{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Hääjuhlan budjetti","Budjetin tiedot"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Hääjuhlan budjetti","index":0,"n_rows":16,"n_cols":16,"rows_kept":16,"merged":[[1,1,1,5]]}
[{"$nulls":6}," "]
[null,"LIISA + DANIEL\nHÄÄT"]
[{"$nulls":7}," "]
[]
[null,"LUOKKA","ARVIOIDUT KUSTANNUKSET","TOTEUTUNEET KUSTANNUKSET","ERO","BUDJETTI %",{"$nulls":3},"Lajittelematon","Arvioidut kustannukset","Todelliset kustannukset","Arvioitu kustannus – Sijaluvun arvo","Sijaluku","#","Lajiteltu"]
[null,{"$f":"P6","v":"Vastaanotto"},{"$f":"VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,2,FALSE)","v":{"v":14500,"d":"14,500 €"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE))","v":{"v":12800,"d":"12,800 €"}},{"$f":"IF(OR(TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]=\"\",TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]]=\"\"),\"\",TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]-TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]])","v":{"v":1700,"d":"1,700 €"}},{"$f":"TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]/SUM(TBL_Summary[ARVIOIDUT KUSTANNUKSET])","v":{"v":0.48739495798319327,"d":"48.7 %"}},{"$nulls":3},"Vastaanotto",{"$f":"TBL_Reception[[#Totals],[ARVIOT]]","v":14500},{"$f":"TBL_Reception[[#Totals],[TOTEUTUNEET]]","v":12800},{"$f":"K6-O6/100","v":14499.99},{"$f":"_xlfn.RANK.AVG(M6,$M$6:$M$15)","v":1},1,{"$f":"INDEX(TBL_RankingData,MATCH(O6,$N$6:$N$15,0),1)","v":"Vastaanotto"}]
[null,{"$f":"P7","v":"Vaatetus"},{"$f":"VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,2,FALSE)","v":{"v":4000,"d":"4,000 €"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE))","v":{"v":2900,"d":"2,900 €"}},{"$f":"IF(OR(TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]=\"\",TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]]=\"\"),\"\",TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]-TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]])","v":{"v":1100,"d":"1,100 €"}},{"$f":"TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]/SUM(TBL_Summary[ARVIOIDUT KUSTANNUKSET])","v":{"v":0.13445378151260504,"d":"13.4 %"}},{"$nulls":3},"Vaatetus",{"$f":"TBL_Attire[[#Totals],[ARVIOT]]","v":4000},{"$f":"TBL_Attire[[#Totals],[TOTEUTUNEET]]","v":2900},{"$f":"K7-O7/100","v":3999.98},2,2,"Vaatetus"]
[null,"Kukat ja koristeet",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,2,FALSE)","v":{"v":3000,"d":"3,000 €"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]=\"\",TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]]=\"\"),\"\",TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]-TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]])","v":""},{"$f":"TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]/SUM(TBL_Summary[ARVIOIDUT KUSTANNUKSET])","v":{"v":0.10084033613445378,"d":"10.1 %"}},{"$nulls":3},"Kukat ja koristeet",{"$f":"TBL_FlowersAndDecor[[#Totals],[ARVIOT]]","v":3000},{"$f":"TBL_FlowersAndDecor[[#Totals],[TOTEUTUNEET]]","v":0},2999.97,3,3,"Kukat ja koristeet"]
[null,"Valokuvat ja video",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,2,FALSE)","v":{"v":2500,"d":"2,500 €"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]=\"\",TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]]=\"\"),\"\",TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]-TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]])","v":""},{"$f":"TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]/SUM(TBL_Summary[ARVIOIDUT KUSTANNUKSET])","v":{"v":0.08403361344537816,"d":"8.4 %"}},{"$nulls":3},"Musiikki",{"$f":"TBL_Music[[#Totals],[ARVIOT]]","v":1800},{"$f":"TBL_Music[[#Totals],[TOTEUTUNEET]]","v":0},1799.96,5,4,"Valokuvat ja video"]
[null,"Musiikki",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,2,FALSE)","v":{"v":1800,"d":"1,800 €"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]=\"\",TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]]=\"\"),\"\",TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]-TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]])","v":""},{"$f":"TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]/SUM(TBL_Summary[ARVIOIDUT KUSTANNUKSET])","v":{"v":0.06050420168067227,"d":"6.1 %"}},{"$nulls":3},"Valokuvat ja video",{"$f":"TBL_PhotographsAndVideo[[#Totals],[ARVIOT]]","v":2500},{"$f":"TBL_PhotographsAndVideo[[#Totals],[TOTEUTUNEET]]","v":0},2499.95,4,5,"Musiikki"]
[null,"Lahjat vieraille",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,2,FALSE)","v":{"v":1100,"d":"1,100 €"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]=\"\",TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]]=\"\"),\"\",TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]-TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]])","v":""},{"$f":"TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]/SUM(TBL_Summary[ARVIOIDUT KUSTANNUKSET])","v":{"v":0.03697478991596639,"d":"3.7 %"}},{"$nulls":3},"Lahjat vieraille",{"$f":"TBL_FavorsAndGifts[[#Totals],[ARVIOT]]","v":1100},{"$f":"TBL_FavorsAndGifts[[#Totals],[TOTEUTUNEET]]","v":0},1099.94,6,6,"Lahjat vieraille"]
[null,{"$f":"P12","v":"Vihkisormukset"},{"$f":"VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,2,FALSE)","v":{"v":1100,"d":"1,100 €"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]=\"\",TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]]=\"\"),\"\",TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]-TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]])","v":""},{"$f":"TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]/SUM(TBL_Summary[ARVIOIDUT KUSTANNUKSET])","v":{"v":0.03697478991596639,"d":"3.7 %"}},{"$nulls":3},"Seremonia",{"$f":"TBL_Ceremony[[#Totals],[ARVIOT]]","v":800},{"$f":"TBL_Ceremony[[#Totals],[TOTEUTUNEET]]","v":0},799.93,8,7,"Vihkisormukset"]
[null,"Seremonia",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,2,FALSE)","v":{"v":800,"d":"800 €"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]=\"\",TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]]=\"\"),\"\",TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]-TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]])","v":""},{"$f":"TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]/SUM(TBL_Summary[ARVIOIDUT KUSTANNUKSET])","v":{"v":0.02689075630252101,"d":"2.7 %"}},{"$nulls":3},"Paperitavarat",{"$f":"TBL_Stationery[[#Totals],[ARVIOT]]","v":500},{"$f":"TBL_Stationery[[#Totals],[TOTEUTUNEET]]","v":0},499.92,9,8,"Seremonia"]
[null,"Paperitavarat",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,2,FALSE)","v":{"v":500,"d":"500 €"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]=\"\",TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]]=\"\"),\"\",TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]-TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]])","v":""},{"$f":"TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]/SUM(TBL_Summary[ARVIOIDUT KUSTANNUKSET])","v":{"v":0.01680672268907563,"d":"1.7 %"}},{"$nulls":3},"Vihkisormukset",{"$f":"TBL_WeddingRings[[#Totals],[ARVIOT]]","v":1100},{"$f":"TBL_WeddingRings[[#Totals],[TOTEUTUNEET]]","v":0},1099.91,7,9,"Paperitavarat"]
[null,"Matkat",{"$f":"VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,2,FALSE)","v":{"v":450,"d":"450 €"}},{"$f":"IF(VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE)=0,\"\",VLOOKUP(TBL_Summary[[#This Row],[LUOKKA]],TBL_RankingData,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]=\"\",TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]]=\"\"),\"\",TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]-TBL_Summary[[#This Row],[TOTEUTUNEET KUSTANNUKSET]])","v":""},{"$f":"TBL_Summary[[#This Row],[ARVIOIDUT KUSTANNUKSET]]/SUM(TBL_Summary[ARVIOIDUT KUSTANNUKSET])","v":{"v":0.015126050420168067,"d":"1.5 %"}},{"$nulls":3},"Matkat",{"$f":"TBL_Transportation[[#Totals],[ARVIOT]]","v":450},{"$f":"TBL_Transportation[[#Totals],[TOTEUTUNEET]]","v":0},449.9,10,10,"Matkat"]
[null,"Summa",{"$f":"SUBTOTAL(109,TBL_Summary[ARVIOIDUT KUSTANNUKSET])","v":{"v":29750,"d":"29,750 €"}},{"$f":"SUBTOTAL(109,TBL_Summary[TOTEUTUNEET KUSTANNUKSET])","v":{"v":15700,"d":"15,700 €"}},{"$f":"TBL_Summary[[#Totals],[ARVIOIDUT KUSTANNUKSET]]-TBL_Summary[[#Totals],[TOTEUTUNEET KUSTANNUKSET]]","v":{"v":14050,"d":"14,050 €"}},{"$f":"SUBTOTAL(109,TBL_Summary[BUDJETTI %])","v":{"v":1,"d":"100%"}}]

{"sheet":"Budjetin tiedot","index":1,"n_rows":91,"n_cols":6,"rows_kept":91}
[{"$nulls":5}," "]
[null,"BUDJETIN TIEDOT"]
[]
[null,"HÄÄJUHLA","ARVIOT","TOTEUTUNEET","ERO"]
[null,"Tapahtumapaikka ja vuokrat",{"v":8000,"d":"8,000.00 €"},{"v":7800,"d":"7,800.00 €"},{"$f":"IF(OR(TBL_Reception[[#This Row],[ARVIOT]]=\"\",TBL_Reception[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Reception[[#This Row],[ARVIOT]]-TBL_Reception[[#This Row],[TOTEUTUNEET]])","v":{"v":200,"d":"200.00 €"}}]
[null,"Ruoka ja palvelu",{"v":4000,"d":"4,000.00 €"},{"v":4200,"d":"4,200.00 €"},{"$f":"IF(OR(TBL_Reception[[#This Row],[ARVIOT]]=\"\",TBL_Reception[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Reception[[#This Row],[ARVIOT]]-TBL_Reception[[#This Row],[TOTEUTUNEET]])","v":{"v":-200,"d":"-200.00 €"}}]
[null,"Juomat",{"v":1000,"d":"1,000.00 €"},{"v":800,"d":"800.00 €"},{"$f":"IF(OR(TBL_Reception[[#This Row],[ARVIOT]]=\"\",TBL_Reception[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Reception[[#This Row],[ARVIOT]]-TBL_Reception[[#This Row],[TOTEUTUNEET]])","v":{"v":200,"d":"200.00 €"}}]
[null,"Kakku",{"v":1000,"d":"1,000.00 €"},null,{"$f":"IF(OR(TBL_Reception[[#This Row],[ARVIOT]]=\"\",TBL_Reception[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Reception[[#This Row],[ARVIOT]]-TBL_Reception[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Sekalaiset kulut",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_Reception[[#This Row],[ARVIOT]]=\"\",TBL_Reception[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Reception[[#This Row],[ARVIOT]]-TBL_Reception[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"HÄÄJUHLA YHTEENSÄ",{"$f":"SUBTOTAL(109,TBL_Reception[ARVIOT])","v":{"v":14500,"d":"14,500.00 €"}},{"$f":"SUBTOTAL(109,TBL_Reception[TOTEUTUNEET])","v":{"v":12800,"d":"12,800.00 €"}},{"$f":"TBL_Reception[[#Totals],[ARVIOT]]-TBL_Reception[[#Totals],[TOTEUTUNEET]]","v":{"v":1700,"d":"1,700.00 €"}}]
[]
[]
[null,"VAATETUS","ARVIOT","TOTEUTUNEET","ERO"]
[null,"Smokki, puku ja/tai mekot",{"v":3000,"d":"3,000.00 €"},{"v":2900,"d":"2,900.00 €"},{"$f":"IF(OR(TBL_Attire[[#This Row],[ARVIOT]]=\"\",TBL_Attire[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Attire[[#This Row],[ARVIOT]]-TBL_Attire[[#This Row],[TOTEUTUNEET]])","v":{"v":100,"d":"100.00 €"}}]
[null,"Muutokset",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[ARVIOT]]=\"\",TBL_Attire[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Attire[[#This Row],[ARVIOT]]-TBL_Attire[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Päähine ja huntu",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[ARVIOT]]=\"\",TBL_Attire[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Attire[[#This Row],[ARVIOT]]-TBL_Attire[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Asusteet",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[ARVIOT]]=\"\",TBL_Attire[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Attire[[#This Row],[ARVIOT]]-TBL_Attire[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Hiukset ja meikki",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[ARVIOT]]=\"\",TBL_Attire[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Attire[[#This Row],[ARVIOT]]-TBL_Attire[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Sekalaiset kulut",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Attire[[#This Row],[ARVIOT]]=\"\",TBL_Attire[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Attire[[#This Row],[ARVIOT]]-TBL_Attire[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"VAATETUS YHTEENSÄ",{"$f":"SUBTOTAL(109,TBL_Attire[ARVIOT])","v":{"v":4000,"d":"4,000.00 €"}},{"$f":"SUBTOTAL(109,TBL_Attire[TOTEUTUNEET])","v":{"v":2900,"d":"2,900.00 €"}},{"$f":"TBL_Attire[[#Totals],[ARVIOT]]-TBL_Attire[[#Totals],[TOTEUTUNEET]]","v":{"v":1100,"d":"1,100.00 €"}}]
[]
[]
[null,"KUKAT JA KORISTEET","ARVIOT","TOTEUTUNEET","ERO"]
[null,"Seremonian kukka-asetelmat",{"v":1000,"d":"1,000.00 €"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[ARVIOT]]=\"\",TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[ARVIOT]]-TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Morsiusneidon kukat ja kori",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[ARVIOT]]=\"\",TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[ARVIOT]]-TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Sormustyyny",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[ARVIOT]]=\"\",TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[ARVIOT]]-TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Kukkakimput",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[ARVIOT]]=\"\",TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[ARVIOT]]-TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Napinläpikukat",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[ARVIOT]]=\"\",TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[ARVIOT]]-TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Rintakukat",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[ARVIOT]]=\"\",TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[ARVIOT]]-TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Vastaanoton koristeet",{"v":300,"d":"300.00 €"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[ARVIOT]]=\"\",TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[ARVIOT]]-TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Valaistus",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[ARVIOT]]=\"\",TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[ARVIOT]]-TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Sekalaiset kulut",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_FlowersAndDecor[[#This Row],[ARVIOT]]=\"\",TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FlowersAndDecor[[#This Row],[ARVIOT]]-TBL_FlowersAndDecor[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"KUKAT JA KORISTEET YHTEENSÄ",{"$f":"SUBTOTAL(109,TBL_FlowersAndDecor[ARVIOT])","v":{"v":3000,"d":"3,000.00 €"}},{"$f":"SUBTOTAL(109,TBL_FlowersAndDecor[TOTEUTUNEET])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_FlowersAndDecor[[#Totals],[ARVIOT]]-TBL_FlowersAndDecor[[#Totals],[TOTEUTUNEET]]","v":{"v":3000,"d":"3,000.00 €"}}]
[]
[]
[null,"MUSIIKKI","ARVIOT","TOTEUTUNEET","ERO"]
[null,"Seremonian muusikot",{"v":700,"d":"700.00 €"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[ARVIOT]]=\"\",TBL_Music[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Music[[#This Row],[ARVIOT]]-TBL_Music[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Cocktail-tilaisuuden muusikot",{"v":300,"d":"300.00 €"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[ARVIOT]]=\"\",TBL_Music[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Music[[#This Row],[ARVIOT]]-TBL_Music[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Vastaanoton yhtye, DJ tai ohjelma",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[ARVIOT]]=\"\",TBL_Music[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Music[[#This Row],[ARVIOT]]-TBL_Music[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Äänentoistojärjestelmän tai tanssilattian vuokraus",{"v":400,"d":"400.00 €"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[ARVIOT]]=\"\",TBL_Music[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Music[[#This Row],[ARVIOT]]-TBL_Music[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Sekalaiset kulut",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_Music[[#This Row],[ARVIOT]]=\"\",TBL_Music[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Music[[#This Row],[ARVIOT]]-TBL_Music[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"MUSIIKKI YHTEENSÄ",{"$f":"SUBTOTAL(109,TBL_Music[ARVIOT])","v":{"v":1800,"d":"1,800.00 €"}},{"$f":"SUBTOTAL(109,TBL_Music[TOTEUTUNEET])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_Music[[#Totals],[ARVIOT]]-TBL_Music[[#Totals],[TOTEUTUNEET]]","v":{"v":1800,"d":"1,800.00 €"}}]
[]
[]
[null,"VALOKUVAUS JA VIDEO","ARVIOT","TOTEUTUNEET","ERO"]
[null,"Valokuvaus",{"v":1000,"d":"1,000.00 €"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[ARVIOT]]=\"\",TBL_PhotographsAndVideo[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[ARVIOT]]-TBL_PhotographsAndVideo[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Videokuvaus",{"v":800,"d":"800.00 €"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[ARVIOT]]=\"\",TBL_PhotographsAndVideo[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[ARVIOT]]-TBL_PhotographsAndVideo[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Lisäkopiot ja albumit",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[ARVIOT]]=\"\",TBL_PhotographsAndVideo[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[ARVIOT]]-TBL_PhotographsAndVideo[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Sekalaiset kulut",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_PhotographsAndVideo[[#This Row],[ARVIOT]]=\"\",TBL_PhotographsAndVideo[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_PhotographsAndVideo[[#This Row],[ARVIOT]]-TBL_PhotographsAndVideo[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"VALOKUVAUS JA VIDEO YHTEENSÄ",{"$f":"SUBTOTAL(109,TBL_PhotographsAndVideo[ARVIOT])","v":{"v":2500,"d":"2,500.00 €"}},{"$f":"SUBTOTAL(109,TBL_PhotographsAndVideo[TOTEUTUNEET])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_PhotographsAndVideo[[#Totals],[ARVIOT]]-TBL_PhotographsAndVideo[[#Totals],[TOTEUTUNEET]]","v":{"v":2500,"d":"2,500.00 €"}}]
[]
[]
[null,"LAHJAT VIERAILLE","ARVIOT","TOTEUTUNEET","ERO"]
[null,"Tervetuliaislahjat",{"v":700,"d":"700.00 €"},null,{"$f":"IF(OR(TBL_FavorsAndGifts[[#This Row],[ARVIOT]]=\"\",TBL_FavorsAndGifts[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FavorsAndGifts[[#This Row],[ARVIOT]]-TBL_FavorsAndGifts[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Juhlalahjat",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_FavorsAndGifts[[#This Row],[ARVIOT]]=\"\",TBL_FavorsAndGifts[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FavorsAndGifts[[#This Row],[ARVIOT]]-TBL_FavorsAndGifts[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Sekalaiset kulut",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_FavorsAndGifts[[#This Row],[ARVIOT]]=\"\",TBL_FavorsAndGifts[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_FavorsAndGifts[[#This Row],[ARVIOT]]-TBL_FavorsAndGifts[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"LAHJAT VIERAILLE YHTEENSÄ",{"$f":"SUBTOTAL(109,TBL_FavorsAndGifts[ARVIOT])","v":{"v":1100,"d":"1,100.00 €"}},{"$f":"SUBTOTAL(109,TBL_FavorsAndGifts[TOTEUTUNEET])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_FavorsAndGifts[[#Totals],[ARVIOT]]-TBL_FavorsAndGifts[[#Totals],[TOTEUTUNEET]]","v":{"v":1100,"d":"1,100.00 €"}}]
[]
[]
[null,"SEREMONIA","ARVIOT","TOTEUTUNEET","ERO"]
[null,"Paikkamaksu",{"v":500,"d":"500.00 €"},null,{"$f":"IF(OR(TBL_Ceremony[[#This Row],[ARVIOT]]=\"\",TBL_Ceremony[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Ceremony[[#This Row],[ARVIOT]]-TBL_Ceremony[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Virallinen palkkio tai lahjoitus kirkolle",{"v":200,"d":"200.00 €"},null,{"$f":"IF(OR(TBL_Ceremony[[#This Row],[ARVIOT]]=\"\",TBL_Ceremony[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Ceremony[[#This Row],[ARVIOT]]-TBL_Ceremony[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Sekalaiset kulut",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Ceremony[[#This Row],[ARVIOT]]=\"\",TBL_Ceremony[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Ceremony[[#This Row],[ARVIOT]]-TBL_Ceremony[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"SEREMONIA YHTEENSÄ",{"$f":"SUBTOTAL(109,TBL_Ceremony[ARVIOT])","v":{"v":800,"d":"800.00 €"}},{"$f":"SUBTOTAL(109,TBL_Ceremony[TOTEUTUNEET])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_Ceremony[[#Totals],[ARVIOT]]-TBL_Ceremony[[#Totals],[TOTEUTUNEET]]","v":{"v":800,"d":"800.00 €"}}]
[]
[]
[null,"PAPERITARVIKKEET","ARVIOT","TOTEUTUNEET","ERO"]
[null,"Save-the-date -kortit",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[ARVIOT]]=\"\",TBL_Stationery[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Stationery[[#This Row],[ARVIOT]]-TBL_Stationery[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Kutsut ja RSVP",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[ARVIOT]]=\"\",TBL_Stationery[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Stationery[[#This Row],[ARVIOT]]-TBL_Stationery[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Ohjelmat",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[ARVIOT]]=\"\",TBL_Stationery[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Stationery[[#This Row],[ARVIOT]]-TBL_Stationery[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Istumajärjestys ja -paikkakortit",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[ARVIOT]]=\"\",TBL_Stationery[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Stationery[[#This Row],[ARVIOT]]-TBL_Stationery[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Ruokalistat",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[ARVIOT]]=\"\",TBL_Stationery[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Stationery[[#This Row],[ARVIOT]]-TBL_Stationery[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Kiitoskortit",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[ARVIOT]]=\"\",TBL_Stationery[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Stationery[[#This Row],[ARVIOT]]-TBL_Stationery[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Postimaksut",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[ARVIOT]]=\"\",TBL_Stationery[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Stationery[[#This Row],[ARVIOT]]-TBL_Stationery[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Sekalaiset kulut",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Stationery[[#This Row],[ARVIOT]]=\"\",TBL_Stationery[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Stationery[[#This Row],[ARVIOT]]-TBL_Stationery[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"PAPERITARVIKKEET YHTEENSÄ",{"$f":"SUBTOTAL(109,TBL_Stationery[ARVIOT])","v":{"v":500,"d":"500.00 €"}},{"$f":"SUBTOTAL(109,TBL_Stationery[TOTEUTUNEET])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_Stationery[[#Totals],[ARVIOT]]-TBL_Stationery[[#Totals],[TOTEUTUNEET]]","v":{"v":500,"d":"500.00 €"}}]
[]
[]
[null,"VIHKISORMUKSET","ARVIOT","TOTEUTUNEET","ERO"]
[null,"Vihkisormukset",{"v":1000,"d":"1,000.00 €"},null,{"$f":"IF(OR(TBL_WeddingRings[[#This Row],[ARVIOT]]=\"\",TBL_WeddingRings[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_WeddingRings[[#This Row],[ARVIOT]]-TBL_WeddingRings[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Sormusasusteet",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_WeddingRings[[#This Row],[ARVIOT]]=\"\",TBL_WeddingRings[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_WeddingRings[[#This Row],[ARVIOT]]-TBL_WeddingRings[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"VIHKISORMUKSET YHTEENSÄ",{"$f":"SUBTOTAL(109,TBL_WeddingRings[ARVIOT])","v":{"v":1100,"d":"1,100.00 €"}},{"$f":"SUBTOTAL(109,TBL_WeddingRings[TOTEUTUNEET])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_WeddingRings[[#Totals],[ARVIOT]]-TBL_WeddingRings[[#Totals],[TOTEUTUNEET]]","v":{"v":1100,"d":"1,100.00 €"}}]
[]
[]
[null,"MATKAT  ","ARVIOT","TOTEUTUNEET","ERO"]
[null,"Juhlaparin autonvuokraus",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[ARVIOT]]=\"\",TBL_Transportation[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Transportation[[#This Row],[ARVIOT]]-TBL_Transportation[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Vieraiden autonvuokraus",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[ARVIOT]]=\"\",TBL_Transportation[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Transportation[[#This Row],[ARVIOT]]-TBL_Transportation[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Kuljetukset muualta tulleille vieraille",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[ARVIOT]]=\"\",TBL_Transportation[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Transportation[[#This Row],[ARVIOT]]-TBL_Transportation[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Pysäköintipalvelu",{"v":50,"d":"50.00 €"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[ARVIOT]]=\"\",TBL_Transportation[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Transportation[[#This Row],[ARVIOT]]-TBL_Transportation[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"Sekalaiset kulut",{"v":100,"d":"100.00 €"},null,{"$f":"IF(OR(TBL_Transportation[[#This Row],[ARVIOT]]=\"\",TBL_Transportation[[#This Row],[TOTEUTUNEET]]=\"\"),\"\",TBL_Transportation[[#This Row],[ARVIOT]]-TBL_Transportation[[#This Row],[TOTEUTUNEET]])","v":""}]
[null,"MATKAT YHTEENSÄ",{"$f":"SUBTOTAL(109,TBL_Transportation[ARVIOT])","v":{"v":450,"d":"450.00 €"}},{"$f":"SUBTOTAL(109,TBL_Transportation[TOTEUTUNEET])","v":{"v":0,"d":"0.00 €"}},{"$f":"TBL_Transportation[[#Totals],[ARVIOT]]-TBL_Transportation[[#Totals],[TOTEUTUNEET]]","v":{"v":450,"d":"450.00 €"}}]