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

{"sheet":"Kulueelarve","index":0,"n_rows":47,"n_cols":7,"rows_kept":47,"merged":[[0,1,0,4],[0,5,0,6],[16,1,16,6],[47,1,47,6]]}
[null,"Kulueelarve",{"$nulls":3},"CONTOSO, 2013"]
[]
[]
[null," PERSONALIEELARVE"]
{"$rows_empty":7}
[null,"OLEK","PERSONAL","EELARVE","TEGELIK","VAHE (kr)","VAHE (%)"]
[null,{"$f":"IFERROR(tblPersonalikulud[[#This Row],[TEGELIK]]/tblPersonalikulud[[#This Row],[EELARVE]],\"\")","v":{"v":1.13,"d":"$1.13"}},"Kontor",{"v":500,"d":"500.00 €"},{"v":565,"d":"565.00 €"},{"$f":"tblPersonalikulud[[#This Row],[EELARVE]]-tblPersonalikulud[[#This Row],[TEGELIK]]","v":{"v":-65,"d":"-65.00 €"}},{"$f":"IFERROR(tblPersonalikulud[VAHE (kr)]/tblPersonalikulud[EELARVE],\"\")","v":{"v":-0.13,"d":"-13%"}}]
[null,{"$f":"IFERROR(tblPersonalikulud[[#This Row],[TEGELIK]]/tblPersonalikulud[[#This Row],[EELARVE]],\"\")","v":{"v":1.2,"d":"$1.20"}},"Pood",{"v":125,"d":"125.00 €"},{"v":150,"d":"150.00 €"},{"$f":"tblPersonalikulud[[#This Row],[EELARVE]]-tblPersonalikulud[[#This Row],[TEGELIK]]","v":{"v":-25,"d":"-25.00 €"}},{"$f":"IFERROR(tblPersonalikulud[VAHE (kr)]/tblPersonalikulud[EELARVE],\"\")","v":{"v":-0.2,"d":"-20%"}}]
[null,{"$f":"IFERROR(tblPersonalikulud[[#This Row],[TEGELIK]]/tblPersonalikulud[[#This Row],[EELARVE]],\"\")","v":{"v":1,"d":"$1.00"}},"Müügiesindajad",{"v":100,"d":"100.00 €"},{"v":100,"d":"100.00 €"},{"$f":"tblPersonalikulud[[#This Row],[EELARVE]]-tblPersonalikulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblPersonalikulud[VAHE (kr)]/tblPersonalikulud[EELARVE],\"\")","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IFERROR(tblPersonalikulud[[#This Row],[TEGELIK]]/tblPersonalikulud[[#This Row],[EELARVE]],\"\")","v":{"v":0.9,"d":"$0.90"}},"Muu",{"v":100,"d":"100.00 €"},{"v":90,"d":"90.00 €"},{"$f":"tblPersonalikulud[[#This Row],[EELARVE]]-tblPersonalikulud[[#This Row],[TEGELIK]]","v":{"v":10,"d":"10.00 €"}},{"$f":"IFERROR(tblPersonalikulud[VAHE (kr)]/tblPersonalikulud[EELARVE],\"\")","v":{"v":0.1,"d":"10%"}}]
[]
[]
[null," TEGEVUSEELARVE"]
{"$rows_empty":7}
[null,"OLEK","TEGEVUS","EELARVE","TEGELIK","VAHE (kr)","VAHE (%)"]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":{"v":0.98,"d":"$0.98"}},"Reklaam",{"v":250,"d":"250.00 €"},{"v":245,"d":"245.00 €"},{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":5,"d":"5.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":{"v":0.02,"d":"2%"}}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":{"v":1.2,"d":"$1.20"}},"Võlad",{"v":125,"d":"125.00 €"},{"v":150,"d":"150.00 €"},{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":-25,"d":"-25.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":{"v":-0.2,"d":"-20%"}}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":{"v":1,"d":"$1.00"}},"Soodustused",{"v":100,"d":"100.00 €"},{"v":100,"d":"100.00 €"},{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":{"v":0,"d":"0%"}}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":{"v":0.9,"d":"$0.90"}},"Tarvikud",{"v":100,"d":"100.00 €"},{"v":90,"d":"90.00 €"},{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":10,"d":"10.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":{"v":0.1,"d":"10%"}}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Postikulu",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Rent või hüpoteek",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Müügikulud",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Maksud",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Kommunaalkulud",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Muu",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Kindlustus",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Intress",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Telefon",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Hooldus ja remont",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Juriidilised tasud",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Amortisatsioon",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Tarne",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Ladustamine",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,{"$f":"IFERROR(tblTöökulud[[#This Row],[TEGELIK]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""},"Muu",null,null,{"$f":"tblTöökulud[[#This Row],[EELARVE]]-tblTöökulud[[#This Row],[TEGELIK]]","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(tblTöökulud[[#This Row],[VAHE (kr)]]/tblTöökulud[[#This Row],[EELARVE]],\"\")","v":""}]
[null,null,"Kulud kokku",{"$f":"SUBTOTAL(109,tblTöökulud[EELARVE],tblPersonalikulud[EELARVE])","v":{"v":1400,"d":"1,400.00 €"}},{"$f":"SUBTOTAL(109,tblTöökulud[TEGELIK],tblPersonalikulud[TEGELIK])","v":{"v":1490,"d":"1,490.00 €"}},{"$f":"SUBTOTAL(109,tblTöökulud[VAHE (kr)],tblPersonalikulud[VAHE (kr)])","v":{"v":-90,"d":"-90.00 €"}},{"$f":"IFERROR(SUM(tblTöökulud[[#Totals],[VAHE (kr)]]/tblTöökulud[[#Totals],[EELARVE]]),\"\")","v":{"v":-0.06428571428571428,"d":"-6%"}}]