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

{"sheet":"Personligt månedsbudget","index":0,"n_rows":62,"n_cols":10,"rows_kept":62,"merged":[[0,1,0,9],[2,1,4,1],[2,2,2,3],[2,7,2,8],[3,2,3,3],[3,7,3,8],[4,2,4,3],[4,6,4,8],[5,1,7,1],[5,2,5,3],[5,7,5,8],[6,2,6,3],[6,7,6,8],[7,2,7,3],[7,6,7,8],[20,6,20,9],[21,1,21,4],[29,6,29,9],[31,1,31,4],[36,6,36,9],[38,1,38,4],[42,6,42,9],[44,1,44,4],[48,6,48,9],[52,1,52,4],[55,6,55,9]]}
[null,"Personligt månedsbudget"]
[]
[null,"FORVENTET MÅNEDLIG INDTÆGT","Indtægt 1",null,{"v":2500,"d":"kr. 2,500"},null,"SAMLEDE FORVENTEDE UDGIFTER ","(Forventede indtægter minus udgifter)",null,{"$f":"SUM(C21,C31,C38,C44,C52,C62,H20,H29,H36,H42,H48,H55)","v":{"v":2060,"d":"kr. 2,060"}}]
[null,null,"Yderligere indtægt",null,{"v":500,"d":"kr. 500"},null,"SAMLEDE FAKTISKE UDGIFTER ","(Faktiske indtægter minus udgifter)",null,{"$f":"SUM(D21,D31,D38,D44,D52,D62,I20,I29,I36,I42,I48,I55)","v":{"v":2040,"d":"kr. 2,040"}}]
[null,null,"Samlet månedlig indtægt",null,{"$f":"SUM(E3:E4)","v":{"v":3000,"d":"kr. 3,000"}},null,"Samlet difference i udgifter",null,null,{"$f":"SUM(E21,E31,E38,E44,E52,E62,J20,J29,J36,J42,J48,J55)","v":{"v":20,"d":"kr. 20"}}]
[null,"FAKTISK MÅNEDLIG INDTÆGT","Indtægt 1",null,{"v":2500,"d":"kr. 2,500"},null,"FORVENTET SALDO","(Forventede indtægter minus udgifter)",null,{"$f":"E5-J3","v":{"v":940,"d":"kr. 940"}}]
[null,null,"Yderligere indtægt",null,{"v":500,"d":"kr. 500"},null,"FAKTISK SALDO","(Faktiske indtægter minus udgifter)",null,{"$f":"E8-J4","v":{"v":960,"d":"kr. 960"}}]
[null,null,"Samlet månedlig indtægt",null,{"$f":"SUM(E6:E7)","v":{"v":3000,"d":"kr. 3,000"}},null,"Saldodifference (faktisk minus forventet)",null,null,{"$f":"J7-J6","v":{"v":20,"d":"kr. 20"}}]
[]
[null,"BOLIG","Forventede udgifter","Faktisk pris","Difference",null,"UNDERHOLDNING","Forventede udgifter","Faktisk pris","Difference"]
[null,"Realkreditlån eller husleje",{"v":1500,"d":"kr. 1,500"},{"v":1400,"d":"kr. 1,400"},{"$f":"Bolig[[#This Row],[Forventede udgifter]]-Bolig[[#This Row],[Faktisk pris]]","v":{"v":100,"d":"kr. 100"}},null,"Video/dvd",{"v":0,"d":"kr. 0"},{"v":50,"d":"kr. 50"},{"$f":"Underholdning[[#This Row],[Forventede udgifter]]-Underholdning[[#This Row],[Faktisk pris]]","v":{"v":-50,"d":"-kr. 50"}}]
[null,"Telefonnummer",{"v":60,"d":"kr. 60"},{"v":100,"d":"kr. 100"},{"$f":"Bolig[[#This Row],[Forventede udgifter]]-Bolig[[#This Row],[Faktisk pris]]","v":{"v":-40,"d":"-kr. 40"}},null,"Cd'er",null,null,{"$f":"Underholdning[[#This Row],[Forventede udgifter]]-Underholdning[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"El",{"v":50,"d":"kr. 50"},{"v":60,"d":"kr. 60"},{"$f":"Bolig[[#This Row],[Forventede udgifter]]-Bolig[[#This Row],[Faktisk pris]]","v":{"v":-10,"d":"-kr. 10"}},null,"Film",null,null,{"$f":"Underholdning[[#This Row],[Forventede udgifter]]-Underholdning[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Benzin",{"v":200,"d":"kr. 200"},{"v":180,"d":"kr. 180"},{"$f":"Bolig[[#This Row],[Forventede udgifter]]-Bolig[[#This Row],[Faktisk pris]]","v":{"v":20,"d":"kr. 20"}},null,"Koncerter",null,null,{"$f":"Underholdning[[#This Row],[Forventede udgifter]]-Underholdning[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Vand og kloak",null,null,{"$f":"Bolig[[#This Row],[Forventede udgifter]]-Bolig[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Sportsbegivenheder",null,null,{"$f":"Underholdning[[#This Row],[Forventede udgifter]]-Underholdning[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Tv-pakke",null,null,{"$f":"Bolig[[#This Row],[Forventede udgifter]]-Bolig[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Live teater",null,null,{"$f":"Underholdning[[#This Row],[Forventede udgifter]]-Underholdning[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Bortskaffelse af affald",null,null,{"$f":"Bolig[[#This Row],[Forventede udgifter]]-Bolig[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"Underholdning[[#This Row],[Forventede udgifter]]-Underholdning[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Vedligeholdelse eller reparation",null,null,{"$f":"Bolig[[#This Row],[Forventede udgifter]]-Bolig[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"Underholdning[[#This Row],[Forventede udgifter]]-Underholdning[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Forsyninger",null,null,{"$f":"Bolig[[#This Row],[Forventede udgifter]]-Bolig[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"Underholdning[[#This Row],[Forventede udgifter]]-Underholdning[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Andet",null,null,{"$f":"Bolig[[#This Row],[Forventede udgifter]]-Bolig[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,Underholdning[Forventede udgifter])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Underholdning[Faktisk pris])","v":{"v":50,"d":"kr. 50"}},{"$f":"SUBTOTAL(109,Underholdning[Difference])","v":{"v":-50,"d":"-kr. 50"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Bolig[Forventede udgifter])","v":{"v":1810,"d":"kr. 1,810"}},{"$f":"SUBTOTAL(109,Bolig[Faktisk pris])","v":{"v":1740,"d":"kr. 1,740"}},{"$f":"SUBTOTAL(109,Bolig[Difference])","v":{"v":70,"d":"kr. 70"}}]
[{"$nulls":6},"LÅN","Forventede udgifter","Faktisk pris","Difference"]
[null,"TRANSPORT","Forventede udgifter","Faktisk pris","Difference",null,"Privat",null,null,{"$f":"Lån[[#This Row],[Forventede udgifter]]-Lån[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Afbetaling af køretøj",{"v":250,"d":"kr. 250"},{"v":250,"d":"kr. 250"},{"$f":"Transport[[#This Row],[Forventede udgifter]]-Transport[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Studerende",null,null,{"$f":"Lån[[#This Row],[Forventede udgifter]]-Lån[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Udgifter til bus/taxa",null,null,{"$f":"Transport[[#This Row],[Forventede udgifter]]-Transport[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Kreditkort",null,null,{"$f":"Lån[[#This Row],[Forventede udgifter]]-Lån[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Forsikring",null,null,{"$f":"Transport[[#This Row],[Forventede udgifter]]-Transport[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Kreditkort",null,null,{"$f":"Lån[[#This Row],[Forventede udgifter]]-Lån[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Licens",null,null,{"$f":"Transport[[#This Row],[Forventede udgifter]]-Transport[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Kreditkort",null,null,{"$f":"Lån[[#This Row],[Forventede udgifter]]-Lån[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Brændstof",null,null,{"$f":"Transport[[#This Row],[Forventede udgifter]]-Transport[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"Lån[[#This Row],[Forventede udgifter]]-Lån[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Vedligeholdelse",null,null,{"$f":"Transport[[#This Row],[Forventede udgifter]]-Transport[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,Lån[Forventede udgifter])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Lån[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Lån[Difference])","v":{"v":0,"d":"kr. 0"}}]
[null,"Andet",null,null,{"$f":"Transport[[#This Row],[Forventede udgifter]]-Transport[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Transport[Forventede udgifter])","v":{"v":250,"d":"kr. 250"}},{"$f":"SUBTOTAL(109,Transport[Faktisk pris])","v":{"v":250,"d":"kr. 250"}},{"$f":"SUBTOTAL(109,Transport[Difference])","v":{"v":0,"d":"kr. 0"}},null,"SKAT","Forventede udgifter","Faktisk pris","Difference"]
[{"$nulls":6},"National",null,null,{"$f":"Skat[[#This Row],[Forventede udgifter]]-Skat[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"FORSIKRING","Forventede udgifter","Faktisk pris","Difference",null,"Regional",null,null,{"$f":"Skat[[#This Row],[Forventede udgifter]]-Skat[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Hus",null,null,{"$f":"Forsikring[[#This Row],[Forventede udgifter]]-Forsikring[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Lokal",null,null,{"$f":"Skat[[#This Row],[Forventede udgifter]]-Skat[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Sundhed",null,null,{"$f":"Forsikring[[#This Row],[Forventede udgifter]]-Forsikring[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"Skat[[#This Row],[Forventede udgifter]]-Skat[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Liv",null,null,{"$f":"Forsikring[[#This Row],[Forventede udgifter]]-Forsikring[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,Skat[Forventede udgifter])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Skat[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Skat[Difference])","v":{"v":0,"d":"kr. 0"}}]
[null,"Andet",null,null,{"$f":"Forsikring[[#This Row],[Forventede udgifter]]-Forsikring[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Forsikring[Forventede udgifter])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Forsikring[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Forsikring[Difference])","v":{"v":0,"d":"kr. 0"}},null,"OPSPARINGER ELLER INVESTERINGER","Forventede udgifter","Faktisk pris","Difference"]
[{"$nulls":6},"Pensionskonto",null,null,{"$f":"OpsparingEllerInvestering[[#This Row],[Forventede udgifter]]-OpsparingEllerInvestering[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"MAD","Forventede udgifter","Faktisk pris","Difference",null,"Investeringskonto",null,null,{"$f":"OpsparingEllerInvestering[[#This Row],[Forventede udgifter]]-OpsparingEllerInvestering[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Dagligvarer",null,null,{"$f":"Mad[[#This Row],[Forventede udgifter]]-Mad[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Andet",null,null,{"$f":"OpsparingEllerInvestering[[#This Row],[Forventede udgifter]]-OpsparingEllerInvestering[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Mad på restaurant",null,null,{"$f":"Mad[[#This Row],[Forventede udgifter]]-Mad[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,OpsparingEllerInvestering[Forventede udgifter])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,OpsparingEllerInvestering[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,OpsparingEllerInvestering[Difference])","v":{"v":0,"d":"kr. 0"}}]
[null,"Andet",null,null,{"$f":"Mad[[#This Row],[Forventede udgifter]]-Mad[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Mad[Forventede udgifter])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Mad[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Mad[Difference])","v":{"v":0,"d":"kr. 0"}},null,"GAVER OG BIDRAG","Forventede udgifter","Faktisk pris","Difference"]
[{"$nulls":6},"Velgørenhed 1",null,null,{"$f":"GaverOgDonationer[[#This Row],[Forventede udgifter]]-GaverOgDonationer[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"KÆLEDYR","Forventede udgifter","Faktisk pris","Difference",null,"Velgørenhed 2",null,null,{"$f":"GaverOgDonationer[[#This Row],[Forventede udgifter]]-GaverOgDonationer[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Mad",null,null,{"$f":"Kæledyr[[#This Row],[Forventede udgifter]]-Kæledyr[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Velgørenhed 3",null,null,{"$f":"GaverOgDonationer[[#This Row],[Forventede udgifter]]-GaverOgDonationer[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Sundhed",null,null,{"$f":"Kæledyr[[#This Row],[Forventede udgifter]]-Kæledyr[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,GaverOgDonationer[Forventede udgifter])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,GaverOgDonationer[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,GaverOgDonationer[Difference])","v":{"v":0,"d":"kr. 0"}}]
[null,"Pleje",null,null,{"$f":"Kæledyr[[#This Row],[Forventede udgifter]]-Kæledyr[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Legetøj",null,null,{"$f":"Kæledyr[[#This Row],[Forventede udgifter]]-Kæledyr[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"JURIDISK","Forventede udgifter","Faktisk pris","Difference"]
[null,"Andet",null,null,{"$f":"Kæledyr[[#This Row],[Forventede udgifter]]-Kæledyr[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Advokat",null,null,{"$f":"Juridisk[[#This Row],[Forventede udgifter]]-Juridisk[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,Kæledyr[Forventede udgifter])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Kæledyr[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Kæledyr[Difference])","v":{"v":0,"d":"kr. 0"}},null,"Underholdsbidrag",null,null,{"$f":"Juridisk[[#This Row],[Forventede udgifter]]-Juridisk[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[{"$nulls":6},"Betalinger ved tilbageholdelsesret eller vurdering",null,null,{"$f":"Juridisk[[#This Row],[Forventede udgifter]]-Juridisk[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"PERSONLIG PLEJE","Forventede udgifter","Faktisk pris","Difference",null,"Andet",null,null,{"$f":"Juridisk[[#This Row],[Forventede udgifter]]-Juridisk[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Sundhed",null,null,{"$f":"PersonligPleje[[#This Row],[Forventede udgifter]]-PersonligPleje[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}},null,"Total",{"$f":"SUBTOTAL(109,Juridisk[Forventede udgifter])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Juridisk[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,Juridisk[Difference])","v":{"v":0,"d":"kr. 0"}}]
[null,"Hår/negle",null,null,{"$f":"PersonligPleje[[#This Row],[Forventede udgifter]]-PersonligPleje[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Beklædning",null,null,{"$f":"PersonligPleje[[#This Row],[Forventede udgifter]]-PersonligPleje[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Tøjrens",null,null,{"$f":"PersonligPleje[[#This Row],[Forventede udgifter]]-PersonligPleje[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Fitnesscenter",null,null,{"$f":"PersonligPleje[[#This Row],[Forventede udgifter]]-PersonligPleje[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Gebyrer eller kontingenter til organisationer",null,null,{"$f":"PersonligPleje[[#This Row],[Forventede udgifter]]-PersonligPleje[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Andet",null,null,{"$f":"PersonligPleje[[#This Row],[Forventede udgifter]]-PersonligPleje[[#This Row],[Faktisk pris]]","v":{"v":0,"d":"kr. 0"}}]
[null,"Total",{"$f":"SUBTOTAL(109,PersonligPleje[Forventede udgifter])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,PersonligPleje[Faktisk pris])","v":{"v":0,"d":"kr. 0"}},{"$f":"SUBTOTAL(109,PersonligPleje[Difference])","v":{"v":0,"d":"kr. 0"}}]