{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Oversigt","Månedlig indtægt","Månedlige udgifter"],"not_rendered":{"charts":1,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"Oversigt","index":0,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[6,1,6,2]]}
[{"$nulls":3},{"$f":"YEAR(TODAY())","v":2022}]
[null,"SIMPELT MÅNEDSBUDGET"]
[null,"PROCENTDEL AF INDTÆGT BRUGT"]
[]
[null,{"$f":"SamledeMånedligeUdgifter","v":2336},{"$f":"SamledeMånedligeUdgifter/SamletMånedligIndtægt","v":{"v":0.584,"d":"58%"}}]
[]
[null,"OVERSIGT"]
[null,"Samlet månedlig indtægt",{"$f":"SamletMånedligIndtægt","v":{"v":4000,"d":"4,000.00 kr."}}]
[null,"Samlede månedlige udgifter",{"$f":"SamledeMånedligeUdgifter","v":{"v":2336,"d":"2,336.00 kr."}}]
[]
[null,"BALANCE",{"$f":"SamletMånedligIndtægt-SamledeMånedligeUdgifter","v":{"v":1664,"d":"1,664.00 kr."}}]

{"sheet":"Månedlig indtægt","index":1,"n_rows":7,"n_cols":3,"rows_kept":7,"merged":[[1,1,1,2]]}
[]
[null,"MÅNEDLIG INDTÆGT"]
[null,"Element","Beløb"]
[null,"Indtægt 1",{"v":2500,"d":"2,500.00 kr."}]
[null,"Indtægt 2",{"v":1000,"d":"1,000.00 kr."}]
[null,"Indtægt 3",{"v":250,"d":"250.00 kr."}]
[null,"Andet",{"v":250,"d":"250.00 kr."}]

{"sheet":"Månedlige udgifter","index":2,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[1,1,1,2]]}
[]
[null,"MÅNEDLIGE UDGIFTER"]
[null,"Element","Beløb"]
[null,"Husleje/lån",{"v":800,"d":"800.00 kr."}]
[null,"Elektricitet",{"v":120,"d":"120.00 kr."}]
[null,"Benzin",{"v":50,"d":"50.00 kr."}]
[null,"Mobiltelefon",{"v":45,"d":"45.00 kr."}]
[null,"Dagligvarer",{"v":500,"d":"500.00 kr."}]
[null,"Afbetaling på bil",{"v":273,"d":"273.00 kr."}]
[null,"Udgifter til bil",{"v":120,"d":"120.00 kr."}]
[null,"Studielån",{"v":50,"d":"50.00 kr."}]
[null,"Kreditkort",{"v":100,"d":"100.00 kr."}]
[null,"Bilforsikring",{"v":78,"d":"78.00 kr."}]
[null,"Personlig pleje",{"v":50,"d":"50.00 kr."}]
[null,"Underholdning",{"v":100,"d":"100.00 kr."}]
[null,"Diverse",{"v":50,"d":"50.00 kr."}]