{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Familiens månedsbudget"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Familiens månedsbudget","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]],"flags":["formulas_cached_only"]}
["Familiens månedsbudget"]
[]
[null,"Budgetterede udgifter i alt","Faktiske udgifter i alt","Difference i alt",null,"Budgetteret månedlig indkomst"]
[null,11950,12360,-410,null,"Indkomst 1",40000]
[null,null,null,null,null,"Indkomst 2",13000]
[null,"Budgetteret","Faktisk","Difference",null,"Ekstra indkomst",3000]
["Boligudgifter",null,null,null,null,"Månedlig indkomst i alt",56000]
["Afdrag eller leje",10000,10000,0]
["Andet afdrag eller leje",0,0,0,null,"Faktisk månedlig indkomst"]
["Telefon",540,1000,-460,null,"Indkomst 1",40000]
["Elektricitet",440,560,-120,null,"Indkomst 2",13000]
["Gas",220,280,-60,null,"Ekstra indkomst",3000]
["Vand og sanitet",80,80,0,null,"Månedlig indkomst i alt",56000]
["Kabel-tv",340,340,0]
["Renovation",100,100,0,null,"Budgetteret balance\n(budgetteret indkomst minus udgifter)",44050]
["Vedligeholdelse og reparation",230,0,230]
["Husholdning",0,0,0,null,"Faktisk balance\n(faktisk indkomst minus udgifter)",43640]
["Andet",0,0,0]
["Subtotal",11950,12360,-410,null,"Difference (faktisk minus budgetteret)",-410]
["Transport"]
["Afdrag på bil 1",null,null,0]
["Afdrag på bil 2",null,null,0]
["Bus/taxi",null,null,0]
["Forsikring",null,null,0]
["Leje",null,null,0]
["Benzin",null,null,0,null,null,"Budgetteret","Faktisk","Difference"]
["Vedligeholdelse",null,null,0]
["Andet",null,null,0,null,"Underholdning"]
["Subtotal",0,0,0,null,"Video/dvd",null,null,0]
["Forsikring",null,null,null,null,"Cd'er",null,null,0]
["Husstand",null,null,0,null,"Biograf",null,null,0]
["Helbred",null,null,0,null,"Koncerter",null,null,0]
["Liv",null,null,0,null,"Sportskampe",null,null,0]
["Andet",null,null,0,null,"Teater",null,null,0]
["Subtotal",0,0,0,null,"Andet",null,null,0]
["Mad og drikke",null,null,null,null,"Subtotal",0,0,0]
["Indkøb",null,null,0,null,"Lån"]
["Restaurant",null,null,0,null,"Privat",null,null,0]
["Andet",null,null,0,null,"Studie",null,null,0]
["Subtotal",0,0,0,null,"Kreditkort",null,null,0]
["Børn",null,null,null,null,"Kreditkort",null,null,0]
["Medicin",null,null,0,null,"Kreditkort",null,null,0]
["Tøj",null,null,0,null,"Andet",null,null,0]
["Undervisning",null,null,0,null,"Subtotal",0,0,0]
["Skoleartikler",null,null,0,null,"Skatter og afgifter"]
["Organisationer",null,null,0,null,"Skatter",null,null,0]
["Frokostpenge",null,null,0,null,"Afgifter",null,null,0]
["Pasning",null,null,0,null,"Andet",null,null,0]
["Legetøj/spil",null,null,0,null,"Andet",null,null,0]
["Andet",null,null,0,null,"Subtotal",0,0,0]
["Subtotal",0,0,0,null,"Opsparing og investering"]
["Kæledyr",null,null,null,null,"Pensionsopsparing",null,null,0]
["Mad og drikke",null,null,0,null,"Investeringskonto",null,null,0]
["Medicin",null,null,0,null,"Uddannelse",null,null,0]
["Pleje",null,null,0,null,"Andet",null,null,0]
["Legetøj",null,null,0,null,"Subtotal",0,0,0]
["Andet",null,null,0,null,"Velgørenhed"]
["Subtotal",0,0,0,null,"Velgørende organisation 1",null,null,0]
["Personlig pleje",null,null,null,null,"Velgørende organisation 2",null,null,0]
["Medicin",null,null,0,null,"Velgørende organisation 3",null,null,0]
["Frisør",null,null,0,null,"Subtotal",0,0,0]
["Tøj",null,null,0,null,"Juridisk"]
["Vask og rensning",null,null,0,null,"Advokat",null,null,0]
["Fitnesscenter",null,null,0,null,"Sagsomkostninger",null,null,0]
["Organisationer",null,null,0,null,"Andet",null,null,0]
["Andet",null,null,0,null,"Andet",null,null,0]
["Subtotal",0,0,0,null,"Subtotal",0,0,0]