{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Menot","Tulot","Yhteenveto"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Menot","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,"Tapahtumabudjetti \n[Tapahtuman nimi]"]
[{"$nulls":7},"Menot"]
[]
[{"$nulls":7},"Arvio","Todellinen"]
[null,null,"Kulut yhteensä",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"1,145.00 €"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"395.00 €"}}]
[]
[null,null,"Tila","Arvio","Todellinen",null,"Virvokkeet","Arvio","Todellinen"]
[null,null,"Huoneiden ja tilojen hinnat",{"v":500,"d":"500.00 €"},{"v":250,"d":"250.00 €"},null,"Ruokakulut"]
[null,null,"Tilan henkilökunta",{"v":400,"d":"400.00 €"},{"v":50,"d":"50.00 €"},null,"Juomat"]
[null,null,"Laitteet",{"$nulls":3},"Liinavaatteet"]
[null,null,"Pöydät ja tuolit",{"$nulls":3},"Henkilökunta ja palvelurahat"]
[null,null,"Summa",{"$f":"SUBTOTAL(109,Taulukko1[Arvio])","v":{"v":900,"d":"900.00 €"}},{"$f":"SUBTOTAL(109,Taulukko1[Todellinen])","v":{"v":300,"d":"300.00 €"}},null,"Summa",{"$f":"SUBTOTAL(109,Taulukko5[Arvio])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Taulukko5[Todellinen])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"Koristeet","Arvio","Todellinen",null,"Ohjelma","Arvio","Todellinen"]
[null,null,"Kukat",{"v":200,"d":"200.00 €"},{"v":50,"d":"50.00 €"},null,"Esiintyjät"]
[null,null,"Kynttilät",{"$nulls":3},"Kaiuttimet"]
[null,null,"Valaistus",{"$nulls":3},"Matkakulut"]
[null,null,"Ilmapallot",{"$nulls":3},"Hotelli"]
[null,null,"Paperitarvikkeet",{"$nulls":3},"Muut"]
[null,null,"Summa",{"$f":"SUBTOTAL(109,Taulukko2[Arvio])","v":{"v":200,"d":"200.00 €"}},{"$f":"SUBTOTAL(109,Taulukko2[Todellinen])","v":{"v":50,"d":"50.00 €"}},null,"Summa",{"$f":"SUBTOTAL(109,Taulukko6[Arvio])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Taulukko6[Todellinen])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"Tiedotus","Arvio","Todellinen",null,"Palkinnot","Arvio","Todellinen"]
[null,null,"Grafiikat",{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},null,"Nauhat/kyltit/pokaalit"]
[null,null,"Kopiot/tulosteet",{"$nulls":3},"Lahjat"]
[null,null,"Postimaksut",{"$nulls":3},"Summa",{"$f":"SUBTOTAL(109,Taulukko7[Arvio])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Taulukko7[Todellinen])","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Summa",{"$f":"SUBTOTAL(109,Taulukko3[Arvio])","v":{"v":45,"d":"45.00 €"}},{"$f":"SUBTOTAL(109,Taulukko3[Todellinen])","v":{"v":45,"d":"45.00 €"}}]
[]
[null,null,"Sekalaiset","Arvio","Todellinen"]
[null,null,"Puhelin"]
[null,null,"Liikenne"]
[null,null,"Paperitavarat"]
[null,null,"Faksipalvelut"]
[null,null,"Summa",{"$f":"SUBTOTAL(109,Taulukko4[Arvio])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Taulukko4[Todellinen])","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Tulot","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,"Tapahtumabudjetti \n[Tapahtuman nimi]"]
[{"$nulls":5}," Tulot"]
[]
[{"$nulls":5},"Arvio","Todellinen"]
[null,"Tulot yhteensä",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"Sisäänpääsy"]
[null,"Arvio","Todellinen",null,null,"Arvio","Todellinen"]
[null,300,278,"Aikuiset @",{"v":5,"d":"5.00 €"},{"$f":"B11*E11","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"C11*E11","v":{"v":1390,"d":"1,390.00 €"}}]
[null,197,195,"Lapset @",{"v":2,"d":"2.00 €"},{"$f":"B12*E12","v":{"v":394,"d":"394.00 €"}},{"$f":"C12*E12","v":{"v":390,"d":"390.00 €"}}]
[null,42,51,"Muut @",{"v":1,"d":"1.00 €"},{"$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,"Ohjelman mainokset"]
[null,"Arvio","Todellinen",null,null,"Arvio","Todellinen"]
[{"$nulls":3},"Kansilehdet @",null,{"$f":"B18*E18","v":{"v":0,"d":"0.00 €"}},{"$f":"C18*E18","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Puolikkaat sivut @",null,{"$f":"B19*E19","v":{"v":0,"d":"0.00 €"}},{"$f":"C19*E19","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Neljännessivut @",null,{"$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,"Näytteilleasettajat/myyjät"]
[null,"Arvio","Todellinen",null,null,"Arvio","Todellinen"]
[{"$nulls":3},"Suuret kojut @",null,{"$f":"B25*E25","v":{"v":0,"d":"0.00 €"}},{"$f":"C25*E25","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Keskisuuret kojut @",null,{"$f":"B26*E26","v":{"v":0,"d":"0.00 €"}},{"$f":"C26*E26","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Pienet kojut @",null,{"$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,"Myydyt kohteet"]
[null,"Arvio","Todellinen",null,null,"Arvio","Todellinen"]
[{"$nulls":3},"Kohteet @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 €"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Kohteet @",null,{"$f":"B33*E33","v":{"v":0,"d":"0.00 €"}},{"$f":"C33*E33","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Kohteet @",null,{"$f":"B34*E34","v":{"v":0,"d":"0.00 €"}},{"$f":"C34*E34","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Kohteet @",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":"Yhteenveto","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6],[8,1,8,2]]}
[]
[]
[null,"Tapahtumabudjetti \n[Tapahtuman nimi]"]
[{"$nulls":5},"Tuotto ja tappio -yhteenveto"]
[]
[{"$nulls":5},"Arvio","Todellinen"]
[null,"Tulot yhteensä",{"$nulls":3},{"$f":"Tulot!F7","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"Tulot!G7","v":{"v":1831,"d":"1,831.00 €"}}]
[null,"Kulut yhteensä",{"$nulls":3},{"$f":"Menot!H7","v":{"v":1145,"d":"1,145.00 €"}},{"$f":"Menot!I7","v":{"v":395,"d":"395.00 €"}}]
[null,"Yhteenlaskettu tuotto (tai tappio)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"791.00 €"}},{"$f":"G7-G8","v":{"v":1436,"d":"1,436.00 €"}}]