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

{"sheet":"Planlægning af julebudget","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[1,1,7,4],[9,1,9,4],[9,8,9,11],[19,1,19,4],[19,8,19,11],[30,1,30,4],[30,8,30,11]]}
[]
[null,"Planlægning af julebudget"]
[]
[{"$nulls":8},"JULEBUDGET",null,{"$f":"SUM(Gaver[Budget],Indpakning[Budget],(Rejse[Budget],(Forplejning[Budget],(Underholdning[Budget],Diverse[Budget]))))","v":{"v":750,"d":"kr. 750.00"}}]
[{"$nulls":8},"FAKTISK FORBRUG",null,{"$f":"SUM((Gaver[Faktisk],(Indpakning[Faktisk],(Rejse[Faktisk],(Forplejning[Faktisk],(Underholdning[Faktisk],(Diverse[Faktisk])))))))","v":{"v":820,"d":"kr. 820.00"}}]
[]
[{"$nulls":8},"FORSKEL (over/under budget)",null,{"$f":"SUM(K4-K5)","v":{"v":-70,"d":"kr. -70.00"}}]
[]
[]
[null,"Gaver",{"$nulls":6},"Julemåltider"]
[null,"Element","Budget","Faktisk","Forskel",{"$nulls":3},"Element","Budget","Faktisk","Forskel"]
[null,"Familie",{"v":500,"d":"kr. 500.00"},{"v":495,"d":"kr. 495.00"},{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":5,"d":"kr. 5.00"}},{"$nulls":3},"Dagligvarer",null,null,{"$f":"Forplejning[[#This Row],[Budget]]-Forplejning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Venner",{"v":250,"d":"kr. 250.00"},{"v":325,"d":"kr. 325.00"},{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":-75,"d":"-kr. 75.00"}},{"$nulls":3},"Drikkevarer",null,null,{"$f":"Forplejning[[#This Row],[Budget]]-Forplejning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Kollegaer",null,null,{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Dekorationer",null,null,{"$f":"Forplejning[[#This Row],[Budget]]-Forplejning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Lærere, barnepiger, babysittere osv.",null,null,{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Forplejning[[#This Row],[Budget]]-Forplejning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Donationer til velgørenhed",null,null,{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,Forplejning[Budget])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Forplejning[Faktisk])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Forplejning[Forskel])","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Gaver[Budget])","v":{"v":750,"d":"kr. 750.00"}},{"$f":"SUBTOTAL(109,Gaver[Faktisk])","v":{"v":820,"d":"kr. 820.00"}},{"$f":"SUBTOTAL(109,Gaver[Forskel])","v":{"v":-70,"d":"-kr. 70.00"}}]
[]
[null,"Indpakning",{"$nulls":6},"Underholdning"]
[null,"Element","Budget","Faktisk","Forskel",{"$nulls":3},"Element","Budget","Faktisk","Forskel"]
[null,"Gavepapir",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Hjælp til fest (bartender, catering, rengøring osv.)",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Til og fra-kort",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Dekorationer",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Tilbehør (gavebånd, tape osv.)",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Mad og drikke",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Æsker",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Beklædning",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Porto",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Billetter",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Restaurantbesøg",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Indpakning[Budget])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Indpakning[Faktisk])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Indpakning[Forskel])","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[{"$nulls":8},"Total",{"$f":"SUBTOTAL(109,Underholdning[Budget])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Underholdning[Faktisk])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Underholdning[Forskel])","v":{"v":0,"d":"kr. 0.00"}}]
[]
[null,"Rejse",{"$nulls":6},"Diverse"]
[null,"Element","Budget","Faktisk","Forskel",{"$nulls":3},"Element","Budget","Faktisk","Forskel"]
[null,"Flybilletter",null,null,{"$f":"Rejse[[#This Row],[Budget]]-Rejse[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Billeder",null,null,{"$f":"Diverse[[#This Row],[Budget]]-Diverse[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Overnatning",null,null,{"$f":"Rejse[[#This Row],[Budget]]-Rejse[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Benzin ",null,null,{"$f":"Diverse[[#This Row],[Budget]]-Diverse[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Transport",null,null,{"$f":"Rejse[[#This Row],[Budget]]-Rejse[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Diverse[[#This Row],[Budget]]-Diverse[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Rejse[[#This Row],[Budget]]-Rejse[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":3},"Total",{"$f":"SUBTOTAL(109,Diverse[Budget])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Diverse[Faktisk])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Diverse[Forskel])","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Rejse[Budget])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Rejse[Faktisk])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Rejse[Forskel])","v":{"v":0,"d":"kr. 0.00"}}]