{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Månatlig personlig budget"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Månatlig personlig budget","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[7,5,7,6]],"flags":["formulas_cached_only"]}
["Personlig månatlig budget"]
[]
[null,"Total budgeterad kostnad","Total faktisk kostnad","Total differens",null,"Budgeterad månadsinkomst"]
[null,11950,12360,-410,null,"Inkomst 1",43000]
[null,null,null,null,null,"Extrainkomst",3000]
[null,"Budgeterad kostnad","Faktisk kostnad","Differens",null,"Total månadsinkomst",46000]
["Bostad"]
["Amortering eller hyra",10000,10000,0,null,"Faktisk månadsinkomst"]
["Telefon",540,1000,-460,null,"Inkomst 1",40000]
["Electricitet",440,560,-120,null,"Extrainkomst",3000]
["Gas",220,280,-60,null,"Total månadsinkomst",43000]
["Vatten och avlopp",80,0,80]
["Kabel-TV",340,340,0,null,"Budgeterat saldo\n(Budgeterad inkomst minus utgifter)",34050]
["Sophämtning",100,100,0]
["Underhåll och reparationer",230,0,230,null,"Faktiskt saldo\n(Faktisk inkomst minus utgifter)",30640]
["Förbrukningsvaror",0,0,0]
["Övrigt",0,0,0,null,"Differens (Faktisk minus budgeterad)",-3410]
["Delsummor",11950,12280,-330]
["Transporter"]
["Avbetalning på bil",null,null,0]
["Buss/taxikostnader",null,null,0]
["Försäkring",null,null,0]
["Fordonsavgifter",null,null,0]
["Bränsle",null,null,0]
["Underhåll",null,null,0]
["Övrigt",null,null,0]
["Delsummor",0,0,0]
["Försäkring"]
["Hem",null,null,0]
["Sjukvård",null,null,0]
["Liv",null,null,0]
["Övrigt",null,null,0]
["Delsummor",0,0,0,null,null,"Budgeterad kostnad","Faktisk kostnad","Differens"]
["Mat",null,null,null,null,"Lån"]
["Specerier",null,null,0,null,"Personligt",null,null,0]
["Äta ute",null,null,0,null,"Studie",null,null,0]
["Övrigt",null,null,0,null,"Kreditkort",null,null,0]
["Delsummor",0,0,0,null,"Kreditkort",null,null,0]
["Husdjur",null,null,null,null,"Kreditkort",null,null,0]
["Mat",null,null,0,null,"Övrigt",null,null,0]
["Veterinär",null,null,0,null,"Delsummor",0,0,0]
["Pälsvård",null,null,0,null,"Skatt"]
["Leksaker",null,null,0,null,"Statlig",null,null,0]
["Övrigt",null,null,0,null,"Landsting",null,null,0]
["Delsummor",0,0,0,null,"Kommunal",null,null,0]
["Personlig vård",null,null,null,null,"Övrigt",null,null,0]
["Sjukvård",null,null,0,null,"Delsummor",0,0,0]
["Hår/naglar",null,null,0,null,"Besparingar och investeringar"]
["Kläder",null,null,0,null,"Pensionskonto",null,null,0]
["Kemtvätt",null,null,0,null,"Investeringskonto",null,null,0]
["Gym",null,null,0,null,"Övrigt",null,null,0]
["Organisationsavgifter",null,null,0,null,"Delsummor",0,0,0]
["Övrigt",null,null,0,null,"Gåvor och donationer"]
["Delsummor",0,0,0,null,"Välgörenhet 1",null,null,0]
["Nöjen",null,null,null,null,"Välgörenhet 2",null,null,0]
["Video/DVD",null,null,0,null,"Välgörenhet 3",null,null,0]
["CD-skivor",null,null,0,null,"Delsummor",0,0,0]
["Filmer",null,null,0,null,"Juridik"]
["Konserter",null,null,0,null,"Advokat",null,null,0]
["Idrottsevenemang",null,null,0,null,"Underhåll",null,null,0]
["Teater",null,null,0,null,"Betalning av kvarstadsrätt eller böter",null,null,0]
["Övrigt",null,null,0,null,"Övrigt",null,null,0]
["Delsummor",0,0,0,null,"Delsummor",0,0,0]