{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Blad1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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"}

{"sheet":"Blad1","index":0,"n_rows":35,"n_cols":4,"rows_kept":35,"cut":false,"hidden":false,"merged":[[17,0,17,4],[18,0,18,4],[33,0,33,4],[35,0,35,4],[0,0,0,4],[1,0,1,4],[32,0,32,4],[2,0,2,4],[3,0,3,4]]}
["Vännäs discgolfförening"]
[]
["Resultaträkning 2017"]
[]
["Intäkter","2017-01-01",null,"2016-01-01"]
[null,"12/312017",null,"2016-12-31"]
[]
["Ingående saldo",9248.0]
["Medlemsavgifter",2150.0,null,300.0]
["Anslag och bidrag",180152.0,null,5000.0]
["Arrangemangsintäkter",26551.0,null,3948.0]
["Sponsorer",33000.0,null,0.0]
["Licenser",400.0,null,0.0]
["Gåvor",500.0,null,0.0]
["Tillgodo kassör",-2625.0,null,0.0]
[]
["Totalt",249376.0,null,{"$f":"SUM(D7:D16)","v":9248}]
[]
[]
["Kostnader","2017-01-01",null,"2016-01-01"]
[null,"12/31/2017",null,"2016-12-31"]
[]
["Administrativt",-562.49,null,0.0]
["Licenser",-400.0,null,0.0]
["Reseersättning",-3786.0,null,0.0]
["Medlemsavgifter riksorg.",0.0,null,0.0]
["Lokalkostnader",-23574.0,null,0.0]
["Banbygge",-167506.0,null,0.0]
["Verksamhetskostnader",-218.0,null,0.0]
["Arrangemangskostnader",-21807.0,null,0.0]
[]
["Totalt",{"$f":"SUM(B22:B31)","v":-217853.49},null,{"$f":"SUM(D22:D31)","v":0}]
[]
[]
["Resultat",{"$f":"SUM(B17,B32)","v":31522.51},null,{"$f":"SUM(D17,D32)","v":9248}]