{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Udgifter","Indtægt","Resultatoversigt"],"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":"Udgifter","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Arrangementbudget for [arrangementnavn]"]
["Udgifter"]
[null,null,null,null,null,"Anslået","Faktisk"]
["Samlede udgifter",null,null,null,null,700,300]
[]
[null,"Anslået","Faktisk",null,null,"Anslået","Faktisk"]
["Sted",null,null,null,"Drikkevarer"]
["Lokaleleje",500,null,null,"Mad"]
["Personale",null,null,null,"Drinks"]
["Udstyr",null,null,null,"Duge"]
["Borde og stole",null,null,null,"Personale og drikkepenge"]
["I alt",500,0,null,"I alt",0,0]
[]
["Dekorationer",null,null,null,"Program"]
["Blomster",200,300,null,"Underholdning"]
["Stearinlys",null,null,null,"Højttalere"]
["Belysning",null,null,null,"Rejse"]
["Balloner",null,null,null,"Hotel"]
["Papir",null,null,null,"Andet"]
["I alt",200,300,null,"I alt",0,0]
[]
["PR",null,null,null,"Præmier"]
["Grafisk arbejde",null,null,null,"Bånd/plaketter/trofæer"]
["Fotokopier/tryk",null,null,null,"Gaver"]
["Porto",null,null,null,"I alt",0,0]
["I alt",0,0]
[]
["Diverse"]
["Telefon"]
["Transport"]
["Brevpapir"]
["Faxtjenester"]
["I alt",0,0]

{"sheet":"Indtægt","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Arrangementbudget for [arrangementnavn]"]
["Indtægt"]
[null,null,null,null,null,"Anslået","Faktisk"]
["Samlet indtægt",null,null,null,null,1936,1831]
[]
["Entréer"]
["Anslået","Faktisk",null,null,null,"Anslået","Faktisk"]
[300,278,"Voksne á",5,null,1500,1390]
[197,195,"Børn á",2,null,394,390]
[42,51,"Andet á",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Annoncer i program"]
[null,null,"Forsider á",null,null,0,0]
[null,null,"Halvsider á",null,null,0,0]
[null,null,"Kvartsider á",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Udstillere/leverandører"]
[null,null,"Store stande á",null,null,0,0]
[null,null,"Mediumstande á",null,null,0,0]
[null,null,"Små stande á",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Salg af produkter"]
[null,null,"Produkter á",null,null,0,0]
[null,null,"Produkter á",null,null,0,0]
[null,null,"Produkter á",null,null,0,0]
[null,null,"Produkter á",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Resultatoversigt","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Arrangementbudget for [arrangementnavn]"]
["Resultatoversigt"]
[]
[]
[null,"Anslået","Faktisk"]
["Samlet indtægt",1936,1831]
["Samlede udgifter",700,300]
[]
["Samlet overskud (eller tab)",1236,1531]