{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Akadeemilise klubi eelarve"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"Akadeemilise klubi eelarve","index":0,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,1,0,9],[1,5,2,6],[1,7,2,8],[3,5,3,8],[4,3,9,4],[4,7,9,9]]}
[null,"Akadeemilise klubi eelarve"]
[null,"Reisi maksumus:",{"v":5000,"d":"5,000 €"},null,null,"Puudu olev summa:",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"760 €"}}]
[null,"Tulu:",{"$f":"SUM(Aastatulu[Summa])","v":{"v":5550,"d":"5,550 €"}}]
[null,"Kulud:",{"$f":"SUM(Aastakulud[Summa])","v":{"v":1310,"d":"1,310 €"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"Aastatulu","Summa",null,null,"Aastakulud","Summa"]
[null,"Liikmemaks",{"v":750,"d":"750 €"},null,null,"Flaierite paber",{"v":1000,"d":"1,000 €"}]
[null,"Rahakogumisüritused",{"v":3500,"d":"3,500 €"},null,null,"Reklaam",{"v":200,"d":"200 €"}]
[null,"Annetused",{"v":1000,"d":"1,000 €"},null,null,"Kaunistused",{"v":90,"d":"90 €"}]
[null,"Muu",{"v":300,"d":"300 €"},null,null,"Muu",{"v":20,"d":"20 €"}]