{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["udgiftsrapport"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"udgiftsrapport","index":0,"n_rows":45,"n_cols":10,"rows_kept":45,"merged":[[18,1,18,9],[40,1,43,4]]}
["FIRMANAVN"]
["UDGIFTSRAPPORT"]
[]
[null,"MEDARBEJDER:","Pernille Halberg",{"$nulls":3},"GODKENDT AF:"]
[null,"AFDELING:","Salg"]
[null,"UGEN SLUTTER:","2013-03-07",{"$nulls":3},"DATO:"]
[null,"KILOMETERSATS:",{"v":0.67,"d":"kr. 0.67"}]
[]
[null,null,{"$f":"UPPER(TEXT(C10,\"dddd\"))","v":"FREDAG"},"LØRDAG","SØNDAG","MANDAG","TIRSDAG","ONSDAG","TORSDAG"]
[null,"TRANSPORT",{"$f":"Ugen_slutter-6","v":"2013-03-01"},{"$f":"Ugen_slutter-5","v":"2013-03-02"},{"$f":"Ugen_slutter-4","v":"2013-03-03"},{"$f":"Ugen_slutter-3","v":"2013-03-04"},{"$f":"Ugen_slutter-2","v":"2013-03-05"},{"$f":"Ugen_slutter-1","v":"2013-03-06"},{"$f":"Ugen_slutter","v":"2013-03-07"},"I ALT"]
[null,"Kørte km",{"v":145,"d":"145 "},{"$nulls":6},{"$f":"SUM(Transport[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":145,"d":"145 "}}]
[null,"Kørselspenge",{"$f":"C11*Kørselsforbrug","v":{"v":97.15,"d":"kr. 97.15"}},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"$f":"SUM(Transport[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":97.15,"d":"kr. 97.15"}}]
[null,"Parkering og vejafgifter",{"$nulls":3},{"v":17,"d":"kr. 17.00"},{"$nulls":3},{"$f":"SUM(Transport[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":17,"d":"kr. 17.00"}}]
[null,"Leje af bil",{"v":79,"d":"kr. 79.00"},null,null,{"v":79,"d":"kr. 79.00"},{"$nulls":3},{"$f":"SUM(Transport[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":158,"d":"kr. 158.00"}}]
[null,"Taxa/Limousine",{"$nulls":7},{"$f":"SUM(Transport[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Andet (tog eller bus)",{"$nulls":7},{"$f":"SUM(Transport[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Flybillet",{"$nulls":3},{"v":235,"d":"kr. 235.00"},{"$nulls":3},{"$f":"SUM(Transport[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":235,"d":"kr. 235.00"}}]
[null,"I ALT",{"$f":"SUBTOTAL(109,C12:C17)","v":{"v":176.15,"d":"kr. 176.15"}},{"$f":"SUBTOTAL(109,D12:D17)","v":{"v":0,"d":"kr. 0.00"}},null,{"$f":"SUBTOTAL(109,F12:F17)","v":{"v":331,"d":"kr. 331.00"}},{"$f":"SUBTOTAL(109,G12:G17)","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,H12:H17)","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,I12:I17)","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUM(J12:J17)","v":{"v":507.15,"d":"kr. 507.15"}}]
[]
[null,"INDLOGERING OG MÅLTIDER"]
[null,"Indlogering",{"v":145,"d":"kr. 145.00"},{"$nulls":6},{"$f":"SUM(Indlogering_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":145,"d":"kr. 145.00"}}]
[null,"Morgenmad",{"v":11.49,"d":"kr. 11.49"},{"$nulls":6},{"$f":"SUM(Indlogering_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":11.49,"d":"kr. 11.49"}}]
[null,"Frokost",{"v":12,"d":"kr. 12.00"},{"$nulls":6},{"$f":"SUM(Indlogering_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":12,"d":"kr. 12.00"}}]
[null,"Middag",{"v":17,"d":"kr. 17.00"},{"$nulls":6},{"$f":"SUM(Indlogering_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":17,"d":"kr. 17.00"}}]
[null,"Snack",{"$f":"C24*Kørselsforbrug","v":{"v":11.39,"d":"kr. 11.39"}},{"$nulls":6},{"$f":"SUM(Indlogering_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":11.39,"d":"kr. 11.39"}}]
[null,"Subtotal for måltider",{"$f":"SUM(C22:C24)","v":{"v":40.49,"d":"kr. 40.49"}},{"$f":"SUM(D22:D24)","v":{"v":0,"d":"kr. 0.00"}},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"$f":"SUM(Indlogering_måltider[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":40.49,"d":"kr. 40.49"}}]
[null,"I ALT",{"$f":"SUBTOTAL(109,C21,C26)","v":{"v":185.49,"d":"kr. 185.49"}},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":0,"d":"kr. 0.00"},{"v":185.49,"d":"kr. 185.49"}]
[]
[null,"DIVERSE"]
[null,"Forsyninger",{"$nulls":7},{"$f":"SUM(Diverse[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Udstyr",{"$nulls":7},{"$f":"SUM(Diverse[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Telefon, fax, internet",{"$nulls":7},{"$f":"SUM(Diverse[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Andet*",{"$nulls":7},{"$f":"SUM(Diverse[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":0,"d":"kr. 0.00"}}]
[null,"Underholdning*",{"$nulls":3},{"v":199,"d":"kr. 199.00"},{"$nulls":3},{"$f":"SUM(Diverse[[#This Row],[Dag 1]:[Dag 7]])","v":{"v":199,"d":"kr. 199.00"}}]
[null,"I ALT",{"$f":"SUBTOTAL(109,Diverse[Dag 1])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Diverse[Dag 2])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Diverse[Dag 3])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Diverse[Dag 4])","v":{"v":199,"d":"kr. 199.00"}},{"$f":"SUBTOTAL(109,Diverse[Dag 5])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Diverse[Dag 6])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Diverse[Dag 7])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Diverse[I Alt])","v":{"v":199,"d":"kr. 199.00"}}]
[]
[null,"SAMLEDE TOTALER",{"$f":"SUM(Diverse[[#Totals],[Dag 1]],Indlogering_måltider[[#Totals],[Dag 1]],Transport[[#Totals],[Dag 1]])","v":{"v":361.64,"d":"kr. 361.64"}},{"$f":"SUM(Diverse[[#Totals],[Dag 2]],Indlogering_måltider[[#Totals],[Dag 2]],Transport[[#Totals],[Dag 2]])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUM(Diverse[[#Totals],[Dag 3]],Indlogering_måltider[[#Totals],[Dag 3]],Transport[[#Totals],[Dag 3]])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUM(Diverse[[#Totals],[Dag 4]],Indlogering_måltider[[#Totals],[Dag 4]],Transport[[#Totals],[Dag 4]])","v":{"v":530,"d":"kr. 530.00"}},{"$f":"SUM(Diverse[[#Totals],[Dag 5]],Indlogering_måltider[[#Totals],[Dag 5]],Transport[[#Totals],[Dag 5]])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUM(Diverse[[#Totals],[Dag 6]],Indlogering_måltider[[#Totals],[Dag 6]],Transport[[#Totals],[Dag 6]])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUM(Diverse[[#Totals],[Dag 7]],Indlogering_måltider[[#Totals],[Dag 7]],Transport[[#Totals],[Dag 7]])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUM(Diverse[[#Totals],[I Alt]],Indlogering_måltider[[#Totals],[I Alt]],Transport[[#Totals],[I Alt]])","v":{"v":891.64,"d":"kr. 891.64"}}]
[]
[{"$nulls":9},"UDGIFTER I ALT"]
[null,"*Forretningsformål med \"Underholdning\" og \"andre\" elementer:",{"$nulls":7},{"$f":"SUM(J18,J27,J35)","v":{"v":891.64,"d":"kr. 891.64"}}]
[{"$nulls":9},"FORSKUDSBETALING"]
[]
[{"$nulls":9},"TILBAGEBETALING I ALT"]
[{"$nulls":9},{"$f":"J40-J42","v":{"v":891.64,"d":"kr. 891.64"}}]
[{"$nulls":9},"Vedhæft alle kvitteringer."]