{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Utgifter","Inntekt","Sum inntekter og utgifter"],"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":"Utgifter","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Arrangementsbudsjett for [arrangementsnavn]"]
["Utgifter"]
[null,null,null,null,null,"Beregnet","Faktisk"]
["Totale utgifter",null,null,null,null,7000,3000]
[]
[null,"Beregnet","Faktisk",null,null,"Beregnet","Faktisk"]
["Innstillinger for",null,null,null,"Forfriskninger"]
["Leie av lokaler",5000,null,null,"Mat"]
["Personale",null,null,null,"Drikkevarer"]
["Utstyr",null,null,null,"Duker"]
["Bord og stoler",null,null,null,"Betjening og tips"]
["Totalt",5000,0,null,"Totalt",0,0]
[]
["Dekorasjoner",null,null,null,"Program"]
["Blomster",2000,3000,null,"Underholdning"]
["Stearinlys",null,null,null,"Høyttalere"]
["Lys",null,null,null,"Reise"]
["Bobler",null,null,null,"Hotell"]
["Papir",null,null,null,"Annet"]
["Totalt",2000,3000,null,"Totalt",0,0]
[]
["Annonsering",null,null,null,"Premier"]
["Grafisk arbeid",null,null,null,"Bånd/plaketter/trofeer"]
["Kopiering/utskrift",null,null,null,"Gaver"]
["Porto",null,null,null,"Totalt",0,0]
["Totalt",0,0]
[]
["Diverse"]
["Telefon"]
["Transport"]
["Skrivemateriell"]
["Fakstjeneste"]
["Totalt",0,0]

{"sheet":"Inntekt","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Arrangementsbudsjett for [arrangementsnavn]"]
["Inntekt"]
[null,null,null,null,null,"Beregnet","Faktisk"]
["Totale inntekter",null,null,null,null,19360,18310]
[]
["Inngangspenger"]
["Beregnet","Faktisk",null,null,null,"Beregnet","Faktisk"]
[300,278,"Voksne",50,null,15000,13900]
[197,195,"Barn",20,null,3940,3900]
[42,51,"Andre",10,null,420,510]
[null,null,null,null,null,19360,18310]
[]
[]
["Annonser i programmet"]
[null,null,"Forside",null,null,0,0]
[null,null,"Halvsider",null,null,0,0]
[null,null,"Kvartsider",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Utstillere/leverandører"]
[null,null,"Store stands",null,null,0,0]
[null,null,"Mellomstore stands",null,null,0,0]
[null,null,"Små stands",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Salg av ting"]
[null,null,"Ting",null,null,0,0]
[null,null,"Ting",null,null,0,0]
[null,null,"Ting",null,null,0,0]
[null,null,"Ting",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Sum inntekter og utgifter","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Arrangementsbudsjett for [arrangementsnavn]"]
["Sum inntekter og utgifter"]
[]
[]
[null,"Beregnet","Faktisk"]
["Totale inntekter",19360,18310]
["Totale utgifter",7000,3000]
[]
["Total fortjeneste (eller tap)",12360,15310]