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

{"sheet":"Budget for forretningsrejse","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["      Budget for forretningsrejse"]
[]
[]
[null,"Planlagt rejsebudget",{"v":12500,"d":"kr12,500.00"}]
[{"$nulls":7},"  I alt"]
[null,"Flybilletter","Billetter i alt",{"v":1300,"d":"kr1,300.00"},"for",1,"billet(ter)",{"$f":"(D6*F6)","v":{"v":1300,"d":"kr1,300.00"}}]
[null,null,"\"",{"v":1787.5,"d":"kr1,787.50"},"for",1,"billet(ter)",{"v":1787.5,"d":"kr1,787.50"}]
[null,null,"\"",0,"for",0,"billet(ter)",0]
[null,"Hotel","Udgifter pr. overnatning",{"v":487.5,"d":"kr487.50"},"i",3,"nat/nætter",{"v":1462.5,"d":"kr1,462.50"}]
[null,null,"\"",{"v":533,"d":"kr533.00"},"i",3,"nat/nætter",{"v":1599,"d":"kr1,599.00"}]
[null,null,"\"",0,"i",0,"nat/nætter",0]
[null,"Mad og drikke","Udgifter pr. dag",{"v":312,"d":"kr312.00"},"i",6,"dag(e)",{"v":1872,"d":"kr1,872.00"}]
[null,"Billeje","Udgifter pr. dag",{"v":538,"d":"kr538.00"},"i",6,"dag(e)",{"v":3228,"d":"kr3,228.00"}]
[null,"Benzin","Pris pr. liter",{"v":8.35,"d":"kr8.35"},"for",40,"liter",{"v":334,"d":"kr334.00"}]
[null,"Fornøjelser","Beløb",{"v":845,"d":"kr845.00"},{"$nulls":3},{"$f":"(D15)","v":{"v":845,"d":"kr845.00"}}]
[null,"Gaver","Beløb",{"v":552.5,"d":"kr552.50"},{"$nulls":3},{"$f":"(D16)","v":{"v":552.5,"d":"kr552.50"}}]
[null,"Diverse","Beløb",{"v":357.5,"d":"kr357.50"},{"$nulls":3},{"$f":"(D17)","v":{"v":357.5,"d":"kr357.50"}}]
[{"$nulls":4},"Samlede udgifter",null,null,{"$f":"SUM(H6:H17)","v":{"v":13338,"d":"kr13,338.00"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"Du holder dig under budgettet med\",\"Du har overskredet budgettet med\")","v":"Du har overskredet budgettet med"},null,null,{"$f":"(C4-H18)","v":{"v":-838,"d":"kr(838.00)"}}]