{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Inmatning av budgetdata","Budgetrapport","Listdata"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Inmatning av budgetdata","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"BUDGET FÖR SKOLIDROTT"]
[{"$nulls":3}," DATAINMATNING"]
[]
[null,"DATUM","POSTTYP","UTGIFTSTYP","BUDGETERAD KOSTNAD","VERKLIG KONSTNAD","ÖVER/UNDER","SKILLNAD"]
[null,"2012-06-03","Utgift","Funktionärer",{"v":100,"d":"100.00"},{"v":85,"d":"85.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":15,"d":"15.00 kr"}}]
[null,"2012-06-03","Utgift","Säkerhet",{"v":250,"d":"250.00"},{"v":215,"d":"215.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":35,"d":"35.00 kr"}}]
[null,"2012-06-03","Utgift","Eventmedarbetare",{"v":200,"d":"200.00"},{"v":210,"d":"210.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":-10,"d":"-10.00 kr"}}]
[null,"2012-06-03","Utgift","Icke-anställda eventmedarbetare",{"v":750,"d":"750.00"},{"v":724,"d":"724.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":26,"d":"26.00 kr"}}]
[null,"2012-06-03","Utgift","Uniformer",{"v":670,"d":"670.00"},{"v":733,"d":"733.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":-63,"d":"-63.00 kr"}}]
[null,"2012-06-03","Intäkt","Entréavgifter",{"v":710,"d":"710.00"},{"v":750,"d":"750.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":-40,"d":"-40.00 kr"}}]
[null,"2012-06-03","Utgift","Allmäna tillbehör ",{"v":160,"d":"160.00"},{"v":145,"d":"145.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":15,"d":"15.00 kr"}}]
[null,"2012-06-03","Utgift","Studentresor inrikes",{"v":490,"d":"490.00"},{"v":350,"d":"350.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":140,"d":"140.00 kr"}}]
[null,"2012-06-03","Utgift","Studentresor inrikes",{"v":760,"d":"760.00"},{"v":725,"d":"725.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":35,"d":"35.00 kr"}}]
[null,"2012-06-03","Utgift","Allmäna tillbehör",{"v":850,"d":"850.00"},{"v":475,"d":"475.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":375,"d":"375.00 kr"}}]
[null,"2012-06-03","Utgift","Kontorsmaterial",{"v":660,"d":"660.00"},{"v":200,"d":"200.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":460,"d":"460.00 kr"}}]
[null,"2012-06-03","Utgift","Överföringar - ut",{"v":860,"d":"860.00"},{"v":350,"d":"350.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":510,"d":"510.00 kr"}}]
[null,"2012-06-03","Utgift","Övrigt",{"v":150,"d":"150.00"},{"v":144,"d":"144.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":6,"d":"6.00 kr"}}]
[null,"2012-06-03","Intäkt","Del av entré",{"v":340,"d":"340.00"},{"v":350,"d":"350.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":-10,"d":"-10.00 kr"}}]
[null,"2012-06-03","Intäkt","Insamlingar",{"v":670,"d":"670.00"},{"v":700,"d":"700.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":-30,"d":"-30.00 kr"}}]
[null,"2012-06-03","Intäkt","Donationer",{"v":720,"d":"720.00"},{"v":800,"d":"800.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":-80,"d":"-80.00 kr"}}]
[null,"2012-06-03","Utgift","Studentresor utrikes",{"v":880,"d":"880.00"},{"v":750,"d":"750.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":130,"d":"130.00 kr"}}]
[null,"2012-06-03","Intäkt","Donationer",{"v":800,"d":"800.00"},{"v":700,"d":"700.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":100,"d":"100.00 kr"}}]
[null,"2012-06-03","Intäkt","Överföringar",{"v":720,"d":"720.00"},{"v":700,"d":"700.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":20,"d":"20.00 kr"}}]
[null,"2012-06-03","Utgift","Tränarresor",{"v":620,"d":"620.00"},{"v":820,"d":"820.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":-200,"d":"-200.00 kr"}}]
[null,"2012-06-03","Intäkt","Överföringar - in",{"v":880,"d":"880.00"},{"v":875,"d":"875.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":5,"d":"5.00 kr"}}]
[null,"2012-06-03","Utgift","Uniformer",{"v":850,"d":"850.00"},{"v":875,"d":"875.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":-25,"d":"-25.00 kr"}}]
[null,"2012-06-03","Utgift","Studentresor utrikes",{"v":710,"d":"710.00"},{"v":710,"d":"710.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"2012-06-03","Intäkt","Övrigt",{"v":950,"d":"950.00"},{"v":949,"d":"949.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":1,"d":"1.00 kr"}}]
[null,"2012-06-03","Intäkt","Insamlingar",{"v":720,"d":"720.00"},{"v":725,"d":"725.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":-5,"d":"-5.00 kr"}}]
[null,"2012-06-03","Utgift","Studentresor utrikes",{"v":580,"d":"580.00"},{"v":569,"d":"569.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":11,"d":"11.00 kr"}}]
[null,"2012-06-03","Utgift","Kontorsmaterial",{"v":570,"d":"570.00"},{"v":550,"d":"550.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":20,"d":"20.00 kr"}}]
[null,"2012-06-03","Intäkt","Entréavgifter",{"v":670,"d":"670.00"},{"v":650,"d":"650.00 kr"},{"$f":"--(Budgettabell[[#This Row],[SKILLNAD]]>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgettabell[[#This Row],[BUDGETERAD KOSTNAD]]-Budgettabell[[#This Row],[VERKLIG KONSTNAD]]","v":{"v":20,"d":"20.00 kr"}}]

{"sheet":"Budgetrapport","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"BUDGET FÖR SKOLIDROTT"]
[null,null,"  I KORTHET"]
[]
[null,"UTGIFT & INTÄKT","BUDGETERAD","VERKLIG","SKILLNAD "]
[null,"Intäkt",{"v":7180,"d":"7,180.00 kr"},{"v":7199,"d":"7,199.00 kr"},{"v":-19,"d":"-19.00 kr"}]
[null,"Del av entré",{"v":340,"d":"340.00 kr"},{"v":350,"d":"350.00 kr"},{"v":-10,"d":"-10.00 kr"}]
[null,"Donationer",{"v":1520,"d":"1,520.00 kr"},{"v":1500,"d":"1,500.00 kr"},{"v":20,"d":"20.00 kr"}]
[null,"Entréavgifter",{"v":1380,"d":"1,380.00 kr"},{"v":1400,"d":"1,400.00 kr"},{"v":-20,"d":"-20.00 kr"}]
[null,"Insamlingar",{"v":1390,"d":"1,390.00 kr"},{"v":1425,"d":"1,425.00 kr"},{"v":-35,"d":"-35.00 kr"}]
[null,"Överföringar",{"v":720,"d":"720.00 kr"},{"v":700,"d":"700.00 kr"},{"v":20,"d":"20.00 kr"}]
[null,"Överföringar - in",{"v":880,"d":"880.00 kr"},{"v":875,"d":"875.00 kr"},{"v":5,"d":"5.00 kr"}]
[null,"Övrigt",{"v":950,"d":"950.00 kr"},{"v":949,"d":"949.00 kr"},{"v":1,"d":"1.00 kr"}]
[null,"Utgift",{"v":10110,"d":"10,110.00 kr"},{"v":8630,"d":"8,630.00 kr"},{"v":1480,"d":"1,480.00 kr"}]
[null,"Allmäna tillbehör",{"v":850,"d":"850.00 kr"},{"v":475,"d":"475.00 kr"},{"v":375,"d":"375.00 kr"}]
[null,"Eventmedarbetare",{"v":200,"d":"200.00 kr"},{"v":210,"d":"210.00 kr"},{"v":-10,"d":"-10.00 kr"}]
[null,"Funktionärer",{"v":100,"d":"100.00 kr"},{"v":85,"d":"85.00 kr"},{"v":15,"d":"15.00 kr"}]
[null,"Icke-anställda eventmedarbetare",{"v":750,"d":"750.00 kr"},{"v":724,"d":"724.00 kr"},{"v":26,"d":"26.00 kr"}]
[null,"Kontorsmaterial",{"v":1230,"d":"1,230.00 kr"},{"v":750,"d":"750.00 kr"},{"v":480,"d":"480.00 kr"}]
[null,"Studentresor inrikes",{"v":1250,"d":"1,250.00 kr"},{"v":1075,"d":"1,075.00 kr"},{"v":175,"d":"175.00 kr"}]
[null,"Studentresor utrikes",{"v":2170,"d":"2,170.00 kr"},{"v":2029,"d":"2,029.00 kr"},{"v":141,"d":"141.00 kr"}]
[null,"Säkerhet",{"v":250,"d":"250.00 kr"},{"v":215,"d":"215.00 kr"},{"v":35,"d":"35.00 kr"}]
[null,"Tränarresor",{"v":620,"d":"620.00 kr"},{"v":820,"d":"820.00 kr"},{"v":-200,"d":"-200.00 kr"}]
[null,"Uniformer",{"v":1520,"d":"1,520.00 kr"},{"v":1608,"d":"1,608.00 kr"},{"v":-88,"d":"-88.00 kr"}]
[null,"Överföringar - ut",{"v":860,"d":"860.00 kr"},{"v":350,"d":"350.00 kr"},{"v":510,"d":"510.00 kr"}]
[null,"Övrigt",{"v":150,"d":"150.00 kr"},{"v":144,"d":"144.00 kr"},{"v":6,"d":"6.00 kr"}]
[null,"Allmäna tillbehör ",{"v":160,"d":"160.00 kr"},{"v":145,"d":"145.00 kr"},{"v":15,"d":"15.00 kr"}]
[null,"Grand Total",{"v":17290,"d":"17,290.00 kr"},{"v":15829,"d":"15,829.00 kr"},{"v":1461,"d":"1,461.00 kr"}]

{"sheet":"Listdata","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"BUDGET FÖR SKOLIDROTT"]
[{"$nulls":3}," REDIGERA LISTOR"]
[]
[null,"INKOMSTSPOSTLISTA",null,"UTGIFTSPOSTLISTA"]
[null,"Entréavgifter",null,"Funktionärer"]
[null,"Del av entré",null,"Säkerhet"]
[null,"Insamlingar",null,"Eventmedarbetare"]
[null,"Donationer",null,"Icke-anställda eventmedarbetare"]
[null,"Överföringar",null,"Uniformer"]
[null,"Överföringar - in",null,"Fälttillbehör"]
[null,"Övrigt",null,"Allmäna tillbehör "]
[{"$nulls":3},"Måltider före match"]
[{"$nulls":3},"Studentresor inrikes"]
[{"$nulls":3},"Studentresor utrikes"]
[{"$nulls":3},"Tränarresor"]
[{"$nulls":3},"Allmäna tillbehör"]
[{"$nulls":3},"Kontorsmaterial"]
[{"$nulls":3},"Överföringar - ut"]
[{"$nulls":3},"Övrigt"]