{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["Festoversigt","Gæsteliste","Mad Og Drikkevarer","Andet Vigtigt","Bordplan"],"not_rendered":{"external_links":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Festoversigt","index":0,"n_rows":22,"n_cols":8,"rows_kept":22,"merged":[[6,3,6,4],[6,5,6,6],[9,1,9,2]]}
[]
[]
[null,"Festoversigt"]
[]
[]
[null,"BEGIVENHED",null,"GÆSTEOVERSIGT",{"$nulls":3},{"$f":"\"MANGLENDE SVAR: \"&IkkeBesvarede","v":"MANGLENDE SVAR: 2"}]
[null,"Bedstemors 75 års fødselsdag",null,"RSVP OVERSIGT",null,"OMKOSTNINGER PR. GÆST",null,"BUDGETBELØB"]
[{"$nulls":3},"Bekræftede gæster","I alt bekræftet","Mad","Andet","I alt"]
[null,"DATO",null,"Voksne",{"$f":"SUMIF(Gæstetabel[DELTAGER?],\"=Ja\",Gæstetabel[VOKSNE])","v":26},{"$f":"Madtabel[[#Totals],[OMKOSTNING PR. VOKSEN]]","v":{"v":12.690089084110037,"d":"kr. 12.69"}},{"$f":"VigtigeOmkostningerPr.Gæst","v":{"v":18.695652173913043,"d":"kr. 18.70"}},{"$f":"(Deltageroversigt[[#This Row],[Mad]]+Deltageroversigt[[#This Row],[Andet]])*VoksneIalt","v":{"v":816.0292727086002,"d":"kr. 816.03"}}]
[null,"2011-06-14",null,"Børn",{"$f":"SUMIF(Gæstetabel[DELTAGER?],\"=Ja\",Gæstetabel[BØRN])","v":20},{"$f":"Madtabel[[#Totals],[OMKOSTNING PR. BARN]]","v":{"v":7.252884190656953,"d":"kr. 7.25"}},{"$f":"VigtigeOmkostningerPr.Gæst","v":{"v":18.695652173913043,"d":"kr. 18.70"}},{"$f":"(Deltageroversigt[[#This Row],[Mad]]+Deltageroversigt[[#This Row],[Andet]])*BørnIalt","v":{"v":518.9707272914,"d":"kr. 518.97"}}]
[{"$nulls":3},"I alt",{"$f":"SUBTOTAL(109,Deltageroversigt[I alt bekræftet])","v":46},{"$f":"\"Gns.     \"&TEXT(SUBTOTAL(101,Deltageroversigt[Mad]),\"kr. #.##0,00\")","v":"Gns.     kr. 9,97"},{"$f":"\"Gns.     \"&TEXT(SUBTOTAL(101,Deltageroversigt[Andet]),\"kr. #.##0,00\")","v":"Gns.     kr. 18,70"},{"$f":"SUBTOTAL(109,Deltageroversigt[I alt])","v":{"v":1335,"d":"kr. 1,335.00"}}]
[null,"TID"]
[null,"14:00-16:00"]
[]
[null,"STED"]
[null,"Tante Teas hus",null,"BUDGETOVERSIGT"]
[{"$nulls":3},"VARE","ANTAL","BUDGETBELØB","SAMLEDE OMKOSTNINGER","DIFFERENCE"]
[{"$nulls":3},"Mad og drikkevarer",{"$f":"COUNTA(Madtabel[MAD OG DRIKKEVARER])","v":18},{"v":500,"d":"kr. 500.00"},{"$f":"Madtabel[[#Totals],[SAMLEDE OMKOSTNINGER]]","v":{"v":475,"d":"kr. 475.00"}},{"$f":"Budgetoversigt[[#This Row],[BUDGETBELØB]]-Budgetoversigt[[#This Row],[SAMLEDE OMKOSTNINGER]]","v":{"v":25,"d":"kr. 25.00"}}]
[{"$nulls":3},{"$f":"Tabel1Overskrift","v":"Udstyr og forsyninger"},{"$f":"COUNTA(Tabel1Budget[Udstyr og forsyninger])","v":7},{"v":400,"d":"kr. 400.00"},{"$f":"Tabel1Budget[[#Totals],[Pris]]","v":{"v":400,"d":"kr. 400.00"}},{"$f":"Budgetoversigt[[#This Row],[BUDGETBELØB]]-Budgetoversigt[[#This Row],[SAMLEDE OMKOSTNINGER]]","v":{"v":0,"d":"kr. 0.00"}}]
[{"$nulls":3},{"$f":"Tabel2Overskrift","v":"Dekorationer"},{"$f":"COUNTA(Tabel2Budget[Dekorationer])","v":4},{"v":150,"d":"kr. 150.00"},{"$f":"Tabel2Budget[[#Totals],[Pris]]","v":{"v":175,"d":"kr. 175.00"}},{"$f":"Budgetoversigt[[#This Row],[BUDGETBELØB]]-Budgetoversigt[[#This Row],[SAMLEDE OMKOSTNINGER]]","v":{"v":-25,"d":"(kr.25.00)"}}]
[{"$nulls":3},{"$f":"Tabel3Overskrift","v":"Andet"},{"$f":"COUNTA(Tabel3Budget[Andet])","v":4},{"v":300,"d":"kr. 300.00"},{"$f":"Tabel3Budget[[#Totals],[Pris]]","v":{"v":285,"d":"kr. 285.00"}},{"$f":"Budgetoversigt[[#This Row],[BUDGETBELØB]]-Budgetoversigt[[#This Row],[SAMLEDE OMKOSTNINGER]]","v":{"v":15,"d":"kr. 15.00"}}]
[{"$nulls":3},"I alt",{"$f":"SUBTOTAL(109,Budgetoversigt[ANTAL])","v":33},{"$f":"SUBTOTAL(109,Budgetoversigt[BUDGETBELØB])","v":{"v":1350,"d":"kr. 1,350.00"}},{"$f":"SUBTOTAL(109,Budgetoversigt[SAMLEDE OMKOSTNINGER])","v":{"v":1335,"d":"kr. 1,335.00"}},{"$f":"Budgetoversigt[[#Totals],[BUDGETBELØB]]-Budgetoversigt[[#Totals],[SAMLEDE OMKOSTNINGER]]","v":{"v":15,"d":"kr. 15.00"}}]

{"sheet":"Gæsteliste","index":1,"n_rows":22,"n_cols":12,"rows_kept":22}
[]
[]
[null,"Gæsteliste"]
[]
[]
[]
[null,"NAVN","ADRESSE","BY","OMRÅDE","POSTNR.","TELEFON","MAIL","DELTAGER?","BØRN","VOKSNE","I ALT"]
[null,"Familie 1","Adresse 1","By 1","Område 1","Postnr. 1","Telefon 1","Mail1","Nej",2,2,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":4}]
[null,"Familie 2","Adresse 2","By 2","Område 2","Postnr. 2","Telefon 2","Mail2","Ja",1,1,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":2}]
[null,"Familie 3","Adresse 3","By 3","Område 3","Postnr. 3","Telefon 3","Mail3","Ja",3,3,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":6}]
[null,"Familie 4","Adresse 4","By 4","Område 4","Postnr. 4","Telefon 4","Mail4",null,null,2,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":2}]
[null,"Familie 5","Adresse 5","By 5","Område 5","Postnr. 5","Telefon 5","Mail5","Ja",4,3,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":7}]
[null,"Familie 6","Adresse 6","By 6","Område 6","Postnr. 6","Telefon 6","Mail6","Ja",2,2,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":4}]
[null,"Familie 7","Adresse 7","By 7","Område 7","Postnr. 7","Telefon 7","Mail7","Ja",1,4,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":5}]
[null,"Familie 8","Adresse 8","By 8","Område 8","Postnr. 8","Telefon 8","Mail8","Nej",5,3,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":8}]
[null,"Familie 9","Adresse 9","By 9","Område 9","Postnr. 9","Telefon 9","Mail9","Ja",3,2,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":5}]
[null,"Familie 10","Adresse 10","By 10","Område 10","Postnr. 10","Telefon 10","Mail10","Ja",null,4,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":4}]
[null,"Familie 11","Adresse 11","By 11","Område 11","Postnr. 11","Telefon 11","Mail11","Ja",3,5,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":8}]
[null,"Familie 12","Adresse 12","By 12","Område 12","Postnr. 12","Telefon 12","Mail12","Nej",2,3,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":5}]
[null,"Familie 13","Adresse 13","By 13","Område 13","Postnr. 13","Telefon 13","Mail13","Ja",3,2,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":5}]
[null,"Familie 14","Adresse 14","By 14","Område 14","Postnr. 14","Telefon 14","Mail14","Nej",null,1,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":1}]
[null,"Familie 15","Adresse 15","By 15","Område 15","Postnr. 15","Telefon 15","Mail15",null,null,2,{"$f":"SUM(Gæstetabel[[#This Row],[BØRN]:[VOKSNE]])","v":2}]

{"sheet":"Mad Og Drikkevarer","index":2,"n_rows":25,"n_cols":10,"rows_kept":25}
[]
[]
[null,"Mad og drikkevarer"]
[]
[null,"Angiv omkostninger og estimerede portioner, så beregnes de samlede dele og omkostning pr. portion på baggrund af det samlede antal deltagere automatisk"]
[null,"MAD OG DRIKKEVARER","SAMLEDE OMKOSTNINGER","PORTION PR. BARN","PORTION PR. VOKSEN","PORTIONER I ALT","OMKOSTNING PR. PORTION","OMKOSTNING PR. BARN","OMKOSTNING PR. VOKSEN","NOTER"]
[null,"Sodavand",{"v":15,"d":"kr. 15.00"},0.5,2,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":62},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.24193548387096775,"d":"kr. 0.24"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.12096774193548387,"d":"kr. 0.12"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.4838709677419355,"d":"kr. 0.48"}},"2 liters flasker"]
[null,"Juice",{"v":15,"d":"kr. 15.00"},2,0,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":40},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.375,"d":"kr. 0.38"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.75,"d":"kr. 0.75"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0,"d":"kr. 0.00"}},"Æble og grønne druer"]
[null,"Vin",{"v":50,"d":"kr. 50.00"},0,2,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":52},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.9615384615384616,"d":"kr. 0.96"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0,"d":"kr. 0.00"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":1.9230769230769231,"d":"kr. 1.92"}}]
[null,"Kage",{"v":75,"d":"kr. 75.00"},1,1,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":46},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":1.6304347826086956,"d":"kr. 1.63"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":1.6304347826086956,"d":"kr. 1.63"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":1.6304347826086956,"d":"kr. 1.63"}},"Bestilt hos den lokale bager"]
[null,"Is",{"v":20,"d":"kr. 20.00"},1,1.5,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":59},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.3389830508474576,"d":"kr. 0.34"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.3389830508474576,"d":"kr. 0.34"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.5084745762711864,"d":"kr. 0.51"}}]
[null,"Dessert",{"v":15,"d":"kr. 15.00"},1,0,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":20},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.75,"d":"kr. 0.75"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.75,"d":"kr. 0.75"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0,"d":"kr. 0.00"}},"Køb bægere: vanilje og chokolade"]
[null,"Farserede champignons",{"v":32,"d":"kr. 32.00"},1,2,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":72},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.4444444444444444,"d":"kr. 0.44"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.4444444444444444,"d":"kr. 0.44"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.8888888888888888,"d":"kr. 0.89"}},"Knapchampignoner farseret med flødeost og pølse"]
[null,"Bruschetta",{"v":22,"d":"kr. 22.00"},0,3,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":78},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.28205128205128205,"d":"kr. 0.28"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0,"d":"kr. 0.00"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.8461538461538461,"d":"kr. 0.85"}},"Tomat og basilikum "]
[null,"Røget laks",{"v":50,"d":"kr. 50.00"},1,2,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":72},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.6944444444444444,"d":"kr. 0.69"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.6944444444444444,"d":"kr. 0.69"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":1.3888888888888888,"d":"kr. 1.39"}}]
[null,"Små bagels",{"v":20,"d":"kr. 20.00"},1,2,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":72},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.2777777777777778,"d":"kr. 0.28"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.2777777777777778,"d":"kr. 0.28"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.5555555555555556,"d":"kr. 0.56"}},"4 poser – assorteret"]
[null,"Flødeost",{"v":10,"d":"kr. 10.00"},1,2,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":72},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.1388888888888889,"d":"kr. 0.14"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.1388888888888889,"d":"kr. 0.14"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.2777777777777778,"d":"kr. 0.28"}},"2 store bøtter"]
[null,"Kapers",{"v":12,"d":"kr. 12.00"},1,2,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":72},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.16666666666666666,"d":"kr. 0.17"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.16666666666666666,"d":"kr. 0.17"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.3333333333333333,"d":"kr. 0.33"}},"3 krukker"]
[null,"Kyllingevinger",{"v":45,"d":"kr. 45.00"},2,4,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":144},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.3125,"d":"kr. 0.31"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.625,"d":"kr. 0.63"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":1.25,"d":"kr. 1.25"}},"Købes i den lokale butik"]
[null,"Humus",{"v":10,"d":"kr. 10.00"},4,6,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":236},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.0423728813559322,"d":"kr. 0.04"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.1694915254237288,"d":"kr. 0.17"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.2542372881355932,"d":"kr. 0.25"}},"Lave aftenen før"]
[null,"Pitasnacks med parmesan",{"v":14,"d":"kr. 14.00"},4,6,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":236},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.059322033898305086,"d":"kr. 0.06"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.23728813559322035,"d":"kr. 0.24"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.3559322033898305,"d":"kr. 0.36"}},"Lave aftenen før"]
[null,"Udvalg af grøntsager",{"v":30,"d":"kr. 30.00"},4,10,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":340},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.08823529411764706,"d":"kr. 0.09"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.35294117647058826,"d":"kr. 0.35"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.8823529411764707,"d":"kr. 0.88"}},"Gulerodsstave, selleri, broccoli, blomkål, røg og grøn peber"]
[null,"Ostekage",{"v":15,"d":"kr. 15.00"},5,10,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":360},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.041666666666666664,"d":"kr. 0.04"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.20833333333333331,"d":"kr. 0.21"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.41666666666666663,"d":"kr. 0.42"}},"Blandet: flødeost, stærk ost m/nødder"]
[null,"Kiks",{"v":25,"d":"kr. 25.00"},5,10,{"$f":"(Madtabel[[#This Row],[PORTION PR. BARN]]*BørnIalt)+(Madtabel[[#This Row],[PORTION PR. VOKSEN]]*VoksneIalt)","v":360},{"$f":"IFERROR(Madtabel[[#This Row],[SAMLEDE OMKOSTNINGER]]/Madtabel[[#This Row],[PORTIONER I ALT]],\"\")","v":{"v":0.06944444444444445,"d":"kr. 0.07"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. BARN]],\"\")","v":{"v":0.3472222222222222,"d":"kr. 0.35"}},{"$f":"IFERROR(Madtabel[[#This Row],[OMKOSTNING PR. PORTION]]*Madtabel[[#This Row],[PORTION PR. VOKSEN]],\"\")","v":{"v":0.6944444444444444,"d":"kr. 0.69"}},"Blandet"]
[null,"I alt",{"$f":"SUBTOTAL(109,Madtabel[SAMLEDE OMKOSTNINGER])","v":{"v":475,"d":"kr. 475.00"}},{"$f":"SUBTOTAL(109,Madtabel[PORTION PR. BARN])","v":34.5},{"$f":"SUBTOTAL(109,Madtabel[PORTION PR. VOKSEN])","v":65.5},{"$f":"SUBTOTAL(109,Madtabel[PORTIONER I ALT])","v":2393},{"$f":"SUBTOTAL(109,Madtabel[OMKOSTNING PR. PORTION])","v":{"v":6.915706603622084,"d":"kr. 6.92"}},{"$f":"SUBTOTAL(109,Madtabel[OMKOSTNING PR. BARN])","v":{"v":7.252884190656953,"d":"kr. 7.25"}},{"$f":"SUBTOTAL(109,Madtabel[OMKOSTNING PR. VOKSEN])","v":{"v":12.690089084110037,"d":"kr. 12.69"}}]

{"sheet":"Andet Vigtigt","index":3,"n_rows":30,"n_cols":5,"rows_kept":30,"merged":[[14,1,14,4],[22,1,22,4]]}
[]
[]
[null,"Andre vigtige elementer"]
[]
[]
[null,"Udstyr og forsyninger","Pris","Købt","Noter"]
[null,"Lokaleleje",{"v":250,"d":"kr. 250.00"},"Ja"]
[null,"Duge",{"v":30,"d":"kr. 30.00"},"Ja","Leje"]
[null,"Borde og stole",{"v":0,"d":"kr. 0.00"},null,"Inkluderet i lokaleleje"]
[null,"Frokostservietter",{"v":25,"d":"kr. 25.00"}]
[null,"Middagsservietter",{"v":20,"d":"kr. 20.00"},null,"Leje"]
[null,"Bordservice",{"v":50,"d":"kr. 50.00"},null,"Leje"]
[null,"Glas",{"v":25,"d":"kr. 25.00"},null,"Leje"]
[null,"I alt",{"$f":"SUBTOTAL(109,Tabel1Budget[Pris])","v":{"v":400,"d":"kr. 400.00"}}]
[]
[]
[null,"Dekorationer","Pris","Købt","Noter"]
[null,"Balloner",{"v":25,"d":"kr. 25.00"}]
[null,"Heliumtank",{"v":50,"d":"kr. 50.00"},null,"Leje"]
[null,"Borddekorationer",{"v":100,"d":"kr. 100.00"},"Ja","10 i alt"]
[null,"Glasvaser",{"v":0,"d":"kr. 0.00"},null,"Låner af Susanne"]
[null,"I alt",{"$f":"SUBTOTAL(109,Tabel2Budget[Pris])","v":{"v":175,"d":"kr. 175.00"}}]
[]
[]
[null,"Andet","Pris","Købt","Noter"]
[null,"Invitationer",{"v":50,"d":"kr. 50.00"},"Ja"]
[null,"Post",{"v":60,"d":"kr. 60.00"},"Ja"]
[null,"Fotograf",{"v":125,"d":"kr. 125.00"},null,"2 timer (14:00-16:00)"]
[null,"Værtindegave",{"v":50,"d":"kr. 50.00"}]
[null,"I alt",{"$f":"SUBTOTAL(109,Tabel3Budget[Pris])","v":{"v":285,"d":"kr. 285.00"}}]

{"sheet":"Bordplan","index":4,"n_rows":43,"n_cols":34,"rows_kept":43,"merged":[[35,0,35,17],[35,19,35,33]]}
["Bordplan"]
{"$rows_empty":33}
[{"$nulls":33},"*1 kvadrat= ca. 1 kvadratfod"]
["Noter",{"$nulls":18},{"$f":"\" Samlet antal gæster, der har bekræftet: \"&BekræftedeGæster","v":" Samlet antal gæster, der har bekræftet: 46"}]
[{"$nulls":19},"Du kan benytte dig af følgende borddækninger:"]
[{"$nulls":20},{"$f":"ROUNDUP(BekræftedeGæster/6,0)&\" runde borde, 140 cm (6 siddepladser)\"","v":"8 runde borde, 140 cm (6 siddepladser)"}]
[{"$nulls":20},{"$f":"ROUNDUP(BekræftedeGæster/8,0) &\" runde borde, 150 cm (8 siddepladser)\"","v":"6 runde borde, 150 cm (8 siddepladser)"}]
[{"$nulls":20},{"$f":"ROUNDUP(BekræftedeGæster/10,0)&\" runde borde, 180 cm (10 siddepladser)\"","v":"5 runde borde, 180 cm (10 siddepladser)"}]
[{"$nulls":20},{"$f":"ROUNDUP(BekræftedeGæster/6,0)& \" firkantede borde, 75 cm x 180 cm (6 siddepladser)\"","v":"8 firkantede borde, 75 cm x 180 cm (6 siddepladser)"}]
[{"$nulls":20},{"$f":"ROUNDUP(BekræftedeGæster/8,0)&\" firkantede borde, 75 cm x 240 cm (8 siddepladser)\"","v":"6 firkantede borde, 75 cm x 240 cm (8 siddepladser)"}]
[{"$nulls":19},"(Foretrukket afstand mellem borde: 42\")"]