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

{"sheet":"Bröllopsbudget","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"Beräknad","Faktisk","Över/under"]
["Summa utgifter",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"10.00 kr"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"10.00 kr"}},{"$f":"B3-C3","v":{"v":0,"d":"0.00 kr"}}]
[]
[]
[null,"Beräknad","Faktisk","Över/under"]
["Klädsel"]
["Förlovningsring",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"B8-C8","v":{"v":0,"d":"0.00 kr"}}]
["Vigselringar",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"B9-C9","v":{"v":0,"d":"0.00 kr"}}]
["Brudklänning",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Slöja/huvudbonad",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Skor",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Smycken",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Strumpeband",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Strumpor",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Brudgummens klädsel",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Brudgummens skor",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Övrigt_______________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Totalt klädsel",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"},null,null,"Beräknad","Faktisk","Över/under"]
[{"$nulls":5},"Dekorationer"]
[{"$nulls":5},"Rosetter för kyrkbänkar/andra platser",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"G21-H21","v":{"v":0,"d":"0.00 kr"}}]
[null,"Beräknad","Faktisk","Över/under",null,"Bordsdekorationer (exklusive 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"}]
["Hjälppersonal",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"B24-C24","v":{"v":0,"d":"0.00 kr"}},null,"Belysning",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Brud och brudgum",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Ballonger",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Föräldrar",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Övrigt________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Övriga deltagare",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Totalt dekorationer",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
["Övrigt________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Totalt gåvor",{"$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},"Beräknad","Faktisk","Över/under"]
[{"$nulls":5},"Blommor"]
[null,"Beräknad","Faktisk","Över/under",null,"Buketter",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"G32-H32","v":{"v":0,"d":"0.00 kr"}}]
["Musik",{"$nulls":4},"Knapphålsblommor",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Musiker för ceremonin",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"B34-C34","v":{"v":0,"d":"0.00 kr"}},null,"Bröstbuketter",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Band/DJ för mottagningen",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"B35-C35","v":{"v":0,"d":"0.00 kr"}},null,"Ceremonin",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Övrigt________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Mottagning",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Totalt musik",{"$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},"Totalt blommor",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
[]
[null,"Beräknad","Faktisk","Över/under"]
["Mottagning (exklusive musik och dekorationer)",{"$nulls":5},"Beräknad","Faktisk","Över/under"]
["Avgifter för rum/sal",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"B42-C42","v":{"v":0,"d":"0.00 kr"}},null,"Fotografering"]
["Bord och stolar",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"B43-C43","v":{"v":0,"d":"0.00 kr"}},null,"Formellt",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$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,"Informellt",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"G44-H44","v":{"v":0,"d":"0.00 kr"}}]
["Dryck",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Extra utskrifter",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"G45-H45","v":{"v":0,"d":"0.00 kr"}}]
["Linne",{"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"}]
["Bakverk",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Videofilm",{"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 servisavgifter",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Totalt fotografering",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"1.00 kr"}},{"$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"}]
["Totalt mottagning",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
[{"$nulls":6},"Beräknad","Faktisk","Över/under"]
[{"$nulls":5},"Brevpapper/utskrifter"]
[null,"Beräknad","Faktisk","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},"Meddelanden",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Officiant",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"B56-C56","v":{"v":0,"d":"0.00 kr"}},null,"Tackkort",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Avgift för kyrka/ceremoniplats",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Personligt brevpapper",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Bröllopskoordinator",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Gästbok",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Middag dagen före/rehearsal dinner",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Program",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Förlovningsfest",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Servetter till mottagningen",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Lysningskalas",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Tändsticksaskar",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Besök på skönhetssalong",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Kalligrafi",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Svensexa/möhippa",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Övrigt_________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Brunch",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},null,"Totalt brevpapper/utskrifter",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
["Hotellrum",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Övrigt________________",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"}]
["Totalt övriga utgifter",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"},null,null,"Beräknad","Faktisk","Över/under"]
[{"$nulls":5},"Transport"]
[{"$nulls":5},"Limousiner/vagnar",{"v":1,"d":"1.00 kr"},{"v":1,"d":"1.00 kr"},{"$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},"Taxibilar",{"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},"Totalt transport",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"1.00 kr"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"1.00 kr"}},{"v":0,"d":"0.00 kr"}]
[]
[]
[]
[]
[{"$nulls":6},"Kategori","Belopp"]
[{"$nulls":6},"Klädsel",{"$f":"C19","v":{"v":1,"d":"1.00 kr"}}]
[{"$nulls":6},"Dekorationer",{"$f":"H27","v":{"v":1,"d":"1.00 kr"}}]
[{"$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"}}]