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

{"sheet":"Udgifter","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"UDGIFTSBUDGET",{"$nulls":3},{"$f":"NOW()","v":"2012-05-30T12:15:56.130"}]
[null,"Firmanavn"]
[]
[null,"Personale","Budget","Faktisk","Difference (DKK)","Difference (%)"]
[null,"Kontor",null,null,{"$f":"SUM(Table1[Budget]-Table1[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table1[Difference (DKK)]/Table1[Budget]),\"\")","v":""}]
[null,"Lager",null,null,{"$f":"SUM(Table1[Budget]-Table1[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table1[Difference (DKK)]/Table1[Budget]),\"\")","v":""}]
[null,"Sælgere",null,null,{"$f":"SUM(Table1[Budget]-Table1[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table1[Difference (DKK)]/Table1[Budget]),\"\")","v":""}]
[null,"Andet",null,null,{"$f":"SUM(Table1[Budget]-Table1[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table1[Difference (DKK)]/Table1[Budget]),\"\")","v":""}]
[]
[null,"Drift","Budget","Faktisk","Difference (DKK)","Difference (%)"]
[null,"Annoncering",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Gæld",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Personalegoder",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Materialer",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Porto",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Husleje eller afdrag",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Salgsudgifter",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Skatter",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"El, gas, vand, varme osv.",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Andet",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Forsikring",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Rente",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Telefon",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Vedligeholdelse og reparationer",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Advokat",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Afskrivninger",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Forsendelse",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Opbevaring",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Andet",null,null,{"$f":"SUM(Table2[Budget]-Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[Difference (DKK)]/Table2[Budget]),\"\")","v":""}]
[null,"Samlede udgifter",{"$f":"SUM(Table1[Budget],Table2[Budget])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"SUM(Table1[Faktisk],Table2[Faktisk])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"SUM(Table1[Difference (DKK)],Table2[Difference (DKK)])","v":{"v":0,"d":"0.00 DKK"}},{"$f":"IFERROR(SUM(Table2[[#Totals],[Difference (DKK)]]/Table2[[#Totals],[Budget]]),\"\")","v":""}]