{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Udgifter","Indtægter","Sammendrag af indtægter og tab"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Udgifter","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Budget for begivenheden [Navn på begivenhed] ",{"$nulls":5},"UDGIFTER"]
[]
[null,"UDGIFTER I ALT",{"$nulls":4},"Anslået","Faktisk"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"kr. 882.00"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"kr. 333.00"}}]
[]
[null,"Lokalitet","Anslået","Faktisk",null,"Forfriskninger","Anslået","Faktisk"]
[null,"Leje af lokaler",{"v":500,"d":"kr. 500.00"},null,null,"Mad"]
[null,"Personale på lokalitet",{"$nulls":3},"Drikkevarer",{"v":20,"d":"kr. 20.00"}]
[null,"Udstyr",{"$nulls":3},"Linned",null,{"v":20,"d":"kr. 20.00"}]
[null,"Borde og stole",{"$nulls":3},"Personale og drikkepenge"]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel1[Anslået])","v":{"v":500,"d":"kr. 500.00"}},{"$f":"SUBTOTAL(109,Tabel1[Faktisk])","v":{"v":0,"d":"kr. 0.00"}},null,"Total",{"$f":"SUBTOTAL(109,Tabel3[Anslået])","v":{"v":20,"d":"kr. 20.00"}},{"$f":"SUBTOTAL(109,Tabel3[Faktisk])","v":{"v":20,"d":"kr. 20.00"}}]
[]
[null,"Dekorationer","Anslået","Faktisk",null,"Program","Anslået","Faktisk"]
[null,"Blomster",{"v":200,"d":"kr. 200.00"},{"v":300,"d":"kr. 300.00"},null,"Optrædende"]
[null,"Stearinlys",{"$nulls":3},"Talere",{"v":30,"d":"kr. 30.00"}]
[null,"Belysning",{"$nulls":3},"Rejse"]
[null,"Balloner",{"$nulls":3},"Hotel"]
[null,"Papirvarer",{"$nulls":3},"Andet"]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel4[Anslået])","v":{"v":200,"d":"kr. 200.00"}},{"$f":"SUBTOTAL(109,Tabel4[Faktisk])","v":{"v":300,"d":"kr. 300.00"}},null,"Total",{"$f":"SUBTOTAL(109,Tabel5[Anslået])","v":{"v":30,"d":"kr. 30.00"}},{"$f":"SUBTOTAL(109,Tabel5[Faktisk])","v":{"v":0,"d":"kr. 0.00"}}]
[]
[null,"Reklame","Anslået","Faktisk",null,"Præmier","Anslået","Faktisk"]
[null,"Grafikarbejder",{"$nulls":3},"Ordensbånd/mindeplader/trofæer"]
[null,"Fotokopiering/udskrivning",{"v":20,"d":"kr. 20.00"},null,null,"Gaver",{"v":100,"d":"kr. 100.00"}]
[null,"Porto",{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,Tabel7[Anslået])","v":{"v":100,"d":"kr. 100.00"}},{"$f":"SUBTOTAL(109,Tabel7[Faktisk])","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel6[Anslået])","v":{"v":20,"d":"kr. 20.00"}},{"$f":"SUBTOTAL(109,Tabel6[Faktisk])","v":{"v":0,"d":"kr. 0.00"}}]
[]
[null,"Diverse","Anslået","Faktisk"]
[null,"Telefon",null,{"v":13,"d":"kr. 13.00"}]
[null,"Transport",{"v":12,"d":"kr. 12.00"}]
[null,"Kontorartikler"]
[null,"Faxtjenester"]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel8[Anslået])","v":{"v":12,"d":"kr. 12.00"}},{"$f":"SUBTOTAL(109,Tabel8[Faktisk])","v":{"v":13,"d":"kr. 13.00"}}]

{"sheet":"Indtægter","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Budget for begivenheden [Navn på begivenhed] ",{"$nulls":4},"INDTÆGTER"]
[]
[null,"INDTÆGTER I ALT",{"$nulls":3},"Anslået","Faktisk"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"kr. 1,936.00"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"kr. 1,831.00"}}]
[]
[null,"ENTREINDTÆGTER"]
[null,"Anslået antal","Faktisk antal","Type","Pris","Anslåede indtægter","Faktiske indtægter"]
[null,300,278,"Voksne @",{"v":5,"d":"kr. 5.00"},{"$f":"B8*E8","v":{"v":1500,"d":"kr. 1,500.00"}},{"$f":"C8*E8","v":{"v":1390,"d":"kr. 1,390.00"}}]
[null,197,195,"Børn @",{"v":2,"d":"kr. 2.00"},{"$f":"B9*E9","v":{"v":394,"d":"kr. 394.00"}},{"$f":"C9*E9","v":{"v":390,"d":"kr. 390.00"}}]
[null,42,51,"Andre @",{"v":1,"d":"kr. 1.00"},{"$f":"B10*E10","v":{"v":42,"d":"kr. 42.00"}},{"$f":"C10*E10","v":{"v":51,"d":"kr. 51.00"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel9[Anslåede indtægter])","v":{"v":1936,"d":"kr. 1,936.00"}},{"$f":"SUBTOTAL(109,Tabel9[Faktiske indtægter])","v":{"v":1831,"d":"kr. 1,831.00"}}]
[]
[null,"ANNONCER I PROGRAMMET"]
[null,"Anslået antal","Faktisk antal","Type","Pris","Anslåede indtægter","Faktiske indtægter"]
[null,12,null,"Omslag @",null,{"$f":"B15*E15","v":{"v":0,"d":"kr. 0.00"}},{"$f":"C15*E15","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,158,"Halve sider @",null,{"$f":"B16*E16","v":{"v":0,"d":"kr. 0.00"}},{"$f":"C16*E16","v":{"v":0,"d":"kr. 0.00"}}]
[null,4,null,"Kvarte sider @",null,{"$f":"B17*E17","v":{"v":0,"d":"kr. 0.00"}},{"$f":"C17*E17","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel10[Anslåede indtægter])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Tabel10[Faktiske indtægter])","v":{"v":0,"d":"kr. 0.00"}}]
[]
[null,"UDSTILLERE/LEVERANDØRER"]
[null,"Anslået antal","Faktisk antal","Type","Pris","Anslåede indtægter","Faktiske indtægter"]
[null,23,null,"Store standpladser @",null,{"$f":"B22*E22","v":{"v":0,"d":"kr. 0.00"}},{"$f":"C22*E22","v":{"v":0,"d":"kr. 0.00"}}]
[null,354,null,"Mellem standpladser @",null,{"$f":"B23*E23","v":{"v":0,"d":"kr. 0.00"}},{"$f":"C23*E23","v":{"v":0,"d":"kr. 0.00"}}]
[null,56,null,"Små standpladser @",null,{"$f":"B24*E24","v":{"v":0,"d":"kr. 0.00"}},{"$f":"C24*E24","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel11[Anslåede indtægter])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Tabel11[Faktiske indtægter])","v":{"v":0,"d":"kr. 0.00"}}]
[]
[null,"SALG AF VARER"]
[null,"Anslået antal","Faktisk antal","Type","Pris","Anslåede indtægter","Faktiske indtægter"]
[{"$nulls":3},"Varer @",null,{"$f":"B29*E29","v":{"v":0,"d":"kr. 0.00"}},{"$f":"C29*E29","v":{"v":0,"d":"kr. 0.00"}}]
[null,123,null,"Varer @",null,{"$f":"B30*E30","v":{"v":0,"d":"kr. 0.00"}},{"$f":"C30*E30","v":{"v":0,"d":"kr. 0.00"}}]
[{"$nulls":3},"Varer @",null,{"$f":"B31*E31","v":{"v":0,"d":"kr. 0.00"}},{"$f":"C31*E31","v":{"v":0,"d":"kr. 0.00"}}]
[null,13,null,"Varer @",null,{"$f":"B32*E32","v":{"v":0,"d":"kr. 0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel12[Anslåede indtægter])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Tabel12[Faktiske indtægter])","v":{"v":0,"d":"kr. 0.00"}}]

{"sheet":"Sammendrag af indtægter og tab","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"Budget for begivenheden [Navn på begivenhed] ",{"$nulls":4},"FORTJENESTE "]
[{"$nulls":6},"Oversigt over tab"]
[]
[]
[null,null,"Anslået","Faktisk"]
[null,"Indtægt i alt",{"$f":"Indtægter!F4","v":{"v":1936,"d":"kr. 1,936.00"}},{"$f":"Indtægter!G4","v":{"v":1831,"d":"kr. 1,831.00"}}]
[null,"Udgifter i alt",{"$f":"Udgifter!G4","v":{"v":882,"d":"kr. 882.00"}},{"$f":"Udgifter!H4","v":{"v":333,"d":"kr. 333.00"}}]
[]
[null,"Fortjeneste (eller tab) i alt              ",{"$f":"C6-C7","v":{"v":1054,"d":"kr. 1,054.00"}},{"$f":"D6-D7","v":{"v":1498,"d":"kr. 1,498.00"}}]