{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Kulud","Sissetulekud","Kokkuvõte"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Kulud","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Ürituse eelarve \n[Ürituse nimi]"]
[{"$nulls":7}," Kulud"]
[]
[{"$nulls":7},"Prognoos","Tegelik"]
[null,null,"Kogukulu",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"1,145.00 €"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"395.00 €"}}]
[]
[null,null,"Toimumiskoht","Prognoos","Tegelik",null,"Joogid ja suupisted","Prognoos","Tegelik"]
[null,null,"Ruumi rent",{"v":500,"d":"500.00 €"},{"v":250,"d":"250.00 €"},null,"Söök"]
[null,null,"Palgatud personal",{"v":400,"d":"400.00 €"},{"v":50,"d":"50.00 €"},null,"Joogid"]
[null,null,"Varustus",{"$nulls":3},"Laudlinad"]
[null,null,"Lauad ja toolid",{"$nulls":3},"Personal ja lisatasud"]
[null,null,"Kokku",{"$f":"SUBTOTAL(109,Tabel1[Prognoos])","v":{"v":900,"d":"900.00 €"}},{"$f":"SUBTOTAL(109,Tabel1[Tegelik])","v":{"v":300,"d":"300.00 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Tabel5[Prognoos])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabel5[Tegelik])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"Kaunistused","Prognoos","Tegelik",null,"Programm","Prognoos","Tegelik"]
[null,null,"Lilled",{"v":200,"d":"200.00 €"},{"v":50,"d":"50.00 €"},null,"Esinejad"]
[null,null,"Küünlad",{"$nulls":3},"Õhtujuht"]
[null,null,"Valgustus",{"$nulls":3},"Reisimine"]
[null,null,"Õhupallid",{"$nulls":3},"Hotell"]
[null,null,"Ühekordseks kasutamiseks mõeldud tarvikud",{"$nulls":3},"Muu"]
[null,null,"Kokku",{"$f":"SUBTOTAL(109,Tabel2[Prognoos])","v":{"v":200,"d":"200.00 €"}},{"$f":"SUBTOTAL(109,Tabel2[Tegelik])","v":{"v":50,"d":"50.00 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Tabel6[Prognoos])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabel6[Tegelik])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"Ettevalmistused","Prognoos","Tegelik",null,"Hinnad","Prognoos","Tegelik"]
[null,null,"Kutsete kujundamine",{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},null,"Lindid/plakatid"]
[null,null,"Pildistamisteenus / fotode ilmutamine",{"$nulls":3},"Kingitused"]
[null,null,"Postikulu",{"$nulls":3},"Kokku",{"$f":"SUBTOTAL(109,Tabel7[Prognoos])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabel7[Tegelik])","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Kokku",{"$f":"SUBTOTAL(109,Tabel3[Prognoos])","v":{"v":45,"d":"45.00 €"}},{"$f":"SUBTOTAL(109,Tabel3[Tegelik])","v":{"v":45,"d":"45.00 €"}}]
[]
[null,null,"Muud kulud","Prognoos","Tegelik"]
[null,null,"Telefon"]
[null,null,"Transport"]
[null,null,"Kirjatarbed"]
[null,null,"Faksiteenused"]
[null,null,"Kokku",{"$f":"SUBTOTAL(109,Tabel4[Prognoos])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabel4[Tegelik])","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Sissetulekud","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Ürituse eelarve \n[Ürituse nimi]"]
[{"$nulls":5},"Sissetulekud"]
[]
[{"$nulls":5},"Prognoos","Tegelik"]
[null,"Tulud kokku",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"Piletid"]
[null,"Prognoos","Tegelik",null,null,"Prognoos","Tegelik"]
[null,300,278,"Täiskasvanud @",{"v":5,"d":"5.00 €"},{"$f":"B11*E11","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"C11*E11","v":{"v":1390,"d":"1,390.00 €"}}]
[null,197,195,"Lapsed @",{"v":2,"d":"2.00 €"},{"$f":"B12*E12","v":{"v":394,"d":"394.00 €"}},{"$f":"C12*E12","v":{"v":390,"d":"390.00 €"}}]
[null,42,51,"Muu @",{"v":1,"d":"1.00 €"},{"$f":"B13*E13","v":{"v":42,"d":"42.00 €"}},{"$f":"C13*E13","v":{"v":51,"d":"51.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"Programmi reklaamid"]
[null,"Prognoos","Tegelik",null,null,"Prognoos","Tegelik"]
[{"$nulls":3},"Plank @",null,{"$f":"B18*E18","v":{"v":0,"d":"0.00 €"}},{"$f":"C18*E18","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Pool lehekülge @",null,{"$f":"B19*E19","v":{"v":0,"d":"0.00 €"}},{"$f":"C19*E19","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Veerand lehekülge @",null,{"$f":"B20*E20","v":{"v":0,"d":"0.00 €"}},{"$f":"C20*E20","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Eksponendid/MüüJad"]
[null,"Prognoos","Tegelik",null,null,"Prognoos","Tegelik"]
[{"$nulls":3},"Suured näituseboksid @",null,{"$f":"B25*E25","v":{"v":0,"d":"0.00 €"}},{"$f":"C25*E25","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Keskmised näituseboksid @",null,{"$f":"B26*E26","v":{"v":0,"d":"0.00 €"}},{"$f":"C26*E26","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Väikesed näituseboksid @",null,{"$f":"B27*E27","v":{"v":0,"d":"0.00 €"}},{"$f":"C27*E27","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Kaupade müük"]
[null,"Prognoos","Tegelik",null,null,"Prognoos","Tegelik"]
[{"$nulls":3},"Tooted @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 €"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Tooted @",null,{"$f":"B33*E33","v":{"v":0,"d":"0.00 €"}},{"$f":"C33*E33","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Tooted @",null,{"$f":"B34*E34","v":{"v":0,"d":"0.00 €"}},{"$f":"C34*E34","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Tooted @",null,{"$f":"B35*E35","v":{"v":0,"d":"0.00 €"}},{"$f":"C35*E35","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Kokkuvõte","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"Ürituse eelarve \n[Ürituse nimi]"]
[{"$nulls":5},"Kasumi-kahjumi kokkuvõte"]
[]
[{"$nulls":5},"Prognoos","Tegelik"]
[null,"Kogutulu",{"$nulls":3},{"$f":"Sissetulekud!F7","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"Sissetulekud!G7","v":{"v":1831,"d":"1,831.00 €"}}]
[null,"Kogukulud",{"$nulls":3},{"$f":"Kulud!H7","v":{"v":1145,"d":"1,145.00 €"}},{"$f":"Kulud!I7","v":{"v":395,"d":"395.00 €"}}]
[null,"Kogukasum (või -kahjum)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"791.00 €"}},{"$f":"G7-G8","v":{"v":1436,"d":"1,436.00 €"}}]