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

{"sheet":"Månadsvis familjebudget","index":0,"n_rows":68,"n_cols":9,"rows_kept":68,"merged":[[0,0,0,6],[2,0,2,1],[2,5,2,6],[8,5,8,6],[18,0,18,3],[27,5,27,8],[29,0,29,3],[36,0,36,3],[37,5,37,8],[42,0,42,3],[44,5,44,8],[54,0,54,3],[54,5,54,8],[61,0,61,3],[62,5,62,8]]}
["Månadsvis familjebudget"]
[]
["Summa uppskattad kostnad",null,"Summa verklig kostnad","Summa differens",null,"Uppskattad månadsinkomst"]
[null,{"$f":"Housing[[#Totals],[Uppskattad kostnad]]+Transportation[[#Totals],[Uppskattad kostnad]]+Insurance[[#Totals],[Uppskattad kostnad]]+Food[[#Totals],[Uppskattad kostnad]]+Children[[#Totals],[Uppskattad kostnad]]+Legal[[#Totals],[Uppskattad kostnad]]+Savings[[#Totals],[Uppskattad kostnad]]+Loans[[#Totals],[Uppskattad kostnad]]+Entertainment[[#Totals],[Uppskattad kostnad]]+Taxes[[#Totals],[Uppskattad kostnad]]+PersonalCare[[#Totals],[Uppskattad kostnad]]+Pets[[#Totals],[Uppskattad kostnad]]+Gifts[[#Totals],[Uppskattad kostnad]]","v":{"v":1203,"d":"1,203 kr"}},{"$f":"Housing[[#Totals],[Verklig kostnad]]+Transportation[[#Totals],[Verklig kostnad]]+Insurance[[#Totals],[Verklig kostnad]]+Food[[#Totals],[Verklig kostnad]]+Children[[#Totals],[Verklig kostnad]]+Legal[[#Totals],[Verklig kostnad]]+Savings[[#Totals],[Verklig kostnad]]+Loans[[#Totals],[Verklig kostnad]]+Entertainment[[#Totals],[Verklig kostnad]]+Taxes[[#Totals],[Verklig kostnad]]+PersonalCare[[#Totals],[Verklig kostnad]]+Pets[[#Totals],[Verklig kostnad]]+Gifts[[#Totals],[Verklig kostnad]]","v":{"v":1317,"d":"1,317 kr"}},{"$f":"Housing[[#Totals],[Differens]]+Transportation[[#Totals],[Differens]]+Insurance[[#Totals],[Differens]]+Food[[#Totals],[Differens]]+Children[[#Totals],[Differens]]+Legal[[#Totals],[Differens]]+Savings[[#Totals],[Differens]]+Loans[[#Totals],[Differens]]+Entertainment[[#Totals],[Differens]]+Taxes[[#Totals],[Differens]]+PersonalCare[[#Totals],[Differens]]+Pets[[#Totals],[Differens]]+Gifts[[#Totals],[Differens]]","v":{"v":-114,"d":"114 kr"}},null,"Inkomst 1",{"v":4000,"d":"4,000 kr"}]
[{"$nulls":5},"Inkomst 2",{"v":1200,"d":"1,200 kr"}]
["Hus","Uppskattad kostnad","Verklig kostnad","Differens",null,"Extra inkomst",{"v":300,"d":"300 kr"}]
["Amortering eller hyra",{"v":1000,"d":"1,000 kr"},{"v":1000,"d":"1,000 kr"},{"$f":"Housing[Uppskattad kostnad]-Housing[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Total månadsinkomst",{"$f":"SUM(G4:G6)","v":{"v":5500,"d":"5,500 kr"}}]
["Andra amorteringar eller hyra",{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"$f":"Housing[Uppskattad kostnad]-Housing[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Telefon",{"v":62,"d":"62 kr"},{"v":100,"d":"100 kr"},{"$f":"Housing[Uppskattad kostnad]-Housing[Verklig kostnad]","v":{"v":-38,"d":"38 kr"}},null,"Verklig månadsinkomst"]
["Elektricitet",{"v":44,"d":"44 kr"},{"v":125,"d":"125 kr"},{"$f":"Housing[Uppskattad kostnad]-Housing[Verklig kostnad]","v":{"v":-81,"d":"81 kr"}},null,"Inkomst 1",{"v":4000,"d":"$4,000"}]
["Bensin",{"v":22,"d":"22 kr"},{"v":35,"d":"35 kr"},{"$f":"Housing[Uppskattad kostnad]-Housing[Verklig kostnad]","v":{"v":-13,"d":"13 kr"}},null,"Inkomst 2",{"v":1200,"d":"$1,200"}]
["Vatten och avlopp",{"v":8,"d":"8 kr"},{"v":8,"d":"8 kr"},{"$f":"Housing[Uppskattad kostnad]-Housing[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Extra inkomst",{"v":300,"d":"$300"}]
["Kabel-TV",{"v":34,"d":"34 kr"},{"v":39,"d":"39 kr"},{"$f":"Housing[Uppskattad kostnad]-Housing[Verklig kostnad]","v":{"v":-5,"d":"5 kr"}},null,"Total månadsinkomst",{"$f":"SUM(G10:G12)","v":{"v":5500,"d":"$5,500"}}]
["Sophämtning",{"v":10,"d":"10 kr"},{"v":10,"d":"10 kr"},{"$f":"Housing[Uppskattad kostnad]-Housing[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Underhåll reparationer",{"v":23,"d":"23 kr"},{"v":0,"d":"0 kr"},{"$f":"Housing[Uppskattad kostnad]-Housing[Verklig kostnad]","v":{"v":23,"d":"23 kr"}},null,"Uppskattad balans\n",{"$f":"SUM(G7-B4)","v":{"v":4297,"d":"4,297 kr"}}]
["Tillbehör",{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"$f":"Housing[Uppskattad kostnad]-Housing[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Verklig balans",{"$f":"SUM(G13-C4)","v":{"v":4183,"d":"4,183 kr"}}]
["Övrigt",{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"$f":"Housing[Uppskattad kostnad]-Housing[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Differens",{"$f":"SUM(G16-G15)","v":{"v":-114,"d":"114 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Housing[Uppskattad kostnad])","v":{"v":1203,"d":"1,203 kr"}},{"$f":"SUBTOTAL(109,Housing[Verklig kostnad])","v":{"v":1317,"d":"1,317 kr"}},{"$f":"SUBTOTAL(109,Housing[Differens])","v":{"v":-114,"d":"114 kr"}}]
[]
["Transport","Uppskattad kostnad","Verklig kostnad","Differens",null,"Lån","Uppskattad kostnad","Verklig kostnad","Differens"]
["Fordon 1",null,null,{"$f":"Transportation[Uppskattad kostnad]-Transportation[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Privat",null,null,{"$f":"Loans[Uppskattad kostnad]-Loans[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Fordon 2",null,null,{"$f":"Transportation[Uppskattad kostnad]-Transportation[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Elev",null,null,{"$f":"Loans[Uppskattad kostnad]-Loans[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Buss/taxiavgift",null,null,{"$f":"Transportation[Uppskattad kostnad]-Transportation[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Kreditkort",null,null,{"$f":"Loans[Uppskattad kostnad]-Loans[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Försäkring",null,null,{"$f":"Transportation[Uppskattad kostnad]-Transportation[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Kreditkort",null,null,{"$f":"Loans[Uppskattad kostnad]-Loans[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Licenser",null,null,{"$f":"Transportation[Uppskattad kostnad]-Transportation[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Kreditkort",null,null,{"$f":"Loans[Uppskattad kostnad]-Loans[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Bränsle",null,null,{"$f":"Transportation[Uppskattad kostnad]-Transportation[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Övrigt",null,null,{"$f":"Loans[Uppskattad kostnad]-Loans[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Underhåll",null,null,{"$f":"Transportation[Uppskattad kostnad]-Transportation[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Summa",{"$f":"SUBTOTAL(109,Loans[Uppskattad kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Loans[Verklig kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Loans[Differens])","v":{"v":0,"d":"0 kr"}}]
["Övrigt",null,null,{"$f":"Transportation[Uppskattad kostnad]-Transportation[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Transportation[Uppskattad kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Transportation[Verklig kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Transportation[Differens])","v":{"v":0,"d":"0 kr"}},null,"Underhållning","Uppskattad kostnad","Verklig kostnad","Differens"]
[{"$nulls":5},"Video/DVD",null,null,{"$f":"Entertainment[Uppskattad kostnad]-Entertainment[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Försäkring","Uppskattad kostnad","Verklig kostnad","Differens",null,"CD-skivor",null,null,{"$f":"Entertainment[Uppskattad kostnad]-Entertainment[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Hem",null,null,{"$f":"Insurance[Uppskattad kostnad]-Insurance[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Film",null,null,{"$f":"Entertainment[Uppskattad kostnad]-Entertainment[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Hälsa",null,null,{"$f":"Insurance[Uppskattad kostnad]-Insurance[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Konserter",null,null,{"$f":"Entertainment[Uppskattad kostnad]-Entertainment[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Liv",null,null,{"$f":"Insurance[Uppskattad kostnad]-Insurance[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Sportevenemang",null,null,{"$f":"Entertainment[Uppskattad kostnad]-Entertainment[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Övrigt",null,null,{"$f":"Insurance[Uppskattad kostnad]-Insurance[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Teater",null,null,{"$f":"Entertainment[Uppskattad kostnad]-Entertainment[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Insurance[Uppskattad kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Insurance[Verklig kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Insurance[Differens])","v":{"v":0,"d":"0 kr"}},null,"Övrigt",null,null,{"$f":"Entertainment[Uppskattad kostnad]-Entertainment[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
[{"$nulls":5},"Summa",{"$f":"SUBTOTAL(109,Entertainment[Uppskattad kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Entertainment[Verklig kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Entertainment[Differens])","v":{"v":0,"d":"0 kr"}}]
["Mat","Uppskattad kostnad","Verklig kostnad","Differens"]
["Livsmedel",null,null,{"$f":"Food[Uppskattad kostnad]-Food[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Skatter","Uppskattad kostnad","Verklig kostnad","Differens"]
["Äta ute",null,null,{"$f":"Food[Uppskattad kostnad]-Food[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Kommunalskatt",null,null,{"$f":"Taxes[Uppskattad kostnad]-Taxes[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Övrigt",null,null,{"$f":"Food[Uppskattad kostnad]-Food[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Statlig skatt",null,null,{"$f":"Taxes[Uppskattad kostnad]-Taxes[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Food[Uppskattad kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Food[Verklig kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Food[Differens])","v":{"v":0,"d":"0 kr"}},null,"Lokalt",null,null,{"$f":"Taxes[Uppskattad kostnad]-Taxes[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
[{"$nulls":5},"Övrigt",null,null,{"$f":"Taxes[Uppskattad kostnad]-Taxes[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Barnen","Uppskattad kostnad","Verklig kostnad","Differens",null,"Summa",{"$f":"SUBTOTAL(109,Taxes[Uppskattad kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Taxes[Verklig kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Taxes[Differens])","v":{"v":0,"d":"0 kr"}}]
["Sjukvård",null,null,{"$f":"Children[Uppskattad kostnad]-Children[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Kläder",null,null,{"$f":"Children[Uppskattad kostnad]-Children[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Personlig vård","Uppskattad kostnad","Verklig kostnad","Differens"]
["Terminsavgift",null,null,{"$f":"Children[Uppskattad kostnad]-Children[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Sjukvård",null,null,{"$f":"PersonalCare[Uppskattad kostnad]-PersonalCare[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Skolutrustning",null,null,{"$f":"Children[Uppskattad kostnad]-Children[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Hår/naglar",null,null,{"$f":"PersonalCare[Uppskattad kostnad]-PersonalCare[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Avgifter",null,null,{"$f":"Children[Uppskattad kostnad]-Children[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Kläder",null,null,{"$f":"PersonalCare[Uppskattad kostnad]-PersonalCare[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Lunchpengar",null,null,{"$f":"Children[Uppskattad kostnad]-Children[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Kemtvätt",null,null,{"$f":"PersonalCare[Uppskattad kostnad]-PersonalCare[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Barnomsorg",null,null,{"$f":"Children[Uppskattad kostnad]-Children[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Gym",null,null,{"$f":"PersonalCare[Uppskattad kostnad]-PersonalCare[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Leksaker/spel",null,null,{"$f":"Children[Uppskattad kostnad]-Children[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Avgifter",null,null,{"$f":"PersonalCare[Uppskattad kostnad]-PersonalCare[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Övrigt",null,null,{"$f":"Children[Uppskattad kostnad]-Children[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Övrigt",null,null,{"$f":"PersonalCare[Uppskattad kostnad]-PersonalCare[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Children[Uppskattad kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Children[Verklig kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Children[Differens])","v":{"v":0,"d":"0 kr"}},null,"Summa",{"$f":"SUBTOTAL(109,PersonalCare[Uppskattad kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,PersonalCare[Verklig kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,PersonalCare[Differens])","v":{"v":0,"d":"0 kr"}}]
[]
["Juridisk information","Uppskattad kostnad","Verklig kostnad","Differens",null,"Husdjur","Uppskattad kostnad","Verklig kostnad","Differens"]
["Advokat",null,null,{"$f":"Legal[Uppskattad kostnad]-Legal[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Mat",null,null,{"$f":"Pets[Uppskattad kostnad]-Pets[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Underhåll",null,null,{"$f":"Legal[Uppskattad kostnad]-Legal[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Sjukvård",null,null,{"$f":"Pets[Uppskattad kostnad]-Pets[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Betalningar",null,null,{"$f":"Legal[Uppskattad kostnad]-Legal[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Skötsel",null,null,{"$f":"Pets[Uppskattad kostnad]-Pets[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Övrigt",null,null,{"$f":"Legal[Uppskattad kostnad]-Legal[Verklig kostnad]","v":{"v":0,"d":"0 kr"}},null,"Leksaker",null,null,{"$f":"Pets[Uppskattad kostnad]-Pets[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Legal[Uppskattad kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Legal[Verklig kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Legal[Differens])","v":{"v":0,"d":"0 kr"}},null,"Övrigt",null,null,{"$f":"Pets[Uppskattad kostnad]-Pets[Verklig kostnad]","v":{"v":0,"d":"0 kr"}}]
[{"$nulls":5},"Summa",{"$f":"SUBTOTAL(109,Pets[Uppskattad kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Pets[Verklig kostnad])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Pets[Differens])","v":{"v":0,"d":"0 kr"}}]
["Spara/investera","Uppskattad kostnad","Verklig kostnad","Differens"]
["Pensionssparande",null,null,{"$f":"Savings[Uppskattad kostnad]-Savings[Verklig kostnad]","v":{"v":0,"d":"0.00 kr"}},null,"Gåvor och donationer","Uppskattad kostnad","Verklig kostnad","Differens"]
["Sparande",null,null,{"$f":"Savings[Uppskattad kostnad]-Savings[Verklig kostnad]","v":{"v":0,"d":"0.00 kr"}},null,"Välgörenhet 1",null,null,{"$f":"Gifts[Uppskattad kostnad]-Gifts[Verklig kostnad]","v":{"v":0,"d":"0.00 kr"}}]
["Universitet/högskola",null,null,{"$f":"Savings[Uppskattad kostnad]-Savings[Verklig kostnad]","v":{"v":0,"d":"0.00 kr"}},null,"Välgörenhet 2",null,null,{"$f":"Gifts[Uppskattad kostnad]-Gifts[Verklig kostnad]","v":{"v":0,"d":"0.00 kr"}}]
["Övrigt",null,null,{"$f":"Savings[Uppskattad kostnad]-Savings[Verklig kostnad]","v":{"v":0,"d":"0.00 kr"}},null,"Välgörenhet 3",null,null,{"$f":"Gifts[Uppskattad kostnad]-Gifts[Verklig kostnad]","v":{"v":0,"d":"0.00 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Savings[Uppskattad kostnad])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Savings[Verklig kostnad])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Savings[Differens])","v":{"v":0,"d":"0.00 kr"}},null,"Summa",{"$f":"SUBTOTAL(109,Gifts[Uppskattad kostnad])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Gifts[Verklig kostnad])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Gifts[Differens])","v":{"v":0,"d":"0.00 kr"}}]