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

{"sheet":"Joulubudjetin suunnittelu","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[1,1,7,4],[9,1,9,4],[9,8,9,11],[19,1,19,4],[19,8,19,11],[30,1,30,4],[30,8,30,11]]}
[]
[null,"Joulubudjetin\nSuunnittelu"]
[]
[{"$nulls":8},"JOULUBUDJETTI",null,{"$f":"SUM(Lahjat[Budjetti],Paketointi[Budjetti],(Matkailu[Budjetti],(Ateriat[Budjetti],(Viihde[Budjetti],Muut[Budjetti]))))","v":{"v":750,"d":"750.00 €"}}]
[{"$nulls":8},"TODELLINEN KULUTETTU",null,{"$f":"SUM((Lahjat[Todellinen],(Paketointi[Todellinen],(Matkailu[Todellinen],(Ateriat[Todellinen],(Viihde[Todellinen],(Muut[Todellinen])))))))","v":{"v":820,"d":"820.00 €"}}]
[]
[{"$nulls":8},"EROTUS (yli/alle budjetin)",null,{"$f":"SUM(K4-K5)","v":{"v":-70,"d":"-70.00 €"}}]
[]
[]
[null,"Lahjat",{"$nulls":6},"Jouluateriat"]
[null,"Kohde","Budjetti","Todellinen","Erotus",{"$nulls":3},"Kohde","Budjetti","Todellinen","Erotus"]
[null,"Perhe",{"v":500,"d":"500.00 €"},{"v":495,"d":"495.00 €"},{"$f":"Lahjat[[#This Row],[Budjetti]]-Lahjat[[#This Row],[Todellinen]]","v":{"v":5,"d":"5.00 €"}},{"$nulls":3},"Ruokatarvikkeet",null,null,{"$f":"Ateriat[[#This Row],[Budjetti]]-Ateriat[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Ystävät",{"v":250,"d":"250.00 €"},{"v":325,"d":"325.00 €"},{"$f":"Lahjat[[#This Row],[Budjetti]]-Lahjat[[#This Row],[Todellinen]]","v":{"v":-75,"d":"-75.00 €"}},{"$nulls":3},"Juomauhrit",null,null,{"$f":"Ateriat[[#This Row],[Budjetti]]-Ateriat[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Työtoverit",null,null,{"$f":"Lahjat[[#This Row],[Budjetti]]-Lahjat[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Koristeet",null,null,{"$f":"Ateriat[[#This Row],[Budjetti]]-Ateriat[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Opettajat, lastenhoitajat, lastenvahdit yms.",null,null,{"$f":"Lahjat[[#This Row],[Budjetti]]-Lahjat[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Muut (jos haluat lisätä rivin, siirry sarkaimella tämän rivin viimeiseen sarakkeeseen)",null,null,{"$f":"Ateriat[[#This Row],[Budjetti]]-Ateriat[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Hyväntekeväisyyslahjoitukset",null,null,{"$f":"Lahjat[[#This Row],[Budjetti]]-Lahjat[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Summa",{"$f":"SUBTOTAL(109,Ateriat[Budjetti])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Ateriat[Todellinen])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Ateriat[Erotus])","v":{"v":0,"d":"0.00 €"}}]
[null,"Muut (jos haluat lisätä rivin, siirry sarkaimella tämän rivin viimeiseen sarakkeeseen)",null,null,{"$f":"Lahjat[[#This Row],[Budjetti]]-Lahjat[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Summa",{"$f":"SUBTOTAL(109,Lahjat[Budjetti])","v":{"v":750,"d":"750.00 €"}},{"$f":"SUBTOTAL(109,Lahjat[Todellinen])","v":{"v":820,"d":"820.00 €"}},{"$f":"SUBTOTAL(109,Lahjat[Erotus])","v":{"v":-70,"d":"-70.00 €"}}]
[]
[null,"Paketointi",{"$nulls":6},"Viihde"]
[null,"Kohde","Budjetti","Todellinen","Erotus",{"$nulls":3},"Kohde","Budjetti","Todellinen","Erotus"]
[null,"Lahjapaperi",null,null,{"$f":"Paketointi[[#This Row],[Budjetti]]-Paketointi[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Juhla-apu (baarimikko, pitopalvelu, siivoojat yms.)",null,null,{"$f":"Viihde[[#This Row],[Budjetti]]-Viihde[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Lipukkeet",null,null,{"$f":"Paketointi[[#This Row],[Budjetti]]-Paketointi[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Koristeet",null,null,{"$f":"Viihde[[#This Row],[Budjetti]]-Viihde[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Tarvikkeet (nauha, teippi yms.)",null,null,{"$f":"Paketointi[[#This Row],[Budjetti]]-Paketointi[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Ruoka ja juoma",null,null,{"$f":"Viihde[[#This Row],[Budjetti]]-Viihde[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Laatikot",null,null,{"$f":"Paketointi[[#This Row],[Budjetti]]-Paketointi[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Vaatteet",null,null,{"$f":"Viihde[[#This Row],[Budjetti]]-Viihde[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Postimaksut",null,null,{"$f":"Paketointi[[#This Row],[Budjetti]]-Paketointi[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Liput",null,null,{"$f":"Viihde[[#This Row],[Budjetti]]-Viihde[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Muut (jos haluat lisätä rivin, siirry sarkaimella tämän rivin viimeiseen sarakkeeseen)",null,null,{"$f":"Paketointi[[#This Row],[Budjetti]]-Paketointi[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Ravintolapäivälliset",null,null,{"$f":"Viihde[[#This Row],[Budjetti]]-Viihde[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Summa",{"$f":"SUBTOTAL(109,Paketointi[Budjetti])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Paketointi[Todellinen])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Paketointi[Erotus])","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Muut (jos haluat lisätä rivin, siirry sarkaimella tämän rivin viimeiseen sarakkeeseen)",null,null,{"$f":"Viihde[[#This Row],[Budjetti]]-Viihde[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":8},"Summa",{"$f":"SUBTOTAL(109,Viihde[Budjetti])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Viihde[Todellinen])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Viihde[Erotus])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Matkakulut",{"$nulls":6},"Sekalaiset"]
[null,"Kohde","Budjetti","Todellinen","Erotus",{"$nulls":3},"Kohde","Budjetti","Todellinen","Erotus"]
[null,"Lentomatkat",null,null,{"$f":"Matkailu[[#This Row],[Budjetti]]-Matkailu[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Lomavalokuvat",null,null,{"$f":"Muut[[#This Row],[Budjetti]]-Muut[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Majoitus",null,null,{"$f":"Matkailu[[#This Row],[Budjetti]]-Matkailu[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Polttoaine ",null,null,{"$f":"Muut[[#This Row],[Budjetti]]-Muut[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Liikkuminen",null,null,{"$f":"Matkailu[[#This Row],[Budjetti]]-Matkailu[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Muut (jos haluat lisätä rivin, siirry sarkaimella tämän rivin viimeiseen sarakkeeseen)",null,null,{"$f":"Muut[[#This Row],[Budjetti]]-Muut[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Muut (jos haluat lisätä rivin, siirry sarkaimella tämän rivin viimeiseen sarakkeeseen)",null,null,{"$f":"Matkailu[[#This Row],[Budjetti]]-Matkailu[[#This Row],[Todellinen]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Summa",{"$f":"SUBTOTAL(109,Muut[Budjetti])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Muut[Todellinen])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Muut[Erotus])","v":{"v":0,"d":"0.00 €"}}]
[null,"Summa",{"$f":"SUBTOTAL(109,Matkailu[Budjetti])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Matkailu[Todellinen])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Matkailu[Erotus])","v":{"v":0,"d":"0.00 €"}}]