{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["Festöversikt","Gästlista","Mat och dryck","Andra nödvändigheter","Rutnät för bordsplacering"],"not_rendered":{"defined_names":9},"read":"whole","date_system":"1900"}

{"sheet":"Festöversikt","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,"Festöversikt"]
[]
[]
[null,"AKTIVITET",null,"GÄSTSAMMANFATTNING",{"$nulls":3},{"$f":"\"UTOMORDENTLIGA OSNINGAR: \"&EnaståendeInbjudningssvar","v":"UTOMORDENTLIGA OSNINGAR: 2"}]
[null,"Mormor fyller 75 år",null,"OSA-ÖVERSIKT",null,"KOSTNAD PER GÄST",null,"BUDGETBELOPP"]
[{"$nulls":3},"Bekräftade gäster","Totalt bekräftat","Mat","Övrigt","Totalt"]
[null,"DATUM",null,"Vuxna",{"$f":"SUMIF(GästBord[KOMMER?],\"=Ja\",GästBord[VUXNA])","v":26},{"$f":"MatBord[[#Totals],[KOSTNAD PER VUXEN]]","v":{"v":12.690089084110037,"d":"12.69 kr"}},{"$f":"FaktiskKostnadPerGäst","v":{"v":18.695652173913043,"d":"18.70 kr"}},{"$f":"(AntalDeltagare[[#This Row],[Mat]]+AntalDeltagare[[#This Row],[Övrigt]])*AntalVuxna","v":{"v":816.0292727086002,"d":"816.03 kr"}}]
[null,"2011-06-14",null,"Barn",{"$f":"SUMIF(GästBord[KOMMER?],\"=Ja\",GästBord[BARN])","v":20},{"$f":"MatBord[[#Totals],[KOSTNAD PER BARN]]","v":{"v":7.252884190656953,"d":"7.25 kr"}},{"$f":"FaktiskKostnadPerGäst","v":{"v":18.695652173913043,"d":"18.70 kr"}},{"$f":"(AntalDeltagare[[#This Row],[Mat]]+AntalDeltagare[[#This Row],[Övrigt]])*AntalBarn","v":{"v":518.9707272914,"d":"518.97 kr"}}]
[{"$nulls":3},"Totalt",{"$f":"SUBTOTAL(109,AntalDeltagare[Totalt bekräftat])","v":46},{"$f":"\"Medel     \"&TEXT(SUBTOTAL(101,AntalDeltagare[Mat]),\"#,## kr\")","v":"Medel     9,97 kr"},{"$f":"\"Medel     \"&TEXT(SUBTOTAL(101,AntalDeltagare[Övrigt]),\"#,## kr\")","v":"Medel     18,7 kr"},{"$f":"SUBTOTAL(109,AntalDeltagare[Totalt])","v":{"v":1335,"d":"1,335.00 kr"}}]
[null,"TID"]
[null,"14.00 till 16.00"]
[]
[null,"PLATS"]
[null,"Faster Tittis hus",null,"BUDGETSAMMANFATTNING"]
[{"$nulls":3},"FÖREMÅL","ANTAL","BUDGETBELOPP","SUMMA KOSTNADER","DIFFERENS"]
[{"$nulls":3},"Mat och dryck",{"$f":"COUNTA(MatBord[MAT ELLER DRYCK])","v":18},{"v":500,"d":"500.00 kr"},{"$f":"MatBord[[#Totals],[SUMMA KOSTNADER]]","v":{"v":475,"d":"475.00 kr"}},{"$f":"BudgetÖversikt[[#This Row],[BUDGETBELOPP]]-BudgetÖversikt[[#This Row],[SUMMA KOSTNADER]]","v":{"v":25,"d":"25.00 kr"}}]
[{"$nulls":3},{"$f":"Bord1Rubrik","v":"Utrustning och material"},{"$f":"COUNTA(Bord1Budget[Utrustning och material])","v":7},{"v":400,"d":"400.00 kr"},{"$f":"Bord1Budget[[#Totals],[Kostnad]]","v":{"v":400,"d":"400.00 kr"}},{"$f":"BudgetÖversikt[[#This Row],[BUDGETBELOPP]]-BudgetÖversikt[[#This Row],[SUMMA KOSTNADER]]","v":{"v":0,"d":"0.00 kr"}}]
[{"$nulls":3},{"$f":"Tabell2Rubrik","v":"Dekorationer"},{"$f":"COUNTA(Tabell2Budget[Dekorationer])","v":4},{"v":150,"d":"150.00 kr"},{"$f":"Tabell2Budget[[#Totals],[Kostnad]]","v":{"v":175,"d":"175.00 kr"}},{"$f":"BudgetÖversikt[[#This Row],[BUDGETBELOPP]]-BudgetÖversikt[[#This Row],[SUMMA KOSTNADER]]","v":{"v":-25,"d":"(25.00 kr)"}}]
[{"$nulls":3},{"$f":"Bord3Rubrik","v":"Övrigt"},{"$f":"COUNTA(Tabell3Budget[Övrigt])","v":4},{"v":300,"d":"300.00 kr"},{"$f":"Tabell3Budget[[#Totals],[Kostnad]]","v":{"v":285,"d":"285.00 kr"}},{"$f":"BudgetÖversikt[[#This Row],[BUDGETBELOPP]]-BudgetÖversikt[[#This Row],[SUMMA KOSTNADER]]","v":{"v":15,"d":"15.00 kr"}}]
[{"$nulls":3},"Totalt",{"$f":"SUBTOTAL(109,BudgetÖversikt[ANTAL])","v":33},{"$f":"SUBTOTAL(109,BudgetÖversikt[BUDGETBELOPP])","v":{"v":1350,"d":"1,350.00 kr"}},{"$f":"SUBTOTAL(109,BudgetÖversikt[SUMMA KOSTNADER])","v":{"v":1335,"d":"1,335.00 kr"}},{"$f":"BudgetÖversikt[[#Totals],[BUDGETBELOPP]]-BudgetÖversikt[[#Totals],[SUMMA KOSTNADER]]","v":{"v":15,"d":"15.00 kr"}}]

{"sheet":"Gästlista","index":1,"n_rows":22,"n_cols":12,"rows_kept":22}
[]
[]
[null,"Gästlista"]
[]
[]
[]
[null,"NAMN","ADRESS","STAD","ORT","POSTNUMMER","TELEFON","E-POST","KOMMER?","BARN","VUXNA","TOTALT"]
[null,"Familj1","Adress 1","Stad 1","Ort 1","Postnummer 1","Telefon 1","E-post1","Nej",2,2,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":4}]
[null,"Familj2","Adress 2","Stad 2","Ort 2","Postnummer 2","Telefon 2","E-post2","Ja",1,1,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":2}]
[null,"Familj3","Adress 3","Stad 3","Ort 3","Postnummer 3","Telefon 3","E-post3","Ja",3,3,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":6}]
[null,"Familj4","Adress 4","Stad 4","Ort 4","Postnummer 4","Telefon 4","E-post4",null,null,2,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":2}]
[null,"Familj 5","Adress 5","Stad 5","Ort 5","Postnummer 5","Telefon 5","E-post5","Ja",4,3,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":7}]
[null,"Familj 6","Adress 6","Stad 6","Ort 6","Postnummer 6","Telefon 6","E-post6","Ja",2,2,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":4}]
[null,"Familj 7","Adress 7","Stad 7","Ort 7","Postnummer 7","Telefon 7","E-post7","Ja",1,4,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":5}]
[null,"Familj 8","Adress 8","Stad 8","Ort 8","Postnummer 8","Telefon 8","E-post8","Nej",5,3,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":8}]
[null,"Familj 9","Adress 9","Stad 9","Ort 9","Postnummer 9","Telefon 9","E-post9","Ja",3,2,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":5}]
[null,"Familj 10","Adress 10","Stad 10","Ort 10","Postnummer 10","Telefon 10","E-post10","Ja",null,4,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":4}]
[null,"Familj 11","Adress 11","Stad 11","Ort 11","Postnummer 11","Telefon 11","E-post11","Ja",3,5,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":8}]
[null,"Familj 12","Adress 12","Stad 12","Ort 12","Postnummer 12","Telefon 12","E-post12","Nej",2,3,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":5}]
[null,"Familj 13","Adress 13","Stad 13","Ort 13","Postnummer 13","Telefon 13","E-post13","Ja",3,2,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":5}]
[null,"Familj 14","Adress 14","Stad 14","Ort 14","Postnummer 14","Telefon 14","E-post14","Nej",null,1,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":1}]
[null,"Familj 15","Adress 15","Stad 15","Ort 15","Postnummer 15","Telefon 15","E-post15",null,null,2,{"$f":"SUM(GästBord[[#This Row],[BARN]:[VUXNA]])","v":2}]

{"sheet":"Mat och dryck","index":2,"n_rows":25,"n_cols":10,"rows_kept":25}
[]
[]
[null,"Mat och dryck"]
[]
[null,"Ange kostnad och antal uppskattade portioner om du automatiskt vill beräkna totala bitar och kostnad per portion baserat på antal gäster"]
[null,"MAT ELLER DRYCK","SUMMA KOSTNADER","PORTIONER PER BARN","PORTIONER PER VUXEN","TOTALT ANTAL PORTIONER","KOSTNAD PER PORTION","KOSTNAD PER BARN","KOSTNAD PER VUXEN","ANTECKNINGAR"]
[null,"Läsk",{"v":15,"d":"15.00 kr"},0.5,2,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":62},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.24193548387096775,"d":"0.24 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.12096774193548387,"d":"0.12 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.4838709677419355,"d":"0.48 kr"}},"2-litersflaskor"]
[null,"Juicelådor",{"v":15,"d":"15.00 kr"},2,0,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":40},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.375,"d":"0.38 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.75,"d":"0.75 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0,"d":"0.00 kr"}},"Äpplen och gröna vindruvor"]
[null,"Vin",{"v":50,"d":"50.00 kr"},0,2,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":52},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.9615384615384616,"d":"0.96 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0,"d":"0.00 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":1.9230769230769231,"d":"1.92 kr"}}]
[null,"Tårta",{"v":75,"d":"75.00 kr"},1,1,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":46},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":1.6304347826086956,"d":"1.63 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":1.6304347826086956,"d":"1.63 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":1.6304347826086956,"d":"1.63 kr"}},"Beställ från det lokala bageriet"]
[null,"Glass",{"v":20,"d":"20.00 kr"},1,1.5,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":59},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.3389830508474576,"d":"0.34 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.3389830508474576,"d":"0.34 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.5084745762711864,"d":"0.51 kr"}}]
[null,"Puddingportioner",{"v":15,"d":"15.00 kr"},1,0,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":20},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.75,"d":"0.75 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.75,"d":"0.75 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0,"d":"0.00 kr"}},"Köpa packeterade portioner: Vanilj och choklad"]
[null,"Fyllda champinjoner",{"v":32,"d":"32.00 kr"},1,2,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":72},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.4444444444444444,"d":"0.44 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.4444444444444444,"d":"0.44 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.8888888888888888,"d":"0.89 kr"}},"Champinjoner fyllda med färskost och korv"]
[null,"Bruschetta",{"v":22,"d":"22.00 kr"},0,3,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":78},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.28205128205128205,"d":"0.28 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0,"d":"0.00 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.8461538461538461,"d":"0.85 kr"}},"Tomat med basilika "]
[null,"Rökt lax",{"v":50,"d":"50.00 kr"},1,2,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":72},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.6944444444444444,"d":"0.69 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.6944444444444444,"d":"0.69 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":1.3888888888888888,"d":"1.39 kr"}}]
[null,"Minibaglar",{"v":20,"d":"20.00 kr"},1,2,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":72},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.2777777777777778,"d":"0.28 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.2777777777777778,"d":"0.28 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.5555555555555556,"d":"0.56 kr"}},"4 påsar – blandat"]
[null,"Färskost",{"v":10,"d":"10.00 kr"},1,2,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":72},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.1388888888888889,"d":"0.14 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.1388888888888889,"d":"0.14 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.2777777777777778,"d":"0.28 kr"}},"2 stora tuber"]
[null,"Kapris",{"v":12,"d":"12.00 kr"},1,2,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":72},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.16666666666666666,"d":"0.17 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.16666666666666666,"d":"0.17 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.3333333333333333,"d":"0.33 kr"}},"3 burkar"]
[null,"Kycklingvingar",{"v":45,"d":"45.00 kr"},2,4,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":144},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.3125,"d":"0.31 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.625,"d":"0.63 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":1.25,"d":"1.25 kr"}},"Köp från den lokala affären"]
[null,"Hummus",{"v":10,"d":"10.00 kr"},4,6,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":236},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.0423728813559322,"d":"0.04 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.1694915254237288,"d":"0.17 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.2542372881355932,"d":"0.25 kr"}},"Förbereda kvällen innan"]
[null,"Pitachips med parmesan",{"v":14,"d":"14.00 kr"},4,6,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":236},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.059322033898305086,"d":"0.06 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.23728813559322035,"d":"0.24 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.3559322033898305,"d":"0.36 kr"}},"Förbereda kvällen innan"]
[null,"Blandade grönsaker",{"v":30,"d":"30.00 kr"},4,10,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":340},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.08823529411764706,"d":"0.09 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.35294117647058826,"d":"0.35 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.8823529411764707,"d":"0.88 kr"}},"Morot, selleri, broccoli, blomkål, röd och grön paprika"]
[null,"Ostboll",{"v":15,"d":"15.00 kr"},5,10,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":360},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.041666666666666664,"d":"0.04 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.20833333333333331,"d":"0.21 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.41666666666666663,"d":"0.42 kr"}},"Blandat: färskost, stark ost med nötter"]
[null,"Kex",{"v":25,"d":"25.00 kr"},5,10,{"$f":"(MatBord[[#This Row],[PORTIONER PER BARN]]*AntalBarn)+(MatBord[[#This Row],[PORTIONER PER VUXEN]]*AntalVuxna)","v":360},{"$f":"IFERROR(MatBord[[#This Row],[SUMMA KOSTNADER]]/MatBord[[#This Row],[TOTALT ANTAL PORTIONER]],\"\")","v":{"v":0.06944444444444445,"d":"0.07 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER BARN]],\"\")","v":{"v":0.3472222222222222,"d":"0.35 kr"}},{"$f":"IFERROR(MatBord[[#This Row],[KOSTNAD PER PORTION]]*MatBord[[#This Row],[PORTIONER PER VUXEN]],\"\")","v":{"v":0.6944444444444444,"d":"0.69 kr"}},"Blandade"]
[null,"Totalt",{"$f":"SUBTOTAL(109,MatBord[SUMMA KOSTNADER])","v":{"v":475,"d":"475.00 kr"}},{"$f":"SUBTOTAL(109,MatBord[PORTIONER PER BARN])","v":34.5},{"$f":"SUBTOTAL(109,MatBord[PORTIONER PER VUXEN])","v":65.5},{"$f":"SUBTOTAL(109,MatBord[TOTALT ANTAL PORTIONER])","v":2393},{"$f":"SUBTOTAL(109,MatBord[KOSTNAD PER PORTION])","v":{"v":6.915706603622084,"d":"6.92 kr"}},{"$f":"SUBTOTAL(109,MatBord[KOSTNAD PER BARN])","v":{"v":7.252884190656953,"d":"7.25 kr"}},{"$f":"SUBTOTAL(109,MatBord[KOSTNAD PER VUXEN])","v":{"v":12.690089084110037,"d":"12.69 kr"}}]

{"sheet":"Andra nödvändigheter","index":3,"n_rows":32,"n_cols":5,"rows_kept":32,"merged":[[15,1,15,4],[24,1,24,4]]}
[]
[]
[null,"Andra nödvändigheter"]
[]
[]
[null,"Utrustning och material","Kostnad","Inköpt","Anteckningar"]
[null,"Lokalhyra",{"v":250,"d":"250.00 kr"},"Ja"]
[null,"Dukar",{"v":30,"d":"30.00 kr"},"Ja","Hyra"]
[null,"Bord och stolar",{"v":0,"d":"0.00 kr"},null,"Ingår i lokalhyran"]
[null,"Drinkservetter",{"v":25,"d":"25.00 kr"}]
[null,"Middagsservetter",{"v":20,"d":"20.00 kr"},null,"Hyra"]
[null,"Bordsservering",{"v":50,"d":"50.00 kr"},null,"Hyra"]
[null,"Porslin",{"v":25,"d":"25.00 kr"},null,"Hyra"]
[null,"Totalt",{"$f":"SUBTOTAL(109,Bord1Budget[Kostnad])","v":{"v":400,"d":"400.00 kr"}}]
[]
[]
[]
[null,"Dekorationer","Kostnad","Inköpt","Anteckningar"]
[null,"Ballonger",{"v":25,"d":"25.00 kr"}]
[null,"Heliumtub",{"v":50,"d":"50.00 kr"},null,"Hyra"]
[null,"Bordsdekorationer",{"v":100,"d":"100.00 kr"},"Ja","10 totalt"]
[null,"Glasvaser",{"v":0,"d":"0.00 kr"},null,"Låna av Katarina"]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell2Budget[Kostnad])","v":{"v":175,"d":"175.00 kr"}}]
[]
[]
[]
[null,"Övrigt","Kostnad","Inköpt","Anteckningar"]
[null,"Inbjudningar",{"v":50,"d":"50.00 kr"},"Ja"]
[null,"Porto",{"v":60,"d":"60.00 kr"},"Ja"]
[null,"Fotograf",{"v":125,"d":"125.00 kr"},null,"2 timmar (14.00–16.00)"]
[null,"Festgåvor",{"v":50,"d":"50.00 kr"}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell3Budget[Kostnad])","v":{"v":285,"d":"285.00 kr"}}]

{"sheet":"Rutnät för bordsplacering","index":4,"n_rows":43,"n_cols":34,"rows_kept":43,"merged":[[35,0,35,17],[35,19,35,33]]}
["Bordsplacering"]
{"$rows_empty":33}
[{"$nulls":33},"*1 ruta = cirka 0,10 m2"]
["Anteckningar",{"$nulls":18},{"$f":"\"Totalt antal bekräftade gäster: \"&GästerSomTackatJa","v":"Totalt antal bekräftade gäster: 46"}]
[{"$nulls":19},"Du kan använda någon av följande bordsplaceringar:"]
[{"$nulls":20},{"$f":"ROUNDUP(GästerSomTackatJa/6,0)&\" runt bord, 137 cm (plats för 6)\"","v":"8 runt bord, 137 cm (plats för 6)"}]
[{"$nulls":20},{"$f":"ROUNDUP(GästerSomTackatJa/8,0) &\" runt bord, 152 cm (plats för 8)\"","v":"6 runt bord, 152 cm (plats för 8)"}]
[{"$nulls":20},{"$f":"ROUNDUP(GästerSomTackatJa/10,0)&\"runt bord, 183 cm (plats för 10)\"","v":"5runt bord, 183 cm (plats för 10)"}]
[{"$nulls":20},{"$f":"ROUNDUP(GästerSomTackatJa/6,0)& \" fyrkantigt bord, 76 cm x 183 cm (plats för 6)\"","v":"8 fyrkantigt bord, 76 cm x 183 cm (plats för 6)"}]
[{"$nulls":20},{"$f":"ROUNDUP(GästerSomTackatJa/8,0)&\" fyrkantigt bord, 76 cm x 244 cm (plats för 8)\"","v":"6 fyrkantigt bord, 76 cm x 244 cm (plats för 8)"}]
[{"$nulls":19},"(Optimalt avstånd mellan bord: 1 meter)"]