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

{"sheet":"Husholdningsbudget","index":0,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,0,0,13],[10,0,10,13]]}
["Udgifter"]
["Kategori","Budget","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Tendenser"]
["Kreditlån",{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"},{"v":11000,"d":"kr. 11,000"}]
["Diverse udstyr",{"v":3000,"d":"kr. 3,000"},{"v":3000,"d":"kr. 3,000"},{"v":2980,"d":"kr. 2,980"},{"v":2760,"d":"kr. 2,760"},{"v":2580,"d":"kr. 2,580"},{"v":2200,"d":"kr. 2,200"},{"v":2000,"d":"kr. 2,000"},{"v":3000,"d":"kr. 3,000"},{"v":2980,"d":"kr. 2,980"},{"v":2760,"d":"kr. 2,760"},{"v":2580,"d":"kr. 2,580"},{"v":2200,"d":"kr. 2,200"},{"v":2000,"d":"kr. 2,000"}]
["Kabel og internet",{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"},{"v":900,"d":"kr. 900"}]
["Købmandsvarer",{"v":3500,"d":"kr. 3,500"},{"v":3890,"d":"kr. 3,890"},{"v":3500,"d":"kr. 3,500"},{"v":3300,"d":"kr. 3,300"},{"v":3760,"d":"kr. 3,760"},{"v":4440,"d":"kr. 4,440"},{"v":4350,"d":"kr. 4,350"},{"v":4620,"d":"kr. 4,620"},{"v":3500,"d":"kr. 3,500"},{"v":3300,"d":"kr. 3,300"},{"v":3780,"d":"kr. 3,780"},{"v":4440,"d":"kr. 4,440"},{"v":4350,"d":"kr. 4,350"}]
["Telefon",{"v":1000,"d":"kr. 1,000"},{"v":1400,"d":"kr. 1,400"},{"v":50.93,"d":"kr. 51"},{"v":1200,"d":"kr. 1,200"},{"v":880,"d":"kr. 880"},{"v":890,"d":"kr. 890"},{"v":1030,"d":"kr. 1,030"},{"v":1400,"d":"kr. 1,400"},{"v":50.93,"d":"kr. 51"},{"v":760,"d":"kr. 760"},{"v":880,"d":"kr. 880"},{"v":890,"d":"kr. 890"},{"v":1030,"d":"kr. 1,030"}]
["Billån",{"v":4500,"d":"kr. 4,500"},{"v":4500,"d":"kr. 4,500"},{"v":4500,"d":"kr. 4,500"},{"v":4500,"d":"kr. 4,500"},{"v":4500,"d":"kr. 4,500"},{"v":4500,"d":"kr. 4,500"},{"v":4500,"d":"kr. 4,500"},{"v":4500,"d":"kr. 4,500"},{"v":10000,"d":"kr. 10,000"},{"v":4500,"d":"kr. 4,500"},{"v":4500,"d":"kr. 4,500"},{"v":4500,"d":"kr. 4,500"},{"v":4500,"d":"kr. 4,500"}]
["Total",{"$f":"SUBTOTAL(109,Tabel1[Budget])","v":{"v":23900,"d":"kr. 23,900"}},{"$f":"SUBTOTAL(109,Tabel1[Jan])","v":{"v":24690,"d":"kr. 24,690"}},{"$f":"SUBTOTAL(109,Tabel1[Feb])","v":{"v":22930.93,"d":"kr. 22,931"}},{"$f":"SUBTOTAL(109,Tabel1[Mar])","v":{"v":23660,"d":"kr. 23,660"}},{"$f":"SUBTOTAL(109,Tabel1[Apr])","v":{"v":23620,"d":"kr. 23,620"}},{"$f":"SUBTOTAL(109,Tabel1[Maj])","v":{"v":23930,"d":"kr. 23,930"}},{"$f":"SUBTOTAL(109,Tabel1[Jun])","v":{"v":23780,"d":"kr. 23,780"}},{"$f":"SUBTOTAL(109,Tabel1[Jul])","v":{"v":25420,"d":"kr. 25,420"}},{"$f":"SUBTOTAL(109,Tabel1[Aug])","v":{"v":28430.93,"d":"kr. 28,431"}},{"$f":"SUBTOTAL(109,Tabel1[Sep])","v":{"v":23220,"d":"kr. 23,220"}},{"$f":"SUBTOTAL(109,Tabel1[Okt])","v":{"v":23640,"d":"kr. 23,640"}},{"$f":"SUBTOTAL(109,Tabel1[Nov])","v":{"v":23930,"d":"kr. 23,930"}},{"$f":"SUBTOTAL(109,Tabel1[Dec])","v":{"v":23780,"d":"kr. 23,780"}}]
[null,"Under/(Over)",{"$f":"SUM($B$9-C9)","v":{"v":-790,"d":"kr. (790)"}},{"v":969.0699999999997,"d":"kr. 969"},{"v":240,"d":"kr. 240"},{"v":280,"d":"kr. 280"},{"v":-30,"d":"kr. (30)"},{"v":120,"d":"kr. 120"},{"v":-1520,"d":"kr. (1,520)"},{"v":-4530.93,"d":"kr. (4,531)"},{"v":680,"d":"kr. 680"},{"v":260,"d":"kr. 260"},{"v":-30,"d":"kr. (30)"},{"v":120,"d":"kr. 120"}]
["Opsparing"]
["Kategori","Target","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec"," Faktiske totaler"]
["Pensionsopsparing",{"v":60000,"d":"kr. 60,000"},{"v":8000,"d":"kr. 8,000"},{"v":5000,"d":"kr. 5,000"},{"v":1200,"d":"kr. 1,200"},{"v":6000,"d":"kr. 6,000"},{"v":5500,"d":"kr. 5,500"},{"v":2400,"d":"kr. 2,400"},{"v":8000,"d":"kr. 8,000"},{"v":5000,"d":"kr. 5,000"},{"v":1200,"d":"kr. 1,200"},{"v":6000,"d":"kr. 6,000"},0,{"v":2400,"d":"kr. 2,400"},{"$f":"SUM(Tabel2[[#This Row],[Jan]:[Dec]])","v":{"v":50700,"d":"kr. 50,700"}}]
["Diverse opsparinger",{"v":30000,"d":"kr. 30,000"},{"v":2000,"d":"kr. 2,000"},{"v":2500,"d":"kr. 2,500"},{"v":1200,"d":"kr. 1,200"},{"v":3000,"d":"kr. 3,000"},{"v":2500,"d":"kr. 2,500"},{"v":1500,"d":"kr. 1,500"},{"v":2000,"d":"kr. 2,000"},{"v":2500,"d":"kr. 2,500"},{"v":1200,"d":"kr. 1,200"},{"v":3000,"d":"kr. 3,000"},{"v":2500,"d":"kr. 2,500"},{"v":1500,"d":"kr. 1,500"},{"$f":"SUM(Tabel2[[#This Row],[Jan]:[Dec]])","v":{"v":25400,"d":"kr. 25,400"}}]
["Opsparing til ferie",{"v":15000,"d":"kr. 15,000"},{"v":1000,"d":"kr. 1,000"},{"v":1500,"d":"kr. 1,500"},{"v":2000,"d":"kr. 2,000"},{"v":1000,"d":"kr. 1,000"},{"v":1000,"d":"kr. 1,000"},{"v":500,"d":"kr. 500"},{"v":1000,"d":"kr. 1,000"},{"v":1500,"d":"kr. 1,500"},{"v":2000,"d":"kr. 2,000"},{"v":1000,"d":"kr. 1,000"},{"v":1000,"d":"kr. 1,000"},{"v":500,"d":"kr. 500"},{"$f":"SUM(Tabel2[[#This Row],[Jan]:[Dec]])","v":{"v":14000,"d":"kr. 14,000"}}]