{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Sammanfattning","Totalsummor","Inkomst","Utgifter"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"Sammanfattning","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"FAMILJENS MÅNADSBUDGET"]
[null,"SAMMANFATTNING"]
[null,"Saldo","Belopp"]
[null,"Beräknat saldo (beräknad inkomst minus utgifter)",{"$f":"BeräknadInkomst-BeräknadeUtgifter","v":{"v":1114,"d":"1,114 kr"}}]
[null,"Faktiskt saldo (faktisk inkomst minus utgifter)",{"$f":"FaktiskInkomst-FaktiskaUtgifter","v":{"v":997,"d":"997 kr"}}]
[null,"Skillnad (faktisk minus beräknad)",{"$f":"FasktisktSaldo-BeräknatSaldo","v":{"v":-117,"d":"-117 kr"}}]

{"sheet":"Totalsummor","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"Arbetsbok_Rubrik","v":"FAMILJENS MÅNADSBUDGET"}]
[null,"Totalsummor"]
[null,"Totalsummor","Belopp"]
[null,"Total beräknad kostnad",{"$f":"BeräknadeUtgifter","v":{"v":4486,"d":"4,486 kr"}}]
[null,"Total faktisk kostnad",{"$f":"FaktiskaUtgifter","v":{"v":4603,"d":"4,603 kr"}}]
[null,"Total skillnad",{"$f":"C4-C5","v":{"v":-117,"d":"-117 kr"}}]

{"sheet":"Inkomst","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"Arbetsbok_Rubrik","v":"FAMILJENS MÅNADSBUDGET"}]
[null,"INKOMST"]
[null,"Beräknad inkomst","Beräknad","Faktisk","Skillnad"]
[null,"Inkomst 1",{"v":4000,"d":"4,000.00 kr"},{"v":4000,"d":"4,000.00 kr"},{"$f":"Inkomsttabell[[#This Row],[Beräknad]]-Inkomsttabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Inkomst 2",{"v":1300,"d":"1,300.00 kr"},{"v":1300,"d":"1,300.00 kr"},{"$f":"Inkomsttabell[[#This Row],[Beräknad]]-Inkomsttabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Extrainkomst",{"v":300,"d":"300.00 kr"},{"v":300,"d":"300.00 kr"},{"$f":"Inkomsttabell[[#This Row],[Beräknad]]-Inkomsttabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Total månadsinkomst",{"$f":"SUBTOTAL(109,Inkomsttabell[Beräknad])","v":{"v":5600,"d":"5,600.00 kr"}},{"$f":"SUBTOTAL(109,Inkomsttabell[Faktisk])","v":{"v":5600,"d":"5,600.00 kr"}},{"$f":"SUBTOTAL(109,Inkomsttabell[Skillnad])","v":{"v":0,"d":"0.00 kr"}}]

{"sheet":"Utgifter","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"Arbetsbok_Rubrik","v":"FAMILJENS MÅNADSBUDGET"}]
[null,"UTGIFTER"]
[null,"Utsnitt för att filtrera tabellen Utgifter efter kategori finns i den här cellen."]
[null,"Kategori","Underkategori","Beräknad","Faktisk","Skillnad"]
[null,"Bostad","Bostadslån eller hyra",{"v":1000,"d":"1,000.00 kr"},{"v":1000,"d":"1,000.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Bostad","Topplån eller hyra",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Bostad","Telefon",{"v":54,"d":"54.00 kr"},{"v":100,"d":"100.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-46,"d":"-46.00 kr"}}]
[null,"Bostad","Elektricitet",{"v":44,"d":"44.00 kr"},{"v":56,"d":"56.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-12,"d":"-12.00 kr"}}]
[null,"Bostad","Gas",{"v":22,"d":"22.00 kr"},{"v":28,"d":"28.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-6,"d":"-6.00 kr"}}]
[null,"Bostad","VA-avgifter",{"v":8,"d":"8.00 kr"},{"v":8,"d":"8.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Bostad","Kabel-TV",{"v":34,"d":"34.00 kr"},{"v":34,"d":"34.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Bostad","Sophämtning",{"v":10,"d":"10.00 kr"},{"v":10,"d":"10.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Bostad","Underhåll eller reparationer",{"v":23,"d":"23.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":23,"d":"23.00 kr"}}]
[null,"Bostad","Material",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Bostad","Övrigt",{"v":0,"d":"0.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Transport","Avbetalning fordon 1",{"v":16,"d":"16.00 kr"},{"v":66,"d":"66.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-50,"d":"-50.00 kr"}}]
[null,"Transport","Avbetalning fordon 2",{"v":35,"d":"35.00 kr"},{"v":42,"d":"42.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-7,"d":"-7.00 kr"}}]
[null,"Transport","Buss/taxi",{"v":1,"d":"1.00 kr"},{"v":62,"d":"62.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-61,"d":"-61.00 kr"}}]
[null,"Transport","Försäkring",{"v":91,"d":"91.00 kr"},{"v":27,"d":"27.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":64,"d":"64.00 kr"}}]
[null,"Transport","Licensavgift",{"v":80,"d":"80.00 kr"},{"v":89,"d":"89.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-9,"d":"-9.00 kr"}}]
[null,"Transport","Bränsle",{"v":18,"d":"18.00 kr"},{"v":93,"d":"93.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-75,"d":"-75.00 kr"}}]
[null,"Transport","Underhåll",{"v":34,"d":"34.00 kr"},{"v":37,"d":"37.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-3,"d":"-3.00 kr"}}]
[null,"Transport","Övrigt",{"v":83,"d":"83.00 kr"},{"v":61,"d":"61.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":22,"d":"22.00 kr"}}]
[null,"Försäkring","Hemförsäkring",{"v":48,"d":"48.00 kr"},{"v":63,"d":"63.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-15,"d":"-15.00 kr"}}]
[null,"Försäkring","Sjukförsäkring",{"v":21,"d":"21.00 kr"},{"v":44,"d":"44.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-23,"d":"-23.00 kr"}}]
[null,"Försäkring","Livförsäkring",{"v":35,"d":"35.00 kr"},{"v":65,"d":"65.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-30,"d":"-30.00 kr"}}]
[null,"Försäkring","Övrigt",{"v":14,"d":"14.00 kr"},{"v":75,"d":"75.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-61,"d":"-61.00 kr"}}]
[null,"Mat","Matvaror",{"v":79,"d":"79.00 kr"},{"v":0,"d":"0.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":79,"d":"79.00 kr"}}]
[null,"Mat","Restaurangbesök",{"v":56,"d":"56.00 kr"},{"v":50,"d":"50.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":6,"d":"6.00 kr"}}]
[null,"Mat","Övrigt",{"v":96,"d":"96.00 kr"},{"v":23,"d":"23.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":73,"d":"73.00 kr"}}]
[null,"Barn","Medicin",{"v":90,"d":"90.00 kr"},{"v":90,"d":"90.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Barn","Kläder",{"v":33,"d":"33.00 kr"},{"v":30,"d":"30.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":3,"d":"3.00 kr"}}]
[null,"Barn","Skolavgifter",{"v":86,"d":"86.00 kr"},{"v":64,"d":"64.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":22,"d":"22.00 kr"}}]
[null,"Barn","Skolmaterial",{"v":76,"d":"76.00 kr"},{"v":2,"d":"2.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":74,"d":"74.00 kr"}}]
[null,"Barn","Medlemsavgifter",{"v":60,"d":"60.00 kr"},{"v":90,"d":"90.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-30,"d":"-30.00 kr"}}]
[null,"Barn","Lunchpengar",{"v":37,"d":"37.00 kr"},{"v":60,"d":"60.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-23,"d":"-23.00 kr"}}]
[null,"Barn","Barnomsorg",{"v":22,"d":"22.00 kr"},{"v":70,"d":"70.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-48,"d":"-48.00 kr"}}]
[null,"Barn","Leksaker/spel",{"v":80,"d":"80.00 kr"},{"v":21,"d":"21.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":59,"d":"59.00 kr"}}]
[null,"Barn","Övrigt",{"v":65,"d":"65.00 kr"},{"v":20,"d":"20.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":45,"d":"45.00 kr"}}]
[null,"Husdjur","Mat",{"v":37,"d":"37.00 kr"},{"v":34,"d":"34.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":3,"d":"3.00 kr"}}]
[null,"Husdjur","Medicin",{"v":74,"d":"74.00 kr"},{"v":86,"d":"86.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-12,"d":"-12.00 kr"}}]
[null,"Husdjur","Omvårdnad",{"v":80,"d":"80.00 kr"},{"v":92,"d":"92.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-12,"d":"-12.00 kr"}}]
[null,"Husdjur","Leksaker",{"v":61,"d":"61.00 kr"},{"v":22,"d":"22.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":39,"d":"39.00 kr"}}]
[null,"Husdjur","Övrigt",{"v":83,"d":"83.00 kr"},{"v":51,"d":"51.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":32,"d":"32.00 kr"}}]
[null,"Hygien","Medicin",{"v":28,"d":"28.00 kr"},{"v":10,"d":"10.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":18,"d":"18.00 kr"}}]
[null,"Hygien","Hår/naglar",{"v":25,"d":"25.00 kr"},{"v":81,"d":"81.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-56,"d":"-56.00 kr"}}]
[null,"Hygien","Kläder",{"v":59,"d":"59.00 kr"},{"v":72,"d":"72.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-13,"d":"-13.00 kr"}}]
[null,"Hygien","Kemtvätt",{"v":89,"d":"89.00 kr"},{"v":90,"d":"90.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-1,"d":"-1.00 kr"}}]
[null,"Hygien","Gym",{"v":78,"d":"78.00 kr"},{"v":48,"d":"48.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":30,"d":"30.00 kr"}}]
[null,"Hygien","Medlemsavgifter",{"v":6,"d":"6.00 kr"},{"v":73,"d":"73.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-67,"d":"-67.00 kr"}}]
[null,"Hygien","Övrigt",{"v":80,"d":"80.00 kr"},{"v":66,"d":"66.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":14,"d":"14.00 kr"}}]
[null,"Nöjen","Video/DVD",{"v":11,"d":"11.00 kr"},{"v":29,"d":"29.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-18,"d":"-18.00 kr"}}]
[null,"Nöjen","CD",{"v":77,"d":"77.00 kr"},{"v":32,"d":"32.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":45,"d":"45.00 kr"}}]
[null,"Nöjen","Bio",{"v":71,"d":"71.00 kr"},{"v":43,"d":"43.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":28,"d":"28.00 kr"}}]
[null,"Nöjen","Konserter",{"v":64,"d":"64.00 kr"},{"v":21,"d":"21.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":43,"d":"43.00 kr"}}]
[null,"Nöjen","Sportevenemang",{"v":47,"d":"47.00 kr"},{"v":57,"d":"57.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-10,"d":"-10.00 kr"}}]
[null,"Nöjen","Teater",{"v":28,"d":"28.00 kr"},{"v":1,"d":"1.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":27,"d":"27.00 kr"}}]
[null,"Nöjen","Övrigt",{"v":13,"d":"13.00 kr"},{"v":42,"d":"42.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-29,"d":"-29.00 kr"}}]
[null,"Lån","Privat",{"v":65,"d":"65.00 kr"},{"v":6,"d":"6.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":59,"d":"59.00 kr"}}]
[null,"Lån","Student",{"v":100,"d":"100.00 kr"},{"v":36,"d":"36.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":64,"d":"64.00 kr"}}]
[null,"Lån","Kreditkort",{"v":29,"d":"29.00 kr"},{"v":69,"d":"69.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-40,"d":"-40.00 kr"}}]
[null,"Lån","Kreditkort",{"v":64,"d":"64.00 kr"},{"v":3,"d":"3.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":61,"d":"61.00 kr"}}]
[null,"Lån","Kreditkort",{"v":34,"d":"34.00 kr"},{"v":35,"d":"35.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-1,"d":"-1.00 kr"}}]
[null,"Lån","Övrigt",{"v":38,"d":"38.00 kr"},{"v":52,"d":"52.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-14,"d":"-14.00 kr"}}]
[null,"Skatter","Stat",{"v":84,"d":"84.00 kr"},{"v":36,"d":"36.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":48,"d":"48.00 kr"}}]
[null,"Skatter","Landsting",{"v":2,"d":"2.00 kr"},{"v":83,"d":"83.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-81,"d":"-81.00 kr"}}]
[null,"Skatter","Kommunal",{"v":40,"d":"40.00 kr"},{"v":20,"d":"20.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":20,"d":"20.00 kr"}}]
[null,"Skatter","Övrigt",{"v":35,"d":"35.00 kr"},{"v":72,"d":"72.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-37,"d":"-37.00 kr"}}]
[null,"Besparingar eller investeringar","Pensionssparande",{"v":34,"d":"34.00 kr"},{"v":20,"d":"20.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":14,"d":"14.00 kr"}}]
[null,"Besparingar eller investeringar","Investeringskonto",{"v":68,"d":"68.00 kr"},{"v":98,"d":"98.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-30,"d":"-30.00 kr"}}]
[null,"Besparingar eller investeringar","Universitet",{"v":89,"d":"89.00 kr"},{"v":68,"d":"68.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":21,"d":"21.00 kr"}}]
[null,"Besparingar eller investeringar","Övrigt",{"v":82,"d":"82.00 kr"},{"v":26,"d":"26.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":56,"d":"56.00 kr"}}]
[null,"Gåvor och donationer","Välgörenhet 1",{"v":41,"d":"41.00 kr"},{"v":85,"d":"85.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-44,"d":"-44.00 kr"}}]
[null,"Gåvor och donationer","Välgörenhet 2",{"v":0,"d":"0.00 kr"},{"v":69,"d":"69.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-69,"d":"-69.00 kr"}}]
[null,"Gåvor och donationer","Välgörenhet 3",{"v":2,"d":"2.00 kr"},{"v":57,"d":"57.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-55,"d":"-55.00 kr"}}]
[null,"Juridiskt","Advokat",{"v":7,"d":"7.00 kr"},{"v":98,"d":"98.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-91,"d":"-91.00 kr"}}]
[null,"Juridiskt","Underhåll",{"v":39,"d":"39.00 kr"},{"v":85,"d":"85.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-46,"d":"-46.00 kr"}}]
[null,"Juridiskt","Betalning av fordran",{"v":78,"d":"78.00 kr"},{"v":84,"d":"84.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-6,"d":"-6.00 kr"}}]
[null,"Juridiskt","Övrigt",{"v":93,"d":"93.00 kr"},{"v":71,"d":"71.00 kr"},{"$f":"UtgifterTabell[[#This Row],[Beräknad]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":22,"d":"22.00 kr"}}]
[null,"Summa",{"$nulls":3},{"$f":"SUBTOTAL(109,UtgifterTabell[Skillnad])","v":{"v":-117,"d":"-117.00 kr"}}]