{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["SAMMANFATTNING AV BUDGET","SPECIFICERADE UTGIFTER","Diagramdata"],"not_rendered":{"charts":1,"images":1,"defined_names":11},"read":"whole","date_system":"1900"}

{"sheet":"SAMMANFATTNING AV BUDGET","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3]]}
[{"$nulls":3},"Specificerade utgifter"]
[null,"HEM","BYGGNADS- \nBUDGET"]
[null,"PROJEKTINFORMATION"]
[null,"Projektnamn","Köksrenovering"]
[null,"Projektbeskrivning","Ta bort gammalt golv, byt mot ny klinker.  Slutför golvet och sätt golvlister.  Byt nuvarande skåp mot en mer modern stil.  Slutför alla skåp och sätt lister."]
[null,"Entreprenör","Alpine Ski House"]
[null,"Behörig/auktoriserad","C#12345678"]
[null,"Kontaktnamn","Mike Miller"]
[null,"Webbplats","http://www.alpineskihouse.com/"]
[null,"Telefon",6035550198]
[null,"Adress","789 Smith Street, Bozeman, MT 06030"]
[null,"FINANSIELL STATUS"]
[null,"Kontantbelopp",{"v":3500,"d":"3,500 kr"}]
[null,"Finansierat belopp",{"v":0,"d":"0 kr"}]
[null,"Tilldelade medel totalt",{"$f":"SUM(C13:C14)","v":{"v":3500,"d":"3,500 kr"}}]
[null,"Hittills använda medel",{"$f":"SUM(Data[Belopp])","v":{"v":2810,"d":"2,810 kr"}}]
[null,"Återstående medel",{"$f":"C15-C16","v":{"v":690,"d":"690 kr"}}]

{"sheet":"SPECIFICERADE UTGIFTER","index":1,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,3,1,4]]}
[{"$nulls":4},"Sammanfattning av budget"]
[null,"LISTA","AV \nUTGIFTER"]
[null,"TILLDELADE PROJEKTMEDEL","HITTILLS ANVÄNDA MEDEL","ÅTERSTÅENDE MEDEL"]
[null,{"$f":"TilldeladeMedel","v":{"v":3500,"d":"3,500.00 kr"}},{"$f":"SUM(Data[Belopp])","v":{"v":2810,"d":"2,810.00 kr"}},{"$f":"ÅterståendeMedel","v":{"v":690,"d":"690.00 kr"}}]
[null,"Artikel","Kategori","Belopp"]
[null,"Klinker","Material",{"v":350,"d":"350.00 kr"}]
[null,"Golvlim","Material",{"v":75,"d":"75.00 kr"}]
[null,"Golv","Material",{"v":400,"d":"400.00 kr"}]
[null,"Golvfogar","Material",{"v":20,"d":"20.00 kr"}]
[null,"Golvlister","Material",{"v":40,"d":"40.00 kr"}]
[null,"Nya skåp","Material",{"v":250,"d":"250.00 kr"}]
[null,"Skåpbeläggning","Material",{"v":200,"d":"200.00 kr"}]
[null,"Skåpbeslag","Material",{"v":100,"d":"100.00 kr"}]
[null,"Ta bort golv","Arbete",{"v":150,"d":"150.00 kr"}]
[null,"Skrapa bort golvlim","Arbete",{"v":50,"d":"50.00 kr"}]
[null,"Slipa golvet","Arbete",{"v":50,"d":"50.00 kr"}]
[null,"Förbered golvet","Arbete",{"v":100,"d":"100.00 kr"}]
[null,"Golvinstallation","Arbete",{"v":200,"d":"200.00 kr"}]
[null,"Golvfogar","Arbete",{"v":25,"d":"25.00 kr"}]
[null,"Golvlister","Arbete",{"v":50,"d":"50.00 kr"}]
[null,"Ta bort gamla skåp","Arbete",{"v":150,"d":"150.00 kr"}]
[null,"Förbered skåpområdet","Arbete",{"v":50,"d":"50.00 kr"}]
[null,"Installera nya skåp","Arbete",{"v":300,"d":"300.00 kr"}]
[null,"Foga skåp","Arbete",{"v":100,"d":"100.00 kr"}]
[null,"Applicera skåpbeläggning","Arbete",{"v":100,"d":"100.00 kr"}]
[null,"Montera beslag","Arbete",{"v":50,"d":"50.00 kr"}]
[null,"Summa",null,{"$f":"SUBTOTAL(109,Data[Belopp])","v":{"v":2810,"d":"2,810.00 kr"}}]

{"sheet":"Diagramdata","index":2,"n_rows":4,"n_cols":1,"rows_kept":4,"hidden":true}
["Det här bladet ska vara dolt."]
["Diagrametiketter"]
[{"$f":"AnvändaMedelEtikett&\": \"&TEXT(AnvändaMedel,\"# ##0,00 kr\")&\" (\"&TEXT(AnvändaMedel/SUM(AnvändaMedel:ÅterståendeMedel),\"0%\")&\")\"","v":"Hittills använda medel:  2,810 kr (80%)"}]
[{"$f":"ÅterståendeMedelEtikett&\": \"&TEXT(ÅterståendeMedel,\"# ##0,00 kr\")&\" (\"&TEXT(ÅterståendeMedel/SUM(AnvändaMedel:ÅterståendeMedel),\"0%\")&\")\"","v":"Återstående medel:  690 kr (20%)"}]