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

{"sheet":"Start","index":0,"n_rows":4,"n_cols":2,"rows_kept":4}
[null,"Sådan bruger du denne skabelon"]
[null,"Hold styr på dine udgifter med denne budgetplanlægger."]
[null,"Til at starte med skal du angive dit budget og faktiske udgifter i hver kategoritabel."]
[null,"Feriebudget, Det samlede faktiske beløb, der er brugt og Forskellen beregnes automatisk for dig."]

{"sheet":"Feriebudget planlægger","index":1,"n_rows":36,"n_cols":14,"rows_kept":36,"merged":[[0,2,5,7],[2,10,2,11],[8,2,8,5],[8,10,8,13],[18,2,18,5],[18,10,18,13],[29,2,29,5],[29,10,29,13]]}
[null,null,"Feriebudget \nplanlægger"]
[]
[{"$nulls":10},"JULEBUDGET",null,null,{"$f":"SUM(Gaver[Budget],Indpakning[Budget],(Rejser[Budget],(Forplejning[Budget],(Underholdning[Budget],Diverse[Budget]))))","v":{"v":750,"d":"kr. 750.00"}}]
[{"$nulls":10},"FAKTISK FORBRUG",null,null,{"$f":"SUM((Gaver[Faktisk],(Indpakning[Faktisk],(Rejser[Faktisk],(Forplejning[Faktisk],(Underholdning[Faktisk],(Diverse[Faktisk])))))))","v":{"v":820,"d":"kr. 820.00"}}]
[]
[{"$nulls":10},"FORSKEL (over/under budget)",null,null,{"$f":"SUM(N3-N4)","v":{"v":-70,"d":"kr. -70.00"}}]
[]
[]
[null,null,"GAVER",{"$nulls":7},"MÅLTIDER"]
[null,null,"Element","Budget","Faktisk","Difference",{"$nulls":4},"Element","Budget","Faktisk","Difference"]
[null,null,"Familie",{"v":500,"d":"kr. 500.00"},{"v":495,"d":"kr. 495.00"},{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":5,"d":"kr. 5.00"}},{"$nulls":4},"Dagligvarer",null,null,{"$f":"Forplejning[[#This Row],[Budget]]-Forplejning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Venner",{"v":250,"d":"kr. 250.00"},{"v":325,"d":"kr. 325.00"},{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":-75,"d":"-kr. 75.00"}},{"$nulls":4},"Drikkevarer",null,null,{"$f":"Forplejning[[#This Row],[Budget]]-Forplejning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Kollegaer",null,null,{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Dekorationer",null,null,{"$f":"Forplejning[[#This Row],[Budget]]-Forplejning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Lærere, barnepiger, babysittere osv.",null,null,{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Forplejning[[#This Row],[Budget]]-Forplejning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Donationer til velgørenhed",null,null,{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":7},{"$f":"Forplejning[[#This Row],[Budget]]-Forplejning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Gaver[[#This Row],[Budget]]-Gaver[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Total",{"$f":"SUBTOTAL(109,Gaver[Budget])","v":{"v":750,"d":"kr. 750.00"}},{"$f":"SUBTOTAL(109,Gaver[Faktisk])","v":{"v":820,"d":"kr. 820.00"}},{"$f":"SUBTOTAL(109,Gaver[Difference])","v":{"v":-70,"d":"-kr. 70.00"}},{"$nulls":4},"Total",{"$f":"SUBTOTAL(109,Forplejning[Budget])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Forplejning[Faktisk])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Forplejning[Difference])","v":{"v":0,"d":"kr. 0.00"}}]
[]
[null,null,"INDPAKNING",{"$nulls":7},"UNDERHOLDNING"]
[null,null,"Element","Budget","Faktisk","Forskel",{"$nulls":4},"Element","Budget","Faktisk","Forskel"]
[null,null,"Gavepapir",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Hjælp til fest (bartender, catering, rengøring osv.)",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Til og fra-kort",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Dekorationer",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Tilbehør (gavebånd, tape osv.)",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Mad og drikke",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Æsker",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Beklædning",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Porto",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Billetter",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Indpakning[[#This Row],[Budget]]-Indpakning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Restaurantbesøg",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[{"$nulls":10},"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Underholdning[[#This Row],[Budget]]-Underholdning[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Total",{"$f":"SUBTOTAL(109,Indpakning[Budget])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Indpakning[Faktisk])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Indpakning[Forskel])","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Total",{"$f":"SUBTOTAL(109,Underholdning[Budget])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Underholdning[Faktisk])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Underholdning[Forskel])","v":{"v":0,"d":"kr. 0.00"}}]
[]
[null,null,"REJSE",{"$nulls":7},"DIVERSE"]
[null,null,"Element","Budget","Faktisk","Difference",{"$nulls":4},"Element","Budget","Faktisk","Forskel"]
[null,null,"Flybilletter",null,null,{"$f":"Rejser[[#This Row],[Budget]]-Rejser[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Billeder",null,null,{"$f":"Diverse[[#This Row],[Budget]]-Diverse[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Overnatning",null,null,{"$f":"Rejser[[#This Row],[Budget]]-Rejser[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Benzin ",null,null,{"$f":"Diverse[[#This Row],[Budget]]-Diverse[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Transport",null,null,{"$f":"Rejser[[#This Row],[Budget]]-Rejser[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Diverse[[#This Row],[Budget]]-Diverse[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Andet (tryk på tabulatortasten i sidste kolonne i rækken tilføje række)",null,null,{"$f":"Rejser[[#This Row],[Budget]]-Rejser[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr. 0.00"}}]
[null,null,"Total",{"$f":"SUBTOTAL(109,Rejser[Budget])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Rejser[Faktisk])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Rejser[Difference])","v":{"v":0,"d":"kr. 0.00"}},{"$nulls":4},"Total",{"$f":"SUBTOTAL(109,Diverse[Budget])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Diverse[Faktisk])","v":{"v":0,"d":"kr. 0.00"}},{"$f":"SUBTOTAL(109,Diverse[Forskel])","v":{"v":0,"d":"kr. 0.00"}}]