{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Månatlig personlig budget"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Månatlig personlig budget","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"merged":[[0,0,0,8],[2,5,2,6],[7,5,7,6]]}
["Personlig månatlig budget"]
[]
[null,"Total budgeterad kostnad","Total faktisk kostnad","Total differens",null,"Budgeterad månadsinkomst"]
[null,11950,12360,-410,null,"Inkomst 1",43000]
[{"$nulls":5},"Extrainkomst",3000]
[null,"Budgeterad kostnad","Faktisk kostnad","Differens",null,"Total månadsinkomst",{"$f":"SUM(G4:G5)","v":46000}]
["Bostad"]
["Amortering eller hyra",10000,10000,{"$f":"B8-C8","v":0},null,"Faktisk månadsinkomst"]
["Telefon",540,1000,-460,null,"Inkomst 1",40000]
["Electricitet",440,560,-120,null,"Extrainkomst",3000]
["Gas",220,280,-60,null,"Total månadsinkomst",{"$f":"SUM(G9:G10)","v":43000}]
["Vatten och avlopp",80,0,80]
["Kabel-TV",340,340,0,null,"Budgeterat saldo\n(Budgeterad inkomst minus utgifter)",{"$f":"G6-B4","v":34050}]
["Sophämtning",100,100,0]
["Underhåll och reparationer",230,0,230,null,"Faktiskt saldo\n(Faktisk inkomst minus utgifter)",{"$f":"G11-C4","v":30640}]
["Förbrukningsvaror",0,0,0]
["Övrigt",0,0,0,null,"Differens (Faktisk minus budgeterad)",{"$f":"G15-G13","v":-3410}]
["Delsummor",{"$f":"SUM(B8:B17)","v":11950},{"$f":"SUM(C8:C17)","v":12280},{"$f":"SUM(D8:D17)","v":-330}]
["Transporter"]
["Avbetalning på bil",null,null,{"$f":"B20-C20","v":0}]
["Buss/taxikostnader",null,null,0]
["Försäkring",null,null,0]
["Fordonsavgifter",null,null,0]
["Bränsle",null,null,0]
["Underhåll",null,null,0]
["Övrigt",null,null,0]
["Delsummor",{"$f":"SUM(B20:B26)","v":0},{"$f":"SUM(C20:C26)","v":0},{"$f":"SUM(D20:D26)","v":0}]
["Försäkring"]
["Hem",null,null,{"$f":"B29-C29","v":0}]
["Sjukvård",null,null,{"$f":"B30-C30","v":0}]
["Liv",null,null,{"$f":"B31-C31","v":0}]
["Övrigt",null,null,{"$f":"B32-C32","v":0}]
["Delsummor",{"$f":"SUM(B29:B32)","v":0},{"$f":"SUM(C29:C32)","v":0},{"$f":"SUM(D29:D32)","v":0},null,null,"Budgeterad kostnad","Faktisk kostnad","Differens"]
["Mat",{"$nulls":4},"Lån"]
["Specerier",null,null,{"$f":"B35-C35","v":0},null,"Personligt",null,null,{"$f":"G35-H35","v":0}]
["Äta ute",null,null,{"$f":"B36-C36","v":0},null,"Studie",null,null,0]
["Övrigt",null,null,{"$f":"B37-C37","v":0},null,"Kreditkort",null,null,0]
["Delsummor",{"$f":"SUM(B35:B37)","v":0},{"$f":"SUM(C35:C37)","v":0},{"$f":"SUM(D35:D37)","v":0},null,"Kreditkort",null,null,0]
["Husdjur",{"$nulls":4},"Kreditkort",null,null,0]
["Mat",null,null,{"$f":"B40-C40","v":0},null,"Övrigt",null,null,0]
["Veterinär",null,null,{"$f":"B41-C41","v":0},null,"Delsummor",{"$f":"SUM(G35:G40)","v":0},{"$f":"SUM(H35:H40)","v":0},{"$f":"SUM(I35:I40)","v":0}]
["Pälsvård",null,null,{"$f":"B42-C42","v":0},null,"Skatt"]
["Leksaker",null,null,{"$f":"B43-C43","v":0},null,"Statlig",null,null,{"$f":"G43-H43","v":0}]
["Övrigt",null,null,{"$f":"B44-C44","v":0},null,"Landsting",null,null,{"$f":"G44-H44","v":0}]
["Delsummor",{"$f":"SUM(B40:B44)","v":0},{"$f":"SUM(C40:C44)","v":0},{"$f":"SUM(D40:D44)","v":0},null,"Kommunal",null,null,{"$f":"G45-H45","v":0}]
["Personlig vård",{"$nulls":4},"Övrigt",null,null,{"$f":"G46-H46","v":0}]
["Sjukvård",null,null,{"$f":"B47-C47","v":0},null,"Delsummor",{"$f":"SUM(G43:G46)","v":0},{"$f":"SUM(H43:H46)","v":0},{"$f":"SUM(I43:I46)","v":0}]
["Hår/naglar",null,null,0,null,"Besparingar och investeringar"]
["Kläder",null,null,0,null,"Pensionskonto",null,null,{"$f":"G49-H49","v":0}]
["Kemtvätt",null,null,0,null,"Investeringskonto",null,null,{"$f":"G50-H50","v":0}]
["Gym",null,null,0,null,"Övrigt",null,null,{"$f":"G51-H51","v":0}]
["Organisationsavgifter",null,null,0,null,"Delsummor",{"$f":"SUM(G49:G51)","v":0},{"$f":"SUM(H49:H51)","v":0},{"$f":"SUM(I49:I51)","v":0}]
["Övrigt",null,null,0,null,"Gåvor och donationer"]
["Delsummor",{"$f":"SUM(B47:B53)","v":0},{"$f":"SUM(C47:C53)","v":0},{"$f":"SUM(D47:D53)","v":0},null,"Välgörenhet 1",null,null,{"$f":"G54-H54","v":0}]
["Nöjen",{"$nulls":4},"Välgörenhet 2",null,null,{"$f":"G55-H55","v":0}]
["Video/DVD",null,null,{"$f":"B56-C56","v":0},null,"Välgörenhet 3",null,null,{"$f":"G56-H56","v":0}]
["CD-skivor",null,null,0,null,"Delsummor",{"$f":"SUM(G54:G56)","v":0},{"$f":"SUM(H54:H56)","v":0},{"$f":"SUM(I54:I56)","v":0}]
["Filmer",null,null,0,null,"Juridik"]
["Konserter",null,null,0,null,"Advokat",null,null,{"$f":"G59-H59","v":0}]
["Idrottsevenemang",null,null,0,null,"Underhåll",null,null,{"$f":"G60-H60","v":0}]
["Teater",null,null,0,null,"Betalning av kvarstadsrätt eller böter",null,null,{"$f":"G61-H61","v":0}]
["Övrigt",null,null,0,null,"Övrigt",null,null,{"$f":"G62-H62","v":0}]
["Delsummor",{"$f":"SUM(B56:B62)","v":0},{"$f":"SUM(C56:C62)","v":0},{"$f":"SUM(D56:D62)","v":0},null,"Delsummor",{"$f":"SUM(G59:G62)","v":0},{"$f":"SUM(H59:H62)","v":0},{"$f":"SUM(I59:I62)","v":0}]