{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Månadsinkomst","Månadssparande","Månadsutgifter","Diagramdata"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Månadsinkomst","index":0,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[2,1,9,1],[11,1,11,2]]}
[null,"Budget"]
[null,"% av inkomsten som spenderats","Sammanfattning"]
[null,"Cirkeldiagram för % av inkomsten som spenderats. Procentvärdet finns i cellen nedan","Summa månadsinkomst"]
[null,null,{"$f":"SUM(Inkomst[Belopp])","v":{"v":3750,"d":"3,750 kr"}}]
[null,null,"Summa månadsutgifter"]
[null,null,{"$f":"SUM(Utgifter[[#All],[Belopp]])","v":{"v":2058,"d":"2,058 kr"}}]
[null,null,"Summa månadssparande"]
[null,null,{"$f":"SUM(Sparande[[#All],[Belopp]])","v":{"v":550,"d":"550 kr"}}]
[null,null,"Saldo"]
[null,null,{"$f":"Summa_månadsinkomst-Summa_månadsutgifter-Summa_månadssparande","v":{"v":1142,"d":"1,142 kr"}}]
[null,{"$f":"MIN(Summa_månadsutgifter/Summa_månadsinkomst,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"Månadsinkomst"]
[null,"Post","Belopp"]
[null,"Inkomstkälla 1",{"v":2500,"d":"2,500.00 kr"}]
[null,"Inkomstkälla 2",{"v":1000,"d":"1,000.00 kr"}]
[null,"Övrigt",{"v":250,"d":"250.00 kr"}]

{"sheet":"Månadssparande","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"BudgetRubrik","v":"Budget"}]
[null,"Månadssparande"]
[null,"Datum","Belopp"]
[null,"Datum",{"v":200,"d":"200.00 kr"}]
[null,"Datum",{"v":250,"d":"250.00 kr"}]
[null,"Datum",{"v":100,"d":"100.00 kr"}]

{"sheet":"Månadsutgifter","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"BudgetRubrik","v":"Budget"}]
[null,"Månadsutgifter"]
[null,"Post","Belopp"]
[null,"Hyra/bolån",{"v":800,"d":"800.00 kr"}]
[null,"El",{"v":120,"d":"120.00 kr"}]
[null,"Gas",{"v":50,"d":"50.00 kr"}]
[null,"Mobiltelefon",{"v":45,"d":"45.00 kr"}]
[null,"Matvaror",{"v":500,"d":"500.00 kr"}]
[null,"Bilavbetalning",{"v":273,"d":"273.00 kr"}]
[null,"Kreditkort",{"v":120,"d":"120.00 kr"}]
[null,"Bilförsäkring",{"v":50,"d":"50.00 kr"}]
[null,"Diverse",{"v":100,"d":"100.00 kr"}]

{"sheet":"Diagramdata","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"DIAGRAMDATA"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(Summa_månadsutgifter/Summa_månadsinkomst,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(Summa_månadsutgifter/Summa_månadsinkomst)>1","v":false}]