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

{"sheet":"Mittetulunduslik eelarve","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[16,1,16,6],[21,1,21,5]]}
[null,"Mittetulunduslik eelarve",{"$nulls":3},"MAJANDUSAASTA",2012]
{"$rows_empty":7}
[null,null,{"$f":"CONCATENATE(\"MA \",MA-1)","v":"MA 2011"},{"$f":"CONCATENATE(\"MA \",MA)","v":"MA 2012"},{"$f":"CONCATENATE(\"MA \",MA)","v":"MA 2012"},{"$f":"CONCATENATE(\"MA \",MA)","v":"MA 2012"},{"$f":"CONCATENATE(\"MA \",MA)","v":"MA 2012"}]
[null,"TULU","EELMINE AASTA","PAKUTUD","TEGELIK","DISPERSIOON","+/- EELMINE AASTA"]
[null,"Tuluõhtud ja sündmused",{"v":150000,"d":"150000.00"},{"v":200000,"d":"200000.00"},{"v":180000,"d":"180000.00"},{"$f":"Tulutabel[[#This Row],[TEGELIK]]-Tulutabel[[#This Row],[PAKUTUD]]","v":{"v":-20000,"d":"(20000.00)"}},{"$f":"Tulutabel[[#This Row],[TEGELIK]]-Tulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":30000,"d":"30000.00"}}]
[null,"Sihtasutus",{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"$f":"Tulutabel[[#This Row],[TEGELIK]]-Tulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Tulutabel[[#This Row],[TEGELIK]]-Tulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"Annetused",{"v":30000,"d":"30000.00"},{"v":40000,"d":"40000.00"},{"v":20000,"d":"20000.00"},{"$f":"Tulutabel[[#This Row],[TEGELIK]]-Tulutabel[[#This Row],[PAKUTUD]]","v":{"v":-20000,"d":"(20000.00)"}},{"$f":"Tulutabel[[#This Row],[TEGELIK]]-Tulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":-10000,"d":"(10000.00)"}}]
[null,"Intressitulu",{"$nulls":3},{"$f":"Tulutabel[[#This Row],[TEGELIK]]-Tulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Tulutabel[[#This Row],[TEGELIK]]-Tulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"Mitmesugused",{"$nulls":3},{"$f":"Tulutabel[[#This Row],[TEGELIK]]-Tulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Tulutabel[[#This Row],[TEGELIK]]-Tulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"SUMMAD",{"$f":"SUBTOTAL(109,Tulutabel[EELMINE AASTA])","v":{"v":230000,"d":"230,000.00 €"}},{"$f":"SUBTOTAL(109,Tulutabel[PAKUTUD])","v":{"v":290000,"d":"290,000.00 €"}},{"$f":"SUBTOTAL(109,Tulutabel[TEGELIK])","v":{"v":250000,"d":"250,000.00 €"}},{"$f":"SUBTOTAL(109,Tulutabel[DISPERSIOON])","v":{"v":-40000,"d":"-40,000.00 €"}},{"$f":"SUBTOTAL(105,Tulutabel[+/- EELMINE AASTA])","v":{"v":-10000,"d":"-10,000.00 €"}}]
{"$rows_empty":8}
[null,null,{"$f":"CONCATENATE(\"MA \",MA-1)","v":"MA 2011"},{"$f":"CONCATENATE(\"MA \",MA)","v":"MA 2012"},{"$f":"CONCATENATE(\"MA \",MA)","v":"MA 2012"},{"$f":"CONCATENATE(\"MA \",MA)","v":"MA 2012"},{"$f":"CONCATENATE(\"MA \",MA)","v":"MA 2012"}]
[null,"KULUD","EELMINE AASTA","PAKUTUD","TEGELIK","DISPERSIOON","+/- EELMINE AASTA"]
[null,"Töötasu",{"v":15000,"d":"15000.00"},{"v":30000,"d":"30000.00"},{"v":30000,"d":"30000.00"},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":15000,"d":"15000.00"}}]
[null,"Toetused",{"v":5000,"d":"5000.00"},{"v":7500,"d":"7500.00"},{"v":7800,"d":"7800.00"},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":300,"d":"300.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":2800,"d":"2800.00"}}]
[null,"Üür",{"v":6000,"d":"6000.00"},{"v":6000,"d":"6000.00"},{"v":6000,"d":"6000.00"},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"Kommunaalkulud",{"v":1000,"d":"1000.00"},{"v":1200,"d":"1200.00"},{"v":1150,"d":"1150.00"},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":-50,"d":"-50.00 "}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":150,"d":"150.00"}}]
[null,"Reisimine ja koosolekud",{"v":2500,"d":"2500.00"},{"v":2000,"d":"2000.00"},{"v":2800,"d":"2800.00"},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":800,"d":"800.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":300,"d":"300.00"}}]
[null,"Teenistustasud",{"$nulls":3},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"Turundus/reklaam",{"$nulls":3},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"Kindlustus",{"$nulls":3},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"Telefon",{"$nulls":3},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"Veebikulud (veebisait, koosolekuruum jne)",{"$nulls":3},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"Seadmed",{"$nulls":3},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"Tarvikud",{"$nulls":3},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"Postikulud",{"$nulls":3},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[PAKUTUD]]","v":{"v":0,"d":"0.00"}},{"$f":"Kulutabel[[#This Row],[TEGELIK]]-Kulutabel[[#This Row],[EELMINE AASTA]]","v":{"v":0,"d":"0.00"}}]
[null,"SUMMAD",{"$f":"SUBTOTAL(109,Kulutabel[EELMINE AASTA])","v":{"v":29500,"d":"29,500.00 €"}},{"$f":"SUBTOTAL(109,Kulutabel[PAKUTUD])","v":{"v":46700,"d":"46,700.00 €"}},{"$f":"SUBTOTAL(109,Kulutabel[TEGELIK])","v":{"v":47750,"d":"47,750.00 €"}},{"$f":"SUBTOTAL(109,Kulutabel[DISPERSIOON])","v":{"v":1050,"d":"1,050.00 €"}},{"$f":"SUBTOTAL(109,Kulutabel[+/- EELMINE AASTA])","v":{"v":18250,"d":"18,250.00 €"}}]