{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Budgetoversigt år til dato","Månedlig udgiftsoversigt","Detaljeret udgiftsoversigt","Velgørenhed og støtte"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Budgetoversigt år til dato","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["Faktisk kontra budget år til dato, 2005"]
[]
["Hovedbogskode","Kontotitel","Faktisk","Budget","Resterende kr.","Resterende %"]
[]
[1000,"Annoncering",750.75,100000,99249.25,0.9924925]
[]
[2000,"Kontorudstyr",0,100000,100000,1]
[]
[3000,"Printere",0,100000,100000,1]
[]
[4000,"Serveromkostninger",0,100000,100000,1]
[]
[5000,"Materialer",0,50000,50000,1]
[]
[6000,"Kundeudgifter",0,25000,25000,1]
[]
[7000,"Computere",2500,75000,72500,0.9666666666666667]
[]
[8000,"Sygeforsikring",0,65000,65000,1]
[]
[9000,"Bygningsomkostninger",0,125000,125000,1]
[]
[10000,"Marketing",0,100000,100000,1]
[]
[11000,"Velgørenhed",2500,250000,247500,0.99]
[]
[12000,"Støtte",1000,50000,49000,0.98]
[]
[null,"I ALT",6750.75,1140000,1133249.25,0.9940782894736843]

{"sheet":"Månedlig udgiftsoversigt","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["Månedlige udgifter 2005"]
[]
["Hovedbogskode","Kontotitel","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01",2005]
[]
[1000,"Annoncering",750.75,0,0,0,0,0,0,0,0,0,0,0,750.75]
[]
[2000,"Kontorudstyr",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"Printere",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"Serveromkostninger",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"Materialer",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"Kundeudgifter",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"Computere",2500,0,0,0,0,0,0,0,0,0,0,0,2500]
[]
[8000,"Sygeforsikring",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"Bygningsomkostninger",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"Marketing",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"Velgørenhed",0,2500,0,0,0,0,0,0,0,0,0,0,2500]
[]
[12000,"Støtte",1000,0,0,0,0,0,0,0,0,0,0,0,1000]
[]
[null,"I alt",4250.75,2500,0,0,0,0,0,0,0,0,0,0,6750.75]

{"sheet":"Detaljeret udgiftsoversigt","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Hovedbogskode","Fakturadato","Fakturanr.","Anmodet af"," Checkbeløb ","Beløbsmodtager","Checkanvendelse","Distributionsmetode","Arkivdato","Konstrueret nøglefelt"]
[1000,"2005-01-01",1000,"Anders Thomsen",750.75,"Consolidated Messenger ","Blanket","Post","2005-01-04","1000Jan-05"]
[7000,"2005-01-15",101,"Robert Hansen",2500,"A. Datum Corporation ","2 stationære computere","Kredit","2005-01-20","7000Jan-05"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,"Jan-00"]

{"sheet":"Velgørenhed og støtte","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Hovedbogskode","Checkrekvisition startet dato","Anmodet af"," Checkbeløb "," Bidrag forrige år ","Beløbsmodtager","Anvendt til","Godkendt af","Kategori","Distributionsmetode","Arkivdato","Konstrueret nøglefelt"]
[12000,"2005-01-20","Susan Winther",1000,0,"Kunstakademiet ","Legater","Kim Rasmussen","Kunst","Check","2005-01-30","12000Jan-05"]
[11000,"2005-02-15","Susan Winther",2500,0,"Legetøjsmagasinet ","Lokalområdet","Kate Fjordby","Lokalområdet","Check","2005-03-01","11000Feb-05"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]
[null,null,null,null,null,null,null,null,null,null,null,"Jan-00"]