{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budsjett for forretningsreise"],"not_rendered":{"charts":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Budsjett for forretningsreise","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[1,5,2,5],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[null,"Budsjett for forretningsreise"]
[null,"Budsjett for forretningsreise",null,{"v":2500,"d":"kr 2,500.00"},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"kr 2,369.36"}}]
[null,"Totalsum for reisen",null,{"$f":"SUBTOTAL(9,Data[Beløp])","v":{"v":2369.3599999999997,"d":"kr 2,369.36"}},null,null,{"$f":"D2","v":{"v":2500,"d":"kr 2,500.00"}}]
[null,{"$f":"IF(D2>D3,\"Du er under budsjettet med\",\"Du er over budsjettet med\")","v":"Du er under budsjettet med"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"kr 130.64"}}]
[null,"Element","Beskrivelse","Kostnader","Antall","Beløp","Merknader"]
[null,"Flyreise","Billetter",{"v":300,"d":"kr 300.00"},1,{"$f":"Data[[#This Row],[Antall]]*Data[[#This Row],[Kostnader]]","v":{"v":300,"d":"kr 300.00"}}]
[null,"Flyreise","Billetter",{"v":350,"d":"kr 350.00"},1,{"$f":"Data[[#This Row],[Antall]]*Data[[#This Row],[Kostnader]]","v":{"v":350,"d":"kr 350.00"}}]
[null,"Hotell","Rom",{"v":125,"d":"kr 125.00"},3,{"$f":"Data[[#This Row],[Antall]]*Data[[#This Row],[Kostnader]]","v":{"v":375,"d":"kr 375.00"}}]
[null,"Hotell","Rom",{"v":150,"d":"kr 150.00"},3,{"$f":"Data[[#This Row],[Antall]]*Data[[#This Row],[Kostnader]]","v":{"v":450,"d":"kr 450.00"}}]
[null,"Billeie","Kostnad per dag",{"v":52,"d":"kr 52.00"},6,{"$f":"Data[[#This Row],[Antall]]*Data[[#This Row],[Kostnader]]","v":{"v":312,"d":"kr 312.00"}}]
[null,"Drivstoff","Kostnad per gallon",{"v":1.74,"d":"kr 1.74"},14,{"$f":"Data[[#This Row],[Antall]]*Data[[#This Row],[Kostnader]]","v":{"v":24.36,"d":"kr 24.36"}}]
[null,"Underholdning","Beløp",{"v":130,"d":"kr 130.00"},1,{"$f":"Data[[#This Row],[Antall]]*Data[[#This Row],[Kostnader]]","v":{"v":130,"d":"kr 130.00"}}]
[null,"Gaver","Beløp",{"v":85,"d":"kr 85.00"},1,{"$f":"Data[[#This Row],[Antall]]*Data[[#This Row],[Kostnader]]","v":{"v":85,"d":"kr 85.00"}}]
[null,"Diverse","Beløp",{"v":55,"d":"kr 55.00"},1,{"$f":"Data[[#This Row],[Antall]]*Data[[#This Row],[Kostnader]]","v":{"v":55,"d":"kr 55.00"}}]
[null,"Mat","Kostnad per dag",{"v":48,"d":"kr 48.00"},6,{"$f":"Data[[#This Row],[Antall]]*Data[[#This Row],[Kostnader]]","v":{"v":288,"d":"kr 288.00"}}]
[null,"Totalt",{"$nulls":3},{"$f":"SUBTOTAL(109,Data[Beløp])","v":{"v":2369.3599999999997,"d":"kr 2,369.36"}}]