{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Ark1"],"read":"whole","date_system":"1900"}

{"sheet":"Ark1","index":0,"n_rows":104,"n_cols":14,"rows_kept":104}
["Budget"]
[null,"Januar","Februar","Marts","April","Maj","Juni","Juli","August","September","Oktober","November","December","I alt pr. år"]
["Indtægter",{"$f":"B16","v":0},{"$f":"C16","v":0},0,{"$f":"E16","v":0},0,0,0,0,0,0,0,0,0]
["Udgifter",{"$f":"B84+B94","v":0},{"$f":"C84+C94","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"N84+N94","v":0}]
["Over-/Underskud",{"$f":"B3-B4","v":0},{"$f":"C3-C4","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Indtægter efter skat"]
["Løn",{"$nulls":12},{"$f":"SUM(B8:M8)","v":0}]
["SU",{"$nulls":12},{"$f":"SUM(B9:M9)","v":0}]
["Boligstøtte",{"$nulls":12},0]
["Dagpenge",{"$nulls":12},0]
["Børne- og ungeydelse",{"$nulls":12},0]
["Folkepension",{"$nulls":12},0]
["Udbetaling fra pensionsordning",{"$nulls":12},0]
["Øvrige indtægter",{"$nulls":12},0]
["Indtægter i alt",{"$f":"SUM(B8:B15)","v":0},{"$f":"SUM(C8:C15)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Faste udgifter"]
[]
["Bolig"]
["Bolig",{"$nulls":12},{"$f":"SUM(B21:M21)","v":0}]
["Husleje",{"$nulls":12},{"$f":"SUM(B22:M22)","v":0}]
["Realkreditlån",{"$nulls":12},0]
["Boliglån",{"$nulls":12},0]
["Vand",{"$nulls":12},0]
["Varme",{"$nulls":12},0]
["El",{"$nulls":12},0]
["Renovation og vedligehold",{"$nulls":12},0]
["Ejerforening/Fællesudgifter",{"$nulls":12},0]
["Husforsikring",{"$nulls":12},0]
["Indbo- og ansvarsforsikring",{"$nulls":12},0]
["Øvrige udgifter",{"$nulls":12},0]
["Bolig i alt",{"$f":"SUM(B21:B32)","v":0},{"$f":"SUM(C21:C32)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N21:N32)","v":0}]
[]
["Abonnementer og øvrige forsikring"]
["Ulykkesforsikring",{"$nulls":12},{"$f":"SUM(B36:M36)","v":0}]
["Rejseforsikring",{"$nulls":12},{"$f":"SUM(B37:M37)","v":0}]
["Hundeforsikring",{"$nulls":12},0]
["Telefon",{"$nulls":12},0]
["TV, Internet og streaming",{"$nulls":12},0]
["Fagforening",{"$nulls":12},0]
["A-kasse",{"$nulls":12},0]
["Sport, fitness og kontingent",{"$nulls":12},0]
["Øvrige",{"$nulls":12},0]
["Abonnementer og øvrige forsikring ialt",{"$f":"SUM(B36:B44)","v":0},{"$f":"SUM(C36:C44)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Transport"]
["Billån",{"$nulls":12},{"$f":"SUM(B48:M48)","v":0}]
["Afgifter (ejerafgift, vægtafgift m.v.)",{"$nulls":12},{"$f":"SUM(B49:M49)","v":0}]
["Benzin/Diesel",{"$nulls":12},0]
["Forsikring på bil/snescooter",{"$nulls":12},0]
["Reparation og vedligeholdelse",{"$nulls":12},0]
["Buskort",{"$nulls":12},0]
["Øvrige",{"$nulls":12},0]
["Transport i alt",{"$f":"SUM(B48:B54)","v":0},{"$f":"SUM(C48:C54)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Båd"]
["Bådlån",{"$nulls":12},{"$f":"SUM(B58:M58)","v":0}]
["Bådplads/bådforening",{"$nulls":12},{"$f":"SUM(B59:M59)","v":0}]
["Benzin/Diesel",{"$nulls":12},0]
["Båd ned- og optagning",{"$nulls":12},0]
["Forsikring",{"$nulls":12},0]
["Reparation og vedligeholdelse",{"$nulls":12},0]
["Båd i alt",{"$f":"SUM(B58:B63)","v":0},{"$f":"SUM(C58:C63)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Børn"]
["Dagpleje, institution, privatskole, efterskole",{"$nulls":12},{"$f":"SUM(B67:M67)","v":0}]
["Lommepenge",{"$nulls":12},{"$f":"SUM(B68:M68)","v":0}]
["Ulykkesforsikring børn",{"$nulls":12},0]
["Øvrige",{"$nulls":12},0]
["Børn i alt",{"$f":"SUM(B67:B70)","v":0},{"$f":"SUM(C67:C70)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Lån"]
["SU-lån",{"$nulls":12},{"$f":"SUM(B74:M74)","v":0}]
["Privatlån",{"$nulls":12},{"$f":"SUM(B75:M75)","v":0}]
["Tjenestemandslån",{"$nulls":12},0]
["Lån i alt",{"$f":"SUM(B74:B76)","v":0},{"$f":"SUM(C74:C76)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B77:M77)","v":0}]
[]
["Opsparing"]
["Privat opsparing",{"$nulls":12},{"$f":"SUM(B80:M80)","v":0}]
["Pensionsopsparing",{"$nulls":12},{"$f":"SUM(B81:M81)","v":0}]
["Opsparing i alt",{"$f":"SUM(B80+B81)","v":0},{"$f":"SUM(C80+C81)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Faste udgifter i alt",{"$f":"(B33+B45+B55+B64+B71+B77+B82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Variable udgifter"]
["Husholdning (fx mad, rengøring)",{"$nulls":12},{"$f":"SUM(B87:M87)","v":0}]
["Fornøjelser (fx café, restauranter)",{"$nulls":12},{"$f":"SUM(B88:M88)","v":0}]
["Gaver",{"$nulls":12},0]
["Tøj og sko",{"$nulls":12},0]
["Medicin/sundhed",{"$nulls":12},0]
["Personlige udgifter (fx frisør)",{"$nulls":12},0]
["Øvrige",{"$nulls":12},0]
["Variable udgifter i alt",{"$f":"SUM(B87:B93)","v":0},{"$f":"SUM(C87:C93)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["I alt udgifter",{"$f":"B84+B94","v":0},{"$f":"C84+C94","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Over-/underskud på konto",{"$f":"B16-(B84+B94)","v":0},{"$f":"C16-(C84+C94)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Overblik","pr. mdr. (gns)","Pr. år"]
["Indtægter i alt ",{"$f":"N16/12","v":0},{"$f":"N16","v":0}]
["Faste udgifter i alt",{"$f":"N84/12","v":0},{"$f":"N84","v":0}]
["Rådighedsbeløb",{"$f":"B100-B101","v":0},{"$f":"C100-C101","v":0}]
["Variable udgifter",{"$f":"N94/12","v":0},{"$f":"N94","v":0}]
["Over-/underskud",{"$f":"B102-B103","v":0},{"$f":"C102-C103","v":0}]