{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Izdevumi","Ienākumi","Ienākumu-zaudējumu pārskats"],"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":"Izdevumi","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Pasākuma budžets [pasākuma nosaukums]"]
["Izdevumi"]
[null,null,null,null,null,"Plānots","Faktiski"]
["Izdevumu kopsumma",null,null,null,null,700,300]
[]
[null,"Plānots","Faktiski",null,null,"Plānots","Faktiski"]
["Vieta",null,null,null,"Uzkodas"]
["Ēku un telpu nodevas",500,null,null,"Ēdiens"]
["Vietas personāls",null,null,null,"Dzērieni"]
["Aprīkojums",null,null,null,"Galdauti"]
["Galdi un krēsli",null,null,null,"Personāls un dzeramnauda"]
["Kopsummas",500,0,null,"Kopsummas",0,0]
[]
["Dekorācijas",null,null,null,"Programma"]
["Ziedi",200,300,null,"Izpildītāji"]
["Sveces",null,null,null,"Skaļruņi"]
["Apgaismojums",null,null,null,"Tūrisms"]
["Baloni",null,null,null,"Viesnīca"]
["Papīra nodrošinājums",null,null,null,"Cits"]
["Kopsummas",200,300,null,"Kopsummas",0,0]
[]
["Kopsummas",null,null,null,"Balvas"]
["Projektēšanas darbs",null,null,null,"Lentas/plāksnes/apbalvojumi"]
["Fotokopēšana/Drukāšana",null,null,null,"Dāvanas"]
["Pasta izdevumi",null,null,null,"Kopsummas",0,0]
["Kopsummas",0,0]
[]
["Dažādi"]
["Telefons"]
["Transports"]
["Rakstāmlietas"]
["Faksa pakalpojumi"]
["Kopsummas",0,0]

{"sheet":"Ienākumi","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Pasākuma budžets [pasākuma nosaukums]"]
["Ienākumi"]
[null,null,null,null,null,"Plānots","Faktiski"]
["Kopējais ieņēmums",null,null,null,null,1936,1831]
[]
["Atļaujas"]
["Plānots","Faktiski",null,null,null,"Plānots","Faktiski"]
[300,278,"Pieaugušie @",5,null,1500,1390]
[197,195,"Bērni @",2,null,394,390]
[42,51,"Cits @",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Reklāmas programmā"]
[null,null,"Vāciņi @",null,null,0,0]
[null,null,"Puslappuses @",null,null,0,0]
[null,null,"Ceturtdaļlappuses @",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Ekspozitori/pārdevēji"]
[null,null,"Lieli stendi @",null,null,0,0]
[null,null,"Vid. stendi @",null,null,0,0]
[null,null,"Mazi stendi @",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Preču tirdzniecība"]
[null,null,"Preces @",null,null,0,0]
[null,null,"Preces @",null,null,0,0]
[null,null,"Preces @",null,null,0,0]
[null,null,"Preces @",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Ienākumu-zaudējumu pārskats","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Pasākuma budžets [pasākuma nosaukums]"]
["Ienākumu - zaudējumu pārskats"]
[]
[]
[null,"Plānots","Faktiski"]
["Kopējais ieņēmums",1936,1831]
["Kopējie izdevumi",700,300]
[]
["Ieņēmumu (vai zaudējumu) kopsumma",1236,1531]