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

{"sheet":"Bröllopsbudget","index":0,"n_rows":16,"n_cols":16,"rows_kept":16,"merged":[[1,1,1,5]]}
[{"$nulls":6}," "]
[null,"LISHA + DANIEL\nGIFTA SIG"]
[{"$nulls":7}," "]
[]
[null,"KATEGORI","BERÄKNAD KOSTNAD","FAKTISK KOSTNAD","AVVIKELSE","BUDGET %",{"$nulls":3},"Osorterad","Beräknade kostnader","Verkliga kostnader","Uppskattad kostnad – rankvärde","Rangordna","Nr","Sorterad"]
[null,{"$f":"P6","v":"Mottagning"},{"$f":"VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,2,FALSE)","v":{"v":14500,"d":"14,500 kr"}},{"$f":"IF(VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE)=0,\"\",VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE))","v":{"v":12800,"d":"12,800 kr"}},{"$f":"IF(OR(TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]=\"\",TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]]=\"\"),\"\",TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]-TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]])","v":{"v":1700,"d":"1,700 kr"}},{"$f":"TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]/SUM(TBL_Sammanfattning[BERÄKNAD KOSTNAD])","v":{"v":0.48739495798319327,"d":"48.7%"}},{"$nulls":3},"Mottagning",{"$f":"TBL_Mottagning[[#Totals],[UPPSKATTADE]]","v":14500},{"$f":"TBL_Mottagning[[#Totals],[FAKTISKA]]","v":12800},{"$f":"K6-O6/100","v":14499.99},{"$f":"_xlfn.RANK.AVG(M6,$M$6:$M$15)","v":1},1,{"$f":"INDEX(TBL_Rankningsdata,MATCH(O6,$N$6:$N$15,0),1)","v":"Mottagning"}]
[null,{"$f":"P7","v":"Klädsel"},{"$f":"VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,2,FALSE)","v":{"v":4000,"d":"4,000 kr"}},{"$f":"IF(VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE)=0,\"\",VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE))","v":{"v":2900,"d":"2,900 kr"}},{"$f":"IF(OR(TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]=\"\",TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]]=\"\"),\"\",TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]-TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]])","v":{"v":1100,"d":"1,100 kr"}},{"$f":"TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]/SUM(TBL_Sammanfattning[BERÄKNAD KOSTNAD])","v":{"v":0.13445378151260504,"d":"13.4%"}},{"$nulls":3},"Klädsel",{"$f":"TBL_Kläder[[#Totals],[UPPSKATTADE]]","v":4000},{"$f":"TBL_Kläder[[#Totals],[FAKTISKA]]","v":2900},{"$f":"K7-O7/100","v":3999.98},2,2,"Klädsel"]
[null,"Blommor och utsmyckningar",{"$f":"VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,2,FALSE)","v":{"v":3000,"d":"3,000 kr"}},{"$f":"IF(VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE)=0,\"\",VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]=\"\",TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]]=\"\"),\"\",TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]-TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]])","v":""},{"$f":"TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]/SUM(TBL_Sammanfattning[BERÄKNAD KOSTNAD])","v":{"v":0.10084033613445378,"d":"10.1%"}},{"$nulls":3},"Blommor och utsmyckningar",{"$f":"TBL_BlommorOchDekorationer[[#Totals],[UPPSKATTADE]]","v":3000},{"$f":"TBL_BlommorOchDekorationer[[#Totals],[FAKTISKA]]","v":0},2999.97,3,3,"Blommor och utsmyckningar"]
[null,"Foton och video",{"$f":"VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,2,FALSE)","v":{"v":2500,"d":"2,500 kr"}},{"$f":"IF(VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE)=0,\"\",VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]=\"\",TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]]=\"\"),\"\",TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]-TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]])","v":""},{"$f":"TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]/SUM(TBL_Sammanfattning[BERÄKNAD KOSTNAD])","v":{"v":0.08403361344537816,"d":"8.4%"}},{"$nulls":3},"Musik",{"$f":"TBL_Musik[[#Totals],[UPPSKATTADE]]","v":1800},{"$f":"TBL_Musik[[#Totals],[FAKTISKA]]","v":0},1799.96,5,4,"Foton och video"]
[null,"Musik",{"$f":"VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,2,FALSE)","v":{"v":1800,"d":"1,800 kr"}},{"$f":"IF(VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE)=0,\"\",VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]=\"\",TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]]=\"\"),\"\",TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]-TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]])","v":""},{"$f":"TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]/SUM(TBL_Sammanfattning[BERÄKNAD KOSTNAD])","v":{"v":0.06050420168067227,"d":"6.1%"}},{"$nulls":3},"Foton och video",{"$f":"TBL_FotoOchVideo[[#Totals],[UPPSKATTADE]]","v":2500},{"$f":"TBL_FotoOchVideo[[#Totals],[FAKTISKA]]","v":0},2499.95,4,5,"Musik"]
[null,"Tjänster och gåvor",{"$f":"VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,2,FALSE)","v":{"v":1100,"d":"1,100 kr"}},{"$f":"IF(VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE)=0,\"\",VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]=\"\",TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]]=\"\"),\"\",TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]-TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]])","v":""},{"$f":"TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]/SUM(TBL_Sammanfattning[BERÄKNAD KOSTNAD])","v":{"v":0.03697478991596639,"d":"3.7%"}},{"$nulls":3},"Tjänster och gåvor",{"$f":"TBL_PresenterOchGåvor[[#Totals],[UPPSKATTADE]]","v":1100},{"$f":"TBL_PresenterOchGåvor[[#Totals],[FAKTISKA]]","v":0},1099.94,6,6,"Tjänster och gåvor"]
[null,{"$f":"P12","v":"Vigselringar"},{"$f":"VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,2,FALSE)","v":{"v":1100,"d":"1,100 kr"}},{"$f":"IF(VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE)=0,\"\",VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]=\"\",TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]]=\"\"),\"\",TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]-TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]])","v":""},{"$f":"TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]/SUM(TBL_Sammanfattning[BERÄKNAD KOSTNAD])","v":{"v":0.03697478991596639,"d":"3.7%"}},{"$nulls":3},"Ceremoni",{"$f":"TBL_Ceremoni[[#Totals],[UPPSKATTADE]]","v":800},{"$f":"TBL_Ceremoni[[#Totals],[FAKTISKA]]","v":0},799.93,8,7,"Vigselringar"]
[null,"Ceremoni",{"$f":"VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,2,FALSE)","v":{"v":800,"d":"800 kr"}},{"$f":"IF(VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE)=0,\"\",VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]=\"\",TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]]=\"\"),\"\",TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]-TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]])","v":""},{"$f":"TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]/SUM(TBL_Sammanfattning[BERÄKNAD KOSTNAD])","v":{"v":0.02689075630252101,"d":"2.7%"}},{"$nulls":3},"Brevpapper",{"$f":"TBL_Pappersvaror[[#Totals],[UPPSKATTADE]]","v":500},{"$f":"TBL_Pappersvaror[[#Totals],[FAKTISKA]]","v":0},499.92,9,8,"Ceremoni"]
[null,"Brevpapper",{"$f":"VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,2,FALSE)","v":{"v":500,"d":"500 kr"}},{"$f":"IF(VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE)=0,\"\",VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]=\"\",TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]]=\"\"),\"\",TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]-TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]])","v":""},{"$f":"TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]/SUM(TBL_Sammanfattning[BERÄKNAD KOSTNAD])","v":{"v":0.01680672268907563,"d":"1.7%"}},{"$nulls":3},"Vigselringar",{"$f":"TBL_Bröllopsringar[[#Totals],[UPPSKATTADE]]","v":1100},{"$f":"TBL_Bröllopsringar[[#Totals],[FAKTISKA]]","v":0},1099.91,7,9,"Brevpapper"]
[null,"Transport",{"$f":"VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,2,FALSE)","v":{"v":450,"d":"450 kr"}},{"$f":"IF(VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE)=0,\"\",VLOOKUP(TBL_Sammanfattning[[#This Row],[KATEGORI]],TBL_Rankningsdata,3,FALSE))","v":""},{"$f":"IF(OR(TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]=\"\",TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]]=\"\"),\"\",TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]-TBL_Sammanfattning[[#This Row],[FAKTISK KOSTNAD]])","v":""},{"$f":"TBL_Sammanfattning[[#This Row],[BERÄKNAD KOSTNAD]]/SUM(TBL_Sammanfattning[BERÄKNAD KOSTNAD])","v":{"v":0.015126050420168067,"d":"1.5%"}},{"$nulls":3},"Transport",{"$f":"TBL_Transport[[#Totals],[UPPSKATTADE]]","v":450},{"$f":"TBL_Transport[[#Totals],[FAKTISKT]]","v":0},449.9,10,10,"Transport"]
[null,"Summa",{"$f":"SUBTOTAL(109,TBL_Sammanfattning[BERÄKNAD KOSTNAD])","v":{"v":29750,"d":"29,750 kr"}},{"$f":"SUBTOTAL(109,TBL_Sammanfattning[FAKTISK KOSTNAD])","v":{"v":15700,"d":"15,700 kr"}},{"$f":"TBL_Sammanfattning[[#Totals],[BERÄKNAD KOSTNAD]]-TBL_Sammanfattning[[#Totals],[FAKTISK KOSTNAD]]","v":{"v":14050,"d":"14,050 kr"}},{"$f":"SUBTOTAL(109,TBL_Sammanfattning[BUDGET %])","v":{"v":1,"d":"100%"}}]

{"sheet":"Budgetinformation","index":1,"n_rows":91,"n_cols":6,"rows_kept":91}
[{"$nulls":5}," "]
[null,"BUDGETINFORMATION"]
[]
[null,"MOTTAGNING","UPPSKATTADE","FAKTISKA","AVVIKELSE"]
[null,"Lokaler och hyror",{"v":8000,"d":"8,000.00 kr"},{"v":7800,"d":"7,800.00 kr"},{"$f":"IF(OR(TBL_Mottagning[[#This Row],[UPPSKATTADE]]=\"\",TBL_Mottagning[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Mottagning[[#This Row],[UPPSKATTADE]]-TBL_Mottagning[[#This Row],[FAKTISKA]])","v":{"v":200,"d":"200.00 kr"}}]
[null,"Livsmedel och tjänster",{"v":4000,"d":"4,000.00 kr"},{"v":4200,"d":"4,200.00 kr"},{"$f":"IF(OR(TBL_Mottagning[[#This Row],[UPPSKATTADE]]=\"\",TBL_Mottagning[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Mottagning[[#This Row],[UPPSKATTADE]]-TBL_Mottagning[[#This Row],[FAKTISKA]])","v":{"v":-200,"d":"-200.00 kr"}}]
[null,"Drycker",{"v":1000,"d":"1,000.00 kr"},{"v":800,"d":"800.00 kr"},{"$f":"IF(OR(TBL_Mottagning[[#This Row],[UPPSKATTADE]]=\"\",TBL_Mottagning[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Mottagning[[#This Row],[UPPSKATTADE]]-TBL_Mottagning[[#This Row],[FAKTISKA]])","v":{"v":200,"d":"200.00 kr"}}]
[null,"Tårta",{"v":1000,"d":"1,000.00 kr"},null,{"$f":"IF(OR(TBL_Mottagning[[#This Row],[UPPSKATTADE]]=\"\",TBL_Mottagning[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Mottagning[[#This Row],[UPPSKATTADE]]-TBL_Mottagning[[#This Row],[FAKTISKA]])","v":""}]
[null,"Diverse utgifter",{"v":500,"d":"500.00 kr"},null,{"$f":"IF(OR(TBL_Mottagning[[#This Row],[UPPSKATTADE]]=\"\",TBL_Mottagning[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Mottagning[[#This Row],[UPPSKATTADE]]-TBL_Mottagning[[#This Row],[FAKTISKA]])","v":""}]
[null,"SUMMA MOTTAGNING",{"$f":"SUBTOTAL(109,TBL_Mottagning[UPPSKATTADE])","v":{"v":14500,"d":"14,500.00 kr"}},{"$f":"SUBTOTAL(109,TBL_Mottagning[FAKTISKA])","v":{"v":12800,"d":"12,800.00 kr"}},{"$f":"TBL_Mottagning[[#Totals],[UPPSKATTADE]]-TBL_Mottagning[[#Totals],[FAKTISKA]]","v":{"v":1700,"d":"1,700.00 kr"}}]
[]
[]
[null,"KLÄDER","UPPSKATTADE","FAKTISKA","AVVIKELSE"]
[null,"Frack, smoking och/eller klänningar",{"v":3000,"d":"3,000.00 kr"},{"v":2900,"d":"2,900.00 kr"},{"$f":"IF(OR(TBL_Kläder[[#This Row],[UPPSKATTADE]]=\"\",TBL_Kläder[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Kläder[[#This Row],[UPPSKATTADE]]-TBL_Kläder[[#This Row],[FAKTISKA]])","v":{"v":100,"d":"100.00 kr"}}]
[null,"Ändringar",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_Kläder[[#This Row],[UPPSKATTADE]]=\"\",TBL_Kläder[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Kläder[[#This Row],[UPPSKATTADE]]-TBL_Kläder[[#This Row],[FAKTISKA]])","v":""}]
[null,"Krona och slöja",{"v":200,"d":"200.00 kr"},null,{"$f":"IF(OR(TBL_Kläder[[#This Row],[UPPSKATTADE]]=\"\",TBL_Kläder[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Kläder[[#This Row],[UPPSKATTADE]]-TBL_Kläder[[#This Row],[FAKTISKA]])","v":""}]
[null,"Accessoarer",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_Kläder[[#This Row],[UPPSKATTADE]]=\"\",TBL_Kläder[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Kläder[[#This Row],[UPPSKATTADE]]-TBL_Kläder[[#This Row],[FAKTISKA]])","v":""}]
[null,"Hår och makeup",{"v":500,"d":"500.00 kr"},null,{"$f":"IF(OR(TBL_Kläder[[#This Row],[UPPSKATTADE]]=\"\",TBL_Kläder[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Kläder[[#This Row],[UPPSKATTADE]]-TBL_Kläder[[#This Row],[FAKTISKA]])","v":""}]
[null,"Diverse utgifter",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_Kläder[[#This Row],[UPPSKATTADE]]=\"\",TBL_Kläder[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Kläder[[#This Row],[UPPSKATTADE]]-TBL_Kläder[[#This Row],[FAKTISKA]])","v":""}]
[null,"SUMMA KLÄDSEL",{"$f":"SUBTOTAL(109,TBL_Kläder[UPPSKATTADE])","v":{"v":4000,"d":"4,000.00 kr"}},{"$f":"SUBTOTAL(109,TBL_Kläder[FAKTISKA])","v":{"v":2900,"d":"2,900.00 kr"}},{"$f":"TBL_Kläder[[#Totals],[UPPSKATTADE]]-TBL_Kläder[[#Totals],[FAKTISKA]]","v":{"v":1100,"d":"1,100.00 kr"}}]
[]
[]
[null,"BLOMMOR OCH DEKORATIONER","UPPSKATTADE","FAKTISKA","AVVIKELSE"]
[null,"Blomsterarrangemang för ceremoni",{"v":1000,"d":"1,000.00 kr"},null,{"$f":"IF(OR(TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]=\"\",TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]-TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]])","v":""}]
[null,"Tärnornas buketter och/eller korgar",{"v":500,"d":"500.00 kr"},null,{"$f":"IF(OR(TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]=\"\",TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]-TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]])","v":""}]
[null,"Ringkudde",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]=\"\",TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]-TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]])","v":""}]
[null,"Buketter",{"v":500,"d":"500.00 kr"},null,{"$f":"IF(OR(TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]=\"\",TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]-TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]])","v":""}]
[null,"Knapphålsblommor",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]=\"\",TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]-TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]])","v":""}]
[null,"Bröstbuketter",{"v":200,"d":"200.00 kr"},null,{"$f":"IF(OR(TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]=\"\",TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]-TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]])","v":""}]
[null,"Dekorationer för mottagning",{"v":300,"d":"300.00 kr"},null,{"$f":"IF(OR(TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]=\"\",TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]-TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]])","v":""}]
[null,"Belysning",{"v":200,"d":"200.00 kr"},null,{"$f":"IF(OR(TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]=\"\",TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]-TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]])","v":""}]
[null,"Diverse utgifter",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]=\"\",TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_BlommorOchDekorationer[[#This Row],[UPPSKATTADE]]-TBL_BlommorOchDekorationer[[#This Row],[FAKTISKA]])","v":""}]
[null,"SUMMA BLOMMOR OCH DEKORATIONER",{"$f":"SUBTOTAL(109,TBL_BlommorOchDekorationer[UPPSKATTADE])","v":{"v":3000,"d":"3,000.00 kr"}},{"$f":"SUBTOTAL(109,TBL_BlommorOchDekorationer[FAKTISKA])","v":{"v":0,"d":"0.00 kr"}},{"$f":"TBL_BlommorOchDekorationer[[#Totals],[UPPSKATTADE]]-TBL_BlommorOchDekorationer[[#Totals],[FAKTISKA]]","v":{"v":3000,"d":"3,000.00 kr"}}]
[]
[]
[null,"MUSIK","UPPSKATTADE","FAKTISKA","AVVIKELSE"]
[null,"Musiker för ceremoni",{"v":700,"d":"700.00 kr"},null,{"$f":"IF(OR(TBL_Musik[[#This Row],[UPPSKATTADE]]=\"\",TBL_Musik[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Musik[[#This Row],[UPPSKATTADE]]-TBL_Musik[[#This Row],[FAKTISKA]])","v":""}]
[null,"Musiker för mottagning",{"v":300,"d":"300.00 kr"},null,{"$f":"IF(OR(TBL_Musik[[#This Row],[UPPSKATTADE]]=\"\",TBL_Musik[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Musik[[#This Row],[UPPSKATTADE]]-TBL_Musik[[#This Row],[FAKTISKA]])","v":""}]
[null,"Mottagningsband, DJ eller underhållning",{"v":200,"d":"200.00 kr"},null,{"$f":"IF(OR(TBL_Musik[[#This Row],[UPPSKATTADE]]=\"\",TBL_Musik[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Musik[[#This Row],[UPPSKATTADE]]-TBL_Musik[[#This Row],[FAKTISKA]])","v":""}]
[null,"Ljudsystem eller hyra av dansgolv",{"v":400,"d":"400.00 kr"},null,{"$f":"IF(OR(TBL_Musik[[#This Row],[UPPSKATTADE]]=\"\",TBL_Musik[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Musik[[#This Row],[UPPSKATTADE]]-TBL_Musik[[#This Row],[FAKTISKA]])","v":""}]
[null,"Diverse utgifter",{"v":200,"d":"200.00 kr"},null,{"$f":"IF(OR(TBL_Musik[[#This Row],[UPPSKATTADE]]=\"\",TBL_Musik[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Musik[[#This Row],[UPPSKATTADE]]-TBL_Musik[[#This Row],[FAKTISKA]])","v":""}]
[null,"SUMMA MUSIK",{"$f":"SUBTOTAL(109,TBL_Musik[UPPSKATTADE])","v":{"v":1800,"d":"1,800.00 kr"}},{"$f":"SUBTOTAL(109,TBL_Musik[FAKTISKA])","v":{"v":0,"d":"0.00 kr"}},{"$f":"TBL_Musik[[#Totals],[UPPSKATTADE]]-TBL_Musik[[#Totals],[FAKTISKA]]","v":{"v":1800,"d":"1,800.00 kr"}}]
[]
[]
[null,"FOTO OCH VIDEO","UPPSKATTADE","FAKTISKA","AVVIKELSE"]
[null,"Fotografering",{"v":1000,"d":"1,000.00 kr"},null,{"$f":"IF(OR(TBL_FotoOchVideo[[#This Row],[UPPSKATTADE]]=\"\",TBL_FotoOchVideo[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_FotoOchVideo[[#This Row],[UPPSKATTADE]]-TBL_FotoOchVideo[[#This Row],[FAKTISKA]])","v":""}]
[null,"Videofilmning",{"v":800,"d":"800.00 kr"},null,{"$f":"IF(OR(TBL_FotoOchVideo[[#This Row],[UPPSKATTADE]]=\"\",TBL_FotoOchVideo[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_FotoOchVideo[[#This Row],[UPPSKATTADE]]-TBL_FotoOchVideo[[#This Row],[FAKTISKA]])","v":""}]
[null,"Ytterligare utskrifter och album",{"v":500,"d":"500.00 kr"},null,{"$f":"IF(OR(TBL_FotoOchVideo[[#This Row],[UPPSKATTADE]]=\"\",TBL_FotoOchVideo[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_FotoOchVideo[[#This Row],[UPPSKATTADE]]-TBL_FotoOchVideo[[#This Row],[FAKTISKA]])","v":""}]
[null,"Diverse utgifter",{"v":200,"d":"200.00 kr"},null,{"$f":"IF(OR(TBL_FotoOchVideo[[#This Row],[UPPSKATTADE]]=\"\",TBL_FotoOchVideo[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_FotoOchVideo[[#This Row],[UPPSKATTADE]]-TBL_FotoOchVideo[[#This Row],[FAKTISKA]])","v":""}]
[null,"SUMMA FOTOGRAFERING OCH VIDEO",{"$f":"SUBTOTAL(109,TBL_FotoOchVideo[UPPSKATTADE])","v":{"v":2500,"d":"2,500.00 kr"}},{"$f":"SUBTOTAL(109,TBL_FotoOchVideo[FAKTISKA])","v":{"v":0,"d":"0.00 kr"}},{"$f":"TBL_FotoOchVideo[[#Totals],[UPPSKATTADE]]-TBL_FotoOchVideo[[#Totals],[FAKTISKA]]","v":{"v":2500,"d":"2,500.00 kr"}}]
[]
[]
[null,"PRESENTER OCH GÅVOR","UPPSKATTADE","FAKTISKA","AVVIKELSE"]
[null,"Välkomstgåvor",{"v":700,"d":"700.00 kr"},null,{"$f":"IF(OR(TBL_PresenterOchGåvor[[#This Row],[UPPSKATTADE]]=\"\",TBL_PresenterOchGåvor[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_PresenterOchGåvor[[#This Row],[UPPSKATTADE]]-TBL_PresenterOchGåvor[[#This Row],[FAKTISKA]])","v":""}]
[null,"Partypresenter",{"v":200,"d":"200.00 kr"},null,{"$f":"IF(OR(TBL_PresenterOchGåvor[[#This Row],[UPPSKATTADE]]=\"\",TBL_PresenterOchGåvor[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_PresenterOchGåvor[[#This Row],[UPPSKATTADE]]-TBL_PresenterOchGåvor[[#This Row],[FAKTISKA]])","v":""}]
[null,"Diverse utgifter",{"v":200,"d":"200.00 kr"},null,{"$f":"IF(OR(TBL_PresenterOchGåvor[[#This Row],[UPPSKATTADE]]=\"\",TBL_PresenterOchGåvor[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_PresenterOchGåvor[[#This Row],[UPPSKATTADE]]-TBL_PresenterOchGåvor[[#This Row],[FAKTISKA]])","v":""}]
[null,"SUMMA TJÄNSTER OCH GÅVOR",{"$f":"SUBTOTAL(109,TBL_PresenterOchGåvor[UPPSKATTADE])","v":{"v":1100,"d":"1,100.00 kr"}},{"$f":"SUBTOTAL(109,TBL_PresenterOchGåvor[FAKTISKA])","v":{"v":0,"d":"0.00 kr"}},{"$f":"TBL_PresenterOchGåvor[[#Totals],[UPPSKATTADE]]-TBL_PresenterOchGåvor[[#Totals],[FAKTISKA]]","v":{"v":1100,"d":"1,100.00 kr"}}]
[]
[]
[null,"CEREMONI","UPPSKATTADE","FAKTISKA","AVVIKELSE"]
[null,"Lokalkostnad",{"v":500,"d":"500.00 kr"},null,{"$f":"IF(OR(TBL_Ceremoni[[#This Row],[UPPSKATTADE]]=\"\",TBL_Ceremoni[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Ceremoni[[#This Row],[UPPSKATTADE]]-TBL_Ceremoni[[#This Row],[FAKTISKA]])","v":""}]
[null,"Betalning eller donation till officiant eller kyrka",{"v":200,"d":"200.00 kr"},null,{"$f":"IF(OR(TBL_Ceremoni[[#This Row],[UPPSKATTADE]]=\"\",TBL_Ceremoni[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Ceremoni[[#This Row],[UPPSKATTADE]]-TBL_Ceremoni[[#This Row],[FAKTISKA]])","v":""}]
[null,"Diverse utgifter",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_Ceremoni[[#This Row],[UPPSKATTADE]]=\"\",TBL_Ceremoni[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Ceremoni[[#This Row],[UPPSKATTADE]]-TBL_Ceremoni[[#This Row],[FAKTISKA]])","v":""}]
[null,"SUMMA CERMONI",{"$f":"SUBTOTAL(109,TBL_Ceremoni[UPPSKATTADE])","v":{"v":800,"d":"800.00 kr"}},{"$f":"SUBTOTAL(109,TBL_Ceremoni[FAKTISKA])","v":{"v":0,"d":"0.00 kr"}},{"$f":"TBL_Ceremoni[[#Totals],[UPPSKATTADE]]-TBL_Ceremoni[[#Totals],[FAKTISKA]]","v":{"v":800,"d":"800.00 kr"}}]
[]
[]
[null,"PAPPERSVAROR ","UPPSKATTADE","FAKTISKA","AVVIKELSE"]
[null,"Inbjudningskort",{"v":50,"d":"50.00 kr"},null,{"$f":"IF(OR(TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]=\"\",TBL_Pappersvaror[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]-TBL_Pappersvaror[[#This Row],[FAKTISKA]])","v":""}]
[null,"Inbjudningar och RSVP",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]=\"\",TBL_Pappersvaror[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]-TBL_Pappersvaror[[#This Row],[FAKTISKA]])","v":""}]
[null,"Program",{"v":50,"d":"50.00 kr"},null,{"$f":"IF(OR(TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]=\"\",TBL_Pappersvaror[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]-TBL_Pappersvaror[[#This Row],[FAKTISKA]])","v":""}]
[null,"Platskort",{"v":50,"d":"50.00 kr"},null,{"$f":"IF(OR(TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]=\"\",TBL_Pappersvaror[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]-TBL_Pappersvaror[[#This Row],[FAKTISKA]])","v":""}]
[null,"Menykort",{"v":50,"d":"50.00 kr"},null,{"$f":"IF(OR(TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]=\"\",TBL_Pappersvaror[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]-TBL_Pappersvaror[[#This Row],[FAKTISKA]])","v":""}]
[null,"Tackkort",{"v":50,"d":"50.00 kr"},null,{"$f":"IF(OR(TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]=\"\",TBL_Pappersvaror[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]-TBL_Pappersvaror[[#This Row],[FAKTISKA]])","v":""}]
[null,"Porto",{"v":50,"d":"50.00 kr"},null,{"$f":"IF(OR(TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]=\"\",TBL_Pappersvaror[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]-TBL_Pappersvaror[[#This Row],[FAKTISKA]])","v":""}]
[null,"Diverse utgifter",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]=\"\",TBL_Pappersvaror[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Pappersvaror[[#This Row],[UPPSKATTADE]]-TBL_Pappersvaror[[#This Row],[FAKTISKA]])","v":""}]
[null,"SUMMA KONTORSMATERIAL",{"$f":"SUBTOTAL(109,TBL_Pappersvaror[UPPSKATTADE])","v":{"v":500,"d":"500.00 kr"}},{"$f":"SUBTOTAL(109,TBL_Pappersvaror[FAKTISKA])","v":{"v":0,"d":"0.00 kr"}},{"$f":"TBL_Pappersvaror[[#Totals],[UPPSKATTADE]]-TBL_Pappersvaror[[#Totals],[FAKTISKA]]","v":{"v":500,"d":"500.00 kr"}}]
[]
[]
[null,"BRÖLLOPSRINGAR","UPPSKATTADE","FAKTISKA","AVVIKELSE"]
[null,"Vigselringar",{"v":1000,"d":"1,000.00 kr"},null,{"$f":"IF(OR(TBL_Bröllopsringar[[#This Row],[UPPSKATTADE]]=\"\",TBL_Bröllopsringar[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Bröllopsringar[[#This Row],[UPPSKATTADE]]-TBL_Bröllopsringar[[#This Row],[FAKTISKA]])","v":""}]
[null,"Ringtillbehör",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_Bröllopsringar[[#This Row],[UPPSKATTADE]]=\"\",TBL_Bröllopsringar[[#This Row],[FAKTISKA]]=\"\"),\"\",TBL_Bröllopsringar[[#This Row],[UPPSKATTADE]]-TBL_Bröllopsringar[[#This Row],[FAKTISKA]])","v":""}]
[null,"SUMMA VIGSELRINGAR",{"$f":"SUBTOTAL(109,TBL_Bröllopsringar[UPPSKATTADE])","v":{"v":1100,"d":"1,100.00 kr"}},{"$f":"SUBTOTAL(109,TBL_Bröllopsringar[FAKTISKA])","v":{"v":0,"d":"0.00 kr"}},{"$f":"TBL_Bröllopsringar[[#Totals],[UPPSKATTADE]]-TBL_Bröllopsringar[[#Totals],[FAKTISKA]]","v":{"v":1100,"d":"1,100.00 kr"}}]
[]
[]
[null,"TRANSPORT  ","UPPSKATTADE","FAKTISKT","AVVIKELSE"]
[null,"Hyrbil för bröllopspar",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_Transport[[#This Row],[UPPSKATTADE]]=\"\",TBL_Transport[[#This Row],[FAKTISKT]]=\"\"),\"\",TBL_Transport[[#This Row],[UPPSKATTADE]]-TBL_Transport[[#This Row],[FAKTISKT]])","v":""}]
[null,"Hyrbil för gäster",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_Transport[[#This Row],[UPPSKATTADE]]=\"\",TBL_Transport[[#This Row],[FAKTISKT]]=\"\"),\"\",TBL_Transport[[#This Row],[UPPSKATTADE]]-TBL_Transport[[#This Row],[FAKTISKT]])","v":""}]
[null,"Transport för långväga gäster",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_Transport[[#This Row],[UPPSKATTADE]]=\"\",TBL_Transport[[#This Row],[FAKTISKT]]=\"\"),\"\",TBL_Transport[[#This Row],[UPPSKATTADE]]-TBL_Transport[[#This Row],[FAKTISKT]])","v":""}]
[null,"Parkeringsvakt",{"v":50,"d":"50.00 kr"},null,{"$f":"IF(OR(TBL_Transport[[#This Row],[UPPSKATTADE]]=\"\",TBL_Transport[[#This Row],[FAKTISKT]]=\"\"),\"\",TBL_Transport[[#This Row],[UPPSKATTADE]]-TBL_Transport[[#This Row],[FAKTISKT]])","v":""}]
[null,"Diverse utgifter",{"v":100,"d":"100.00 kr"},null,{"$f":"IF(OR(TBL_Transport[[#This Row],[UPPSKATTADE]]=\"\",TBL_Transport[[#This Row],[FAKTISKT]]=\"\"),\"\",TBL_Transport[[#This Row],[UPPSKATTADE]]-TBL_Transport[[#This Row],[FAKTISKT]])","v":""}]
[null,"SUMMA TRANSPORT",{"$f":"SUBTOTAL(109,TBL_Transport[UPPSKATTADE])","v":{"v":450,"d":"450.00 kr"}},{"$f":"SUBTOTAL(109,TBL_Transport[FAKTISKT])","v":{"v":0,"d":"0.00 kr"}},{"$f":"TBL_Transport[[#Totals],[UPPSKATTADE]]-TBL_Transport[[#Totals],[FAKTISKT]]","v":{"v":450,"d":"450.00 kr"}}]