{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Månatlig budgetrapport","Månatliga utgifter","Ytterligare data"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Månatlig budgetrapport","index":0,"n_rows":34,"n_cols":13,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"Budgetöversikt",{"$nulls":7},"Budgetsammanfattning"]
[null,"Saldo"]
[null,"Beräknat saldo","(Beräknat minus utgifter)",{"$nulls":3},{"$f":"D17-SUM(budgetinformation[Beräknad kostnad])","v":{"v":1585,"d":"1,585kr"}}]
[null,"Faktiskt saldo ","(Faktiskt minus utgifter)",{"$nulls":3},{"$f":"D11-SUM(budgetinformation[Faktisk kostnad])","v":{"v":1740,"d":"1,740kr"}}]
[null,"Mellanskillnad","(Faktiskt minus beräknat)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"155kr"}}]
[]
[null,"Intäkter",{"$nulls":3},"Utgifter",{"$nulls":3},"Högerklicka på pivottabellen nedan och klicka sedan på Uppdatera så att den uppdateras"]
[null,"FAKTISKT","Inkomst 1",{"v":5800,"d":"5,800kr"},null,"FAKTISKT",{"$f":"SUM(budgetinformation[Faktisk kostnad])","v":{"v":7860,"d":"7,860 kr"}}]
[null,null,"Inkomst 2",{"v":2300,"d":"2,300kr"},{"$nulls":5},"Kategori","Beräknad kostnad ","Faktisk kostnad ","Mellanskillnad "]
[null,null,"Extrainkomster",{"v":1500,"d":"1,500kr"},{"$nulls":5},"Barn",{"v":140,"d":"140kr"},{"v":140,"d":"140kr"},{"v":0,"d":"0kr"}]
[null,null,"Summa inkomster",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"9,600kr"}}]
[{"$nulls":9},"Besparingar och investeringar",{"v":200,"d":"200kr"},{"v":200,"d":"200kr"},{"v":0,"d":"0kr"}]
[null,"BERÄKNAD",{"$nulls":3},"BERÄKNAD",{"$f":"SUM(budgetinformation[Beräknad kostnad])","v":{"v":7915,"d":"7,915 kr"}}]
[null,null,"Inkomst 1",{"v":6000,"d":"6,000kr"},{"$nulls":5},"Bostad",{"v":2830,"d":"2,830kr"},{"v":2702,"d":"2,702kr"},{"v":128,"d":"128kr"}]
[null,null,"Inkomst 2",{"v":1000,"d":"1,000kr"}]
[null,null,"Extrainkomster",{"v":2500,"d":"2,500kr"},{"$nulls":5},"Försäkring",{"v":900,"d":"900kr"},{"v":900,"d":"900kr"},{"v":0,"d":"0kr"}]
[null,null,"Summa inkomster",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"9,500kr"}}]
[{"$nulls":9},"Gåvor och välgörenhet",{"v":100,"d":"100kr"},{"v":125,"d":"125kr"},{"v":-25,"d":"(25 kr)"}]
[]
[{"$nulls":9},"Husdjur",{"v":170,"d":"170kr"},{"v":100,"d":"100kr"},{"v":70,"d":"70kr"}]
[]
[{"$nulls":9},"Lån",{"v":200,"d":"200kr"},{"v":200,"d":"200kr"},{"v":0,"d":"0kr"}]
[]
[{"$nulls":9},"Mat",{"v":1100,"d":"1,100kr"},{"v":1320,"d":"1,320kr"},{"v":-220,"d":"(220 kr)"}]
[]
[{"$nulls":9},"Nöjen",{"v":400,"d":"400kr"},{"v":358,"d":"358kr"},{"v":42,"d":"42kr"}]
[]
[{"$nulls":9},"Personlig omvårdnad",{"v":150,"d":"150kr"},{"v":140,"d":"140kr"},{"v":10,"d":"10kr"}]
[]
[{"$nulls":9},"Resor",{"v":1425,"d":"1,425kr"},{"v":1375,"d":"1,375kr"},{"v":50,"d":"50kr"}]
[]
[{"$nulls":9},"Skatter",{"v":300,"d":"300kr"},{"v":300,"d":"300kr"},{"v":0,"d":"0kr"}]
[]
[{"$nulls":9},"Grand Total",{"v":7915,"d":"7,915kr"},{"v":7860,"d":"7,860kr"},{"v":55,"d":"55kr"}]

{"sheet":"Månatliga utgifter","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"Månatliga utgifter"]
[null,"Beskrivning","Kategori","Beräknad kostnad","Faktisk kostnad","Mellanskillnad","Faktiska kostnader – översikt"]
[null,"Fritidsaktiviteter","Barn",{"v":40,"d":"40kr"},{"v":40,"d":"40kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":40,"d":"$40"}}]
[null,"Sjukvård","Barn",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Skolmaterial","Barn",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Skolavgifter","Barn",{"v":100,"d":"100kr"},{"v":100,"d":"100kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":100,"d":"$100"}}]
[null,"Konserter","Nöjen",{"v":50,"d":"50kr"},{"v":40,"d":"40kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":10,"d":"10kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":40,"d":"$40"}}]
[null,"Teater","Nöjen",{"v":200,"d":"200kr"},{"v":150,"d":"150kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":50,"d":"50kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":150,"d":"$150"}}]
[null,"Filmer","Nöjen",{"v":50,"d":"50kr"},{"v":28,"d":"28kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":22,"d":"22kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":28,"d":"$28"}}]
[null,"Musik (cd-skivor, nedladdningar osv.)","Nöjen",{"v":50,"d":"50kr"},{"v":30,"d":"30kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":20,"d":"20kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":30,"d":"$30"}}]
[null,"Idrottsevenemang","Nöjen",{"v":0,"d":"0kr"},{"v":40,"d":"40kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-40,"d":"(40 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":40,"d":"$40"}}]
[null,"Video/DVD (inköp)","Nöjen",{"v":20,"d":"20kr"},{"v":50,"d":"50kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-30,"d":"(30 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":50,"d":"$50"}}]
[null,"Video/DVD (hyra)","Nöjen",{"v":30,"d":"30kr"},{"v":20,"d":"20kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":10,"d":"10kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":20,"d":"$20"}}]
[null,"Äta ute","Mat",{"v":1000,"d":"1,000kr"},{"v":1200,"d":"1,200kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-200,"d":"(200 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":1200,"d":"$1,200"}}]
[null,"Livsmedel","Mat",{"v":100,"d":"100kr"},{"v":120,"d":"120kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-20,"d":"(20 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":120,"d":"$120"}}]
[null,"Välgörenhet 1","Gåvor och välgörenhet",{"v":75,"d":"75kr"},{"v":100,"d":"100kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-25,"d":"(25 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":100,"d":"$100"}}]
[null,"Välgörenhet 2","Gåvor och välgörenhet",{"v":25,"d":"25kr"},{"v":25,"d":"25kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":25,"d":"$25"}}]
[null,"Gåva 1","Gåvor och välgörenhet",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Gåva 2","Gåvor och välgörenhet",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Kabel-/satellit-tv","Bostad",{"v":100,"d":"100kr"},{"v":100,"d":"100kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":100,"d":"$100"}}]
[null,"Elektricitet","Bostad",{"v":45,"d":"45kr"},{"v":50,"d":"50kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-5,"d":"(5 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":50,"d":"$50"}}]
[null,"Bensin","Bostad",{"v":300,"d":"300kr"},{"v":400,"d":"400kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-100,"d":"(100 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":400,"d":"$400"}}]
[null,"Städhjälp","Bostad",{"v":200,"d":"200kr"},null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":200,"d":"200kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Underhåll","Bostad",{"v":200,"d":"200kr"},{"v":150,"d":"150kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":50,"d":"50kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":150,"d":"$150"}}]
[null,"Amorteringar och hyra","Bostad",{"v":1700,"d":"1,700kr"},{"v":1700,"d":"1,700kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":1700,"d":"$1,700"}}]
[null,"Fossil gas/olja","Bostad",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Online/Internetleverantör","Bostad",{"v":100,"d":"100kr"},{"v":100,"d":"100kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":100,"d":"$100"}}]
[null,"Telefon (mobil)","Bostad",{"v":60,"d":"60kr"},{"v":60,"d":"60kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":60,"d":"$60"}}]
[null,"Telefon (hem)","Bostad",{"v":35,"d":"35kr"},{"v":39,"d":"39kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-4,"d":"(4 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":39,"d":"$39"}}]
[null,"Förnödenheter","Bostad",{"v":40,"d":"40kr"},{"v":55,"d":"55kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-15,"d":"(15 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":55,"d":"$55"}}]
[null,"Sophämtning och återvinning","Bostad",{"v":25,"d":"25kr"},{"v":22,"d":"22kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":3,"d":"3kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":22,"d":"$22"}}]
[null,"Vatten och avlopp","Bostad",{"v":25,"d":"25kr"},{"v":26,"d":"26kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-1,"d":"(1 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":26,"d":"$26"}}]
[null,"Sjukvård","Försäkring",{"v":400,"d":"400kr"},{"v":400,"d":"400kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":400,"d":"$400"}}]
[null,"Hem","Försäkring",{"v":400,"d":"400kr"},{"v":400,"d":"400kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":400,"d":"$400"}}]
[null,"Liv","Försäkring",{"v":100,"d":"100kr"},{"v":100,"d":"100kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":100,"d":"$100"}}]
[null,"Kreditkort 1","Lån",{"v":200,"d":"200kr"},{"v":200,"d":"200kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":200,"d":"$200"}}]
[null,"Kreditkort 2","Lån",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Kreditkort 3","Lån",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Personligt","Lån",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Student","Lån",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Kläder","Personlig omvårdnad",{"v":150,"d":"150kr"},{"v":140,"d":"140kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":10,"d":"10kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":140,"d":"$140"}}]
[null,"Kemtvätt","Personlig omvårdnad",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Hår/naglar","Personlig omvårdnad",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Gym","Personlig omvårdnad",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Sjukvård","Personlig omvårdnad",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Mat","Husdjur",{"v":150,"d":"150kr"},{"v":75,"d":"75kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":75,"d":"75kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":75,"d":"$75"}}]
[null,"Trimning","Husdjur",{"v":20,"d":"20kr"},{"v":25,"d":"25kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-5,"d":"(5 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":25,"d":"$25"}}]
[null,"Sjukvård","Husdjur",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Leksaker","Husdjur",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Investeringskonto","Besparingar och investeringar",{"v":200,"d":"200kr"},{"v":200,"d":"200kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":200,"d":"$200"}}]
[null,"Pensionssparkonto","Besparingar och investeringar",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Överstatlig","Skatter",{"v":300,"d":"300kr"},{"v":300,"d":"300kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":300,"d":"$300"}}]
[null,"Kommunal","Skatter",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Statlig","Skatter",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Busskort/taxikostnader","Resor",{"v":100,"d":"100kr"},{"v":150,"d":"150kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":-50,"d":"(50 kr)"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":150,"d":"$150"}}]
[null,"Bränsle","Resor",{"v":450,"d":"450kr"},{"v":400,"d":"400kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":50,"d":"50kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":400,"d":"$400"}}]
[null,"Försäkring","Resor",{"v":300,"d":"300kr"},{"v":300,"d":"300kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":300,"d":"$300"}}]
[null,"Licenser ","Resor",{"v":25,"d":"25kr"},{"v":25,"d":"25kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":25,"d":"$25"}}]
[null,"Underhåll","Resor",{"v":100,"d":"100kr"},{"v":50,"d":"50kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":50,"d":"50kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":50,"d":"$50"}}]
[null,"Parkeringsavgifter","Resor",null,null,{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"$0"}}]
[null,"Fordonskostnader","Resor",{"v":450,"d":"450kr"},{"v":450,"d":"450kr"},{"$f":"budgetinformation[[#This Row],[Beräknad kostnad]]-budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0kr"}},{"$f":"budgetinformation[[#This Row],[Faktisk kostnad]]","v":{"v":450,"d":"$450"}}]
[null,"Summa",null,{"$f":"SUBTOTAL(109,budgetinformation[Beräknad kostnad])","v":{"v":7915,"d":"7,915kr"}},{"$f":"SUBTOTAL(109,budgetinformation[Faktisk kostnad])","v":{"v":7860,"d":"7,860kr"}},{"$f":"SUBTOTAL(109,budgetinformation[Mellanskillnad])","v":{"v":55,"d":"55kr"}}]

{"sheet":"Ytterligare data","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"Pivottabell för budgetöversiktsdiagram",null,null,"Söklista för information om budgetkategori"]
[null,"Kategori","Kostnad",null,"Budgetkategori – sökning"]
[null,"Barn",140,null,"Barn"]
[null,"Besparingar och investeringar",200,null,"Nöjen"]
[null,"Bostad",2702,null,"Mat"]
[null,"Försäkring",900,null,"Gåvor och välgörenhet"]
[null,"Gåvor och välgörenhet",125,null,"Bostad"]
[null,"Husdjur",100,null,"Försäkring"]
[null,"Lån",200,null,"Lån"]
[null,"Mat",1320,null,"Personlig omvårdnad"]
[null,"Nöjen",358,null,"Husdjur"]
[null,"Personlig omvårdnad",140,null,"Besparingar och investeringar"]
[null,"Resor",1375,null,"Skatter"]
[null,"Skatter",300,null,"Resor"]
[null,"Grand Total",7860]