{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["EELARVE KOKKUVÕTE","KULUARTIKLID","DiagrammiAndmed"],"not_rendered":{"charts":1,"images":1,"defined_names":11},"read":"whole","date_system":"1900"}

{"sheet":"EELARVE KOKKUVÕTE","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3]]}
[{"$nulls":3},"Kuluartiklid"]
[null,"KODU","EHITUS- \nEELARVE"]
[null,"PROJEKTI ANDMED"]
[null,"Projekti nimi","Köögi ümberehitus"]
[null,"Projekti kirjeldus","Vana põrandakatte eemaldamine, asenduseks uus parkett.  Uue põrandakatte viimistlus ja liistud.  Köögimööbli asendamine moodsamaga.  Kogu köögimööbli viimistlus ja liistud."]
[null,"Töövõtja","Alpine Ski House"]
[null,"Litsentsi/võlakirja number","C#12345678"]
[null,"Kontaktisiku nimi","Peeter Vaino"]
[null,"Veebisait","http://www.alpineskihouse.com/"]
[null,"Telefon",6035550198]
[null,"Aadress","789 Smith Street, Bozeman, MT 06030"]
[null,"FINANTSSEIS"]
[null,"Rahasumma",{"v":3500,"d":"3,500 €"}]
[null,"Rahastussumma",{"v":0,"d":"0 €"}]
[null,"Määratud vahendid kokku",{"$f":"SUM(C13:C14)","v":{"v":3500,"d":"3,500 €"}}]
[null,"Seni kasutatud vahendid",{"$f":"SUM(Andmed[Summa])","v":{"v":2810,"d":"2,810 €"}}]
[null,"Allesjäänud vahendid",{"$f":"C15-C16","v":{"v":690,"d":"690 €"}}]

{"sheet":"KULUARTIKLID","index":1,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,3,1,4]]}
[{"$nulls":4},"Eelarve kokkuvõte"]
[null,"LOEND","  KULUDE"]
[null,"PROJEKTILE MÄÄRATUD VAHENDID","SENI KASUTATUD VAHENDID","ALLESJÄÄNUD VAHENDID"]
[null,{"$f":"MääratudVahendid","v":{"v":3500,"d":"3,500.00 €"}},{"$f":"SUM(Andmed[Summa])","v":{"v":2810,"d":"2,810.00 €"}},{"$f":"AllesjäänudVahendid","v":{"v":690,"d":"690.00 €"}}]
[null,"Artikkel","Kategooria","Summa"]
[null,"Parkett","Materjalid",{"v":350,"d":"350.00 €"}]
[null,"Põrandaliim","Materjalid",{"v":75,"d":"75.00 €"}]
[null,"Põrandakate","Materjalid",{"v":400,"d":"400.00 €"}]
[null,"Põranda tihendamine","Materjalid",{"v":20,"d":"20.00 €"}]
[null,"Põrandaliist","Materjalid",{"v":40,"d":"40.00 €"}]
[null,"Uus köögimööbel","Materjalid",{"v":250,"d":"250.00 €"}]
[null,"Mööblikate","Materjalid",{"v":200,"d":"200.00 €"}]
[null,"Mööbliosad","Materjalid",{"v":100,"d":"100.00 €"}]
[null,"Põranda ülesvõtmine","Töö",{"v":150,"d":"150.00 €"}]
[null,"Põrandaliimi lahtikiskumine","Töö",{"v":50,"d":"50.00 €"}]
[null,"Põranda liivamine","Töö",{"v":50,"d":"50.00 €"}]
[null,"Põranda ettevalmistus","Töö",{"v":100,"d":"100.00 €"}]
[null,"Põranda paigaldus","Töö",{"v":200,"d":"200.00 €"}]
[null,"Põranda tihendamine","Töö",{"v":25,"d":"25.00 €"}]
[null,"Põrandaliist","Töö",{"v":50,"d":"50.00 €"}]
[null,"Vana köögimööbli eemaldamine","Töö",{"v":150,"d":"150.00 €"}]
[null,"Mööbliala ettevalmistus","Töö",{"v":50,"d":"50.00 €"}]
[null,"Uue mööbli paigaldus","Töö",{"v":300,"d":"300.00 €"}]
[null,"Mööbli tihendamine","Töö",{"v":100,"d":"100.00 €"}]
[null,"Mööblikatte lisamine","Töö",{"v":100,"d":"100.00 €"}]
[null,"Mööbliosade paigaldamine","Töö",{"v":50,"d":"50.00 €"}]
[null,"Kokku",null,{"$f":"SUBTOTAL(109,Andmed[Summa])","v":{"v":2810,"d":"2,810.00 €"}}]

{"sheet":"DiagrammiAndmed","index":2,"n_rows":4,"n_cols":1,"rows_kept":4,"hidden":true}
["See leht peaks jääma peidetuks."]
["Diagrammi sildid"]
[{"$f":"KasutatudVahendidSilt&\": \"&TEXT(KasutatudVahendid,\"# ##0,00 €\")&\" (\"&TEXT(KasutatudVahendid/SUM(KasutatudVahendid:AllesjäänudVahendid),\"0%\")&\")\"","v":"Seni kasutatud vahendid:  2,810 € (80%)"}]
[{"$f":"AllesjäänudVahendidSilt&\": \"&TEXT(AllesjäänudVahendid,\"# ##0,00 €\")&\" (\"&TEXT(AllesjäänudVahendid/SUM(KasutatudVahendid:AllesjäänudVahendid),\"0%\")&\")\"","v":"Allesjäänud vahendid:  690 € (20%)"}]