{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":42,"n_cols":4,"rows_kept":42,"merged":[[0,2,0,3]]}
[null,null,"Kostnaderna ska \nanges inklusive moms."]
["Exempel på budget"]
[null,"Antal","à","Belopp"]
["Intäkter  "]
["Egen finansiering (klinik/organisation)",1,{"v":30000,"d":"30,000"},{"$f":"C5*B5","v":{"v":30000,"d":"30,000"}}]
["Deltagaravgift",100,{"v":1100,"d":"1,100"},{"$f":"C6*B6","v":{"v":110000,"d":"110,000"}}]
["Sponsorer/utställare",15,{"v":10000,"d":"10,000"},{"v":150000,"d":"150,000"}]
["Ev. övrig finansiering ",1,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"}]
["Summa intäkter ",null,null,{"$f":"SUM(D5:D8)","v":{"v":300000,"d":"300,000"}}]
[]
["Utgifter (totala kostnader) "]
[]
["Yrkesmässiga delar (som kan sponsras)"]
["Lokal för sammankomsten",1,{"v":10000,"d":"10,000"},{"$f":"C14*B14","v":{"v":10000,"d":"10,000"}}]
["Teknisk utrustning ",1,{"v":5000,"d":"5,000"},{"$f":"C15*B15","v":{"v":5000,"d":"5,000"}}]
["Tryck och layout av inbjudningar och program",1,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"}]
["Annonsering av sammankomst",2,{"v":5000,"d":"5,000"},{"v":10000,"d":"10,000"}]
["Utskick av inbjudan",200,10,{"v":2000,"d":"2,000"}]
["Moderator",1,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"}]
["Arvoden – föreläsare",3,{"v":5000,"d":"5,000"},{"v":15000,"d":"15,000"}]
["Resa och/eller logi – föreläsare",1,{"v":6000,"d":"6,000"},{"v":6000,"d":"6,000"}]
["Lunch",100,150,{"v":15000,"d":"15,000"}]
["För- och em kaffe, frukt och vatten ",100,75,{"v":7500,"d":"7,500"}]
["Middag (utan underhållningsinslag)",100,600,{"v":60000,"d":"60,000"}]
["Extern mötesorganisatör",1,{"v":15000,"d":"15,000"},{"v":15000,"d":"15,000"}]
["Särtryck (material)",100,30,{"v":3000,"d":"3,000"}]
["Summa kostnader (som kan sponsras)",null,null,{"$f":"SUM(D14:D26)","v":{"v":163500,"d":"163,500"}}]
[]
["Övriga utgifter (FÅR INTE SPONSRAS )"]
["Resestipendium",1,{"v":3000,"d":"3,000"},{"$f":"C30*B30","v":{"v":3000,"d":"3,000"}}]
["Arvode föreningens ordförande",1,{"v":3500,"d":"3,500"},{"$f":"C31*B31","v":{"v":3500,"d":"3,500"}}]
["Transport av deltagare ",100,200,{"v":20000,"d":"20,000"}]
["Pris till bästa poster/abstract",1,{"v":10000,"d":"10,000"},{"v":10000,"d":"10,000"}]
["Utsmyckning med blommor ",1,{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"}]
["Gåva till föreläsare",10,300,{"v":3000,"d":"3,000"}]
["Planeringsmöte organisationskommitté",1,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"}]
["Resa/logi organisationskommitté ",5,{"v":2000,"d":"2,000"},{"v":10000,"d":"10,000"}]
["Mingel/dryck",100,100,{"v":10000,"d":"10,000"}]
["Middag m. underhållning* ",100,750,{"v":75000,"d":"75,000"}]
["Summa utgifter (som inte får sponsras)",null,null,{"$f":"SUM(D30:D39)","v":{"v":142500,"d":"142,500"}}]
["OBS! Se parternas gemensamma broschyr för sponsring, på sista sidan finns t ex förklaringar till ovanstående budget"]
["www.lif.se/globalassets/etik/dokument/sponsring_skl_overenskommelse_141008.pdf"]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0}