{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Finantsaruanne","Finantsandmete sisestamine","Põhimõõdikute sätted","Arvutused"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Finantsaruanne","index":0,"n_rows":40,"n_cols":14,"rows_kept":40,"merged":[[1,10,1,11],[6,9,6,11],[7,9,7,11],[8,9,8,11],[9,9,9,11],[12,3,12,7],[14,8,14,11],[15,8,15,11],[16,8,16,11],[17,8,17,11],[18,8,18,11],[19,8,19,11],[20,8,20,11],[21,8,21,11],[22,8,22,11],[23,8,23,11],[24,8,24,11],[25,8,25,11],[26,8,26,11],[27,8,27,11],[28,8,28,11],[29,8,29,11],[30,8,30,11],[31,8,31,11],[32,8,32,11],[33,8,33,11],[34,8,34,11],[35,8,35,11],[36,8,36,11],[37,8,37,11],[38,8,38,11],[39,8,39,11]]}
[]
[null,"FINANTSAASTA ARUANNE",{"$nulls":8},2016,null,null,"Valige lahtris L2 aruandeaasta"]
[null,"TEIE ETTEVÕTTE NIMI",{"$nulls":11},"Andmete muutmiseks valige finantsandmete sisestamise leht"]
[]
[null,"PÕHIMÕÕDIKUD",null,"Klõpsake aruande põhimõõdikute muutmiseks"]
[]
[null,{"$f":"Arvutused!B8","v":"TULUD"},null,{"$f":"Arvutused!B9","v":"PUHASKASUM"},null,{"$f":"Arvutused!B10","v":"INTRESS"},null,{"$f":"Arvutused!B11","v":"AMORTISATSIOON"},null,{"$f":"Arvutused!B12","v":"TEGEVUSKASUM"}]
[null,{"$f":"IFERROR(Arvutused!G8,\"\")","v":{"v":180583.88,"d":"180,584 €"}},null,{"$f":"IFERROR(Arvutused!G9,\"\")","v":{"v":67474.85,"d":"67,475 €"}},null,{"$f":"IFERROR(Arvutused!G10,\"\")","v":{"v":3789.47,"d":"3,789 €"}},null,{"$f":"IFERROR(Arvutused!G11,\"\")","v":{"v":5546.88,"d":"5,547 €"}},null,{"$f":"IFERROR(Arvutused!G12,\"\")","v":{"v":73425.99,"d":"73,426 €"}}]
[null,{"$f":"Arvutused!H8","v":{"v":3.0953753897409175E-3,"d":"0%"}},null,{"$f":"Arvutused!H9","v":{"v":0.018148662861143583,"d":"2%"}},null,{"$f":"Arvutused!H10","v":{"v":0.1351496270556869,"d":"14%"}},null,{"$f":"Arvutused!H11","v":{"v":0.09440022728976682,"d":"9%"}},null,{"$f":"Arvutused!H12","v":{"v":-0.05033560822904626,"d":"-5%"}}]
[]
[]
[]
[null,"KÕIK MÕÕDIKUD",null,"Ärge muutke allolevat teavet. Klõpsake finantsandmete sisestamiseks"]
[]
[null,"MÕÕDIK",null,{"$f":"\"ARUANDEAASTA (\"&SelectedYear&\")\"","v":"ARUANDEAASTA (2016)"},null,{"$f":"\"EELMINE AASTA (\"&SelectedYear-1&\")\"","v":"EELMINE AASTA (2015)"},null,"% MUUTUS",{"$f":"CONCATENATE(Aastad,\" AASTA TREND\")","v":"5 AASTA TREND"}]
[null,{"$f":"Arvutused!B15","v":"TULUD"},null,{"$f":"IF($B16=\"\",\"\",Arvutused!G15)","v":{"v":180583.88,"d":"180,583.88 €"}},null,{"$f":"IF($B16=\"\",\"\",Arvutused!F15)","v":{"v":180026.63,"d":"180,026.63 €"}},null,{"$f":"IFERROR(D16/F16-1,\"\")","v":{"v":3.0953753897409175E-3,"d":"0%"}}]
[null,{"$f":"Arvutused!B16","v":"TEGEVUSKULUD"},null,{"$f":"IF($B17=\"\",\"\",Arvutused!G16)","v":{"v":94419.45,"d":"94,419.45 €"}},null,{"$f":"IF($B17=\"\",\"\",Arvutused!F16)","v":{"v":80883.33,"d":"80,883.33 €"}},null,{"v":0.16735364382252804,"d":"17%"}]
[null,{"$f":"Arvutused!B17","v":"TEGEVUSKASUM"},null,{"$f":"IF($B18=\"\",\"\",Arvutused!G17)","v":{"v":73425.99,"d":"73,425.99 €"}},null,{"$f":"IF($B18=\"\",\"\",Arvutused!F17)","v":{"v":77317.83,"d":"77,317.83 €"}},null,{"v":-0.05033560822904626,"d":"-5%"}]
[null,{"$f":"Arvutused!B18","v":"AMORTISATSIOON"},null,{"$f":"IF($B19=\"\",\"\",Arvutused!G18)","v":{"v":5546.88,"d":"5,546.88 €"}},null,{"$f":"IF($B19=\"\",\"\",Arvutused!F18)","v":{"v":5068.42,"d":"5,068.42 €"}},null,{"v":0.09440022728976682,"d":"9%"}]
[null,{"$f":"Arvutused!B19","v":"INTRESS"},null,{"$f":"IF($B20=\"\",\"\",Arvutused!G19)","v":{"v":3789.47,"d":"3,789.47 €"}},null,{"$f":"IF($B20=\"\",\"\",Arvutused!F19)","v":{"v":3338.3,"d":"3,338.30 €"}},null,{"v":0.1351496270556869,"d":"14%"}]
[null,{"$f":"Arvutused!B20","v":"PUHASKASUM"},null,{"$f":"IF($B21=\"\",\"\",Arvutused!G20)","v":{"v":67474.85,"d":"67,474.85 €"}},null,{"$f":"IF($B21=\"\",\"\",Arvutused!F20)","v":{"v":66272.1,"d":"66,272.10 €"}},null,{"v":0.018148662861143583,"d":"2%"}]
[null,{"$f":"Arvutused!B21","v":"MAKS"},null,{"$f":"IF($B22=\"\",\"\",Arvutused!G21)","v":{"v":31408.25,"d":"31,408.25 €"}},null,{"$f":"IF($B22=\"\",\"\",Arvutused!F21)","v":{"v":29424.53,"d":"29,424.53 €"}},null,{"v":0.06741721957835867,"d":"7%"}]
[null,{"$f":"Arvutused!B22","v":"MAKSUJÄRGNE KASUM"},null,{"$f":"IF($B23=\"\",\"\",Arvutused!G22)","v":{"v":50247.68,"d":"50,247.68 €"}},null,{"$f":"IF($B23=\"\",\"\",Arvutused!F22)","v":{"v":42438.2,"d":"42,438.20 €"}},null,{"v":0.18402005740111504,"d":"18%"}]
[null,{"$f":"Arvutused!B23","v":"MÕÕDIK 1"},null,{"$f":"IF($B24=\"\",\"\",Arvutused!G23)","v":{"v":19.96,"d":"19.96 €"}},null,{"$f":"IF($B24=\"\",\"\",Arvutused!F23)","v":{"v":16.78,"d":"16.78 €"}},null,{"v":0.18951132300357565,"d":"19%"}]
[null,{"$f":"Arvutused!B24","v":"MÕÕDIK 2"},null,{"$f":"IF($B25=\"\",\"\",Arvutused!G24)","v":{"v":26.01,"d":"26.01 €"}},null,{"$f":"IF($B25=\"\",\"\",Arvutused!F24)","v":{"v":21.84,"d":"21.84 €"}},null,{"v":0.19093406593406592,"d":"19%"}]
[null,{"$f":"Arvutused!B25","v":"MÕÕDIK 3"},null,{"$f":"IF($B26=\"\",\"\",Arvutused!G25)","v":{"v":31.08,"d":"31.08 €"}},null,{"$f":"IF($B26=\"\",\"\",Arvutused!F25)","v":{"v":26.39,"d":"26.39 €"}},null,{"v":0.17771883289124668,"d":"18%"}]
[null,{"$f":"Arvutused!B26","v":"MÕÕDIK 4"},null,{"$f":"IF($B27=\"\",\"\",Arvutused!G26)","v":{"v":14.92,"d":"14.92 €"}},null,{"$f":"IF($B27=\"\",\"\",Arvutused!F26)","v":{"v":14.59,"d":"14.59 €"}},null,{"v":0.022618231665524346,"d":"2%"}]
[null,{"$f":"Arvutused!B27","v":"MÕÕDIK 5"},null,{"$f":"IF($B28=\"\",\"\",Arvutused!G27)","v":{"v":1.03,"d":"1.03 €"}},null,{"$f":"IF($B28=\"\",\"\",Arvutused!F27)","v":{"v":1,"d":"1.00 €"}},null,{"v":0.030000000000000027,"d":"3%"}]
[null,{"$f":"Arvutused!B28","v":"MÕÕDIK 6"},null,{"$f":"IF($B29=\"\",\"\",Arvutused!G28)","v":{"v":0.34,"d":"0.34 €"}},null,{"$f":"IF($B29=\"\",\"\",Arvutused!F28)","v":{"v":0.3,"d":"0.30 €"}},null,{"v":0.13333333333333353,"d":"13%"}]
[null,{"$f":"Arvutused!B29","v":""},null,{"$f":"IF($B30=\"\",\"\",Arvutused!G29)","v":""},null,{"$f":"IF($B30=\"\",\"\",Arvutused!F29)","v":""},null,""]
[null,{"$f":"Arvutused!B30","v":""},null,{"$f":"IF($B31=\"\",\"\",Arvutused!G30)","v":""},null,{"$f":"IF($B31=\"\",\"\",Arvutused!F30)","v":""},null,""]
[null,{"$f":"Arvutused!B31","v":""},null,{"$f":"IF($B32=\"\",\"\",Arvutused!G31)","v":""},null,{"$f":"IF($B32=\"\",\"\",Arvutused!F31)","v":""},null,""]
[null,{"$f":"Arvutused!B32","v":""},null,{"$f":"IF($B33=\"\",\"\",Arvutused!G32)","v":""},null,{"$f":"IF($B33=\"\",\"\",Arvutused!F32)","v":""},null,""]
[null,{"$f":"Arvutused!B33","v":""},null,{"$f":"IF($B34=\"\",\"\",Arvutused!G33)","v":""},null,{"$f":"IF($B34=\"\",\"\",Arvutused!F33)","v":""},null,""]
[null,{"$f":"Arvutused!B34","v":""},null,{"$f":"IF($B35=\"\",\"\",Arvutused!G34)","v":""},null,{"$f":"IF($B35=\"\",\"\",Arvutused!F34)","v":""},null,""]
[null,{"$f":"Arvutused!B35","v":""},null,{"$f":"IF($B36=\"\",\"\",Arvutused!G35)","v":""},null,{"$f":"IF($B36=\"\",\"\",Arvutused!F35)","v":""},null,""]
[null,{"$f":"Arvutused!B36","v":""},null,{"$f":"IF($B37=\"\",\"\",Arvutused!G36)","v":""},null,{"$f":"IF($B37=\"\",\"\",Arvutused!F36)","v":""},null,""]
[null,{"$f":"Arvutused!B37","v":""},null,{"$f":"IF($B38=\"\",\"\",Arvutused!G37)","v":""},null,{"$f":"IF($B38=\"\",\"\",Arvutused!F37)","v":""},null,""]
[null,{"$f":"Arvutused!B38","v":""},null,{"$f":"IF($B39=\"\",\"\",Arvutused!G38)","v":""},null,{"$f":"IF($B39=\"\",\"\",Arvutused!F38)","v":""},null,""]
[null,{"$f":"Arvutused!B39","v":""},null,{"$f":"IF($B40=\"\",\"\",Arvutused!G39)","v":""},null,{"$f":"IF($B40=\"\",\"\",Arvutused!F39)","v":""},null,""]

{"sheet":"Finantsandmete sisestamine","index":1,"n_rows":19,"n_cols":9,"rows_kept":19}
[]
[null,"SISESTAGE OMA FINANTSANDMED"]
[null," SAATE MÄÄRATA 7 AASTAKS KUNI 25 PÕHIMÕÕDIKUT"]
[null," Klõpsake finantsaruande vaatamiseks"]
[null,"MÕÕDIKU NIMI",2010,2011,2012,2013,2014,2015,2016]
[null,"TULUD",{"v":125000,"d":"125,000.00 €"},{"v":134137.45,"d":"134,137.45 €"},{"v":142728.38,"d":"142,728.38 €"},{"v":150687.46,"d":"150,687.46 €"},{"v":165044.56,"d":"165,044.56 €"},{"v":180026.63,"d":"180,026.63 €"},{"v":180583.88,"d":"180,583.88 €"}]
[null,"TEGEVUSKULUD",{"v":65000,"d":"65,000.00 €"},{"v":70962.31,"d":"70,962.31 €"},{"v":75924.86,"d":"75,924.86 €"},{"v":78901.27,"d":"78,901.27 €"},{"v":81674.37,"d":"81,674.37 €"},{"v":80883.33,"d":"80,883.33 €"},{"v":94419.45,"d":"94,419.45 €"}]
[null,"TEGEVUSKASUM",{"v":60000,"d":"60,000.00 €"},{"v":64207.3,"d":"64,207.30 €"},{"v":68857.69,"d":"68,857.69 €"},{"v":75643.25,"d":"75,643.25 €"},{"v":76755.26,"d":"76,755.26 €"},{"v":77317.83,"d":"77,317.83 €"},{"v":73425.99,"d":"73,425.99 €"}]
[null,"AMORTISATSIOON",{"v":4500,"d":"4,500.00 €"},{"v":4517.77,"d":"4,517.77 €"},{"v":4656.92,"d":"4,656.92 €"},{"v":4974.21,"d":"4,974.21 €"},{"v":5024.11,"d":"5,024.11 €"},{"v":5068.42,"d":"5,068.42 €"},{"v":5546.88,"d":"5,546.88 €"}]
[null,"INTRESS",{"v":2500,"d":"2,500.00 €"},{"v":2745.82,"d":"2,745.82 €"},{"v":2893.11,"d":"2,893.11 €"},{"v":3136.12,"d":"3,136.12 €"},{"v":3148.53,"d":"3,148.53 €"},{"v":3338.3,"d":"3,338.30 €"},{"v":3789.47,"d":"3,789.47 €"}]
[null,"PUHASKASUM",{"v":54000,"d":"54,000.00 €"},{"v":54761.075,"d":"54,761.08 €"},{"v":55860.81,"d":"55,860.81 €"},{"v":59747.95,"d":"59,747.95 €"},{"v":61483.59,"d":"61,483.59 €"},{"v":66272.1,"d":"66,272.10 €"},{"v":67474.85,"d":"67,474.85 €"}]
[null,"MAKS",{"v":22000,"d":"22,000.00 €"},{"v":23920.54,"d":"23,920.54 €"},{"v":25576.74,"d":"25,576.74 €"},{"v":27498.86,"d":"27,498.86 €"},{"v":28335.67,"d":"28,335.67 €"},{"v":29424.53,"d":"29,424.53 €"},{"v":31408.25,"d":"31,408.25 €"}]
[null,"MAKSUJÄRGNE KASUM",{"v":32000,"d":"32,000.00 €"},{"v":34943.49,"d":"34,943.49 €"},{"v":38418.53,"d":"38,418.53 €"},{"v":39895.05,"d":"39,895.05 €"},{"v":40607.73,"d":"40,607.73 €"},{"v":42438.2,"d":"42,438.20 €"},{"v":50247.68,"d":"50,247.68 €"}]
[null,"MÕÕDIK 1",{"v":12.8,"d":"12.80 €"},{"v":12.81,"d":"12.81 €"},{"v":13.78,"d":"13.78 €"},{"v":14.29,"d":"14.29 €"},{"v":15.57,"d":"15.57 €"},{"v":16.78,"d":"16.78 €"},{"v":19.96,"d":"19.96 €"}]
[null,"MÕÕDIK 2",{"v":18.2,"d":"18.20 €"},{"v":18.59,"d":"18.59 €"},{"v":19.22,"d":"19.22 €"},{"v":20.17,"d":"20.17 €"},{"v":20.48,"d":"20.48 €"},{"v":21.84,"d":"21.84 €"},{"v":26.01,"d":"26.01 €"}]
[null,"MÕÕDIK 3",{"v":19.1,"d":"19.10 €"},{"v":20.55,"d":"20.55 €"},{"v":21.87,"d":"21.87 €"},{"v":23.19,"d":"23.19 €"},{"v":24.67,"d":"24.67 €"},{"v":26.39,"d":"26.39 €"},{"v":31.08,"d":"31.08 €"}]
[null,"MÕÕDIK 4",{"v":12.1,"d":"12.10 €"},{"v":12.21,"d":"12.21 €"},{"v":12.59,"d":"12.59 €"},{"v":13.7,"d":"13.70 €"},{"v":13.76,"d":"13.76 €"},{"v":14.59,"d":"14.59 €"},{"v":14.92,"d":"14.92 €"}]
[null,"MÕÕDIK 5",{"v":0.75,"d":"0.75 €"},{"v":0.79,"d":"0.79 €"},{"v":0.85,"d":"0.85 €"},{"v":0.89,"d":"0.89 €"},{"v":0.91,"d":"0.91 €"},{"v":1,"d":"1.00 €"},{"v":1.03,"d":"1.03 €"}]
[null,"MÕÕDIK 6",{"v":0.23,"d":"0.23 €"},{"v":0.25,"d":"0.25 €"},{"v":0.27,"d":"0.27 €"},{"v":0.28,"d":"0.28 €"},{"v":0.29,"d":"0.29 €"},{"v":0.3,"d":"0.30 €"},{"v":0.34,"d":"0.34 €"}]

{"sheet":"Põhimõõdikute sätted","index":2,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[3,1,3,3]]}
[]
[null,"MÄÄRAKE SIIN PÕHIMÕÕDIKUD"]
[null," VALIGE KUNI VIIS PÕHIMÕÕDIKUT, MIS KUVATAKSE ARUANDE ÜLASERVAS"]
[null,"  Klõpsake finantsaruande vaatamiseks"]
[null,1,"TULUD",null,{"$f":"IF(ISBLANK(C5),\"← Valige ripploendist väärtus\",IF(COUNTIF($C$5:C5,C5)>1,\"Olete valinud \"&C5&\" enam kui ühel korral.\",\"\"))","v":""}]
[null,2,"PUHASKASUM",null,{"$f":"IF(ISBLANK(C6),\"← Valige ripploendist väärtus\",IF(COUNTIF($C$5:C6,C6)>1,\"Olete valinud \"&C6&\" enam kui ühel korral.\",\"\"))","v":""}]
[null,3,"INTRESS",null,{"$f":"IF(ISBLANK(C7),\"← Valige ripploendist väärtus\",IF(COUNTIF($C$5:C7,C7)>1,\"Olete valinud \"&C7&\" enam kui ühel korral.\",\"\"))","v":""}]
[null,4,"AMORTISATSIOON",null,{"$f":"IF(ISBLANK(C8),\"← Valige ripploendist väärtus\",IF(COUNTIF($C$5:C8,C8)>1,\"Olete valinud \"&C8&\" enam kui ühel korral.\",\"\"))","v":""}]
[null,5,"TEGEVUSKASUM",null,{"$f":"IF(ISBLANK(C9),\"← Valige ripploendist väärtus\",IF(COUNTIF($C$5:C9,C9)>1,\"Olete valinud \"&C9&\" enam kui ühel korral.\",\"\"))","v":""}]

{"sheet":"Arvutused","index":3,"n_rows":39,"n_cols":9,"rows_kept":39,"hidden":true}
["Seda töölehte kasutatakse finantsaruande arvutusteks ja see peaks olema peidetud"]
[{"$nulls":3},"Paigutus"]
[null,"See aasta",{"$f":"SelectedYear","v":2016},{"$f":"MATCH(C3,lstYears,0)+1","v":8}]
[null,"Eelmine aasta",{"$f":"C3-1","v":2015},{"$f":"MATCH(C4,lstYears,0)+1","v":7}]
[]
[null,"Paigutus",{"$f":"MATCH(C7,lstYears,0)+1","v":4},{"$f":"MATCH(D7,lstYears,0)+1","v":5},{"$f":"MATCH(E7,lstYears,0)+1","v":6},{"$f":"MATCH(F7,lstYears,0)+1","v":7},{"$f":"MATCH(G7,lstYears,0)+1","v":8},null,{"$f":"COUNT(C6:G6)","v":5}]
[null,"Põhimõõdikud",{"$f":"D7-1","v":2012},{"$f":"E7-1","v":2013},{"$f":"F7-1","v":2014},{"$f":"G7-1","v":2015},{"$f":"C3","v":2016}]
[{"$f":"MATCH(B8,'Finantsandmete sisestamine'!$B$6:$B$30,0)","v":1},{"$f":"IF('Põhimõõdikute sätted'!C5=\"\",\"\",'Põhimõõdikute sätted'!C5)","v":"TULUD"},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A8,C$6),NA())","v":142728.38},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A8,D$6),NA())","v":150687.46},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A8,E$6),NA())","v":165044.56},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A8,F$6),NA())","v":180026.63},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A8,G$6),NA())","v":180583.88},{"$f":"IFERROR(G8/F8-1,\"\")","v":{"v":3.0953753897409175E-3,"d":"0%"}}]
[{"$f":"MATCH(B9,'Finantsandmete sisestamine'!$B$6:$B$30,0)","v":6},{"$f":"IF('Põhimõõdikute sätted'!C6=\"\",\"\",'Põhimõõdikute sätted'!C6)","v":"PUHASKASUM"},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A9,C$6),NA())","v":55860.81},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A9,D$6),NA())","v":59747.95},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A9,E$6),NA())","v":61483.59},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A9,F$6),NA())","v":66272.1},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A9,G$6),NA())","v":67474.85},{"$f":"IFERROR(G9/F9-1,\"\")","v":{"v":0.018148662861143583,"d":"2%"}}]
[{"$f":"MATCH(B10,'Finantsandmete sisestamine'!$B$6:$B$30,0)","v":5},{"$f":"IF('Põhimõõdikute sätted'!C7=\"\",\"\",'Põhimõõdikute sätted'!C7)","v":"INTRESS"},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A10,C$6),NA())","v":2893.11},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A10,D$6),NA())","v":3136.12},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A10,E$6),NA())","v":3148.53},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A10,F$6),NA())","v":3338.3},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A10,G$6),NA())","v":3789.47},{"v":0.1351496270556869,"d":"14%"}]
[{"$f":"MATCH(B11,'Finantsandmete sisestamine'!$B$6:$B$30,0)","v":4},{"$f":"IF('Põhimõõdikute sätted'!C8=\"\",\"\",'Põhimõõdikute sätted'!C8)","v":"AMORTISATSIOON"},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A11,C$6),NA())","v":4656.92},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A11,D$6),NA())","v":4974.21},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A11,E$6),NA())","v":5024.11},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A11,F$6),NA())","v":5068.42},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A11,G$6),NA())","v":5546.88},{"v":0.09440022728976682,"d":"9%"}]
[{"$f":"MATCH(B12,'Finantsandmete sisestamine'!$B$6:$B$30,0)","v":3},{"$f":"IF('Põhimõõdikute sätted'!C9=\"\",\"\",'Põhimõõdikute sätted'!C9)","v":"TEGEVUSKASUM"},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A12,C$6),NA())","v":68857.69},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A12,D$6),NA())","v":75643.25},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A12,E$6),NA())","v":76755.26},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A12,F$6),NA())","v":77317.83},{"$f":"IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A12,G$6),NA())","v":73425.99},{"v":-0.05033560822904626,"d":"-5%"}]
[]
[null,"Kõik mõõdikud (kuni 25 mõõdikut)"]
[{"$f":"ROWS($B$15:B15)","v":1},{"$f":"IF('Finantsandmete sisestamine'!B6=0,\"\",'Finantsandmete sisestamine'!B6)","v":"TULUD"},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A15,C$6),NA()))","v":142728.38},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A15,D$6),NA()))","v":150687.46},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A15,E$6),NA()))","v":165044.56},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A15,F$6),NA()))","v":180026.63},{"$f":"IF(B15=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A15,G$6),NA()))","v":180583.88}]
[{"$f":"ROWS($B$15:B16)","v":2},{"$f":"IF('Finantsandmete sisestamine'!B7=0,\"\",'Finantsandmete sisestamine'!B7)","v":"TEGEVUSKULUD"},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A16,C$6),NA()))","v":75924.86},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A16,D$6),NA()))","v":78901.27},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A16,E$6),NA()))","v":81674.37},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A16,F$6),NA()))","v":80883.33},{"$f":"IF(B16=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A16,G$6),NA()))","v":94419.45}]
[{"$f":"ROWS($B$15:B17)","v":3},{"$f":"IF('Finantsandmete sisestamine'!B8=0,\"\",'Finantsandmete sisestamine'!B8)","v":"TEGEVUSKASUM"},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A17,C$6),NA()))","v":68857.69},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A17,D$6),NA()))","v":75643.25},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A17,E$6),NA()))","v":76755.26},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A17,F$6),NA()))","v":77317.83},{"$f":"IF(B17=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A17,G$6),NA()))","v":73425.99}]
[{"$f":"ROWS($B$15:B18)","v":4},{"$f":"IF('Finantsandmete sisestamine'!B9=0,\"\",'Finantsandmete sisestamine'!B9)","v":"AMORTISATSIOON"},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A18,C$6),NA()))","v":4656.92},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A18,D$6),NA()))","v":4974.21},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A18,E$6),NA()))","v":5024.11},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A18,F$6),NA()))","v":5068.42},{"$f":"IF(B18=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A18,G$6),NA()))","v":5546.88}]
[{"$f":"ROWS($B$15:B19)","v":5},{"$f":"IF('Finantsandmete sisestamine'!B10=0,\"\",'Finantsandmete sisestamine'!B10)","v":"INTRESS"},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A19,C$6),NA()))","v":2893.11},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A19,D$6),NA()))","v":3136.12},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A19,E$6),NA()))","v":3148.53},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A19,F$6),NA()))","v":3338.3},{"$f":"IF(B19=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A19,G$6),NA()))","v":3789.47}]
[{"$f":"ROWS($B$15:B20)","v":6},{"$f":"IF('Finantsandmete sisestamine'!B11=0,\"\",'Finantsandmete sisestamine'!B11)","v":"PUHASKASUM"},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A20,C$6),NA()))","v":55860.81},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A20,D$6),NA()))","v":59747.95},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A20,E$6),NA()))","v":61483.59},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A20,F$6),NA()))","v":66272.1},{"$f":"IF(B20=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A20,G$6),NA()))","v":67474.85}]
[{"$f":"ROWS($B$15:B21)","v":7},{"$f":"IF('Finantsandmete sisestamine'!B12=0,\"\",'Finantsandmete sisestamine'!B12)","v":"MAKS"},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A21,C$6),NA()))","v":25576.74},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A21,D$6),NA()))","v":27498.86},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A21,E$6),NA()))","v":28335.67},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A21,F$6),NA()))","v":29424.53},{"$f":"IF(B21=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A21,G$6),NA()))","v":31408.25}]
[{"$f":"ROWS($B$15:B22)","v":8},{"$f":"IF('Finantsandmete sisestamine'!B13=0,\"\",'Finantsandmete sisestamine'!B13)","v":"MAKSUJÄRGNE KASUM"},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A22,C$6),NA()))","v":38418.53},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A22,D$6),NA()))","v":39895.05},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A22,E$6),NA()))","v":40607.73},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A22,F$6),NA()))","v":42438.2},{"$f":"IF(B22=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A22,G$6),NA()))","v":50247.68}]
[{"$f":"ROWS($B$15:B23)","v":9},{"$f":"IF('Finantsandmete sisestamine'!B14=0,\"\",'Finantsandmete sisestamine'!B14)","v":"MÕÕDIK 1"},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A23,C$6),NA()))","v":13.78},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A23,D$6),NA()))","v":14.29},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A23,E$6),NA()))","v":15.57},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A23,F$6),NA()))","v":16.78},{"$f":"IF(B23=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A23,G$6),NA()))","v":19.96}]
[{"$f":"ROWS($B$15:B24)","v":10},{"$f":"IF('Finantsandmete sisestamine'!B15=0,\"\",'Finantsandmete sisestamine'!B15)","v":"MÕÕDIK 2"},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A24,C$6),NA()))","v":19.22},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A24,D$6),NA()))","v":20.17},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A24,E$6),NA()))","v":20.48},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A24,F$6),NA()))","v":21.84},{"$f":"IF(B24=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A24,G$6),NA()))","v":26.01}]
[{"$f":"ROWS($B$15:B25)","v":11},{"$f":"IF('Finantsandmete sisestamine'!B16=0,\"\",'Finantsandmete sisestamine'!B16)","v":"MÕÕDIK 3"},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A25,C$6),NA()))","v":21.87},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A25,D$6),NA()))","v":23.19},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A25,E$6),NA()))","v":24.67},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A25,F$6),NA()))","v":26.39},{"$f":"IF(B25=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A25,G$6),NA()))","v":31.08}]
[{"$f":"ROWS($B$15:B26)","v":12},{"$f":"IF('Finantsandmete sisestamine'!B17=0,\"\",'Finantsandmete sisestamine'!B17)","v":"MÕÕDIK 4"},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A26,C$6),NA()))","v":12.59},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A26,D$6),NA()))","v":13.7},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A26,E$6),NA()))","v":13.76},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A26,F$6),NA()))","v":14.59},{"$f":"IF(B26=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A26,G$6),NA()))","v":14.92}]
[{"$f":"ROWS($B$15:B27)","v":13},{"$f":"IF('Finantsandmete sisestamine'!B18=0,\"\",'Finantsandmete sisestamine'!B18)","v":"MÕÕDIK 5"},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A27,C$6),NA()))","v":0.85},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A27,D$6),NA()))","v":0.89},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A27,E$6),NA()))","v":0.91},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A27,F$6),NA()))","v":1},{"$f":"IF(B27=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A27,G$6),NA()))","v":1.03}]
[{"$f":"ROWS($B$15:B28)","v":14},{"$f":"IF('Finantsandmete sisestamine'!B19=0,\"\",'Finantsandmete sisestamine'!B19)","v":"MÕÕDIK 6"},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A28,C$6),NA()))","v":0.27},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A28,D$6),NA()))","v":0.28},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A28,E$6),NA()))","v":0.29},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A28,F$6),NA()))","v":0.3},{"$f":"IF(B28=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A28,G$6),NA()))","v":0.34}]
[{"$f":"ROWS($B$15:B29)","v":15},{"$f":"IF('Finantsandmete sisestamine'!B20=0,\"\",'Finantsandmete sisestamine'!B20)","v":""},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A29,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A29,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A29,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A29,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A29,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B30)","v":16},{"$f":"IF('Finantsandmete sisestamine'!B21=0,\"\",'Finantsandmete sisestamine'!B21)","v":""},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A30,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A30,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A30,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A30,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A30,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B31)","v":17},{"$f":"IF('Finantsandmete sisestamine'!B22=0,\"\",'Finantsandmete sisestamine'!B22)","v":""},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A31,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A31,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A31,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A31,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A31,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B32)","v":18},{"$f":"IF('Finantsandmete sisestamine'!B23=0,\"\",'Finantsandmete sisestamine'!B23)","v":""},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A32,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A32,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A32,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A32,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A32,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B33)","v":19},{"$f":"IF('Finantsandmete sisestamine'!B24=0,\"\",'Finantsandmete sisestamine'!B24)","v":""},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A33,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A33,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A33,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A33,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A33,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B34)","v":20},{"$f":"IF('Finantsandmete sisestamine'!B25=0,\"\",'Finantsandmete sisestamine'!B25)","v":""},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A34,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A34,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A34,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A34,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A34,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B35)","v":21},{"$f":"IF('Finantsandmete sisestamine'!B26=0,\"\",'Finantsandmete sisestamine'!B26)","v":""},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A35,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A35,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A35,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A35,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A35,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B36)","v":22},{"$f":"IF('Finantsandmete sisestamine'!B27=0,\"\",'Finantsandmete sisestamine'!B27)","v":""},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A36,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A36,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A36,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A36,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A36,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B37)","v":23},{"$f":"IF('Finantsandmete sisestamine'!B28=0,\"\",'Finantsandmete sisestamine'!B28)","v":""},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A37,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A37,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A37,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A37,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A37,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B38)","v":24},{"$f":"IF('Finantsandmete sisestamine'!B29=0,\"\",'Finantsandmete sisestamine'!B29)","v":""},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A38,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A38,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A38,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A38,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A38,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B39)","v":25},{"$f":"IF('Finantsandmete sisestamine'!B30=0,\"\",'Finantsandmete sisestamine'!B30)","v":""},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A39,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A39,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A39,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A39,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Finantsandmete sisestamine'!$B$6:$I$30,$A39,G$6),NA()))","v":{"$error":"#N/A"}}]