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

{"sheet":"Hushållsbudget","index":0,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[11,1,11,15]]}
[null,"DAHLGRENS HUSHÅLLSBUDGET"]
[null,"ÅR:",2013]
[]
[null,"TILLGÄNGLIG KASSA","JAN","FEB","MAR","APR","MAJ","JUN","JUL","AUG","SEP","OKT","NOV","DEC","SUMMA HITTILLS I ÅR","TREND"]
[null,"Månadskassa",{"$f":"tabell_Inkomster[[#Totals],[JAN]]-tabell_Utgifter[[#Totals],[JAN]]","v":{"v":1220,"d":"1,220.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[FEB]]-tabell_Utgifter[[#Totals],[FEB]]","v":{"v":1587,"d":"1,587.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[MAR]]-tabell_Utgifter[[#Totals],[MAR]]","v":{"v":1174,"d":"1,174.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[APR]]-tabell_Utgifter[[#Totals],[APR]]","v":{"v":1445,"d":"1,445.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[MAJ]]-tabell_Utgifter[[#Totals],[MAJ]]","v":{"v":1391,"d":"1,391.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[JUN]]-tabell_Utgifter[[#Totals],[JUN]]","v":{"v":1434,"d":"1,434.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[JUL]]-tabell_Utgifter[[#Totals],[JUL]]","v":{"v":1085,"d":"1,085.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[AUG]]-tabell_Utgifter[[#Totals],[AUG]]","v":{"v":1181,"d":"1,181.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[SEP]]-tabell_Utgifter[[#Totals],[SEP]]","v":{"v":1445,"d":"1,445.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[OKT]]-tabell_Utgifter[[#Totals],[OKT]]","v":{"v":1466,"d":"1,466.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[NOV]]-tabell_Utgifter[[#Totals],[NOV]]","v":{"v":0,"d":"0.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[DEC]]-tabell_Utgifter[[#Totals],[DEC]]","v":{"v":0,"d":"0.00 kr"}},{"$f":"tabell_Inkomster[[#Totals],[SUMMA HITTILLS I ÅR]]-tabell_Utgifter[[#Totals],[SUMMA HITTILLS I ÅR]]","v":{"v":13428,"d":"13,428.00 kr"}}]
[]
[null,"INKOMSTTYP","JAN","FEB","MAR","APR","MAJ","JUN","JUL","AUG","SEP","OKT","NOV","DEC","SUMMA HITTILLS I ÅR","TREND"]
[null,"Inkomst 1",{"v":4000,"d":"4,000.00 kr"},{"v":4410,"d":"4,410.00 kr"},{"v":4019,"d":"4,019.00 kr"},{"v":4263,"d":"4,263.00 kr"},{"v":4123,"d":"4,123.00 kr"},{"v":4308,"d":"4,308.00 kr"},{"v":4162,"d":"4,162.00 kr"},{"v":4165,"d":"4,165.00 kr"},{"v":4248,"d":"4,248.00 kr"},{"v":4324,"d":"4,324.00 kr"},null,null,{"$f":"SUM(tabell_Inkomster[[#This Row],[JAN]:[DEC]])","v":{"v":42022,"d":"42,022.00 kr"}}]
[null,"Inkomst 2",{"v":275,"d":"275.00 kr"},{"v":296,"d":"296.00 kr"},{"v":251,"d":"251.00 kr"},{"v":269,"d":"269.00 kr"},{"v":252,"d":"252.00 kr"},{"v":252,"d":"252.00 kr"},{"v":262,"d":"262.00 kr"},{"v":258,"d":"258.00 kr"},{"v":296,"d":"296.00 kr"},{"v":270,"d":"270.00 kr"},null,null,{"$f":"SUM(tabell_Inkomster[[#This Row],[JAN]:[DEC]])","v":{"v":2681,"d":"2,681.00 kr"}}]
[null,"Övriga inkomster",{"v":500,"d":"500.00 kr"},{"v":507,"d":"507.00 kr"},{"v":551,"d":"551.00 kr"},{"v":556,"d":"556.00 kr"},{"v":588,"d":"588.00 kr"},{"v":534,"d":"534.00 kr"},{"v":533,"d":"533.00 kr"},{"v":585,"d":"585.00 kr"},{"v":560,"d":"560.00 kr"},{"v":520,"d":"520.00 kr"},null,null,{"$f":"SUM(tabell_Inkomster[[#This Row],[JAN]:[DEC]])","v":{"v":5434,"d":"5,434.00 kr"}}]
[null,"SAMMANLAGDA INKOMSTER",{"$f":"SUBTOTAL(109,tabell_Inkomster[JAN])","v":{"v":4775,"d":"4,775.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[FEB])","v":{"v":5213,"d":"5,213.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[MAR])","v":{"v":4821,"d":"4,821.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[APR])","v":{"v":5088,"d":"5,088.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[MAJ])","v":{"v":4963,"d":"4,963.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[JUN])","v":{"v":5094,"d":"5,094.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[JUL])","v":{"v":4957,"d":"4,957.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[AUG])","v":{"v":5008,"d":"5,008.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[SEP])","v":{"v":5104,"d":"5,104.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[OKT])","v":{"v":5114,"d":"5,114.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[NOV])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[DEC])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Inkomster[SUMMA HITTILLS I ÅR])","v":{"v":50137,"d":"50,137.00 kr"}}]
[]
[null,"UTGIFTER","JAN","FEB","MAR","APR","MAJ","JUN","JUL","AUG","SEP","OKT","NOV","DEC","SUMMA HITTILLS I ÅR","TREND"]
[null,"Bostad",{"v":1500,"d":"1,500.00 kr"},{"v":1500,"d":"1,500.00 kr"},{"v":1500,"d":"1,500.00 kr"},{"v":1500,"d":"1,500.00 kr"},{"v":1500,"d":"1,500.00 kr"},{"v":1500,"d":"1,500.00 kr"},{"v":1500,"d":"1,500.00 kr"},{"v":1500,"d":"1,500.00 kr"},{"v":1500,"d":"1,500.00 kr"},{"v":1500,"d":"1,500.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":15000,"d":"15,000.00 kr"}}]
[null,"Mat",{"v":250,"d":"250.00 kr"},{"v":331,"d":"331.00 kr"},{"v":299,"d":"299.00 kr"},{"v":333,"d":"333.00 kr"},{"v":324,"d":"324.00 kr"},{"v":313,"d":"313.00 kr"},{"v":338,"d":"338.00 kr"},{"v":225,"d":"225.00 kr"},{"v":258,"d":"258.00 kr"},{"v":322,"d":"322.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":2993,"d":"2,993.00 kr"}}]
[null,"Avbetalning på bilen",{"v":345,"d":"345.00 kr"},{"v":345,"d":"345.00 kr"},{"v":345,"d":"345.00 kr"},{"v":345,"d":"345.00 kr"},{"v":345,"d":"345.00 kr"},{"v":345,"d":"345.00 kr"},{"v":345,"d":"345.00 kr"},{"v":345,"d":"345.00 kr"},{"v":345,"d":"345.00 kr"},{"v":345,"d":"345.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":3450,"d":"3,450.00 kr"}}]
[null,"Försäkring",{"v":120,"d":"120.00 kr"},{"v":120,"d":"120.00 kr"},{"v":120,"d":"120.00 kr"},{"v":120,"d":"120.00 kr"},{"v":120,"d":"120.00 kr"},{"v":120,"d":"120.00 kr"},{"v":120,"d":"120.00 kr"},{"v":120,"d":"120.00 kr"},{"v":120,"d":"120.00 kr"},{"v":120,"d":"120.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":1200,"d":"1,200.00 kr"}}]
[null,"Hemtelefon",{"v":50,"d":"50.00 kr"},{"v":50,"d":"50.00 kr"},{"v":50,"d":"50.00 kr"},{"v":50,"d":"50.00 kr"},{"v":50,"d":"50.00 kr"},{"v":50,"d":"50.00 kr"},{"v":50,"d":"50.00 kr"},{"v":50,"d":"50.00 kr"},{"v":50,"d":"50.00 kr"},{"v":50,"d":"50.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":500,"d":"500.00 kr"}}]
[null,"Mobiltelefon",{"v":72,"d":"72.00 kr"},{"v":70,"d":"70.00 kr"},{"v":80,"d":"80.00 kr"},{"v":70,"d":"70.00 kr"},{"v":75,"d":"75.00 kr"},{"v":80,"d":"80.00 kr"},{"v":90,"d":"90.00 kr"},{"v":73,"d":"73.00 kr"},{"v":75,"d":"75.00 kr"},{"v":70,"d":"70.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":755,"d":"755.00 kr"}}]
[null,"Kabel-tv",{"v":60,"d":"60.00 kr"},{"v":63,"d":"63.00 kr"},{"v":65,"d":"65.00 kr"},{"v":60,"d":"60.00 kr"},{"v":65,"d":"65.00 kr"},{"v":60,"d":"60.00 kr"},{"v":63,"d":"63.00 kr"},{"v":60,"d":"60.00 kr"},{"v":63,"d":"63.00 kr"},{"v":60,"d":"60.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":619,"d":"619.00 kr"}}]
[null,"Internet",{"v":45,"d":"45.00 kr"},{"v":45,"d":"45.00 kr"},{"v":45,"d":"45.00 kr"},{"v":45,"d":"45.00 kr"},{"v":45,"d":"45.00 kr"},{"v":45,"d":"45.00 kr"},{"v":45,"d":"45.00 kr"},{"v":45,"d":"45.00 kr"},{"v":45,"d":"45.00 kr"},{"v":45,"d":"45.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":450,"d":"450.00 kr"}}]
[null,"Elektricitet",{"v":155,"d":"155.00 kr"},{"v":155,"d":"155.00 kr"},{"v":158,"d":"158.00 kr"},{"v":160,"d":"160.00 kr"},{"v":165,"d":"165.00 kr"},{"v":200,"d":"200.00 kr"},{"v":340,"d":"340.00 kr"},{"v":350,"d":"350.00 kr"},{"v":240,"d":"240.00 kr"},{"v":180,"d":"180.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":2103,"d":"2,103.00 kr"}}]
[null,"Vatten",{"v":35,"d":"35.00 kr"},{"v":35,"d":"35.00 kr"},{"v":37,"d":"37.00 kr"},{"v":39,"d":"39.00 kr"},{"v":45,"d":"45.00 kr"},{"v":42,"d":"42.00 kr"},{"v":42,"d":"42.00 kr"},{"v":36,"d":"36.00 kr"},{"v":38,"d":"38.00 kr"},{"v":40,"d":"40.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":389,"d":"389.00 kr"}}]
[null,"Drivmedel",{"v":50,"d":"50.00 kr"},{"v":45,"d":"45.00 kr"},{"v":40,"d":"40.00 kr"},{"v":40,"d":"40.00 kr"},{"v":42,"d":"42.00 kr"},{"v":50,"d":"50.00 kr"},{"v":55,"d":"55.00 kr"},{"v":40,"d":"40.00 kr"},{"v":43,"d":"43.00 kr"},{"v":30,"d":"30.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":435,"d":"435.00 kr"}}]
[null,"Nöjen",{"v":123,"d":"123.00 kr"},{"v":92,"d":"92.00 kr"},{"v":58,"d":"58.00 kr"},{"v":131,"d":"131.00 kr"},{"v":46,"d":"46.00 kr"},{"v":105,"d":"105.00 kr"},{"v":84,"d":"84.00 kr"},{"v":108,"d":"108.00 kr"},{"v":132,"d":"132.00 kr"},{"v":136,"d":"136.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":1015,"d":"1,015.00 kr"}}]
[null,"Skolavgifter",{"v":550,"d":"550.00 kr"},{"v":550,"d":"550.00 kr"},{"v":550,"d":"550.00 kr"},{"v":550,"d":"550.00 kr"},{"v":550,"d":"550.00 kr"},{"v":550,"d":"550.00 kr"},{"v":550,"d":"550.00 kr"},{"v":550,"d":"550.00 kr"},{"v":550,"d":"550.00 kr"},{"v":550,"d":"550.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":5500,"d":"5,500.00 kr"}}]
[null,"Besparingar",{"v":200,"d":"200.00 kr"},{"v":225,"d":"225.00 kr"},{"v":300,"d":"300.00 kr"},{"v":200,"d":"200.00 kr"},{"v":200,"d":"200.00 kr"},{"v":200,"d":"200.00 kr"},{"v":250,"d":"250.00 kr"},{"v":325,"d":"325.00 kr"},{"v":200,"d":"200.00 kr"},{"v":200,"d":"200.00 kr"},null,null,{"$f":"SUM(tabell_Utgifter[[#This Row],[JAN]:[DEC]])","v":{"v":2300,"d":"2,300.00 kr"}}]
[null,"SAMMANLAGDA UTGIFTER",{"$f":"SUBTOTAL(109,tabell_Utgifter[JAN])","v":{"v":3555,"d":"3,555.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[FEB])","v":{"v":3626,"d":"3,626.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[MAR])","v":{"v":3647,"d":"3,647.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[APR])","v":{"v":3643,"d":"3,643.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[MAJ])","v":{"v":3572,"d":"3,572.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[JUN])","v":{"v":3660,"d":"3,660.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[JUL])","v":{"v":3872,"d":"3,872.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[AUG])","v":{"v":3827,"d":"3,827.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[SEP])","v":{"v":3659,"d":"3,659.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[OKT])","v":{"v":3648,"d":"3,648.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[NOV])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[DEC])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,tabell_Utgifter[SUMMA HITTILLS I ÅR])","v":{"v":36709,"d":"36,709.00 kr"}}]