{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budget för affärsresa"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Budget för affärsresa","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["       Budget för affärsresa"]
[]
[]
[null,"Resans målbudget",{"v":19000,"d":"19,000.00 kr"}]
[{"$nulls":7},"  Summa"]
[null,"Flygpris","Total biljettkostnad",{"v":2000,"d":"2,000.00 kr"},"för",1,"biljett(er)",{"$f":"(D6*F6)","v":{"v":2000,"d":"2,000.00 kr"}}]
[null,null,"\"",{"v":2750,"d":"2,750.00 kr"},"för",1,"biljett(er)",{"v":2750,"d":"2,750.00 kr"}]
[null,null,"\"",{"v":0,"d":"0.00 kr"},"för",0,"biljett(er)",{"v":0,"d":"0.00 kr"}]
[null,"Hotell","Kostnad per natt",{"v":750,"d":"750.00 kr"},"för",3,"natt(nätter)",{"v":2250,"d":"2,250.00 kr"}]
[null,null,"\"",{"v":820,"d":"820.00 kr"},"för",3,"natt(nätter)",{"v":2460,"d":"2,460.00 kr"}]
[null,null,"\"",{"v":0,"d":"0.00 kr"},"för",0,"natt(nätter)",{"v":0,"d":"0.00 kr"}]
[null,"Mat","Kostnad per dag",{"v":480,"d":"480.00 kr"},"för",6,"dag(ar)",{"v":2880,"d":"2,880.00 kr"}]
[null,"Hyrbil","Kostnad per dag",{"v":520,"d":"520.00 kr"},"för",6,"dag(ar)",{"v":3120,"d":"3,120.00 kr"}]
[null,"Bränsle","Kostnad per liter",{"v":10,"d":"10.00 kr"},"för",4,"liter",{"v":40,"d":"40.00 kr"}]
[null,"Underhållning","Antal",{"v":1300,"d":"1,300.00 kr"},{"$nulls":3},{"$f":"(D15)","v":{"v":1300,"d":"1,300.00 kr"}}]
[null,"Gåvor","Antal",{"v":850,"d":"850.00 kr"},{"$nulls":3},{"$f":"(D16)","v":{"v":850,"d":"850.00 kr"}}]
[null,"Övrigt","Antal",{"v":550,"d":"550.00 kr"},{"$nulls":3},{"$f":"(D17)","v":{"v":550,"d":"550.00 kr"}}]
[{"$nulls":4},"Total resekostnad",null,null,{"$f":"SUM(H6:H17)","v":{"v":18200,"d":"18,200.00 kr"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"Du har underskridit budgeten med\",\"Du har överskridit budgeten med\")","v":"Du har underskridit budgeten med"},null,null,{"$f":"(C4-H18)","v":{"v":800,"d":"800.00 kr"}}]