{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Kulud","Tulud","Kasumi -kahjumi kokkuvõte"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Kulud","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["[Sündmuse nimi] eelarve"]
["Kulud"]
[null,null,null,null,null,"Kavandatud","Tegelik"]
["Kulud kokku",null,null,null,null,700,300]
[]
[null,"Kavandatud","Tegelik",null,null,"Kavandatud","Tegelik"]
["Koht",null,null,null,"Suupisted"]
["Ruumide rent",500,null,null,"Toit"]
["Kohapealne personal",null,null,null,"Joogid"]
["Seadmed",null,null,null,"Laudlinad"]
["Lauad ja toolid",null,null,null,"Personali tasu"]
["Kokku",500,0,null,"Kokku",0,0]
[]
["Kaunistused",null,null,null,"Kava"]
["Lilled",200,300,null,"Esinejad"]
["Küünlad",null,null,null,"Kõnelejad"]
["Valgustus",null,null,null,"Reisikulud"]
["Õhupallid",null,null,null,"Hotell"]
["Paberkaunistused",null,null,null,"Muu"]
["Kokku",200,300,null,"Kokku",0,0]
[]
["Reklaam",null,null,null,"Auhinnad"]
["Graafika",null,null,null,"Paelad/tahvlid/trofeed"]
["Fotod/printimine",null,null,null,"Kingitused"]
["Postitamine",null,null,null,"Kokku",0,0]
["Kokku",0,0]
[]
["Erinevat"]
["Telefon"]
["Transport"]
["Kirjaplangid"]
["Faksiteenused"]
["Kokku",0,0]

{"sheet":"Tulud","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["[Sündmuse nimi] eelarve"]
["Tulud"]
[null,null,null,null,null,"Kavandatud","Tegelik"]
["Tulud kokku",null,null,null,null,1936,1831]
[]
["Registreerimistasu"]
["Kavandatud","Tegelik",null,null,null,"Kavandatud","Tegelik"]
[300,278,"Täiskasvanud @",5,null,1500,1390]
[197,195,"Lapsed @",2,null,394,390]
[42,51,"Muu @",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Kavas sisalduvad reklaamid"]
[null,null,"Kaas @",null,null,0,0]
[null,null,"Pool lehte @",null,null,0,0]
[null,null,"Veerand lehte @",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Osalejad"]
[null,null,"Suur kiosk @",null,null,0,0]
[null,null,"Keskmine kiosk @",null,null,0,0]
[null,null,"Väike kiosk @",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Müügiartiklite müük"]
[null,null,"Müügiartiklid @",null,null,0,0]
[null,null,"Müügiartiklid @",null,null,0,0]
[null,null,"Müügiartiklid @",null,null,0,0]
[null,null,"Müügiartiklid @",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Kasumi -kahjumi kokkuvõte","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["[Sündmuse nimi] eelarve"]
["Kasumi/kahjumi kokkuvõte"]
[]
[]
[null,"Kavandatud","Tegelik"]
["Tulud kokku",1936,1831]
["Kulud kokku",700,300]
[]
["Kasum (kahjum) kokku",1236,1531]