{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["2010 Bröllopsbudget"],"not_rendered":{"charts":1,"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"2010 Bröllopsbudget","index":0,"n_rows":88,"n_cols":9,"rows_kept":88,"merged":[[0,0,0,8]]}
[]
[null,"Uppskattning","Faktiskt","Över/under"]
["Summa kostnader",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"10.00 kr"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"10.00 kr"}},{"$f":"B3-C3","v":{"v":0,"d":"0.00 kr"}}]
[]
[]
[null,"Uppskattning","Faktiskt","Över/under"]
["Kläder och smycken"]
["Förlovningsring",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"B8-C8","v":{"v":0,"d":"0.00 kr"}}]
["Bröllopsringar",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"B9-C9","v":{"v":0,"d":"0.00 kr"}}]
["Brudklänning",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Slöja/hårprydnad",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Skor",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Smycken",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Strumpeband",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Strumpbyxor och underkläder",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Brudgummens smoking",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Brudgummens skor",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Övrigt______________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Summa",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"},null,null,"Uppskattning","Faktiskt","Över/under"]
[{"$nulls":5},"Utsmyckning"]
[{"$nulls":5},"Rosetter för kyrkbänkar o.s.v.",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"G21-H21","v":{"v":0,"d":"0.00 kr"}}]
[null,"Uppskattning","Faktiskt","Över/under",null,"Bordsutsmyckning (exkl. blommor)",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"G22-H22","v":{"v":0,"d":"0.00 kr"}}]
["Gåvor",{"$nulls":4},"Ljus",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Gäster",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"B24-C24","v":{"v":0,"d":"0.00 kr"}},null,"Ljussättning",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Brud och brudgum",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Ballonger",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Föräldrar",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Övrigt________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Övriga deltagare",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Summa",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
["Övrigt________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Summa",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
[{"$nulls":6},"Uppskattning","Faktiskt","Över/under"]
[{"$nulls":5},"Blommor"]
[null,"Uppskattning","Faktiskt","Över/under",null,"Buketter",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"G32-H32","v":{"v":0,"d":"0.00 kr"}}]
["Musik",{"$nulls":4},"För knapphål",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Musik för vigseln",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"B34-C34","v":{"v":0,"d":"0.00 kr"}},null,"För handled",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Band/DJ för mottagning/fest",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"B35-C35","v":{"v":0,"d":"0.00 kr"}},null,"Vigsel",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Övrigt________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Mottagning/fest",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Summa",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"},null,"Övrigt________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
[{"$nulls":5},"Summa",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
[]
[null,"Uppskattning","Faktiskt","Över/under"]
["Mottagning/fest (exkl. musik och utsmyckning)",{"$nulls":5},"Uppskattning","Faktiskt","Över/under"]
["Lokal",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"B42-C42","v":{"v":0,"d":"0.00 kr"}},null,"Fotografering"]
["Stolar och bord",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"B43-C43","v":{"v":0,"d":"0.00 kr"}},null,"Formell",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"G43-H43","v":{"v":0,"d":"0.00 kr"}}]
["Mat",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Informell",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"G44-H44","v":{"v":0,"d":"0.00 kr"}}]
["Dryck",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Extra kopior",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"G45-H45","v":{"v":0,"d":"0.00 kr"}}]
["Dukar och servetter",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Fotoalbum",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Tårta",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Videofilmning",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Tjänster",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Övrigt_________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Personal och hjälp",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Summa",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
["Övrigt_________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Summa",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
[{"$nulls":6},"Uppskattning","Faktiskt","Över/under"]
[{"$nulls":5},"Brevpapper/tryckt material"]
[null,"Uppskattning","Faktiskt","Över/under",null,"Inbjudningar",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"G54-H54","v":{"v":0,"d":"0.00 kr"}}]
["Övriga utgifter",{"$nulls":4},"Tillkännagivande",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Vigselförättare",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"B56-C56","v":{"v":0,"d":"0.00 kr"}},null,"Tackkort",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Kyrka/vigsellokal",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Personliga brevpapper",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Bröllopskoordinator",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Gästbok",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Genrepsmiddag",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Program",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Förlovningsfest",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Personliga pappersservetter",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Presentfester",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Tändsticksaskar",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Håruppsättning, smink o.s.v.",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Kalligrafi",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Svensexa/möhippa",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Övrigt_________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Frukost",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Summa",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
["Hotellrum",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Övrigt________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Summa",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"},null,null,"Uppskattning","Faktiskt","Över/under"]
[{"$nulls":5},"Transport"]
[{"$nulls":5},"Limousine/vagn",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"G69-H69","v":{"v":0,"d":"0.00 kr"}}]
[{"$nulls":5},"Parkering",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
[{"$nulls":5},"Taxi",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
[{"$nulls":5},"Övrigt_________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
[{"$nulls":5},"Summa",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
[]
[]
[]
[]
[{"$nulls":6},"Kategori","Belopp"]
[{"$nulls":6},"Kläder",{"$f":"C19","v":{"v":1,"d":"1.00 kr"}}]
[{"$nulls":6},"Utsmyckning",{"$f":"H27","v":{"v":1,"d":"1.00 kr"}}]
[{"$nulls":6},"Gåvor",{"$f":"C29","v":{"v":1,"d":"1.00 kr"}}]
[{"$nulls":6},"Blommor",{"$f":"H38","v":{"v":1,"d":"1.00 kr"}}]
[{"$nulls":6},"Musik",{"$f":"C37","v":{"v":1,"d":"1.00 kr"}}]
[{"$nulls":6},"Fotografering",{"$f":"H49","v":{"v":1,"d":"1.00 kr"}}]
[{"$nulls":6},"Mottagning",{"$f":"C51","v":{"v":1,"d":"1.00 kr"}}]
[{"$nulls":6},"Brevpapper",{"$f":"H64","v":{"v":1,"d":"1.00 kr"}}]
[{"$nulls":6},"Transport",{"$f":"H73","v":{"v":1,"d":"1.00 kr"}}]
[{"$nulls":6},"Övrigt",{"$f":"C67","v":{"v":1,"d":"1.00 kr"}}]