{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Eelarveandmesisestus","Eelarve aruanne","Loendi andmed"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Eelarveandmesisestus","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"KOOLI SPORDIEELARVE"]
[{"$nulls":3}," ANDMESISESTUS"]
[]
[null,"KUUPÄEV","ÜKSUSETÜÜP","KULUTÜÜP","EELARVELINE KULU","TEGELIK KULU","ÜLE/ALA","ERINEVUS"]
[null,"2012-06-03","Kulu","Ametnikud",{"v":100,"d":"100.00"},{"v":85,"d":"85.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":15,"d":"15.00 €"}}]
[null,"2012-06-03","Kulu","Turvalisus",{"v":250,"d":"250.00"},{"v":215,"d":"215.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":35,"d":"35.00 €"}}]
[null,"2012-06-03","Kulu","Üritusetöötajad",{"v":200,"d":"200.00"},{"v":210,"d":"210.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":0,"d":"0%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":-10,"d":"-10.00 €"}}]
[null,"2012-06-03","Kulu","Vabatahtlikud üritusetöötajad",{"v":750,"d":"750.00"},{"v":724,"d":"724.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":26,"d":"26.00 €"}}]
[null,"2012-06-03","Kulu","Vormid",{"v":670,"d":"670.00"},{"v":733,"d":"733.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":0,"d":"0%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":-63,"d":"-63.00 €"}}]
[null,"2012-06-03","Tulu","Piletimüük",{"v":710,"d":"710.00"},{"v":750,"d":"750.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":0,"d":"0%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":-40,"d":"-40.00 €"}}]
[null,"2012-06-03","Kulu","Tarvikud, üldine",{"v":160,"d":"160.00"},{"v":145,"d":"145.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":15,"d":"15.00 €"}}]
[null,"2012-06-03","Kulu","Õpilaste riigisisesed reisid",{"v":490,"d":"490.00"},{"v":350,"d":"350.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":140,"d":"140.00 €"}}]
[null,"2012-06-03","Kulu","Õpilaste riigisisesed reisid",{"v":760,"d":"760.00"},{"v":725,"d":"725.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":35,"d":"35.00 €"}}]
[null,"2012-06-03","Kulu","Üldtarbed",{"v":850,"d":"850.00"},{"v":475,"d":"475.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":375,"d":"375.00 €"}}]
[null,"2012-06-03","Kulu","Kontoritarbed",{"v":660,"d":"660.00"},{"v":200,"d":"200.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":460,"d":"460.00 €"}}]
[null,"2012-06-03","Kulu","Väljaminevad üleviimised",{"v":860,"d":"860.00"},{"v":350,"d":"350.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":510,"d":"510.00 €"}}]
[null,"2012-06-03","Kulu","Mitmesugust",{"v":150,"d":"150.00"},{"v":144,"d":"144.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":6,"d":"6.00 €"}}]
[null,"2012-06-03","Tulu","Jagatud piletimüük",{"v":340,"d":"340.00"},{"v":350,"d":"350.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":0,"d":"0%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":-10,"d":"-10.00 €"}}]
[null,"2012-06-03","Tulu","Rahakogumisüritused",{"v":670,"d":"670.00"},{"v":700,"d":"700.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":0,"d":"0%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":-30,"d":"-30.00 €"}}]
[null,"2012-06-03","Tulu","Annetused",{"v":720,"d":"720.00"},{"v":800,"d":"800.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":0,"d":"0%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":-80,"d":"-80.00 €"}}]
[null,"2012-06-03","Kulu","Õpilaste välisreisid",{"v":880,"d":"880.00"},{"v":750,"d":"750.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":130,"d":"130.00 €"}}]
[null,"2012-06-03","Tulu","Annetused",{"v":800,"d":"800.00"},{"v":700,"d":"700.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":100,"d":"100.00 €"}}]
[null,"2012-06-03","Tulu","Üleviimine",{"v":720,"d":"720.00"},{"v":700,"d":"700.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":20,"d":"20.00 €"}}]
[null,"2012-06-03","Kulu","Õppetuba/-reis",{"v":620,"d":"620.00"},{"v":820,"d":"820.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":0,"d":"0%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":-200,"d":"-200.00 €"}}]
[null,"2012-06-03","Tulu","Sissetulevad üleviimised",{"v":880,"d":"880.00"},{"v":875,"d":"875.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":5,"d":"5.00 €"}}]
[null,"2012-06-03","Kulu","Vormid",{"v":850,"d":"850.00"},{"v":875,"d":"875.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":0,"d":"0%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":-25,"d":"-25.00 €"}}]
[null,"2012-06-03","Kulu","Õpilaste välisreisid",{"v":710,"d":"710.00"},{"v":710,"d":"710.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":0,"d":"0%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":0,"d":"0.00 €"}}]
[null,"2012-06-03","Tulu","Mitmesugust",{"v":950,"d":"950.00"},{"v":949,"d":"949.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":1,"d":"1.00 €"}}]
[null,"2012-06-03","Tulu","Rahakogumisüritused",{"v":720,"d":"720.00"},{"v":725,"d":"725.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":0,"d":"0%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":-5,"d":"-5.00 €"}}]
[null,"2012-06-03","Kulu","Õpilaste välisreisid",{"v":580,"d":"580.00"},{"v":569,"d":"569.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":11,"d":"11.00 €"}}]
[null,"2012-06-03","Kulu","Kontoritarbed",{"v":570,"d":"570.00"},{"v":550,"d":"550.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":20,"d":"20.00 €"}}]
[null,"2012-06-03","Tulu","Piletimüük",{"v":670,"d":"670.00"},{"v":650,"d":"650.00 €"},{"$f":"--(EelarveTabel[[#This Row],[ERINEVUS]]>0)","v":{"v":1,"d":"100%"}},{"$f":"EelarveTabel[[#This Row],[EELARVELINE KULU]]-EelarveTabel[[#This Row],[TEGELIK KULU]]","v":{"v":20,"d":"20.00 €"}}]

{"sheet":"Eelarve aruanne","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"KOOLI SPORDIEELARVE"]
[null,null,"  KIIRÜLEVAADE"]
[]
[null,"KULU & TULU","EELARVELINE","TEGELIK","ERINEVUS "]
[null,"Kulu",{"v":10110,"d":"10,110 €"},{"v":8630,"d":"8,630 €"},{"v":1480,"d":"1,480 €"}]
[null,"Ametnikud",{"v":100,"d":"100 €"},{"v":85,"d":"85 €"},{"v":15,"d":"15 €"}]
[null,"Kontoritarbed",{"v":1230,"d":"1,230 €"},{"v":750,"d":"750 €"},{"v":480,"d":"480 €"}]
[null,"Mitmesugust",{"v":150,"d":"150 €"},{"v":144,"d":"144 €"},{"v":6,"d":"6 €"}]
[null,"Tarvikud, üldine",{"v":160,"d":"160 €"},{"v":145,"d":"145 €"},{"v":15,"d":"15 €"}]
[null,"Turvalisus",{"v":250,"d":"250 €"},{"v":215,"d":"215 €"},{"v":35,"d":"35 €"}]
[null,"Vabatahtlikud üritusetöötajad",{"v":750,"d":"750 €"},{"v":724,"d":"724 €"},{"v":26,"d":"26 €"}]
[null,"Vormid",{"v":1520,"d":"1,520 €"},{"v":1608,"d":"1,608 €"},{"v":-88,"d":"-88 €"}]
[null,"Väljaminevad üleviimised",{"v":860,"d":"860 €"},{"v":350,"d":"350 €"},{"v":510,"d":"510 €"}]
[null,"Õpilaste riigisisesed reisid",{"v":1250,"d":"1,250 €"},{"v":1075,"d":"1,075 €"},{"v":175,"d":"175 €"}]
[null,"Õpilaste välisreisid",{"v":2170,"d":"2,170 €"},{"v":2029,"d":"2,029 €"},{"v":141,"d":"141 €"}]
[null,"Õppetuba/-reis",{"v":620,"d":"620 €"},{"v":820,"d":"820 €"},{"v":-200,"d":"-200 €"}]
[null,"Üldtarbed",{"v":850,"d":"850 €"},{"v":475,"d":"475 €"},{"v":375,"d":"375 €"}]
[null,"Üritusetöötajad",{"v":200,"d":"200 €"},{"v":210,"d":"210 €"},{"v":-10,"d":"-10 €"}]
[null,"Tulu",{"v":7180,"d":"7,180 €"},{"v":7199,"d":"7,199 €"},{"v":-19,"d":"-19 €"}]
[null,"Annetused",{"v":1520,"d":"1,520 €"},{"v":1500,"d":"1,500 €"},{"v":20,"d":"20 €"}]
[null,"Jagatud piletimüük",{"v":340,"d":"340 €"},{"v":350,"d":"350 €"},{"v":-10,"d":"-10 €"}]
[null,"Mitmesugust",{"v":950,"d":"950 €"},{"v":949,"d":"949 €"},{"v":1,"d":"1 €"}]
[null,"Piletimüük",{"v":1380,"d":"1,380 €"},{"v":1400,"d":"1,400 €"},{"v":-20,"d":"-20 €"}]
[null,"Rahakogumisüritused",{"v":1390,"d":"1,390 €"},{"v":1425,"d":"1,425 €"},{"v":-35,"d":"-35 €"}]
[null,"Sissetulevad üleviimised",{"v":880,"d":"880 €"},{"v":875,"d":"875 €"},{"v":5,"d":"5 €"}]
[null,"Üleviimine",{"v":720,"d":"720 €"},{"v":700,"d":"700 €"},{"v":20,"d":"20 €"}]
[null,"Üldkokkuvõte",{"v":17290,"d":"17,290 €"},{"v":15829,"d":"15,829 €"},{"v":1461,"d":"1,461 €"}]

{"sheet":"Loendi andmed","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"KOOLI SPORDIEELARVE"]
[{"$nulls":3}," LOENDITE REDIGEERIMINE"]
[]
[null,"TULUÜKSUS",null,"KULUÜKSUSE LOEND"]
[null,"Piletimüük",null,"Ametnikud"]
[null,"Jagatud piletimüük",null,"Turvalisus"]
[null,"Rahakogumisüritused",null,"Üritusetöötajad"]
[null,"Annetused",null,"Vabatahtlikud üritusetöötajad"]
[null,"Üleviimine",null,"Vormid"]
[null,"Sissetulevad üleviimised",null,"Väljakutarvikud"]
[null,"Mitmesugust",null,"Tarvikud, üldine"]
[{"$nulls":3},"Mängueelne toitlustus"]
[{"$nulls":3},"Õpilaste riigisisesed reisid"]
[{"$nulls":3},"Õpilaste välisreisid"]
[{"$nulls":3},"Õppetuba/-reis"]
[{"$nulls":3},"Üldtarbed"]
[{"$nulls":3},"Kontoritarbed"]
[{"$nulls":3},"Väljaminevad üleviimised"]
[{"$nulls":3},"Mitmesugust"]