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

{"sheet":"Budget för affärsresa","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[1,5,2,5],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[null,"Budget för affärsresa"]
[null,"Budget för målresa",null,{"v":2500,"d":"2,500.00 kr"},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"2,369.36 kr"}}]
[null,"Total kostnad för resan",null,{"$f":"SUBTOTAL(9,Data[Belopp])","v":{"v":2369.3599999999997,"d":"2,369.36 kr"}},null,null,{"$f":"D2","v":{"v":2500,"d":"2,500.00 kr"}}]
[null,{"$f":"IF(D2>D3,\"Du är under budget med\",\"Du är över budget med\")","v":"Du är under budget med"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"130.64 kr"}}]
[null,"Artikel","Beskrivning","Kostnad","Antal","Belopp","Anteckningar"]
[null,"Flygbiljett","Biljetter",{"v":300,"d":"300.00 kr"},1,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Kostnad]]","v":{"v":300,"d":"300.00 kr"}}]
[null,"Flygbiljett","Biljetter",{"v":350,"d":"350.00 kr"},1,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Kostnad]]","v":{"v":350,"d":"350.00 kr"}}]
[null,"Hotell","Rum",{"v":125,"d":"125.00 kr"},3,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Kostnad]]","v":{"v":375,"d":"375.00 kr"}}]
[null,"Hotell","Rum",{"v":150,"d":"150.00 kr"},3,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Kostnad]]","v":{"v":450,"d":"450.00 kr"}}]
[null,"Bilhyra","Kostnad per dag",{"v":52,"d":"52.00 kr"},6,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Kostnad]]","v":{"v":312,"d":"312.00 kr"}}]
[null,"Bensin","Kostnad per liter",{"v":1.74,"d":"1.74 kr"},14,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Kostnad]]","v":{"v":24.36,"d":"24.36 kr"}}]
[null,"Nöjen","Belopp",{"v":130,"d":"130.00 kr"},1,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Kostnad]]","v":{"v":130,"d":"130.00 kr"}}]
[null,"Gåvor","Belopp",{"v":85,"d":"85.00 kr"},1,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Kostnad]]","v":{"v":85,"d":"85.00 kr"}}]
[null,"Övrigt","Belopp",{"v":55,"d":"55.00 kr"},1,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Kostnad]]","v":{"v":55,"d":"55.00 kr"}}]
[null,"Mat","Kostnad per dag",{"v":48,"d":"48.00 kr"},6,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Kostnad]]","v":{"v":288,"d":"288.00 kr"}}]
[null,"Summa",{"$nulls":3},{"$f":"SUBTOTAL(109,Data[Belopp])","v":{"v":2369.3599999999997,"d":"2,369.36 kr"}}]