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

{"sheet":"Privatbudget","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["Privatbudget"]
[]
[null,"Jan","Feb","Mars","April","Maj","Juni","Juli","Aug","Sep","Okt","Nov","Dec","År"]
["Sammanlagda kostnader",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"0 kr"}},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"0 kr"}}]
["Pengar saknas/extra pengar",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"0 kr"}},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"v":0,"d":"0 kr"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"0 kr"}}]
["Intäkter"]
["Lön",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Ränta",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Diverse",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table1[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table1[Column14])","v":{"v":0,"d":"0 kr"}}]
["Kostnader"]
["Hem"]
["Amortering/hyra",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Vatten, el",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Hemtelefon",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Mobiltelefon",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Husreparationer",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Förbättringar av hemmet",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Huslarm",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Trädgårdsredskap",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table2[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table2[Column14])","v":{"v":0,"d":"0 kr"}}]
["Dagliga kostnader"]
["Livsmedel ",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Barnomsorg",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Kemtvätt",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Äta ute",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Städservice",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Hundvakt",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table3[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table3[Column14])","v":{"v":0,"d":"0 kr"}}]
["Transport"]
["Bränsle",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Försäkring",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Reparationer",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Biltvätt/-reparationer",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Parkering",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Kollektivtrafik",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table4[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table4[Column14])","v":{"v":0,"d":"0 kr"}}]
["Underhållning"]
["Kabel-tv",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Hyra av video/DVD",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Film/teater",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Konserter/klubbar",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table5[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table5[Column14])","v":{"v":0,"d":"0 kr"}}]
["Hälsa"]
["Gymkort",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Försäkring",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Receptbelagda mediciner",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Ej receptbelagd medicin",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Småbetalningar",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Veterinär/djurmedicin",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Livförsäkring",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table6[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table6[Column14])","v":{"v":0,"d":"0 kr"}}]
["Semestrar"]
["Flygbiljetter",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Hotell",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Mat",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Souvenirer",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Husdjur",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Hyrbil",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table7[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table7[Column14])","v":{"v":0,"d":"0 kr"}}]
["Fritid"]
["Gym",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Sportutrustning",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Lagavgifter",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Leksaker/saker till barnen",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table8[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table8[Column14])","v":{"v":0,"d":"0 kr"}}]
["Prenumerationer"]
["Tidskrifter",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Tidningar",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Internetanslutning",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Radiolicens",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["TV-licens",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Religiösa organisationer",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Välgörenhet",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table9[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table9[Column14])","v":{"v":0,"d":"0 kr"}}]
["Privat"]
["Kläder",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Presenter",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Frisör",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Böcker",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Musik (CD-skivor o.s.v.)",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table10[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table10[Column14])","v":{"v":0,"d":"0 kr"}}]
["Ekonomiska åtaganden"]
["Sparande",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Pensionsfond",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Kreditkortsbetalningar",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Inkomstskatt (extra)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Andra åtaganden",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table11[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table11[Column14])","v":{"v":0,"d":"0 kr"}}]
["Diverse betalningar"]
["Övrigt",{"$nulls":12},{"$f":"SUM(Table12[[Column2]:[Column13]])","v":{"v":0,"d":"0 kr"}}]
["Summa",{"$f":"SUBTOTAL(109,Table12[Column2])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column3])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column4])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column5])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column6])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column7])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column8])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column9])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column10])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column11])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column12])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column13])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Table12[Column14])","v":{"v":0,"d":"0 kr"}}]