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

{"sheet":"Kulud","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"[Sündmuse nimi] sündmuse eelarve ",{"$nulls":5},"KULUD"]
[]
[null,"KULUD KOKKU",{"$nulls":4},"Prognoos","Tegelik"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"882.00 €"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Toimumiskoht","Prognoos","Tegelik",null,"Joogid ja suupisted","Prognoos","Tegelik"]
[null,"Ruumi rent",{"v":500,"d":"500.00 €"},null,null,"Söök"]
[null,"Palgatud personal",{"$nulls":3},"Joogid",{"v":20,"d":"20.00 €"}]
[null,"Varustus",{"$nulls":3},"Laudlinad",null,{"v":20,"d":"20.00 €"}]
[null,"Lauad ja toolid",{"$nulls":3},"Personal ja lisatasud"]
[null,"Kokku",{"$f":"SUBTOTAL(109,Tabel1[Prognoos])","v":{"v":500,"d":"500.00 €"}},{"$f":"SUBTOTAL(109,Tabel1[Tegelik])","v":{"v":0,"d":"0.00 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Tabel3[Prognoos])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Tabel3[Tegelik])","v":{"v":20,"d":"20.00 €"}}]
[]
[null,"Kaunistused","Prognoos","Tegelik",null,"Programm","Prognoos","Tegelik"]
[null,"Lilled",{"v":200,"d":"200.00 €"},{"v":300,"d":"300.00 €"},null,"Esinejad"]
[null,"Küünlad",{"$nulls":3},"Õhtujuht",{"v":30,"d":"30.00 €"}]
[null,"Valgustus",{"$nulls":3},"Reisimine"]
[null,"Õhupallid",{"$nulls":3},"Hotell"]
[null,"Ühekordseks kasutamiseks mõeldud tarvikud",{"$nulls":3},"Muu"]
[null,"Kokku",{"$f":"SUBTOTAL(109,Tabel4[Prognoos])","v":{"v":200,"d":"200.00 €"}},{"$f":"SUBTOTAL(109,Tabel4[Tegelik])","v":{"v":300,"d":"300.00 €"}},null,"Kokku",{"$f":"SUBTOTAL(109,Tabel5[Prognoos])","v":{"v":30,"d":"30.00 €"}},{"$f":"SUBTOTAL(109,Tabel5[Tegelik])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Ettevalmistused","Prognoos","Tegelik",null,"Hinnad","Prognoos","Tegelik"]
[null,"Kutsete kujundamine",{"$nulls":3},"Lindid/plakatid"]
[null,"Pildistamisteenus / fotode ilmutamine",{"v":20,"d":"20.00 €"},null,null,"Kingitused",{"v":100,"d":"100.00 €"}]
[null,"Postikulu",{"$nulls":3},"Kokku",{"$f":"SUBTOTAL(109,Tabel7[Prognoos])","v":{"v":100,"d":"100.00 €"}},{"$f":"SUBTOTAL(109,Tabel7[Tegelik])","v":{"v":0,"d":"0.00 €"}}]
[null,"Kokku",{"$f":"SUBTOTAL(109,Tabel6[Prognoos])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Tabel6[Tegelik])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Muud kulud","Prognoos","Tegelik"]
[null,"Telefon",null,{"v":13,"d":"13.00 €"}]
[null,"Transport",{"v":12,"d":"12.00 €"}]
[null,"Kirjatarbed"]
[null,"Faksiteenused"]
[null,"Kokku",{"$f":"SUBTOTAL(109,Tabel8[Prognoos])","v":{"v":12,"d":"12.00 €"}},{"$f":"SUBTOTAL(109,Tabel8[Tegelik])","v":{"v":13,"d":"13.00 €"}}]

{"sheet":"Sissetulekud","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"[Sündmuse nimi] sündmuse eelarve ",{"$nulls":4},"SISSETULEKUD"]
[]
[null,"SISSETULEKUD KOKKU",{"$nulls":3},"Prognoos","Tegelik"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"OSAVÕTT"]
[null,"Hinnanguline arv","Tegelik Arv","Tüüp","Hind","Prognoositud tulu","Tegelik tulu"]
[null,300,278,"Täiskasvanud @",{"v":5,"d":"5.00 €"},{"$f":"B8*E8","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"C8*E8","v":{"v":1390,"d":"1,390.00 €"}}]
[null,197,195,"Lapsed @",{"v":2,"d":"2.00 €"},{"$f":"B9*E9","v":{"v":394,"d":"394.00 €"}},{"$f":"C9*E9","v":{"v":390,"d":"390.00 €"}}]
[null,42,51,"Muu @",{"v":1,"d":"1.00 €"},{"$f":"B10*E10","v":{"v":42,"d":"42.00 €"}},{"$f":"C10*E10","v":{"v":51,"d":"51.00 €"}}]
[null,"Kokku",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel9[Prognoositud tulu])","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUBTOTAL(109,Tabel9[Tegelik tulu])","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"PROGRAMMI REKLAAMID"]
[null,"Hinnanguline arv","Tegelik Arv","Tüüp","Hind","Prognoositud tulu","Tegelik tulu"]
[null,12,null,"Plank @",null,{"$f":"B15*E15","v":{"v":0,"d":"0.00 €"}},{"$f":"C15*E15","v":{"v":0,"d":"0.00 €"}}]
[null,null,158,"Pool lehekülge @",null,{"$f":"B16*E16","v":{"v":0,"d":"0.00 €"}},{"$f":"C16*E16","v":{"v":0,"d":"0.00 €"}}]
[null,4,null,"Veerand lehekülge @",null,{"$f":"B17*E17","v":{"v":0,"d":"0.00 €"}},{"$f":"C17*E17","v":{"v":0,"d":"0.00 €"}}]
[null,"Kokku",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel10[Prognoositud tulu])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabel10[Tegelik tulu])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"EKSPONENDID/MÜÜJAD"]
[null,"Hinnanguline arv","Tegelik Arv","Tüüp","Hind","Prognoositud tulu","Tegelik tulu"]
[null,23,null,"Suured näituseboksid @",null,{"$f":"B22*E22","v":{"v":0,"d":"0.00 €"}},{"$f":"C22*E22","v":{"v":0,"d":"0.00 €"}}]
[null,354,null,"Keskmised näituseboksid @",null,{"$f":"B23*E23","v":{"v":0,"d":"0.00 €"}},{"$f":"C23*E23","v":{"v":0,"d":"0.00 €"}}]
[null,56,null,"Väikesed näituseboksid @",null,{"$f":"B24*E24","v":{"v":0,"d":"0.00 €"}},{"$f":"C24*E24","v":{"v":0,"d":"0.00 €"}}]
[null,"Kokku",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel11[Prognoositud tulu])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabel11[Tegelik tulu])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"KAUPADE MÜÜK"]
[null,"Hinnanguline arv","Tegelik Arv","Tüüp","Hind","Prognoositud tulu","Tegelik tulu"]
[{"$nulls":3},"Tooted @",null,{"$f":"B29*E29","v":{"v":0,"d":"0.00 €"}},{"$f":"C29*E29","v":{"v":0,"d":"0.00 €"}}]
[null,123,null,"Tooted @",null,{"$f":"B30*E30","v":{"v":0,"d":"0.00 €"}},{"$f":"C30*E30","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Tooted @",null,{"$f":"B31*E31","v":{"v":0,"d":"0.00 €"}},{"$f":"C31*E31","v":{"v":0,"d":"0.00 €"}}]
[null,13,null,"Tooted @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 €"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 €"}}]
[null,"Kokku",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel12[Prognoositud tulu])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabel12[Tegelik tulu])","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Kasumiaruande kokkuvõte","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"[Sündmuse nimi] sündmuse eelarve ",{"$nulls":4},"KASUM "]
[{"$nulls":6},"Kahjumiaruande kokkuvõte"]
[]
[]
[null,null,"Prognoos","Tegelik"]
[null,"Kogutulu",{"$f":"Sissetulekud!F4","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"Sissetulekud!G4","v":{"v":1831,"d":"1,831.00 €"}}]
[null,"Kogukulud",{"$f":"Kulud!G4","v":{"v":882,"d":"882.00 €"}},{"$f":"Kulud!H4","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Kogukasum              (või kahjum)",{"$f":"C6-C7","v":{"v":1054,"d":"1,054.00 €"}},{"$f":"D6-D7","v":{"v":1498,"d":"1,498.00 €"}}]