{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["18 perioodi eelarve"],"not_rendered":{"external_links":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"18 perioodi eelarve","index":0,"n_rows":27,"n_cols":22,"rows_kept":27,"merged":[[0,1,1,4],[1,8,1,9],[13,1,13,20],[28,1,28,21]]}
[null,"ettevõtte eelarve"]
[{"$nulls":6},"ALGKUUPÄEV","2011-01-01","AJAVAHEMIKU PIKKUS (PÄEVADES)",null,14,"LÕPPKUUPÄEV",{"$f":"TEXT(T5,\"d.mm.yyyy\")","v":"27.08.2013"}]
[]
[]
[null,null,{"$f":"UPPER(TEXT(H2,\"dd-mmm\"))","v":"01-JAAN"},{"$f":"UPPER(TEXT(C5+Päevavahemik,\"dd-mmm\"))","v":"15-JAAN"},{"$f":"UPPER(TEXT(D5+Päevavahemik,\"dd-mmm\"))","v":"29-JAAN"},"12-VEEBR","26-VEEBR","12-MÄRTS","26-MÄRTS","09-APR","23-APR","07-MAI","21-MAI","04-JUUNI","18-JUUNI","02-JUULI","16-JUULI","30-JUULI","13-AUG","27-AUG","KOKKU","TREND"]
[null,"NETOTULU",{"$f":"Tulutabel[[#Totals],[Nädal 1]]-Kulutabel[[#Totals],[Nädal 1]]","v":{"v":1750,"d":"1,750.00 €"}},{"$f":"Tulutabel[[#Totals],[Nädal 2]]-Kulutabel[[#Totals],[Nädal 2]]","v":{"v":2236,"d":"2,236.00 €"}},{"$f":"Tulutabel[[#Totals],[Nädal 3]]-Kulutabel[[#Totals],[Nädal 3]]","v":{"v":1442,"d":"1,442.00 €"}},{"$f":"Tulutabel[[#Totals],[Nädal 4]]-Kulutabel[[#Totals],[Nädal 4]]","v":{"v":2253,"d":"2,253.00 €"}},{"$f":"Tulutabel[[#Totals],[Nädal 5]]-Kulutabel[[#Totals],[Nädal 5]]","v":{"v":1533,"d":"1,533.00 €"}},{"$f":"Tulutabel[[#Totals],[Nädal 6]]-Kulutabel[[#Totals],[Nädal 6]]","v":{"v":1086,"d":"1,086.00 €"}},{"$f":"Tulutabel[[#Totals],[Nädal 7]]-Kulutabel[[#Totals],[Nädal 7]]","v":{"v":1594,"d":"1,594.00 €"}},{"$f":"Tulutabel[[#Totals],[Nädal 8]]-Kulutabel[[#Totals],[Nädal 8]]","v":0},{"$f":"Tulutabel[[#Totals],[Nädal 9]]-Kulutabel[[#Totals],[Nädal 9]]","v":0},{"$f":"Tulutabel[[#Totals],[Nädal 10]]-Kulutabel[[#Totals],[Nädal 10]]","v":0},{"$f":"Tulutabel[[#Totals],[Nädal 11]]-Kulutabel[[#Totals],[Nädal 11]]","v":0},{"$f":"Tulutabel[[#Totals],[Nädal 12]]-Kulutabel[[#Totals],[Nädal 12]]","v":0},{"$f":"Tulutabel[[#Totals],[Nädal 13]]-Kulutabel[[#Totals],[Nädal 13]]","v":0},{"$f":"Tulutabel[[#Totals],[Nädal 14]]-Kulutabel[[#Totals],[Nädal 14]]","v":0},{"$f":"Tulutabel[[#Totals],[Nädal 15]]-Kulutabel[[#Totals],[Nädal 15]]","v":0},{"$f":"Tulutabel[[#Totals],[Nädal 16]]-Kulutabel[[#Totals],[Nädal 16]]","v":0},{"$f":"Tulutabel[[#Totals],[Nädal 17]]-Kulutabel[[#Totals],[Nädal 17]]","v":0},{"$f":"Tulutabel[[#Totals],[Nädal 18]]-Kulutabel[[#Totals],[Nädal 18]]","v":0},{"$f":"Tulutabel[[#Totals],[Kokku]]-Kulutabel[[#Totals],[Kokku]]","v":{"v":10744,"d":"10,744.00 €"}}]
[]
["tulud"]
[null,"TULUÜKSUS 1",{"v":3000,"d":"3,000.00 €"},{"v":3500,"d":"3,500.00 €"},{"v":2978,"d":"2,978.00 €"},{"v":3384,"d":"3,384.00 €"},{"v":2858,"d":"2,858.00 €"},{"v":2809,"d":"2,809.00 €"},{"v":3220,"d":"3,220.00 €"},{"$nulls":11},{"$f":"SUM(Tulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":21749,"d":"21,749.00 €"}}]
[null,"TULUÜKSUS 2",{"v":1150,"d":"1,150.00"},{"v":1200,"d":"1,200.00"},{"v":1144,"d":"1,144.00"},{"v":1400,"d":"1,400.00"},{"v":1358,"d":"1,358.00"},{"v":1154,"d":"1,154.00"},{"v":1245,"d":"1,245.00"},{"$nulls":11},{"$f":"SUM(Tulutabel[[#This Row],[Nädal 2]:[Nädal 18]])","v":{"v":7501,"d":"7,501.00"}}]
[null,"TULUÜKSUS 3",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"v":392,"d":"392.00"},{"v":326,"d":"326.00"},{"v":381,"d":"381.00"},{"v":364,"d":"364.00"},{"v":315,"d":"315.00"},{"$nulls":11},{"$f":"SUM(Tulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":2428,"d":"2,428.00"}}]
[null,"Kogutulu",{"$f":"SUBTOTAL(109,Tulutabel[Nädal 1])","v":{"v":4450,"d":"4,450.00 €"}},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 2])","v":{"v":5050,"d":"5,050.00 €"}},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 3])","v":{"v":4514,"d":"4,514.00 €"}},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 4])","v":{"v":5110,"d":"5,110.00 €"}},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 5])","v":{"v":4597,"d":"4,597.00 €"}},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 6])","v":{"v":4327,"d":"4,327.00 €"}},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 7])","v":{"v":4780,"d":"4,780.00 €"}},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 8])","v":0},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 9])","v":0},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 10])","v":0},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 11])","v":0},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 12])","v":0},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 13])","v":0},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 14])","v":0},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 15])","v":0},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 16])","v":0},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 17])","v":0},{"$f":"SUBTOTAL(109,Tulutabel[Nädal 18])","v":0},{"$f":"SUBTOTAL(109,Tulutabel[Kokku])","v":{"v":31678,"d":"31,678.00 €"}}]
[]
["kulud"]
[null,"kulu"]
[null,"PALGAD",{"v":1500,"d":"1,500.00 €"},{"v":1577,"d":"1,577.00 €"},{"v":1823,"d":"1,823.00 €"},{"v":1529,"d":"1,529.00 €"},{"v":1759,"d":"1,759.00 €"},{"v":1947,"d":"1,947.00 €"},{"v":1875,"d":"1,875.00 €"},{"$nulls":11},{"$f":"SUM(Kulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":12010,"d":"12,010.00 €"}}]
[null,"ÜÜR",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$nulls":11},{"$f":"SUM(Kulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":7000,"d":"7,000.00"}}]
[null,"ELEKTER",{"v":40,"d":"40.00"},{"v":43,"d":"43.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"v":45,"d":"45.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"$nulls":11},{"$f":"SUM(Kulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":292,"d":"292.00"}}]
[null,"TELEFON",{"v":12,"d":"12.00"},{"v":11,"d":"11.00"},{"v":13,"d":"13.00"},{"v":14,"d":"14.00"},{"v":11,"d":"11.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(Kulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":91,"d":"91.00"}}]
[null,"INTERNET",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(Kulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":105,"d":"105.00"}}]
[null,"VESI",{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"$nulls":11},{"$f":"SUM(Kulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":79,"d":"79.00"}}]
[null,"KÜTE",{"v":23,"d":"23.00"},{"v":27,"d":"27.00"},{"v":26,"d":"26.00"},{"v":27,"d":"27.00"},{"v":22,"d":"22.00"},{"v":29,"d":"29.00"},{"v":21,"d":"21.00"},{"$nulls":11},{"$f":"SUM(Kulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":175,"d":"175.00"}}]
[null,"JÄÄTMEKÄITLUS",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":11},{"$f":"SUM(Kulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":28,"d":"28.00"}}]
[null,"KAABEL-TV",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"$nulls":11},{"$f":"SUM(Kulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":70,"d":"70.00"}}]
[null,"KONTORITARBED",{"v":25,"d":"25.00"},{"v":57,"d":"57.00"},{"v":68,"d":"68.00"},{"v":146,"d":"146.00"},{"v":125,"d":"125.00"},{"v":111,"d":"111.00"},{"v":132,"d":"132.00"},{"$nulls":11},{"$f":"SUM(Kulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":664,"d":"664.00"}}]
[null,"KINDLUSTUS",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"$nulls":11},{"$f":"SUM(Kulutabel[[#This Row],[Nädal 1]:[Nädal 18]])","v":{"v":420,"d":"420.00"}}]
[null,"KULUD KOKKU",{"$f":"SUBTOTAL(109,Kulutabel[Nädal 1])","v":{"v":2700,"d":"2,700.00 €"}},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 2])","v":{"v":2814,"d":"2,814.00 €"}},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 3])","v":{"v":3072,"d":"3,072.00 €"}},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 4])","v":{"v":2857,"d":"2,857.00 €"}},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 5])","v":{"v":3064,"d":"3,064.00 €"}},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 6])","v":{"v":3241,"d":"3,241.00 €"}},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 7])","v":{"v":3186,"d":"3,186.00 €"}},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 8])","v":0},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 9])","v":0},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 10])","v":0},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 11])","v":0},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 12])","v":0},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 13])","v":0},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 14])","v":0},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 15])","v":0},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 16])","v":0},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 17])","v":0},{"$f":"SUBTOTAL(109,Kulutabel[Nädal 18])","v":0},{"$f":"SUBTOTAL(109,Kulutabel[Kokku])","v":{"v":20934,"d":"20,934.00 €"}}]