.2899999999999991,null,null,null,null,null,null,null,60,null,null,null,null,null,null,0,{"$f":"+U44*KULUD!$P$3","v":0},0,null,null,null,null,null,null,68.289999999999992,"Kulumaterjalid ja teenuste kulud"]
[5119,"Kemikaalid",8406.7000000000007,null,null,2153.92,null,null,null,null,null,null,null,213.92,371,371,null,122.96,null,null,0,{"$f":"+U45*KULUD!$P$3","v":0},0,null,148.4,null,null,null,null,11787.9,"Spetsiifilise tehnoloogia kulud (kemikaalid)"]
[5119,"VÕSU Kemikaalid",null,null,null,249.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U46*KULUD!$P$3","v":0},0,null,null,null,null,null,null,249.28,"Spetsiifilise tehnoloogia kulud (kemikaalid)"]
[5121,"Elektri ostukulu",22245.94,1239.31,1004.03,9261.3700000000008,null,625.45000000000005,1756.91,2918.33,3920.86,968.9,987.62,3587.48,1220.67,556.29,141.05000000000001,481.44,null,null,0,{"$f":"+U47*KULUD!$P$3","v":0},0,null,12496.24,8.11,43.16,null,null,63463.160000000018,"Energiakulud"]
[5121,"VÕSU elektri ostukulu",null,null,null,40.770000000000003,null,null,43.52,null,null,null,null,99.41,null,null,null,28.95,null,null,0,{"$f":"+U48*KULUD!$P$3","v":0},0,null,null,null,null,null,null,212.64999999999998,"Energiakulud"]
[5121,"VÕSUPERE elektri ostukulu",null,null,null,null,null,23.33,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U49*KULUD!$P$3","v":0},0,null,null,null,null,null,null,23.33,"Energiakulud"]
[5121,"VERGI Elektri ostukulu",null,null,null,null,null,null,null,208.02,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U50*KULUD!$P$3","v":0},0,null,null,null,null,null,null,208.02,"Energiakulud"]
[5121,"KÄSMU Elektri ostukulu",null,null,null,null,null,null,null,null,null,null,null,null,3.2,null,null,null,null,null,0,{"$f":"+U51*KULUD!$P$3","v":0},0,null,null,null,null,null,null,3.2,"Energiakulud"]
[5121,"VIHULA elektri ostukulu",null,null,null,null,null,null,null,null,null,null,null,null,null,61.74,8.69,null,null,null,0,{"$f":"+U52*KULUD!$P$3","v":0},0,null,null,null,null,null,null,70.430000000000007,"Energiakulud"]
[5122,"Kütusekulu sõiduautole (bensiin)",385.14,124.61,28.96,538.70000000000005,null,167.15,118.16,null,350.69,108.18,null,498.91,97.67,null,null,null,null,null,0,{"$f":"+U53*KULUD!$P$3","v":0},0,null,167.86,null,null,null,null,2586.0300000000007,"Seadmete hoolduse teenus ja materjalid"]
[5123,"Kütusekulu sõiduautole (diisel)",305.41000000000003,null,11.83,460.09,null,477.39,425.65,158.13,284.49,94.25,35.14,466.78,533.78,258.67,101.45,93.13,null,null,0,{"$f":"+U54*KULUD!$P$3","v":0},0,null,364.26,null,null,null,null,4070.45,"Seadmete hoolduse teenus ja materjalid"]
[5123,"MÜÜK kütusekulu sõiduautole (diisel) Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U55*KULUD!$P$3","v":0},0,null,null,null,null,null,651.63,651.63,"Seadmete hoolduse teenus ja materjalid"]
[5124,"Materjalid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U56*KULUD!$P$3","v":0},0,null,36.409999999999997,null,null,null,null,36.409999999999997,"Kulumaterjalid ja teenuste kulud"]
[5125,"Ehitusmaterjalid",null,8.92,null,69.06,null,null,null,7.75,null,null,51.41,679.06,393.66,76.75,null,14.46,null,null,0,{"$f":"+U57*KULUD!$P$3","v":0},0,null,48,null,null,null,null,1349.07,"Kulumaterjalid ja teenuste kulud"]
[5125,"VÕSU Ehitusmaterjalid",null,null,null,6.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U58*KULUD!$P$3","v":0},0,null,null,null,null,null,null,6.42,"Kulumaterjalid ja teenuste kulud"]
[5125,"MÜÜK Ehitusmaterjalid Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U59*KULUD!$P$3","v":0},0,null,null,null,null,null,195.46,195.46,"Kulumaterjalid ja teenuste kulud"]
[5126,"Varuosad ja vahendid",629.65,336.16,null,344.27,null,32.86,452.06,null,null,null,31.66,444.42,173.4,32.86,338.45,null,null,null,0,{"$f":"+U60*KULUD!$P$3","v":0},0,null,1322.25,null,null,null,null,4138.04,"Ülalpidamiskulud"]
[5126,"VÕSU Varuosad ja vahendid",null,null,null,34.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U61*KULUD!$P$3","v":0},0,null,null,null,null,null,null,34.54,"Ülalpidamiskulud"]
[5126,"MÜÜK Varuosad ja vahendid Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U62*KULUD!$P$3","v":0},0,null,null,null,null,null,43.38,43.38,"Ülalpidamiskulud"]
[5127,"Vara",null,258,533.4,188.8,null,null,11.32,17.420000000000002,null,null,521.25,582.5,307.5,233,406.75,17.420000000000002,null,null,0,{"$f":"+U63*KULUD!$P$3","v":0},0,null,443.58,null,null,null,null,3520.94,"Administratiivkulud"]
[5127,"MÜÜK Vara Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U64*KULUD!$P$3","v":0},0,null,null,null,null,null,1397.87,1397.87,"Administratiivkulud"]
[5130,"Töövahendid",30.75,2.66,null,66.459999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U65*KULUD!$P$3","v":0},0,null,129.84,null,null,null,null,229.70999999999998,"Kulumaterjalid ja teenuste kulud"]
[5141,"Veoteenused (olmereovee puhastussetted)",15652.58,null,null,2956.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U66*KULUD!$P$3","v":0},0,null,29.52,null,null,null,null,18638.55,"Kulumaterjalid ja teenuste kulud"]
[5317,"Ostutööd ja -teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400.23,236.13569999999999,{"$f":"+U67*KULUD!$P$3","v":150.86535467462375},85.27034532537624,null,null,null,null,null,null,{"$f":"SUM(C67:AC67)","v":872.5014000000001},"Kulumaterjalid ja teenuste kulud"]
[5322,"Kütusekulu sõiduautole (bensiin)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621.65,366.77349999999996,{"$f":"+U68*KULUD!$P$3","v":234.32888022756876},132.4446197724312,null,null,null,null,null,null,1355.1969999999999,"Seadmete hoolduse teenus ja materjalid"]
[5326,"Varuosad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274.91000000000003,162.1969,{"$f":"+U69*KULUD!$P$3","v":103.62640145316648},58.57049854683352,null,null,null,null,null,null,599.30380000000002,"Ülalpidamiskulud"]
[5327,"Vara",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4108.1499999999996,2423.8084999999996,{"$f":"+U70*KULUD!$P$3","v":1548.5533488408053},875.25515115919438,null,null,null,null,null,null,8955.766999999998,"Administratiivkulud"]
[null,"Mitmesugused tegevuskulud",{"$f":"SUM(C72:C91)","v":5379.7},{"$f":"SUM(D72:D91)","v":1251.6799999999998},{"$f":"SUM(E72:E91)","v":805.96},{"$f":"SUM(F72:F91)","v":4118.09},0,1615.6100000000001,3871.9000000000005,1542.63,681.79,388.94,778.15,3347.36,1088.24,910,570.56000000000006,647.23,0,{"$f":"SUM(T72:T110)","v":24649.25},14543.057499999999,{"$f":"+U71*KULUD!$P$3","v":9291.4520243696606},5251.6054756303383,0,6251.6900000000005,15.9,68.63,0,1012.6800000000001,88082.104999999996]
[5118,"IT kulud",75.31,25,25,2130.08,null,104.31,1779,492.73,25,25,25,1461.8,183.53,25,25,138.53,null,null,0,{"$f":"+U72*KULUD!$P$3","v":0},0,null,77.5,null,null,null,null,6617.79,"Ülalpidamiskulud"]
[5118,"VIHULA IT kulud",null,null,null,9.8800000000000008,null,null,null,null,null,null,null,9.8800000000000008,null,null,null,null,null,null,0,{"$f":"+U73*KULUD!$P$3","v":0},0,null,null,null,null,null,null,19.760000000000002,"Ülalpidamiskulud"]
[5118,"VÕSUPERE IT kulud",null,null,null,60.22,null,null,null,30.96,null,null,null,null,null,null,null,10.32,null,null,0,{"$f":"+U74*KULUD!$P$3","v":0},0,null,null,null,null,null,null,101.5,"Ülalpidamiskulud"]
[5118,"KÄSMU IT kulud",null,null,null,null,null,null,null,null,null,null,null,null,10.32,null,null,null,null,null,0,{"$f":"+U75*KULUD!$P$3","v":0},0,null,null,null,null,null,null,10.32,"Ülalpidamiskulud"]
[5129,"Riigilõiv",null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U76*KULUD!$P$3","v":0},0,null,null,null,null,null,null,16,"Ülalpidamiskulud"]
[5142,"Kasutusrent",null,null,null,346.68,null,346.68,346.68,null,null,null,null,346.68,346.74,346.68,346.68,null,null,null,0,{"$f":"+U77*KULUD!$P$3","v":0},0,null,null,null,null,null,null,2426.8199999999997,"Seadmete hoolduse teenus ja materjalid"]
[5143,"Valvekulud",null,null,null,70.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U78*KULUD!$P$3","v":0},0,null,324.72000000000003,null,null,null,null,394.84000000000003,"Ülalpidamiskulud"]
[5143,"KÄSMU Valvekulud",null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,0,{"$f":"+U79*KULUD!$P$3","v":0},0,null,null,null,null,null,null,29,"Ülalpidamiskulud"]
[5143,"VÕSU Valvekulud",null,null,null,22.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U80*KULUD!$P$3","v":0},0,null,null,null,null,null,null,22.92,"Ülalpidamiskulud"]
[5152,"Remondi ja hoolduskulud",1242.9000000000001,27.6,84.5,403.2,null,88.55,598.95000000000005,21,103.05,120.74,3.75,1012.45,380.49,255.72,60.6,119,null,110,64.899999999999991,{"$f":"+U81*KULUD!$P$3","v":41.464130660391803},23.435869339608189,null,4892.83,null,13.5,null,null,9668.6299999999992,"Ülalpidamiskulud"]
[5152,"MÜÜK Remondi ja hoolduskulud Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U82*KULUD!$P$3","v":0},0,null,null,null,null,null,991.23,991.23,"Ülalpidamiskulud"]
[5157,"Juristide tegevusega seotud kulud",null,null,null,null,null,null,null,496.8,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U83*KULUD!$P$3","v":0},0,null,null,null,null,null,null,496.8,"Administratiivkulud"]
[5161,"Bürookulud",null,null,null,3.4,null,null,5.0199999999999996,null,2.8,null,null,3.41,null,null,null,null,null,null,0,{"$f":"+U84*KULUD!$P$3","v":0},0,null,8.1999999999999993,null,null,null,null,22.83,"Administratiivkulud"]
[5163,"Telefon",211.51,153.75,null,35.1,null,null,51.65,2.23,171.7,104,70.5,35.1,null,null,null,null,null,null,0,{"$f":"+U85*KULUD!$P$3","v":0},0,null,203.11,15.9,54.5,null,null,1109.0500000000002,"Administratiivkulud"]
[5163,"VIHULA telefon",null,null,null,0.3,null,null,4.21,null,null,null,null,0.3,null,null,null,null,null,null,0,{"$f":"+U86*KULUD!$P$3","v":0},0,null,null,null,null,null,null,4.8099999999999996,"Administratiivkulud"]
[5181,"Kindlustusmaksed",289.38,null,null,82,null,69.5,69.5,null,74.5,14.87,14.87,69.5,69.5,69.5,69.5,null,null,null,0,{"$f":"+U87*KULUD!$P$3","v":0},0,null,393.98,null,null,null,null,1286.5999999999999,"Ülalpidamiskulud"]
[5181,"MÜÜK Kindlustusmaksed Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U88*KULUD!$P$3","v":0},0,null,null,null,null,null,21.45,21.45,"Ülalpidamiskulud"]
[5182,"Mitmesugused majanduskulud",3434.35,1042.83,695.96,927.69,null,995.57,1016.76,498.91,293.74,123.83,661.78,151.47,68.66,151.47,68.650000000000006,379.13,null,null,0,{"$f":"+U89*KULUD!$P$3","v":0},0,null,72.349999999999994,null,null,null,null,10583.149999999998,"Ülalpidamiskulud"]
[5185,"Tervishoiukulud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U90*KULUD!$P$3","v":0},0,null,262,null,null,null,null,262,"Ülalpidamiskulud"]
[5191,"Maamaks",126.25,2.5,0.5,10.5,null,11,0.13,null,11,0.5,2.25,256.77,null,61.63,0.13,0.25,null,null,0,{"$f":"+U91*KULUD!$P$3","v":0},0,null,17,null,0.63,null,null,501.03999999999996,"Ülalpidamiskulud"]
[5318,"IT kulud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9496.66,5603.0293999999994,{"$f":"+U92*KULUD!$P$3","v":3579.7341007028767},2023.2952992971227,null,null,null,null,null,null,20702.718799999999,"Ülalpidamiskulud"]
[5318,"VIHULA IT kulud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.76,17.558399999999999,{"$f":"+U93*KULUD!$P$3","v":11.21793207684782},6.340467923152179,null,null,null,null,null,null,64.876799999999989,"Ülalpidamiskulud"]
[5329,"Riigilõiv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,70.209999999999994,{"$f":"+U94*KULUD!$P$3","v":44.856650441696587},25.353349558303407,null,null,null,null,null,null,259.41999999999996,"Ülalpidamiskulud"]
[53421,"Kasutusrent, Peugeot 5008",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400.93,236.5487,{"$f":"+U95*KULUD!$P$3","v":151.1292173242808},85.419482675719195,null,null,null,null,null,null,874.02740000000006,"Seadmete hoolduse teenus ja materjalid"]
[53422,"Kasutusrent, Toyota RAV4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2608.69,1539.1270999999999,{"$f":"+U96*KULUD!$P$3","v":983.33693647688642},555.79016352311351,null,null,null,null,null,null,5686.9441999999999,"Seadmete hoolduse teenus ja materjalid"]
[5352,"Remondi ja hoolduskulud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448.4,264.55599999999998,{"$f":"+U97*KULUD!$P$3","v":169.02287443745169},95.533125562548292,null,null,null,null,null,null,977.51199999999994,"Ülalpidamiskulud"]
[5353,"Audiitorteenus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1955,1153.45,{"$f":"+U98*KULUD!$P$3","v":736.93068582787259},416.51931417212745,null,null,null,null,null,null,4261.8999999999996,"Administratiivkulud"]
[5356,"Koolituskulud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,53.099999999999994,{"$f":"+U99*KULUD!$P$3","v":33.925197813047838},19.174802186952157,null,null,null,null,null,null,196.2,"Administratiivkulud"]
[5357,"Juristide tegevusega seotud kulud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,514.85,303.76150000000001,{"$f":"+U100*KULUD!$P$3","v":194.07097882275204},109.69052117724797,null,null,null,null,null,null,1122.373,"Administratiivkulud"]
[5359,"Lepingutasud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371.36,219.10239999999999,{"$f":"+U101*KULUD!$P$3","v":139.98290510948274},79.119494890517245,null,null,null,null,null,null,809.56479999999999,"Administratiivkulud"]
[5361,"Bürookulud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2119.67,1250.6052999999999,{"$f":"+U102*KULUD!$P$3","v":799.00248942647909},451.60281057352086,null,null,null,null,null,null,4620.8806000000004,"Administratiivkulud"]
[5363,"Telefon",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615.04,362.87359999999995,{"$f":"+U103*KULUD!$P$3","v":231.83726292152159},131.03633707847837,null,null,null,null,null,null,1340.7871999999998,"Administratiivkulud"]
[5363,"VIHULA telefon",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.2,{"$f":"T104*59%","v":3.6579999999999999},{"$f":"+U104*KULUD!$P$3","v":2.337069182676629},{"$f":"+U104-V104","v":1.3209308173233709},null,null,null,null,null,null,13.516,"Administratiivkulud"]
[5364,"Pangateenuste tasud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493.21,290.9939,{"$f":"+U105*KULUD!$P$3","v":185.91385348192586},105.08004651807414,null,null,null,null,null,null,1075.1977999999999,"Administratiivkulud"]
[53653,"Parkimistasu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6,0.94399999999999995,{"$f":"+U106*KULUD!$P$3","v":0.60311462778751723},0.34088537221248272,null,null,null,null,null,null,3.488,"Administratiivkulud"]
[5381,"Kindlustusmaksed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,555.72,327.87479999999999,{"$f":"+U107*KULUD!$P$3","v":209.4767880962994},118.39801190370059,null,null,null,null,null,null,1211.4695999999999,"Ülalpidamiskulud"]
[5384,"Lootusetud nõuded",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4531.6899999999996,2673.6970999999994,{"$f":"+U108*KULUD!$P$3","v":1708.2053297490083},965.49177025099107,null,null,null,null,null,null,9879.0841999999975,"Administratiivkulud"]
[5385,"Tervishoiukulud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,66.08,{"$f":"+U109*KULUD!$P$3","v":42.218023945126205},23.861976054873793,null,null,null,null,null,null,244.16,"Ülalpidamiskulud"]
[5386,"Esindus ja vastuvõtukulud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69.47,40.987299999999998,{"$f":"+U110*KULUD!$P$3","v":26.18648324524926},14.800816754750738,null,null,null,null,null,null,151.44460000000001,"Administratiivkulud"]
[null,"Tööjõu kulud",{"$f":"C112+C122","v":15204.21},5592.71,5255,14266.32,0,0,3344.06,6751.5400000000009,3229.44,4977.3599999999997,4984,2633.1800000000003,4150.42,0,695.76,0,0,97401.57,57466.926299999999,{"$f":"+U111*KULUD!$P$3","v":36715.194772793628},20751.731527206372,0,35819.839999999997,267.60000000000002,0,0,6219.02,325725.88260000001]
[null,"Palgakulu",{"$f":"SUM(C113:C121)","v":11434.34},4250.8500000000004,3927.5,11248.24,0,0,2054.91,5116.9400000000005,2484.58,3720,3795.91,1968,3172.91,0,520,0,0,73054.33,43102.054700000001,{"$f":"+U112*KULUD!$P$3","v":27537.584403885285},15564.470296114716,0,27166.37,200,0,0,4648,244966.98940000002]
[51711,"Tootmispersonali palk",11153.49,3970,3927.5,11024.24,null,null,1774.06,4836.09,2203.73,3720,3515.06,1968,2892.06,null,520,null,null,190,112.1,{"$f":"+U113*KULUD!$P$3","v":71.619862049767661},40.480137950232333,null,25823,200,null,null,null,77941.429999999993,"Tööjõu- ja personalikulud"]
[51711,"MÜÜK Tootmispersonali palk Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U114*KULUD!$P$3","v":0},0,null,null,null,null,null,4648,4648,"Tööjõu- ja personalikulud"]
[51715,"Puhkuse reserv",280.85000000000002,280.85000000000002,null,null,null,null,280.85000000000002,280.85000000000002,280.85000000000002,null,280.85000000000002,null,280.85000000000002,null,null,null,null,null,0,{"$f":"+U115*KULUD!$P$3","v":0},0,null,1123.3699999999999,null,null,null,null,3089.3199999999997,"Tööjõu- ja personalikulud"]
[51717,"Haigusraha kulu tootmises",null,null,null,224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U116*KULUD!$P$3","v":0},0,null,220,null,null,null,null,444,"Tööjõu- ja personalikulud"]
[53711,"Halduspersonali palk juhataja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35800,21122,{"$f":"+U117*KULUD!$P$3","v":13494.689796745697},7627.3102032543029,null,null,null,null,null,null,78044,"Tööjõu- ja personalikulud"]
[53712,"Halduspersonali palk nõukogu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6077,3585.43,{"$f":"+U118*KULUD!$P$3","v":2290.7047456654636},1294.7252543345362,null,null,null,null,null,null,13247.86,"Tööjõu- ja personalikulud"]
[53713,"Halduspersonali palk töötajad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30144.78,17785.420199999997,{"$f":"+U119*KULUD!$P$3","v":11362.973605897869},6422.4465941021281,null,null,null,null,null,null,65715.620399999985,"Tööjõu- ja personalikulud"]
[53731,"Halduse puhkustasu reserv juhataja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280.85000000000002,165.70150000000001,{"$f":"+U120*KULUD!$P$3","v":105.86546450882764},59.836035491172368,null,null,null,null,null,null,612.25300000000016,"Tööjõu- ja personalikulud"]
[53732,"Halduse puhkusetasu reserv töötajad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561.70000000000005,331.40300000000002,{"$f":"+U121*KULUD!$P$3","v":211.73092901765528},119.67207098234474,null,null,null,null,null,null,1224.5060000000003,"Tööjõu- ja personalikulud"]
[null,"Sotsiaalmaksud",{"$f":"SUM(C123:C127)","v":3769.87},{"$f":"SUM(D123:D127)","v":1341.86},1327.5,3018.0800000000004,0,0,1289.1500000000001,1634.6000000000001,744.86,1257.3599999999999,1188.0899999999999,665.18000000000006,977.51,0,175.76,0,0,{"$f":"SUM(T123:T128)","v":24347.24},14364.8716,{"$f":"+U122*KULUD!$P$3","v":9177.6103689083448},5187.2612310916556,{"$f":"SUM(X123:X128)","v":0},8653.4699999999993,67.599999999999994,0,0,1571.02,80758.893200000006]
[51713,"Tootmise sotsiaalmaksu kulu",3680.65,1310.0999999999999,1296.08,2964.8,null,null,1258.6400000000001,1595.91,727.23,1227.5999999999999,1159.97,649.44000000000005,954.38,null,171.6,null,null,226.05,133.36949999999999,{"$f":"+U123*KULUD!$P$3","v":85.208788507105155},48.160711492894833,null,8448.66,66,null,null,null,26003.848999999998,"Tööjõu- ja personalikulud"]
[51713,"MÜÜK Tootmise sotsiaalmaksu kulu Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U124*KULUD!$P$3","v":0},0,null,null,null,null,null,1533.84,1533.84,"Tööjõu- ja personalikulud"]
[51716,"Tootmise töötuskindlustusmaksu kulu",89.22,31.76,31.42,52.48,null,null,30.51,38.69,17.63,29.76,28.12,15.74,23.13,null,4.16,null,null,null,0,{"$f":"+U125*KULUD!$P$3","v":0},0,null,204.81,1.6,null,null,null,599.03000000000009,"Tööjõu- ja personalikulud"]
[51716,"MÜÜK Tootmise töötuskindlustusmaksu kulu Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U126*KULUD!$P$3","v":0},0,null,null,null,null,null,37.18,37.18,"Tööjõu- ja personalikulud"]
[5374,"Halduse töötuskindlustusmakse kulu",null,null,null,0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,517.36,305.24239999999998,{"$f":"+U127*KULUD!$P$3","v":195.01711489509367},110.22528510490631,null,null,null,null,null,null,1128.6447999999998,"Tööjõu- ja personalikulud"]
[5376,"Sotsiaalmaksud halduses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23603.83,13926.259700000001,{"$f":"+U128*KULUD!$P$3","v":8897.3844655061457},5028.8752344938548,null,null,null,null,null,null,51456.349400000006,"Tööjõu- ja personalikulud"]
[null,"Põhivara kulum ja väärtuse langus",{"$f":"SUM(C130:C132)","v":5715.18},{"$f":"SUM(D130:D132)","v":2214.1800000000003},{"$f":"SUM(E130:E132)","v":2754.3},{"$f":"SUM(F130:F132)","v":9620.34},0,24.9,1332.5400000000002,7105.83,7104.2999999999993,570.66,2031.5400000000002,8381.58,2275.5000000000005,965.7,429.65999999999997,2091.6600000000003,0,0,0,{"$f":"+U129*KULUD!$P$3","v":0},0,308475,30140.760000000002,0,212.88,1503,0,392949.51]
[5131,"Ehitiste amortisatsioon",4137.84,2189.2800000000002,2729.4,9595.44,null,null,1307.6400000000001,3386.85,6579.36,465.6,1695.96,8356.68,1517.88,795.72,206.28,1080.48,null,null,0,{"$f":"+U130*KULUD!$P$3","v":0},0,165355.68,20217,null,212.88,null,null,{"$f":"SUM(C130:AC130)","v":229829.97}]
[5132,"Masinate ja seadmete amortisatsioon",1552.44,null,null,null,null,null,null,3694.08,500.04,80.16,310.68,null,732.72,145.08000000000001,198.48,986.28,null,null,0,{"$f":"+U131*KULUD!$P$3","v":0},0,143119.32,9923.76,null,null,1503,null,162746.04]
[5134,"Muu immateriaalse pv amort",24.9,24.9,24.9,24.9,null,24.9,24.9,24.9,24.9,24.9,24.9,24.9,24.9,24.9,24.9,24.9,null,null,0,{"$f":"+U132*KULUD!$P$3","v":0},0,null,null,null,null,null,null,373.49999999999994]
[null,"Muud ärikulud",{"$f":"SUM(C145)","v":1794.19},{"$f":"SUM(D145)","v":712.91},{"$f":"SUM(E145)","v":160.31},{"$f":"SUM(F145)","v":1608.2},{"$f":"SUM(G145)","v":9.09},{"$f":"SUM(H134+H145)","v":1596.88},{"$f":"SUM(I134:I145)","v":7947.3099999999995},{"$f":"SUM(J134:J145)","v":179.98},{"$f":"SUM(K134:K146)","v":2658.78},{"$f":"SUM(L134:L146)","v":529.25},320.43,3639.06,1449.27,693.25,144.59,518.79,0,1987.93,1172.8787,{"$f":"+U133*KULUD!$P$3","v":749.34353876102443},423.53516123897555,0,3899.97,0,0,0,0,32195.947400000005]
[5198,"Erijuhtude tulumaksu kulu",null,null,null,null,null,262,1325.34,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U134*KULUD!$P$3","v":0},0,null,null,null,null,null,null,1587.34,"Ülalpidamiskulud"]
[5396,"Tulumaks erisoodustustelt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658.07,388.26130000000001,{"$f":"+U135*KULUD!$P$3","v":248.05727694258215},140.20402305741786,null,null,null,null,null,null,1434.5925999999999,"Ülalpidamiskulud"]
[5397,"Sots.maks erisoodustustelt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1085.8499999999999,640.65149999999994,{"$f":"+U136*KULUD!$P$3","v":409.3075116144222},231.34398838557775,null,null,null,null,null,null,2367.1529999999998,"Ülalpidamiskulud"]
[5398,"Erijuhtude tulumaks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86.9,51.271000000000001,{"$f":"+U137*KULUD!$P$3","v":32.75666322170953},18.51433677829047,null,null,null,null,null,null,189.44199999999998,"Ülalpidamiskulud"]
[611,"Trahvid, viivised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.98,1.1681999999999999,{"$f":"+U138*KULUD!$P$3","v":0.74635435188705246},0.42184564811294745,null,null,null,null,null,null,4.3163999999999998,"Ülalpidamiskulud"]
[611101,"Trahvid, viivised",null,null,null,null,null,null,null,null,null,null,null,200,200,null,null,null,null,null,0,{"$f":"+U139*KULUD!$P$3","v":0},0,null,null,null,null,null,null,400,"Ülalpidamiskulud"]
[612,"Maksukorralduse seaduse alusel makstud intressid",null,null,null,null,null,null,351.59,null,null,null,null,null,null,null,null,null,null,5.03,2.9676999999999998,{"$f":"+U140*KULUD!$P$3","v":1.8960416111070071},1.0716583888929927,null,null,null,null,null,null,362.55539999999996,"Ülalpidamiskulud"]
[614,"Muud ärikulud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U141*KULUD!$P$3","v":0},0,null,2419.9499999999998,null,null,null,null,2419.9499999999998,"Ülalpidamiskulud"]
[616,"Ümardused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,5.8999999999999997E-2,{"$f":"+U142*KULUD!$P$3","v":3.7694664236719827E-2},2.130533576328017E-2,null,null,null,null,null,null,0.218,"Ülalpidamiskulud"]
[621,"Ühingute ja assotsiatsioonide liikmemaksud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,88.5,{"$f":"+U143*KULUD!$P$3","v":56.541996355079739},31.958003644920261,null,null,null,null,null,null,327,"Ülalpidamiskulud"]
[6201,"Õhu saastetasu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U144*KULUD!$P$3","v":0},0,null,1480.02,null,null,null,null,1480.02,"Saastetasu"]
[6202,"Vee saastetasu",1794.19,712.91,160.31,1608.2,9.09,1334.88,6270.38,179.98,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+U145*KULUD!$P$3","v":0},0,null,null,null,null,null,null,12069.939999999999,"Saastetasu"]
[6203,"Vee ressurssmaks",null,null,null,null,null,null,null,null,2658.78,529.25,320.43,3439.06,1249.27,693.25,144.59,518.79,null,null,0,{"$f":"+U146*KULUD!$P$3","v":0},0,null,null,null,null,null,null,9553.4200000000019,"Vee erikasutusõiguse tasu"]
[null,"Ärikasum",{"$f":"C2-C39","v":28266.340000000011},-5854.92,-4547.3399999999983,-12674.87999999999,-9.09,-235.9399999999996,20122.14,-5443.98,28578.100000000006,1843.8100000000013,-521.10000000000218,861.77000000000044,-2804.7100000000009,1165.9899999999998,-859.46,4917.7099999999991,44122.85,-129443.69,null,null,null,{"$f":"X2+X35-X39","v":-248580.16},{"$f":"Y2-Y39","v":50630.94},{"$f":"Z2-Z39","v":-24.009999999999991},{"$f":"AA2-AA39","v":-324.66999999999996},{"$f":"AB2-AB39","v":-1503},{"$f":"AC2+AC35-AC39","v":16993.57},-215323.72999999995]
[null,"Finantstulud ja -kulud",{"$f":"SUM(C149)","v":-846.02},{"$f":"SUM(D149)","v":0},0,-741.11,0,0,0,0,-846.01,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,{"$f":"SUM(AC149:AC150)","v":43.98},-2389.1600000000003]
[67,"Intressikulu KIK laen (ÜF Haljala)",-846.02,null,null,-741.11,null,null,null,null,-846.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2433.1400000000003]
[455,"MÜÜK Muud intressi- ja finantstulud Muud teenused",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.98,43.98]
[null,"Kasum majandustegevusest",{"$f":"C147+C148","v":27420.320000000011},{"$f":"D147+D148","v":-5854.92},{"$f":"E147+E148","v":-4547.3399999999983},{"$f":"F147+F148","v":-13415.989999999991},-9.09,-235.9399999999996,20122.14,-5443.98,27732.090000000007,1843.8100000000013,-521.10000000000218,861.77000000000044,-2804.7100000000009,1165.9899999999998,-859.46,4917.7099999999991,44122.85,-129443.69,null,null,null,-248580.16,50630.94,-24.009999999999991,-324.66999999999996,-1503,17037.55,-217712.88999999998]
[null,"Kasum enne tulumaksustamist",{"$f":"C151","v":27420.320000000011},{"$f":"D151","v":-5854.92},{"$f":"E151","v":-4547.3399999999983},{"$f":"F151","v":-13415.989999999991},-9.09,-235.9399999999996,20122.14,-5443.98,27732.090000000007,1843.8100000000013,-521.10000000000218,861.77000000000044,-2804.7100000000009,1165.9899999999998,-859.46,4917.7099999999991,44122.85,-129443.69,null,null,null,-248580.16,50630.94,-24.009999999999991,-324.66999999999996,-1503,17037.55,-217712.88999999998]
[null,"Tulumaks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Puhaskasum",{"$f":"C152-C153","v":27420.320000000011},{"$f":"D152-D153","v":-5854.92},-4547.3399999999983,-13415.989999999991,-9.09,-235.9399999999996,20122.14,-5443.98,27732.090000000007,1843.8100000000013,-521.10000000000218,861.77000000000044,-2804.7100000000009,1165.9899999999998,-859.46,4917.7099999999991,44122.85,-129443.69,null,null,null,-248580.16,50630.94,-24.009999999999991,-324.66999999999996,-1503,17037.55,-217712.88999999998]
[null,"KONTROLL",{"$f":"C154=27420.32","v":true},{"$f":"D154=-5854.92","v":true},{"$f":"E154=-4547.34","v":true},{"$f":"F154=-13415.99","v":true},{"$f":"G154=-9.09","v":true},{"$f":"H154=-235.94","v":true},{"$f":"I154=20122.14","v":true},{"$f":"J154=-5443.98","v":true},{"$f":"K154=27732.09","v":true},{"$f":"L154=1843.81","v":true},{"$f":"M154-(-521.1)","v":-2.1600499167107046E-12},{"$f":"N154=861.77","v":true},{"$f":"O154=-2804.71","v":true},{"$f":"P154=1165.99","v":true},{"$f":"Q154=-859.46","v":true},{"$f":"R154=4917.71","v":true},{"$f":"S154=44122.85","v":true},{"$f":"T154=-129443.69","v":true},null,null,null,{"$f":"X154=-248580.16","v":true},{"$f":"Y154=50630.94","v":true},{"$f":"Z154=-24.01","v":true},{"$f":"AA154=-324.67","v":true},{"$f":"AB154=-1503","v":true},{"$f":"AC154=17037.55","v":true}]
[]
[null,"Energiakulud",{"$f":"+SUMIF($AE:$AE,$B157,C:C)","v":22245.94},{"$f":"+SUMIF($AE:$AE,$B157,D:D)","v":1239.31},1004.03,9302.1400000000012,0,648.78000000000009,1800.43,3126.35,3920.86,968.9,987.62,3686.89,1223.8700000000001,618.03,149.74,510.39,0,0,0,{"$f":"+SUMIF($AE:$AE,$B157,V:V)","v":0},0]
[null,"Tööjõu- ja personalikulud",{"$f":"+SUMIF($AE:$AE,$B158,C:C)","v":15204.21},5592.7100000000009,5255,14266.32,0,0,3344.0600000000004,6751.54,3229.44,4977.3600000000006,4984,2633.18,4150.42,0,695.76,0,0,97401.57,57466.926299999999,36715.194772793628,20751.731527206372]
[null,"Administratiivkulud",211.51,411.75,533.4,227.60000000000002,0,0,72.199999999999989,516.45000000000005,174.5,104,591.75,621.30999999999995,307.5,233,406.75,17.420000000000002,0,14876.24,8776.981600000001,5607.5487190486083,3169.4328809513904]
[null,"Ülalpidamiskulud",5797.84,1434.09,805.96,4111.42,0,1563.79,5593.3300000000008,1043.6000000000001,507.29,284.94,739.31,3606.29,1114.9000000000001,596.17999999999995,562.33000000000004,647.23,0,13134.38,7749.2841999999991,4950.9604405748805,2798.3237594251177]
[null,"Saastetasu",1794.19,712.91,160.31,1608.2,9.09,1334.88,6270.38,179.98,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vee erikasutusõiguse tasu",0,0,0,0,0,0,0,0,2658.78,529.25,320.43,3439.06,1249.27,693.25,144.59,518.79,0,0,0,0,0]
[null,"Spetsiifilise tehnoloogia kulud (kemikaalid)",8406.7000000000007,0,0,2403.2000000000003,0,0,0,0,0,0,0,213.92,371,371,0,122.96,0,0,0,0,0]
[null,"Kulumaterjalid ja teenuste kulud",15864.4,325.61,87.75,4075.02,0,298.58,1708.33,667.1,0,0,66.209999999999994,884.62999999999988,640.06000000000006,76.75,0,14.46,0,400.23,236.13569999999999,150.86535467462375,85.27034532537624]
[null,"Seadmete hoolduse teenus ja materjalid",690.55,124.61,40.79,1345.47,0,991.22,890.49,158.13,635.18000000000006,202.43,35.14,1312.3700000000001,978.18999999999994,605.35,448.13,93.13,0,3631.27,2142.4492999999998,1368.7950340287359,773.65426597126384]
[]
[null,"Üldkulud jagunevad: 24% vesi; 35% kanal; 38% soojus; 3% muu tulu"]