{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Izdevumi","Ienākumi","Peļņas vai zaud. kopsavilkums"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Izdevumi","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Pasākuma [Pasākuma nosaukums] budžets ",{"$nulls":5},"IZDEVUMI"]
[]
[null,"IZDEVUMI KOPĀ",{"$nulls":4},"Plānotās izmaksas","Faktiskie"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"882.00 EUR"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"333.00 EUR"}}]
[]
[null,"Vieta","Plānotās izmaksas","Faktiskie",null,"Dzērieni un uzkodas","Plānotās izmaksas","Faktiskie"]
[null,"Telpas un zāles izmaksas",{"v":500,"d":"500.00 EUR"},null,null,"Pārtika"]
[null,"Vietas personāls",{"$nulls":3},"Dzērieni",{"v":20,"d":"20.00 EUR"}]
[null,"Aprīkojums",{"$nulls":3},"Galdauti",null,{"v":20,"d":"20.00 EUR"}]
[null,"Galdi un krēsli",{"$nulls":3},"Personāla atalgojums un pateicības"]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,Tabula1[Plānotās izmaksas])","v":{"v":500,"d":"500.00 EUR"}},{"$f":"SUBTOTAL(109,Tabula1[Faktiskie])","v":{"v":0,"d":"0.00 EUR"}},null,"Kopsumma",{"$f":"SUBTOTAL(109,Tabula3[Plānotās izmaksas])","v":{"v":20,"d":"20.00 EUR"}},{"$f":"SUBTOTAL(109,Tabula3[Faktiskie])","v":{"v":20,"d":"20.00 EUR"}}]
[]
[null,"Dekorācijas","Plānotās izmaksas","Faktiskie",null,"Programma","Plānotās izmaksas","Faktiskie"]
[null,"Ziedi",{"v":200,"d":"200.00 EUR"},{"v":300,"d":"300.00 EUR"},null,"Izpildītāji"]
[null,"Sveces",{"$nulls":3},"Skaļruņi",{"v":30,"d":"30.00 EUR"}]
[null,"Apgaismojums",{"$nulls":3},"Ceļojums"]
[null,"Baloni",{"$nulls":3},"Viesnīca"]
[null,"Papīra izejmateriāli",{"$nulls":3},"Cits"]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,Tabula4[Plānotās izmaksas])","v":{"v":200,"d":"200.00 EUR"}},{"$f":"SUBTOTAL(109,Tabula4[Faktiskie])","v":{"v":300,"d":"300.00 EUR"}},null,"Kopsumma",{"$f":"SUBTOTAL(109,Tabula5[Plānotās izmaksas])","v":{"v":30,"d":"30.00 EUR"}},{"$f":"SUBTOTAL(109,Tabula5[Faktiskie])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"Reklāma","Plānotās izmaksas","Faktiskie",null,"Balvas","Plānotās izmaksas","Faktiskie"]
[null,"Grafiskie darbi",{"$nulls":3},"Lentes/plāksnes/balvas"]
[null,"Kopēšana/drukāšana",{"v":20,"d":"20.00 EUR"},null,null,"Dāvanas",{"v":100,"d":"100.00 EUR"}]
[null,"Pasta izdevumi",{"$nulls":3},"Kopsumma",{"$f":"SUBTOTAL(109,Tabula7[Plānotās izmaksas])","v":{"v":100,"d":"100.00 EUR"}},{"$f":"SUBTOTAL(109,Tabula7[Faktiskie])","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,Tabula6[Plānotās izmaksas])","v":{"v":20,"d":"20.00 EUR"}},{"$f":"SUBTOTAL(109,Tabula6[Faktiskie])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"Dažādi","Plānotās izmaksas","Faktiskie"]
[null,"Tālrunis",null,{"v":13,"d":"13.00 EUR"}]
[null,"Transports",{"v":12,"d":"12.00 EUR"}]
[null,"Vēstuļpapīrs"]
[null,"Faksa pakalpojumi"]
[null,"Kopsumma",{"$f":"SUBTOTAL(109,Tabula8[Plānotās izmaksas])","v":{"v":12,"d":"12.00 EUR"}},{"$f":"SUBTOTAL(109,Tabula8[Faktiskie])","v":{"v":13,"d":"13.00 EUR"}}]

{"sheet":"Ienākumi","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,4],[2,1,3,1]]}
[null,"Pasākuma [Pasākuma nosaukums] budžets ",{"$nulls":4},"IENĀKUMI"]
[]
[null,"IENĀKUMU KOPĀ",{"$nulls":3},"Plānotās izmaksas","Faktiskie"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"1,831.00 EUR"}}]
[]
[null,"APMEKLĒTĀJI"]
[null,"Plānotais sk.","Faktiskais sk.","Veids","Cena","Plānotie ienākumi","Faktiskie ienākumi"]
[null,300,278,"Pieaugušie @",{"v":5,"d":"5.00 EUR"},{"$f":"B8*E8","v":{"v":1500,"d":"1,500.00 EUR"}},{"$f":"C8*E8","v":{"v":1390,"d":"1,390.00 EUR"}}]
[null,197,195,"Bērni @",{"v":2,"d":"2.00 EUR"},{"$f":"B9*E9","v":{"v":394,"d":"394.00 EUR"}},{"$f":"C9*E9","v":{"v":390,"d":"390.00 EUR"}}]
[null,42,51,"Citi @",{"v":1,"d":"1.00 EUR"},{"$f":"B10*E10","v":{"v":42,"d":"42.00 EUR"}},{"$f":"C10*E10","v":{"v":51,"d":"51.00 EUR"}}]
[null,"Kopsumma",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabula9[Plānotie ienākumi])","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"SUBTOTAL(109,Tabula9[Faktiskie ienākumi])","v":{"v":1831,"d":"1,831.00 EUR"}}]
[]
[null,"REKLĀMAS PROGRAMMĀ"]
[null,"Plānotais sk.","Faktiskais sk.","Veids","Cena","Plānotie ienākumi","Faktiskie ienākumi"]
[null,12,null,"Titullapas @",null,{"$f":"B15*E15","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C15*E15","v":{"v":0,"d":"0.00 EUR"}}]
[null,null,158,"Puslapas @",null,{"$f":"B16*E16","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C16*E16","v":{"v":0,"d":"0.00 EUR"}}]
[null,4,null,"Ceturtdaļlapas @",null,{"$f":"B17*E17","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C17*E17","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Kopsumma",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabula10[Plānotie ienākumi])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Tabula10[Faktiskie ienākumi])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"EKSPONĒTĀJI/PIEGĀDĀTĀJI"]
[null,"Plānotais sk.","Faktiskais sk.","Veids","Cena","Plānotie ienākumi","Faktiskie ienākumi"]
[null,23,null,"Lieli stendi @",null,{"$f":"B22*E22","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C22*E22","v":{"v":0,"d":"0.00 EUR"}}]
[null,354,null,"Vid. stendi @",null,{"$f":"B23*E23","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C23*E23","v":{"v":0,"d":"0.00 EUR"}}]
[null,56,null,"Mazi stendi @",null,{"$f":"B24*E24","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C24*E24","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Kopsumma",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabula11[Plānotie ienākumi])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Tabula11[Faktiskie ienākumi])","v":{"v":0,"d":"0.00 EUR"}}]
[]
[null,"PREČU PĀRDOŠANA"]
[null,"Plānotais sk.","Faktiskais sk.","Veids","Cena","Plānotie ienākumi","Faktiskie ienākumi"]
[{"$nulls":3},"Preces @",null,{"$f":"B29*E29","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C29*E29","v":{"v":0,"d":"0.00 EUR"}}]
[null,123,null,"Preces @",null,{"$f":"B30*E30","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C30*E30","v":{"v":0,"d":"0.00 EUR"}}]
[{"$nulls":3},"Preces @",null,{"$f":"B31*E31","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C31*E31","v":{"v":0,"d":"0.00 EUR"}}]
[null,13,null,"Preces @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 EUR"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 EUR"}}]
[null,"Kopsumma",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabula12[Plānotie ienākumi])","v":{"v":0,"d":"0.00 EUR"}},{"$f":"SUBTOTAL(109,Tabula12[Faktiskie ienākumi])","v":{"v":0,"d":"0.00 EUR"}}]

{"sheet":"Peļņas vai zaud. kopsavilkums","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,4]]}
[null,"Pasākuma [Pasākuma nosaukums] budžets ",{"$nulls":4},"PEĻŅA "]
[{"$nulls":6},"Zaudējumu kopsavilkums"]
[]
[]
[null,null,"Plānotās izmaksas","Faktiskie"]
[null,"Ienākumu kopā",{"$f":"Ienākumi!F4","v":{"v":1936,"d":"1,936.00 EUR"}},{"$f":"Ienākumi!G4","v":{"v":1831,"d":"1,831.00 EUR"}}]
[null,"Izdevumi kopā",{"$f":"Izdevumi!G4","v":{"v":882,"d":"882.00 EUR"}},{"$f":"Izdevumi!H4","v":{"v":333,"d":"333.00 EUR"}}]
[]
[null,"Peļņas (vai zaudējumu) kopsumma",{"$f":"C6-C7","v":{"v":1054,"d":"1,054.00 EUR"}},{"$f":"D6-D7","v":{"v":1498,"d":"1,498.00 EUR"}}]