{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Dashboard","Budget","Opsætning","diagramdata"],"not_rendered":{"charts":2,"images":1,"defined_names":43},"read":"whole","date_system":"1900"}

{"sheet":"Dashboard","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[2,0,4,2],[6,0,8,2],[10,0,12,2]]}
[{"$nulls":13},{"$f":"BudgetNavn&\" INTERAKTIVT BUDGET\"","v":"FAMILIEN JOHNSON 2012 INTERAKTIVT BUDGET"}]
[]
[{"$f":"diagramdata!C38","v":{"v":4000,"d":"kr. 4,000"}}]
[]
[{"$nulls":3},"indkomst"]
[]
[{"$f":"diagramdata!C39","v":{"v":5933,"d":"kr. 5,933"}}]
[]
[{"$nulls":3},"udgifter"]
[]
[{"$f":"diagramdata!D40& \"kr. \"&diagramdata!C40","v":"-kr. 1933"}]
[]
[{"$nulls":3},"pengestrøm"]

{"sheet":"Budget","index":1,"n_rows":133,"n_cols":16,"rows_kept":133,"merged":[[18,1,18,13],[27,1,27,13],[37,1,37,13],[46,1,46,13],[55,1,55,13],[62,1,62,13],[69,1,69,13],[76,1,76,13],[90,1,90,13],[97,1,97,13],[104,1,104,13],[119,1,119,13],[126,1,126,13]]}
[null,null,"jan","feb","mar","apr","maj","jun","jul","aug","sep","okt","nov","dec","år","gns."]
[]
[]
[]
[null,"Startsaldo",1000]
[null,"Samlet indkomst",{"$f":"SUM(tblIndkomst[jan])","v":4222},{"$f":"SUM(tblIndkomst[feb])","v":9033},{"$f":"SUM(tblIndkomst[mar])","v":4000},{"$f":"SUM(tblIndkomst[apr])","v":4045},{"$f":"SUM(tblIndkomst[maj])","v":9000},{"$f":"SUM(tblIndkomst[jun])","v":1525},{"$f":"SUM(tblIndkomst[jul])","v":1500},{"$f":"SUM(tblIndkomst[aug])","v":6500},{"$f":"SUM(tblIndkomst[sep])","v":4000},{"$f":"SUM(tblIndkomst[okt])","v":4000},{"$f":"SUM(tblIndkomst[nov])","v":9000},{"$f":"SUM(tblIndkomst[dec])","v":4000},{"$f":"SUM(tblIndkomst[år])","v":60825},{"$f":"O6/12","v":{"v":5068.75,"d":"5069"}}]
[null,"Samlede udgifter",{"$f":"SUM(tblUdgiftskategori_01[jan],tblUdgiftskategori_02[jan],tblUdgiftskategori_03[jan],tblUdgiftskategori_04[jan],tblUdgiftskategori_05[jan],tblUdgiftskategori_06[jan],tblUdgiftskategori_07[jan],tblUdgiftskategori_08[jan],tblUdgiftskategori_09[jan],tblUdgiftskategori_10[jan],tblUdgiftskategori_11[jan],tblUdgiftskategori_12[jan],tblUdgiftskategori_13[jan],tblUdgiftskategori_14[jan],tblUdgiftskategori_15[jan])","v":7936},{"$f":"SUM(tblUdgiftskategori_01[feb],tblUdgiftskategori_02[feb],tblUdgiftskategori_03[feb],tblUdgiftskategori_04[feb],tblUdgiftskategori_05[feb],tblUdgiftskategori_06[feb],tblUdgiftskategori_07[feb],tblUdgiftskategori_08[feb],tblUdgiftskategori_09[feb],tblUdgiftskategori_10[feb],tblUdgiftskategori_11[feb],tblUdgiftskategori_12[feb],tblUdgiftskategori_13[feb],tblUdgiftskategori_14[feb],tblUdgiftskategori_15[feb])","v":5243},{"$f":"SUM(tblUdgiftskategori_01[mar],tblUdgiftskategori_02[mar],tblUdgiftskategori_03[mar],tblUdgiftskategori_04[mar],tblUdgiftskategori_05[mar],tblUdgiftskategori_06[mar],tblUdgiftskategori_07[mar],tblUdgiftskategori_08[mar],tblUdgiftskategori_09[mar],tblUdgiftskategori_10[mar],tblUdgiftskategori_11[mar],tblUdgiftskategori_12[mar],tblUdgiftskategori_13[mar],tblUdgiftskategori_14[mar],tblUdgiftskategori_15[mar])","v":5933},{"$f":"SUM(tblUdgiftskategori_01[apr],tblUdgiftskategori_02[apr],tblUdgiftskategori_03[apr],tblUdgiftskategori_04[apr],tblUdgiftskategori_05[apr],tblUdgiftskategori_06[apr],tblUdgiftskategori_07[apr],tblUdgiftskategori_08[apr],tblUdgiftskategori_09[apr],tblUdgiftskategori_10[apr],tblUdgiftskategori_11[apr],tblUdgiftskategori_12[apr],tblUdgiftskategori_13[apr],tblUdgiftskategori_14[apr],tblUdgiftskategori_15[apr])","v":5858},{"$f":"SUM(tblUdgiftskategori_01[maj],tblUdgiftskategori_02[maj],tblUdgiftskategori_03[maj],tblUdgiftskategori_04[maj],tblUdgiftskategori_05[maj],tblUdgiftskategori_06[maj],tblUdgiftskategori_07[maj],tblUdgiftskategori_08[maj],tblUdgiftskategori_09[maj],tblUdgiftskategori_10[maj],tblUdgiftskategori_11[maj],tblUdgiftskategori_12[maj],tblUdgiftskategori_13[maj],tblUdgiftskategori_14[maj],tblUdgiftskategori_15[maj])","v":5468},{"$f":"SUM(tblUdgiftskategori_01[jun],tblUdgiftskategori_02[jun],tblUdgiftskategori_03[jun],tblUdgiftskategori_04[jun],tblUdgiftskategori_05[jun],tblUdgiftskategori_06[jun],tblUdgiftskategori_07[jun],tblUdgiftskategori_08[jun],tblUdgiftskategori_09[jun],tblUdgiftskategori_10[jun],tblUdgiftskategori_11[jun],tblUdgiftskategori_12[jun],tblUdgiftskategori_13[jun],tblUdgiftskategori_14[jun],tblUdgiftskategori_15[jun])","v":5118},{"$f":"SUM(tblUdgiftskategori_01[jul],tblUdgiftskategori_02[jul],tblUdgiftskategori_03[jul],tblUdgiftskategori_04[jul],tblUdgiftskategori_05[jul],tblUdgiftskategori_06[jul],tblUdgiftskategori_07[jul],tblUdgiftskategori_08[jul],tblUdgiftskategori_09[jul],tblUdgiftskategori_10[jul],tblUdgiftskategori_11[jul],tblUdgiftskategori_12[jul],tblUdgiftskategori_13[jul],tblUdgiftskategori_14[jul],tblUdgiftskategori_15[jul])","v":5743},{"$f":"SUM(tblUdgiftskategori_01[aug],tblUdgiftskategori_02[aug],tblUdgiftskategori_03[aug],tblUdgiftskategori_04[aug],tblUdgiftskategori_05[aug],tblUdgiftskategori_06[aug],tblUdgiftskategori_07[aug],tblUdgiftskategori_08[aug],tblUdgiftskategori_09[aug],tblUdgiftskategori_10[aug],tblUdgiftskategori_11[aug],tblUdgiftskategori_12[aug],tblUdgiftskategori_13[aug],tblUdgiftskategori_14[aug],tblUdgiftskategori_15[aug])","v":5353},{"$f":"SUM(tblUdgiftskategori_01[sep],tblUdgiftskategori_02[sep],tblUdgiftskategori_03[sep],tblUdgiftskategori_04[sep],tblUdgiftskategori_05[sep],tblUdgiftskategori_06[sep],tblUdgiftskategori_07[sep],tblUdgiftskategori_08[sep],tblUdgiftskategori_09[sep],tblUdgiftskategori_10[sep],tblUdgiftskategori_11[sep],tblUdgiftskategori_12[sep],tblUdgiftskategori_13[sep],tblUdgiftskategori_14[sep],tblUdgiftskategori_15[sep])","v":5983},{"$f":"SUM(tblUdgiftskategori_01[okt],tblUdgiftskategori_02[okt],tblUdgiftskategori_03[okt],tblUdgiftskategori_04[okt],tblUdgiftskategori_05[okt],tblUdgiftskategori_06[okt],tblUdgiftskategori_07[okt],tblUdgiftskategori_08[okt],tblUdgiftskategori_09[okt],tblUdgiftskategori_10[okt],tblUdgiftskategori_11[okt],tblUdgiftskategori_12[okt],tblUdgiftskategori_13[okt],tblUdgiftskategori_14[okt],tblUdgiftskategori_15[okt])","v":5943},{"$f":"SUM(tblUdgiftskategori_01[nov],tblUdgiftskategori_02[nov],tblUdgiftskategori_03[nov],tblUdgiftskategori_04[nov],tblUdgiftskategori_05[nov],tblUdgiftskategori_06[nov],tblUdgiftskategori_07[nov],tblUdgiftskategori_08[nov],tblUdgiftskategori_09[nov],tblUdgiftskategori_10[nov],tblUdgiftskategori_11[nov],tblUdgiftskategori_12[nov],tblUdgiftskategori_13[nov],tblUdgiftskategori_14[nov],tblUdgiftskategori_15[nov])","v":5058},{"$f":"SUM(tblUdgiftskategori_01[dec],tblUdgiftskategori_02[dec],tblUdgiftskategori_03[dec],tblUdgiftskategori_04[dec],tblUdgiftskategori_05[dec],tblUdgiftskategori_06[dec],tblUdgiftskategori_07[dec],tblUdgiftskategori_08[dec],tblUdgiftskategori_09[dec],tblUdgiftskategori_10[dec],tblUdgiftskategori_11[dec],tblUdgiftskategori_12[dec],tblUdgiftskategori_13[dec],tblUdgiftskategori_14[dec],tblUdgiftskategori_15[dec])","v":4958},{"$f":"SUM(tblUdgiftskategori_01[år],tblUdgiftskategori_02[år],tblUdgiftskategori_03[år],tblUdgiftskategori_04[år],tblUdgiftskategori_05[år],tblUdgiftskategori_06[år],tblUdgiftskategori_07[år],tblUdgiftskategori_08[år],tblUdgiftskategori_09[år],tblUdgiftskategori_10[år],tblUdgiftskategori_11[år],tblUdgiftskategori_12[år],tblUdgiftskategori_13[år],tblUdgiftskategori_14[år],tblUdgiftskategori_15[år])","v":68594},{"$f":"O7/12","v":{"v":5716.166666666667,"d":"5716"}}]
[null,"Nettoindkomst",{"$f":"C6-C7","v":-3714},{"$f":"D6-D7","v":3790},-1933,-1813,3532,-3593,-4243,1147,-1983,-1943,3942,-958,-7769,{"$f":"O8/12","v":{"v":-647.4166666666666,"d":"-647"}}]
[null,"SAMLET PENGESTRØM",{"$f":"C5+C6-C7","v":-2714},{"$f":"C9+D6-D7","v":1076},{"$f":"D9+E6-E7","v":-857},-2670,862,-2731,-6974,-5827,-7810,-9753,-5811,-6769]
[]
[]
[null,"indkomst"]
[null,"Lønninger og tip",4000,4000,4000,4000,4000,1000,1000,1000,4000,4000,4000,4000,{"$f":"SUM(tblIndkomst[[#This Row],[jan]:[dec]])","v":39000},{"$f":"tblIndkomst[[#This Row],[år]]/12","v":3250}]
[null,"Renteindtægter",222,33,null,45,null,25,{"$nulls":6},{"$f":"SUM(tblIndkomst[[#This Row],[jan]:[dec]])","v":325},{"$f":"tblIndkomst[[#This Row],[år]]/12","v":{"v":27.083333333333332,"d":"27"}}]
[null,"Dividender",null,5000,null,null,5000,null,null,5000,null,null,5000,null,{"$f":"SUM(tblIndkomst[[#This Row],[jan]:[dec]])","v":20000},{"$f":"tblIndkomst[[#This Row],[år]]/12","v":{"v":1666.6666666666667,"d":"1667"}}]
[null,"refusion/godtgørelse",{"$nulls":5},500,500,500,{"$nulls":4},{"$f":"SUM(tblIndkomst[[#This Row],[jan]:[dec]])","v":1500},{"$f":"tblIndkomst[[#This Row],[år]]/12","v":125}]
[null,"Andet",{"$nulls":12},{"$f":"SUM(tblIndkomst[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblIndkomst[[#This Row],[år]]/12","v":0}]
[null,"SAMLET INDKOMST",{"$f":"SUM(tblIndkomst[jan])","v":4222},{"$f":"SUM(tblIndkomst[feb])","v":9033},{"$f":"SUM(tblIndkomst[mar])","v":4000},{"$f":"SUM(tblIndkomst[apr])","v":4045},{"$f":"SUM(tblIndkomst[maj])","v":9000},{"$f":"SUM(tblIndkomst[jun])","v":1525},{"$f":"SUM(tblIndkomst[jul])","v":1500},{"$f":"SUM(tblIndkomst[aug])","v":6500},{"$f":"SUM(tblIndkomst[sep])","v":4000},{"$f":"SUM(tblIndkomst[okt])","v":4000},{"$f":"SUM(tblIndkomst[nov])","v":9000},{"$f":"SUM(tblIndkomst[dec])","v":4000},{"$f":"SUM(tblIndkomst[år])","v":60825},{"$f":"tblIndkomst[[#Totals],[år]]/12","v":{"v":5068.75,"d":"5069"}}]
[]
[]
[null,"hjem"]
[null,"Prioritetslån/leje",850,850,850,850,850,850,850,850,850,850,900,900,{"$f":"SUM(tblUdgiftskategori_01[[#This Row],[jan]:[dec]])","v":10300},{"$f":"tblUdgiftskategori_01[[#This Row],[år]]/12","v":{"v":858.3333333333334,"d":"858"}}]
[null,"Elektricitet",200,200,175,150,150,175,225,275,200,150,150,150,{"$f":"SUM(tblUdgiftskategori_01[[#This Row],[jan]:[dec]])","v":2200},{"$f":"tblUdgiftskategori_01[[#This Row],[år]]/12","v":{"v":183.33333333333334,"d":"183"}}]
[null,"Telefon",50,50,100,100,50,50,100,100,50,50,50,50,{"$f":"SUM(tblUdgiftskategori_01[[#This Row],[jan]:[dec]])","v":800},{"$f":"tblUdgiftskategori_01[[#This Row],[år]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Kabel/satellit",69,69,69,69,69,69,69,69,69,69,69,69,{"$f":"SUM(tblUdgiftskategori_01[[#This Row],[jan]:[dec]])","v":828},{"$f":"tblUdgiftskategori_01[[#This Row],[år]]/12","v":69}]
[null,"Internet",39,39,39,39,39,39,39,39,39,39,39,39,{"$f":"SUM(tblUdgiftskategori_01[[#This Row],[jan]:[dec]])","v":468},{"$f":"tblUdgiftskategori_01[[#This Row],[år]]/12","v":39}]
[null,{"$f":"UPPER(\"Total \" & B21)","v":"TOTAL HJEM"},{"$f":"SUM(tblUdgiftskategori_01[jan])","v":1208},{"$f":"SUM(tblUdgiftskategori_01[feb])","v":1208},{"$f":"SUM(tblUdgiftskategori_01[mar])","v":1233},{"$f":"SUM(tblUdgiftskategori_01[apr])","v":1208},{"$f":"SUM(tblUdgiftskategori_01[maj])","v":1158},{"$f":"SUM(tblUdgiftskategori_01[jun])","v":1183},{"$f":"SUM(tblUdgiftskategori_01[jul])","v":1283},{"$f":"SUM(tblUdgiftskategori_01[aug])","v":1333},{"$f":"SUM(tblUdgiftskategori_01[sep])","v":1208},{"$f":"SUM(tblUdgiftskategori_01[okt])","v":1158},{"$f":"SUM(tblUdgiftskategori_01[nov])","v":1208},{"$f":"SUM(tblUdgiftskategori_01[dec])","v":1208},{"$f":"SUM(tblUdgiftskategori_01[år])","v":14596},{"$f":"tblUdgiftskategori_01[[#Totals],[år]]/12","v":{"v":1216.3333333333333,"d":"1216"}}]
[]
[]
[null,"dagligt forbrug"]
[null,"Dagligvarer",345,250,200,400,350,250,400,350,250,400,350,250,{"$f":"SUM(tblUdgiftskategori_02[[#This Row],[jan]:[dec]])","v":3795},{"$f":"tblUdgiftskategori_02[[#This Row],[år]]/12","v":{"v":316.25,"d":"316"}}]
[null,"Beklædning",300,null,null,300,null,null,300,null,null,300,null,null,{"$f":"SUM(tblUdgiftskategori_02[[#This Row],[jan]:[dec]])","v":1200},{"$f":"tblUdgiftskategori_02[[#This Row],[år]]/12","v":100}]
[null,"Restaurantbesøg",125,125,300,125,125,200,125,125,125,125,125,125,{"$f":"SUM(tblUdgiftskategori_02[[#This Row],[jan]:[dec]])","v":1750},{"$f":"tblUdgiftskategori_02[[#This Row],[år]]/12","v":{"v":145.83333333333334,"d":"146"}}]
[null,"Frisør/barber",25,null,50,null,25,null,50,null,25,null,100,null,{"$f":"SUM(tblUdgiftskategori_02[[#This Row],[jan]:[dec]])","v":275},{"$f":"tblUdgiftskategori_02[[#This Row],[år]]/12","v":{"v":22.916666666666668,"d":"23"}}]
[null,"Andet",{"$nulls":12},{"$f":"SUM(tblUdgiftskategori_02[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_02[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B30)","v":"TOTAL DAGLIGT FORBRUG"},{"$f":"SUM(tblUdgiftskategori_02[jan])","v":795},{"$f":"SUM(tblUdgiftskategori_02[feb])","v":375},{"$f":"SUM(tblUdgiftskategori_02[mar])","v":550},{"$f":"SUM(tblUdgiftskategori_02[apr])","v":825},{"$f":"SUM(tblUdgiftskategori_02[maj])","v":500},{"$f":"SUM(tblUdgiftskategori_02[jun])","v":450},{"$f":"SUM(tblUdgiftskategori_02[jul])","v":875},{"$f":"SUM(tblUdgiftskategori_02[aug])","v":475},{"$f":"SUM(tblUdgiftskategori_02[sep])","v":400},{"$f":"SUM(tblUdgiftskategori_02[okt])","v":825},{"$f":"SUM(tblUdgiftskategori_02[nov])","v":575},{"$f":"SUM(tblUdgiftskategori_02[dec])","v":375},{"$f":"SUM(tblUdgiftskategori_02[år])","v":7020},{"$f":"tblUdgiftskategori_02[[#Totals],[år]]/12","v":585}]
[]
[]
[]
[null,"børn"]
[null,"Skoletilbehør",123,null,100,{"$nulls":4},345,{"$nulls":4},{"$f":"SUM(tblUdgiftskategori_03[[#This Row],[jan]:[dec]])","v":568},{"$f":"tblUdgiftskategori_03[[#This Row],[år]]/12","v":{"v":47.333333333333336,"d":"47"}}]
[null,"Beklædning",null,100,null,null,100,{"$nulls":3},100,null,null,100,{"$f":"SUM(tblUdgiftskategori_03[[#This Row],[jan]:[dec]])","v":400},{"$f":"tblUdgiftskategori_03[[#This Row],[år]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,"skolofrokostordning",50,50,50,50,50,50,null,null,50,50,50,50,{"$f":"SUM(tblUdgiftskategori_03[[#This Row],[jan]:[dec]])","v":500},{"$f":"tblUdgiftskategori_03[[#This Row],[år]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Medicin",200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(tblUdgiftskategori_03[[#This Row],[jan]:[dec]])","v":2400},{"$f":"tblUdgiftskategori_03[[#This Row],[år]]/12","v":200}]
[null,"Andet",2000,150,{"$nulls":3},200,{"$nulls":3},100,null,null,{"$f":"SUM(tblUdgiftskategori_03[[#This Row],[jan]:[dec]])","v":2450},{"$f":"tblUdgiftskategori_03[[#This Row],[år]]/12","v":{"v":204.16666666666666,"d":"204"}}]
[null,{"$f":"UPPER(\"Total \" & B40)","v":"TOTAL BØRN"},{"$f":"SUM(tblUdgiftskategori_03[jan])","v":2373},{"$f":"SUM(tblUdgiftskategori_03[feb])","v":500},{"$f":"SUM(tblUdgiftskategori_03[mar])","v":350},{"$f":"SUM(tblUdgiftskategori_03[apr])","v":250},{"$f":"SUM(tblUdgiftskategori_03[maj])","v":350},{"$f":"SUM(tblUdgiftskategori_03[jun])","v":450},{"$f":"SUM(tblUdgiftskategori_03[jul])","v":200},{"$f":"SUM(tblUdgiftskategori_03[aug])","v":545},{"$f":"SUM(tblUdgiftskategori_03[sep])","v":350},{"$f":"SUM(tblUdgiftskategori_03[okt])","v":350},{"$f":"SUM(tblUdgiftskategori_03[nov])","v":250},{"$f":"SUM(tblUdgiftskategori_03[dec])","v":350},{"$f":"SUM(tblUdgiftskategori_03[år])","v":6318},{"$f":"tblUdgiftskategori_03[[#Totals],[år]]/12","v":{"v":526.5,"d":"527"}}]
[]
[]
[null,"transport"]
[null,"Afbetaling på bil",600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(tblUdgiftskategori_04[[#This Row],[jan]:[dec]])","v":7200},{"$f":"tblUdgiftskategori_04[[#This Row],[år]]/12","v":600}]
[null,"Brændstof",325,325,325,325,325,500,500,500,325,325,325,325,{"$f":"SUM(tblUdgiftskategori_04[[#This Row],[jan]:[dec]])","v":4425},{"$f":"tblUdgiftskategori_04[[#This Row],[år]]/12","v":{"v":368.75,"d":"369"}}]
[null,"Reparationer",null,100,null,100,null,100,null,100,null,100,null,null,{"$f":"SUM(tblUdgiftskategori_04[[#This Row],[jan]:[dec]])","v":500},{"$f":"tblUdgiftskategori_04[[#This Row],[år]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Registrerings-/vægtafgift",185,{"$nulls":7},225,{"$nulls":3},{"$f":"SUM(tblUdgiftskategori_04[[#This Row],[jan]:[dec]])","v":410},{"$f":"tblUdgiftskategori_04[[#This Row],[år]]/12","v":{"v":34.166666666666664,"d":"34"}}]
[null,"Andet",{"$nulls":4},400,{"$nulls":7},{"$f":"SUM(tblUdgiftskategori_04[[#This Row],[jan]:[dec]])","v":400},{"$f":"tblUdgiftskategori_04[[#This Row],[år]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,{"$f":"UPPER(\"Total \" & B49)","v":"TOTAL TRANSPORT"},{"$f":"SUM(tblUdgiftskategori_04[jan])","v":1110},{"$f":"SUM(tblUdgiftskategori_04[feb])","v":1025},{"$f":"SUM(tblUdgiftskategori_04[mar])","v":925},{"$f":"SUM(tblUdgiftskategori_04[apr])","v":1025},{"$f":"SUM(tblUdgiftskategori_04[maj])","v":1325},{"$f":"SUM(tblUdgiftskategori_04[jun])","v":1200},{"$f":"SUM(tblUdgiftskategori_04[jul])","v":1100},{"$f":"SUM(tblUdgiftskategori_04[aug])","v":1200},{"$f":"SUM(tblUdgiftskategori_04[sep])","v":1150},{"$f":"SUM(tblUdgiftskategori_04[okt])","v":1025},{"$f":"SUM(tblUdgiftskategori_04[nov])","v":925},{"$f":"SUM(tblUdgiftskategori_04[dec])","v":925},{"$f":"SUM(tblUdgiftskategori_04[år])","v":12935},{"$f":"tblUdgiftskategori_04[[#Totals],[år]]/12","v":{"v":1077.9166666666667,"d":"1078"}}]
[]
[]
[null,"sundhed"]
[null,"Læge/tandlæge",null,35,null,null,35,35,35,null,null,35,null,null,{"$f":"SUM(tblUdgiftskategori_05[[#This Row],[jan]:[dec]])","v":175},{"$f":"tblUdgiftskategori_05[[#This Row],[år]]/12","v":{"v":14.583333333333334,"d":"15"}}]
[null,"Medicin",25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"SUM(tblUdgiftskategori_05[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblUdgiftskategori_05[[#This Row],[år]]/12","v":25}]
[null,"Andet",null,null,150,{"$nulls":5},150,{"$nulls":3},{"$f":"SUM(tblUdgiftskategori_05[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblUdgiftskategori_05[[#This Row],[år]]/12","v":25}]
[null,{"$f":"UPPER(\"Total \" & B58)","v":"TOTAL SUNDHED"},{"$f":"SUM(tblUdgiftskategori_05[jan])","v":25},{"$f":"SUM(tblUdgiftskategori_05[feb])","v":60},{"$f":"SUM(tblUdgiftskategori_05[mar])","v":175},{"$f":"SUM(tblUdgiftskategori_05[apr])","v":25},{"$f":"SUM(tblUdgiftskategori_05[maj])","v":60},{"$f":"SUM(tblUdgiftskategori_05[jun])","v":60},{"$f":"SUM(tblUdgiftskategori_05[jul])","v":60},{"$f":"SUM(tblUdgiftskategori_05[aug])","v":25},{"$f":"SUM(tblUdgiftskategori_05[sep])","v":175},{"$f":"SUM(tblUdgiftskategori_05[okt])","v":60},{"$f":"SUM(tblUdgiftskategori_05[nov])","v":25},{"$f":"SUM(tblUdgiftskategori_05[dec])","v":25},{"$f":"SUM(tblUdgiftskategori_05[år])","v":775},{"$f":"tblUdgiftskategori_05[[#Totals],[år]]/12","v":{"v":64.58333333333333,"d":"65"}}]
[]
[]
[null,"forsikring"]
[null,"Bilforsikring",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblUdgiftskategori_06[[#This Row],[jan]:[dec]])","v":1800},{"$f":"tblUdgiftskategori_06[[#This Row],[år]]/12","v":150}]
[null,"Sundhed",675,675,675,675,675,675,675,675,675,675,675,675,{"$f":"SUM(tblUdgiftskategori_06[[#This Row],[jan]:[dec]])","v":8100},{"$f":"tblUdgiftskategori_06[[#This Row],[år]]/12","v":675}]
[null,"Livsforsikring",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblUdgiftskategori_06[[#This Row],[jan]:[dec]])","v":1800},{"$f":"tblUdgiftskategori_06[[#This Row],[år]]/12","v":150}]
[null,{"$f":"UPPER(\"Total \" & B65)","v":"TOTAL FORSIKRING"},{"$f":"SUM(tblUdgiftskategori_06[jan])","v":975},{"$f":"SUM(tblUdgiftskategori_06[feb])","v":975},{"$f":"SUM(tblUdgiftskategori_06[mar])","v":975},{"$f":"SUM(tblUdgiftskategori_06[apr])","v":975},{"$f":"SUM(tblUdgiftskategori_06[maj])","v":975},{"$f":"SUM(tblUdgiftskategori_06[jun])","v":975},{"$f":"SUM(tblUdgiftskategori_06[jul])","v":975},{"$f":"SUM(tblUdgiftskategori_06[aug])","v":975},{"$f":"SUM(tblUdgiftskategori_06[sep])","v":975},{"$f":"SUM(tblUdgiftskategori_06[okt])","v":975},{"$f":"SUM(tblUdgiftskategori_06[nov])","v":975},{"$f":"SUM(tblUdgiftskategori_06[dec])","v":975},{"$f":"SUM(tblUdgiftskategori_06[år])","v":11700},{"$f":"tblUdgiftskategori_06[[#Totals],[år]]/12","v":975}]
[]
[]
[null,"uddannelse"]
[null,"Undervisningsgebyr",null,null,400,{"$nulls":5},400,{"$nulls":3},{"$f":"SUM(tblUdgiftskategori_07[[#This Row],[jan]:[dec]])","v":800},{"$f":"tblUdgiftskategori_07[[#This Row],[år]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Bøger",null,null,225,{"$nulls":5},225,{"$nulls":3},{"$f":"SUM(tblUdgiftskategori_07[[#This Row],[jan]:[dec]])","v":450},{"$f":"tblUdgiftskategori_07[[#This Row],[år]]/12","v":{"v":37.5,"d":"38"}}]
[null,"Andet",{"$nulls":12},{"$f":"SUM(tblUdgiftskategori_07[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_07[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B72)","v":"TOTAL UDDANNELSE"},{"$f":"SUM(tblUdgiftskategori_07[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_07[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_07[mar])","v":625},{"$f":"SUM(tblUdgiftskategori_07[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_07[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_07[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_07[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_07[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_07[sep])","v":625},{"$f":"SUM(tblUdgiftskategori_07[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_07[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_07[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_07[år])","v":1250},{"$f":"tblUdgiftskategori_07[[#Totals],[år]]/12","v":{"v":104.16666666666667,"d":"104"}}]
[]
[]
[null,"velgørenhed"]
[null,"Gaver",null,100,{"$nulls":3},100,{"$nulls":3},100,null,null,{"$f":"SUM(tblUdgiftskategori_08[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblUdgiftskategori_08[[#This Row],[år]]/12","v":25}]
[null,"Donationer til velgørenhed",null,null,100,null,100,null,100,null,100,null,100,null,{"$f":"SUM(tblUdgiftskategori_08[[#This Row],[jan]:[dec]])","v":500},{"$f":"tblUdgiftskategori_08[[#This Row],[år]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Andet",{"$nulls":3},100,{"$nulls":3},100,{"$nulls":3},100,{"$f":"SUM(tblUdgiftskategori_08[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblUdgiftskategori_08[[#This Row],[år]]/12","v":25}]
[null,{"$f":"UPPER(\"Total \" & B79)","v":"TOTAL VELGØRENHED"},{"$f":"SUM(tblUdgiftskategori_08[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_08[feb])","v":100},{"$f":"SUM(tblUdgiftskategori_08[mar])","v":100},{"$f":"SUM(tblUdgiftskategori_08[apr])","v":100},{"$f":"SUM(tblUdgiftskategori_08[maj])","v":100},{"$f":"SUM(tblUdgiftskategori_08[jun])","v":100},{"$f":"SUM(tblUdgiftskategori_08[jul])","v":100},{"$f":"SUM(tblUdgiftskategori_08[aug])","v":100},{"$f":"SUM(tblUdgiftskategori_08[sep])","v":100},{"$f":"SUM(tblUdgiftskategori_08[okt])","v":100},{"$f":"SUM(tblUdgiftskategori_08[nov])","v":100},{"$f":"SUM(tblUdgiftskategori_08[dec])","v":100},{"$f":"SUM(tblUdgiftskategori_08[år])","v":1100},{"$f":"tblUdgiftskategori_08[[#Totals],[år]]/12","v":{"v":91.66666666666667,"d":"92"}}]
[]
[]
[null,"opsparing"]
[null,"Katastrofefond",100,100,100,100,100,{"$nulls":3},100,100,100,100,{"$f":"SUM(tblUdgiftskategori_09[[#This Row],[jan]:[dec]])","v":900},{"$f":"tblUdgiftskategori_09[[#This Row],[år]]/12","v":75}]
[null,"Pension (401k, SKAT)",500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(tblUdgiftskategori_09[[#This Row],[jan]:[dec]])","v":6000},{"$f":"tblUdgiftskategori_09[[#This Row],[år]]/12","v":500}]
[null,"Overfør til opsparing",200,200,200,200,200,{"$nulls":3},200,200,200,200,{"$f":"SUM(tblUdgiftskategori_09[[#This Row],[jan]:[dec]])","v":1800},{"$f":"tblUdgiftskategori_09[[#This Row],[år]]/12","v":150}]
[null,{"$f":"UPPER(\"Total \" & B86)","v":"TOTAL OPSPARING"},{"$f":"SUM(tblUdgiftskategori_09[jan])","v":800},{"$f":"SUM(tblUdgiftskategori_09[feb])","v":800},{"$f":"SUM(tblUdgiftskategori_09[mar])","v":800},{"$f":"SUM(tblUdgiftskategori_09[apr])","v":800},{"$f":"SUM(tblUdgiftskategori_09[maj])","v":800},{"$f":"SUM(tblUdgiftskategori_09[jun])","v":500},{"$f":"SUM(tblUdgiftskategori_09[jul])","v":500},{"$f":"SUM(tblUdgiftskategori_09[aug])","v":500},{"$f":"SUM(tblUdgiftskategori_09[sep])","v":800},{"$f":"SUM(tblUdgiftskategori_09[okt])","v":800},{"$f":"SUM(tblUdgiftskategori_09[nov])","v":800},{"$f":"SUM(tblUdgiftskategori_09[dec])","v":800},{"$f":"SUM(tblUdgiftskategori_09[år])","v":8700},{"$f":"tblUdgiftskategori_09[[#Totals],[år]]/12","v":725}]
[]
[]
[null,"gældsforpligtelser"]
[null,"Kreditkort nr. 1",145,145,145,145,145,145,145,145,145,145,145,145,{"$f":"SUM(tblUdgiftskategori_10[[#This Row],[jan]:[dec]])","v":1740},{"$f":"tblUdgiftskategori_10[[#This Row],[år]]/12","v":145}]
[null,"Skat, stat",450,null,null,450,null,null,450,null,null,450,null,null,{"$f":"SUM(tblUdgiftskategori_10[[#This Row],[jan]:[dec]])","v":1800},{"$f":"tblUdgiftskategori_10[[#This Row],[år]]/12","v":150}]
[null,"Studielån",55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"SUM(tblUdgiftskategori_10[[#This Row],[jan]:[dec]])","v":660},{"$f":"tblUdgiftskategori_10[[#This Row],[år]]/12","v":55}]
[null,{"$f":"UPPER(\"Total \" & B93)","v":"TOTAL GÆLDSFORPLIGTELSER"},{"$f":"SUM(tblUdgiftskategori_10[jan])","v":650},{"$f":"SUM(tblUdgiftskategori_10[feb])","v":200},{"$f":"SUM(tblUdgiftskategori_10[mar])","v":200},{"$f":"SUM(tblUdgiftskategori_10[apr])","v":650},{"$f":"SUM(tblUdgiftskategori_10[maj])","v":200},{"$f":"SUM(tblUdgiftskategori_10[jun])","v":200},{"$f":"SUM(tblUdgiftskategori_10[jul])","v":650},{"$f":"SUM(tblUdgiftskategori_10[aug])","v":200},{"$f":"SUM(tblUdgiftskategori_10[sep])","v":200},{"$f":"SUM(tblUdgiftskategori_10[okt])","v":650},{"$f":"SUM(tblUdgiftskategori_10[nov])","v":200},{"$f":"SUM(tblUdgiftskategori_10[dec])","v":200},{"$f":"SUM(tblUdgiftskategori_10[år])","v":4200},{"$f":"tblUdgiftskategori_10[[#Totals],[år]]/12","v":350}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_11[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_11[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_11[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B100)","v":"TOTAL  "},{"$f":"SUM(tblUdgiftskategori_11[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_11[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_11[mar])","v":0},{"$f":"SUM(tblUdgiftskategori_11[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_11[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_11[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_11[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_11[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_11[sep])","v":0},{"$f":"SUM(tblUdgiftskategori_11[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_11[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_11[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_11[år])","v":0},{"$f":"O104/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_12[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_12[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_12[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},0,{"$f":"tblUdgiftskategori_12[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B107)","v":"TOTAL  "},{"$f":"SUM(tblUdgiftskategori_12[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_12[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_12[mar])","v":0},{"$f":"SUM(tblUdgiftskategori_12[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_12[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_12[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_12[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_12[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_12[sep])","v":0},{"$f":"SUM(tblUdgiftskategori_12[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_12[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_12[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_12[år])","v":0},{"$f":"tblUdgiftskategori_12[[#Totals],[år]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_13[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_13[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_13[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B115)","v":"TOTAL  "},{"$f":"SUM(tblUdgiftskategori_13[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_13[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_13[mar])","v":0},{"$f":"SUM(tblUdgiftskategori_13[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_13[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_13[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_13[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_13[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_13[sep])","v":0},{"$f":"SUM(tblUdgiftskategori_13[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_13[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_13[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_13[år])","v":0},{"$f":"tblUdgiftskategori_13[[#Totals],[år]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_14[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_14[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_14[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B122)","v":"TOTAL  "},{"$f":"SUM(tblUdgiftskategori_14[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_14[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_14[mar])","v":0},{"$f":"SUM(tblUdgiftskategori_14[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_14[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_14[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_14[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_14[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_14[sep])","v":0},{"$f":"SUM(tblUdgiftskategori_14[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_14[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_14[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_14[år])","v":0},{"$f":"tblUdgiftskategori_14[[#Totals],[år]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_15[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_15[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblUdgiftskategori_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblUdgiftskategori_15[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Total \" & B129)","v":"TOTAL  "},{"$f":"SUM(tblUdgiftskategori_15[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_15[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_15[mar])","v":0},{"$f":"SUM(tblUdgiftskategori_15[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_15[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_15[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_15[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_15[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_15[sep])","v":0},{"$f":"SUM(tblUdgiftskategori_15[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_15[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_15[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_15[år])","v":0},{"$f":"tblUdgiftskategori_15[[#Totals],[år]]/12","v":0}]

{"sheet":"Opsætning","index":2,"n_rows":59,"n_cols":10,"rows_kept":59}
[null,"FAMILIEN JOHNSON 2012"]
[null,"indkomst",null,"udgifter"]
[null,"Lønninger og tip",null," "]
[null,"renteindtægter",null,"hjem",null,"hjem",null,"dagligt forbrug",null,"børn"]
[null,"dividender",null,"dagligt forbrug",null,"prioritetslån/leje",null,"dagligvarer",null,"medicin"]
[null,"gaver",null,"børn",null,"elektricitet",null,"personlig pleje",null,"beklædning"]
[null,"refusion/godtgørelse",null,"transport",null,"benzin/olie",null,"beklædning",null,"undervisningsgebyr"]
[null,"overførsel fra opsparing",null,"sundhed",null,"vand/kloak/affald",null,"rengøringstjenester",null,"skolofrokostordning"]
[null,"andet",null,"forsikring",null,"telefon",null,"restaurantbesøg",null,"skoletilbehør"]
[{"$nulls":3},"uddannelse",null,"kabel/satellit",null,"renseri",null,"børnepasning"]
[{"$nulls":3},"velgørenhed",null,"internet",null,"frisør/barber",null,"legetøj/spil"]
[{"$nulls":3},"opsparing",null,"indretning/apparater",null,"andet",null,"andet"]
[{"$nulls":3},"gældsforpligtelser",null,"græsplæne/have"]
[{"$nulls":3},"underholdning",null,"isenkram til hjemmet"]
[{"$nulls":3},"kæledyr",null,"vedligeholdelse"]
[{"$nulls":3},"abonnementer",null,"forbedringer"]
[{"$nulls":3},"ferie",null,"andet"]
[{"$nulls":3},"diverse"]
[]
[{"$nulls":5},"transport",null,"sundhed",null,"forsikring"]
[{"$nulls":5},"afbetaling på bil",null,"læge/tandlæge",null,"bilforsikring"]
[{"$nulls":5},"brændstof",null,"medicin",null,"sundhed"]
[{"$nulls":5},"bus/taxa/tog",null,"motioncenter",null,"indboforsikring"]
[{"$nulls":5},"reparationer",null,"nødstilfælde",null,"livsforsikring"]
[{"$nulls":5},"registrerings-/vægtafgift",null,"andet",null,"andet"]
[{"$nulls":5},"andet"]
[]
[]
[{"$nulls":5},"uddannelse",null,"velgørenhed",null,"opsparing"]
[{"$nulls":5},"undervisningsgebyr",null,"gaver",null,"katastrofefond"]
[{"$nulls":5},"bøger",null,"donationer til velgørenhed",null,"overfør til opsparing"]
[{"$nulls":5},"musiklektioner",null,"donationer til religiøse foretagender",null,"pension (401k, skat)"]
[{"$nulls":5},"andet",null,"andet",null,"investeringer"]
[{"$nulls":9},"universitet"]
[{"$nulls":9},"andet"]
[]
[]
[{"$nulls":5},"gældsforpligtelser",null,"underholdning",null,"kæledyr"]
[{"$nulls":5},"studielån",null,"video/dvd",null,"mad"]
[{"$nulls":5},"andre lån",null,"musik",null,"medicin"]
[{"$nulls":5},"kreditkort nr. 1",null,"spil",null,"legetøj/tilbehør"]
[{"$nulls":5},"kreditkort nr. 2",null,"leje",null,"andet"]
[{"$nulls":5},"kreditkort nr. 3",null,"biograf/teater"]
[{"$nulls":5},"ægtefællebidrag/børnepenge",null,"koncerter/skuespil"]
[{"$nulls":5},"skat, stat",null,"bøger"]
[{"$nulls":5},"ejendomsskat",null,"hobbyer"]
[{"$nulls":5},"skat, region/kommune",null,"film/foto"]
[{"$nulls":5},"gebyr til boligejerforening",null,"sport"]
[{"$nulls":5},"advokatsalærer m.m.",null,"udendørsaktiviteter"]
[{"$nulls":5},"andet",null,"legetøj/gadgets"]
[{"$nulls":7},"andet"]
[]
[{"$nulls":5},"abonnementer",null,"ferie",null,"diverse"]
[{"$nulls":5},"avis",null,"rejser",null,"bankgebyrer"]
[{"$nulls":5},"blade",null,"indkvartering",null,"porto"]
[{"$nulls":5},"kontingenter",null,"mad",null,"andet"]
[{"$nulls":5},"klubmedlemskaber",null,"billeje"]
[{"$nulls":5},"andet",null,"underholdning"]
[{"$nulls":7},"andet"]

{"sheet":"diagramdata","index":3,"n_rows":40,"n_cols":16,"rows_kept":40,"hidden":true}
[null,"*** Dette ark bør forblive skjult ***"]
[]
[]
[null,"Periode",3]
[]
[null,null,"jan","feb","mar","apr","maj","jun","jul","aug","sep","okt","nov","dec","år","Gns."]
[null,{"$f":"LOWER(Budget!B129)","v":" "},{"$f":"SUM(tblUdgiftskategori_15[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_15[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_15[mar])","v":0},{"$f":"SUM(tblUdgiftskategori_15[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_15[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_15[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_15[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_15[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_15[sep])","v":0},{"$f":"SUM(tblUdgiftskategori_15[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_15[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_15[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_15[år])","v":0},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B122)","v":" "},{"$f":"SUM(tblUdgiftskategori_14[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_14[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_14[mar])","v":0},{"$f":"SUM(tblUdgiftskategori_14[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_14[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_14[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_14[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_14[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_14[sep])","v":0},{"$f":"SUM(tblUdgiftskategori_14[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_14[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_14[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_14[år])","v":0},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B115)","v":" "},{"$f":"SUM(tblUdgiftskategori_13[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_13[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_13[mar])","v":0},{"$f":"SUM(tblUdgiftskategori_13[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_13[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_13[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_13[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_13[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_13[sep])","v":0},{"$f":"SUM(tblUdgiftskategori_13[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_13[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_13[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_13[år])","v":0},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B107)","v":" "},{"$f":"SUM(tblUdgiftskategori_12[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_12[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_12[mar])","v":0},{"$f":"SUM(tblUdgiftskategori_12[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_12[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_12[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_12[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_12[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_12[sep])","v":0},{"$f":"SUM(tblUdgiftskategori_12[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_12[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_12[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_12[år])","v":0},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B100)","v":" "},{"$f":"SUM(tblUdgiftskategori_11[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_11[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_11[mar])","v":0},{"$f":"SUM(tblUdgiftskategori_11[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_11[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_11[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_11[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_11[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_11[sep])","v":0},{"$f":"SUM(tblUdgiftskategori_11[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_11[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_11[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_11[år])","v":0},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B93)","v":"gældsforpligtelser"},{"$f":"SUM(tblUdgiftskategori_10[jan])","v":650},{"$f":"SUM(tblUdgiftskategori_10[feb])","v":200},{"$f":"SUM(tblUdgiftskategori_10[mar])","v":200},{"$f":"SUM(tblUdgiftskategori_10[apr])","v":650},{"$f":"SUM(tblUdgiftskategori_10[maj])","v":200},{"$f":"SUM(tblUdgiftskategori_10[jun])","v":200},{"$f":"SUM(tblUdgiftskategori_10[jul])","v":650},{"$f":"SUM(tblUdgiftskategori_10[aug])","v":200},{"$f":"SUM(tblUdgiftskategori_10[sep])","v":200},{"$f":"SUM(tblUdgiftskategori_10[okt])","v":650},{"$f":"SUM(tblUdgiftskategori_10[nov])","v":200},{"$f":"SUM(tblUdgiftskategori_10[dec])","v":200},{"$f":"SUM(tblUdgiftskategori_10[år])","v":{"v":4200,"d":"4,200"}},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B86)","v":"opsparing"},{"$f":"SUM(tblUdgiftskategori_09[jan])","v":800},{"$f":"SUM(tblUdgiftskategori_09[feb])","v":800},{"$f":"SUM(tblUdgiftskategori_09[mar])","v":800},{"$f":"SUM(tblUdgiftskategori_09[apr])","v":800},{"$f":"SUM(tblUdgiftskategori_09[maj])","v":800},{"$f":"SUM(tblUdgiftskategori_09[jun])","v":500},{"$f":"SUM(tblUdgiftskategori_09[jul])","v":500},{"$f":"SUM(tblUdgiftskategori_09[aug])","v":500},{"$f":"SUM(tblUdgiftskategori_09[sep])","v":800},{"$f":"SUM(tblUdgiftskategori_09[okt])","v":800},{"$f":"SUM(tblUdgiftskategori_09[nov])","v":800},{"$f":"SUM(tblUdgiftskategori_09[dec])","v":800},{"$f":"SUM(tblUdgiftskategori_09[år])","v":{"v":8700,"d":"8,700"}},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B79)","v":"velgørenhed"},{"$f":"SUM(tblUdgiftskategori_08[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_08[feb])","v":100},{"$f":"SUM(tblUdgiftskategori_08[mar])","v":100},{"$f":"SUM(tblUdgiftskategori_08[apr])","v":100},{"$f":"SUM(tblUdgiftskategori_08[maj])","v":100},{"$f":"SUM(tblUdgiftskategori_08[jun])","v":100},{"$f":"SUM(tblUdgiftskategori_08[jul])","v":100},{"$f":"SUM(tblUdgiftskategori_08[aug])","v":100},{"$f":"SUM(tblUdgiftskategori_08[sep])","v":100},{"$f":"SUM(tblUdgiftskategori_08[okt])","v":100},{"$f":"SUM(tblUdgiftskategori_08[nov])","v":100},{"$f":"SUM(tblUdgiftskategori_08[dec])","v":100},{"$f":"SUM(tblUdgiftskategori_08[år])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B72)","v":"uddannelse"},{"$f":"SUM(tblUdgiftskategori_07[jan])","v":0},{"$f":"SUM(tblUdgiftskategori_07[feb])","v":0},{"$f":"SUM(tblUdgiftskategori_07[mar])","v":625},{"$f":"SUM(tblUdgiftskategori_07[apr])","v":0},{"$f":"SUM(tblUdgiftskategori_07[maj])","v":0},{"$f":"SUM(tblUdgiftskategori_07[jun])","v":0},{"$f":"SUM(tblUdgiftskategori_07[jul])","v":0},{"$f":"SUM(tblUdgiftskategori_07[aug])","v":0},{"$f":"SUM(tblUdgiftskategori_07[sep])","v":625},{"$f":"SUM(tblUdgiftskategori_07[okt])","v":0},{"$f":"SUM(tblUdgiftskategori_07[nov])","v":0},{"$f":"SUM(tblUdgiftskategori_07[dec])","v":0},{"$f":"SUM(tblUdgiftskategori_07[år])","v":{"v":1250,"d":"1,250"}},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B65)","v":"forsikring"},{"$f":"SUM(tblUdgiftskategori_06[jan])","v":975},{"$f":"SUM(tblUdgiftskategori_06[feb])","v":975},{"$f":"SUM(tblUdgiftskategori_06[mar])","v":975},{"$f":"SUM(tblUdgiftskategori_06[apr])","v":975},{"$f":"SUM(tblUdgiftskategori_06[maj])","v":975},{"$f":"SUM(tblUdgiftskategori_06[jun])","v":975},{"$f":"SUM(tblUdgiftskategori_06[jul])","v":975},{"$f":"SUM(tblUdgiftskategori_06[aug])","v":975},{"$f":"SUM(tblUdgiftskategori_06[sep])","v":975},{"$f":"SUM(tblUdgiftskategori_06[okt])","v":975},{"$f":"SUM(tblUdgiftskategori_06[nov])","v":975},{"$f":"SUM(tblUdgiftskategori_06[dec])","v":975},{"$f":"SUM(tblUdgiftskategori_06[år])","v":{"v":11700,"d":"11,700"}},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B58)","v":"sundhed"},{"$f":"SUM(tblUdgiftskategori_05[jan])","v":25},{"$f":"SUM(tblUdgiftskategori_05[feb])","v":60},{"$f":"SUM(tblUdgiftskategori_05[mar])","v":175},{"$f":"SUM(tblUdgiftskategori_05[apr])","v":25},{"$f":"SUM(tblUdgiftskategori_05[maj])","v":60},{"$f":"SUM(tblUdgiftskategori_05[jun])","v":60},{"$f":"SUM(tblUdgiftskategori_05[jul])","v":60},{"$f":"SUM(tblUdgiftskategori_05[aug])","v":25},{"$f":"SUM(tblUdgiftskategori_05[sep])","v":175},{"$f":"SUM(tblUdgiftskategori_05[okt])","v":60},{"$f":"SUM(tblUdgiftskategori_05[nov])","v":25},{"$f":"SUM(tblUdgiftskategori_05[dec])","v":25},{"$f":"SUM(tblUdgiftskategori_05[år])","v":775},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B49)","v":"transport"},{"$f":"SUM(tblUdgiftskategori_04[jan])","v":{"v":1110,"d":"1,110"}},{"$f":"SUM(tblUdgiftskategori_04[feb])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblUdgiftskategori_04[mar])","v":925},{"$f":"SUM(tblUdgiftskategori_04[apr])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblUdgiftskategori_04[maj])","v":{"v":1325,"d":"1,325"}},{"$f":"SUM(tblUdgiftskategori_04[jun])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblUdgiftskategori_04[jul])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblUdgiftskategori_04[aug])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblUdgiftskategori_04[sep])","v":{"v":1150,"d":"1,150"}},{"$f":"SUM(tblUdgiftskategori_04[okt])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblUdgiftskategori_04[nov])","v":925},{"$f":"SUM(tblUdgiftskategori_04[dec])","v":925},{"$f":"SUM(tblUdgiftskategori_04[år])","v":{"v":12935,"d":"12,935"}},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B40)","v":"børn"},{"$f":"SUM(tblUdgiftskategori_03[jan])","v":{"v":2373,"d":"2,373"}},{"$f":"SUM(tblUdgiftskategori_03[feb])","v":500},{"$f":"SUM(tblUdgiftskategori_03[mar])","v":350},{"$f":"SUM(tblUdgiftskategori_03[apr])","v":250},{"$f":"SUM(tblUdgiftskategori_03[maj])","v":350},{"$f":"SUM(tblUdgiftskategori_03[jun])","v":450},{"$f":"SUM(tblUdgiftskategori_03[jul])","v":200},{"$f":"SUM(tblUdgiftskategori_03[aug])","v":545},{"$f":"SUM(tblUdgiftskategori_03[sep])","v":350},{"$f":"SUM(tblUdgiftskategori_03[okt])","v":350},{"$f":"SUM(tblUdgiftskategori_03[nov])","v":250},{"$f":"SUM(tblUdgiftskategori_03[dec])","v":350},{"$f":"SUM(tblUdgiftskategori_03[år])","v":{"v":6318,"d":"6,318"}},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B30)","v":"dagligt forbrug"},{"$f":"SUM(tblUdgiftskategori_02[jan])","v":795},{"$f":"SUM(tblUdgiftskategori_02[feb])","v":375},{"$f":"SUM(tblUdgiftskategori_02[mar])","v":550},{"$f":"SUM(tblUdgiftskategori_02[apr])","v":825},{"$f":"SUM(tblUdgiftskategori_02[maj])","v":500},{"$f":"SUM(tblUdgiftskategori_02[jun])","v":450},{"$f":"SUM(tblUdgiftskategori_02[jul])","v":875},{"$f":"SUM(tblUdgiftskategori_02[aug])","v":475},{"$f":"SUM(tblUdgiftskategori_02[sep])","v":400},{"$f":"SUM(tblUdgiftskategori_02[okt])","v":825},{"$f":"SUM(tblUdgiftskategori_02[nov])","v":575},{"$f":"SUM(tblUdgiftskategori_02[dec])","v":375},{"$f":"SUM(tblUdgiftskategori_02[år])","v":{"v":7020,"d":"7,020"}},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[null,{"$f":"LOWER(Budget!B21)","v":"hjem"},{"$f":"SUM(tblUdgiftskategori_01[jan])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblUdgiftskategori_01[feb])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblUdgiftskategori_01[mar])","v":{"v":1233,"d":"1,233"}},{"$f":"SUM(tblUdgiftskategori_01[apr])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblUdgiftskategori_01[maj])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblUdgiftskategori_01[jun])","v":{"v":1183,"d":"1,183"}},{"$f":"SUM(tblUdgiftskategori_01[jul])","v":{"v":1283,"d":"1,283"}},{"$f":"SUM(tblUdgiftskategori_01[aug])","v":{"v":1333,"d":"1,333"}},{"$f":"SUM(tblUdgiftskategori_01[sep])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblUdgiftskategori_01[okt])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblUdgiftskategori_01[nov])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblUdgiftskategori_01[dec])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblUdgiftskategori_01[år])","v":{"v":14596,"d":"14,596"}},{"$f":"SUM(tblUdgiftskategori_15[gns.])","v":0}]
[]
[]
[]
[]
[null,"Akkumuleret pengestrøm",{"$f":"SUM(Budget!$C$8:C$8)","v":{"v":-3714,"d":"-3,714"}},{"$f":"SUM(Budget!$C$8:D$8)","v":76},{"$f":"SUM(Budget!$C$8:E$8)","v":{"v":-1857,"d":"-1,857"}},{"$f":"SUM(Budget!$C$8:F$8)","v":{"v":-3670,"d":"-3,670"}},{"$f":"SUM(Budget!$C$8:G$8)","v":-138},{"$f":"SUM(Budget!$C$8:H$8)","v":{"v":-3731,"d":"-3,731"}},{"$f":"SUM(Budget!$C$8:I$8)","v":{"v":-7974,"d":"-7,974"}},{"$f":"SUM(Budget!$C$8:J$8)","v":{"v":-6827,"d":"-6,827"}},{"$f":"SUM(Budget!$C$8:K$8)","v":{"v":-8810,"d":"-8,810"}},{"$f":"SUM(Budget!$C$8:L$8)","v":{"v":-10753,"d":"-10,753"}},{"$f":"SUM(Budget!$C$8:M$8)","v":{"v":-6811,"d":"-6,811"}},{"$f":"SUM(Budget!$C$8:N$8)","v":{"v":-7769,"d":"-7,769"}},{"$f":"SUM(Budget!$C$8:O$8)","v":{"v":-15538,"d":"-15,538"}}]
[]
[null,"Positiv pengestrøm for året",{"$f":"IF(Budget!C$8<0,NA(),IF(period+2<>COLUMN(Budget!C$8),NA(),Budget!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!D$8<0,NA(),IF(period+2<>COLUMN(Budget!D$8),NA(),Budget!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!E$8<0,NA(),IF(period+2<>COLUMN(Budget!E$8),NA(),Budget!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!F$8<0,NA(),IF(period+2<>COLUMN(Budget!F$8),NA(),Budget!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!G$8<0,NA(),IF(period+2<>COLUMN(Budget!G$8),NA(),Budget!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!H$8<0,NA(),IF(period+2<>COLUMN(Budget!H$8),NA(),Budget!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!I$8<0,NA(),IF(period+2<>COLUMN(Budget!I$8),NA(),Budget!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!J$8<0,NA(),IF(period+2<>COLUMN(Budget!J$8),NA(),Budget!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!K$8<0,NA(),IF(period+2<>COLUMN(Budget!K$8),NA(),Budget!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!L$8<0,NA(),IF(period+2<>COLUMN(Budget!L$8),NA(),Budget!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!M$8<0,NA(),IF(period+2<>COLUMN(Budget!M$8),NA(),Budget!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!N$8<0,NA(),IF(period+2<>COLUMN(Budget!N$8),NA(),Budget!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!O$8<0,NA(),IF(period+2<>COLUMN(Budget!O$8),NA(),Budget!O$8))","v":{"$error":"#N/A"}}]
[null,"Negativ pengestrøm for året",{"$f":"IF(Budget!C$8>=0,NA(),IF(period+2<>COLUMN(Budget!C$8),NA(),Budget!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!D$8>=0,NA(),IF(period+2<>COLUMN(Budget!D$8),NA(),Budget!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!E$8>=0,NA(),IF(period+2<>COLUMN(Budget!E$8),NA(),Budget!E$8))","v":{"v":-1933,"d":"-1,933"}},{"$f":"IF(Budget!F$8>=0,NA(),IF(period+2<>COLUMN(Budget!F$8),NA(),Budget!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!G$8>=0,NA(),IF(period+2<>COLUMN(Budget!G$8),NA(),Budget!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!H$8>=0,NA(),IF(period+2<>COLUMN(Budget!H$8),NA(),Budget!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!I$8>=0,NA(),IF(period+2<>COLUMN(Budget!I$8),NA(),Budget!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!J$8>=0,NA(),IF(period+2<>COLUMN(Budget!J$8),NA(),Budget!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!K$8>=0,NA(),IF(period+2<>COLUMN(Budget!K$8),NA(),Budget!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!L$8>=0,NA(),IF(period+2<>COLUMN(Budget!L$8),NA(),Budget!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!M$8>=0,NA(),IF(period+2<>COLUMN(Budget!M$8),NA(),Budget!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!N$8>=0,NA(),IF(period+2<>COLUMN(Budget!N$8),NA(),Budget!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!O$8>=0,NA(),IF(period+2<>COLUMN(Budget!O$8),NA(),Budget!O$8))","v":{"$error":"#N/A"}}]
{"$rows_empty":7}
[null,{"$f":"LOWER(vis_lang_periode)","v":"marts"}]
[null,{"$f":" \"Indkomst for \"&vis_lang_periode","v":"Indkomst for marts"},{"$f":"INDEX(Budget!$C$6:$P$6,,C4)","v":{"v":4000,"d":"kr. 4,000"}}]
[null,{"$f":"\"Udgifter for \"&vis_lang_periode&\": \"&TEXT(INDEX(Budget!$C$7:$P$7,,period),\"kr. #.##0\")","v":"Udgifter for marts: kr. 5.933"},{"$f":"INDEX(Budget!$C$7:$P$7,,C4)","v":{"v":5933,"d":"kr. 5,933"}}]
[null,{"$f":" \"Pengestrøm for \"&vis_lang_periode","v":"Pengestrøm for marts"},{"$f":"ABS(INDEX(Budget!$C$8:$P$8,,C4))","v":{"v":1933,"d":"kr. 1,933"}},{"$f":"REPT(\"-\",INDEX(Budget!$C$8:$P$8,,C4)<0)","v":"-"}]