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

{"sheet":"Bezpeļņas budžets","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[16,1,16,6],[21,1,21,5]]}
[null,"Bezpeļņas budžets",{"$nulls":3},"FINANŠU GADS",2012]
{"$rows_empty":7}
[null,null,{"$f":"CONCATENATE(\"Finanšugads \",Finanšugads-1)","v":"Finanšugads 2011"},{"$f":"CONCATENATE(\"Finanšugads \",Finanšugads)","v":"Finanšugads 2012"},{"$f":"CONCATENATE(\"Finanšugads \",Finanšugads)","v":"Finanšugads 2012"},{"$f":"CONCATENATE(\"Finanšugads \",Finanšugads)","v":"Finanšugads 2012"},{"$f":"CONCATENATE(\"Finanšugads \",Finanšugads)","v":"Finanšugads 2012"}]
[null,"IEŅĒMUMI","IEPRIEKŠĒJAIS GADS","PLĀNOTS","FAKTISKI","NOVIRZE","+/- IEPRIEKŠĒJĀ GADĀ"]
[null,"Finansējuma piesaistīšana un pasākumi",{"v":150000,"d":"150000.00"},{"v":200000,"d":"200000.00"},{"v":180000,"d":"180000.00"},{"$f":"Ieņēmumutabula[[#This Row],[FAKTISKI]]-Ieņēmumutabula[[#This Row],[PLĀNOTS]]","v":{"v":-20000,"d":"(20000.00)"}},{"$f":"Ieņēmumutabula[[#This Row],[FAKTISKI]]-Ieņēmumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":30000,"d":"30000.00"}}]
[null,"Fonds",{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"$f":"Ieņēmumutabula[[#This Row],[FAKTISKI]]-Ieņēmumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Ieņēmumutabula[[#This Row],[FAKTISKI]]-Ieņēmumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"Ziedojumi",{"v":30000,"d":"30000.00"},{"v":40000,"d":"40000.00"},{"v":20000,"d":"20000.00"},{"$f":"Ieņēmumutabula[[#This Row],[FAKTISKI]]-Ieņēmumutabula[[#This Row],[PLĀNOTS]]","v":{"v":-20000,"d":"(20000.00)"}},{"$f":"Ieņēmumutabula[[#This Row],[FAKTISKI]]-Ieņēmumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":-10000,"d":"(10000.00)"}}]
[null,"Procentu ienākumi",{"$nulls":3},{"$f":"Ieņēmumutabula[[#This Row],[FAKTISKI]]-Ieņēmumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Ieņēmumutabula[[#This Row],[FAKTISKI]]-Ieņēmumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"Dažādi",{"$nulls":3},{"$f":"Ieņēmumutabula[[#This Row],[FAKTISKI]]-Ieņēmumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Ieņēmumutabula[[#This Row],[FAKTISKI]]-Ieņēmumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"KOPSUMMAS",{"$f":"SUBTOTAL(109,Ieņēmumutabula[IEPRIEKŠĒJAIS GADS])","v":{"v":230000,"d":"230,000.00 €"}},{"$f":"SUBTOTAL(109,Ieņēmumutabula[PLĀNOTS])","v":{"v":290000,"d":"290,000.00 €"}},{"$f":"SUBTOTAL(109,Ieņēmumutabula[FAKTISKI])","v":{"v":250000,"d":"250,000.00 €"}},{"$f":"SUBTOTAL(109,Ieņēmumutabula[NOVIRZE])","v":{"v":-40000,"d":"-40,000.00 €"}},{"$f":"SUBTOTAL(105,Ieņēmumutabula[+/- IEPRIEKŠĒJĀ GADĀ])","v":{"v":-10000,"d":"-10,000.00 €"}}]
{"$rows_empty":8}
[null,null,{"$f":"CONCATENATE(\"Finanšugads \",Finanšugads-1)","v":"Finanšugads 2011"},{"$f":"CONCATENATE(\"Finanšugads \",Finanšugads)","v":"Finanšugads 2012"},{"$f":"CONCATENATE(\"Finanšugads \",Finanšugads)","v":"Finanšugads 2012"},{"$f":"CONCATENATE(\"Finanšugads \",Finanšugads)","v":"Finanšugads 2012"},{"$f":"CONCATENATE(\"Finanšugads \",Finanšugads)","v":"Finanšugads 2012"}]
[null,"IZDEVUMI","IEPRIEKŠĒJAIS GADS","PLĀNOTS","FAKTISKI","NOVIRZE","+/- IEPRIEKŠĒJĀ GADĀ"]
[null,"Algas",{"v":15000,"d":"15,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":15000,"d":"15,000.00"}}]
[null,"Priekšrocības",{"v":5000,"d":"5,000.00"},{"v":7500,"d":"7,500.00"},{"v":7800,"d":"7,800.00"},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":300,"d":"300.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":2800,"d":"2,800.00"}}]
[null,"Īre",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"Komunālie maksājumi",{"v":1000,"d":"1,000.00"},{"v":1200,"d":"1,200.00"},{"v":1150,"d":"1,150.00"},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":-50,"d":"(50.00)"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":150,"d":"150.00"}}]
[null,"Ceļojumi un tikšanās",{"v":2500,"d":"2,500.00"},{"v":2000,"d":"2,000.00"},{"v":2800,"d":"2,800.00"},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":800,"d":"800.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":300,"d":"300.00"}}]
[null,"Profesionālās nodevas",{"$nulls":3},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"Mārketings/reklāma",{"$nulls":3},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"Apdrošināšana",{"$nulls":3},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"Tālrunis",{"$nulls":3},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"Maksa par tīmekli (tīmekļa vietne, sapulču vietne utt.).",{"$nulls":3},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"Aprīkojums",{"$nulls":3},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"Krājumi",{"$nulls":3},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"Pasta izdevumi",{"$nulls":3},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[PLĀNOTS]]","v":{"v":0,"d":"0.00"}},{"$f":"Izdevumutabula[[#This Row],[FAKTISKI]]-Izdevumutabula[[#This Row],[IEPRIEKŠĒJAIS GADS]]","v":{"v":0,"d":"0.00"}}]
[null,"KOPSUMMAS",{"$f":"SUBTOTAL(109,Izdevumutabula[IEPRIEKŠĒJAIS GADS])","v":{"v":29500,"d":"29,500.00 €"}},{"$f":"SUBTOTAL(109,Izdevumutabula[PLĀNOTS])","v":{"v":46700,"d":"46,700.00 €"}},{"$f":"SUBTOTAL(109,Izdevumutabula[FAKTISKI])","v":{"v":47750,"d":"47,750.00 €"}},{"$f":"SUBTOTAL(109,Izdevumutabula[NOVIRZE])","v":{"v":1050,"d":"1,050.00 €"}},{"$f":"SUBTOTAL(109,Izdevumutabula[+/- IEPRIEKŠĒJĀ GADĀ])","v":{"v":18250,"d":"18,250.00 €"}}]