{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Kostnader","Intäkter","Resultaträkning"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Kostnader","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Budget för [evenemang/tillställning]"]
["Kostnader"]
[null,null,null,null,null,"Uppskattade","Faktiska"]
["Sammanlagda kostnader",null,null,null,null,7000,3000]
[]
[null,"Uppskattade","Faktiska",null,null,"Uppskattade","Faktiska"]
["Lokal",null,null,null,"Förfriskningar"]
["Lokalkostnader",5000,null,null,"Mat"]
["Personal",null,null,null,"Dryck"]
["Utrustning",null,null,null,"Bordslinne"]
["Bord och stolar",null,null,null,"Personal och dricks"]
["Summa",5000,0,null,"Summa",0,0]
[]
["Dekoration",null,null,null,"Program"]
["Blommor",2000,3000,null,"Underhållare"]
["Ljus",null,null,null,"Föredragshållare"]
["Belysning",null,null,null,"Resa"]
["Ballonger",null,null,null,"Hotell"]
["Pappersmaterial",null,null,null,"Övrigt"]
["Summa",2000,3000,null,"Summa",0,0]
[]
["Reklam",null,null,null,"Priser"]
["Affischer",null,null,null,"Medaljband/medaljer/pokaler"]
["Kopiering/tryck",null,null,null,"Presenter"]
["Porto och postavgifter",null,null,null,"Summa",0,0]
["Summa",0,0]
[]
["Diverse"]
["Telefon"]
["Transport"]
["Kontorsmaterial"]
["Faxtjänster"]
["Summa",0,0]

{"sheet":"Intäkter","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Budget för [evenemang/tillställning]"]
["Intäkter"]
[null,null,null,null,null,"Uppskattade","Faktiska"]
["Sammanlagda intäkter",null,null,null,null,193600,183100]
[]
["Inträdesavgifter"]
["Uppskattade","Faktiska",null,null,null,"Uppskattade","Faktiska"]
[3000,2780,"Vuxna",50,null,150000,139000]
[1970,1950,"Barn",20,null,39400,39000]
[420,510,"Övriga",10,null,4200,5100]
[null,null,null,null,null,193600,183100]
[]
[]
["Reklam i program"]
[null,null,"Omslag",null,null,0,0]
[null,null,"Halvsida",null,null,0,0]
[null,null,"Kvartssida",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Utställare/säljare"]
[null,null,"Stor monter",null,null,0,0]
[null,null,"Medelstor monter",null,null,0,0]
[null,null,"Liten monter",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Produktförsäljning"]
[null,null,"Artikel",null,null,0,0]
[null,null,"Artikel",null,null,0,0]
[null,null,"Artikel",null,null,0,0]
[null,null,"Artikel",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Resultaträkning","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Budget för [evenemang/tillställning]"]
["Resultaträkning"]
[]
[]
[null,"Uppskattade","Faktiska"]
["Sammanlagda intäkter",193600,183100]
["Sammanlagda kostnader",7000,3000]
[]
["Sammanlagd vinst (eller förlust)",186600,180100]