{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Personligt månedsbudget"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Personligt månedsbudget","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"merged":[[0,0,0,8],[2,5,2,6],[7,5,7,6]]}
["Personligt månedsbudget"]
[]
[null,"Budgetterede udgifter i alt","Faktiske udgifter i alt","Difference i alt",null,"Budgetteret månedlig indkomst"]
[null,{"$f":"SUM(B18,B27,B33,B38,B45,B54,B63,G41,G47,G52,G57,G63)","v":{"v":11950,"d":"Kr 11,950"}},{"$f":"SUM(C18,C27,C33,C38,C45,C54,C63,H41,H47,H52,H57,H63)","v":{"v":12360,"d":"Kr 12,360"}},{"$f":"SUM(D18,D27,D33,D38,D45,D54,D63,I41,I47,I52,I57,I63)","v":{"v":-410,"d":"(Kr 410)"}},null,"Indkomst 1",{"v":43000,"d":"Kr 43,000"}]
[{"$nulls":5},"Ekstra indkomst",{"v":3000,"d":"Kr 3,000"}]
[null,"Budgetteret","Faktisk","Difference",null,"Månedlig indkomst i alt",{"$f":"SUM(G4:G5)","v":{"v":46000,"d":"Kr 46,000"}}]
["Boligudgifter"]
["Afdrag eller leje",{"v":10000,"d":"Kr 10,000"},{"v":10000,"d":"Kr 10,000"},{"$f":"B8-C8","v":{"v":0,"d":"Kr 0"}},null,"Faktisk månedlig indkomst"]
["Telefon",{"v":540,"d":"Kr 540"},{"v":1000,"d":"Kr 1,000"},{"v":-460,"d":"(Kr 460)"},null,"Indkomst 1",{"v":40000,"d":"Kr 40,000"}]
["Elektricitet",{"v":440,"d":"Kr 440"},{"v":560,"d":"Kr 560"},{"v":-120,"d":"(Kr 120)"},null,"Ekstra indkomst",{"v":3000,"d":"Kr 3,000"}]
["Gas",{"v":220,"d":"Kr 220"},{"v":280,"d":"Kr 280"},{"v":-60,"d":"(Kr 60)"},null,"Månedlig indkomst i alt",{"$f":"SUM(G9:G10)","v":{"v":43000,"d":"Kr 43,000"}}]
["Vand og sanitet",{"v":80,"d":"Kr 80"},{"v":80,"d":"Kr 80"},{"v":0,"d":"Kr 0"}]
["Kabel-tv",{"v":340,"d":"Kr 340"},{"v":340,"d":"Kr 340"},{"v":0,"d":"Kr 0"},null,"Budgetteret balance\n(budgetteret indkomst minus udgifter)",{"$f":"G6-B4","v":{"v":34050,"d":"Kr 34,050"}}]
["Renovation",{"v":100,"d":"Kr 100"},{"v":100,"d":"Kr 100"},{"v":0,"d":"Kr 0"}]
["Vedligeholdelse og reparation",{"v":230,"d":"Kr 230"},{"v":0,"d":"Kr 0"},{"v":230,"d":"Kr 230"},null,"Faktisk balance\n(faktisk indkomst minus udgifter)",{"$f":"G11-C4","v":{"v":30640,"d":"Kr 30,640"}}]
["Husholdning",{"v":0,"d":"Kr 0"},{"v":0,"d":"Kr 0"},{"v":0,"d":"Kr 0"}]
["Andet",{"v":0,"d":"Kr 0"},{"v":0,"d":"Kr 0"},{"v":0,"d":"Kr 0"},null,"Difference (faktisk minus budgetteret)",{"$f":"G15-G13","v":{"v":-3410,"d":"(Kr 3,410)"}}]
["Subtotal",{"$f":"SUM(B8:B17)","v":{"v":11950,"d":"Kr 11,950"}},{"$f":"SUM(C8:C17)","v":{"v":12360,"d":"Kr 12,360"}},{"$f":"SUM(D8:D17)","v":{"v":-410,"d":"(Kr 410)"}}]
["Transport"]
["Afdrag på bil",null,null,{"$f":"B20-C20","v":{"v":0,"d":"Kr 0"}}]
["Bus/taxi",null,null,{"v":0,"d":"Kr 0"}]
["Forsikring",null,null,{"v":0,"d":"Kr 0"}]
["Leje",null,null,{"v":0,"d":"Kr 0"}]
["Benzin",null,null,{"v":0,"d":"Kr 0"}]
["Vedligeholdelse",null,null,{"v":0,"d":"Kr 0"}]
["Andet",null,null,{"v":0,"d":"Kr 0"}]
["Subtotal",{"$f":"SUM(B20:B26)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(C20:C26)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(D20:D26)","v":{"v":0,"d":"Kr 0"}}]
["Forsikring"]
["Husstand",null,null,{"$f":"B29-C29","v":{"v":0,"d":"Kr 0"}}]
["Helbred",null,null,{"$f":"B30-C30","v":{"v":0,"d":"Kr 0"}}]
["Liv",null,null,{"$f":"B31-C31","v":{"v":0,"d":"Kr 0"}}]
["Andet",null,null,{"$f":"B32-C32","v":{"v":0,"d":"Kr 0"}}]
["Subtotal",{"$f":"SUM(B29:B32)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(C29:C32)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(D29:D32)","v":{"v":0,"d":"Kr 0"}},null,null,"Budgetteret","Faktisk","Difference"]
["Mad og drikke",{"$nulls":4},"Lån"]
["Indkøb",null,null,{"$f":"B35-C35","v":{"v":0,"d":"Kr 0"}},null,"Privat",null,null,{"$f":"G35-H35","v":{"v":0,"d":"Kr 0"}}]
["Restaurant",null,null,{"$f":"B36-C36","v":{"v":0,"d":"Kr 0"}},null,"Studie",null,null,{"v":0,"d":"Kr 0"}]
["Andet",null,null,{"$f":"B37-C37","v":{"v":0,"d":"Kr 0"}},null,"Kreditkort",null,null,{"v":0,"d":"Kr 0"}]
["Subtotal",{"$f":"SUM(B35:B37)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(C35:C37)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(D35:D37)","v":{"v":0,"d":"Kr 0"}},null,"Kreditkort",null,null,{"v":0,"d":"Kr 0"}]
["Kæledyr",{"$nulls":4},"Kreditkort",null,null,{"v":0,"d":"Kr 0"}]
["Mad og drikke",null,null,{"$f":"B40-C40","v":{"v":0,"d":"Kr 0"}},null,"Andet",null,null,{"v":0,"d":"Kr 0"}]
["Medicin",null,null,{"$f":"B41-C41","v":{"v":0,"d":"Kr 0"}},null,"Subtotal",{"$f":"SUM(G35:G40)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(H35:H40)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(I35:I40)","v":{"v":0,"d":"Kr 0"}}]
["Pleje",null,null,{"$f":"B42-C42","v":{"v":0,"d":"Kr 0"}},null,"Skatter og afgifter"]
["Legetøj",null,null,{"$f":"B43-C43","v":{"v":0,"d":"Kr 0"}},null,"Skatter",null,null,{"$f":"G43-H43","v":{"v":0,"d":"Kr 0"}}]
["Andet",null,null,{"$f":"B44-C44","v":{"v":0,"d":"Kr 0"}},null,"Afgifter",null,null,{"$f":"G44-H44","v":{"v":0,"d":"Kr 0"}}]
["Subtotal",{"$f":"SUM(B40:B44)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(C40:C44)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(D40:D44)","v":{"v":0,"d":"Kr 0"}},null,"Andet",null,null,{"$f":"G45-H45","v":{"v":0,"d":"Kr 0"}}]
["Personlig pleje",{"$nulls":4},"Andet",null,null,{"$f":"G46-H46","v":{"v":0,"d":"Kr 0"}}]
["Medicin",null,null,{"$f":"B47-C47","v":{"v":0,"d":"Kr 0"}},null,"Subtotal",{"$f":"SUM(G43:G46)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(H43:H46)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(I43:I46)","v":{"v":0,"d":"Kr 0"}}]
["Frisør",null,null,{"v":0,"d":"Kr 0"},null,"Opsparing og investering"]
["Tøj",null,null,{"v":0,"d":"Kr 0"},null,"Pensionsopsparing",null,null,{"$f":"G49-H49","v":{"v":0,"d":"Kr 0"}}]
["Vask og rensning",null,null,{"v":0,"d":"Kr 0"},null,"Investeringskonto",null,null,{"$f":"G50-H50","v":{"v":0,"d":"Kr 0"}}]
["Fitnesscenter",null,null,{"v":0,"d":"Kr 0"},null,"Andet",null,null,{"$f":"G51-H51","v":{"v":0,"d":"Kr 0"}}]
["Organisationer",null,null,{"v":0,"d":"Kr 0"},null,"Subtotal",{"$f":"SUM(G49:G51)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(H49:H51)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"Kr 0"}}]
["Andet",null,null,{"v":0,"d":"Kr 0"},null,"Velgørenhed"]
["Subtotal",{"$f":"SUM(B47:B53)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(C47:C53)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(D47:D53)","v":{"v":0,"d":"Kr 0"}},null,"Velgørende organisation 1",null,null,{"$f":"G54-H54","v":{"v":0,"d":"Kr 0"}}]
["Underholdning",{"$nulls":4},"Velgørende organisation 2",null,null,{"$f":"G55-H55","v":{"v":0,"d":"Kr 0"}}]
["Video/dvd",null,null,{"$f":"B56-C56","v":{"v":0,"d":"Kr 0"}},null,"Velgørende organisation 3",null,null,{"$f":"G56-H56","v":{"v":0,"d":"Kr 0"}}]
["Cd'er",null,null,{"v":0,"d":"Kr 0"},null,"Subtotal",{"$f":"SUM(G54:G56)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(H54:H56)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(I54:I56)","v":{"v":0,"d":"Kr 0"}}]
["Biograf",null,null,{"v":0,"d":"Kr 0"},null,"Juridisk"]
["Koncerter",null,null,{"v":0,"d":"Kr 0"},null,"Advokat",null,null,{"$f":"G59-H59","v":{"v":0,"d":"Kr 0"}}]
["Sportskampe",null,null,{"v":0,"d":"Kr 0"},null,"Sagsomkostninger",null,null,{"$f":"G60-H60","v":{"v":0,"d":"Kr 0"}}]
["Teater",null,null,{"v":0,"d":"Kr 0"},null,"Andet",null,null,{"$f":"G61-H61","v":{"v":0,"d":"Kr 0"}}]
["Andet",null,null,{"v":0,"d":"Kr 0"},null,"Andet",null,null,{"$f":"G62-H62","v":{"v":0,"d":"Kr 0"}}]
["Subtotal",{"$f":"SUM(B56:B62)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(C56:C62)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(D56:D62)","v":{"v":0,"d":"Kr 0"}},null,"Subtotal",{"$f":"SUM(G59:G62)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(H59:H62)","v":{"v":0,"d":"Kr 0"}},{"$f":"SUM(I59:I62)","v":{"v":0,"d":"Kr 0"}}]