{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["RENOVEERIMISKULUD"],"not_rendered":{"images":2,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"RENOVEERIMISKULUD","index":0,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[25,1,25,5],[26,1,26,5],[27,1,27,5]]}
[null,"KÖÖGI RENOVEERIMISKULUDE TÖÖLEHT"]
[]
[null,"Kategooria","Tooted","Kogus","Eeldatav hind","Tegelik hind","Eeldatav kogumaksumus","Tegelik kogumaksumus"]
[null,"Kapid","Alumised kapid: moodulmudel (kogus meetrites)",25,{"v":5,"d":"5.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":125,"d":"125 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Kapid","Ülemised kapid: moodulmudel (kogus meetrites)",25,{"v":3.5,"d":"3.50 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":87.5,"d":"88 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Puhastusseadmed","Nõudepesumasin: tavamudel",1,{"v":250,"d":"250.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":250,"d":"250 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Puhastusseadmed","Jäätmeseade: tavamudel",1,{"v":175,"d":"175.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":175,"d":"175 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Toiduvalmistusseadmed","Pliit: lükandmudel",1,{"v":375,"d":"375.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":375,"d":"375 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Toiduvalmistusseadmed","Mikrolaineahi: tavamudel",1,{"v":300,"d":"300.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":300,"d":"300 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Tööpinnad","Tehiskivi (kogus meetrites)",23,{"v":10,"d":"10.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":230,"d":"230 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Uksed","Siseuksed: spoonitud, täispuidust",1,{"v":65,"d":"65.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":65,"d":"65 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Lisad","Lisad: kiirveesoojendi tavamudel",1,{"v":120,"d":"120.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":120,"d":"120 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Lisad","Lisad: seebidosaator",1,{"v":40,"d":"40.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":40,"d":"40 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Segistid","Segisti: hoovaga, tavamudel",1,{"v":130,"d":"130.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":130,"d":"130 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Põrandakate","Laminaat (kogus ruutmeetrites)",165,{"v":3.5,"d":"3.50 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":577.5,"d":"578 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Pesuhooldusseadmed","Pesumasin: tavamudel",1,{"v":500,"d":"500.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":500,"d":"500 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Pesuhooldusseadmed","Kuivati: tavamudel",1,{"v":375,"d":"375.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":375,"d":"375 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Valgustus","Valgusti: süvistatav",4,{"v":35,"d":"35.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":140,"d":"140 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Külmikud","Külmik: eraldiseisev, luksmudel",1,{"v":1200,"d":"1,200.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":1200,"d":"1,200 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Valamud","Roostevabast terasest, kahepoolne, luksmudel",1,{"v":125,"d":"125.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":125,"d":"125 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Ventilatsioon","Õhupuhasti: ventilatsioonitoruga mudel",1,{"v":180,"d":"180.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":180,"d":"180 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Seinad","Seinaplaat (kogus ruutmeetrites)",70,{"v":2,"d":"2.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":140,"d":"140 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Aknad","Lükandaken",2,{"v":120,"d":"120.00 €"},null,{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":240,"d":"240 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Muu",{"$nulls":4},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Eeldatav hind]]","v":{"v":0,"d":"0 €"}},{"$f":"Andmed[[#This Row],[Kogus]]*Andmed[[#This Row],[Tegelik hind]]","v":{"v":0,"d":"0 €"}}]
[null,"Kokku",null,null,{"$f":"SUBTOTAL(109,Andmed[Eeldatav hind])","v":{"v":4014,"d":"4,014.00 €"}},{"$f":"SUBTOTAL(109,Andmed[Tegelik hind])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Andmed[Eeldatav kogumaksumus])","v":{"v":5375,"d":"5,375.00 €"}},{"$f":"SUBTOTAL(109,Andmed[Tegelik kogumaksumus])","v":{"v":0,"d":"0.00 €"}}]
[null,"Vahesumma",{"$nulls":4},{"$f":"SUBTOTAL(109,Andmed[Eeldatav kogumaksumus])","v":{"v":5375,"d":"5,375.00 €"}},{"$f":"SUBTOTAL(109,Andmed[Tegelik kogumaksumus])","v":{"v":0,"d":"0.00 €"}}]
[null,"Ootamatud kulutused – lisa 30%",{"$nulls":4},{"$f":"G26*0.3","v":{"v":1612.5,"d":"1,612.50 €"}},{"$f":"H26*0.3","v":{"v":0,"d":"0.00 €"}}]
[null,"Kokku",{"$nulls":4},{"$f":"SUM(G26:G27)","v":{"v":6987.5,"d":"6,987.50 €"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"0.00 €"}}]