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

{"sheet":"Budget for forretningsrejse","index":0,"n_rows":16,"n_cols":7,"rows_kept":16,"merged":[[0,1,0,6],[1,1,1,2],[1,3,1,4],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[null,"Budget for forretningsrejse"]
[null,"Målsætning for rejsebudget",null,{"v":2500,"d":"2,500.00 kr."},null,null,{"$f":"D3","v":{"v":2369.3599999999997,"d":"2,369.36 kr."}}]
[null,"Samlede omkostninger for rejsen",null,{"$f":"SUBTOTAL(9,Data[Beløb])","v":{"v":2369.3599999999997,"d":"2,369.36 kr."}},null,null,{"$f":"D2","v":{"v":2500,"d":"2,500.00 kr."}}]
[null,{"$f":"IF(D2>D3,\"Du er under budgettet med\",\"Du er over budgettet med\")","v":"Du er under budgettet med"},null,{"$f":"(D2-D3)","v":{"v":130.64000000000033,"d":"130.64 kr."}}]
[null,"Vare","Beskrivelse","Omkostninger","Antal","Beløb","Noter"]
[null,"Flybilletter","Billetter",{"v":300,"d":"300.00 kr."},1,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Omkostninger]]","v":{"v":300,"d":"300.00 kr."}}]
[null,"Flybilletter","Billetter",{"v":350,"d":"350.00 kr."},1,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Omkostninger]]","v":{"v":350,"d":"350.00 kr."}}]
[null,"Hotel","Lokale",{"v":125,"d":"125.00 kr."},3,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Omkostninger]]","v":{"v":375,"d":"375.00 kr."}}]
[null,"Hotel","Lokale",{"v":150,"d":"150.00 kr."},3,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Omkostninger]]","v":{"v":450,"d":"450.00 kr."}}]
[null,"Biludlejning","Omkostninger pr. dag",{"v":52,"d":"52.00 kr."},6,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Omkostninger]]","v":{"v":312,"d":"312.00 kr."}}]
[null,"Benzin","Omkostninger pr. liter",{"v":1.74,"d":"1.74 kr."},14,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Omkostninger]]","v":{"v":24.36,"d":"24.36 kr."}}]
[null,"Underholdning","Beløb",{"v":130,"d":"130.00 kr."},1,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Omkostninger]]","v":{"v":130,"d":"130.00 kr."}}]
[null,"Gaver","Beløb",{"v":85,"d":"85.00 kr."},1,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Omkostninger]]","v":{"v":85,"d":"85.00 kr."}}]
[null,"Diverse","Beløb",{"v":55,"d":"55.00 kr."},1,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Omkostninger]]","v":{"v":55,"d":"55.00 kr."}}]
[null,"Mad","Omkostninger pr. dag",{"v":48,"d":"48.00 kr."},6,{"$f":"Data[[#This Row],[Antal]]*Data[[#This Row],[Omkostninger]]","v":{"v":288,"d":"288.00 kr."}}]
[null,"Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Data[Beløb])","v":{"v":2369.3599999999997,"d":"2,369.36 kr."}}]