{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Utgiftsrapport"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Utgiftsrapport","index":0,"n_rows":45,"n_cols":10,"rows_kept":45,"merged":[[35,1,35,9],[40,1,43,4]]}
["FÖRETAGSNAMN"]
["UTGIFTSRAPPORT"]
[]
[null,"ANSTÄLLD:","Cecilia Rylander",{"$nulls":3},"GODKÄND AV:"]
[null,"AVDELNING:","Försäljning"]
[null,"VECKA:","2013-03-07",{"$nulls":3},"DATUM:"]
[null,"MILERSÄTTNING:",{"v":0.67,"d":"0.67 kr"}]
[]
[null,null,{"$f":"UPPER(TEXT(C10,\"dddd\"))","v":"FREDAG"},{"$f":"UPPER(TEXT(D10,\"dddd\"))","v":"LÖRDAG"},"SÖNDAG","MÅNDAG","TISDAG","ONSDAG","TORSDAG"]
[null,"TRANSPORTER",{"$f":"Vecka-6","v":"2013-03-01"},{"$f":"Vecka-5","v":"2013-03-02"},{"$f":"Vecka-4","v":"2013-03-03"},{"$f":"Vecka-3","v":"2013-03-04"},{"$f":"Vecka-2","v":"2013-03-05"},{"$f":"Vecka-1","v":"2013-03-06"},{"$f":"Vecka","v":"2013-03-07"},"SUMMA"]
[null,"Körda mil",{"v":145,"d":"145 "},{"$nulls":6},{"$f":"SUM(Resor[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":145,"d":"145 "}}]
[null,"Milersättning",{"$f":"C11*milersättning","v":{"v":97.15,"d":"97.15 kr"}},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"SUM(Resor[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":97.15,"d":"97.15 kr"}}]
[null,"Parkerings- och vägavgifter",{"$nulls":3},{"v":17,"d":"17.00 kr"},{"$nulls":3},{"$f":"SUM(Resor[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":17,"d":"17.00 kr"}}]
[null,"Fordonshyra",{"v":79,"d":"79.00 kr"},null,null,{"v":79,"d":"79.00 kr"},{"$nulls":3},{"$f":"SUM(Resor[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":158,"d":"158.00 kr"}}]
[null,"Taxi/limousinservice",{"$nulls":7},{"$f":"SUM(Resor[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"0.00 kr"}}]
[null,"Övrigt (tåg eller buss)",{"$nulls":7},{"$f":"SUM(Resor[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"0.00 kr"}}]
[null,"Flygresor",{"$nulls":3},{"v":235,"d":"235.00 kr"},{"$nulls":3},{"$f":"SUM(Resor[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":235,"d":"235.00 kr"}}]
[null,"SUMMA",{"$f":"SUBTOTAL(109,C12:C17)","v":{"v":176.15,"d":"176.15 kr"}},{"$f":"SUBTOTAL(109,D12:D17)","v":{"v":0,"d":"0.00 kr"}},null,{"$f":"SUBTOTAL(109,F12:F17)","v":{"v":331,"d":"331.00 kr"}},{"$f":"SUBTOTAL(109,G12:G17)","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,H12:H17)","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,I12:I17)","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUM(J12:J17)","v":{"v":507.15,"d":"507.15 kr"}}]
[]
[null,"HUSRUM och MÅLTIDER"]
[null,"Husrum",{"v":145,"d":"145.00 kr"},{"$nulls":6},{"$f":"SUM(husrum_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":145,"d":"145.00 kr"}}]
[null,"Frukost",{"v":11.49,"d":"11.49 kr"},{"$nulls":6},{"$f":"SUM(husrum_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":11.49,"d":"11.49 kr"}}]
[null,"Lunch",{"v":12,"d":"12.00 kr"},{"$nulls":6},{"$f":"SUM(husrum_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":12,"d":"12.00 kr"}}]
[null,"Middag",{"v":17,"d":"17.00 kr"},{"$nulls":6},{"$f":"SUM(husrum_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":17,"d":"17.00 kr"}}]
[null,"Tilltugg",{"$f":"C24*milersättning","v":{"v":11.39,"d":"11.39 kr"}},{"$nulls":6},{"$f":"SUM(husrum_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":11.39,"d":"11.39 kr"}}]
[null,"Delsumma måltider",{"$f":"SUM(C22:C24)","v":{"v":40.49,"d":"40.49 kr"}},{"$f":"SUM(D22:D24)","v":{"v":0,"d":"0.00 kr"}},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"SUM(husrum_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":40.49,"d":"40.49 kr"}}]
[null,"SUMMA",{"$f":"SUBTOTAL(109,C21,C26)","v":{"v":185.49,"d":"185.49 kr"}},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"v":185.49,"d":"185.49 kr"}]
[]
[null,"DIVERSE"]
[null,"Material",{"$nulls":7},{"$f":"SUM(Div[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"0.00 kr"}}]
[null,"Utrustning",{"$nulls":7},{"$f":"SUM(Div[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"0.00 kr"}}]
[null,"Telefon, fax, Internet",{"$nulls":7},{"$f":"SUM(Div[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"0.00 kr"}}]
[null,"Övrigt*",{"$nulls":7},{"$f":"SUM(Div[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"0.00 kr"}}]
[null,"Nöjen*",{"$nulls":3},{"v":199,"d":"199.00 kr"},{"$nulls":3},{"$f":"SUM(Div[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":199,"d":"199.00 kr"}}]
[null,"SUMMA",{"$f":"SUBTOTAL(109,Div[Dag 1])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Div[Dag 2])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Div[Dag 3])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Div[Dag 4])","v":{"v":199,"d":"199.00 kr"}},{"$f":"SUBTOTAL(109,Div[Dag 5])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Div[Dag 6])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Div[Dag 7])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Div[Summa])","v":{"v":199,"d":"199.00 kr"}}]
[]
[null,"SLUTSUMMA",null,{"$f":"SUM(Div[[#Totals],[Dag 1]],husrum_måltider[[#Totals],[Dag 1]],Resor[[#Totals],[Dag 1]])","v":{"v":361.64,"d":"361.64 kr"}},{"$f":"SUM(Div[[#Totals],[Dag 3]],husrum_måltider[[#Totals],[Dag 3]],Resor[[#Totals],[Dag 3]])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUM(Div[[#Totals],[Dag 4]],husrum_måltider[[#Totals],[Dag 4]],Resor[[#Totals],[Dag 4]])","v":{"v":530,"d":"530.00 kr"}},{"$f":"SUM(Div[[#Totals],[Dag 5]],husrum_måltider[[#Totals],[Dag 5]],Resor[[#Totals],[Dag 5]])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUM(Div[[#Totals],[Dag 6]],husrum_måltider[[#Totals],[Dag 6]],Resor[[#Totals],[Dag 6]])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUM(Div[[#Totals],[Dag 7]],husrum_måltider[[#Totals],[Dag 7]],Resor[[#Totals],[Dag 7]])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUM(Div[[#Totals],[Summa]],husrum_måltider[[#Totals],[Summa]],Resor[[#Totals],[Summa]])","v":{"v":891.64,"d":"891.64 kr"}}]
[]
[{"$nulls":9},"SUMMA UTGIFTER"]
[null,"*Affärsnytta av \"Nöjen\" och \"Övrigt\":",{"$nulls":7},{"$f":"SUM(J18,J27,J35)","v":{"v":891.64,"d":"891.64 kr"}}]
[{"$nulls":9},"FÖRSKOTT"]
[]
[{"$nulls":9},"SUMMA ERSÄTTNING"]
[{"$nulls":9},{"$f":"J40-J42","v":{"v":891.64,"d":"891.64 kr"}}]
[{"$nulls":9},"Bifoga alla kvitton."]