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

{"sheet":"Ark1","index":0,"n_rows":103,"n_cols":14,"rows_kept":103}
[]
["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":"B83+B93","v":0},{"$f":"C83+C93","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"N83+N93","v":0}]
["Over-/Underskud",{"$f":"B4-B5","v":0},{"$f":"C4-C5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Indtægter efter skat"]
["Løn",{"$nulls":12},{"$f":"SUM(B9:M9)","v":0}]
["Uddannelsesstøtte",{"$nulls":12},{"$f":"SUM(B10:M10)","v":0}]
["Boligsikring",{"$nulls":12},0]
["Børne- og ungeydelse",{"$nulls":12},0]
["Folkepension",{"$nulls":12},0]
["Udbetaling fra pensionsordning",{"$nulls":12},0]
["Øvrige indtægter",{"$nulls":12},0]
["Indtægter i alt",{"$f":"SUM(B9:B15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Faste udgifter"]
[]
["Bolig"]
["Husleje",{"$nulls":12},{"$f":"SUM(B21:M21)","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",{"$f":"SUM(B21:B31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Abonnementer og øvrige forsikring"]
["Ulykkesforsikring",{"$nulls":12},{"$f":"SUM(B35:M35)","v":0}]
["Rejseforsikring",{"$nulls":12},{"$f":"SUM(B36:M36)","v":0}]
["Hundeforsikring",{"$nulls":12},0]
["Telefon",{"$nulls":12},0]
["TV, Internet og streaming",{"$nulls":12},0]
["Fagforening",{"$nulls":12},0]
["Sport, fitness og kontingent",{"$nulls":12},0]
["Øvrige",{"$nulls":12},0]
["Abonnementer og øvrige forsikring ialt",{"$f":"SUM(B35:B42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Transport"]
["Billån",{"$nulls":12},{"$f":"SUM(B46:M46)","v":0}]
["Motorafgift",{"$nulls":12},{"$f":"SUM(B47:M47)","v":0}]
["Benzin/Diesel/El",{"$nulls":12},0]
["Forsikring på bil/snescooter/ATV",{"$nulls":12},0]
["Reparation og vedligeholdelse",{"$nulls":12},0]
["Buskort",{"$nulls":12},0]
["Øvrige",{"$nulls":12},0]
["Transport i alt",{"$f":"SUM(B46:B52)","v":0},{"$f":"SUM(C46:C52)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Båd"]
["Bådlån",{"$nulls":12},{"$f":"SUM(B56:M56)","v":0}]
["Bådplads/bådforening",{"$nulls":12},{"$f":"SUM(B57:M57)","v":0}]
["Benzin/Diesel",{"$nulls":12},0]
["Båd ned- og optagning",{"$nulls":12},0]
["Forsikring Båd",{"$nulls":12},0]
["Reparation og vedligeholdelse",{"$nulls":12},0]
["Båd i alt",{"$f":"SUM(B56:B61)","v":0},{"$f":"SUM(C56:C61)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Børn"]
["Dagpleje, institution, privatskole, efterskole",{"$nulls":12},{"$f":"SUM(B65:M65)","v":0}]
["Lommepenge",{"$nulls":12},{"$f":"SUM(B66:M66)","v":0}]
["Ulykkesforsikring børn",{"$nulls":12},0]
["Øvrige",{"$nulls":12},0]
["Børn i alt",{"$f":"SUM(B65:B68)","v":0},{"$f":"SUM(C65:C68)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Lån"]
["Studielån",{"$nulls":12},{"$f":"SUM(B72:M72)","v":0}]
["Privatlån",{"$nulls":12},{"$f":"SUM(B73:M73)","v":0}]
["Tjenestemandslån",{"$nulls":12},0]
["Øvrige lån ",{"$nulls":12},0]
["Lån i alt",{"$f":"SUM(B72:B75)","v":0},{"$f":"SUM(C72:C75)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B76:M76)","v":0}]
[]
["Opsparing"]
["Privat opsparing",{"$nulls":12},{"$f":"SUM(B79:M79)","v":0}]
["Pensionsopsparing",{"$nulls":12},{"$f":"SUM(B80:M80)","v":0}]
["Opsparing i alt",{"$f":"SUM(B79+B80)","v":0},{"$f":"SUM(C79+C80)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Faste udgifter i alt",{"$f":"(B32+B43+B53+B62+B69+B76+B81)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B83:M83)","v":0}]
[]
["Variable udgifter"]
["Husholdning (fx mad, rengøring)",{"$nulls":12},{"$f":"SUM(B86:M86)","v":0}]
["Fornøjelser (fx café, restauranter)",{"$nulls":12},{"$f":"SUM(B87:M87)","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(B86:B92)","v":0},{"$f":"SUM(C86:C92)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["I alt udgifter",{"$f":"B83+B93","v":0},{"$f":"C83+C93","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Over-/underskud på konto",{"$f":"B16-(B83+B93)","v":0},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",{"$f":"N83/12","v":0},{"$f":"N83","v":0}]
["Rådighedsbeløb",{"$f":"B99-B100","v":0},{"$f":"C99-C100","v":0}]
["Variable udgifter",{"$f":"N93/12","v":0},{"$f":"N93","v":0}]
["Over-/underskud",{"$f":"B101-B102","v":0},{"$f":"C101-C102","v":0}]