{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Budjetin tietojen syöttäminen","Budjettiraportti","Luettelotiedot"],"not_rendered":{"charts":2,"defined_names":10,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Budjetin tietojen syöttäminen","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"KOULUN LIIKUNTABUDJETTI"]
[{"$nulls":3}," TIETOJEN SYÖTTÄMINEN"]
[]
[null,"PÄIVÄMÄÄRÄ","KOHTEEN TYYPPI","KULUKOHDE","BUDJETOIDUT KULUT","TODELLISET KUSTANNUKSET","YLI/ALLE","ERO"]
[null,"2012-06-03","Kulut","Toimitsijat",{"v":100,"d":"100.00"},{"v":85,"d":"85.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":15,"d":"15.00 €"}}]
[null,"2012-06-03","Kulut","Turvallisuusjärjestelyt",{"v":250,"d":"250.00"},{"v":215,"d":"215.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":35,"d":"35.00 €"}}]
[null,"2012-06-03","Kulut","Tapahtuman työntekijät",{"v":200,"d":"200.00"},{"v":210,"d":"210.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":-10,"d":"-10.00 €"}}]
[null,"2012-06-03","Kulut","Tapahtuman työntekijät, jotka eivät ole työsuhteessa",{"v":750,"d":"750.00"},{"v":724,"d":"724.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":26,"d":"26.00 €"}}]
[null,"2012-06-03","Kulut","Peliasut",{"v":670,"d":"670.00"},{"v":733,"d":"733.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":-63,"d":"-63.00 €"}}]
[null,"2012-06-03","Tuotto","Lipunmyyntitulot",{"v":710,"d":"710.00"},{"v":750,"d":"750.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":-40,"d":"-40.00 €"}}]
[null,"2012-06-03","Kulut","Tarvikkeet, yleiset",{"v":160,"d":"160.00"},{"v":145,"d":"145.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":15,"d":"15.00 €"}}]
[null,"2012-06-03","Kulut","Opiskelijoiden matkat tapahtumapaikalle",{"v":490,"d":"490.00"},{"v":350,"d":"350.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":140,"d":"140.00 €"}}]
[null,"2012-06-03","Kulut","Opiskelijoiden matkat tapahtumapaikalle",{"v":760,"d":"760.00"},{"v":725,"d":"725.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":35,"d":"35.00 €"}}]
[null,"2012-06-03","Kulut","Yleiset tarvikkeet",{"v":850,"d":"850.00"},{"v":475,"d":"475.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":375,"d":"375.00 €"}}]
[null,"2012-06-03","Kulut","Toimistotarvikkeet",{"v":660,"d":"660.00"},{"v":200,"d":"200.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":460,"d":"460.00 €"}}]
[null,"2012-06-03","Kulut","Siirrot ulos",{"v":860,"d":"860.00"},{"v":350,"d":"350.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":510,"d":"510.00 €"}}]
[null,"2012-06-03","Kulut","Muut",{"v":150,"d":"150.00"},{"v":144,"d":"144.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":6,"d":"6.00 €"}}]
[null,"2012-06-03","Tuotto","Lipunmyynnin osuus",{"v":340,"d":"340.00"},{"v":350,"d":"350.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":-10,"d":"-10.00 €"}}]
[null,"2012-06-03","Tuotto","Varainkeruu",{"v":670,"d":"670.00"},{"v":700,"d":"700.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":-30,"d":"-30.00 €"}}]
[null,"2012-06-03","Tuotto","Lahjoitukset",{"v":720,"d":"720.00"},{"v":800,"d":"800.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":-80,"d":"-80.00 €"}}]
[null,"2012-06-03","Kulut","Opiskelijoiden matkat tapahtumapaikalta",{"v":880,"d":"880.00"},{"v":750,"d":"750.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":130,"d":"130.00 €"}}]
[null,"2012-06-03","Tuotto","Lahjoitukset",{"v":800,"d":"800.00"},{"v":700,"d":"700.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":100,"d":"100.00 €"}}]
[null,"2012-06-03","Tuotto","Siirto",{"v":720,"d":"720.00"},{"v":700,"d":"700.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":20,"d":"20.00 €"}}]
[null,"2012-06-03","Kulut","Valmentajan opetus/matkat",{"v":620,"d":"620.00"},{"v":820,"d":"820.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":-200,"d":"-200.00 €"}}]
[null,"2012-06-03","Tuotto","Siirrot kohteeseen",{"v":880,"d":"880.00"},{"v":875,"d":"875.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":5,"d":"5.00 €"}}]
[null,"2012-06-03","Kulut","Peliasut",{"v":850,"d":"850.00"},{"v":875,"d":"875.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":-25,"d":"-25.00 €"}}]
[null,"2012-06-03","Kulut","Opiskelijoiden matkat tapahtumapaikalta",{"v":710,"d":"710.00"},{"v":710,"d":"710.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":0,"d":"0.00 €"}}]
[null,"2012-06-03","Tuotto","Muut",{"v":950,"d":"950.00"},{"v":949,"d":"949.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":1,"d":"1.00 €"}}]
[null,"2012-06-03","Tuotto","Varainkeruu",{"v":720,"d":"720.00"},{"v":725,"d":"725.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":-5,"d":"-5.00 €"}}]
[null,"2012-06-03","Kulut","Opiskelijoiden matkat tapahtumapaikalta",{"v":580,"d":"580.00"},{"v":569,"d":"569.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":11,"d":"11.00 €"}}]
[null,"2012-06-03","Kulut","Toimistotarvikkeet",{"v":570,"d":"570.00"},{"v":550,"d":"550.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":20,"d":"20.00 €"}}]
[null,"2012-06-03","Tuotto","Lipunmyyntitulot",{"v":670,"d":"670.00"},{"v":650,"d":"650.00 €"},{"$f":"--(BudgetTable[[#This Row],[ERO]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDJETOIDUT KULUT]]-BudgetTable[[#This Row],[TODELLISET KUSTANNUKSET]]","v":{"v":20,"d":"20.00 €"}}]

{"sheet":"Budjettiraportti","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"KOULUN LIIKUNTABUDJETTI"]
[null,null,"  YHDELLÄ SILMÄYKSELLÄ"]
[]
[null,"KULUT & TUOTTO"," BUDJETOIDUT KULUT"," TODELLISET KUSTANNUKSET"," ERO"]
[null,"Kulut"]
[null,"Muut",{"v":150,"d":"150.00 €"},{"v":144,"d":"144.00 €"},{"v":6,"d":"6.00 €"}]
[null,"Opiskelijoiden matkat tapahtumapaikalle",{"v":1250,"d":"1,250.00 €"},{"v":1075,"d":"1,075.00 €"},{"v":175,"d":"175.00 €"}]
[null,"Opiskelijoiden matkat tapahtumapaikalta",{"v":2170,"d":"2,170.00 €"},{"v":2029,"d":"2,029.00 €"},{"v":141,"d":"141.00 €"}]
[null,"Peliasut",{"v":1520,"d":"1,520.00 €"},{"v":1608,"d":"1,608.00 €"},{"v":-88,"d":"(88.00 €)"}]
[null,"Siirrot ulos",{"v":860,"d":"860.00 €"},{"v":350,"d":"350.00 €"},{"v":510,"d":"510.00 €"}]
[null,"Tapahtuman työntekijät",{"v":200,"d":"200.00 €"},{"v":210,"d":"210.00 €"},{"v":-10,"d":"(10.00 €)"}]
[null,"Tapahtuman työntekijät, jotka eivät ole työsuhteessa",{"v":750,"d":"750.00 €"},{"v":724,"d":"724.00 €"},{"v":26,"d":"26.00 €"}]
[null,"Tarvikkeet, yleiset",{"v":160,"d":"160.00 €"},{"v":145,"d":"145.00 €"},{"v":15,"d":"15.00 €"}]
[null,"Toimistotarvikkeet",{"v":1230,"d":"1,230.00 €"},{"v":750,"d":"750.00 €"},{"v":480,"d":"480.00 €"}]
[null,"Toimitsijat",{"v":100,"d":"100.00 €"},{"v":85,"d":"85.00 €"},{"v":15,"d":"15.00 €"}]
[null,"Turvallisuusjärjestelyt",{"v":250,"d":"250.00 €"},{"v":215,"d":"215.00 €"},{"v":35,"d":"35.00 €"}]
[null,"Valmentajan opetus/matkat",{"v":620,"d":"620.00 €"},{"v":820,"d":"820.00 €"},{"v":-200,"d":"(200.00 €)"}]
[null,"Yleiset tarvikkeet",{"v":850,"d":"850.00 €"},{"v":475,"d":"475.00 €"},{"v":375,"d":"375.00 €"}]
[null,"Tuotto"]
[null,"Lahjoitukset",{"v":1520,"d":"1,520.00 €"},{"v":1500,"d":"1,500.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Lipunmyynnin osuus",{"v":340,"d":"340.00 €"},{"v":350,"d":"350.00 €"},{"v":-10,"d":"(10.00 €)"}]
[null,"Lipunmyyntitulot",{"v":1380,"d":"1,380.00 €"},{"v":1400,"d":"1,400.00 €"},{"v":-20,"d":"(20.00 €)"}]
[null,"Muut",{"v":950,"d":"950.00 €"},{"v":949,"d":"949.00 €"},{"v":1,"d":"1.00 €"}]
[null,"Siirrot kohteeseen",{"v":880,"d":"880.00 €"},{"v":875,"d":"875.00 €"},{"v":5,"d":"5.00 €"}]
[null,"Siirto",{"v":720,"d":"720.00 €"},{"v":700,"d":"700.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Varainkeruu",{"v":1390,"d":"1,390.00 €"},{"v":1425,"d":"1,425.00 €"},{"v":-35,"d":"(35.00 €)"}]
[null,"Kokonaissumma",{"v":17290,"d":"17,290.00 €"},{"v":15829,"d":"15,829.00 €"},{"v":1461,"d":"1,461.00 €"}]

{"sheet":"Luettelotiedot","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"KOULUN LIIKUNTABUDJETTI"]
[{"$nulls":3}," LUETTELOIDEN MUOKKAAMINEN"]
[]
[null,"TUOTON KOHDELUETTELO",null,"KULUJEN KOHDELUETTELO"]
[null,"Lipunmyyntitulot",null,"Toimitsijat"]
[null,"Lipunmyynnin osuus",null,"Turvallisuusjärjestelyt"]
[null,"Varainkeruu",null,"Tapahtuman työntekijät"]
[null,"Lahjoitukset",null,"Tapahtuman työntekijät, jotka eivät ole työsuhteessa"]
[null,"Siirto",null,"Peliasut"]
[null,"Siirrot kohteeseen",null,"Urheilukentän tarvikkeet"]
[null,"Muut",null,"Tarvikkeet, yleiset"]
[{"$nulls":3},"Ateriat ennen peliä"]
[{"$nulls":3},"Opiskelijoiden matkat tapahtumapaikalle"]
[{"$nulls":3},"Opiskelijoiden matkat tapahtumapaikalta"]
[{"$nulls":3},"Valmentajan opetus/matkat"]
[{"$nulls":3},"Yleiset tarvikkeet"]
[{"$nulls":3},"Toimistotarvikkeet"]
[{"$nulls":3},"Siirrot ulos"]
[{"$nulls":3},"Muut"]