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

{"sheet":"Bilanss","index":0,"n_rows":50,"n_cols":5,"rows_kept":50,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4]]}
["Bilanss"]
["[Ettevõtte nimi]"]
[{"$f":"NOW()","v":"2012-09-06T15:11:12.230"}]
[]
[{"$nulls":3},2003,2004]
["Varad"]
["Käibevara:"]
["Raha"]
["Investeeringud"]
["Inventuuriloendid"]
["Laekumata arved"]
["Ettemakstud kulud"]
["Muu"]
["Käibevara kokku",null,null,{"$f":"SUM(D8:D13)","v":{"v":0,"d":"EEK 0.00"}},{"$f":"SUM(E8:E13)","v":{"v":0,"d":"EEK 0.00"}}]
[]
["Põhivara:"]
["Kinnisvara ja seadmed"]
["Rendiomandi täiustamine"]
["Omakapital ja muud investeeringud"]
["Akumuleeritud põhivara kulum (miinus)"]
["Põhivara (neto)",null,null,{"$f":"SUM(D17:D20)","v":{"v":0,"d":"EEK 0.00"}},{"$f":"SUM(E17:E20)","v":{"v":0,"d":"EEK 0.00"}}]
[]
["Muud varad:"]
["Maineväärtus"]
["Muud varad kokku",null,null,{"$f":"SUM(D24)","v":{"v":0,"d":"EEK 0.00"}},{"$f":"SUM(E24)","v":{"v":0,"d":"EEK 0.00"}}]
[]
["Varad kokku",null,null,{"$f":"D25+D21+D14","v":{"v":0,"d":"EEK 0.00"}},{"$f":"E25+E21+E14","v":{"v":0,"d":"EEK 0.00"}}]
[]
["Kohustused ja omakapital"]
["Lühiajalised kohustused:"]
["Kreditoorne võlgnevus"]
["Maksmata palgad"]
["Maksmata hüvitised"]
["Tulumaksuvõlg"]
["Mittetöine tulu"]
["Muu"]
["Lühiajalised kohustused kokku",null,null,{"$f":"SUM(D31:D36)","v":{"v":0,"d":"EEK 0.00"}},{"$f":"SUM(E31:E36)","v":{"v":0,"d":"EEK 0.00"}}]
[]
["Pikaajalised kohustused"]
["Hüpoteeklaenu jääk"]
["Pikaajalised kohustused kokku",null,null,{"$f":"SUM(D40)","v":{"v":0,"d":"EEK 0.00"}},{"$f":"SUM(E40)","v":{"v":0,"d":"EEK 0.00"}}]
[]
["Omakapital"]
["Investeerimiskapital"]
["Akumuleeritud jaotamata kasum"]
["Omakapital kokku",null,null,{"$f":"SUM(D44:D45)","v":{"v":0,"d":"EEK 0.00"}},{"$f":"SUM(E44:E45)","v":{"v":0,"d":"EEK 0.00"}}]
[]
["Kohustused ja omakapital kokku",null,null,{"$f":"D46+D41+D37","v":{"v":0,"d":"EEK 0.00"}},{"$f":"E46+E41+E37","v":{"v":0,"d":"EEK 0.00"}}]
[{"$nulls":3},{"$f":"IF(D48>D27,\"Kohustuste jääk\",IF(D27>D48,\"Varade jääk\",\"Tasakaalus\"))","v":"Tasakaalus"},{"$f":"IF(E48>E27,\"Kohustuste jääk\",IF(E27>E48,\"Varade jääk\",\"Tasakaalus\"))","v":"Tasakaalus"}]
[null,null,"Vahe:",{"$f":"IF(D48>D27,D27-D48,IF(D27>D48,D48-D27,0))","v":{"v":0,"d":"EEK 0.00"}},{"$f":"IF(E48>E27,E27-E48,IF(E27>E48,E48-E27,0))","v":{"v":0,"d":"EEK 0.00"}}]