{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Sammanfattning","Månadsinkomst","Månadsutgifter"],"not_rendered":{"charts":1,"images":1,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"Sammanfattning","index":0,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[2,1,2,3]]}
[null,"ENKEL MÅNADSBUDGET"]
[null,"PROCENT AV INKOMST SOM SPENDERATS"]
[null,{"$f":"SummaMånadsutgifter","v":23360},null,null,{"$f":"SummaMånadsutgifter/SummaMånadsinkomst","v":{"v":0.6229333333333333,"d":"62%"}}]
[null,"SAMMANFATTNING"]
[null,"Summa månadsinkomst","Summa månadsutgifter","Saldo"]
[null,{"$f":"SummaMånadsinkomst","v":{"v":37500,"d":"37,500 kr"}},{"$f":"SummaMånadsutgifter","v":{"v":23360,"d":"23,360 kr"}},{"$f":"SummaMånadsinkomst-SummaMånadsutgifter","v":{"v":14140,"d":"14,140 kr"}}]

{"sheet":"Månadsinkomst","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"BudgetRubrik","v":"ENKEL MÅNADSBUDGET"}]
[null,"MÅNADSINKOMST"]
[null,"Post","Belopp"]
[null,"Inkomst 1",{"v":25000,"d":"25,000.00 kr"}]
[null,"Inkomst 2",{"v":10000,"d":"10,000.00 kr"}]
[null,"Övrigt",{"v":2500,"d":"2,500.00 kr"}]

{"sheet":"Månadsutgifter","index":2,"n_rows":16,"n_cols":3,"rows_kept":16}
[null,{"$f":"BudgetRubrik","v":"ENKEL MÅNADSBUDGET"}]
[null,"MÅNADSUTGIFTER"]
[null,"Post","Belopp"]
[null,"Hyra/bolån",{"v":8000,"d":"8,000.00 kr"}]
[null,"El",{"v":1200,"d":"1,200.00 kr"}]
[null,"Gas",{"v":500,"d":"500.00 kr"}]
[null,"Mobiltelefon",{"v":450,"d":"450.00 kr"}]
[null,"Matvaror",{"v":5000,"d":"5,000.00 kr"}]
[null,"Bilavbetalning",{"v":2730,"d":"2,730.00 kr"}]
[null,"Bilutgifter",{"v":1200,"d":"1,200.00 kr"}]
[null,"Studielån",{"v":500,"d":"500.00 kr"}]
[null,"Kreditkort",{"v":1000,"d":"1,000.00 kr"}]
[null,"Bilförsäkring",{"v":780,"d":"780.00 kr"}]
[null,"Hygien",{"v":500,"d":"500.00 kr"}]
[null,"Underhållning",{"v":1000,"d":"1,000.00 kr"}]
[null,"Övrigt",{"v":500,"d":"500.00 kr"}]