{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Menot","Tulot","Tuotto - tappion yhteenveto"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Menot","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Budjetti tapahtumalle [Tapahtuman nimi] ",{"$nulls":5},"MENOT"]
[]
[null,"KULUT YHTEENSÄ",{"$nulls":4},"Arvio","Todellinen"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"882.00 €"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Tila","Arvio","Todellinen",null,"Virvokkeet","Arvio","Todellinen"]
[null,"Huoneiden ja tilojen hinnat",{"v":500,"d":"500.00 €"},null,null,"Ruokakulut"]
[null,"Tilan henkilökunta",{"$nulls":3},"Juomat",{"v":20,"d":"20.00 €"}]
[null,"Laitteet",{"$nulls":3},"Liinavaatteet",null,{"v":20,"d":"20.00 €"}]
[null,"Pöydät ja tuolit",{"$nulls":3},"Henkilökunta ja palvelurahat"]
[null,"Summa",{"$f":"SUBTOTAL(109,Taulukko1[Arvio])","v":{"v":500,"d":"500.00 €"}},{"$f":"SUBTOTAL(109,Taulukko1[Todellinen])","v":{"v":0,"d":"0.00 €"}},null,"Summa",{"$f":"SUBTOTAL(109,Taulukko3[Arvio])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Taulukko3[Todellinen])","v":{"v":20,"d":"20.00 €"}}]
[]
[null,"Koristeet","Arvio","Todellinen",null,"Ohjelma","Arvio","Todellinen"]
[null,"Kukat",{"v":200,"d":"200.00 €"},{"v":300,"d":"300.00 €"},null,"Esiintyjät"]
[null,"Kynttilät",{"$nulls":3},"Kaiuttimet",{"v":30,"d":"30.00 €"}]
[null,"Valaistus",{"$nulls":3},"Matkakulut"]
[null,"Ilmapallot",{"$nulls":3},"Hotelli"]
[null,"Paperitarvikkeet",{"$nulls":3},"Muut"]
[null,"Summa",{"$f":"SUBTOTAL(109,Taulukko4[Arvio])","v":{"v":200,"d":"200.00 €"}},{"$f":"SUBTOTAL(109,Taulukko4[Todellinen])","v":{"v":300,"d":"300.00 €"}},null,"Summa",{"$f":"SUBTOTAL(109,Taulukko5[Arvio])","v":{"v":30,"d":"30.00 €"}},{"$f":"SUBTOTAL(109,Taulukko5[Todellinen])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Tiedotus","Arvio","Todellinen",null,"Palkinnot","Arvio","Todellinen"]
[null,"Grafiikat",{"$nulls":3},"Nauhat/kyltit/pokaalit"]
[null,"Kopiot/tulosteet",{"v":20,"d":"20.00 €"},null,null,"Lahjat",{"v":100,"d":"100.00 €"}]
[null,"Postimaksut",{"$nulls":3},"Summa",{"$f":"SUBTOTAL(109,Taulukko7[Arvio])","v":{"v":100,"d":"100.00 €"}},{"$f":"SUBTOTAL(109,Taulukko7[Todellinen])","v":{"v":0,"d":"0.00 €"}}]
[null,"Summa",{"$f":"SUBTOTAL(109,Taulukko6[Arvio])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Taulukko6[Todellinen])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Sekalaiset","Arvio","Todellinen"]
[null,"Puhelin",null,{"v":13,"d":"13.00 €"}]
[null,"Liikenne",{"v":12,"d":"12.00 €"}]
[null,"Paperitavarat"]
[null,"Faksipalvelut"]
[null,"Summa",{"$f":"SUBTOTAL(109,Taulukko8[Arvio])","v":{"v":12,"d":"12.00 €"}},{"$f":"SUBTOTAL(109,Taulukko8[Todellinen])","v":{"v":13,"d":"13.00 €"}}]

{"sheet":"Tulot","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Budjetti tapahtumalle [Tapahtuman nimi] ",{"$nulls":4},"TULOT"]
[]
[null,"TULOT YHTEENSÄ",{"$nulls":3},"Arvio","Todellinen"]
[{"$nulls":5},{"$f":" SUM(F11,F20,F28,F36)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":" SUM(G11,G20,G28,G36)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"SISÄÄNPÄÄSY"]
[null,"Arvioitu määrä","Todellinen määrä","Tyyppi","Hinta","Arvioidut tulot","Todelliset tulot"]
[null,300,278,"Aikuiset @",{"v":5,"d":"5.00 €"},{"$f":"B8*E8","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"C8*E8","v":{"v":1390,"d":"1,390.00 €"}}]
[null,197,195,"Lapset @",{"v":2,"d":"2.00 €"},{"$f":"B9*E9","v":{"v":394,"d":"394.00 €"}},{"$f":"C9*E9","v":{"v":390,"d":"390.00 €"}}]
[null,42,51,"Muut @",{"v":1,"d":"1.00 €"},{"$f":"B10*E10","v":{"v":42,"d":"42.00 €"}},{"$f":"C10*E10","v":{"v":51,"d":"51.00 €"}}]
[null,"Summa",{"$nulls":3},{"$f":"SUBTOTAL(109,Taulukko9[Arvioidut tulot])","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUBTOTAL(109,Taulukko9[Todelliset tulot])","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"OHJELMAN MAINOKSET"]
[null,"Arvioitu määrä","Todellinen määrä","Tyyppi","Hinta","Arvioidut tulot","Todelliset tulot"]
[null,12,null,"Kansilehdet @",null,{"$f":"B15*E15","v":{"v":0,"d":"0.00 €"}},{"$f":"C15*E15","v":{"v":0,"d":"0.00 €"}}]
[null,null,158,"Puolikkaat sivut @",null,{"$f":"B16*E16","v":{"v":0,"d":"0.00 €"}},{"$f":"C16*E16","v":{"v":0,"d":"0.00 €"}}]
[null,4,null,"Neljännessivut @",null,{"$f":"B17*E17","v":{"v":0,"d":"0.00 €"}},{"$f":"C17*E17","v":{"v":0,"d":"0.00 €"}}]
[null,"Summa",{"$nulls":3},{"$f":"SUBTOTAL(109,Taulukko10[Arvioidut tulot])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Taulukko10[Todelliset tulot])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"NÄYTTEILLEASETTAJAT/MYYJÄT"]
[null,"Arvioitu määrä","Todellinen määrä","Tyyppi","Hinta","Arvioidut tulot","Todelliset tulot"]
[null,23,null,"Suuret kojut @",null,{"$f":"B22*E22","v":{"v":0,"d":"0.00 €"}},{"$f":"C22*E22","v":{"v":0,"d":"0.00 €"}}]
[null,354,null,"Keskisuuret kojut @",null,{"$f":"B23*E23","v":{"v":0,"d":"0.00 €"}},{"$f":"C23*E23","v":{"v":0,"d":"0.00 €"}}]
[null,56,null,"Pienet kojut @",null,{"$f":"B24*E24","v":{"v":0,"d":"0.00 €"}},{"$f":"C24*E24","v":{"v":0,"d":"0.00 €"}}]
[null,"Summa",{"$nulls":3},{"$f":"SUBTOTAL(109,Taulukko11[Arvioidut tulot])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Taulukko11[Todelliset tulot])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"MYYDYT KOHTEET"]
[null,"Arvioitu määrä","Todellinen määrä","Tyyppi","Hinta","Arvioidut tulot","Todelliset tulot"]
[{"$nulls":3},"Kohteet @",null,{"$f":"B29*E29","v":{"v":0,"d":"0.00 €"}},{"$f":"C29*E29","v":{"v":0,"d":"0.00 €"}}]
[null,123,null,"Kohteet @",null,{"$f":"B30*E30","v":{"v":0,"d":"0.00 €"}},{"$f":"C30*E30","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Kohteet @",null,{"$f":"B31*E31","v":{"v":0,"d":"0.00 €"}},{"$f":"C31*E31","v":{"v":0,"d":"0.00 €"}}]
[null,13,null,"Kohteet @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 €"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 €"}}]
[null,"Summa",{"$nulls":3},{"$f":"SUBTOTAL(109,Taulukko12[Arvioidut tulot])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Taulukko12[Todelliset tulot])","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Tuotto - tappion yhteenveto","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"Budjetti tapahtumalle [Tapahtuman nimi] ",{"$nulls":4},"TUOTTO "]
[{"$nulls":6},"Tappion yhteenveto"]
[]
[]
[null,null,"Arvio","Todellinen"]
[null,"Tulot yhteensä",{"$f":"Tulot!F4","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"Tulot!G4","v":{"v":1831,"d":"1,831.00 €"}}]
[null,"Kulut yhteensä",{"$f":"Menot!G4","v":{"v":882,"d":"882.00 €"}},{"$f":"Menot!H4","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Yhteenlaskettu tuotto              (tai tappio)",{"$f":"C6-C7","v":{"v":1054,"d":"1,054.00 €"}},{"$f":"D6-D7","v":{"v":1498,"d":"1,498.00 €"}}]