{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["Budgetoversigt ÅTD","Månedlig udgifter","1000-Kontor","2000-Lager","3000-Personale","4000-Udstyr","5000-Andet"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"Budgetoversigt ÅTD","index":0,"n_rows":10,"n_cols":6,"rows_kept":10,"merged":[[1,0,1,5]]}
[]
["2006 Faktisk i forhold til budget ÅTD"]
[]
["Kontonr","Konto","ÅTD Faktisk","ÅTD Budget","Resterende budget kr","Resterende budget %"]
[1000,"Kontor",{"$f":"'Månedlig udgifter'!O5","v":null},{"v":50000,"d":"kr50,000.00"},{"$f":"SUM(D5-C5)","v":null},{"$f":"SUM([Resterende budget kr]/[ÅTD Budget])","v":null}]
[2000,"Lager",{"$f":"'Månedlig udgifter'!O6","v":null},{"v":75000,"d":"kr75,000.00"},{"$f":"SUM(D6-C6)","v":null},{"$f":"SUM([Resterende budget kr]/[ÅTD Budget])","v":null}]
[3000,"Personale",{"$f":"'Månedlig udgifter'!O7","v":null},{"v":100000,"d":"kr100,000.00"},{"$f":"SUM(D7-C7)","v":null},{"$f":"SUM([Resterende budget kr]/[ÅTD Budget])","v":null}]
[4000,"Udstyr",{"$f":"'Månedlig udgifter'!O8","v":null},{"v":25000,"d":"kr25,000.00"},{"$f":"SUM(D8-C8)","v":null},{"$f":"SUM([Resterende budget kr]/[ÅTD Budget])","v":null}]
[5000,"Andet",{"$f":"'Månedlig udgifter'!O9","v":null},{"v":50000,"d":"kr50,000.00"},{"$f":"SUM(D9-C9)","v":null},{"$f":"SUM([Resterende budget kr]/[ÅTD Budget])","v":null}]
["Total",null,{"$f":"SUBTOTAL(109,[ÅTD Faktisk])","v":null},{"$f":"SUBTOTAL(109,[ÅTD Budget])","v":null},{"$f":"SUBTOTAL(109,[Resterende budget kr])","v":null},{"$f":"Tabel1[[#Totals],[Resterende budget kr]]/Tabel1[[#Totals],[ÅTD Budget]]","v":null}]

{"sheet":"Månedlig udgifter","index":1,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[1,0,1,14]]}
[]
["2006 Månedlige udgifter"]
[]
["Kontonr","Konto","Jan-06","Feb-06","Mar-06","Apr-06","Maj-06","Jun-06","Jul-06","Aug-06","Sep-06","Okt-06","Nov-06","Dec-06","2006 Total"]
[1000,"Kontor",{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(C$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(D$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(E$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(F$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(G$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(H$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(I$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(J$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(K$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(L$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(M$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUMIF('1000-Kontor'!$J:$J,\"=\"&(TEXT(N$4,\"mmm-yy\")),'1000-Kontor'!$E:$E)","v":null},{"$f":"SUM(Tabel2[Jan-06]+Tabel2[Feb-06]+Tabel2[Mar-06]+Tabel2[Apr-06]+Tabel2[Maj-06]+Tabel2[Jun-06]+Tabel2[Jul-06]+Tabel2[Aug-06]+Tabel2[Sep-06]+Tabel2[Okt-06]+Tabel2[Nov-06]+Tabel2[Dec-06])","v":null}]
[2000,"Lager",{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(C$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(D$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(E$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(F$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(G$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(H$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(I$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(J$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(K$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(L$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(M$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUMIF('2000-Lager'!$J:$J,\"=\"&(TEXT(N$4,\"mmm-yy\")),'2000-Lager'!$E:$E)","v":null},{"$f":"SUM(Tabel2[Jan-06]+Tabel2[Feb-06]+Tabel2[Mar-06]+Tabel2[Apr-06]+Tabel2[Maj-06]+Tabel2[Jun-06]+Tabel2[Jul-06]+Tabel2[Aug-06]+Tabel2[Sep-06]+Tabel2[Okt-06]+Tabel2[Nov-06]+Tabel2[Dec-06])","v":null}]
[3000,"Personale",{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(C$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(D$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(E$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(F$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(G$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(H$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(I$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(J$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(K$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(L$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(M$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUMIF('3000-Personale'!$J:$J,\"=\"&(TEXT(N$4,\"mmm-yy\")),'3000-Personale'!$E:$E)","v":null},{"$f":"SUM(Tabel2[Jan-06]+Tabel2[Feb-06]+Tabel2[Mar-06]+Tabel2[Apr-06]+Tabel2[Maj-06]+Tabel2[Jun-06]+Tabel2[Jul-06]+Tabel2[Aug-06]+Tabel2[Sep-06]+Tabel2[Okt-06]+Tabel2[Nov-06]+Tabel2[Dec-06])","v":null}]
[4000,"Udstyr",{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(C$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(D$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(E$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(F$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(G$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(H$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(I$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(J$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(K$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(L$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(M$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUMIF('4000-Udstyr'!$J:$J,\"=\"&(TEXT(N$4,\"mmm-yy\")),'4000-Udstyr'!$E:$E)","v":null},{"$f":"SUM(Tabel2[Jan-06]+Tabel2[Feb-06]+Tabel2[Mar-06]+Tabel2[Apr-06]+Tabel2[Maj-06]+Tabel2[Jun-06]+Tabel2[Jul-06]+Tabel2[Aug-06]+Tabel2[Sep-06]+Tabel2[Okt-06]+Tabel2[Nov-06]+Tabel2[Dec-06])","v":null}]
[5000,"Andet",{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(C$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(D$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(E$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(F$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(G$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(H$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(I$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(J$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(K$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(L$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(M$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUMIF('5000-Andet'!$J:$J,\"=\"&(TEXT(N$4,\"mmm-yy\")),'5000-Andet'!$E:$E)","v":null},{"$f":"SUM(Tabel2[Jan-06]+Tabel2[Feb-06]+Tabel2[Mar-06]+Tabel2[Apr-06]+Tabel2[Maj-06]+Tabel2[Jun-06]+Tabel2[Jul-06]+Tabel2[Aug-06]+Tabel2[Sep-06]+Tabel2[Okt-06]+Tabel2[Nov-06]+Tabel2[Dec-06])","v":null}]
["Total",null,{"$f":"SUBTOTAL(109,Tabel2[Jan-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[Feb-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[Mar-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[Apr-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[Maj-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[Jun-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[Jul-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[Aug-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[Sep-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[Okt-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[Nov-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[Dec-06])","v":null},{"$f":"SUBTOTAL(109,Tabel2[2006 Total])","v":null}]

{"sheet":"1000-Kontor","index":2,"n_rows":6,"n_cols":10,"rows_kept":6}
["Finans - Udgift","Fakturadato","Fakturanr.","Anmodet af","Checkbeløb","Navn på modtager","Kontroller anvendelse","Distributionsmetode","Fildato","Konstrueret nøglefelt"]
[1000,{"v":38732,"d":"3873200.00 %"},1,"Mads Ebdrup",{"v":100,"d":"kr100.00"},"Sammenflettet Messenger ","Blanke cd'er","Kredit",{"v":38737,"d":"3873700.00 %"},{"$f":"TEXT(B2,\"mmm-yy\")","v":""}]
[1000,"2006-02-07",5,"Mads Ebdrup",{"v":50,"d":"kr50.00"},"Sammenflettet Messenger ","Printerblæk","Kredit",{"v":38758,"d":"3875800.00 %"},{"$f":"TEXT(B3,\"mmm-yy\")","v":""}]
[1000,"2006-02-15",10,"Mads Ebdrup",{"v":275,"d":"kr275.00"},"Acme","Kontor generelt","Kredit",{"v":38758,"d":"3875800.00 %"},{"$f":"TEXT(B4,\"mmm-yy\")","v":""}]
[1000,{"$nulls":8},{"$f":"TEXT(B5,\"mmm-yy\")","v":""}]
["Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel3[Checkbeløb])","v":null}]

{"sheet":"2000-Lager","index":3,"n_rows":5,"n_cols":10,"rows_kept":5}
["Finans - Udgift","Fakturadato","Fakturanr.","Anmodet af","Checkbeløb","Navn på modtager","Kontroller anvendelse","Distributionsmetode","Fildato","Konstrueret nøglefelt"]
[2000,{"v":38734,"d":"3873400.00 %"},2,"Ole Gotfred",{"v":550,"d":"kr550.00"},"Fabrikam Inc. ","Udskift vindue i forretning","Kredit",{"v":38737,"d":"3873700.00 %"},{"$f":"TEXT(B2,\"mmm-yy\")","v":""}]
[2000,"2006-01-19",3,"Ole Gotfred",{"v":355.27,"d":"kr355.27"},"A. Datum Corporation ","Nyt kasseapparat","Kredit",{"v":38737,"d":"3873700.00 %"},{"$f":"TEXT(B3,\"mmm-yy\")","v":""}]
[2000,{"$nulls":8},{"$f":"TEXT(B4,\"mmm-yy\")","v":""}]
["Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel4[Checkbeløb])","v":null}]

{"sheet":"3000-Personale","index":4,"n_rows":5,"n_cols":10,"rows_kept":5}
["Finans - Udgift","Fakturadato","Fakturanr.","Anmodet af","Checkbeløb","Navn på modtager","Kontroller anvendelse","Distributionsmetode","Fildato","Konstrueret nøglefelt"]
[3000,{"v":38758,"d":"3875800.00 %"},6,"Claus Hansen",{"v":2500,"d":"kr2,500.00"},"Graphic Design Institute ","designer på kontrakt","Marker",{"v":38768,"d":"3876800.00 %"},{"$f":"TEXT(B2,\"mmm-yy\")","v":""}]
[3000,"2006-02-15",11,"Christian Kemp",{"v":15000,"d":"kr15,000.00"},"Adventure Works","kontraktansat forfatter","Marker",{"v":38768,"d":"3876800.00 %"},{"$f":"TEXT(B3,\"mmm-yy\")","v":""}]
[3000,{"$nulls":8},{"$f":"TEXT(B4,\"mmm-yy\")","v":""}]
["Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel5[Checkbeløb])","v":null}]

{"sheet":"4000-Udstyr","index":5,"n_rows":4,"n_cols":10,"rows_kept":4}
["Finans - Udgift","Fakturadato","Fakturanr.","Anmodet af","Checkbeløb","Navn på modtager","Kontroller anvendelse","Distributionsmetode","Fildato","Konstrueret nøglefelt"]
[4000,{"v":38742,"d":"3874200.00 %"},5,"Pia Westermann",{"v":1854,"d":"kr1,854.00"},"Trey Research ","Ny bærbar computer","Kredit",{"v":38742,"d":"3874200.00 %"},{"$f":"TEXT(B2,\"mmm-yy\")","v":""}]
[4000,{"$nulls":8},{"$f":"TEXT(B3,\"mmm-yy\")","v":""}]
["Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel6[Checkbeløb])","v":null}]

{"sheet":"5000-Andet","index":6,"n_rows":4,"n_cols":10,"rows_kept":4}
["Finans - Udgift","Fakturadato","Fakturanr.","Anmodet af","Checkbeløb","Navn på modtager","Kontroller anvendelse","Distributionsmetode","Fildato","Konstrueret nøglefelt"]
[5000,{"v":38740,"d":"3874000.00 %"},4,"Daniel Goldschmidt",{"v":35.6,"d":"kr35.60"},"Daniel Goldschmidt","Taxaudgifter","Marker",{"v":38740,"d":"3874000.00 %"},{"$f":"TEXT(B2,\"mmm-yy\")","v":""}]
[5000,{"$nulls":8},{"$f":"TEXT(B3,\"mmm-yy\")","v":""}]
["Total",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel7[Checkbeløb])","v":null}]