{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Затраты","Доходы","Сводка прибылей и убытков"],"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":"Затраты","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Бюджет для [название мероприятия]"]
["Затраты"]
[null,null,null,null,null,"Прогнозируемые","Фактические"]
["Сумма затрат",null,null,null,null,700,300]
[]
[null,"Прогнозируемые","Фактические",null,null,"Прогнозируемые","Фактические"]
["Место проведения",null,null,null,"Закуски"]
["Затраты на аренду помещения",500,null,null,"Еда"]
["Обслуживание",null,null,null,"Напитки"]
["Оборудование",null,null,null,"Скатерти и салфетки"]
["Столы и стулья",null,null,null,"Плата за обслуживание и чаевые"]
["Итого",500,0,null,"Итого",0,0]
[]
["Украшения",null,null,null,"Программа"]
["Цветы",200,300,null,"Исполнители"]
["Свечи",null,null,null,"Динамики"]
["Освещение",null,null,null,"Проезд"]
["Воздушные шары",null,null,null,"Гостиница"]
["Бумага",null,null,null,"Прочее"]
["Итого",200,300,null,"Итого",0,0]
[]
["Реклама",null,null,null,"Награды"]
["Графика",null,null,null,"Ленты/значки/сувениры"]
["Фотокопирование/печать",null,null,null,"Подарки"]
["Почтовые расходы",null,null,null,"Итого",0,0]
["Итого",0,0]
[]
["Разное"]
["Телефон"]
["Транспорт"]
["Канцелярские товары"]
["Факс"]
["Итого",0,0]

{"sheet":"Доходы","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Бюджет для [название мероприятия]"]
["Доходы"]
[null,null,null,null,null,"Прогнозируемые","Фактические"]
["Сумма дохода",null,null,null,null,1936,1831]
[]
["Цены на входные билеты"]
["Прогнозируемые","Фактические",null,null,null,"Прогнозируемые","Фактические"]
[300,278,"Взрослые:",5,null,1500,1390]
[197,195,"Дети:",2,null,394,390]
[42,51,"Дополнительные билеты:",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Реклама"]
[null,null,"Обложки:",null,null,0,0]
[null,null,"Полстраницы:",null,null,0,0]
[null,null,"Четверть страницы:",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Экспоненты/поставщики"]
[null,null,"Большие стенды:",null,null,0,0]
[null,null,"Средние стенды:",null,null,0,0]
[null,null,"Маленькие стенды:",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Продажа товаров"]
[null,null,"Товары по цене",null,null,0,0]
[null,null,"Товары по цене",null,null,0,0]
[null,null,"Товары по цене",null,null,0,0]
[null,null,"Товары по цене",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Сводка прибылей и убытков","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Бюджет для [название мероприятия]"]
["Сводка прибылей и убытков"]
[]
[]
[null,"Прогнозируемые","Фактические"]
["Сумма дохода",1936,1831]
["Сумма затрат",700,300]
[]
["Сумма дохода (или затрат)",1236,1531]