{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Ark1"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":2,"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":"Ark1","index":0,"n_rows":75,"n_cols":16,"rows_kept":75,"cut":false,"hidden":false,"merged":[[5,10,5,11],[0,0,0,3],[0,4,0,5],[0,6,0,9],[0,10,0,13],[1,3,1,11],[2,3,2,11],[9,0,9,2],[70,10,70,11],[70,12,70,15],[71,14,71,15],[74,1,74,15],[3,13,3,14],[4,4,4,9],[4,10,4,11],[4,12,4,14],[5,4,5,9]],"flags":["formulas_cached_only"]}
["Budgetberegning (budgetkonto)"]
[null,null,null,"Bukdalvej 5, Borbjerg, 7500 Holstebro.  Tlf. 9746 1422."]
[null,null,null,"borbjergsparekasse@borbjergsparekasse.dk"]
[]
["År ",2023,null,"Navn",{"$nulls":6},"Cpr.nr. "]
[null,null,null,2023]
[]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","I alt "]
["FASTE BOLIGUDGIFTER:",{"$nulls":14},0]
["Kreditforening",{"$nulls":14},0]
["Boliglån i Sparekassen",{"$nulls":14},0]
["Ejendomsskat",{"$nulls":14},0]
["Husforsikring",{"$nulls":14},0]
["Grundejerforening/fælles udgifter",{"$nulls":14},0]
["El-udgifter",{"$nulls":14},0]
["Varme",{"$nulls":14},0]
["Vand/renovation",{"$nulls":14},0]
["Indboforsikring",{"$nulls":14},0]
["Husleje",{"$nulls":14},0]
[{"$nulls":15},0]
[{"$nulls":15},0]
["BILUDGIFTER:",{"$nulls":14},0]
["Forsikring",{"$nulls":14},0]
["Vægtafgift",{"$nulls":14},0]
["Falck/FDM",{"$nulls":14},0]
["Billån ",{"$nulls":14},0]
["Knallert",{"$nulls":14},0]
[{"$nulls":15},0]
[{"$nulls":15},0]
["VARIABLE UDGIFTER",{"$nulls":14},0]
["A-kasse",{"$nulls":14},0]
["Fagforening",{"$nulls":14},0]
["Aviser og blade",{"$nulls":14},0]
["Dagpleje/børnepasning",{"$nulls":14},0]
["Underholdsbidrag",{"$nulls":14},0]
["Telefon Mobil",{"$nulls":14},0]
["Internet",{"$nulls":14},0]
["TV- og streamingtjenester",{"$nulls":14},0]
["Boksleje",{"$nulls":14},0]
["Ydelse på lån",{"$nulls":14},0]
["Gruppelivs-/Livs-/Øvrige forsikringer",{"$nulls":14},0]
["Ulykkeforsikring",{"$nulls":14},0]
["Sygeforsikring Danmark",{"$nulls":14},0]
["Budgetgebyr",null,null,475,{"$nulls":11},475]
["Kontingent",{"$nulls":14},0]
[{"$nulls":15},0]
[{"$nulls":15},0]
["OPSPARING",{"$nulls":14},0]
["Opsparing ",{"$nulls":14},0]
["Pensioner",{"$nulls":14},0]
["Alm. opsparing",{"$nulls":14},0]
[{"$nulls":15},0]
[{"$nulls":15},0]
[{"$nulls":15},0]
[" ",{"$nulls":14},0]
["SAMLET UDGIFT",null,null,475,0,0,0,0,0,0,0,0,0,0,0,475]
["Svarende til beregnet budgetoverførsel pr. måned",{"$nulls":7}," ",{"$nulls":6},39.583333333333336]
["Svarende til beregnet budgetoverførsel pr. 14. dag",{"$nulls":14},18.26923076923077]
["Ultimosaldo før overførsel ( min. på konto )"]
["Gns. mdl. indbetaling",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ultimosaldo efter overførsel ",null,null,-475,-475,-475,-475,-475,-475,-475,-475,-475,-475,-475,-475]
[]
[{"$nulls":13},"Prisstigning","Rundop til","Benyttet"]
[{"$nulls":10},"Afrundet ovf. pr. måned:      ",null,null,0.05,100]
[null,"  Budgetberegningen bygger på oplysninger fra kunden.",{"$nulls":8},"Afrundet ovf. pr. 14. dag:",null,null,0.05,100]
[null,"  Sparekassen er således uden ansvar for fejl og mangler."]
[null,"  Budgetkontohaver er forpligtet til at sørge for betaling af ",{"$nulls":8},"Budgetkonto nr."]
[null,"  FI-indbetalingskort og PBS tilmelding  (eventuelt ved ",{"$nulls":8},"Ovf. konto nr."]
[null,"  indlevering i Sparekassen).",{"$nulls":8},"Ovf. konto nr."]
[]
[{"$nulls":10},"Udarbejdet af:                     "]
[{"$nulls":10},"Dato:                                       ",null,null,null,"2023-01-11"]
[]
[]
["Bemærkninger:"]