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

{"sheet":"Budget for studerende","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[1,1,1,5],[3,1,3,2],[3,4,3,5],[10,1,10,2],[10,4,10,5]]}
[]
[null,"Budget for studerende"]
[]
[null,"Hvad sker der i denne måned",null,null,"Hvordan går det"]
[null,"Punkt","Beløb",null,"Punkt","Beløb"]
[null,"Forventet månedlig nettoindtægt",{"v":1,"d":"kr 1.00"},null,"Månedlige indtægter",{"v":1,"d":"kr 1.00"}]
[null,"Økonomisk hjælp",{"v":0,"d":"kr 0.00"},null,"Månedlige udgifter",{"v":1,"d":"kr 1.00"}]
[null,"Lommepenge fra mor og fra",{"v":0,"d":"kr 0.00"},null,"Semesterudgifter",{"v":1,"d":"kr 1.00"}]
[null,"Total",{"$f":"SUBTOTAL(109,MonthlyIncome14[Beløb])","v":{"v":1,"d":"kr 1.00"}},null,"Difference",{"$f":"SUBTOTAL(109,'Budget for studerende'!$F$6:$F$8)","v":{"v":3,"d":"kr 3.00"}}]
[]
[null,"Hvad sker der i denne måned",null,null,"Semesteromkostninger"]
[null,"Punkt","Beløb",null,"Punkt","Beløb"]
[null,"Husleje",{"v":1,"d":"kr 1.00"},null,"Studiebetaling",{"v":1,"d":"kr 1.00"}]
[null,"El og varme",{"v":1,"d":"kr 1.00"},null,"Laboratorigebyrer",{"v":1,"d":"kr 1.00"}]
[null,"Mobiltelefon",{"v":1,"d":"kr 1.00"},null,"Andre gebyrer",{"v":1,"d":"kr 1.00"}]
[null,"Dagligvarer",{"v":1,"d":"kr 1.00"},null,"Bøger",{"v":1,"d":"kr 1.00"}]
[null,"Biludgifter",{"v":1,"d":"kr 1.00"},null,"Indskud",{"v":1,"d":"kr 1.00"}]
[null,"Studielån",{"v":1,"d":"kr 1.00"},null,"Transport",{"v":1,"d":"kr 1.00"}]
[null,"Andre lån",{"v":1,"d":"kr 1.00"},null,"Total",{"$f":"SUBTOTAL(109,SemesterExpenses17[Beløb])","v":{"v":6,"d":"kr 6.00"}}]
[null,"Kreditkort",{"v":1,"d":"kr 1.00"}]
[null,"Forsikring",{"v":1,"d":"kr 1.00"}]
[null,"Vask",{"v":1,"d":"kr 1.00"}]
[null,"Hårklipning",{"v":1,"d":"kr 1.00"}]
[null,"Lægeudgifter",{"v":1,"d":"kr 1.00"}]
[null,"Underholdning",{"v":1,"d":"kr 1.00"}]
[null,"Diverse",{"v":1,"d":"kr 1.00"}]
[null,"Total",{"$f":"SUBTOTAL(109,MonthlyExpenses15[Beløb])","v":{"v":14,"d":"kr 14.00"}}]