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

{"sheet":"Planering för semesterbudget","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[1,1,7,4],[9,1,9,4],[9,8,9,11],[19,1,19,4],[19,8,19,11],[30,1,30,4],[30,8,30,11]]}
[]
[null,"Planering för semesterbudget"]
[]
[{"$nulls":8},"JULBUDGET",null,{"$f":"SUM(Gåvor[Budget],Förpackningar[Budget],(Resor[Budget],(Måltider[Budget],(Nöjen[Budget],Övrigt[Budget]))))","v":{"v":750,"d":"750.00 kr"}}]
[{"$nulls":8},"FAKTISKA UTGIFTER",null,{"$f":"SUM((Gåvor[Faktisk],(Förpackningar[Faktisk],(Resor[Faktisk],(Måltider[Faktisk],(Nöjen[Faktisk],(Övrigt[Faktisk])))))))","v":{"v":820,"d":"820.00 kr"}}]
[]
[{"$nulls":8},"SKILLNAD (över/under budget)",null,{"$f":"SUM(K4-K5)","v":{"v":-70,"d":"-70.00 kr"}}]
[]
[]
[null,"Gåvor",{"$nulls":6},"Julmat"]
[null,"Artikel","Budget","Faktisk","Skillnad",{"$nulls":3},"Artikel","Budget","Faktisk","Skillnad"]
[null,"Familj",{"v":500,"d":"500.00 kr"},{"v":495,"d":"495.00 kr"},{"$f":"Gåvor[[#This Row],[Budget]]-Gåvor[[#This Row],[Faktisk]]","v":{"v":5,"d":"5.00 kr"}},{"$nulls":3},"Matvaror",null,null,{"$f":"Måltider[[#This Row],[Budget]]-Måltider[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Vänner",{"v":250,"d":"250.00 kr"},{"v":325,"d":"325.00 kr"},{"$f":"Gåvor[[#This Row],[Budget]]-Gåvor[[#This Row],[Faktisk]]","v":{"v":-75,"d":"-75.00 kr"}},{"$nulls":3},"Dryck",null,null,{"$f":"Måltider[[#This Row],[Budget]]-Måltider[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Kollegor",null,null,{"$f":"Gåvor[[#This Row],[Budget]]-Gåvor[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Dekorationer",null,null,{"$f":"Måltider[[#This Row],[Budget]]-Måltider[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Lärare, förskollärare, barnvakter osv.",null,null,{"$f":"Gåvor[[#This Row],[Budget]]-Gåvor[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Övrigt (tryck på tabb i den sista kolumnen i den här raden för att lägga till rad)",null,null,{"$f":"Måltider[[#This Row],[Budget]]-Måltider[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Välgörenhetsdonationer",null,null,{"$f":"Gåvor[[#This Row],[Budget]]-Gåvor[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Summa",{"$f":"SUBTOTAL(109,Måltider[Budget])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Måltider[Faktisk])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Måltider[Skillnad])","v":{"v":0,"d":"0.00 kr"}}]
[null,"Övrigt (tryck på tabb i den sista kolumnen i den här raden för att lägga till rad)",null,null,{"$f":"Gåvor[[#This Row],[Budget]]-Gåvor[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Summa",{"$f":"SUBTOTAL(109,Gåvor[Budget])","v":{"v":750,"d":"750.00 kr"}},{"$f":"SUBTOTAL(109,Gåvor[Faktisk])","v":{"v":820,"d":"820.00 kr"}},{"$f":"SUBTOTAL(109,Gåvor[Skillnad])","v":{"v":-70,"d":"-70.00 kr"}}]
[]
[null,"Förpackningar",{"$nulls":6},"Nöjen"]
[null,"Artikel","Budget","Faktisk","Skillnad",{"$nulls":3},"Artikel","Budget","Faktisk","Skillnad"]
[null,"Presentpapper",null,null,{"$f":"Förpackningar[[#This Row],[Budget]]-Förpackningar[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Festhjälp (bartender, cateringfirma, städning osv.)",null,null,{"$f":"Nöjen[[#This Row],[Budget]]-Nöjen[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Etiketter",null,null,{"$f":"Förpackningar[[#This Row],[Budget]]-Förpackningar[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Dekorationer",null,null,{"$f":"Nöjen[[#This Row],[Budget]]-Nöjen[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Material (presentband, tejp osv.)",null,null,{"$f":"Förpackningar[[#This Row],[Budget]]-Förpackningar[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Mat och dryck",null,null,{"$f":"Nöjen[[#This Row],[Budget]]-Nöjen[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Askar",null,null,{"$f":"Förpackningar[[#This Row],[Budget]]-Förpackningar[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Kläder",null,null,{"$f":"Nöjen[[#This Row],[Budget]]-Nöjen[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Porto",null,null,{"$f":"Förpackningar[[#This Row],[Budget]]-Förpackningar[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Biljetter",null,null,{"$f":"Nöjen[[#This Row],[Budget]]-Nöjen[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Övrigt (tryck på tabb i den sista kolumnen i den här raden för att lägga till rad)",null,null,{"$f":"Förpackningar[[#This Row],[Budget]]-Förpackningar[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Middagar ute",null,null,{"$f":"Nöjen[[#This Row],[Budget]]-Nöjen[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Summa",{"$f":"SUBTOTAL(109,Förpackningar[Budget])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Förpackningar[Faktisk])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Förpackningar[Skillnad])","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Övrigt (tryck på tabb i den sista kolumnen i den här raden för att lägga till rad)",null,null,{"$f":"Nöjen[[#This Row],[Budget]]-Nöjen[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[{"$nulls":8},"Summa",{"$f":"SUBTOTAL(109,Nöjen[Budget])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Nöjen[Faktisk])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Nöjen[Skillnad])","v":{"v":0,"d":"0.00 kr"}}]
[]
[null,"Resor",{"$nulls":6},"Övrigt"]
[null,"Artikel","Budget","Faktisk","Skillnad",{"$nulls":3},"Artikel","Budget","Faktisk","Skillnad"]
[null,"Flygbiljett",null,null,{"$f":"Resor[[#This Row],[Budget]]-Resor[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Julfoton",null,null,{"$f":"Övrigt[[#This Row],[Budget]]-Övrigt[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Boende",null,null,{"$f":"Resor[[#This Row],[Budget]]-Resor[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Bensin ",null,null,{"$f":"Övrigt[[#This Row],[Budget]]-Övrigt[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Transport",null,null,{"$f":"Resor[[#This Row],[Budget]]-Resor[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Övrigt (tryck på tabb i den sista kolumnen i den här raden för att lägga till rad)",null,null,{"$f":"Övrigt[[#This Row],[Budget]]-Övrigt[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}}]
[null,"Övrigt (tryck på tabb i den sista kolumnen i den här raden för att lägga till rad)",null,null,{"$f":"Resor[[#This Row],[Budget]]-Resor[[#This Row],[Faktisk]]","v":{"v":0,"d":"0.00 kr"}},{"$nulls":3},"Summa",{"$f":"SUBTOTAL(109,Övrigt[Budget])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Övrigt[Faktisk])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Övrigt[Skillnad])","v":{"v":0,"d":"0.00 kr"}}]
[null,"Summa",{"$f":"SUBTOTAL(109,Resor[Budget])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Resor[Faktisk])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Resor[Skillnad])","v":{"v":0,"d":"0.00 kr"}}]