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

{"sheet":"Familiebudget","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"BUDGET FOR SMITH-FAMILIEN"]
[null,"ÅR:",2013]
[]
[null,"TILGÆNGELIGE KONTANTER","JAN","FEB","MAR","APR","MAJ","JUN","JUL","AUG","SEP","OKT","NOV","DEC","I ALT FOR ÅR TIL DATO","TENDENS"]
[null,"Kontant hver måned",{"$f":"tblIndkomst[[#Totals],[JAN]]-tblUdgifter[[#Totals],[JAN]]","v":{"v":1220,"d":"kr. 1,220.00"}},{"$f":"tblIndkomst[[#Totals],[FEB]]-tblUdgifter[[#Totals],[FEB]]","v":{"v":1587,"d":"kr. 1,587.00"}},{"$f":"tblIndkomst[[#Totals],[MAR]]-tblUdgifter[[#Totals],[MAR]]","v":{"v":1174,"d":"kr. 1,174.00"}},{"$f":"tblIndkomst[[#Totals],[APR]]-tblUdgifter[[#Totals],[APR]]","v":{"v":1445,"d":"kr. 1,445.00"}},{"$f":"tblIndkomst[[#Totals],[MAJ]]-tblUdgifter[[#Totals],[MAJ]]","v":{"v":1391,"d":"kr. 1,391.00"}},{"$f":"tblIndkomst[[#Totals],[JUN]]-tblUdgifter[[#Totals],[JUN]]","v":{"v":1434,"d":"kr. 1,434.00"}},{"$f":"tblIndkomst[[#Totals],[JUL]]-tblUdgifter[[#Totals],[JUL]]","v":{"v":1085,"d":"kr. 1,085.00"}},{"$f":"tblIndkomst[[#Totals],[AUG]]-tblUdgifter[[#Totals],[AUG]]","v":{"v":1181,"d":"kr. 1,181.00"}},{"$f":"tblIndkomst[[#Totals],[SEP]]-tblUdgifter[[#Totals],[SEP]]","v":{"v":1445,"d":"kr. 1,445.00"}},{"$f":"tblIndkomst[[#Totals],[OKT]]-tblUdgifter[[#Totals],[OKT]]","v":{"v":1466,"d":"kr. 1,466.00"}},{"$f":"tblIndkomst[[#Totals],[NOV]]-tblUdgifter[[#Totals],[NOV]]","v":{"v":0,"d":"kr. 0.00"}},{"$f":"tblIndkomst[[#Totals],[DEC]]-tblUdgifter[[#Totals],[DEC]]","v":{"v":0,"d":"kr. 0.00"}},{"$f":"tblIndkomst[[#Totals],[I ALT FOR ÅR TIL DATO]]-tblUdgifter[[#Totals],[I ALT FOR ÅR TIL DATO]]","v":{"v":13428,"d":"kr. 13,428.00"}}]
[]
[null,"INDKOMSTTYPE","JAN","FEB","MAR","APR","MAJ","JUN","JUL","AUG","SEP","OKT","NOV","DEC","I ALT FOR ÅR TIL DATO","TENDENS"]
[null,"Indkomst 1",{"v":4000,"d":"kr. 4,000.00"},{"v":4410,"d":"kr. 4,410.00"},{"v":4019,"d":"kr. 4,019.00"},{"v":4263,"d":"kr. 4,263.00"},{"v":4123,"d":"kr. 4,123.00"},{"v":4308,"d":"kr. 4,308.00"},{"v":4162,"d":"kr. 4,162.00"},{"v":4165,"d":"kr. 4,165.00"},{"v":4248,"d":"kr. 4,248.00"},{"v":4324,"d":"kr. 4,324.00"},null,null,{"$f":"SUM(tblIndkomst[[#This Row],[JAN]:[DEC]])","v":{"v":42022,"d":"kr. 42,022.00"}}]
[null,"Indkomst 2",{"v":275,"d":"kr. 275.00"},{"v":296,"d":"kr. 296.00"},{"v":251,"d":"kr. 251.00"},{"v":269,"d":"kr. 269.00"},{"v":252,"d":"kr. 252.00"},{"v":252,"d":"kr. 252.00"},{"v":262,"d":"kr. 262.00"},{"v":258,"d":"kr. 258.00"},{"v":296,"d":"kr. 296.00"},{"v":270,"d":"kr. 270.00"},null,null,{"$f":"SUM(tblIndkomst[[#This Row],[JAN]:[DEC]])","v":{"v":2681,"d":"kr. 2,681.00"}}]
[null,"Anden indkomst",{"v":500,"d":"kr. 500.00"},{"v":507,"d":"kr. 507.00"},{"v":551,"d":"kr. 551.00"},{"v":556,"d":"kr. 556.00"},{"v":588,"d":"kr. 588.00"},{"v":534,"d":"kr. 534.00"},{"v":533,"d":"kr. 533.00"},{"v":585,"d":"kr. 585.00"},{"v":560,"d":"kr. 560.00"},{"v":520,"d":"kr. 520.00"},null,null,{"$f":"SUM(tblIndkomst[[#This Row],[JAN]:[DEC]])","v":{"v":5434,"d":"kr. 5,434.00"}}]
[null,"SAMLET INDKOMST",{"$f":"SUBTOTAL(109,tblIndkomst[JAN])","v":{"v":4775,"d":"kr. 4,775.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[FEB])","v":{"v":5213,"d":"kr. 5,213.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[MAR])","v":{"v":4821,"d":"kr. 4,821.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[APR])","v":{"v":5088,"d":"kr. 5,088.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[MAJ])","v":{"v":4963,"d":"kr. 4,963.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[JUN])","v":{"v":5094,"d":"kr. 5,094.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[JUL])","v":{"v":4957,"d":"kr. 4,957.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[AUG])","v":{"v":5008,"d":"kr. 5,008.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[SEP])","v":{"v":5104,"d":"kr. 5,104.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[OKT])","v":{"v":5114,"d":"kr. 5,114.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[NOV])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[DEC])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,tblIndkomst[I ALT FOR ÅR TIL DATO])","v":{"v":50137,"d":"kr. 50,137.00"}}]
[]
[null,"UDGIFTER","JAN","FEB","MAR","APR","MAJ","JUN","JUL","AUG","SEP","OKT","NOV","DEC","I ALT FOR ÅR TIL DATO","TENDENS"]
[null,"Bolig",{"v":1500,"d":"kr. 1,500.00"},{"v":1500,"d":"kr. 1,500.00"},{"v":1500,"d":"kr. 1,500.00"},{"v":1500,"d":"kr. 1,500.00"},{"v":1500,"d":"kr. 1,500.00"},{"v":1500,"d":"kr. 1,500.00"},{"v":1500,"d":"kr. 1,500.00"},{"v":1500,"d":"kr. 1,500.00"},{"v":1500,"d":"kr. 1,500.00"},{"v":1500,"d":"kr. 1,500.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":15000,"d":"kr. 15,000.00"}}]
[null,"Dagligvarer",{"v":250,"d":"kr. 250.00"},{"v":331,"d":"kr. 331.00"},{"v":299,"d":"kr. 299.00"},{"v":333,"d":"kr. 333.00"},{"v":324,"d":"kr. 324.00"},{"v":313,"d":"kr. 313.00"},{"v":338,"d":"kr. 338.00"},{"v":225,"d":"kr. 225.00"},{"v":258,"d":"kr. 258.00"},{"v":322,"d":"kr. 322.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":2993,"d":"kr. 2,993.00"}}]
[null,"Afbetaling på bil",{"v":345,"d":"kr. 345.00"},{"v":345,"d":"kr. 345.00"},{"v":345,"d":"kr. 345.00"},{"v":345,"d":"kr. 345.00"},{"v":345,"d":"kr. 345.00"},{"v":345,"d":"kr. 345.00"},{"v":345,"d":"kr. 345.00"},{"v":345,"d":"kr. 345.00"},{"v":345,"d":"kr. 345.00"},{"v":345,"d":"kr. 345.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":3450,"d":"kr. 3,450.00"}}]
[null,"Forsikring",{"v":120,"d":"kr. 120.00"},{"v":120,"d":"kr. 120.00"},{"v":120,"d":"kr. 120.00"},{"v":120,"d":"kr. 120.00"},{"v":120,"d":"kr. 120.00"},{"v":120,"d":"kr. 120.00"},{"v":120,"d":"kr. 120.00"},{"v":120,"d":"kr. 120.00"},{"v":120,"d":"kr. 120.00"},{"v":120,"d":"kr. 120.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":1200,"d":"kr. 1,200.00"}}]
[null,"Telefon (privat)",{"v":50,"d":"kr. 50.00"},{"v":50,"d":"kr. 50.00"},{"v":50,"d":"kr. 50.00"},{"v":50,"d":"kr. 50.00"},{"v":50,"d":"kr. 50.00"},{"v":50,"d":"kr. 50.00"},{"v":50,"d":"kr. 50.00"},{"v":50,"d":"kr. 50.00"},{"v":50,"d":"kr. 50.00"},{"v":50,"d":"kr. 50.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":500,"d":"kr. 500.00"}}]
[null,"Mobiltelefon",{"v":72,"d":"kr. 72.00"},{"v":70,"d":"kr. 70.00"},{"v":80,"d":"kr. 80.00"},{"v":70,"d":"kr. 70.00"},{"v":75,"d":"kr. 75.00"},{"v":80,"d":"kr. 80.00"},{"v":90,"d":"kr. 90.00"},{"v":73,"d":"kr. 73.00"},{"v":75,"d":"kr. 75.00"},{"v":70,"d":"kr. 70.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":755,"d":"kr. 755.00"}}]
[null,"Kabel-tv",{"v":60,"d":"kr. 60.00"},{"v":63,"d":"kr. 63.00"},{"v":65,"d":"kr. 65.00"},{"v":60,"d":"kr. 60.00"},{"v":65,"d":"kr. 65.00"},{"v":60,"d":"kr. 60.00"},{"v":63,"d":"kr. 63.00"},{"v":60,"d":"kr. 60.00"},{"v":63,"d":"kr. 63.00"},{"v":60,"d":"kr. 60.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":619,"d":"kr. 619.00"}}]
[null,"Internet",{"v":45,"d":"kr. 45.00"},{"v":45,"d":"kr. 45.00"},{"v":45,"d":"kr. 45.00"},{"v":45,"d":"kr. 45.00"},{"v":45,"d":"kr. 45.00"},{"v":45,"d":"kr. 45.00"},{"v":45,"d":"kr. 45.00"},{"v":45,"d":"kr. 45.00"},{"v":45,"d":"kr. 45.00"},{"v":45,"d":"kr. 45.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":450,"d":"kr. 450.00"}}]
[null,"Elektricitet",{"v":155,"d":"kr. 155.00"},{"v":155,"d":"kr. 155.00"},{"v":158,"d":"kr. 158.00"},{"v":160,"d":"kr. 160.00"},{"v":165,"d":"kr. 165.00"},{"v":200,"d":"kr. 200.00"},{"v":340,"d":"kr. 340.00"},{"v":350,"d":"kr. 350.00"},{"v":240,"d":"kr. 240.00"},{"v":180,"d":"kr. 180.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":2103,"d":"kr. 2,103.00"}}]
[null,"Vand",{"v":35,"d":"kr. 35.00"},{"v":35,"d":"kr. 35.00"},{"v":37,"d":"kr. 37.00"},{"v":39,"d":"kr. 39.00"},{"v":45,"d":"kr. 45.00"},{"v":42,"d":"kr. 42.00"},{"v":42,"d":"kr. 42.00"},{"v":36,"d":"kr. 36.00"},{"v":38,"d":"kr. 38.00"},{"v":40,"d":"kr. 40.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":389,"d":"kr. 389.00"}}]
[null,"Benzin",{"v":50,"d":"kr. 50.00"},{"v":45,"d":"kr. 45.00"},{"v":40,"d":"kr. 40.00"},{"v":40,"d":"kr. 40.00"},{"v":42,"d":"kr. 42.00"},{"v":50,"d":"kr. 50.00"},{"v":55,"d":"kr. 55.00"},{"v":40,"d":"kr. 40.00"},{"v":43,"d":"kr. 43.00"},{"v":30,"d":"kr. 30.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":435,"d":"kr. 435.00"}}]
[null,"Underholdning",{"v":123,"d":"kr. 123.00"},{"v":92,"d":"kr. 92.00"},{"v":58,"d":"kr. 58.00"},{"v":131,"d":"kr. 131.00"},{"v":46,"d":"kr. 46.00"},{"v":105,"d":"kr. 105.00"},{"v":84,"d":"kr. 84.00"},{"v":108,"d":"kr. 108.00"},{"v":132,"d":"kr. 132.00"},{"v":136,"d":"kr. 136.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":1015,"d":"kr. 1,015.00"}}]
[null,"Undervisningsgebyr",{"v":550,"d":"kr. 550.00"},{"v":550,"d":"kr. 550.00"},{"v":550,"d":"kr. 550.00"},{"v":550,"d":"kr. 550.00"},{"v":550,"d":"kr. 550.00"},{"v":550,"d":"kr. 550.00"},{"v":550,"d":"kr. 550.00"},{"v":550,"d":"kr. 550.00"},{"v":550,"d":"kr. 550.00"},{"v":550,"d":"kr. 550.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":5500,"d":"kr. 5,500.00"}}]
[null,"Opsparing",{"v":200,"d":"kr. 200.00"},{"v":225,"d":"kr. 225.00"},{"v":300,"d":"kr. 300.00"},{"v":200,"d":"kr. 200.00"},{"v":200,"d":"kr. 200.00"},{"v":200,"d":"kr. 200.00"},{"v":250,"d":"kr. 250.00"},{"v":325,"d":"kr. 325.00"},{"v":200,"d":"kr. 200.00"},{"v":200,"d":"kr. 200.00"},null,null,{"$f":"SUM(tblUdgifter[[#This Row],[JAN]:[DEC]])","v":{"v":2300,"d":"kr. 2,300.00"}}]
[null,"UDGIFTER I ALT",{"$f":"SUBTOTAL(109,tblUdgifter[JAN])","v":{"v":3555,"d":"kr. 3,555.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[FEB])","v":{"v":3626,"d":"kr. 3,626.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[MAR])","v":{"v":3647,"d":"kr. 3,647.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[APR])","v":{"v":3643,"d":"kr. 3,643.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[MAJ])","v":{"v":3572,"d":"kr. 3,572.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[JUN])","v":{"v":3660,"d":"kr. 3,660.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[JUL])","v":{"v":3872,"d":"kr. 3,872.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[AUG])","v":{"v":3827,"d":"kr. 3,827.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[SEP])","v":{"v":3659,"d":"kr. 3,659.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[OKT])","v":{"v":3648,"d":"kr. 3,648.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[NOV])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[DEC])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,tblUdgifter[I ALT FOR ÅR TIL DATO])","v":{"v":36709,"d":"kr. 36,709.00"}}]