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

{"sheet":"Personligt månedsbudget","index":0,"n_rows":64,"n_cols":10,"rows_kept":64,"merged":[[1,1,1,9],[2,1,2,9],[4,1,6,1],[4,2,4,3],[4,6,5,8],[4,9,5,9],[5,2,5,3],[6,2,6,3],[6,6,7,8],[6,9,7,9],[7,1,9,1],[7,2,7,3],[8,2,8,3],[8,6,9,8],[8,9,9,9],[9,2,9,3],[22,6,22,9],[23,1,23,4],[31,6,31,9],[33,1,33,4],[38,6,38,9],[40,1,40,4],[44,6,44,9],[46,1,46,4],[50,6,50,9],[54,1,54,4],[57,6,57,9],[58,6,59,8],[58,9,59,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]]}
[]
[null,"Personligt månedsbudget"]
[]
[]
[null,"FORVENTET MÅNEDLIG INDTÆGT","Indtægt 1",null,{"v":2500,"d":"kr. 2,500"},null,"FORVENTET SALDO (forventede indtægter minus udgifter)",null,null,{"$f":"E7-J59","v":{"v":940,"d":"kr. 940"}}]
[null,null,"Yderligere indtægt",null,{"v":500,"d":"kr. 500"}]
[null,null,"Samlet månedlig indtægt",null,{"$f":"SUM(E5:E6)","v":{"v":3000,"d":"kr. 3,000"}},null,"FAKTISK SALDO (faktiske indtægter minus udgifter)",null,null,{"$f":"E10-J61","v":{"v":960,"d":"kr. 960"}}]
[null,"FAKTISK MÅNEDLIG INDTÆGT","Indtægt 1",null,{"v":2500,"d":"kr. 2,500"}]
[null,null,"Yderligere indtægt",null,{"v":500,"d":"kr. 500"},null,"DIFFERENCE (faktisk minus forventet)",null,null,{"$f":"J7-J5","v":{"v":20,"d":"kr. 20"}}]
[null,null,"Samlet månedlig indtægt",null,{"$f":"SUM(E8:E9)","v":{"v":3000,"d":"kr. 3,000"}}]
[]
[null,"BOLIG","Forventet pris","Faktisk pris","Forskel",null,"UNDERHOLDNING","Forventet pris","Faktisk pris","Forskel"]
[null,"Realkreditlån eller husleje",{"v":1500,"d":"kr. 1,500"},{"v":1400,"d":"kr. 1,400"},{"$f":"Tabel1[[#This Row],[Forventet pris]]-Tabel1[[#This Row],[Faktisk pris]]","v":{"v":100,"d":"kr. 100"}},null,"Video/dvd",{"v":0,"d":"kr. 0"},{"v":50,"d":"kr. 50"},{"$f":"Tabel2[[#This Row],[Forventet pris]]-Tabel2[[#This Row],[Faktisk pris]]","v":{"v":-50,"d":"-kr. 50"}}]
[null,"Telefonnummer",{"v":60,"d":"kr. 60"},{"v":100,"d":"kr. 100"},{"$f":"Tabel1[[#This Row],[Forventet pris]]-Tabel1[[#This Row],[Faktisk pris]]","v":{"v":-40,"d":"-kr. 40"}},null,"Cd'er",null,null,{"$f":"Tabel2[[#This Row],[Forventet pris]]-Tabel2[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"El",{"v":50,"d":"kr. 50"},{"v":60,"d":"kr. 60"},{"$f":"Tabel1[[#This Row],[Forventet pris]]-Tabel1[[#This Row],[Faktisk pris]]","v":{"v":-10,"d":"-kr. 10"}},null,"Film",null,null,{"$f":"Tabel2[[#This Row],[Forventet pris]]-Tabel2[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Benzin",{"v":200,"d":"kr. 200"},{"v":180,"d":"kr. 180"},{"$f":"Tabel1[[#This Row],[Forventet pris]]-Tabel1[[#This Row],[Faktisk pris]]","v":{"v":20,"d":"kr. 20"}},null,"Koncerter",null,null,{"$f":"Tabel2[[#This Row],[Forventet pris]]-Tabel2[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Vand og kloak",null,null,{"$f":"Tabel1[[#This Row],[Forventet pris]]-Tabel1[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Sportsbegivenheder",null,null,{"$f":"Tabel2[[#This Row],[Forventet pris]]-Tabel2[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Tv-pakke",null,null,{"$f":"Tabel1[[#This Row],[Forventet pris]]-Tabel1[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Live teater",null,null,{"$f":"Tabel2[[#This Row],[Forventet pris]]-Tabel2[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Bortskaffelse af affald",null,null,{"$f":"Tabel1[[#This Row],[Forventet pris]]-Tabel1[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"Tabel2[[#This Row],[Forventet pris]]-Tabel2[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Vedligeholdelse eller reparation",null,null,{"$f":"Tabel1[[#This Row],[Forventet pris]]-Tabel1[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"Tabel2[[#This Row],[Forventet pris]]-Tabel2[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Forsyninger",null,null,{"$f":"Tabel1[[#This Row],[Forventet pris]]-Tabel1[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"Tabel2[[#This Row],[Forventet pris]]-Tabel2[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Andet",null,null,{"$f":"Tabel1[[#This Row],[Forventet pris]]-Tabel1[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,Tabel2[Forventet pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel2[Faktisk pris])","v":{"v":50,"d":"kr. 50"}},{"$f":"SUBTOTAL(109,Tabel2[Forskel])","v":{"v":-50,"d":"-kr. 50"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel1[Forventet pris])","v":{"v":1810,"d":"kr. 1,810"}},{"$f":"SUBTOTAL(109,Tabel1[Faktisk pris])","v":{"v":1740,"d":"kr. 1,740"}},{"$f":"SUBTOTAL(109,Tabel1[Forskel])","v":{"v":70,"d":"kr. 70"}}]
[{"$nulls":6},"LÅN","Forventet pris","Faktisk pris","Forskel"]
[null,"TRANSPORT","Forventet pris","Faktisk pris","Forskel",null,"Privat",null,null,{"$f":"Tabel8[[#This Row],[Forventet pris]]-Tabel8[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Afbetaling af køretøj",{"v":250,"d":"kr. 250"},{"v":250,"d":"kr. 250"},{"$f":"Tabel3[[#This Row],[Forventet pris]]-Tabel3[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Studerende",null,null,{"$f":"Tabel8[[#This Row],[Forventet pris]]-Tabel8[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Udgifter til bus/taxa",null,null,{"$f":"Tabel3[[#This Row],[Forventet pris]]-Tabel3[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Kreditkort",null,null,{"$f":"Tabel8[[#This Row],[Forventet pris]]-Tabel8[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Forsikring",null,null,{"$f":"Tabel3[[#This Row],[Forventet pris]]-Tabel3[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Kreditkort",null,null,{"$f":"Tabel8[[#This Row],[Forventet pris]]-Tabel8[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Licens",null,null,{"$f":"Tabel3[[#This Row],[Forventet pris]]-Tabel3[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Kreditkort",null,null,{"$f":"Tabel8[[#This Row],[Forventet pris]]-Tabel8[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Brændstof",null,null,{"$f":"Tabel3[[#This Row],[Forventet pris]]-Tabel3[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"Tabel8[[#This Row],[Forventet pris]]-Tabel8[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Vedligeholdelse",null,null,{"$f":"Tabel3[[#This Row],[Forventet pris]]-Tabel3[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,Tabel8[Forventet pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel8[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel8[Forskel])","v":{"v":0,"d":"kr. 0"}}]
[null,"Andet",null,null,{"$f":"Tabel3[[#This Row],[Forventet pris]]-Tabel3[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel3[Forventet pris])","v":{"v":250,"d":"kr. 250"}},{"$f":"SUBTOTAL(109,Tabel3[Faktisk pris])","v":{"v":250,"d":"kr. 250"}},{"$f":"SUBTOTAL(109,Tabel3[Forskel])","v":{"v":0,"d":"kr. 0"}},null,"SKAT","Forventet pris","Faktisk pris","Forskel"]
[{"$nulls":6},"National",null,null,{"$f":"Tabel9[[#This Row],[Forventet pris]]-Tabel9[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"FORSIKRING","Forventet pris","Faktisk pris","Forskel",null,"Regional",null,null,{"$f":"Tabel9[[#This Row],[Forventet pris]]-Tabel9[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Hus",null,null,{"$f":"Tabel4[[#This Row],[Forventet pris]]-Tabel4[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Lokal",null,null,{"$f":"Tabel9[[#This Row],[Forventet pris]]-Tabel9[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Sundhed",null,null,{"$f":"Tabel4[[#This Row],[Forventet pris]]-Tabel4[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"Tabel9[[#This Row],[Forventet pris]]-Tabel9[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Liv",null,null,{"$f":"Tabel4[[#This Row],[Forventet pris]]-Tabel4[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,Tabel9[Forventet pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel9[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel9[Forskel])","v":{"v":0,"d":"kr. 0"}}]
[null,"Andet",null,null,{"$f":"Tabel4[[#This Row],[Forventet pris]]-Tabel4[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel4[Forventet pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel4[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel4[Forskel])","v":{"v":0,"d":"kr. 0"}},null,"OPSPARINGER ELLER INVESTERINGER","Forventet pris","Faktisk pris","Forskel"]
[{"$nulls":6},"Pensionskonto",null,null,{"$f":"Tabel10[[#This Row],[Forventet pris]]-Tabel10[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"MAD","Forventet pris","Faktisk pris","Forskel",null,"Investeringskonto",null,null,{"$f":"Tabel10[[#This Row],[Forventet pris]]-Tabel10[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Dagligvarer",null,null,{"$f":"Tabel5[[#This Row],[Forventet pris]]-Tabel5[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"Tabel10[[#This Row],[Forventet pris]]-Tabel10[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Mad på restaurant",null,null,{"$f":"Tabel5[[#This Row],[Forventet pris]]-Tabel5[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,Tabel10[Forventet pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel10[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel10[Forskel])","v":{"v":0,"d":"kr. 0"}}]
[null,"Andet",null,null,{"$f":"Tabel5[[#This Row],[Forventet pris]]-Tabel5[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel5[Forventet pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel5[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel5[Forskel])","v":{"v":0,"d":"kr. 0"}},null,"GAVER OG BIDRAG","Forventet pris","Faktisk pris","Forskel"]
[{"$nulls":6},"Velgørenhed 1",null,null,{"$f":"Tabel11[[#This Row],[Forventet pris]]-Tabel11[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"KÆLEDYR","Forventet pris","Faktisk pris","Forskel",null,"Velgørenhed 2",null,null,{"$f":"Tabel11[[#This Row],[Forventet pris]]-Tabel11[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Mad",null,null,{"$f":"Tabel6[[#This Row],[Forventet pris]]-Tabel6[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Velgørenhed 3",null,null,{"$f":"Tabel11[[#This Row],[Forventet pris]]-Tabel11[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Sundhed",null,null,{"$f":"Tabel6[[#This Row],[Forventet pris]]-Tabel6[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,Tabel11[Forventet pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel11[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel11[Forskel])","v":{"v":0,"d":"kr. 0"}}]
[null,"Pleje",null,null,{"$f":"Tabel6[[#This Row],[Forventet pris]]-Tabel6[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Legetøj",null,null,{"$f":"Tabel6[[#This Row],[Forventet pris]]-Tabel6[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"JURIDISK","Forventet pris","Faktisk pris","Forskel"]
[null,"Andet",null,null,{"$f":"Tabel6[[#This Row],[Forventet pris]]-Tabel6[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Advokat",null,null,{"$f":"Tabel12[[#This Row],[Forventet pris]]-Tabel12[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel6[Forventet pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel6[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel6[Forskel])","v":{"v":0,"d":"kr. 0"}},null,"Underholdsbidrag",null,null,{"$f":"Tabel12[[#This Row],[Forventet pris]]-Tabel12[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[{"$nulls":6},"Betalinger ved tilbageholdelsesret eller vurdering",null,null,{"$f":"Tabel12[[#This Row],[Forventet pris]]-Tabel12[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"PERSONLIG PLEJE","Forventet pris","Faktisk pris","Forskel",null,"Andet",null,null,{"$f":"Tabel12[[#This Row],[Forventet pris]]-Tabel12[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Sundhed",null,null,{"$f":"Tabel7[[#This Row],[Forventet pris]]-Tabel7[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,Tabel12[Forventet pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel12[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel12[Forskel])","v":{"v":0,"d":"kr. 0"}}]
[null,"Hår/negle",null,null,{"$f":"Tabel7[[#This Row],[Forventet pris]]-Tabel7[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Beklædning",null,null,{"$f":"Tabel7[[#This Row],[Forventet pris]]-Tabel7[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"SAMLEDE FORVENTEDE UDGIFTER",null,null,{"$f":"SUM(C23,C33,C40,C46,C54,C64,H22,H31,H38,H44,H50,H57)","v":{"v":2060,"d":"kr. 2,060"}}]
[null,"Tøjrens",null,null,{"$f":"Tabel7[[#This Row],[Forventet pris]]-Tabel7[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Fitnesscenter",null,null,{"$f":"Tabel7[[#This Row],[Forventet pris]]-Tabel7[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"SAMLEDE FAKTISKE UDGIFTER",null,null,{"$f":"SUM(D23,D33,D40,D46,D54,D64,I22,I31,I38,I44,I50,I57)","v":{"v":2040,"d":"kr. 2,040"}}]
[null,"Gebyrer eller kontingenter til organisationer",null,null,{"$f":"Tabel7[[#This Row],[Forventet pris]]-Tabel7[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Andet",null,null,{"$f":"Tabel7[[#This Row],[Forventet pris]]-Tabel7[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"SAMLET FORSKEL",null,null,{"$f":"SUM(E23,E33,E40,E46,E54,E64,J22,J31,J38,J44,J50,J57)","v":{"v":20,"d":"kr. 20"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Tabel7[Forventet pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel7[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Tabel7[Forskel])","v":{"v":0,"d":"kr. 0"}}]