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

{"sheet":"Hääjuhlien budjetti","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"Arvio","Toteutunut","Yli/ali"]
["Kulut yhteensä",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"10.00 €"}},{"$f":"B3-C3","v":{"v":0,"d":"0.00 €"}}]
[]
[]
[null,"Arvio","Toteutunut","Yli/ali"]
["Vaatetus"]
["Kihlasormus",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B8-C8","v":{"v":0,"d":"0.00 €"}}]
["Vihkisormukset",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B9-C9","v":{"v":0,"d":"0.00 €"}}]
["Hääpuku",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Huntu/päähine",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kengät",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Korut",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Sukkanauhat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Sukat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Sulhasen smokki",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Sulhasen kengät",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Muuta ________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Vaatetus yhteensä",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"},null,null,"Arvio","Toteutunut","Yli/ali"]
[{"$nulls":5},"Koristeet"]
[{"$nulls":5},"Rusetit kirkonpenkeille / muille istuimille",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G21-H21","v":{"v":0,"d":"0.00 €"}}]
[null,"Arvio","Toteutunut","Yli/ali",null,"Pöytien keskelle asetettavat koriste-esineet (ei sis. kukkia)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G22-H22","v":{"v":0,"d":"0.00 €"}}]
["Lahjat",{"$nulls":4},"Kynttilät",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Avustajat",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B24-C24","v":{"v":0,"d":"0.00 €"}},null,"Valaistus",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Morsian ja sulhanen",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Ilmapallot",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Vanhemmat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Muuta _________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lukijat / muut osallistujat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Koristeet yhteensä",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Muuta _________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Lahjat yhteensä",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[{"$nulls":6},"Arvio","Toteutunut","Yli/ali"]
[{"$nulls":5},"Kukat"]
[null,"Arvio","Toteutunut","Yli/ali",null,"Kukkakimput",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G32-H32","v":{"v":0,"d":"0.00 €"}}]
["Musiikki",{"$nulls":4},"Napinläpikukkaset",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Hääseremonian muusikot",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B34-C34","v":{"v":0,"d":"0.00 €"}},null,"Rintakukat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Juhlatilaisuuden bändi/DJ",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B35-C35","v":{"v":0,"d":"0.00 €"}},null,"Seremonia",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Muuta _________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Hääjuhla",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Musiikki yhteensä",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"},null,"Muuta _________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Kukat yhteensä",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[]
[null,"Arvio","Toteutunut","Yli/ali"]
["Juhlatilaisuus (ei sisällä musiikkia ja koristelua)",{"$nulls":5},"Arvio","Toteutunut","Yli/ali"]
["Tilamaksu",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B42-C42","v":{"v":0,"d":"0.00 €"}},null,"Valokuvaus"]
["Pöydät ja tuolit",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B43-C43","v":{"v":0,"d":"0.00 €"}},null,"Muodolliset",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G43-H43","v":{"v":0,"d":"0.00 €"}}]
["Ruoka",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Salaa otetut",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G44-H44","v":{"v":0,"d":"0.00 €"}}]
["Juomat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Ylimääräiset kopiot",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G45-H45","v":{"v":0,"d":"0.00 €"}}]
["Liinavaatteet",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Valokuva-albumit",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kakku",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Videokuvaus",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Pienet lahjat vieraille",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Muuta ________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Henkilökunta ja palvelurahat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Valokuvaus yhteensä",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Muuta ________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Juhlatilaisuus yhteensä",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[{"$nulls":6},"Arvio","Toteutunut","Yli/ali"]
[{"$nulls":5},"Paperitavara/tulostaminen"]
[null,"Arvio","Toteutunut","Yli/ali",null,"Kutsut",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G54-H54","v":{"v":0,"d":"0.00 €"}}]
["Muut kulut",{"$nulls":4},"Ilmoitukset",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Vihkitoimituksen suorittava pappi",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B56-C56","v":{"v":0,"d":"0.00 €"}},null,"Kiitoskortit",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kirkon/seremoniapaikan maksu",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Omat paperitavarat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Hääjuhlan koordinaattori",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Vieraskirja",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Harjoitusateria",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Ohjelmat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kihlajaisjuhlat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Juhlatilaisuuden lautasliinat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Morsiamen kunniaksi järjestävät juhlat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Tulitikkurasiat",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kampaamot yms.",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Kalligrafia",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Polttarit",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Muuta ________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Brunssi",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Paperitavara/tulostaminen yhteensä",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Hotellihuoneet",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Muuta _________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Muut kulut yhteensä",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"},null,null,"Arvio","Toteutunut","Yli/ali"]
[{"$nulls":5},"Matkat"]
[{"$nulls":5},"Limusiinit/vaunut",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G69-H69","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},"Pysäköinti",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Taksit",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Muuta ________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Matkat yhteensä",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[]
[]
[]
[]
[{"$nulls":6},"Luokka","Määrä"]
[{"$nulls":6},"Vaatetus",{"$f":"C19","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Koristeet",{"$f":"H27","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Lahjat",{"$f":"C29","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Kukat",{"$f":"H38","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Musiikki",{"$f":"C37","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Valokuvaus",{"$f":"H49","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Hääjuhla",{"$f":"C51","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Paperitavarat",{"$f":"H64","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Matkat",{"$f":"H73","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Muut",{"$f":"C67","v":{"v":1,"d":"1.00 €"}}]