{"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":7,"n_cols":2,"rows_kept":7}
[null,"TEAVE SELLE MALLI KOHTA"]
[null,"Selle puhkuse-eelarve plaanuri abil saate oma kulusid jälgida."]
[null,"Saate tabelitesse sisestada erinevate kaupade eelarve ja tegelik kulud."]
[null,"Puhkuse-eelarve, tegelik kulutatud kogusumma ja erinevus arvutatakse teie eest automaatselt."]
[null,"Märkus. "]
[null,"Täiendavad juhised leiate töölehe PUHKUSE-EELARVE PLAANUR veerust A. See tekst on tahtlikult peidetud. Teksti eemaldamiseks valige veerg A ja seejärel käsk KUSTUTA. Teksti kuvamiseks valige veerg A ja muutke seejärel fondi värvi."]
[null,"Tabelite kohta lisateabe saamiseks vajutage tabelis tõstuklahvi (SHIFT) ja seejärel klahvi F10, valige TABEL suvand ja seejärel käsk ASETEKST."]

{"sheet":"Puhkuse-eelarve plaanur","index":1,"n_rows":32,"n_cols":12,"rows_kept":32,"merged":[[1,1,5,4],[2,8,2,9],[3,8,3,9],[4,8,4,9],[6,1,6,4],[6,8,6,11],[15,1,15,4],[15,8,15,11],[25,1,25,4],[25,8,25,11]]}
["Sisestage selle töölehe vastavatesse tabelitesse iga kategooria eelarve ja tegelikud kulud. Töölehe kasutamise kohta käivad kasulikud juhised leiate selle veeru lahtritest. Liikuge alustamiseks noolega alla. "]
["Paremal olevas lahtris on selle töölehe pealkiri.","Puhkuse-eelarve \nplaanur"]
["Puhkuse-eelarve arvutatakse lahtris K3 automaatselt.",{"$nulls":7},"PUHKUSE-EELARVE",null,{"$f":"SUM(Kingitused[Eelarve],Pakend[Eelarve],(Reisimine[Eelarve],(Eined[Eelarve],(Meelelahutus[Eelarve],Muud_kulud[Eelarve]))))","v":{"v":750,"d":"750.00 €"}}]
["Tegelik kulu arvutatakse lahtris K4 automaatselt.",{"$nulls":7},"TEGELIK KULU",null,{"$f":"SUM((Kingitused[Tegelik],(Pakend[Tegelik],(Reisimine[Tegelik],(Eined[Tegelik],(Meelelahutus[Tegelik],(Muud_kulud[Tegelik])))))))","v":{"v":820,"d":"820.00 €"}}]
["Erinevus arvutatakse lahtris K5 automaatselt. Järgmine juhis on toodud lahtris A7.",{"$nulls":7},"ERINEVUS (üle-/alakulu)",null,{"$f":"SUM(K3-K4)","v":{"v":-70,"d":"-70.00 €"}}]
[]
["Kingitusted silt on paremal olevas lahtris ja Puhkuse eined silt lahtris I7.","Kingitused",{"$nulls":6},"Puhkuse eined"]
["Sisestage tabelisse Kingitused kulud, alustades paremal olevast lahtrist ja eined kulud, alustades lahtrist I8. Järgmine juhis on lahtris A16.","Üksusele","Eelarve","Tegelik","Erinevus",{"$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 €"}},{"$f":"SUBTOTAL(109,Kingitused[Erinevus])","v":{"v":-70,"d":"-70.00 €"}}]
["Pakend silt on paremal olevas lahtris ja Meelelahutus silt lahtris I16.","Pakend",{"$nulls":6},"Meelelahutus"]
["Sisestage tabelisse Pakend kulud, alustades paremal olevast lahtrist ja Meelelahutus kulud, alustades lahtrist I17. Järgmine juhis on lahtris A26.","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 €"}}]
["Reisimine silt on paremal olevas lahtris ja Muud kulud silt lahtris I26.","Reisimine",{"$nulls":6},"Muud kulud"]
["Sisestage tabelisse Reisimine, alustades paremal olevast lahtrist ja Muud kulud, alustades lahtrist I27.","Üksusele","Eelarve","Tegelik","Erinevus",{"$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,{"$f":"Muud_kulud[[#This Row],[Eelarve]]-Muud_kulud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Majutuskoht",null,null,{"$f":"Reisimine[[#This Row],[Eelarve]]-Reisimine[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Bensiin ",null,null,{"$f":"Muud_kulud[[#This Row],[Eelarve]]-Muud_kulud[[#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,{"$f":"Muud_kulud[[#This Row],[Eelarve]]-Muud_kulud[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Muu (selle rea viimase veeru vahekaart rea lisamiseks)",null,null,{"$f":"Reisimine[[#This Row],[Eelarve]]-Reisimine[[#This Row],[Tegelik]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Kokku",{"$f":"SUBTOTAL(109,Muud_kulud[Eelarve])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Muud_kulud[Tegelik])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Muud_kulud[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 €"}}]