{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Ark1","Ark2","Ark3"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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"}

{"sheet":"Ark1","index":0,"n_rows":32,"n_cols":21,"rows_kept":32,"cut":false,"hidden":false,"merged":[[4,2,4,5],[19,19,21,19],[19,20,21,20],[26,19,26,20],[5,6,5,11],[1,18,2,21],[7,19,8,21],[9,19,10,21],[4,19,6,21],[13,19,14,19],[16,19,18,19],[13,20,14,20],[16,20,18,20]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sådan gør du!"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1)","Indtast dine indtægter og udgifter"]
[null,null,"Budgetskemaet er udarbejdet af excelkursus.com",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2)","Hvis dine udgifter ikke er nævnt som en post, så skriv dem ved \"post 1\", \"post 2\" osv. Hvis du mangler plads så tryk på knappen til venstre"]
[null,null,null,null,null,null,"Privatbudget 2014"]
[null,null,"Indtægter","Januar","Februar","Marts","April","Maj","Juni","Juli","August","September","Oktober","November","December","Hele året"]
[null,null,"Løn efter skat",18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,{"$f":"SUM(D8:O8)","v":216000},null,null,"3)","De celler der er grå skal du selv udfylde, de hvide udregner skemaet selv"]
[null,null,"Anden indtægt",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D9:O9)","v":0}]
[null,null,"Total",{"$f":"SUM(D8:D9)","v":18000},{"$f":"SUM(E8:E9)","v":18000},18000,18000,18000,18000,18000,18000,18000,18000,18000,18000,{"$f":"SUM(D10:O10)","v":216000},null,null,"4)","Se hvor hurtigt du kan spare op til det du vil købe i modellen nedenfor!"]
[]
[null,null,"Udgifter","Januar","Februar","Marts","April","Maj","Juni","Juli","August","September","Oktober","November","December","Hele året"]
[null,null,"Husleje",7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,7500,{"$f":"SUM(D13:O13)","v":90000}]
[null,null,"Mad",5600,5600,5600,5600,5600,5600,5600,5600,5600,5600,5600,5600,67200,null,null,null,"Hvad sparer du op til?","Rejse"]
[null,null,"El",null,1100,null,null,1100,null,null,1100,null,null,1100,null,4400]
[null,null,"Varme",850,850,850,850,850,850,850,850,850,850,850,850,10200,null,null,null,"Hvad koster det?",10000]
[null,null,"Vand",187,187,187,187,187,187,187,187,187,187,187,187,2244,null,null,null,"Gennemsnitlig opsparing pr. måned",{"$f":"+AVERAGE(D30:O30)","v":1475}]
[null,null,"Mobilabonnement",249,249,249,249,249,249,249,249,249,249,249,249,2988]
[null,null,"TV-pakke",1467,null,null,1467,null,null,1467,null,null,1467,null,null,5868]
[null,null,"Forsikring",null,null,1400,null,null,1400,null,null,1400,null,null,1400,5600,null,null,null,"Du har råd til den/det efter så mange måneder=",{"$f":"+ROUNDUP(U23,)","v":7}]
[null,null,"Internet",249,249,249,249,249,249,249,249,249,249,249,249,{"$f":"SUM(D21:O21)","v":2988}]
[null,null,"Post 1",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Post 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D23:O23)","v":0},null,null,null,null,{"$f":"+U16/U17","v":6.7796610169491522}]
[null,null,"Post 3…",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D24:O24)","v":0}]
[null,null,"Post 4…",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total",{"$f":"SUM(D13:D25)","v":16102},15735,16035,16102,15735,16035,16102,{"$f":"SUM(K13:K25)","v":15735},16035,16102,15735,{"$f":"SUM(O13:O25)","v":16035},{"$f":"SUM(D26:O26)","v":191488}]
[]
[null,null,"Overblik","Januar","Februar","Marts","April","Maj","Juni","Juli","August","September","Oktober","November","December","Hele året"]
[null,null,"Overskud",{"$f":"+D10-D26","v":1898},2265,1965,1898,2265,1965,1898,2265,1965,1898,2265,1965,{"$f":"SUM(D29:O29)","v":24512}]
[null,null,"Hvor meget af dette vil du opspare?",1500,2200,500,1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"SUM(D30:O30)","v":17700}]
[null,null,"Restbeløb",{"$f":"+D29-D30","v":398},65,1465,398,765,465,398,765,465,398,765,465,{"$f":"SUM(D31:O31)","v":6812}]
[null,null,"Samlet opsparing",{"$f":"+D30","v":1500},{"$f":"+D32+E30","v":3700},4200,5700,7200,8700,10200,11700,13200,14700,16200,17700,{"$f":"+O32","v":17700}]

{"sheet":"Ark2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Ark3","index":2,"n_rows":12,"n_cols":1,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Januar"]
["Februar"]
["Marts"]
["April"]
["Maj"]
["Juni"]
["Juli"]
["August"]
["September"]
["Oktober"]
["November"]
["December"]