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

{"sheet":"Algus","index":0,"n_rows":4,"n_cols":2,"rows_kept":4}
[null,"Malli kasutusjuhend"]
[null,"Selle puhkuse-eelarve plaanuri abil saate oma kulusid jälgida."]
[null,"Sisestage alustamiseks iga tabeli kategooria Eelarve  ja Tegelikud kulud."]
[null,"Puhkuse-eelarve, tegelik kulutatud kogusumma ja erinevus arvutatakse teie eest automaatselt."]

{"sheet":"Puhkuse-eelarve plaanur","index":1,"n_rows":36,"n_cols":14,"rows_kept":36,"merged":[[0,2,5,7],[2,10,2,11],[8,2,8,5],[8,10,8,13],[18,2,18,5],[18,10,18,13],[29,2,29,5],[29,10,29,13]]}
[null,null,"Puhkuse-eelarve plaanur"]
[]
[{"$nulls":10},"PÜHADE EELARVE",null,null,{"$f":"SUM(Kingitused[Eelarve],Pakend[Eelarve],(Reisimine[Eelarve],(Eined[Eelarve],(Meelelahutus[Eelarve],Muu[Eelarve]))))","v":{"v":750,"d":"750.00 €"}}]
[{"$nulls":10},"TEGELIK KULU",null,null,{"$f":"SUM((Kingitused[Tegelik],(Pakend[Tegelik],(Reisimine[Tegelik],(Eined[Tegelik],(Meelelahutus[Tegelik],(Muu[Tegelik])))))))","v":{"v":820,"d":"820.00 €"}}]
[]
[{"$nulls":10},"ERINEVUS (üle-/alakulu)",null,null,{"$f":"SUM(N3-N4)","v":{"v":-70,"d":"-70.00 €"}}]
[]
[]
[null,null,"KINGITUSED",{"$nulls":7},"PUHKUSE EINED"]
[null,null,"Üksus","Eelarve","Tegelik","Erinevus",{"$nulls":4},"Üksus","Eelarve","Tegelik","Erinevus"]
[null,null,"Perekond",{"v":500,"d":"500.00 €"},{"v":495,"d":"495.00 €"},{"$f":"Kingitused[[#This Row],[Eelarve]]-Kingitused[[#This Row],[Tegelik]]","v":{"v":5,"d":"5.00 €"}},{"$nulls":4},"Toiduained",null,null,{"$f":"Eined[[#This Row],[Eelarve]]-Eined[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Sõbrad",{"v":250,"d":"250.00 €"},{"v":325,"d":"325.00 €"},{"$f":"Kingitused[[#This Row],[Eelarve]]-Kingitused[[#This Row],[Tegelik]]","v":{"v":-75,"d":"-75.00 €"}},{"$nulls":4},"Alkohoolsed joogid",null,null,{"$f":"Eined[[#This Row],[Eelarve]]-Eined[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Töökaaslased",null,null,{"$f":"Kingitused[[#This Row],[Eelarve]]-Kingitused[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Kaunistused",null,null,{"$f":"Eined[[#This Row],[Eelarve]]-Eined[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Õpetajad, lapsehoidjad jne.",null,null,{"$f":"Kingitused[[#This Row],[Eelarve]]-Kingitused[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Eined[[#This Row],[Eelarve]]-Eined[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Heategevuslikud annetused",null,null,{"$f":"Kingitused[[#This Row],[Eelarve]]-Kingitused[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":7},{"$f":"Eined[[#This Row],[Eelarve]]-Eined[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Kingitused[[#This Row],[Eelarve]]-Kingitused[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Kokku",{"$f":"SUBTOTAL(109,Kingitused[Eelarve])","v":{"v":750,"d":"750.00 €"}},{"$f":"SUBTOTAL(109,Kingitused[Tegelik])","v":{"v":820,"d":"820.00 €"}},{"$f":"SUBTOTAL(109,Kingitused[Erinevus])","v":{"v":-70,"d":"-70.00 €"}},{"$nulls":4},"Kokku",{"$f":"SUBTOTAL(109,Eined[Eelarve])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Eined[Tegelik])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Eined[Erinevus])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"PAKEND",{"$nulls":7},"MEELELAHUTUS"]
[null,null,"Üksus","Eelarve","Tegelik","Erinevus",{"$nulls":4},"Üksus","Eelarve","Tegelik","Erinevus"]
[null,null,"Kingituste pakkimispaber",null,null,{"$f":"Pakend[[#This Row],[Eelarve]]-Pakend[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Peoabi (baarmen, toitlustaja, koristaja jne.)",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Sildid",null,null,{"$f":"Pakend[[#This Row],[Eelarve]]-Pakend[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Kaunistused",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Tarbeesemed (nöör, teip jne)",null,null,{"$f":"Pakend[[#This Row],[Eelarve]]-Pakend[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Toit ja joogid",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Kinkekarbid",null,null,{"$f":"Pakend[[#This Row],[Eelarve]]-Pakend[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Riided",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Postikulu",null,null,{"$f":"Pakend[[#This Row],[Eelarve]]-Pakend[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Piletid",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Pakend[[#This Row],[Eelarve]]-Pakend[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Õhtusöögid väljas",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":10},"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Kokku",{"$f":"SUBTOTAL(109,Pakend[Eelarve])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Pakend[Tegelik])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Pakend[Erinevus])","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Kokku",{"$f":"SUBTOTAL(109,Meelelahutus[Eelarve])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Meelelahutus[Tegelik])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Meelelahutus[Erinevus])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"REISID",{"$nulls":7},"MUUD KULUD"]
[null,null,"Üksus","Eelarve","Tegelik","Erinevus",{"$nulls":4},"Üksus","Eelarve","Tegelik","Erinevus"]
[null,null,"Lennukulud",null,null,{"$f":"Reisimine[[#This Row],[Eelarve]]-Reisimine[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Pühade fotod",null,null,{"$f":"Muu[[#This Row],[Eelarve]]-Muu[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Majutuskoht",null,null,{"$f":"Reisimine[[#This Row],[Eelarve]]-Reisimine[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Bensiin ",null,null,{"$f":"Muu[[#This Row],[Eelarve]]-Muu[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Transport",null,null,{"$f":"Reisimine[[#This Row],[Eelarve]]-Reisimine[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Muu[[#This Row],[Eelarve]]-Muu[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Reisimine[[#This Row],[Eelarve]]-Reisimine[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Kokku",{"$f":"SUBTOTAL(109,Reisimine[Eelarve])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Reisimine[Tegelik])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Reisimine[Erinevus])","v":{"v":0,"d":"0.00 €"}},{"$nulls":4},"Kokku",{"$f":"SUBTOTAL(109,Muu[Eelarve])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Muu[Tegelik])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Muu[Erinevus])","v":{"v":0,"d":"0.00 €"}}]