{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Utgifter","Inntekter","Sammendrag"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Utgifter","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Arrangementsbudsjett for \n[Navn på arrangement]"]
[{"$nulls":7}," Utgifter"]
[]
[{"$nulls":7},"Estimert","Faktisk"]
[null,null,"Totale utgifter",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"kr 1,145.00"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"kr 395.00"}}]
[]
[null,null,"Sted","Estimert","Faktisk",null,"Forfriskninger","Estimert","Faktisk"]
[null,null,"Utgifter for lokaler",{"v":500,"d":"kr 500.00"},{"v":250,"d":"kr 250.00"},null,"Mat"]
[null,null,"Stedspersonale",{"v":400,"d":"kr 400.00"},{"v":50,"d":"kr 50.00"},null,"Drikke"]
[null,null,"Utstyr",{"$nulls":3},"Duker"]
[null,null,"Bord og stoler",{"$nulls":3},"Ansatte og tips"]
[null,null,"Totalt",{"$f":"SUBTOTAL(109,Tabell1[Estimert])","v":{"v":900,"d":"kr 900.00"}},{"$f":"SUBTOTAL(109,Tabell1[Faktisk])","v":{"v":300,"d":"kr 300.00"}},null,"Totalt",{"$f":"SUBTOTAL(109,Tabell5[Estimert])","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUBTOTAL(109,Tabell5[Faktisk])","v":{"v":0,"d":"kr 0.00"}}]
[]
[null,null,"Dekorasjoner","Estimert","Faktisk",null,"Program","Estimert","Faktisk"]
[null,null,"Blomster",{"v":200,"d":"kr 200.00"},{"v":50,"d":"kr 50.00"},null,"Underholdning"]
[null,null,"Lys",{"$nulls":3},"Talere"]
[null,null,"Belysning",{"$nulls":3},"Reise"]
[null,null,"Ballonger",{"$nulls":3},"Hotell"]
[null,null,"Papirrekvisita",{"$nulls":3},"Annet"]
[null,null,"Totalt",{"$f":"SUBTOTAL(109,Tabell2[Estimert])","v":{"v":200,"d":"kr 200.00"}},{"$f":"SUBTOTAL(109,Tabell2[Faktisk])","v":{"v":50,"d":"kr 50.00"}},null,"Totalt",{"$f":"SUBTOTAL(109,Tabell6[Estimert])","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUBTOTAL(109,Tabell6[Faktisk])","v":{"v":0,"d":"kr 0.00"}}]
[]
[null,null,"Publisitet","Estimert","Faktisk",null,"Premier","Estimert","Faktisk"]
[null,null,"Grafikkarbeid",{"v":45,"d":"kr 45.00"},{"v":45,"d":"kr 45.00"},null,"Bånd/plaketter/pokaler"]
[null,null,"Kopiering/utskrift",{"$nulls":3},"Gaver"]
[null,null,"Porto",{"$nulls":3},"Totalt",{"$f":"SUBTOTAL(109,Tabell7[Estimert])","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUBTOTAL(109,Tabell7[Faktisk])","v":{"v":0,"d":"kr 0.00"}}]
[null,null,"Totalt",{"$f":"SUBTOTAL(109,Tabell3[Estimert])","v":{"v":45,"d":"kr 45.00"}},{"$f":"SUBTOTAL(109,Tabell3[Faktisk])","v":{"v":45,"d":"kr 45.00"}}]
[]
[null,null,"Diverse","Estimert","Faktisk"]
[null,null,"Telefon"]
[null,null,"Transport"]
[null,null,"Skrivepapir"]
[null,null,"Fakstjenester"]
[null,null,"Totalt",{"$f":"SUBTOTAL(109,Tabell4[Estimert])","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUBTOTAL(109,Tabell4[Faktisk])","v":{"v":0,"d":"kr 0.00"}}]

{"sheet":"Inntekter","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Arrangementsbudsjett for \n[Navn på arrangement]"]
[{"$nulls":5}," Inntekter"]
[]
[{"$nulls":5},"Estimert","Faktisk"]
[null,"Totale inntekter",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"kr 1,936.00"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"kr 1,831.00"}}]
[]
[null,"Adgang"]
[null,"Estimert","Faktisk",null,null,"Estimert","Faktisk"]
[null,300,278,"Voksne @",{"v":5,"d":"kr 5.00"},{"$f":"B11*E11","v":{"v":1500,"d":"kr 1,500.00"}},{"$f":"C11*E11","v":{"v":1390,"d":"kr 1,390.00"}}]
[null,197,195,"Barn @",{"v":2,"d":"kr 2.00"},{"$f":"B12*E12","v":{"v":394,"d":"kr 394.00"}},{"$f":"C12*E12","v":{"v":390,"d":"kr 390.00"}}]
[null,42,51,"Annet @",{"v":1,"d":"kr 1.00"},{"$f":"B13*E13","v":{"v":42,"d":"kr 42.00"}},{"$f":"C13*E13","v":{"v":51,"d":"kr 51.00"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"kr 1,936.00"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"kr 1,831.00"}}]
[]
[null,"Annonser i programmet"]
[null,"Estimert","Faktisk",null,null,"Estimert","Faktisk"]
[{"$nulls":3},"For- og baksider @",null,{"$f":"B18*E18","v":{"v":0,"d":"kr 0.00"}},{"$f":"C18*E18","v":{"v":0,"d":"kr 0.00"}}]
[{"$nulls":3},"Halvsider @",null,{"$f":"B19*E19","v":{"v":0,"d":"kr 0.00"}},{"$f":"C19*E19","v":{"v":0,"d":"kr 0.00"}}]
[{"$nulls":3},"Kvartsider @",null,{"$f":"B20*E20","v":{"v":0,"d":"kr 0.00"}},{"$f":"C20*E20","v":{"v":0,"d":"kr 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"kr 0.00"}}]
[]
[null,"Utstillere/leverandører"]
[null,"Estimert","Faktisk",null,null,"Estimert","Faktisk"]
[{"$nulls":3},"Store stand @",null,{"$f":"B25*E25","v":{"v":0,"d":"kr 0.00"}},{"$f":"C25*E25","v":{"v":0,"d":"kr 0.00"}}]
[{"$nulls":3},"Middels stand @",null,{"$f":"B26*E26","v":{"v":0,"d":"kr 0.00"}},{"$f":"C26*E26","v":{"v":0,"d":"kr 0.00"}}]
[{"$nulls":3},"Små stand @",null,{"$f":"B27*E27","v":{"v":0,"d":"kr 0.00"}},{"$f":"C27*E27","v":{"v":0,"d":"kr 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"kr 0.00"}}]
[]
[null,"Salg av element"]
[null,"Estimert","Faktisk",null,null,"Estimert","Faktisk"]
[{"$nulls":3},"Elementer @",null,{"$f":"B32*E32","v":{"v":0,"d":"kr 0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"kr 0.00"}}]
[{"$nulls":3},"Elementer @",null,{"$f":"B33*E33","v":{"v":0,"d":"kr 0.00"}},{"$f":"C33*E33","v":{"v":0,"d":"kr 0.00"}}]
[{"$nulls":3},"Elementer @",null,{"$f":"B34*E34","v":{"v":0,"d":"kr 0.00"}},{"$f":"C34*E34","v":{"v":0,"d":"kr 0.00"}}]
[{"$nulls":3},"Elementer @",null,{"$f":"B35*E35","v":{"v":0,"d":"kr 0.00"}},{"$f":"C35*E35","v":{"v":0,"d":"kr 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"kr 0.00"}}]

{"sheet":"Sammendrag","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"Arrangementsbudsjett for \n[Navn på arrangement]"]
[{"$nulls":5},"Fortjeneste-/tapssammendrag"]
[]
[{"$nulls":5},"Estimert","Faktisk"]
[null,"Totale inntekter",{"$nulls":3},{"$f":"Inntekter!F7","v":{"v":1936,"d":"kr 1,936.00"}},{"$f":"Inntekter!G7","v":{"v":1831,"d":"kr 1,831.00"}}]
[null,"Totale utgifter",{"$nulls":3},{"$f":"Utgifter!H7","v":{"v":1145,"d":"kr 1,145.00"}},{"$f":"Utgifter!I7","v":{"v":395,"d":"kr 395.00"}}]
[null,"Total fortjeneste (eller tap)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"kr 791.00"}},{"$f":"G7-G8","v":{"v":1436,"d":"kr 1,436.00"}}]