{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Lähetuse eelarve"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Lähetuse eelarve","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["       Lähetuse eelarve"]
[]
[]
[null,"Lähetuse eelarve",{"v":1900,"d":"1,900.00 kr"}]
[{"$nulls":7},"  Kokku"]
[null,"Lennupiletid","Piletite hind kokku",{"v":200,"d":"200.00 kr"},"–",1,"pilet",{"$f":"(D6*F6)","v":{"v":200,"d":"200 kr"}}]
[null,null,"\"",{"v":275,"d":"275.00 kr"},"–",1,"pilet",{"v":275,"d":"275 kr"}]
[null,null,"\"",{"v":0,"d":"0.00 kr"},"–",0,"piletit",{"v":0,"d":"0 kr"}]
[null,"Hotell","Ühe öö hind",{"v":75,"d":"75.00 kr"},"–",3,"ööd",{"v":225,"d":"225 kr"}]
[null,null,"\"",{"v":82,"d":"82.00 kr"},"–",3,"ööd",{"v":246,"d":"246 kr"}]
[null,null,"\"",{"v":0,"d":"0.00 kr"},"–",0,"ööd",{"v":0,"d":"0 kr"}]
[null,"Toit","Ühe päeva hind",{"v":48,"d":"48.00 kr"},"–",6,"päeva",{"v":288,"d":"288 kr"}]
[null,"Autorent","Ühe päeva hind",{"v":52,"d":"52.00 kr"},"–",6,"päeva",{"v":312,"d":"312 kr"}]
[null,"Bensiin","Ühe liitri hind",{"v":1.74,"d":"1.74 kr"},"–",50,"liitrit",{"v":87,"d":"87 kr"}]
[null,"Meelelahutus","Summa",{"v":130,"d":"130.00 kr"},{"$nulls":3},{"$f":"(D15)","v":{"v":130,"d":"130 kr"}}]
[null,"Kingitused","Summa",{"v":85,"d":"85.00 kr"},{"$nulls":3},{"$f":"(D16)","v":{"v":85,"d":"85 kr"}}]
[null,"Mitmesugust","Summa",{"v":55,"d":"55.00 kr"},{"$nulls":3},{"$f":"(D17)","v":{"v":55,"d":"55 kr"}}]
[{"$nulls":4},"Lähetuse hind kokku",null,null,{"$f":"SUM(H6:H17)","v":{"v":1903,"d":"1,903 kr"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"Jääte eelarvest alla järgmise summa võrra\",\"Ületate eelarve järgmise summa võrra\")","v":"Ületate eelarve järgmise summa võrra"},null,null,{"$f":"(C4-H18)","v":{"v":-3,"d":"-3 kr"}}]