{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Lisa 6.1. Lisa 1 Parendustööd","Lisa 6.1. Lisa 2 Sisustus"],"not_rendered":{"external_links":17,"defined_names":254,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Lisa 6.1. Lisa 1 Parendustööd","index":0,"n_rows":92,"n_cols":34,"rows_kept":92,"merged":[[3,1,3,3],[5,27,5,33],[7,10,8,10],[7,11,8,11],[8,1,8,2],[26,1,26,2],[72,1,72,2],[78,1,78,2],[80,1,80,2],[81,1,81,2],[83,1,83,2],[85,1,85,2],[86,1,86,2],[88,1,88,2],[89,1,89,2],[91,1,91,2]]}
[{"$nulls":7},"Lisa nr 1"]
[{"$nulls":7},"Üürilepingu nr KPJ-4/2020-307  lisale nr 6.1"]
[]
[null,"Tööde loetelu ja tegelik maksumus - \"Pärnu riigimaja, Akadeemia 2\""]
[]
[{"$nulls":27},"Eksplikatsioon"]
[]
[null,"Jrk\nnr","Töö nimetus","Tegelik maksumus, EUR, km-ta","Üürnikuspetsiifiline osa ehitusest","Üürnikuspetsiifiline osa sisustusest","Üle 10a amort","Jääkväärtus 10a lõpus",null,null,"PARENDUSTÖÖDE JAGUNEMINE:",null,"RaM osakaal pinnast","RaM maksumus","TI osakaal pinnast","TI maksumus","SKA osakaal pinnast","SKA maksumus","TA osakaal pinnast","TA maksumus","KIK osakaal pinnast","KIK maksumus","Aktiivne vakantsus osakaal pinnast","Aktiivne vakantsus maksumus",{"$nulls":3},"Üürnik","Ainukasutuses pind","Ühiskasutuses korruste pind","Ühiskasutuses hoone pind","Ühiskasutuses muu pind","Kokku","Osakaal"]
[null,"ARENDUSTEGEVUS",null,{"$f":"SUM(D10+D12+D21+D25)","v":{"v":262190.11,"d":"262,190.11"}},{"$nulls":3},{"$f":"SUM(H10+H12+H21+H25)","v":0},{"$nulls":4},{"$f":"AH9","v":{"v":0.3418810049098645,"d":"34.2%"}},null,{"$f":"AH10","v":{"v":0.0799403433869088,"d":"8.0%"}},null,{"$f":"AH11","v":{"v":0.4182776704972231,"d":"41.8%"}},null,{"$f":"AH12","v":{"v":0.1471298556149446,"d":"14.7%"}},null,{"$f":"AH13","v":{"v":0.012771125591059274,"d":"1.3%"}},null,{"$f":"AH14","v":{"v":-2.3046172739573545E-16,"d":"-0.0%"}},{"$nulls":4},"Rahandusministeerium",337.3,{"v":0,"d":"0.0"},{"v":142.1197331851029,"d":"142.1"},{"v":0,"d":"0.0"},{"v":479.4197331851029,"d":"479.4"},{"v":0.3418810049098645,"d":"34.19%"}]
[null,1,"Kinnisvara omandamise ja väärtustamise kulud",{"$f":"SUM(D11:D11)","v":{"v":6540,"d":"6,540.00"}},{"$nulls":3},{"$f":"SUM(H11:H11)","v":0},null,null,"Parendustööd",null,null,{"$f":"$Y$10*M9","v":{"v":879145.1750623402,"d":"879,145.18"}},null,{"$f":"$Y$10*O9","v":{"v":205566.16533859883,"d":"205,566.17"}},null,{"$f":"$Y$10*Q9","v":{"v":1075598.791898072,"d":"1,075,598.79"}},null,{"$f":"$Y$10*S9","v":{"v":378343.63656910247,"d":"378,343.64"}},null,{"$f":"$Y$10*U9","v":{"v":32840.88113188701,"d":"32,840.88"}},null,{"$f":"$Y$10*W9","v":{"v":-5.926310990278922e-10,"d":"-0.00"}},{"$f":"D81-D25","v":{"v":2571494.65,"d":"2,571,495"}},null,null,"Tööinspektsioon",{"v":75,"d":"75.0"},{"v":0,"d":"0.0"},{"v":31.600889382990562,"d":"31.6"},{"v":5.499454148471614,"d":"5.5"},{"v":112.10034353146217,"d":"112.1"},{"v":0.0799403433869088,"d":"7.99%"}]
[null,"1.1.","Haldamine",{"v":6540,"d":"6,540.00"},null,null,{"v":10,"d":"10 a"},{"$f":"IF(ISBLANK(G11),\"\",D11-D11/G11*10)","v":0},null,null,"Projektijuhtimine",null,null,{"$f":"$Y$11*M9","v":{"v":48723.39021857249,"d":"48,723.39"}},null,{"$f":"$Y$11*O9","v":{"v":11392.749199605076,"d":"11,392.75"}},null,{"$f":"$Y$11*Q9","v":{"v":59611.10990862087,"d":"59,611.11"}},null,{"$f":"$Y$11*S9","v":{"v":20968.305536071424,"d":"20,968.31"}},null,{"$f":"$Y$11*U9","v":{"v":1820.0851371301908,"d":"1,820.09"}},null,{"$f":"$Y$11*W9","v":{"v":-3.2844400575308775E-11,"d":"-0.00"}},{"$f":"D25","v":{"v":142515.64,"d":"142,516"}},null,null,"Sotsiaalkindlustusamet",{"v":351.09999999999997,"d":"351.1"},{"v":0,"d":"0.0"},{"v":147.93429683157314,"d":"147.9"},{"v":87.51648050668268,"d":"87.5"},{"v":586.5507773382558,"d":"586.6"},{"v":0.4182776704972231,"d":"41.83%"}]
[null,2,"Tellija muud arendusaegsed kulud; va intress",{"$f":"SUM(D13:D20)","v":{"v":106887.67,"d":"106,887.67"}},{"$nulls":3},{"$f":"SUM(H13:H20)","v":0},null,null,"Parendustööde + Projektijuhtimise otsene kulu",null,null,{"$f":"SUM(N10:N11)","v":{"v":927868.5652809127,"d":"927,868.57"}},null,{"$f":"SUM(P10:P11)","v":{"v":216958.9145382039,"d":"216,958.91"}},null,{"$f":"SUM(R10:R11)","v":{"v":1135209.9018066928,"d":"1,135,209.90"}},null,{"$f":"SUM(T10:T11)","v":{"v":399311.9421051739,"d":"399,311.94"}},null,{"$f":"SUM(V10:V11)","v":{"v":34660.9662690172,"d":"34,660.97"}},null,{"$f":"SUM(X10:X11)","v":{"v":-6.25475499603201e-10,"d":"-0.00"}},{"$f":"SUM(Y10:Y11)","v":{"v":2714010.29,"d":"2,714,010"}},null,null,"Terviseamet",123.5,{"v":0,"d":"0.0"},{"v":52.03613118399113,"d":"52.0"},{"v":30.78406534484567,"d":"30.8"},{"v":206.3201965288368,"d":"206.3"},{"v":0.1471298556149446,"d":"14.71%"}]
[null,"2.1.","Omanikujärelevalve",{"v":53924.59,"d":"53,924.59"},null,null,{"v":10,"d":"10 a"},{"$f":"IF(ISBLANK(G13),\"\",D13-D13/G13*10)","v":0},null,null,"Projektijuhtimise kaudne kulu",null,null,{"$f":"$Y$13*M9","v":{"v":23196.714132022822,"d":"23,196.71"}},null,{"$f":"$Y$13*O9","v":{"v":5423.972863455098,"d":"5,423.97"}},null,{"$f":"$Y$13*Q9","v":{"v":28380.247545167327,"d":"28,380.25"}},null,{"$f":"$Y$13*S9","v":{"v":9982.798552629349,"d":"9,982.80"}},null,{"$f":"$Y$13*U9","v":{"v":866.5241567254302,"d":"866.52"}},null,{"$f":"$Y$13*W9","v":{"v":-1.5636887490080024E-11,"d":"-0.00"}},{"$f":"D84","v":{"v":67850.25725000001,"d":"67,850"}},null,null,"Keskkonnainvesteeringute Keskus ",12.6,{"v":0,"d":"0.0"},{"v":5.308949416342415,"d":"5.3"},{"v":0,"d":"0.0"},{"v":17.908949416342416,"d":"17.9"},{"v":0.012771125591059274,"d":"1.28%"}]
[null,"2.2.","Lubade taotlemisega seotud kulud",{"$nulls":4},{"$f":"IF(ISBLANK(G14),\"\",D14-D14/G14*10)","v":""},null,null,"Intress",null,null,{"$f":"$Y$14*M9","v":{"v":43457.42014332805,"d":"43,457.42"}},null,{"$f":"$Y$14*O9","v":{"v":10161.433478536537,"d":"10,161.43"}},null,{"$f":"$Y$14*Q9","v":{"v":53168.40714260424,"d":"53,168.41"}},null,{"$f":"$Y$14*S9","v":{"v":18702.07428684598,"d":"18,702.07"}},null,{"$f":"$Y$14*U9","v":{"v":1623.3723504474756,"d":"1,623.37"}},null,{"$f":"$Y$14*W9","v":{"v":-2.929461412175882e-11,"d":"-0.00"}},{"$f":"D82","v":{"v":127112.70740176225,"d":"127,113"}},null,null,"Aktiivne vakantsus",{"v":-2.2737367544323206E-13,"d":"-0.0"},{"v":0,"d":"0.0"},{"v":-9.580280488380767e-14,"d":"-0.0"},{"v":0,"d":"0.0"},{"v":-3.2317648032703974E-13,"d":"-0.0"},{"v":-2.3046172739573545E-16,"d":"-0.00%"}]
[null,"2.3.","Muud kontrorikulud",{"$nulls":7},"CO2 vahendid",null,null,{"$f":"$Y$15*M9","v":{"v":0,"d":"0.00"}},null,{"$f":"$Y$15*O9","v":{"v":0,"d":"0.00"}},null,{"$f":"$Y$15*Q9","v":{"v":0,"d":"0.00"}},null,{"$f":"$Y$15*S9","v":{"v":0,"d":"0.00"}},null,{"$f":"$Y$15*U9","v":{"v":0,"d":"0.00"}},null,{"$f":"$Y$15*W9","v":{"v":0,"d":"0.00"}},{"$f":"D88","v":0},null,null,"Üüritav pind kokku",{"v":899.4999999999998,"d":"899.5"},{"v":0,"d":"0.0"},{"v":379,"d":"379.0"},{"v":123.79999999999997,"d":"123.8"},{"v":1402.2999999999997,"d":"1,402.3"},{"v":1,"d":"100.00%"}]
[null,"2.4.","Ekspertiisid, konsultatsioonid, mõõtmised jne",{"v":13280,"d":"13,280.00"},null,null,{"v":10,"d":"10 a"},0,null,null,"Parendustööde algväärtus",null,null,{"$f":"SUM(N12:N14)-N15","v":{"v":994522.6995562635,"d":"994,522.70"}},null,{"$f":"SUM(P12:P14)-P15","v":{"v":232544.32088019556,"d":"232,544.32"}},null,{"$f":"SUM(R12:R14)-R15","v":{"v":1216758.5564944644,"d":"1,216,758.56"}},null,{"$f":"SUM(T12:T14)-T15","v":{"v":427996.81494464923,"d":"427,996.81"}},null,{"$f":"SUM(V12:V14)-V15","v":{"v":37150.8627761901,"d":"37,150.86"}},null,{"$f":"SUM(X12:X14)-X15","v":{"v":-6.704070012150399e-10,"d":"-0.00"}},{"$f":"SUM(Y12:Y14)-Y15","v":{"v":2908973.254651762,"d":"2,908,973"}},null,null,"Passiivne vakantsus","","","","",{"v":0,"d":"0.0"},""]
[null,"2.5.","Ehitusaegne kindlustus",{"$nulls":4},"",null,null,"Üürniku spetsiifiline osa parendustöödest",null,null,{"$f":"$Y$17*M9","v":{"v":146220.31420096775,"d":"146,220.31"}},null,{"$f":"$Y$17*O9","v":{"v":34189.97241583746,"d":"34,189.97"}},null,{"$f":"$Y$17*Q9","v":{"v":178894.67833838146,"d":"178,894.68"}},null,{"$f":"$Y$17*S9","v":{"v":62926.49608313901,"d":"62,926.50"}},null,{"$f":"$Y$17*U9","v":{"v":5462.128547086255,"d":"5,462.13"}},null,{"$f":"$Y$17*W9","v":{"v":-9.856700345193674e-11,"d":"-0.00"}},{"$f":"SUM(E81:F81)","v":{"v":427693.5895854118,"d":"427,694"}}]
[null,"2.6.","Kulud seoses ehitustööde katkemisega",{"$nulls":4},"",null,null,"Parendustööde lõppväärtus",null,null,{"$f":"$Y$18*M9","v":{"v":127881.99251033764,"d":"127,881.99"}},null,{"$f":"$Y$18*O9","v":{"v":29902.013412455373,"d":"29,902.01"}},null,{"$f":"$Y$18*Q9","v":{"v":156458.4787033425,"d":"156,458.48"}},null,{"$f":"$Y$18*S9","v":{"v":55034.52611752434,"d":"55,034.53"}},null,{"$f":"$Y$18*U9","v":{"v":4777.09192300698,"d":"4,777.09"}},null,{"$f":"$Y$18*W9","v":{"v":-8.620515464002178e-11,"d":"-0.00"}},{"$f":"H81","v":{"v":374054.10266666673,"d":"374,054"}}]
[null,"2.7.","Juriidiline nõustamine",{"$nulls":4},""]
[null,"2.8.","Muud tellija ehitusaegsed kulud",{"v":39683.08,"d":"39,683.08"},null,null,{"v":10,"d":"10 a"},0]
[null,3,"Liitumised",{"$f":"SUM(D22:D24)","v":{"v":6246.8,"d":"6,246.80"}},{"$nulls":3},{"$f":"SUM(H22:H24)","v":0}]
[null,"3.1.","Elektrilevi liitumine",{"v":1092.8,"d":"1,092.80"},null,null,{"v":10,"d":"10 a"},{"$f":"IF(ISBLANK(G22),\"\",D22-D22/G22*10)","v":0}]
[null,"3.2.","Pärnu Vesi liitumine",{"v":1374,"d":"1,374.00"},null,null,{"v":10,"d":"10 a"},0]
[null,"3.3.","RIA võrgu ehitus",{"v":3780,"d":"3,780.00"},null,null,{"v":10,"d":"10 a"},0]
[null,4,"Projektijuhtimise otsesed kulud",{"$f":"SUM(D26:D26)","v":{"v":142515.64,"d":"142,515.64"}},{"$nulls":3},{"$f":"SUM(H26:H26)","v":0}]
[null,"4.1.","Projektijuhtimise meeskonnakulud",{"v":142515.64,"d":"142,515.64"},null,null,{"v":10,"d":"10 a"},{"$f":"IF(ISBLANK(G26),\"\",D26-D26/G26*10)","v":0}]
[null,"EHITAMINE",null,{"$f":"SUM(D28+D32)","v":{"v":2519944.87,"d":"2,519,944.87"}},{"$nulls":3},{"$f":"SUM(H28,H32,H79)","v":{"v":357324.10266666673,"d":"357,324"}}]
[null,5,"Projekteerimine ja uuringud",{"$f":"SUM(D29:D31)","v":{"v":124114,"d":"124,114.00"}},{"$nulls":3},{"$f":"SUM(H29:H31)","v":0}]
[null,"5.1.","Projekteerimine",{"v":124114,"d":"124,114.00"},null,null,{"v":10,"d":"10 a"}]
[null,"5.2."]
[null,"…"]
[null,6,"Ehituslepingud",{"$f":"SUM(D33,D71)","v":{"v":2395830.87,"d":"2,395,830.87"}},{"$nulls":3},{"$f":"SUM(H33:H72)","v":{"v":357324.10266666673,"d":"357,324"}}]
[null,"6.1.","Ehituse petöövõtt",{"$f":"D34+D41+D44+D50+D55+D61+D64+D70","v":{"v":2357425.56,"d":"2,357,425.56"}},{"$nulls":3},{"$f":"IF(ISBLANK(G33),\"\",D33-D33/G33*10)","v":""}]
[null,"6.1.1.","Välisrajatised",{"$f":"SUM(D35:D40)","v":{"v":190270.11,"d":"190,270.11"}},{"$nulls":3},""]
[null,null,"Ettevalmistus- ja lammutustööd",{"v":67865.62000000001,"d":"67,865.62"},null,null,{"v":10,"d":"10 a"},0]
[null,null,"Hoonevälised ehitised",{"v":43480.35,"d":"43,480.35"},null,null,{"v":15,"d":"15 a"},{"v":14493.449999999997,"d":"14,493"}]
[null,null,"Välisvõrgud",{"v":38898.98,"d":"38,898.98"},null,null,{"v":15,"d":"15 a"},{"v":12966.326666666668,"d":"12,966"}]
[null,null,"Kaved maaalal",{"v":7219.86,"d":"7,219.86"},null,null,{"v":15,"d":"15 a"},{"v":2406.62,"d":"2,407"}]
[null,null,"Maa-ala pinnakatted",{"v":23633.090000000004,"d":"23,633.09"},null,null,{"v":15,"d":"15 a"},{"v":7877.696666666667,"d":"7,878"}]
[null,null,"Väikeehitised maaalal",{"v":9172.21,"d":"9,172.21"},null,null,{"v":15,"d":"15 a"},{"v":3057.4033333333336,"d":"3,057"}]
[null,"6.1.2.","Alused ja vundamendid",{"$f":"SUM(D42:D43)","v":{"v":54462.04,"d":"54,462.04"}},{"$nulls":3},""]
[null,null,"Vundamendid",{"v":18540.04,"d":"18,540.04"},null,null,{"v":25,"d":"25 a"},{"v":11124.024000000001,"d":"11,124"}]
[null,null,"Aluspõrandad",{"v":35922,"d":"35,922.00"},null,null,{"v":25,"d":"25 a"},{"v":21553.199999999997,"d":"21,553"}]
[null,"6.1.3.","Kandetarindid",{"$f":"SUM(D45:D49)","v":{"v":55022.82,"d":"55,022.82"}},{"$nulls":3},""]
[null,null,"Kandvad ja välisseinad",{"v":3234,"d":"3,234.00"},null,null,{"v":25,"d":"25 a"},{"v":1940.3999999999999,"d":"1,940"}]
[null,null,"Kandvad vaheseinad, postid, talad",{"v":26360,"d":"26,360.00"}]
[null,null,"Vahe- ja katuslaed",{"v":14153.74,"d":"14,153.74"},null,null,{"v":25,"d":"25 a"},{"v":8492.244,"d":"8,492"}]
[null,null,"Trepielemendid, pandused, kaldteed",{"v":1942.47,"d":"1,942.47"},null,null,{"v":25,"d":"25 a"},{"v":1165.482,"d":"1,165"}]
[null,null,"Rõdud ja terrassid",{"v":9332.609999999999,"d":"9,332.61"},null,null,{"v":25,"d":"25 a"},{"v":5599.565999999999,"d":"5,600"}]
[null,"6.1.4.","Fassaadielemendid ja katused",{"$f":"SUM(D51:D54)","v":{"v":215850.27999999997,"d":"215,850.28"}},{"$nulls":3},""]
[null,null,"Välisseinte ja fassaadide katted",{"v":128676.87,"d":"128,676.87"},null,null,{"v":15,"d":"15 a"},{"v":42892.28999999999,"d":"42,892"}]
[null,null,"Aknad",{"v":10028.74,"d":"10,028.74"},null,null,{"v":15,"d":"15 a"},{"v":3342.913333333333,"d":"3,343"}]
[null,null,"Piirded ja käiguteed",{"v":64492.05,"d":"64,492.05"},null,null,{"v":15,"d":"15 a"},{"v":21497.35,"d":"21,497"}]
[null,null,"Katusetarindid ja katusekatted",{"v":12652.619999999999,"d":"12,652.62"},null,null,{"v":20,"d":"20 a"},{"v":6326.3099999999995,"d":"6,326"}]
[null,"6.1.5.","Ruumitarindid ja pinnakatted",{"$f":"SUM(D56:D60)","v":{"v":502633.3499999999,"d":"502,633.35"}},{"$nulls":3},""]
[null,null,"Vaheseinad",{"v":74157.76,"d":"74,157.76"},null,null,{"v":10,"d":"10 a"},0]
[null,null,"Uksed",{"v":137974.93000000002,"d":"137,974.93"},null,null,{"v":10,"d":"10 a"},0]
[null,null,"Siseseinte pinnakatted",{"v":126403.26999999999,"d":"126,403.27"},"x",null,{"v":10,"d":"10 a"},0]
[null,null,"Lagede pinnakatted",{"v":92178.20999999999,"d":"92,178.21"},"x",null,{"v":10,"d":"10 a"},0]
[null,null,"Põrandad ja pinnakatted",{"v":71919.18,"d":"71,919.18"},"x",null,{"v":10,"d":"10 a"},0]
[null,"6.1.6.","Sisustus, inventar, seadmed",{"$f":"SUM(D62:D63)","v":{"v":93352.11000000002,"d":"93,352.11"}},{"$nulls":3},""]
[null,null,"Sisaldub Lisa 2 Sisustus: Eritellimusel mööbel",{"$f":"SUM('Lisa 6.1. Lisa 2 Sisustus'!E74:E117)+SUM('Lisa 6.1. Lisa 2 Sisustus'!E120:E122)","v":{"v":84854.69000000002,"d":"84,854.69"}},null,null,{"v":10,"d":"10 a"},{"v":1.4551915228366852E-11,"d":"0"}]
[null,null,"Tõste- ja teisaldusmasinad",{"v":8497.419999999998,"d":"8,497.42"},null,null,{"v":10,"d":"10 a"},0]
[null,"6.1.7.","Tehnosüsteemid",{"$f":"SUM(D65:D69)","v":{"v":850859.5,"d":"850,859.50"}},{"$nulls":3},""]
[null,null,"Veevarustus ja kanalisatsioon",{"v":60611.9,"d":"60,611.90"},null,null,{"v":15,"d":"15 a"},{"v":20203.966666666667,"d":"20,204"}]
[null,null,"Küte, ventilatsioon ja jahutus",{"v":270294.93,"d":"270,294.93"},null,null,{"v":15,"d":"15 a"},{"v":90098.31,"d":"90,098"}]
[null,null,"Tugevvoolu paigaldis",{"v":246859.65,"d":"246,859.65"},null,null,{"v":15,"d":"15 a"},{"v":82286.54999999999,"d":"82,287"}]
[null,null,"Nõrkvoolupaigaldis ja automaatika",{"v":224950.66,"d":"224,950.66"},null,null,{"v":10,"d":"10 a"},{"v":2.9103830456733704E-11,"d":"0"}]
[null,null,"Tuletõrjevarustus",{"v":48142.36,"d":"48,142.36"},null,null,{"v":10,"d":"10 a"},0]
[null,"6.1.8.","Ehitusplatsi üld- ja korralduskulud",{"v":394975.35,"d":"394,975.35"},null,null,{"v":10,"d":"10 a"},0]
[null,"6.2.","Infograafika",{"$f":"SUM(D72)","v":{"v":38405.31,"d":"38,405.31"}},{"$nulls":3},""]
[null,"6.2.1.","Infograafika",{"v":38405.31,"d":"38,405.31"},null,null,{"v":10,"d":"10 a"},0]
[null,"SISUSTAMINE",null,{"$f":"SUM(D74)","v":{"v":153922.92958541182,"d":"153,922.93"}},{"$nulls":3},{"$f":"SUM(H74)","v":{"v":16730,"d":"16,730"}}]
[null,7,"Sisustus ja kunstiteosed",{"$f":"SUM(D75:D77)","v":{"v":153922.92958541182,"d":"153,922.93"}},{"$nulls":3},{"$f":"SUM(H75:H77)","v":{"v":16730,"d":"16,730"}}]
[null,"7.1.","Tavasisustus",{"$f":"SUM('Lisa 6.1. Lisa 2 Sisustus'!E7:E73)","v":{"v":137192.92958541182,"d":"137,192.93"}},null,"x",{"v":10,"d":"10 a"},{"$f":"IF(ISBLANK(G75),\"\",D75-D75/G75*10)","v":0}]
[null,"7.2.","Erisisustus"]
[null,"7.3.","Kunst",{"v":16730,"d":"16,730.00"},null,null,"Ei amortiseeri",{"$f":"D77","v":{"v":16730,"d":"16,730"}}]
[null,"…",{"$nulls":5},""]
[null,"RESERV",null,{"$f":"SUM(D80)","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(H80)","v":0}]
[null,8,"Reserv",{"v":0,"d":"0.00"},null,null,{"v":10,"d":"10 a"},0]
[null,"TEGELIK MAKSUMUS KOKKU, KM-TA (ilma sisustuseta)",null,{"$f":"SUM(D9+D27+D73+D79)-D62-D75","v":{"v":2714010.29,"d":"2,714,010.29"}},{"$f":"SUMIF(E9:E80,\"x\",D9:D80)","v":{"v":290500.66,"d":"290,501"}},{"$f":"SUMIF(F9:F80,\"x\",D9:D80)","v":{"v":137192.92958541182,"d":"137,193"}},null,{"$f":"SUM(H9+H27+H73+H79)","v":{"v":374054.10266666673,"d":"374,054"}}]
[null,"EHITUSTÖÖDE AEGNE INTRESS",null,{"$f":"SUM(D83)","v":{"v":127112.70740176225,"d":"127,112.71"}}]
[null,9,"Intressikulu",{"v":127112.70740176225,"d":"127,112.71"}]
[null,"PROJEKTIJUHTIMISE KAUDSED KULUD, KM-TA",null,{"$f":"SUM(D85)","v":{"v":67850.25725000001,"d":"67,850.26"}}]
[null,10,{"v":0.025,"d":"2.5%"},{"$f":"D81*C85","v":{"v":67850.25725000001,"d":"67,850.26"}}]
[null,"TEGELIK MAKSUMUS KOKKU KOOS KAUDSETE KULUDEGA, KM-TA",null,{"$f":"SUM(D81++D82+D84)","v":{"v":2908973.254651762,"d":"2,908,973.25"}}]
[null,"SISSEVOOL, KM-TA",null,{"$f":"SUM(D88)","v":{"v":0,"d":"0.00"}}]
[null,11,"CO2 vahendid"]
[null,"TEGELIK MAKSUMUS KOOS KAUDSETE KULUDE JA SISSEVOOLUGA, KM-TA",null,{"$f":"D86-D87","v":{"v":2908973.254651762,"d":"2,908,973.25"}}]
[null,"KÄIBEMAKS ",null,{"$f":"SUM(D91)","v":{"v":581794.6509303524,"d":"581,794.65"}}]
[null,12,{"v":0.2,"d":"20%"},{"$f":"D86*C91","v":{"v":581794.6509303524,"d":"581,794.65"}}]
[null,"TEGELIK MAKSUMUS KOKKU, KM-GA",null,{"$f":"SUM(D89+D90)","v":{"v":3490767.9055821146,"d":"3,490,767.91"}}]

{"sheet":"Lisa 6.1. Lisa 2 Sisustus","index":1,"n_rows":135,"n_cols":42,"rows_kept":135,"merged":[[3,1,3,6],[3,8,3,19],[3,21,3,25],[3,27,3,31]]}
[{"$nulls":6},"Lisa nr 2"]
[{"$nulls":6},"Üürilepingu nr KPJ-4/2020-307  lisale nr 6.1"]
[]
[null,"Sisustuse nimekiri ja tegelik maksumus ",{"$nulls":6},"Sisustuse jagunemine (ainukasutuses pinnal)",{"$nulls":12},"Sisustuse jagunemine (ühiskasutuses pinnal)",{"$nulls":5},"Kokku (ainu- ja ühiskasutuses sisustuse jagunemine)",{"$nulls":7},"Eksplikatsioon"]
[]
[null," ","Kogus, tk","Hind, EUR, km-ta","Tegelik maksumus, EUR, km-ta","Tavasisustus","Erisisustus",null,"RaM kogus","RaM maksumus","TI kogus","TI maksumus","SKA kogus","SKA maksumus","TA kogus","TA maksumus","KIK kogus","KIK maksumus","Ühiskasutus kogus","Ühiskasutus maksumus",null,"RaM maksumus","TI maksumus","SKA maksumus","TA maksumus","KIK maksumus",null,"RaM maksumus","TI maksumus","SKA maksumus","TA maksumus","KIK maksumus",{"$nulls":3},"Üürnik","Ainukasutuses pind","Ühiskasutuses korruste pind","Ühiskasutuses hoone pind","Ühiskasutuses muu pind","Kokku","Osakaal"]
[null,"D-01 Helisummutav tugitool 790x790x1480mm",{"$f":"IF(I7+K7+M7+O7+Q7+S7=0,\"\",I7+K7+M7+O7+Q7+S7)","v":14},{"v":791,"d":"791 €"},{"$f":"IFERROR(SUM(C7*D7),\"\")","v":{"v":11074,"d":"11,074.00"}},"x",null,{"$f":"IFERROR(IF(SUM(I7,K7,M7,O7,Q7,S7)-C7=0,\"\",\"K\"),\"\")","v":""},null,{"$f":"IF(ISBLANK(I7),\"\",SUM(I7*$D7))","v":""},null,{"$f":"IF(ISBLANK(K7),\"\",SUM(K7*$D7))","v":""},14,{"$f":"IF(ISBLANK(M7),\"\",SUM(M7*$D7))","v":{"v":11074,"d":"11,074.00 €"}},null,{"$f":"IF(ISBLANK(O7),\"\",SUM(O7*$D7))","v":""},null,{"$f":"IF(ISBLANK(Q7),\"\",SUM(Q7*$D7))","v":""},null,{"$f":"IF(ISBLANK(S7),\"\",SUM(S7*$D7))","v":""},null,{"$f":"IFERROR(IF(ISBLANK($T7),\"\",$T7*$AP$7),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK($T7),\"\",$T7*$AP$8),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK($T7),\"\",$T7*$AP$9),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK($T7),\"\",$T7*$AP$10),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK($T7),\"\",$T7*$AP$11),\"\")","v":""},{"$f":"IF(SUM(T7)=SUM(V7:Z7),\"\",\"K\")","v":""},{"$f":"IF(SUM(J7,V7)=0,\"\",SUM(J7,V7))","v":""},{"$f":"IF(SUM(L7,W7)=0,\"\",SUM(L7,W7))","v":""},{"$f":"IF(SUM(N7,X7)=0,\"\",SUM(N7,X7))","v":{"v":11074,"d":"11,074.00 €"}},{"$f":"IF(SUM(P7,Y7)=0,\"\",SUM(P7,Y7))","v":""},{"$f":"IF(SUM(R7,Z7)=0,\"\",SUM(R7,Z7))","v":""},{"$nulls":3},"Rahandusministeerium",337.3,{"v":0,"d":"0.0"},{"v":142.1197331851029,"d":"142.1"},{"v":0,"d":"0.0"},{"v":479.4197331851029,"d":"479.4"},{"v":0.3418810049098645,"d":"34.19%"}]
[null,"D-02 Pöörleval jalal tugitool 780x1100x670mm",{"$f":"IF(I8+K8+M8+O8+Q8+S8=0,\"\",I8+K8+M8+O8+Q8+S8)","v":8},{"v":493,"d":"493 €"},{"$f":"IFERROR(SUM(C8*D8),\"\")","v":{"v":3944,"d":"3,944.00"}},"x",null,{"$f":"IFERROR(IF(SUM(I8,K8,M8,O8,Q8,S8)-C8=0,\"\",\"K\"),\"\")","v":""},null,{"$f":"IF(ISBLANK(I8),\"\",SUM(I8*$D8))","v":""},null,{"$f":"IF(ISBLANK(K8),\"\",SUM(K8*$D8))","v":""},8,{"$f":"IF(ISBLANK(M8),\"\",SUM(M8*$D8))","v":{"v":3944,"d":"3,944.00 €"}},null,{"$f":"IF(ISBLANK(O8),\"\",SUM(O8*$D8))","v":""},null,{"$f":"IF(ISBLANK(Q8),\"\",SUM(Q8*$D8))","v":""},null,{"$f":"IF(ISBLANK(S8),\"\",SUM(S8*$D8))","v":""},null,"","","","",{"$f":"IFERROR(IF(ISBLANK($T8),\"\",$T8*$AP$11),\"\")","v":""},"","","",{"v":3944,"d":"3,944.00 €"},"","",{"$nulls":3},"Tööinspektsioon",{"v":75,"d":"75.0"},{"v":0,"d":"0.0"},{"v":31.600889382990562,"d":"31.6"},{"v":5.499454148471614,"d":"5.5"},{"v":112.10034353146217,"d":"112.1"},{"v":0.0799403433869088,"d":"7.99%"}]
[null,"D-03 Diivan 670x1600x740mm",2,{"v":366,"d":"366 €"},{"v":732,"d":"732.00"},"x",null,"",1,{"v":366,"d":"366.00 €"},null,"",1,{"v":366,"d":"366.00 €"},null,"",null,"",null,"",null,"","","","","","",{"v":366,"d":"366.00 €"},"",{"v":366,"d":"366.00 €"},"","",{"$nulls":3},"Sotsiaalkindlustusamet",{"v":351.09999999999997,"d":"351.1"},{"v":0,"d":"0.0"},{"v":147.93429683157314,"d":"147.9"},{"v":87.51648050668268,"d":"87.5"},{"v":586.5507773382558,"d":"586.6"},{"v":0.4182776704972231,"d":"41.83%"}]
[null,"GK-01 Riidekapp",13,{"v":136.3,"d":"136 €"},{"v":1771.9,"d":"1,771.90"},"x",null,"",null,"",null,"",null,"",null,"",null,"",13,{"v":1771.9,"d":"1,771.90 €"},null,{"v":605.7789525997889,"d":"605.78 €"},{"v":141.6462944472637,"d":"141.65 €"},{"v":741.1462043540296,"d":"741.15 €"},{"v":260.69939116412036,"d":"260.70 €"},{"v":22.62915743479793,"d":"22.63 €"},"",{"v":605.7789525997889,"d":"605.78 €"},{"v":141.6462944472637,"d":"141.65 €"},{"v":741.1462043540296,"d":"741.15 €"},{"v":260.69939116412036,"d":"260.70 €"},{"v":22.62915743479793,"d":"22.63 €"},{"$nulls":3},"Terviseamet",123.5,{"v":0,"d":"0.0"},{"v":52.03613118399113,"d":"52.0"},{"v":30.78406534484567,"d":"30.8"},{"v":206.3201965288368,"d":"206.3"},{"v":0.1471298556149446,"d":"14.71%"}]
[null,"GK-02 Riidekapp",12,{"v":108.55,"d":"109 €"},{"v":1302.6,"d":"1,302.60"},"x",null,"",null,"",null,"",null,"",null,"",null,"",12,{"v":1302.6,"d":"1,302.60 €"},null,{"v":445.3341969955895,"d":"445.33 €"},{"v":104.13029129578739,"d":"104.13 €"},{"v":544.8484935896828,"d":"544.85 €"},{"v":191.65134992402682,"d":"191.65 €"},{"v":16.63566819491381,"d":"16.64 €"},"",{"v":445.3341969955895,"d":"445.33 €"},{"v":104.13029129578739,"d":"104.13 €"},{"v":544.8484935896828,"d":"544.85 €"},{"v":191.65134992402682,"d":"191.65 €"},{"v":16.63566819491381,"d":"16.64 €"},{"$nulls":3},"Keskkonnainvesteeringute Keskus ",12.6,{"v":0,"d":"0.0"},{"v":5.308949416342415,"d":"5.3"},{"v":0,"d":"0.0"},{"v":17.908949416342416,"d":"17.9"},{"v":0.012771125591059274,"d":"1.28%"}]
[null,"K-01.1 Lockerkapp-9ne 1270x820x580mm",9,{"v":349.49,"d":"349 €"},{"v":3145.41,"d":"3,145.41"},"x",null,"",null,"",null,"",9,{"v":3145.41,"d":"3,145.41 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":3145.41,"d":"3,145.41 €"},"","",{"$nulls":3},"Aktiivne vakantsus",{"v":-2.2737367544323206E-13,"d":"-0.0"},{"v":0,"d":"0.0"},{"v":-9.580280488380767e-14,"d":"-0.0"},{"v":0,"d":"0.0"},{"v":-3.2317648032703974E-13,"d":"-0.0"},{"v":-2.3046172739573545E-16,"d":"-0.00%"}]
[null,"K-01.2 Lockerkapp-6ne",3,{"v":259.16,"d":"259 €"},777.48,"x",null,"",null,"",null,"",3,{"v":777.48,"d":"777.48 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":777.48,"d":"777.48 €"},"","",{"$nulls":3},"Üüritav pind kokku",{"v":899.4999999999998,"d":"899.5"},{"v":0,"d":"0.0"},{"v":379,"d":"379.0"},{"v":123.79999999999997,"d":"123.8"},{"v":1402.2999999999997,"d":"1,402.3"},{"v":1,"d":"100.00%"}]
[null,"K-02 Dokumendikapp 800xh1250x420mm",24,{"v":139.51,"d":"140 €"},{"v":3348.24,"d":"3,348.24"},"x",null,"",9,{"v":1255.59,"d":"1,255.59 €"},8,{"v":1116.08,"d":"1,116.08 €"},6,{"v":837.06,"d":"837.06 €"},null,"",1,{"v":139.51,"d":"139.51 €"},0,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},"",{"v":1255.59,"d":"1,255.59 €"},{"v":1116.08,"d":"1,116.08 €"},{"v":837.06,"d":"837.06 €"},"",{"v":139.51,"d":"139.51 €"},{"$nulls":3},"Passiivne vakantsus","","","","",{"v":0,"d":"0.0"},""]
[null,"K-02-a Dokumendikapp, ilma usteta, 800xh1250x420mm (107, 1tk)",1,{"v":186.19905709795705,"d":"186 €"},{"v":186.19905709795705,"d":"186.20"},"x",null,"",null,"",null,"",1,{"v":186.19905709795705,"d":"186.20 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":186.19905709795705,"d":"186.20 €"},"",""]
[null,"K-03 Printerikapp 600x1200x660mm",4,{"v":138.32,"d":"138 €"},553.28,"x",null,"",null,"",1,{"v":138.32,"d":"138.32 €"},2,{"v":276.64,"d":"276.64 €"},null,"",null,"",1,{"v":138.32,"d":"138.32 €"},null,{"v":47.28898059913246,"d":"47.29 €"},{"v":11.057348297277224,"d":"11.06 €"},{"v":57.856167383175894,"d":"57.86 €"},{"v":20.351001628659137,"d":"20.35 €"},{"v":1.7665020917553187,"d":"1.77 €"},"",{"v":47.28898059913246,"d":"47.29 €"},{"v":149.37734829727722,"d":"149.38 €"},{"v":334.4961673831759,"d":"334.50 €"},{"v":20.351001628659137,"d":"20.35 €"},{"v":1.7665020917553187,"d":"1.77 €"}]
[null,"K-03-s Printerikapi sokkel",1,{"v":85.098552078468,"d":"85 €"},{"v":85.098552078468,"d":"85.10"},"x",null,"",1,{"v":85.098552078468,"d":"85.10 €"},null,"",null,"",null,"",null,"",null,"",null,"","","","","","",{"v":85.098552078468,"d":"85.10 €"},"","","",""]
[null,"K-03-a Printerikapp 600x1200x660mm (508, 1tk)",1,{"v":0,"d":"0 €"},{"v":0,"d":"0.00"},"x",null,"",1,{"v":0,"d":"0.00 €"},null,"",null,"",null,"",null,"",null,"",null,"","","","","","","","","","",""]
[null,"K-04 Dokumendikapp 420x1200x887mm",5,{"v":160.46,"d":"160 €"},{"v":802.3000000000001,"d":"802.30"},"x",null,"",1,{"v":160.46,"d":"160.46 €"},null,"",null,"",3,{"v":481.38,"d":"481.38 €"},null,"",1,{"v":160.46,"d":"160.46 €"},null,{"v":54.85822604783686,"d":"54.86 €"},{"v":12.827227499863385,"d":"12.83 €"},{"v":67.11683500798442,"d":"67.12 €"},{"v":23.60845663197401,"d":"23.61 €"},{"v":2.0492548123413714,"d":"2.05 €"},"",{"v":215.31822604783687,"d":"215.32 €"},{"v":12.827227499863385,"d":"12.83 €"},{"v":67.11683500798442,"d":"67.12 €"},{"v":504.98845663197403,"d":"504.99 €"},{"v":2.0492548123413714,"d":"2.05 €"}]
[null,"K-04-a Dokumendikapp 420x1200x887mm (305, 1tk; 306, 1tk)",2,{"v":363.7663698271346,"d":"364 €"},{"v":727.5327396542692,"d":"727.53"},"x",null,"",null,"",null,"",null,"",2,{"v":727.5327396542692,"d":"727.53 €"},null,"",null,"",null,"","","","","","","","","",{"v":727.5327396542692,"d":"727.53 €"},""]
[null,"L-01 Elektriline töölaud 1600x800xh610-1260mm",80,{"v":246.32,"d":"246 €"},{"v":19705.6,"d":"19,705.60"},"x",null,"",9,{"v":2216.88,"d":"2,216.88 €"},10,{"v":2463.2,"d":"2,463.20 €"},57,{"v":14040.24,"d":"14,040.24 €"},1,{"v":246.32,"d":"246.32 €"},1,{"v":246.32,"d":"246.32 €"},2,{"v":492.64,"d":"492.64 €"},null,{"v":168.42425825879565,"d":"168.42 €"},{"v":39.38181076612675,"d":"39.38 €"},{"v":206.06031159375198,"d":"206.06 €"},{"v":72.48205207014631,"d":"72.48 €"},{"v":6.29156731117944,"d":"6.29 €"},"",{"v":2385.304258258796,"d":"2,385.30 €"},{"v":2502.5818107661266,"d":"2,502.58 €"},{"v":14246.300311593752,"d":"14,246.30 €"},{"v":318.8020520701463,"d":"318.80 €"},{"v":252.61156731117944,"d":"252.61 €"}]
[null,"L-02 Diivanilaud kandiline 700x1300x380mm",1,{"v":116.61,"d":"117 €"},116.61,"x",null,"",null,"",null,"",1,{"v":116.61,"d":"116.61 €"},null,"",null,"",null,"",null,"","","","","",null,"","",{"v":116.61,"d":"116.61 €"},"",""]
[null,"L-03 Töölaud 1200x600, h-740mm",2,{"v":99.74,"d":"100 €"},199.48,"x",null,"",2,{"v":199.48,"d":"199.48 €"},null,"",null,"",null,"",null,"",null,"",null,"","","","","","",{"v":199.48,"d":"199.48 €"},"","","",""]
[null,"L-04 Söögilaud 800x1400, h-740mm",2,{"v":188.54,"d":"189 €"},377.08,"x",null,"",null,"",null,"",null,"",null,"",null,"",2,{"v":377.08,"d":"377.08 €"},null,{"v":128.9164893314117,"d":"128.92 €"},{"v":30.143904684335567,"d":"30.14 €"},{"v":157.7241439910929,"d":"157.72 €"},{"v":55.47972595528331,"d":"55.48 €"},{"v":4.815736037876631,"d":"4.82 €"},"",{"v":128.9164893314117,"d":"128.92 €"},{"v":30.143904684335567,"d":"30.14 €"},{"v":157.7241439910929,"d":"157.72 €"},{"v":55.47972595528331,"d":"55.48 €"},{"v":4.815736037876631,"d":"4.82 €"}]
[null,"L-05.1 Ümar koosolekulaud kõrge d-1200, h-752mm",4,{"v":141.8,"d":"142 €"},{"v":567.2,"d":"567.20"},"x",null,"",1,{"v":141.8,"d":"141.80 €"},null,"",1,{"v":141.8,"d":"141.80 €"},null,"",null,"",2,{"v":283.6,"d":"283.60 €"},null,{"v":96.95745299243758,"d":"96.96 €"},{"v":22.671081384527337,"d":"22.67 €"},{"v":118.62354735301248,"d":"118.62 €"},{"v":41.726027052398294,"d":"41.73 €"},{"v":3.6218912176244102,"d":"3.62 €"},"",{"v":238.7574529924376,"d":"238.76 €"},{"v":22.671081384527337,"d":"22.67 €"},{"v":260.4235473530125,"d":"260.42 €"},{"v":41.726027052398294,"d":"41.73 €"},{"v":3.6218912176244102,"d":"3.62 €"}]
[null,"L-05.2 Ümar koosolekulaud madal d-800, h-450mm",1,{"v":99.63,"d":"100 €"},99.63,"x",null,"",null,"",null,"",1,{"v":99.63,"d":"99.63 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":99.63,"d":"99.63 €"},"",""]
[null,"L-06 Sülearvutilaud 350x450, h-639mm",3,{"v":99.19,"d":"99 €"},297.57,"x",null,"",null,"",null,"",3,{"v":297.57,"d":"297.57 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":297.57,"d":"297.57 €"},"",""]
[null,"L-07 Ratastel seminarilaud 1400x700, h-734mm",8,{"v":173.61,"d":"174 €"},{"v":1388.88,"d":"1,388.88"},"x",null,"",8,{"v":1388.88,"d":"1,388.88 €"},null,"",null,"",null,"",null,"",null,"",null,"","","","","","",{"v":1388.88,"d":"1,388.88 €"},"","","",""]
[null,"L-08 koosolekulaud 1800x1200, h-740mm",7,{"v":370.86,"d":"371 €"},{"v":2596.02,"d":"2,596.02"},"x",null,"",7,{"v":2596.02,"d":"2,596.02 €"},null,"",null,"",null,"",null,"",null,"",null,"","","","","","",{"v":2596.02,"d":"2,596.02 €"},"","","",""]
[null,"L-09 Ümar koosolekulaud d.800mm, h.720mm",2,{"v":82.7,"d":"83 €"},{"v":165.4,"d":"165.40"},"x",null,"",1,{"v":82.7,"d":"82.70 €"},null,"",null,"",null,"",null,"",1,{"v":82.7,"d":"82.70 €"},null,{"v":28.273559106045795,"d":"28.27 €"},{"v":6.611066398097358,"d":"6.61 €"},{"v":34.59156335012035,"d":"34.59 €"},{"v":12.167639059355919,"d":"12.17 €"},{"v":1.056172086380602,"d":"1.06 €"},"",{"v":110.9735591060458,"d":"110.97 €"},{"v":6.611066398097358,"d":"6.61 €"},{"v":34.59156335012035,"d":"34.59 €"},{"v":12.167639059355919,"d":"12.17 €"},{"v":1.056172086380602,"d":"1.06 €"}]
[null,"L-10 Elektriline töölaud 1800x800xh610-1260mm, elektriliselt kõrgus reguleeritav",2,{"v":262.74,"d":"263 €"},525.48,"x",null,"",2,{"v":525.48,"d":"525.48 €"},null,"",null,"",null,"",null,"",null,"",null,"","","","","","",{"v":525.48,"d":"525.48 €"},"","","",""]
[null,"L-11 Töölaud 600x1000, h-740mm",1,{"v":106.47,"d":"106 €"},106.47,"x",null,"",null,"",null,"",null,"",1,{"v":106.47,"d":"106.47 €"},null,"",null,"",null,"","","","","","","","","",{"v":106.47,"d":"106.47 €"},""]
[null,"L-12 Töölaud 1200x800mm, h610-1260mm",1,{"v":256.81,"d":"257 €"},256.81,"x",null,"",null,"",null,"",1,{"v":256.81,"d":"256.81 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":256.81,"d":"256.81 €"},"",""]
[null,"L-13 Töölaud 1600x800mm, h610-1260mm",4,{"v":265.51,"d":"266 €"},{"v":1062.04,"d":"1,062.04"},"x",null,"",null,"",null,"",null,"",4,{"v":1062.04,"d":"1,062.04 €"},null,"",null,"",null,"","","","","","","","","",{"v":1062.04,"d":"1,062.04 €"},""]
[null,"L-13-a Töölaud 1600x800mm, h610-1260mm (305 - 2tk; 306 - 2tk)",4,{"v":405.6919853326349,"d":"406 €"},{"v":1622.7679413305395,"d":"1,622.77"},"x",null,"",null,"",null,"",null,"",4,{"v":1622.7679413305395,"d":"1,622.77 €"},null,"",null,"",null,"","","","","","","","","",{"v":1622.7679413305395,"d":"1,622.77 €"},""]
[null,"L-14 Töölaud 1600x1000mm, h610-1260mm",3,{"v":271.82,"d":"272 €"},815.46,"x",null,"",null,"",null,"",2,{"v":543.64,"d":"543.64 €"},1,{"v":271.82,"d":"271.82 €"},null,"",null,"",null,"","","","","","","","",{"v":543.64,"d":"543.64 €"},{"v":271.82,"d":"271.82 €"},""]
[null,"LP-01 Lille pedestaal 600x250, h. 650mm",2,{"v":194.67,"d":"195 €"},389.34,"x",null,"",null,"",null,"",null,"",null,"",null,"",2,{"v":389.34,"d":"389.34 €"},null,{"v":133.10795045160663,"d":"133.11 €"},{"v":31.123973294259066,"d":"31.12 €"},{"v":162.85222823138884,"d":"162.85 €"},{"v":57.28353798512253,"d":"57.28 €"},{"v":4.972310037623018,"d":"4.97 €"},"",{"v":133.10795045160663,"d":"133.11 €"},{"v":31.123973294259066,"d":"31.12 €"},{"v":162.85222823138884,"d":"162.85 €"},{"v":57.28353798512253,"d":"57.28 €"},{"v":4.972310037623018,"d":"4.97 €"}]
[null,"N-01 Riidenagi Mõõdud: 620xh1860mm",29,{"v":83.93,"d":"84 €"},{"v":2433.9700000000003,"d":"2,433.97"},"x",null,"",7,{"v":587.51,"d":"587.51 €"},2,{"v":167.86,"d":"167.86 €"},11,{"v":923.23,"d":"923.23 €"},5,{"v":419.65000000000003,"d":"419.65 €"},1,{"v":83.93,"d":"83.93 €"},3,{"v":251.79000000000002,"d":"251.79 €"},null,{"v":86.0822182262548,"d":"86.08 €"},{"v":20.128179061389766,"d":"20.13 €"},{"v":105.31813465449581,"d":"105.32 €"},{"v":37.045826345286905,"d":"37.05 €"},{"v":3.2156417125728147,"d":"3.22 €"},"",{"v":673.5922182262548,"d":"673.59 €"},{"v":187.9881790613898,"d":"187.99 €"},{"v":1028.548134654496,"d":"1,028.55 €"},{"v":456.69582634528695,"d":"456.70 €"},{"v":87.14564171257283,"d":"87.15 €"}]
[null,"N-02 Riidenagi Trossi pikkus 2500 mm, Nagi pikkus 640 mm",7,{"v":139.46,"d":"139 €"},976.22,"x",null,"",null,"",null,"",null,"",null,"",null,"",7,{"v":976.22,"d":"976.22 €"},null,{"v":333.75107461310796,"d":"333.75 €"},{"v":78.0393620211681,"d":"78.04 €"},{"v":408.33102749279914,"d":"408.33 €"},{"v":143.63110764842122,"d":"143.63 €"},{"v":12.467428224503884,"d":"12.47 €"},"",{"v":333.75107461310796,"d":"333.75 €"},{"v":78.0393620211681,"d":"78.04 €"},{"v":408.33102749279914,"d":"408.33 €"},{"v":143.63110764842122,"d":"143.63 €"},{"v":12.467428224503884,"d":"12.47 €"}]
[null,"RS-01 Riidepuu toru 600mm",2,{"v":21.82,"d":"22 €"},43.64,"x",null,"",null,"",null,"",2,{"v":43.64,"d":"43.64 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":43.64,"d":"43.64 €"},"",""]
[null,"S-01 Akustiline lauasirm 1400x450x40mm",38,{"v":208.73,"d":"209 €"},{"v":7931.74,"d":"7,931.74"},"x",null,"",4,{"v":834.92,"d":"834.92 €"},4,{"v":834.92,"d":"834.92 €"},25,{"v":5218.25,"d":"5,218.25 €"},5,{"v":1043.6499999999999,"d":"1,043.65 €"},null,"",null,"",null,"","","","","","",{"v":834.92,"d":"834.92 €"},{"v":834.92,"d":"834.92 €"},{"v":5218.25,"d":"5,218.25 €"},{"v":1043.6499999999999,"d":"1,043.65 €"},""]
[null,"S-01-a Akustiline lauasirm 1400x450x40mm",6,{"v":185.1,"d":"185 €"},{"v":1110.6,"d":"1,110.60"},"x",null,"",null,"",null,"",6,{"v":1110.6,"d":"1,110.60 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":1110.6,"d":"1,110.60 €"},"",""]
[null,"S-01-b-a Akustiline lauasirm 1600x450x40mm (305 - 1tk)",1,{"v":319.37454164484024,"d":"319 €"},{"v":319.37454164484024,"d":"319.37"},"x",null,"",null,"",null,"",null,"",1,{"v":319.37454164484024,"d":"319.37 €"},null,"",null,"",null,"","","","","","","","","",{"v":319.37454164484024,"d":"319.37 €"},""]
[null,"S-02 Akustiline lauasirm  800x450x40mm",32,{"v":163.58,"d":"164 €"},{"v":5234.56,"d":"5,234.56"},"x",null,"",null,"",null,"",32,{"v":5234.56,"d":"5,234.56 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":5234.56,"d":"5,234.56 €"},"",""]
[null,"S-02-a Akustiline lauasirm  800x450x40mm",12,{"v":172.5,"d":"173 €"},{"v":2070,"d":"2,070.00"},"x",null,"",null,"",null,"",12,{"v":2070,"d":"2,070.00 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":2070,"d":"2,070.00 €"},"",""]
[null,"S-03 Akustiline põrandasirm ",1,{"v":618.75,"d":"619 €"},618.75,"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":618.75,"d":"618.75 €"},null,{"v":211.53887178797865,"d":"211.54 €"},{"v":49.46308747064982,"d":"49.46 €"},{"v":258.8093086201568,"d":"258.81 €"},{"v":91.03659816174697,"d":"91.04 €"},{"v":7.902133959467926,"d":"7.90 €"},"",{"v":211.53887178797865,"d":"211.54 €"},{"v":49.46308747064982,"d":"49.46 €"},{"v":258.8093086201568,"d":"258.81 €"},{"v":91.03659816174697,"d":"91.04 €"},{"v":7.902133959467926,"d":"7.90 €"}]
[null,"SP-01 Ratastel sahtliboks Mõõt: 424x575x600mm",28,{"v":174.96,"d":"175 €"},{"v":4898.88,"d":"4,898.88"},"x",null,"",11,{"v":1924.5600000000002,"d":"1,924.56 €"},10,{"v":1749.6000000000001,"d":"1,749.60 €"},1,{"v":174.96,"d":"174.96 €"},5,{"v":874.8000000000001,"d":"874.80 €"},1,{"v":174.96,"d":"174.96 €"},null,"",null,"","","","","","",{"v":1924.5600000000002,"d":"1,924.56 €"},{"v":1749.6000000000001,"d":"1,749.60 €"},{"v":174.96,"d":"174.96 €"},{"v":874.8000000000001,"d":"874.80 €"},{"v":174.96,"d":"174.96 €"}]
[null,"SP-01-a Ratastel sahtliboks Mõõt: 424x575x600mm (105.2, 1tk; 105.3, 1tk; 102, 1tk; 305, 2tk; 306, 2tk; 410, 1tk)",8,{"v":0,"d":"0 €"},{"v":0,"d":"0.00"},"x",null,"",null,"",null,"",2,{"v":0,"d":"0.00 €"},5,{"v":0,"d":"0.00 €"},null,"",1,{"v":0,"d":"0.00 €"},null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},"","","","","",""]
[null,"SP-01-b Ratastel sahtliboks Forma5 sahtiboks L33x 59x59 (105, 2tk)",2,{"v":319.37454164484024,"d":"319 €"},{"v":638.7490832896805,"d":"638.75"},"x",null,"",null,"",null,"",2,{"v":638.7490832896805,"d":"638.75 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":638.7490832896805,"d":"638.75 €"},"",""]
[null,"T-01 8H töötool Kõrgus 1050-1230mm, istme kõrgus 430-540mm, istme laius 500mm, istme sügavus 460mm regul., seljatoe kõrgus 640mm.",26,{"v":176.84,"d":"177 €"},{"v":4597.84,"d":"4,597.84"},"x",null,"",11,{"v":1945.24,"d":"1,945.24 €"},10,{"v":1768.4,"d":"1,768.40 €"},null,"",4,{"v":707.36,"d":"707.36 €"},1,{"v":176.84,"d":"176.84 €"},null,"",null,"","","","","","",{"v":1945.24,"d":"1,945.24 €"},{"v":1768.4,"d":"1,768.40 €"},"",{"v":707.36,"d":"707.36 €"},{"v":176.84,"d":"176.84 €"}]
[null,"T-01-a 8H töötool peatoega Kõrgus 1050-1230mm, istme kõrgus 430-540mm, istme laius 500mm, istme sügavus 460mm regul., seljatoe kõrgus 640mm.",61,{"v":196.79,"d":"197 €"},{"v":12004.189999999999,"d":"12,004.19"},"x",null,"",null,"",null,"",61,{"v":12004.189999999999,"d":"12,004.19 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":12004.189999999999,"d":"12,004.19 €"},"",""]
[null,"T-02 Klienditool Mõõdud: W51xD52xH77cm  ",27,{"v":161.22,"d":"161 €"},{"v":4352.94,"d":"4,352.94"},"x",null,"",null,"",null,"",17,{"v":2740.74,"d":"2,740.74 €"},2,{"v":322.44,"d":"322.44 €"},null,"",8,{"v":1289.76,"d":"1,289.76 €"},null,{"v":440.94444489254687,"d":"440.94 €"},{"v":103.10385728669948,"d":"103.10 €"},{"v":539.4778083004984,"d":"539.48 €"},{"v":189.76220257793094,"d":"189.76 €"},{"v":16.47168694232461,"d":"16.47 €"},"",{"v":440.94444489254687,"d":"440.94 €"},{"v":103.10385728669948,"d":"103.10 €"},{"v":3280.2178083004983,"d":"3,280.22 €"},{"v":512.202202577931,"d":"512.20 €"},{"v":16.47168694232461,"d":"16.47 €"}]
[null,"T-03  8H töötool peatoega Kõrgus 1050-1230mm, istme kõrgus 430-540mm, istme laius 500mm, istme sügavus 460mm regul., seljatoe kõrgus 640mm.",5,{"v":257.69,"d":"258 €"},{"v":1288.45,"d":"1,288.45"},"x",null,"",null,"",null,"",1,{"v":257.69,"d":"257.69 €"},2,{"v":515.38,"d":"515.38 €"},null,"",2,{"v":515.38,"d":"515.38 €"},null,{"v":176.19863231044596,"d":"176.20 €"},{"v":41.199654174745056,"d":"41.20 €"},{"v":215.57194582085884,"d":"215.57 €"},{"v":75.82778498683015,"d":"75.83 €"},{"v":6.581982707120129,"d":"6.58 €"},null,{"v":176.19863231044596,"d":"176.20 €"},{"v":41.199654174745056,"d":"41.20 €"},{"v":473.26194582085884,"d":"473.26 €"},{"v":591.2077849868301,"d":"591.21 €"},{"v":6.581982707120129,"d":"6.58 €"}]
[null,"T-04 Pukk Kõrgus 650/680 mm Laius 345 mm Sõgavus 320 mm",8,{"v":167.39,"d":"167 €"},{"v":1339.12,"d":"1,339.12"},"x",null,"",null,"",null,"",4,{"v":669.56,"d":"669.56 €"},null,"",null,"",4,{"v":669.56,"d":"669.56 €"},null,{"v":228.90984564744886,"d":"228.91 €"},{"v":53.524856318138646,"d":"53.52 €"},{"v":280.06199705812065,"d":"280.06 €"},{"v":98.5122661255423,"d":"98.51 €"},{"v":8.551034850749646,"d":"8.55 €"},null,{"v":228.90984564744886,"d":"228.91 €"},{"v":53.524856318138646,"d":"53.52 €"},{"v":949.6219970581205,"d":"949.62 €"},{"v":98.5122661255423,"d":"98.51 €"},{"v":8.551034850749646,"d":"8.55 €"}]
[null,"T-05 tool Laius 52,1, Sügavus 55,2 cm, Kõrgus 80,6 cm, Istme kõrgus 42,5 cm ",133,{"v":94.6,"d":"95 €"},{"v":12581.8,"d":"12,581.80"},"x",null,"",119,{"v":11257.4,"d":"11,257.40 €"},12,{"v":1135.1999999999998,"d":"1,135.20 €"},null,"",null,"",null,"",2,{"v":189.2,"d":"189.20 €"},null,{"v":64.68388612894636,"d":"64.68 €"},{"v":15.124712968803143,"d":"15.12 €"},{"v":79.1381352580746,"d":"79.14 €"},{"v":27.836968682347518,"d":"27.84 €"},{"v":2.4162969618284147,"d":"2.42 €"},null,{"v":11322.083886128947,"d":"11,322.08 €"},{"v":1150.324712968803,"d":"1,150.32 €"},{"v":79.1381352580746,"d":"79.14 €"},{"v":27.836968682347518,"d":"27.84 €"},{"v":2.4162969618284147,"d":"2.42 €"}]
[null,"T-06 klapptool",14,{"v":178.94,"d":"179 €"},{"v":2505.16,"d":"2,505.16"},"x",null,"",null,"",null,"",null,"",null,"",null,"",14,{"v":2505.16,"d":"2,505.16 €"},null,{"v":856.4666182599962,"d":"856.47 €"},{"v":200.26335063914843,"d":"200.26 €"},{"v":1047.8524890228234,"d":"1,047.85 €"},{"v":368.5838290923346,"d":"368.58 €"},{"v":31.99371298569805,"d":"31.99 €"},null,{"v":856.4666182599962,"d":"856.47 €"},{"v":200.26335063914843,"d":"200.26 €"},{"v":1047.8524890228234,"d":"1,047.85 €"},{"v":368.5838290923346,"d":"368.58 €"},{"v":31.99371298569805,"d":"31.99 €"}]
[null,"P-01 Seinapeegel Mõõdud: 500x1700mm",2,{"v":181.62,"d":"182 €"},363.24,"x",null,"",null,"",null,"",null,"",null,"",null,"",2,{"v":363.24,"d":"363.24 €"},null,{"v":124.18485622345919,"d":"124.18 €"},{"v":29.03753033186075,"d":"29.04 €"},{"v":151.9351810314113,"d":"151.94 €"},{"v":53.443448753572476,"d":"53.44 €"},{"v":4.638983659696371,"d":"4.64 €"},null,{"v":124.18485622345919,"d":"124.18 €"},{"v":29.03753033186075,"d":"29.04 €"},{"v":151.9351810314113,"d":"151.94 €"},{"v":53.443448753572476,"d":"53.44 €"},{"v":4.638983659696371,"d":"4.64 €"}]
[null,"P-01-a Seinapeegel koridoridesse, Mõõdud: 500x1700mm",4,{"v":244.15505500261918,"d":"244 €"},{"v":976.6202200104767,"d":"976.62"},"x",null,"",null,"",null,"",null,"",null,"",null,"",4,{"v":976.6202200104767,"d":"976.62 €"},null,{"v":333.88790223247474,"d":"333.89 €"},{"v":78.07135574623592,"d":"78.07 €"},{"v":408.4984305864677,"d":"408.50 €"},{"v":143.68999196077687,"d":"143.69 €"},{"v":12.472539484521738,"d":"12.47 €"},null,{"v":333.88790223247474,"d":"333.89 €"},{"v":78.07135574623592,"d":"78.07 €"},{"v":408.4984305864677,"d":"408.50 €"},{"v":143.68999196077687,"d":"143.69 €"},{"v":12.472539484521738,"d":"12.47 €"}]
[null,"P-01-b Seinapeegel tualettruumidesse",2,{"v":118.37820848611838,"d":"118 €"},{"v":236.75641697223676,"d":"236.76"},"x",null,"",null,"",null,"",null,"",null,"",null,"",2,{"v":236.75641697223676,"d":"236.76 €"},null,{"v":80.9425217533272,"d":"80.94 €"},{"v":18.926389271814767,"d":"18.93 €"},{"v":99.0299225664164,"d":"99.03 €"},{"v":34.83393744503682,"d":"34.83 €"},{"v":3.023645935641633,"d":"3.02 €"},null,{"v":80.9425217533272,"d":"80.94 €"},{"v":18.926389271814767,"d":"18.93 €"},{"v":99.0299225664164,"d":"99.03 €"},{"v":34.83393744503682,"d":"34.83 €"},{"v":3.023645935641633,"d":"3.02 €"}]
[null,"5. korruse rulood",15,{"v":109.87316666666668,"d":"110 €"},{"v":1648.0975,"d":"1,648.10"},"x",null,"",15,{"v":1648.0975,"d":"1,648.10 €"},null,"",null,"",null,"",null,"",null,"",null,"","","","","",null,{"v":1648.0975,"d":"1,648.10 €"},"","","",""]
[null,"Siseprügikast 2-ne",8,{"v":558.39,"d":"558 €"},{"v":4467.12,"d":"4,467.12"},"x",null,"",null,"",null,"",null,"",null,"",null,"",8,{"v":4467.12,"d":"4,467.12 €"},null,{"v":1527.2234746529539,"d":"1,527.22 €"},{"v":357.103106750528,"d":"357.10 €"},{"v":1868.4965474315552,"d":"1,868.50 €"},{"v":657.2467206146313,"d":"657.25 €"},{"v":57.0501505503327,"d":"57.05 €"},null,{"v":1527.2234746529539,"d":"1,527.22 €"},{"v":357.103106750528,"d":"357.10 €"},{"v":1868.4965474315552,"d":"1,868.50 €"},{"v":657.2467206146313,"d":"657.25 €"},{"v":57.0501505503327,"d":"57.05 €"}]
[null,"Siseprügikast 1-ne",1,{"v":465.37,"d":"465 €"},465.37,"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":465.37,"d":"465.37 €"},null,{"v":159.10116325490364,"d":"159.10 €"},{"v":37.20183760196574,"d":"37.20 €"},{"v":194.6538795192927,"d":"194.65 €"},{"v":68.46982090752677,"d":"68.47 €"},{"v":5.943298716311254,"d":"5.94 €"},null,{"v":159.10116325490364,"d":"159.10 €"},{"v":37.20183760196574,"d":"37.20 €"},{"v":194.6538795192927,"d":"194.65 €"},{"v":68.46982090752677,"d":"68.47 €"},{"v":5.943298716311254,"d":"5.94 €"}]
[null,"Kaablirennid",88,{"v":27.35,"d":"27 €"},{"v":2406.8,"d":"2,406.80"},"x",null,"",10,{"v":273.5,"d":"273.50 €"},10,{"v":273.5,"d":"273.50 €"},59,{"v":1613.65,"d":"1,613.65 €"},4,{"v":109.4,"d":"109.40 €"},1,{"v":27.35,"d":"27.35 €"},4,{"v":109.4,"d":"109.40 €"},null,{"v":37.40178193713918,"d":"37.40 €"},{"v":8.745473566527822,"d":"8.75 €"},{"v":45.75957715239621,"d":"45.76 €"},{"v":16.09600620427494,"d":"16.10 €"},{"v":1.3971611396618846,"d":"1.40 €"},null,{"v":310.90178193713916,"d":"310.90 €"},{"v":282.24547356652783,"d":"282.25 €"},{"v":1659.4095771523962,"d":"1,659.41 €"},{"v":125.49600620427495,"d":"125.50 €"},{"v":28.747161139661888,"d":"28.75 €"}]
[null,"Kaablirosetid laudadele",26,{"v":4.25,"d":"4 €"},{"v":110.5,"d":"110.50"},"x",null,"",10,{"v":42.5,"d":"42.50 €"},10,{"v":42.5,"d":"42.50 €"},null,"",2,{"v":8.5,"d":"8.50 €"},1,{"v":4.25,"d":"4.25 €"},3,{"v":12.75,"d":"12.75 €"},null,{"v":4.358982812600773,"d":"4.36 €"},{"v":1.019239378183087,"d":"1.02 €"},{"v":5.333040298839594,"d":"5.33 €"},{"v":1.8759056590905436,"d":"1.88 €"},{"v":0.16283185128600575,"d":"0.16 €"},null,{"v":46.85898281260077,"d":"46.86 €"},{"v":43.51923937818309,"d":"43.52 €"},{"v":5.333040298839594,"d":"5.33 €"},{"v":10.375905659090543,"d":"10.38 €"},{"v":4.412831851286006,"d":"4.41 €"}]
[null,"Seinakell",6,{"v":41.6667,"d":"42 €"},{"v":250.0002,"d":"250.00"},"x",null,"",null,"",null,"",2,{"v":83.3334,"d":"83.33 €"},null,"",null,"",4,{"v":166.6668,"d":"166.67 €"},null,{"v":56.98021306911141,"d":"56.98 €"},{"v":13.32340122319725,"d":"13.32 €"},{"v":69.71300085322657,"d":"69.71 €"},{"v":24.52166221980485,"d":"24.52 €"},{"v":2.1285226346599577,"d":"2.13 €"},null,{"v":56.98021306911141,"d":"56.98 €"},{"v":13.32340122319725,"d":"13.32 €"},{"v":153.04640085322657,"d":"153.05 €"},{"v":24.52166221980485,"d":"24.52 €"},{"v":2.1285226346599577,"d":"2.13 €"}]
[null,"Garderoobikappide võtmehoidjad",34,{"v":2.7586206896551726,"d":"3 €"},{"v":93.79310344827587,"d":"93.79"},"x",null,"",null,"",8,{"v":22.06896551724138,"d":"22.07 €"},8,{"v":22.06896551724138,"d":"22.07 €"},8,{"v":22.06896551724138,"d":"22.07 €"},null,"",10,{"v":27.586206896551726,"d":"27.59 €"},null,{"v":9.431200135444538,"d":"9.43 €"},{"v":2.2052508520526564,"d":"2.21 €"},{"v":11.538694358544086,"d":"11.54 €"},{"v":4.058754637653644,"d":"4.06 €"},{"v":0.3523069128568076,"d":"0.35 €"},null,{"v":9.431200135444538,"d":"9.43 €"},{"v":24.274216369294038,"d":"24.27 €"},{"v":33.607659875785465,"d":"33.61 €"},{"v":26.127720154895023,"d":"26.13 €"},{"v":0.3523069128568076,"d":"0.35 €"}]
[null,"Võtmekapp",1,{"v":260,"d":"260 €"},{"v":260,"d":"260.00"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":260,"d":"260.00 €"},null,{"v":88.88906127656477,"d":"88.89 €"},{"v":20.784489280596286,"d":"20.78 €"},{"v":108.752194329278,"d":"108.75 €"},{"v":38.25376245988559,"d":"38.25 €"},{"v":3.3204926536754114,"d":"3.32 €"},null,{"v":88.88906127656477,"d":"88.89 €"},{"v":20.784489280596286,"d":"20.78 €"},{"v":108.752194329278,"d":"108.75 €"},{"v":38.25376245988559,"d":"38.25 €"},{"v":3.3204926536754114,"d":"3.32 €"}]
[null,"Lockerkappide võtmehoidjad",198,{"v":2.7586206896551726,"d":"3 €"},{"v":546.2068965517242,"d":"546.21"},"x",null,"",null,"",null,"",198,{"v":546.2068965517242,"d":"546.21 €"},null,"",null,"",null,"",null,"","","","","",null,"","",{"v":546.2068965517242,"d":"546.21 €"},"",""]
[null,"riidepuud",64,{"v":0.62375,"d":"1 €"},39.92,"x",null,"",null,"",null,"",null,"",null,"",null,"",64,{"v":39.92,"d":"39.92 €"},null,{"v":13.647889716001792,"d":"13.65 €"},{"v":3.191218508005399,"d":"3.19 €"},{"v":16.697644606249145,"d":"16.70 €"},{"v":5.873423836148588,"d":"5.87 €"},{"v":0.5098233335950862,"d":"0.51 €"},null,{"v":13.647889716001792,"d":"13.65 €"},{"v":3.191218508005399,"d":"3.19 €"},{"v":16.697644606249145,"d":"16.70 €"},{"v":5.873423836148588,"d":"5.87 €"},{"v":0.5098233335950862,"d":"0.51 €"}]
[null,"Lastelaud, lastetoolid (105, IKEA-st)",1,{"v":150,"d":"150 €"},{"v":150,"d":"150.00"},"x",null,"",null,"",null,"",1,{"v":150,"d":"150.00 €"},null,"",null,"",null,"",null,"","","","","",null,"","",{"v":150,"d":"150.00 €"},"",""]
[null,"Veekeetjad",4,{"v":37.4925,"d":"37 €"},149.97,"x",null,"",null,"",null,"",null,"",null,"",null,"",4,{"v":149.97,"d":"149.97 €"},null,{"$f":"IFERROR(IF(ISBLANK($T71),\"\",$T71*$AP$7),\"\")","v":{"v":51.27189430633238,"d":"51.27 €"}},{"$f":"IFERROR(IF(ISBLANK($T71),\"\",$T71*$AP$8),\"\")","v":{"v":11.988653297734711,"d":"11.99 €"}},{"$f":"IFERROR(IF(ISBLANK($T71),\"\",$T71*$AP$9),\"\")","v":{"v":62.72910224446854,"d":"62.73 €"}},{"$f":"IFERROR(IF(ISBLANK($T71),\"\",$T71*$AP$10),\"\")","v":{"v":22.065064446573242,"d":"22.07 €"}},{"v":1.9152857048911593,"d":"1.92 €"},null,{"$f":"IF(SUM(J71,V71)=0,\"\",SUM(J71,V71))","v":{"v":51.27189430633238,"d":"51.27 €"}},{"$f":"IF(SUM(L71,W71)=0,\"\",SUM(L71,W71))","v":{"v":11.988653297734711,"d":"11.99 €"}},{"$f":"IF(SUM(N71,X71)=0,\"\",SUM(N71,X71))","v":{"v":62.72910224446854,"d":"62.73 €"}},{"$f":"IF(SUM(P71,Y71)=0,\"\",SUM(P71,Y71))","v":{"v":22.065064446573242,"d":"22.07 €"}},{"$f":"IF(SUM(R71,Z71)=0,\"\",SUM(R71,Z71))","v":{"v":1.9152857048911593,"d":"1.92 €"}}]
[null,"Sööginõud",{"$f":"IF(I72+K72+M72+O72+Q72+S72=0,\"\",I72+K72+M72+O72+Q72+S72)","v":1},{"v":1040.84,"d":"1,041 €"},{"$f":"IFERROR(SUM(C72*D72),\"\")","v":{"v":1040.84,"d":"1,040.84"}},"x",null,{"$f":"IFERROR(IF(SUM(I72,K72,M72,O72,Q72,S72)-C72=0,\"\",\"K\"),\"\")","v":""},null,{"$f":"IF(ISBLANK(I72),\"\",SUM(I72*$D72))","v":""},null,{"$f":"IF(ISBLANK(K72),\"\",SUM(K72*$D72))","v":""},null,{"$f":"IF(ISBLANK(M72),\"\",SUM(M72*$D72))","v":""},null,{"$f":"IF(ISBLANK(O72),\"\",SUM(O72*$D72))","v":""},null,{"$f":"IF(ISBLANK(Q72),\"\",SUM(Q72*$D72))","v":""},1,{"$f":"IF(ISBLANK(S72),\"\",SUM(S72*$D72))","v":{"v":1040.84,"d":"1,040.84 €"}},null,{"v":355.8434251503833,"d":"355.84 €"},{"v":83.20510701083015,"d":"83.21 €"},{"v":435.36013056032965,"d":"435.36 €"},{"v":153.13863891825892,"d":"153.14 €"},{"$f":"IFERROR(IF(ISBLANK($T72),\"\",$T72*$AP$11),\"\")","v":{"v":13.292698360198134,"d":"13.29 €"}},null,{"v":355.8434251503833,"d":"355.84 €"},{"v":83.20510701083015,"d":"83.21 €"},{"v":435.36013056032965,"d":"435.36 €"},{"v":153.13863891825892,"d":"153.14 €"},{"v":13.292698360198134,"d":"13.29 €"}]
[null,"Pikendusjuhtmed",1,{"v":299.83333333333337,"d":"300 €"},{"v":299.83333333333337,"d":"299.83"},"x",null,"",null,"",null,"",1,{"v":299.83333333333337,"d":"299.83 €"},null,"",null,"",null,"",null,"","","","","",null,"","",{"v":299.83333333333337,"d":"299.83 €"},"",""]
[null,"RU-01 Ruloo Akna ava suurus L1460xH1540",2,{"v":82.45409090909091,"d":"82 €"},{"v":164.90818181818182,"d":"164.91"},"x",null,"",null,"",null,"",null,"",null,"",null,"",2,{"v":164.90818181818182,"d":"164.91 €"},null,{"v":56.37897491785865,"d":"56.38 €"},{"v":13.182816681856243,"d":"13.18 €"},{"v":68.97741013684161,"d":"68.98 €"},{"v":24.262916980632124,"d":"24.26 €"},{"v":2.1060631009932376,"d":"2.11 €"},null,{"v":56.37897491785865,"d":"56.38 €"},{"v":13.182816681856243,"d":"13.18 €"},{"v":68.97741013684161,"d":"68.98 €"},{"v":24.262916980632124,"d":"24.26 €"},{"v":2.1060631009932376,"d":"2.11 €"}]
[null,"RU-02 Ruloo Akna ava suurus L2200xH1540",23,{"v":82.45409090909091,"d":"82 €"},{"v":1896.4440909090908,"d":"1,896.44"},"x",null,"",2,{"v":164.90818181818182,"d":"164.91 €"},2,{"v":164.90818181818182,"d":"164.91 €"},12,{"v":989.449090909091,"d":"989.45 €"},7,{"v":577.1786363636363,"d":"577.18 €"},null,"",null,"",null,"","","","","",null,{"v":164.90818181818182,"d":"164.91 €"},{"v":164.90818181818182,"d":"164.91 €"},{"v":989.449090909091,"d":"989.45 €"},{"v":577.1786363636363,"d":"577.18 €"},""]
[null,"RU-03 Ruloo Akna ava suurus L1780xH1540",4,{"v":82.45409090909091,"d":"82 €"},{"v":329.81636363636363,"d":"329.82"},"x",null,"",null,"",1,{"v":82.45409090909091,"d":"82.45 €"},3,{"v":247.36227272727274,"d":"247.36 €"},null,"",null,"",null,"",null,"","","","","",null,"",{"v":82.45409090909091,"d":"82.45 €"},{"v":247.36227272727274,"d":"247.36 €"},"",""]
[null,"RU-04 Ruloo Akna ava suurus L2200xH1540",3,{"v":82.45409090909091,"d":"82 €"},{"v":247.36227272727274,"d":"247.36"},"x",null,"",null,"",null,"",3,{"v":247.36227272727274,"d":"247.36 €"},null,"",null,"",null,"",null,"","","","","",null,"","",{"v":247.36227272727274,"d":"247.36 €"},"",""]
[null,"RU-05 Ruloo Akna ava suurus L1660xH1590",3,{"v":82.45409090909091,"d":"82 €"},{"v":247.36227272727274,"d":"247.36"},"x",null,"",null,"",1,{"v":82.45409090909091,"d":"82.45 €"},2,{"v":164.90818181818182,"d":"164.91 €"},null,"",null,"",null,"",null,"","","","","",null,"",{"v":82.45409090909091,"d":"82.45 €"},{"v":164.90818181818182,"d":"164.91 €"},"",""]
[null,"RU-06 Ruloo Akna ava suurus L2200xH1590",6,{"v":82.45409090909091,"d":"82 €"},{"v":494.7245454545455,"d":"494.72"},"x",null,null,1,{"v":82.45409090909091,"d":"82.45 €"},1,{"v":82.45409090909091,"d":"82.45 €"},4,{"v":329.81636363636363,"d":"329.82 €"},null,"",null,"",null,"",null,"","","","","",null,{"v":82.45409090909091,"d":"82.45 €"},{"v":82.45409090909091,"d":"82.45 €"},{"v":329.81636363636363,"d":"329.82 €"},"",""]
[null,"RU-07 Ruloo Akna ava suurus L2200xH1590",3,{"v":82.45409090909091,"d":"82 €"},{"v":247.36227272727274,"d":"247.36"},"x",null,null,2,{"v":164.90818181818182,"d":"164.91 €"},1,{"v":82.45409090909091,"d":"82.45 €"},null,"",null,"",null,"",null,"",null,"","","","","",null,{"v":164.90818181818182,"d":"164.91 €"},{"v":82.45409090909091,"d":"82.45 €"},"","",""]
[null,"Erimööbel","",null,"",{"$nulls":4},"",null,"",null,"",null,"",null,"",null,"",null,"","","","","",null,"","","","",""]
[null,"SKF-1",1,{"v":1125.6568813796252,"d":"1,126 €"},{"v":1125.6568813796252,"d":"1,125.66"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":1125.6568813796252,"d":"1,125.66 €"},null,{"v":384.8407057897704,"d":"384.84 €"},{"v":89.9853976333241,"d":"89.99 €"},{"v":470.83713812263863,"d":"470.84 €"},{"v":165.61773442935308,"d":"165.62 €"},{"v":14.375905404539305,"d":"14.38 €"},null,{"v":384.8407057897704,"d":"384.84 €"},{"v":89.9853976333241,"d":"89.99 €"},{"v":470.83713812263863,"d":"470.84 €"},{"v":165.61773442935308,"d":"165.62 €"},{"v":14.375905404539305,"d":"14.38 €"}]
[null,"SKF-2",1,{"v":868.724908454809,"d":"869 €"},{"v":868.724908454809,"d":"868.72"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":868.724908454809,"d":"868.72 €"},null,{"v":297.0005446927602,"d":"297.00 €"},{"v":69.44616749063833,"d":"69.45 €"},{"v":363.3682310113909,"d":"363.37 €"},{"v":127.81537035006201,"d":"127.82 €"},{"v":11.094594909957836,"d":"11.09 €"},null,{"v":297.0005446927602,"d":"297.00 €"},{"v":69.44616749063833,"d":"69.45 €"},{"v":363.3682310113909,"d":"363.37 €"},{"v":127.81537035006201,"d":"127.82 €"},{"v":11.094594909957836,"d":"11.09 €"}]
[null,"SKF-3",1,{"v":464.3729510649342,"d":"464 €"},{"v":464.3729510649342,"d":"464.37"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":464.3729510649342,"d":"464.37 €"},null,{"v":158.76029116303906,"d":"158.76 €"},{"v":37.122133167723035,"d":"37.12 €"},{"v":194.23683621336167,"d":"194.24 €"},{"v":68.3231252416695,"d":"68.32 €"},{"v":5.930565279141097,"d":"5.93 €"},null,{"v":158.76029116303906,"d":"158.76 €"},{"v":37.122133167723035,"d":"37.12 €"},{"v":194.23683621336167,"d":"194.24 €"},{"v":68.3231252416695,"d":"68.32 €"},{"v":5.930565279141097,"d":"5.93 €"}]
[null,"SKF-4",1,{"v":1000.3498945843255,"d":"1,000 €"},{"v":1000.3498945843255,"d":"1,000.35"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":1000.3498945843255,"d":"1,000.35 €"},null,{"v":342.0006272219662,"d":"342.00 €"},{"v":79.96831408012899,"d":"79.97 €"},{"v":418.4240235888744,"d":"418.42 €"},{"v":147.18133555461685,"d":"147.18 €"},{"v":12.775594138739326,"d":"12.78 €"},null,{"v":342.0006272219662,"d":"342.00 €"},{"v":79.96831408012899,"d":"79.97 €"},{"v":418.4240235888744,"d":"418.42 €"},{"v":147.18133555461685,"d":"147.18 €"},{"v":12.775594138739326,"d":"12.78 €"}]
[null,"SKF-5",1,{"v":2929.4456912985197,"d":"2,929 €"},{"v":2929.4456912985197,"d":"2,929.45"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":2929.4456912985197,"d":"2,929.45 €"},null,{"v":1001.5218367700106,"d":"1,001.52 €"},{"v":234.18089449570408,"d":"234.18 €"},{"v":1225.321719604472,"d":"1,225.32 €"},{"v":431.0089215925728,"d":"431.01 €"},{"v":37.41231883576085,"d":"37.41 €"},null,{"v":1001.5218367700106,"d":"1,001.52 €"},{"v":234.18089449570408,"d":"234.18 €"},{"v":1225.321719604472,"d":"1,225.32 €"},{"v":431.0089215925728,"d":"431.01 €"},{"v":37.41231883576085,"d":"37.41 €"}]
[null,"SKF-6",2,{"v":599.15693686156,"d":"599 €"},{"v":1198.31387372312,"d":"1,198.31"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",2,{"v":1198.31387372312,"d":"1,198.31 €"},null,{"v":409.68075134589276,"d":"409.68 €"},{"v":95.79362255072307,"d":"95.79 €"},{"v":501.22793562541017,"d":"501.23 €"},{"v":176.3077472222676,"d":"176.31 €"},{"v":15.303816978826708,"d":"15.30 €"},null,{"v":409.68075134589276,"d":"409.68 €"},{"v":95.79362255072307,"d":"95.79 €"},{"v":501.22793562541017,"d":"501.23 €"},{"v":176.3077472222676,"d":"176.31 €"},{"v":15.303816978826708,"d":"15.30 €"}]
[null,"SKF-7",1,{"v":766.5839192183041,"d":"767 €"},{"v":766.5839192183041,"d":"766.58"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":766.5839192183041,"d":"766.58 €"},null,{"v":262.0804806500962,"d":"262.08 €"},{"v":61.280981737193585,"d":"61.28 €"},{"v":320.6449359712637,"d":"320.64 €"},{"v":112.78738135132744,"d":"112.79 €"},{"v":9.7901395084234,"d":"9.79 €"},null,{"v":262.0804806500962,"d":"262.08 €"},{"v":61.280981737193585,"d":"61.28 €"},{"v":320.6449359712637,"d":"320.64 €"},{"v":112.78738135132744,"d":"112.79 €"},{"v":9.7901395084234,"d":"9.79 €"}]
[null,"SKF-8",1,{"v":1066.688887593602,"d":"1,067 €"},{"v":1066.688887593602,"d":"1,066.69"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":1066.688887593602,"d":"1,066.69 €"},null,{"v":364.68066881668614,"d":"364.68 €"},{"v":85.2714759612323,"d":"85.27 €"},{"v":446.17214304792606,"d":"446.17 €"},{"v":156.94178201771254,"d":"156.94 €"},{"v":13.622817750045199,"d":"13.62 €"},null,{"v":364.68066881668614,"d":"364.68 €"},{"v":85.2714759612323,"d":"85.27 €"},{"v":446.17214304792606,"d":"446.17 €"},{"v":156.94178201771254,"d":"156.94 €"},{"v":13.622817750045199,"d":"13.62 €"}]
[null,"SKF-9",1,{"v":1772.1988132478104,"d":"1,772 €"},{"v":1772.1988132478104,"d":"1,772.20"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":1772.1988132478104,"d":"1,772.20 €"},null,{"v":605.8811111732307,"d":"605.88 €"},{"v":141.6701816809022,"d":"141.67 €"},{"v":741.2711912632375,"d":"741.27 €"},{"v":260.7433555141265,"d":"260.74 €"},{"v":22.632973616313986,"d":"22.63 €"},null,{"v":605.8811111732307,"d":"605.88 €"},{"v":141.6701816809022,"d":"141.67 €"},{"v":741.2711912632375,"d":"741.27 €"},{"v":260.7433555141265,"d":"260.74 €"},{"v":22.632973616313986,"d":"22.63 €"}]
[null,"SKF-10",1,{"v":2905.2266938506887,"d":"2,905 €"},{"v":2905.2266938506887,"d":"2,905.23"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":2905.2266938506887,"d":"2,905.23 €"},null,{"v":993.2418215846367,"d":"993.24 €"},{"v":232.2448195232378,"d":"232.24 €"},{"v":1215.1914537702153,"d":"1,215.19 €"},{"v":427.4455839949347,"d":"427.45 €"},{"v":37.103014977665055,"d":"37.10 €"},null,{"v":993.2418215846367,"d":"993.24 €"},{"v":232.2448195232378,"d":"232.24 €"},{"v":1215.1914537702153,"d":"1,215.19 €"},{"v":427.4455839949347,"d":"427.45 €"},{"v":37.103014977665055,"d":"37.10 €"}]
[null,"SKF-11",1,{"v":750.7889208827622,"d":"751 €"},{"v":750.7889208827622,"d":"750.79"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":750.7889208827622,"d":"750.79 €"},null,{"v":256.6804707465915,"d":"256.68 €"},{"v":60.01832414645471,"d":"60.02 €"},{"v":314.03824086196573,"d":"314.04 €"},{"v":110.46346552678087,"d":"110.46 €"},{"v":9.58841960096962,"d":"9.59 €"},null,{"v":256.6804707465915,"d":"256.68 €"},{"v":60.01832414645471,"d":"60.02 €"},{"v":314.03824086196573,"d":"314.04 €"},{"v":110.46346552678087,"d":"110.46 €"},{"v":9.58841960096962,"d":"9.59 €"}]
[null,"SKF-12",1,{"v":1516.3198402120302,"d":"1,516 €"},{"v":1516.3198402120302,"d":"1,516.32"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":1516.3198402120302,"d":"1,516.32 €"},null,{"v":518.4009507364541,"d":"518.40 €"},{"v":121.21512871093236,"d":"121.22 €"},{"v":634.2427304926096,"d":"634.24 €"},{"v":223.09591915647187,"d":"223.10 €"},{"v":19.36511111556277,"d":"19.37 €"},null,{"v":518.4009507364541,"d":"518.40 €"},{"v":121.21512871093236,"d":"121.22 €"},{"v":634.2427304926096,"d":"634.24 €"},{"v":223.09591915647187,"d":"223.10 €"},{"v":19.36511111556277,"d":"19.37 €"}]
[null,"SKF-13",1,{"v":1226.744870727094,"d":"1,227 €"},{"v":1226.744870727094,"d":"1,226.74"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":1226.744870727094,"d":"1,226.74 €"},null,{"v":419.4007691722007,"d":"419.40 €"},{"v":98.06640621405293,"d":"98.07 €"},{"v":513.119986822146,"d":"513.12 €"},{"v":180.4907957064512,"d":"180.49 €"},{"v":15.66691281224349,"d":"15.67 €"},null,{"v":419.4007691722007,"d":"419.40 €"},{"v":98.06640621405293,"d":"98.07 €"},{"v":513.119986822146,"d":"513.12 €"},{"v":180.4907957064512,"d":"180.49 €"},{"v":15.66691281224349,"d":"15.67 €"}]
[null,"SKF-14",1,{"v":628.6409337545708,"d":"629 €"},{"v":628.6409337545708,"d":"628.64"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":628.6409337545708,"d":"628.64 €"},null,{"v":214.92039415948824,"d":"214.92 €"},{"v":50.25377211140737,"d":"50.25 €"},{"v":262.94646535006103,"d":"262.95 €"},{"v":92.49184981695396,"d":"92.49 €"},{"v":8.028452316660397,"d":"8.03 €"},null,{"v":214.92039415948824,"d":"214.92 €"},{"v":50.25377211140737,"d":"50.25 €"},{"v":262.94646535006103,"d":"262.95 €"},{"v":92.49184981695396,"d":"92.49 €"},{"v":8.028452316660397,"d":"8.03 €"}]
[null,"SKF-15",1,{"v":624.4289341984263,"d":"624 €"},{"v":624.4289341984263,"d":"624.43"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":624.4289341984263,"d":"624.43 €"},null,{"v":213.48039151855363,"d":"213.48 €"},{"v":49.91706342054368,"d":"49.92 €"},{"v":261.18467998758155,"d":"261.18 €"},{"v":91.8721389304082,"d":"91.87 €"},{"v":7.97466034133939,"d":"7.97 €"},null,{"v":213.48039151855363,"d":"213.48 €"},{"v":49.91706342054368,"d":"49.92 €"},{"v":261.18467998758155,"d":"261.18 €"},{"v":91.8721389304082,"d":"91.87 €"},{"v":7.97466034133939,"d":"7.97 €"}]
[null,"saali tribüün",1,{"v":7551.3,"d":"7,551 €"},{"v":7551.3,"d":"7,551.30"},"x",null,null,1,{"v":7551.3,"d":"7,551.30 €"},null,"",null,"",null,"",null,"",null,"",null,"","","","","",null,{"v":7551.3,"d":"7,551.30 €"},"","","",""]
[null,"voldiksein SU-V-01",1,{"v":11035.121265651325,"d":"11,035 €"},{"v":11035.121265651325,"d":"11,035.12"},"x",null,null,1,{"v":11035.121265651325,"d":"11,035.12 €"},null,"",null,"",null,"",null,"",null,"",null,"","","","","",null,{"v":11035.121265651325,"d":"11,035.12 €"},"","","",""]
[null,"Pesuruumi kapp, EM-01",1,{"v":909.0690233521547,"d":"909 €"},{"v":909.0690233521547,"d":"909.07"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":909.0690233521547,"d":"909.07 €"},null,{"v":310.7934312360637,"d":"310.79 €"},{"v":72.67128988917305,"d":"72.67 €"},{"v":380.24327340892495,"d":"380.24 €"},{"v":133.7511941498212,"d":"133.75 €"},{"v":11.609834668171963,"d":"11.61 €"},null,{"v":310.7934312360637,"d":"310.79 €"},{"v":72.67128988917305,"d":"72.67 €"},{"v":380.24327340892495,"d":"380.24 €"},{"v":133.7511941498212,"d":"133.75 €"},{"v":11.609834668171963,"d":"11.61 €"}]
[null,"teeninduslett, EM-02",1,{"v":3655.845283206575,"d":"3,656 €"},{"v":3655.845283206575,"d":"3,655.85"},"x",{"$nulls":3},"",null,"",1,{"v":3655.845283206575,"d":"3,655.85 €"},null,"",null,"",null,"",null,"","","","","",null,"","",{"v":3655.845283206575,"d":"3,655.85 €"},"",""]
[null,"laua ümbrised, EM-03.1 ja 03.2",1,{"v":282.82147393178144,"d":"283 €"},{"v":282.82147393178144,"d":"282.82"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":282.82147393178144,"d":"282.82 €"},null,{"v":96.69128971788649,"d":"96.69 €"},{"v":22.608845743298282,"d":"22.61 €"},{"v":118.29790728277665,"d":"118.30 €"},{"v":41.61148262438882,"d":"41.61 €"},{"v":3.611948563431277,"d":"3.61 €"},null,{"v":96.69128971788649,"d":"96.69 €"},{"v":22.608845743298282,"d":"22.61 €"},{"v":118.29790728277665,"d":"118.30 €"},{"v":41.61148262438882,"d":"41.61 €"},{"v":3.611948563431277,"d":"3.61 €"}]
[null,"kapifront, EM-04",1,{"v":1414.1073696589074,"d":"1,414 €"},{"v":1414.1073696589074,"d":"1,414.11"},"x",{"$nulls":3},"",null,"",1,{"v":1414.1073696589074,"d":"1,414.11 €"},null,"",null,"",null,"",null,"","","","","",null,"","",{"v":1414.1073696589074,"d":"1,414.11 €"},"",""]
[null,"kapifront, EM-05",2,{"v":2655.2986573372,"d":"2,655 €"},{"v":5310.5973146744,"d":"5,310.60"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",2,{"v":5310.5973146744,"d":"5,310.60 €"},null,{"v":1815.5923466125118,"d":"1,815.59 €"},{"v":424.53097292466725,"d":"424.53 €"},{"v":2221.3042737308165,"d":"2,221.30 €"},{"v":781.347416137157,"d":"781.35 €"},{"v":67.82230526924889,"d":"67.82 €"},null,{"v":1815.5923466125118,"d":"1,815.59 €"},{"v":424.53097292466725,"d":"424.53 €"},{"v":2221.3042737308165,"d":"2,221.30 €"},{"v":781.347416137157,"d":"781.35 €"},{"v":67.82230526924889,"d":"67.82 €"}]
[null,"kapifront, EM-06",1,{"v":2121.1610544883606,"d":"2,121 €"},{"v":2121.1610544883606,"d":"2,121.16"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":2121.1610544883606,"d":"2,121.16 €"},null,{"v":725.1846728841485,"d":"725.18 €"},{"v":169.5663430747371,"d":"169.57 €"},{"v":887.2343046208248,"d":"887.23 €"},{"v":312.08611968291615,"d":"312.09 €"},{"v":27.08961422573458,"d":"27.09 €"},null,{"v":725.1846728841485,"d":"725.18 €"},{"v":169.5663430747371,"d":"169.57 €"},{"v":887.2343046208248,"d":"887.23 €"},{"v":312.08611968291615,"d":"312.09 €"},{"v":27.08961422573458,"d":"27.09 €"}]
[null,"saali istenurk, EM-07",1,{"v":2727.2070700564636,"d":"2,727 €"},{"v":2727.2070700564636,"d":"2,727.21"},"x",{"$nulls":3},"",null,"",null,"",null,"",null,"",1,{"v":2727.2070700564636,"d":"2,727.21 €"},null,{"v":932.3802937081911,"d":"932.38 €"},{"v":218.01386966751912,"d":"218.01 €"},{"v":1140.7298202267748,"d":"1,140.73 €"},{"v":401.2535824494636,"d":"401.25 €"},{"v":34.82950400451588,"d":"34.83 €"},null,{"v":932.3802937081911,"d":"932.38 €"},{"v":218.01386966751912,"d":"218.01 €"},{"v":1140.7298202267748,"d":"1,140.73 €"},{"v":401.2535824494636,"d":"401.25 €"},{"v":34.82950400451588,"d":"34.83 €"}]
[null,"istepink, EM-08",1,{"v":808.0613540908041,"d":"808 €"},{"v":808.0613540908041,"d":"808.06"},"x",null,null,1,{"v":808.0613540908041,"d":"808.06 €"},null,"",null,"",null,"",null,"",null,"",null,"","","","","",null,{"v":808.0613540908041,"d":"808.06 €"},"","","",""]
[null,"söögiala pink, EM-09",1,{"v":1717.130377442959,"d":"1,717 €"},{"v":1717.130377442959,"d":"1,717.13"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":1717.130377442959,"d":"1,717.13 €"},null,{"v":587.0542590014537,"d":"587.05 €"},{"v":137.26799201288244,"d":"137.27 €"},{"v":718.2372942168582,"d":"718.24 €"},{"v":252.64114450521785,"d":"252.64 €"},{"v":21.929687706547043,"d":"21.93 €"},null,{"v":587.0542590014537,"d":"587.05 €"},{"v":137.26799201288244,"d":"137.27 €"},{"v":718.2372942168582,"d":"718.24 €"},{"v":252.64114450521785,"d":"252.64 €"},{"v":21.929687706547043,"d":"21.93 €"}]
[null,"Telefonibox 1, EM-10",1,{"v":2727.2070700564636,"d":"2,727 €"},{"v":2727.2070700564636,"d":"2,727.21"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":2727.2070700564636,"d":"2,727.21 €"},null,{"v":932.3802937081911,"d":"932.38 €"},{"v":218.01386966751912,"d":"218.01 €"},{"v":1140.7298202267748,"d":"1,140.73 €"},{"v":401.2535824494636,"d":"401.25 €"},{"v":34.82950400451588,"d":"34.83 €"},null,{"v":932.3802937081911,"d":"932.38 €"},{"v":218.01386966751912,"d":"218.01 €"},{"v":1140.7298202267748,"d":"1,140.73 €"},{"v":401.2535824494636,"d":"401.25 €"},{"v":34.82950400451588,"d":"34.83 €"}]
[null,"garderoobikapp, EM-11",1,{"v":808.0613540908041,"d":"808 €"},{"v":808.0613540908041,"d":"808.06"},"x",null,"",null,"",null,"",1,{"v":808.0613540908041,"d":"808.06 €"},null,"",null,"",null,"",null,"","","","","",null,"","",{"v":808.0613540908041,"d":"808.06 €"},"",""]
[null,"Telefonibox 2, EM-12",1,{"v":2727.2070700564636,"d":"2,727 €"},{"v":2727.2070700564636,"d":"2,727.21"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":2727.2070700564636,"d":"2,727.21 €"},null,{"v":932.3802937081911,"d":"932.38 €"},{"v":218.01386966751912,"d":"218.01 €"},{"v":1140.7298202267748,"d":"1,140.73 €"},{"v":401.2535824494636,"d":"401.25 €"},{"v":34.82950400451588,"d":"34.83 €"},null,{"v":932.3802937081911,"d":"932.38 €"},{"v":218.01386966751912,"d":"218.01 €"},{"v":1140.7298202267748,"d":"1,140.73 €"},{"v":401.2535824494636,"d":"401.25 €"},{"v":34.82950400451588,"d":"34.83 €"}]
[null,"garderoobikapp, EM-13",1,{"v":1616.1227081816082,"d":"1,616 €"},{"v":1616.1227081816082,"d":"1,616.12"},"x",null,"",null,"",1,{"v":1616.1227081816082,"d":"1,616.12 €"},null,"",null,"",null,"",null,"",null,"","","","","",null,"",{"v":1616.1227081816082,"d":"1,616.12 €"},"","",""]
[null,"kapifront, EM-14",1,{"v":1454.8765150713166,"d":"1,455 €"},{"v":1454.8765150713166,"d":"1,454.88"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":1454.8765150713166,"d":"1,454.88 €"},null,{"v":497.39464499234333,"d":"497.39 €"},{"v":116.30332820035024,"d":"116.30 €"},{"v":608.5423595851483,"d":"608.54 €"},{"v":214.05577160001658,"d":"214.06 €"},{"v":18.580410693458425,"d":"18.58 €"},null,{"v":497.39464499234333,"d":"497.39 €"},{"v":116.30332820035024,"d":"116.30 €"},{"v":608.5423595851483,"d":"608.54 €"},{"v":214.05577160001658,"d":"214.06 €"},{"v":18.580410693458425,"d":"18.58 €"}]
[null,"laud, EM-15",1,{"v":687.2182286850526,"d":"687 €"},{"v":687.2182286850526,"d":"687.22"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":687.2182286850526,"d":"687.22 €"},null,{"v":234.94685861522285,"d":"234.95 €"},{"v":54.93646118282632,"d":"54.94 €"},{"v":287.44803981761174,"d":"287.45 €"},{"v":101.11031876238977,"d":"101.11 €"},{"v":8.7765503070021,"d":"8.78 €"},{"$f":"IF(SUM(T113)=SUM(V113:Z113),\"\",\"K\")","v":""},{"v":234.94685861522285,"d":"234.95 €"},{"v":54.93646118282632,"d":"54.94 €"},{"v":287.44803981761174,"d":"287.45 €"},{"v":101.11031876238977,"d":"101.11 €"},{"v":8.7765503070021,"d":"8.78 €"}]
[null,"Telefonibox 3, EM-16",1,{"v":2727.2070700564636,"d":"2,727 €"},{"v":2727.2070700564636,"d":"2,727.21"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":2727.2070700564636,"d":"2,727.21 €"},null,{"v":932.3802937081911,"d":"932.38 €"},{"v":218.01386966751912,"d":"218.01 €"},{"v":1140.7298202267748,"d":"1,140.73 €"},{"v":401.2535824494636,"d":"401.25 €"},{"v":34.82950400451588,"d":"34.83 €"},"",{"v":932.3802937081911,"d":"932.38 €"},{"v":218.01386966751912,"d":"218.01 €"},{"v":1140.7298202267748,"d":"1,140.73 €"},{"v":401.2535824494636,"d":"401.25 €"},{"v":34.82950400451588,"d":"34.83 €"}]
[null,"kõrge laud, EM-17",1,{"v":414.4975216794062,"d":"414 €"},{"v":414.4975216794062,"d":"414.50"},"x",null,"",null,"",null,"",1,{"v":414.4975216794062,"d":"414.50 €"},null,"",null,"",null,"",null,"","","","","","","","",{"v":414.4975216794062,"d":"414.50 €"},"",""]
[null,"tervitussein, EM-18",1,{"v":1959.9148613780692,"d":"1,960 €"},{"v":1959.9148613780692,"d":"1,959.91"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":1959.9148613780692,"d":"1,959.91 €"},null,{"v":670.0576623457121,"d":"670.06 €"},{"v":156.6762670276686,"d":"156.68 €"},{"v":819.7886225901067,"d":"819.79 €"},{"v":288.36199057213946,"d":"288.36 €"},{"v":25.03031884244285,"d":"25.03 €"},null,{"v":670.0576623457121,"d":"670.06 €"},{"v":156.6762670276686,"d":"156.68 €"},{"v":819.7886225901067,"d":"819.79 €"},{"v":288.36199057213946,"d":"288.36 €"},{"v":25.03031884244285,"d":"25.03 €"}]
[null,"kardinad",1,{"v":7561.28,"d":"7,561 €"},{"v":7561.28,"d":"7,561.28"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":7561.28,"d":"7,561.28 €"},null,{"v":2585.05800480486,"d":"2,585.06 €"},{"v":604.4513196445657,"d":"604.45 €"},{"v":3162.7145843772428,"d":"3,162.71 €"},{"v":1112.4900346641682,"d":"1,112.49 €"},{"v":96.56605650916467,"d":"96.57 €"},"",{"v":2585.05800480486,"d":"2,585.06 €"},{"v":604.4513196445657,"d":"604.45 €"},{"v":3162.7145843772428,"d":"3,162.71 €"},{"v":1112.4900346641682,"d":"1,112.49 €"},{"v":96.56605650916467,"d":"96.57 €"}]
[null,null,"",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"","","","","","","","","","",""]
[null,"Tehnoloogia","",null,"",null,null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"","","","","","","","","","",""]
[null,"KK-3 Külmik madal",1,{"v":360.47,"d":"360 €"},360.47,"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":360.47,"d":"360.47 €"},null,{"v":123.23784583985886,"d":"123.24 €"},{"v":28.816095580679015,"d":"28.82 €"},{"v":150.77655188413402,"d":"150.78 €"},{"v":53.03589905351908,"d":"53.04 €"},{"v":4.603607641809137,"d":"4.60 €"},"",{"v":123.23784583985886,"d":"123.24 €"},{"v":28.816095580679015,"d":"28.82 €"},{"v":150.77655188413402,"d":"150.78 €"},{"v":53.03589905351908,"d":"53.04 €"},{"v":4.603607641809137,"d":"4.60 €"}]
[null,"PM-01 Pesumasin",1,{"v":1015.87,"d":"1,016 €"},{"v":1015.87,"d":"1,015.87"},"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":1015.87,"d":"1,015.87 €"},null,{"v":347.3066564577841,"d":"347.31 €"},{"v":81.20899663645903,"d":"81.21 €"},{"v":424.91573712801403,"d":"424.92 €"},{"v":149.46480642355377,"d":"149.46 €"},{"v":12.973803354189384,"d":"12.97 €"},"",{"v":347.3066564577841,"d":"347.31 €"},{"v":81.20899663645903,"d":"81.21 €"},{"v":424.91573712801403,"d":"424.92 €"},{"v":149.46480642355377,"d":"149.46 €"},{"v":12.973803354189384,"d":"12.97 €"}]
[null,"PK-01 Kuivati",1,{"v":789.87,"d":"790 €"},789.87,"x",null,"",null,"",null,"",null,"",null,"",null,"",1,{"v":789.87,"d":"789.87 €"},null,{"v":270.04154934815466,"d":"270.04 €"},{"v":63.14247903101765,"d":"63.14 €"},{"v":330.3849835956416,"d":"330.38 €"},{"v":116.21345905457629,"d":"116.21 €"},{"v":10.08752897060999,"d":"10.09 €"},"",{"v":270.04154934815466,"d":"270.04 €"},{"v":63.14247903101765,"d":"63.14 €"},{"v":330.3849835956416,"d":"330.38 €"},{"v":116.21345905457629,"d":"116.21 €"},{"v":10.08752897060999,"d":"10.09 €"}]
[null,"Sisustuse maksumus kokku",null,null,{"$f":"SUM(E7:E122)","v":{"v":222047.61958541186,"d":"222,047.62"}},{"$nulls":4},{"$f":"SUM(J7:J122)","v":{"v":47338.869126366044,"d":"47,338.87"}},null,{"$f":"SUM(L7:L122)","v":{"v":11822.49621915339,"d":"11,822.50"}},null,{"$f":"SUM(N7:N122)","v":{"v":78175.76044624383,"d":"78,175.76"}},null,{"$f":"SUM(P7:P122)","v":{"v":9438.132824510523,"d":"9,438.13"}},null,{"$f":"SUM(R7:R122)","v":{"v":853.1600000000001,"d":"853.16"}},null,{"$f":"SUM(T7:T122)","v":{"v":74419.20096913802,"d":"74,419.20"}},null,{"$f":"SUM(V7:V122)","v":{"v":25442.51121191807,"d":"25,442.51"}},{"$f":"SUM(W7:W122)","v":{"v":5949.096480052269,"d":"5,949.10"}},{"$f":"SUM(X7:X122)","v":{"v":31127.890021635732,"d":"31,127.89"}},{"$f":"SUM(Y7:Y122)","v":{"v":10949.28629356882,"d":"10,949.29"}},{"$f":"SUM(Z7:Z122)","v":{"v":950.4169619631421,"d":"950.42"}},null,{"$f":"SUM(AB7:AB122)","v":{"v":72781.38033828411,"d":"72,781.38"}},{"$f":"SUM(AC7:AC122)","v":{"v":17771.592699205667,"d":"17,771.59"}},{"$f":"SUM(AD7:AD122)","v":{"v":109303.65046787949,"d":"109,303.65"}},{"$f":"SUM(AE7:AE122)","v":{"v":20387.419118079346,"d":"20,387.42"}},{"$f":"SUM(AF7:AF122)","v":{"v":1803.576961963141,"d":"1,803.58"}}]
[null,"sh Tavasisustus",null,null,{"$f":"SUMIF($F$7:$F$122,\"x\",$E$7:$E$122)","v":{"v":222047.61958541186,"d":"222,047.62"}},{"$nulls":4},{"$f":"SUMIF($F$7:$F$122,\"x\",J$7:J$122)","v":{"v":47338.869126366044,"d":"47,338.87"}},null,{"$f":"SUMIF($F$7:$F$122,\"x\",L$7:L$122)","v":{"v":11822.49621915339,"d":"11,822.50"}},null,{"$f":"SUMIF($F$7:$F$122,\"x\",N$7:N$122)","v":{"v":78175.76044624383,"d":"78,175.76"}},null,{"$f":"SUMIF($F$7:$F$122,\"x\",P$7:P$122)","v":{"v":9438.132824510523,"d":"9,438.13"}},null,{"$f":"SUMIF($F$7:$F$122,\"x\",R$7:R$122)","v":{"v":853.1600000000001,"d":"853.16"}},null,{"$f":"SUMIF($F$7:$F$122,\"x\",T$7:T$122)","v":{"v":74419.20096913802,"d":"74,419.20"}},null,{"$f":"SUMIF($F$7:$F$122,\"x\",V$7:V$122)","v":{"v":25442.51121191807,"d":"25,442.51"}},{"$f":"SUMIF($F$7:$F$122,\"x\",W$7:W$122)","v":{"v":5949.096480052269,"d":"5,949.10"}},{"$f":"SUMIF($F$7:$F$122,\"x\",X$7:X$122)","v":{"v":31127.890021635732,"d":"31,127.89"}},{"$f":"SUMIF($F$7:$F$122,\"x\",Y$7:Y$122)","v":{"v":10949.28629356882,"d":"10,949.29"}},{"$f":"SUMIF($F$7:$F$122,\"x\",Z$7:Z$122)","v":{"v":950.4169619631421,"d":"950.42"}},null,{"$f":"SUMIF($F$7:$F$122,\"x\",AB$7:AB$122)","v":{"v":72781.38033828411,"d":"72,781.38"}},{"$f":"SUMIF($F$7:$F$122,\"x\",AC$7:AC$122)","v":{"v":17771.592699205667,"d":"17,771.59"}},{"$f":"SUMIF($F$7:$F$122,\"x\",AD$7:AD$122)","v":{"v":109303.65046787949,"d":"109,303.65"}},{"$f":"SUMIF($F$7:$F$122,\"x\",AE$7:AE$122)","v":{"v":20387.419118079346,"d":"20,387.42"}},{"$f":"SUMIF($F$7:$F$122,\"x\",AF$7:AF$122)","v":{"v":1803.576961963141,"d":"1,803.58"}}]
[null,"sh Erisisustus",null,null,{"$f":"SUMIF($G$7:$G$122,\"x\",$E$7:$E$122)","v":{"v":0,"d":"0.00"}},{"$nulls":4},{"$f":"SUMIF($G$7:$G$122,\"x\",J$7:J$122)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUMIF($G$7:$G$122,\"x\",L$7:L$122)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUMIF($G$7:$G$122,\"x\",N$7:N$122)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUMIF($G$7:$G$122,\"x\",P$7:P$122)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUMIF($G$7:$G$122,\"x\",R$7:R$122)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUMIF($G$7:$G$122,\"x\",T$7:T$122)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUMIF($G$7:$G$122,\"x\",V$7:V$122)","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$122,\"x\",W$7:W$122)","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$122,\"x\",X$7:X$122)","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$122,\"x\",Y$7:Y$122)","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$122,\"x\",Z$7:Z$122)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUMIF($G$7:$G$122,\"x\",AB$7:AB$122)","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$122,\"x\",AC$7:AC$122)","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$122,\"x\",AD$7:AD$122)","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$122,\"x\",AE$7:AE$122)","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$122,\"x\",AF$7:AF$122)","v":{"v":0,"d":"0.00"}}]
[null,"Projektijuhtimise kaudne kulu",null,null,{"$f":"E123*2.5%","v":{"v":5551.190489635297,"d":"5,551.19"}},{"$nulls":4},{"$f":"J123*2.5%","v":{"v":1183.471728159151,"d":"1,183.47"}},null,{"$f":"L123*2.5%","v":{"v":295.56240547883476,"d":"295.56"}},null,{"$f":"N123*2.5%","v":{"v":1954.394011156096,"d":"1,954.39"}},null,{"$f":"P123*2.5%","v":{"v":235.9533206127631,"d":"235.95"}},null,{"$f":"R123*2.5%","v":{"v":21.329000000000004,"d":"21.33"}},null,{"$f":"T123*2.5%","v":{"v":1860.4800242284507,"d":"1,860.48"}},null,{"$f":"V123*2.5%","v":{"v":636.0627802979518,"d":"636.06"}},{"v":148.72741200130673,"d":"148.73"},{"v":778.1972505408934,"d":"778.20"},{"v":273.7321573392205,"d":"273.73"},{"v":23.76042404907855,"d":"23.76"},null,{"$f":"AB123*2.5%","v":{"v":1819.534508457103,"d":"1,819.53"}},{"v":444.28981748014166,"d":"444.29"},{"v":2732.591261696987,"d":"2,732.59"},{"v":509.68547795198367,"d":"509.69"},{"v":45.08942404907853,"d":"45.09"}]
[null,"sh Tavasisustus",null,null,{"$f":"E126*E124/E123","v":{"v":5551.190489635297,"d":"5,551.19"}},{"$nulls":4},{"$f":"J126*J124/J123","v":{"v":1183.471728159151,"d":"1,183.47"}},null,{"$f":"L126*L124/L123","v":{"v":295.56240547883476,"d":"295.56"}},null,{"$f":"N126*N124/N123","v":{"v":1954.3940111560962,"d":"1,954.39"}},null,{"$f":"P126*P124/P123","v":{"v":235.9533206127631,"d":"235.95"}},null,{"$f":"R126*R124/R123","v":{"v":21.329000000000004,"d":"21.33"}},null,{"$f":"T126*T124/T123","v":{"v":1860.4800242284507,"d":"1,860.48"}},null,{"$f":"V126*V124/V123","v":{"v":636.0627802979518,"d":"636.06"}},{"v":148.72741200130673,"d":"148.73"},{"v":778.1972505408934,"d":"778.20"},{"v":273.7321573392205,"d":"273.73"},{"v":23.76042404907855,"d":"23.76"},null,{"$f":"AB126*AB124/AB123","v":{"v":1819.534508457103,"d":"1,819.53"}},{"v":444.28981748014166,"d":"444.29"},{"v":2732.591261696987,"d":"2,732.59"},{"v":509.68547795198367,"d":"509.69"},{"v":45.08942404907853,"d":"45.09"}]
[null,"sh Erisisustus",null,null,{"$f":"E126*E125/E123","v":{"v":0,"d":"0.00"}},{"$nulls":4},{"$f":"J126*J125/J123","v":{"v":0,"d":"0.00"}},null,{"$f":"L126*L125/L123","v":{"v":0,"d":"0.00"}},null,{"$f":"N126*N125/N123","v":{"v":0,"d":"0.00"}},null,{"$f":"P126*P125/P123","v":{"v":0,"d":"0.00"}},null,{"$f":"R126*R125/R123","v":{"v":0,"d":"0.00"}},null,{"$f":"T126*T125/T123","v":{"v":0,"d":"0.00"}},null,{"$f":"V126*V125/V123","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"AB126*AB125/AB123","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Sisustuse algväärtus kokku",null,null,{"$f":"SUM(E124:E126)","v":{"v":227598.81007504716,"d":"227,598.81"}},{"$nulls":4},{"$f":"J123+J126","v":{"v":48522.340854525195,"d":"48,522.34"}},null,{"$f":"L123+L126","v":{"v":12118.058624632225,"d":"12,118.06"}},null,{"$f":"N123+N126","v":{"v":80130.15445739993,"d":"80,130.15"}},null,{"$f":"P123+P126","v":{"v":9674.086145123287,"d":"9,674.09"}},null,{"$f":"R123+R126","v":{"v":874.489,"d":"874.49"}},null,{"$f":"T123+T126","v":{"v":76279.68099336648,"d":"76,279.68"}},null,{"$f":"V123+V126","v":{"v":26078.57399221602,"d":"26,078.57"}},{"v":6097.823892053576,"d":"6,097.82"},{"v":31906.087272176625,"d":"31,906.09"},{"v":11223.01845090804,"d":"11,223.02"},{"v":974.1773860122206,"d":"974.18"},null,{"$f":"AB123+AB126","v":{"v":74600.91484674122,"d":"74,600.91"}},{"v":18215.882516685808,"d":"18,215.88"},{"v":112036.24172957648,"d":"112,036.24"},{"v":20897.10459603133,"d":"20,897.10"},{"v":1848.6663860122196,"d":"1,848.67"}]
[null,"sh Tavasisustus kokku",null,null,{"$f":"E124+E127","v":{"v":227598.81007504716,"d":"227,598.81"}},{"$nulls":4},{"$f":"J124+J127","v":{"v":48522.340854525195,"d":"48,522.34"}},null,{"v":12118.058624632225,"d":"12,118.06"},null,{"$f":"N124+N127","v":{"v":80130.15445739993,"d":"80,130.15"}},null,{"$f":"P124+P127","v":{"v":9674.086145123287,"d":"9,674.09"}},null,{"$f":"R124+R127","v":{"v":874.489,"d":"874.49"}},null,{"$f":"T124+T127","v":{"v":76279.68099336648,"d":"76,279.68"}},null,{"v":26078.57399221602,"d":"26,078.57"},{"v":6097.823892053576,"d":"6,097.82"},{"v":31906.087272176625,"d":"31,906.09"},{"v":11223.01845090804,"d":"11,223.02"},{"v":974.1773860122206,"d":"974.18"},null,{"v":74600.91484674122,"d":"74,600.91"},{"v":18215.882516685808,"d":"18,215.88"},{"v":112036.24172957648,"d":"112,036.24"},{"v":20897.10459603133,"d":"20,897.10"},{"v":1848.6663860122196,"d":"1,848.67"}]
[null,"sh Erisisustus kokku",null,null,{"$f":"E125+E128","v":{"v":0,"d":"0.00"}},{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Tavasisustuse remonttööd",null,null,{"v":664.0028213286582,"d":"664.00"},{"$nulls":4},{"$f":"$E$132*J123/$E$123","v":{"v":141.5603676234153,"d":"141.56"}},null,{"$f":"$E$132*L123/$E$123","v":{"v":35.3535465019729,"d":"35.35"}},null,{"$f":"$E$132*N123/$E$123","v":{"v":233.7738436139919,"d":"233.77"}},null,{"$f":"$E$132*P123/$E$123","v":{"v":28.223436194680705,"d":"28.22"}},null,{"$f":"$E$132*R123/$E$123","v":{"v":2.5512574649639532,"d":"2.55"}},null,{"$f":"$E$132*T123/$E$123","v":{"v":222.54036992963339,"d":"222.54"}},null,{"$f":"$E$132*V123/$E$123","v":{"v":76.08232530455606,"d":"76.08"}},{"v":17.789953589624602,"d":"17.79"},{"v":93.0836675257573,"d":"93.08"},{"v":32.742332496243314,"d":"32.74"},{"v":2.8420910134521398,"d":"2.84"},null,{"$f":"$E$132*AB123/$E$123","v":{"v":217.64269292797132,"d":"217.64"}},{"v":53.143500091597524,"d":"53.14"},{"v":326.8575111397489,"d":"326.86"},{"v":60.96576869092403,"d":"60.97"},{"v":5.393348478416089,"d":"5.39"}]
[null,"Sisustuse lõppväärtus",null,null,{"v":0,"d":"0.00"},{"$nulls":4},{"$f":"$E$133*J123/$E$123","v":{"v":0,"d":"0.00"}},null,{"$f":"$E$133*L123/$E$123","v":{"v":0,"d":"0.00"}},null,{"$f":"$E$133*N123/$E$123","v":{"v":0,"d":"0.00"}},null,{"$f":"$E$133*P123/$E$123","v":{"v":0,"d":"0.00"}},null,{"$f":"$E$133*R123/$E$123","v":{"v":0,"d":"0.00"}},null,{"$f":"$E$133*T123/$E$123","v":{"v":0,"d":"0.00"}},null,{"$f":"$E$133*V123/$E$123","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"$f":"$E$133*AB123/$E$123","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"Käibemaks",{"v":0.2,"d":"20%"},null,{"$f":"E129*C134","v":{"v":45519.76201500944,"d":"45,519.76"}}]
[null,"Tegelik maksumus kokku, km-ga:",null,null,{"$f":"SUM(E129,E134)","v":{"v":273118.5720900566,"d":"273,118.57"}}]