{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Sammendrag","Månedlige inntekter","Månedlige utgifter"],"not_rendered":{"charts":1,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"Sammendrag","index":0,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,1,1,3],[2,1,2,2],[5,1,5,2]]}
[{"$nulls":3},{"$f":"YEAR(TODAY())","v":2018}]
[null,"ENKELT MÅNEDLIG BUDSJETT"]
[null,"PROSENTANDEL AV INNTEKT BRUKT"]
[null,{"$f":"TotaleMånedligeUtgifter","v":2336},{"$f":"TotaleMånedligeUtgifter/TotaleMånedligeInntekter","v":{"v":0.584,"d":"58%"}}]
[]
[null,"SAMMENDRAG"]
[null,"Totale månedlige inntekter",{"$f":"TotaleMånedligeInntekter","v":{"v":4000,"d":"kr 4,000.00"}}]
[null,"Totale månedlige utgifter",{"$f":"TotaleMånedligeUtgifter","v":{"v":2336,"d":"kr 2,336.00"}}]
[]
[null,"SALDO",{"$f":"TotaleMånedligeInntekter-TotaleMånedligeUtgifter","v":{"v":1664,"d":"kr 1,664.00"}}]

{"sheet":"Månedlige inntekter","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2]]}
[null,"MÅNEDLIGE INNTEKTER"]
[null,"Element","Beløp"]
[null,"Inntekt 1",{"v":2500,"d":"kr 2,500.00"}]
[null,"Inntekt 2",{"v":1000,"d":"kr 1,000.00"}]
[null,"Inntekt 3",{"v":250,"d":"kr 250.00"}]
[null,"Annet",{"v":250,"d":"kr 250.00"}]

{"sheet":"Månedlige utgifter","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,2]]}
[null,"MÅNEDLIGE UTGIFTER"]
[null,"Element","Beløp"]
[null,"Leie/boliglån",{"v":800,"d":"kr 800.00"}]
[null,"Strøm",{"v":120,"d":"kr 120.00"}]
[null,"Gass",{"v":50,"d":"kr 50.00"}]
[null,"Mobiltelefon",{"v":45,"d":"kr 45.00"}]
[null,"Dagligvarer",{"v":500,"d":"kr 500.00"}]
[null,"Billån",{"v":273,"d":"kr 273.00"}]
[null,"Autotrekk",{"v":120,"d":"kr 120.00"}]
[null,"Studielån",{"v":50,"d":"kr 50.00"}]
[null,"Kredittkort",{"v":100,"d":"kr 100.00"}]
[null,"Bilforsikring",{"v":78,"d":"kr 78.00"}]
[null,"Personlig pleie",{"v":50,"d":"kr 50.00"}]
[null,"Underholdning",{"v":100,"d":"kr 100.00"}]
[null,"Diverse",{"v":50,"d":"kr 50.00"}]