{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Oversigt","Udgift"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Oversigt","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Personligt budget"]
[null,null,"Jan","Feb","Marts","April","Maj","Juni","Juli","Aug","Sept","Okt","Nov","Dec","År"]
[null,"Samlede udgifter",{"$f":"Udgifter[[#Totals],[Jan]]","v":{"v":0,"d":"kr. 0"}},{"$f":"Udgifter[[#Totals],[Feb]]","v":{"v":0,"d":"kr. 0"}},{"$f":"Udgifter[[#Totals],[Marts]]","v":{"v":0,"d":"kr. 0"}},{"$f":"Udgifter[[#Totals],[April]]","v":{"v":0,"d":"kr. 0"}},{"$f":"Udgifter[[#Totals],[Maj]]","v":{"v":0,"d":"kr. 0"}},{"$f":"Udgifter[[#Totals],[Juni]]","v":{"v":0,"d":"kr. 0"}},{"$f":"Udgifter[[#Totals],[Juli]]","v":{"v":0,"d":"kr. 0"}},{"$f":"Udgifter[[#Totals],[Aug]]","v":{"v":0,"d":"kr. 0"}},{"$f":"Udgifter[[#Totals],[Sept]]","v":{"v":0,"d":"kr. 0"}},{"$f":"Udgifter[[#Totals],[Okt]]","v":{"v":0,"d":"kr. 0"}},{"$f":"Udgifter[[#Totals],[Nov]]","v":{"v":0,"d":"kr. 0"}},{"$f":"Udgifter[[#Totals],[Dec]]","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"kr. 0"}}]
[null,"Kontanter korte/ekstra",{"$f":"SUM(Indtægt[[#Totals],[Jan]]-C3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(Indtægt[[#Totals],[Feb]]-D3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(Indtægt[[#Totals],[Marts]]-E3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(Indtægt[[#Totals],[April]]-F3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(Indtægt[[#Totals],[Maj]]-G3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(Indtægt[[#Totals],[Juni]]-H3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(Indtægt[[#Totals],[Juli]]-I3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(Indtægt[[#Totals],[Aug]]-J3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(Indtægt[[#Totals],[Sept]]-K3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(Indtægt[[#Totals],[Okt]]-L3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(Indtægt[[#Totals],[Nov]]-M3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(Indtægt[[#Totals],[Dec]]-N3)","v":{"v":0,"d":"kr. 0"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"kr. 0"}}]
[null,"Indtægt"]
[null,"Kategori","Jan","Feb","Marts","April","Maj","Juni","Juli","Aug","Sept","Okt","Nov","Dec","År"]
[null,"Lønninger",{"$nulls":12},{"$f":"SUM(Indtægt[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"kr. 0"}}]
[null,"Rente/udbytte",{"$nulls":12},{"$f":"SUM(Indtægt[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"kr. 0"}}]
[null,"Diverse",{"$nulls":12},{"$f":"SUM(Indtægt[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"kr. 0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Indtægt[Jan])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[Feb])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[Marts])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[April])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[Maj])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[Juni])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[Juli])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[Aug])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[Sept])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[Okt])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[Nov])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[Dec])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Indtægt[År])","v":{"v":0,"d":"kr. 0"}}]

{"sheet":"Udgift","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Personligt budget"]
[null,"Udgifter"]
[null,"Kategori","Underkategori","Jan","Feb","Marts","April","Maj","Juni","Juli","Aug","Sept","Okt","Nov","Dec","År"]
[null,"Hus","Realkreditlån/leje",{"$nulls":12},{"$f":"SUM(Udgift!$D4:$O4)","v":{"v":0,"d":"kr. 0"}}]
[null,"Daglige fornødenheder","Dagligvarer ",{"$nulls":12},{"$f":"SUM(Udgift!$D5:$O5)","v":{"v":0,"d":"kr. 0"}}]
[null,"Transport","Benzin/brændstof",{"$nulls":12},{"$f":"SUM(Udgift!$D6:$O6)","v":{"v":0,"d":"kr. 0"}}]
[null,"Underholdning","Kabel-tv",{"$nulls":12},{"$f":"SUM(Udgift!$D7:$O7)","v":{"v":0,"d":"kr. 0"}}]
[null,"Sundhed","Sundhedsklubkontingenter",{"$nulls":12},{"$f":"SUM(Udgift!$D8:$O8)","v":{"v":0,"d":"kr. 0"}}]
[null,"Ferier","Flybillet",{"$nulls":12},{"$f":"SUM(Udgift!$D9:$O9)","v":{"v":0,"d":"kr. 0"}}]
[null,"Fritid","Fitnesskontingenter",{"$nulls":12},{"$f":"SUM(Udgift!$D10:$O10)","v":{"v":0,"d":"kr. 0"}}]
[null,"Kontingenter/abonnementer","Magasiner",{"$nulls":12},{"$f":"SUM(Udgift!$D11:$O11)","v":{"v":0,"d":"kr. 0"}}]
[null,"Total",null,{"$f":"SUBTOTAL(109,Udgifter[Jan])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[Feb])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[Marts])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[April])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[Maj])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[Juni])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[Juli])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[Aug])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[Sept])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[Okt])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[Nov])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[Dec])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Udgifter[År])","v":{"v":0,"d":"kr. 0"}}]