{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Utgifter","Inntekter","Fortjeneste – Tapssammendrag"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Utgifter","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Arrangementsbudsjett for [hendelsesnavn] ",{"$nulls":5},"UTGIFTER"]
[]
[null,"TOTALE UTGIFTER",{"$nulls":4},"Beregnet","Faktisk"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"kr 882.00"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"kr 333.00"}}]
[]
[null,"Sted","Beregnet","Faktisk",null,"Forfriskninger","Beregnet","Faktisk"]
[null,"Utgifter for lokaler",{"v":500,"d":"kr 500.00"},null,null,"Mat"]
[null,"Stedspersonale",{"$nulls":3},"Drikke",{"v":20,"d":"kr 20.00"}]
[null,"Utstyr",{"$nulls":3},"Duker",null,{"v":20,"d":"kr 20.00"}]
[null,"Bord og stoler",{"$nulls":3},"Ansatte og tips"]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell1[Beregnet])","v":{"v":500,"d":"kr 500.00"}},{"$f":"SUBTOTAL(109,Tabell1[Faktisk])","v":{"v":0,"d":"kr 0.00"}},null,"Totalt",{"$f":"SUBTOTAL(109,Tabell3[Beregnet])","v":{"v":20,"d":"kr 20.00"}},{"$f":"SUBTOTAL(109,Tabell3[Faktisk])","v":{"v":20,"d":"kr 20.00"}}]
[]
[null,"Dekorasjoner","Beregnet","Faktisk",null,"Program","Beregnet","Faktisk"]
[null,"Blomster",{"v":200,"d":"kr 200.00"},{"v":300,"d":"kr 300.00"},null,"Underholdning"]
[null,"Lys",{"$nulls":3},"Talere",{"v":30,"d":"kr 30.00"}]
[null,"Belysning",{"$nulls":3},"Reise"]
[null,"Ballonger",{"$nulls":3},"Hotell"]
[null,"Papirrekvisita",{"$nulls":3},"Annet"]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell4[Beregnet])","v":{"v":200,"d":"kr 200.00"}},{"$f":"SUBTOTAL(109,Tabell4[Faktisk])","v":{"v":300,"d":"kr 300.00"}},null,"Totalt",{"$f":"SUBTOTAL(109,Tabell5[Beregnet])","v":{"v":30,"d":"kr 30.00"}},{"$f":"SUBTOTAL(109,Tabell5[Faktisk])","v":{"v":0,"d":"kr 0.00"}}]
[]
[null,"Publisitet","Beregnet","Faktisk",null,"Premier","Beregnet","Faktisk"]
[null,"Grafikkarbeid",{"$nulls":3},"Bånd/plaketter/pokaler"]
[null,"Kopiering/utskrift",{"v":20,"d":"kr 20.00"},null,null,"Gaver",{"v":100,"d":"kr 100.00"}]
[null,"Porto",{"$nulls":3},"Totalt",{"$f":"SUBTOTAL(109,Tabell7[Beregnet])","v":{"v":100,"d":"kr 100.00"}},{"$f":"SUBTOTAL(109,Tabell7[Faktisk])","v":{"v":0,"d":"kr 0.00"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell6[Beregnet])","v":{"v":20,"d":"kr 20.00"}},{"$f":"SUBTOTAL(109,Tabell6[Faktisk])","v":{"v":0,"d":"kr 0.00"}}]
[]
[null,"Diverse","Beregnet","Faktisk"]
[null,"Telefon",null,{"v":13,"d":"kr 13.00"}]
[null,"Transport",{"v":12,"d":"kr 12.00"}]
[null,"Skrivepapir"]
[null,"Fakstjenester"]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell8[Beregnet])","v":{"v":12,"d":"kr 12.00"}},{"$f":"SUBTOTAL(109,Tabell8[Faktisk])","v":{"v":13,"d":"kr 13.00"}}]

{"sheet":"Inntekter","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Arrangementsbudsjett for [hendelsesnavn] ",{"$nulls":4},"INNTEKTER"]
[]
[null,"TOTALE INNTEKTER",{"$nulls":3},"Beregnet","Faktisk"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"kr 1,936.00"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"kr 1,831.00"}}]
[]
[null,"ADGANG"]
[null,"Beregnet Ant.","Faktisk Ant.","Type","Pris","Beregnet inntekt","Faktisk inntekt"]
[null,300,278,"Voksne @",{"v":5,"d":"kr 5.00"},{"$f":"B8*E8","v":{"v":1500,"d":"kr 1,500.00"}},{"$f":"C8*E8","v":{"v":1390,"d":"kr 1,390.00"}}]
[null,197,195,"Barn @",{"v":2,"d":"kr 2.00"},{"$f":"B9*E9","v":{"v":394,"d":"kr 394.00"}},{"$f":"C9*E9","v":{"v":390,"d":"kr 390.00"}}]
[null,42,51,"Annet @",{"v":1,"d":"kr 1.00"},{"$f":"B10*E10","v":{"v":42,"d":"kr 42.00"}},{"$f":"C10*E10","v":{"v":51,"d":"kr 51.00"}}]
[null,"Totalt",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabell9[Beregnet inntekt])","v":{"v":1936,"d":"kr 1,936.00"}},{"$f":"SUBTOTAL(109,Tabell9[Faktisk inntekt])","v":{"v":1831,"d":"kr 1,831.00"}}]
[]
[null,"ANNONSER I PROGRAMMET"]
[null,"Beregnet Ant.","Faktisk Ant.","Type","Pris","Beregnet inntekt","Faktisk inntekt"]
[null,12,null,"For- og baksider @",null,{"$f":"B15*E15","v":{"v":0,"d":"kr 0.00"}},{"$f":"C15*E15","v":{"v":0,"d":"kr 0.00"}}]
[null,null,158,"Halvsider @",null,{"$f":"B16*E16","v":{"v":0,"d":"kr 0.00"}},{"$f":"C16*E16","v":{"v":0,"d":"kr 0.00"}}]
[null,4,null,"Kvartsider @",null,{"$f":"B17*E17","v":{"v":0,"d":"kr 0.00"}},{"$f":"C17*E17","v":{"v":0,"d":"kr 0.00"}}]
[null,"Totalt",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabell10[Beregnet inntekt])","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUBTOTAL(109,Tabell10[Faktisk inntekt])","v":{"v":0,"d":"kr 0.00"}}]
[]
[null,"UTSTILLERE/LEVERANDØRER"]
[null,"Beregnet Ant.","Faktisk Ant.","Type","Pris","Beregnet inntekt","Faktisk inntekt"]
[null,23,null,"Store stand @",null,{"$f":"B22*E22","v":{"v":0,"d":"kr 0.00"}},{"$f":"C22*E22","v":{"v":0,"d":"kr 0.00"}}]
[null,354,null,"Middels stand @",null,{"$f":"B23*E23","v":{"v":0,"d":"kr 0.00"}},{"$f":"C23*E23","v":{"v":0,"d":"kr 0.00"}}]
[null,56,null,"Små stand @",null,{"$f":"B24*E24","v":{"v":0,"d":"kr 0.00"}},{"$f":"C24*E24","v":{"v":0,"d":"kr 0.00"}}]
[null,"Totalt",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabell11[Beregnet inntekt])","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUBTOTAL(109,Tabell11[Faktisk inntekt])","v":{"v":0,"d":"kr 0.00"}}]
[]
[null,"SALG AV ELEMENT"]
[null,"Beregnet Ant.","Faktisk Ant.","Type","Pris","Beregnet inntekt","Faktisk inntekt"]
[{"$nulls":3},"Elementer @",null,{"$f":"B29*E29","v":{"v":0,"d":"kr 0.00"}},{"$f":"C29*E29","v":{"v":0,"d":"kr 0.00"}}]
[null,123,null,"Elementer @",null,{"$f":"B30*E30","v":{"v":0,"d":"kr 0.00"}},{"$f":"C30*E30","v":{"v":0,"d":"kr 0.00"}}]
[{"$nulls":3},"Elementer @",null,{"$f":"B31*E31","v":{"v":0,"d":"kr 0.00"}},{"$f":"C31*E31","v":{"v":0,"d":"kr 0.00"}}]
[null,13,null,"Elementer @",null,{"$f":"B32*E32","v":{"v":0,"d":"kr 0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"kr 0.00"}}]
[null,"Totalt",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabell12[Beregnet inntekt])","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUBTOTAL(109,Tabell12[Faktisk inntekt])","v":{"v":0,"d":"kr 0.00"}}]

{"sheet":"Fortjeneste – Tapssammendrag","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"Arrangementsbudsjett for [hendelsesnavn] ",{"$nulls":4},"FORTJENESTE "]
[{"$nulls":6},"Tapssammendrag"]
[]
[]
[null,null,"Beregnet","Faktisk"]
[null,"Totale inntekter",{"$f":"Inntekter!F4","v":{"v":1936,"d":"kr 1,936.00"}},{"$f":"Inntekter!G4","v":{"v":1831,"d":"kr 1,831.00"}}]
[null,"Totale utgifter",{"$f":"Utgifter!G4","v":{"v":882,"d":"kr 882.00"}},{"$f":"Utgifter!H4","v":{"v":333,"d":"kr 333.00"}}]
[]
[null,"Total fortjeneste (eller tap)",{"$f":"C6-C7","v":{"v":1054,"d":"kr 1,054.00"}},{"$f":"D6-D7","v":{"v":1498,"d":"kr 1,498.00"}}]