{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Hushållsbudget"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Hushållsbudget","index":0,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,0,0,13],[10,0,10,13]]}
["Utgifter"]
["Kategori","Budget","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Trender"]
["Lån",{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"},{"v":1100,"d":"1,100 kr"}]
["Värme/vatten",{"v":300,"d":"300 kr"},{"v":300,"d":"300 kr"},{"v":298,"d":"298 kr"},{"v":276,"d":"276 kr"},{"v":258,"d":"258 kr"},{"v":220,"d":"220 kr"},{"v":200,"d":"200 kr"},{"v":300,"d":"300 kr"},{"v":298,"d":"298 kr"},{"v":276,"d":"276 kr"},{"v":258,"d":"258 kr"},{"v":220,"d":"220 kr"},{"v":200,"d":"200 kr"}]
["TV och Internet",{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"},{"v":90,"d":"90 kr"}]
["Mat",{"v":350,"d":"350 kr"},{"v":389,"d":"389 kr"},{"v":350,"d":"350 kr"},{"v":330,"d":"330 kr"},{"v":376,"d":"376 kr"},{"v":444,"d":"444 kr"},{"v":435,"d":"435 kr"},{"v":462,"d":"462 kr"},{"v":350,"d":"350 kr"},{"v":330,"d":"330 kr"},{"v":378,"d":"378 kr"},{"v":444,"d":"444 kr"},{"v":435,"d":"435 kr"}]
["Telefon",{"v":100,"d":"100 kr"},{"v":140,"d":"140 kr"},{"v":50.93,"d":"51 kr"},{"v":120,"d":"120 kr"},{"v":88,"d":"88 kr"},{"v":89,"d":"89 kr"},{"v":103,"d":"103 kr"},{"v":140,"d":"140 kr"},{"v":50.93,"d":"51 kr"},{"v":76,"d":"76 kr"},{"v":88,"d":"88 kr"},{"v":89,"d":"89 kr"},{"v":103,"d":"103 kr"}]
["Bil, avbetalning",{"v":450,"d":"450 kr"},{"v":450,"d":"450 kr"},{"v":450,"d":"450 kr"},{"v":450,"d":"450 kr"},{"v":450,"d":"450 kr"},{"v":450,"d":"450 kr"},{"v":450,"d":"450 kr"},{"v":450,"d":"450 kr"},{"v":1000,"d":"1,000 kr"},{"v":450,"d":"450 kr"},{"v":450,"d":"450 kr"},{"v":450,"d":"450 kr"},{"v":450,"d":"450 kr"}]
["Totalt",{"$f":"SUBTOTAL(109,Tabell1[Budget])","v":{"v":2390,"d":"2,390 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Jan])","v":{"v":2469,"d":"2,469 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Feb])","v":{"v":2338.9300000000003,"d":"2,339 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Mar])","v":{"v":2366,"d":"2,366 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Apr])","v":{"v":2362,"d":"2,362 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Maj])","v":{"v":2393,"d":"2,393 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Jun])","v":{"v":2378,"d":"2,378 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Jul])","v":{"v":2542,"d":"2,542 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Aug])","v":{"v":2888.9300000000003,"d":"2,889 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Sep])","v":{"v":2322,"d":"2,322 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Okt])","v":{"v":2364,"d":"2,364 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Nov])","v":{"v":2393,"d":"2,393 kr"}},{"$f":"SUBTOTAL(109,Tabell1[Dec])","v":{"v":2378,"d":"2,378 kr"}}]
[null,"Under/(över)",{"$f":"SUM($B$9-C9)","v":{"v":-79,"d":"-79 kr"}},{"v":51.06999999999971,"d":"51 kr"},{"v":24,"d":"24 kr"},{"v":28,"d":"28 kr"},{"v":-3,"d":"-3 kr"},{"v":12,"d":"12 kr"},{"v":-152,"d":"-152 kr"},{"v":-498.9300000000003,"d":"-499 kr"},{"v":68,"d":"68 kr"},{"v":26,"d":"26 kr"},{"v":-3,"d":"-3 kr"},{"v":12,"d":"12 kr"}]
["Sparande"]
["Kategori","Mål","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec"," Totalt, faktiskt"]
["Pensionssparande",{"v":6000,"d":"6,000 kr"},{"v":800,"d":"800 kr"},{"v":500,"d":"500 kr"},{"v":120,"d":"120 kr"},{"v":600,"d":"600 kr"},{"v":550,"d":"550 kr"},{"v":240,"d":"240 kr"},{"v":800,"d":"800 kr"},{"v":500,"d":"500 kr"},{"v":120,"d":"120 kr"},{"v":600,"d":"600 kr"},0,{"v":240,"d":"240 kr"},{"$f":"SUM(Tabell2[[#This Row],[Jan]:[Dec]])","v":{"v":5070,"d":"5,070 kr"}}]
["Bosparande",{"v":3000,"d":"3,000 kr"},{"v":200,"d":"200 kr"},{"v":250,"d":"250 kr"},{"v":120,"d":"120 kr"},{"v":300,"d":"300 kr"},{"v":250,"d":"250 kr"},{"v":150,"d":"150 kr"},{"v":200,"d":"200 kr"},{"v":250,"d":"250 kr"},{"v":120,"d":"120 kr"},{"v":300,"d":"300 kr"},{"v":250,"d":"250 kr"},{"v":150,"d":"150 kr"},{"$f":"SUM(Tabell2[[#This Row],[Jan]:[Dec]])","v":{"v":2540,"d":"2,540 kr"}}]
["Semestersparande",{"v":1500,"d":"1,500 kr"},{"v":100,"d":"100 kr"},{"v":150,"d":"150 kr"},{"v":200,"d":"200 kr"},{"v":100,"d":"100 kr"},{"v":100,"d":"100 kr"},{"v":50,"d":"50 kr"},{"v":100,"d":"100 kr"},{"v":150,"d":"150 kr"},{"v":200,"d":"200 kr"},{"v":100,"d":"100 kr"},{"v":100,"d":"100 kr"},{"v":50,"d":"50 kr"},{"$f":"SUM(Tabell2[[#This Row],[Jan]:[Dec]])","v":{"v":1400,"d":"1,400 kr"}}]