{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Budget"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Budget","index":0,"n_rows":69,"n_cols":15,"rows_kept":69,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Budget 202X for Dit Navn",{"$nulls":6},"Indeholder alle udgifter og alle indtægter",{"$nulls":4},"          Opdateret den:",null,"2021-10-21"]
[]
[null,"jan.","feb.","marts","april","maj","juni","juli","aug.","sep.","okt.","nov.","dec.","Total","%-vis"]
["Faste udgifter",{"$nulls":13},"fordeling af"]
["Fast ejendom",{"$nulls":12},"Kr.","faste udgift."]
["Prioritetsgæld, netto",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Ejendomsskat",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Vand / Spildevand",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Fjernvarme",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["El",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Ejendomsforsikring",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
["Personbil"]
["Bilfinansiering",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Vægtafgift bil",0,0,0,0,null,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Bilforsik. + autohjælp",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
["Personlige udgifter"]
["Fagforening",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["A-kasse",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Tillægsforsik. A-kasse",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Ulykkesforsikring",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Familieforsikring",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Sygeforsikringen DK",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Trailerforsikring",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Licens",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Internet + fast IP-adr.",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Mobiltelefoni",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["Pensionsindbet.efter skat",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
["Lønindtægter efter skat",null,null,"      Tilbagebetalte skatter fra Skat (+)      For lidt afregnet skatter til Skat (-)"]
["Løn udbetalt",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Overtidsbetaling",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Tilbagebetalte skatter",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Anden indtægt",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["# Indtægter i alt",0,0,0,0,0,0,0,0,0,0,0,0,0]
["-  Faste udgifter i alt",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
["= Rådighedsbel. i alt",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["# Indtægter efter skat i alt pr. måned",{"$nulls":12},0]
["-  Faste udgifter i alt pr. måned",{"$nulls":12},0]
["= Rådighedsbeløb pr. måned   ( = Variable udgifter i alt pr. mdr.  +  Opsparing pr. mdr. )",{"$nulls":12},0]
[]
[]
["Variable udgifter",{"$nulls":6},"Forrentn. af frie midler:",null,null,null,0,"% årligt efter skat"]
["overføres den 1. hver mdr. til bankkonto for variable udgifter.",{"$nulls":6},"Afkast af formuepleje:",null,null,null,0,"kKr. pr. år"]
[null,"Pr. mdr.",null,"Pr. år","    %-vis fordeling af"]
["Personbil","Kr.",null,"Kr.","     variable udgifter",null,null,"Opsparing pr. måned (Kr.)",{"$nulls":5},0]
["Brændstof til bil",0,null,0,{"$error":"#DIV/0!"},null,null,"Årlig opsparing af lønindtægt (Kr.)",{"$nulls":5},0]
["Udgifter til bil",0,null,0,{"$error":"#DIV/0!"},null,null,"+ årligt afkast af formuepleje (Kr.)",{"$nulls":5},0]
[]
[{"$nulls":7},"Procentmæssig \"opsparing\""]
["Personlige udgifter","Kr.",null,"Kr.",null,null,null,"ud af lønindtægt(er) efter skat",{"$nulls":5},{"$error":"#DIV/0!"}]
["Fødevarer mm.",0,null,0,{"$error":"#DIV/0!"},null,null,"+ afkast af formuepleje efter skat",{"$nulls":5},{"$error":"#DIV/0!"}]
["Tandlæge & apotek",0,null,0,{"$error":"#DIV/0!"}]
["Tøj & sko",0,null,0,{"$error":"#DIV/0!"},null,null,"Procentmæssig \"faste udgifter\""]
["Anden transport",0,null,0,{"$error":"#DIV/0!"},null,null,"ud af lønindtægt(er) efter skat",{"$nulls":5},{"$error":"#DIV/0!"}]
["Diverse",0,null,0,{"$error":"#DIV/0!"}]
["Gaver",0,null,0,{"$error":"#DIV/0!"},null,null,"Procentmæssig \"variable udgifter\""]
["Rejser",0,null,0,{"$error":"#DIV/0!"},null,null,"ud af lønindtægt(er) efter skat",{"$nulls":5},{"$error":"#DIV/0!"}]
["Vedligehold af hus",0,null,0,{"$error":"#DIV/0!"}]
["Andet",0,null,0,{"$error":"#DIV/0!"},null,null,"Aktiv, fast ejendom (kKr.)",{"$nulls":5},0]
["Variable udgifter ialt",0,null,0,{"$error":"#DIV/0!"},null,null,"Aktiv, frie midler (kKr.)",{"$nulls":5},0]
[{"$nulls":7},"Passiver i alt (kKr.)",{"$nulls":5},0]
[{"$nulls":7},"Formue i alt uden pension (kKr.)",{"$nulls":5},0]
[{"$nulls":7},"Pension i alt efter skat (kKr.)",{"$nulls":5},0]
[{"$nulls":7},"Formue m. pension efter skat (kKr.)",{"$nulls":5},0]
["Undlad at indtaste i udregningsfelter med rød tekst!",{"$nulls":6},"Forrentn. af formue excl. pension",{"$nulls":5},{"$error":"#DIV/0!"}]