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

{"sheet":"Puhkuse eelarve plaanur","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[1,1,7,4],[9,1,9,4],[9,8,9,11],[19,1,19,4],[19,8,19,11],[30,1,30,4],[30,8,30,11]]}
[]
[null,"Puhkuse eelarve \nPlaanur"]
[]
[{"$nulls":8},"PÜHADE EELARVE",null,{"$f":"SUM(Kingitused[Eelarve],Pakend[Eelarve],(Reisimine[Eelarve],(Eined[Eelarve],(Meelelahutus[Eelarve],Muud[Eelarve]))))","v":{"v":750,"d":"750.00 €"}}]
[{"$nulls":8},"TEGELIK KULU",null,{"$f":"SUM((Kingitused[Tegelik],(Pakend[Tegelik],(Reisimine[Tegelik],(Eined[Tegelik],(Meelelahutus[Tegelik],(Muud[Tegelik])))))))","v":{"v":820,"d":"820.00 €"}}]
[]
[{"$nulls":8},"ERINEVUS (üle-/alakulu)",null,{"$f":"SUM(K4-K5)","v":{"v":-70,"d":"70.00 €"}}]
[]
[]
[null,"Kingitused",{"$nulls":6},"Puhkuse eined"]
[null,"Üksusele","Eelarve","Tegelik","Erinevus",{"$nulls":3},"Üksusele","Eelarve","Tegelik","Erinevus"]
[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":3},"Toiduained",null,null,{"$f":"Eined[[#This Row],[Eelarve]]-Eined[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Sõbrad",{"v":250,"d":"250.00 €"},{"v":325,"d":"325.00 €"},{"$f":"Kingitused[[#This Row],[Eelarve]]-Kingitused[[#This Row],[Tegelik]]","v":{"v":-75,"d":"-75.00 €"}},{"$nulls":3},"Alkohoolsed joogid",null,null,{"$f":"Eined[[#This Row],[Eelarve]]-Eined[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Töökaaslased",null,null,{"$f":"Kingitused[[#This Row],[Eelarve]]-Kingitused[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Kaunistused",null,null,{"$f":"Eined[[#This Row],[Eelarve]]-Eined[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Õpetajad, lapsehoidjad jne.",null,null,{"$f":"Kingitused[[#This Row],[Eelarve]]-Kingitused[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Eined[[#This Row],[Eelarve]]-Eined[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Heategevuslikud annetused",null,null,{"$f":"Kingitused[[#This Row],[Eelarve]]-Kingitused[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Kokku",{"$f":"SUBTOTAL(109,Eined[Eelarve])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Eined[Tegelik])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Eined[Erinevus])","v":{"v":0,"d":"0.00 €"}}]
[null,"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Kingitused[[#This Row],[Eelarve]]-Kingitused[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Kingitused[Eelarve])","v":{"v":750,"d":"750.00 €"}},{"$f":"SUBTOTAL(109,Kingitused[Tegelik])","v":{"v":820,"d":"820.00 €"}},{"$f":"SUBTOTAL(109,Kingitused[Erinevus])","v":{"v":-70,"d":"-70.00 €"}}]
[]
[null,"Pakend",{"$nulls":6},"Meelelahutus"]
[null,"Üksusele","Eelarve","Tegelik","Erinevus",{"$nulls":3},"Üksusele","Eelarve","Tegelik","Erinevus"]
[null,"Kingituste pakkimispaber",null,null,{"$f":"Pakend[[#This Row],[Eelarve]]-Pakend[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Peoabi (baarmen, toitlustaja, koristaja jne.)",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Sildid",null,null,{"$f":"Pakend[[#This Row],[Eelarve]]-Pakend[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Kaunistused",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Tarbeesemed (nöör, teip jne)",null,null,{"$f":"Pakend[[#This Row],[Eelarve]]-Pakend[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Toit ja joogid",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Kinkekarbid",null,null,{"$f":"Pakend[[#This Row],[Eelarve]]-Pakend[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Riided",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Postikulu",null,null,{"$f":"Pakend[[#This Row],[Eelarve]]-Pakend[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Piletid",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[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":3},"Õhtusöögid väljas",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Kokku",{"$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 €"}},{"$nulls":3},"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Meelelahutus[[#This Row],[Eelarve]]-Meelelahutus[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":8},"Kokku",{"$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,"Reisimine",{"$nulls":6},"Muud kulud"]
[null,"Üksusele","Eelarve","Tegelik","Erinevus",{"$nulls":3},"Üksusele","Eelarve","Tegelik","Erinevus"]
[null,"Lennukulud",null,null,{"$f":"Reisimine[[#This Row],[Eelarve]]-Reisimine[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Pühade fotod",null,null,{"$f":"Muud[[#This Row],[Eelarve]]-Muud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Majutuskoht",null,null,{"$f":"Reisimine[[#This Row],[Eelarve]]-Reisimine[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Bensiin ",null,null,{"$f":"Muud[[#This Row],[Eelarve]]-Muud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Transport",null,null,{"$f":"Reisimine[[#This Row],[Eelarve]]-Reisimine[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Muud[[#This Row],[Eelarve]]-Muud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Reisimine[[#This Row],[Eelarve]]-Reisimine[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Kokku",{"$f":"SUBTOTAL(109,Muud[Eelarve])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Muud[Tegelik])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Muud[Erinevus])","v":{"v":0,"d":"0.00 €"}}]
[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 €"}}]