{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Sammanfattning","Utgift"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Sammanfattning","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Personlig budget"]
[null,null,"Jan","Feb","Mars","April","Maj","Juni","Juli","Aug","Sept","Okt","Nov","Dec","År"]
[null,"Summa utgifter",{"$f":"Utgifter[[#Totals],[Jan]]","v":{"v":0,"d":"0 kr"}},{"$f":"Utgifter[[#Totals],[Feb]]","v":{"v":0,"d":"0 kr"}},{"$f":"Utgifter[[#Totals],[Mars]]","v":{"v":0,"d":"0 kr"}},{"$f":"Utgifter[[#Totals],[April]]","v":{"v":0,"d":"0 kr"}},{"$f":"Utgifter[[#Totals],[Maj]]","v":{"v":0,"d":"0 kr"}},{"$f":"Utgifter[[#Totals],[Juni]]","v":{"v":0,"d":"0 kr"}},{"$f":"Utgifter[[#Totals],[Juli]]","v":{"v":0,"d":"0 kr"}},{"$f":"Utgifter[[#Totals],[Aug]]","v":{"v":0,"d":"0 kr"}},{"$f":"Utgifter[[#Totals],[Sept]]","v":{"v":0,"d":"0 kr"}},{"$f":"Utgifter[[#Totals],[Okt]]","v":{"v":0,"d":"0 kr"}},{"$f":"Utgifter[[#Totals],[Nov]]","v":{"v":0,"d":"0 kr"}},{"$f":"Utgifter[[#Totals],[Dec]]","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 kr"}}]
[null,"Underskott/överskott",{"$f":"SUM(Inkomst[[#Totals],[Jan]]-C3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(Inkomst[[#Totals],[Feb]]-D3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(Inkomst[[#Totals],[Mars]]-E3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(Inkomst[[#Totals],[April]]-F3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(Inkomst[[#Totals],[Maj]]-G3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(Inkomst[[#Totals],[Juni]]-H3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(Inkomst[[#Totals],[Juli]]-I3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(Inkomst[[#Totals],[Aug]]-J3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(Inkomst[[#Totals],[Sept]]-K3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(Inkomst[[#Totals],[Okt]]-L3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(Inkomst[[#Totals],[Nov]]-M3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(Inkomst[[#Totals],[Dec]]-N3)","v":{"v":0,"d":"0 kr"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 kr"}}]
[null,"Inkomst"]
[null,"Kategori","Jan","Feb","Mars","April","Maj","Juni","Juli","Aug","Sept","Okt","Nov","Dec","År"]
[null,"Lön",{"$nulls":12},{"$f":"SUM(Inkomst[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 kr"}}]
[null,"Ränta/utdelningar",{"$nulls":12},{"$f":"SUM(Inkomst[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 kr"}}]
[null,"Diverse",{"$nulls":12},{"$f":"SUM(Inkomst[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"0 kr"}}]
[null,"Summa",{"$f":"SUBTOTAL(109,Inkomst[Jan])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[Feb])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[Mars])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[April])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[Maj])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[Juni])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[Juli])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[Aug])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[Sept])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[Okt])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[Nov])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[Dec])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Inkomst[År])","v":{"v":0,"d":"0 kr"}}]

{"sheet":"Utgift","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Personlig budget"]
[null,"Utgifter"]
[null,"Kategori","Underkategori","Jan","Feb","Mars","April","Maj","Juni","Juli","Aug","Sept","Okt","Nov","Dec","År"]
[null,"Hemförsäkring","Avbetalning/hyra",{"$nulls":12},{"$f":"SUM(Utgift!$D4:$O4)","v":{"v":0,"d":"0 kr"}}]
[null,"Vardagsutgifter","Matvaror ",{"$nulls":12},{"$f":"SUM(Utgift!$D5:$O5)","v":{"v":0,"d":"0 kr"}}]
[null,"Transport","Bensin/bränsle",{"$nulls":12},{"$f":"SUM(Utgift!$D6:$O6)","v":{"v":0,"d":"0 kr"}}]
[null,"Nöjen","Kabel-TV",{"$nulls":12},{"$f":"SUM(Utgift!$D7:$O7)","v":{"v":0,"d":"0 kr"}}]
[null,"Sjukförsäkring","Friskvårdskostnader",{"$nulls":12},{"$f":"SUM(Utgift!$D8:$O8)","v":{"v":0,"d":"0 kr"}}]
[null,"Semestrar","Flygbiljetter",{"$nulls":12},{"$f":"SUM(Utgift!$D9:$O9)","v":{"v":0,"d":"0 kr"}}]
[null,"Rekreation","Gymavgifter",{"$nulls":12},{"$f":"SUM(Utgift!$D10:$O10)","v":{"v":0,"d":"0 kr"}}]
[null,"Avgifter/prenumerationer","Tidskrifter",{"$nulls":12},{"$f":"SUM(Utgift!$D11:$O11)","v":{"v":0,"d":"0 kr"}}]
[null,"Summa",null,{"$f":"SUBTOTAL(109,Utgifter[Jan])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[Feb])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[Mars])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[April])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[Maj])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[Juni])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[Juli])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[Aug])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[Sept])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[Okt])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[Nov])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[Dec])","v":{"v":0,"d":"0 kr"}},{"$f":"SUBTOTAL(109,Utgifter[År])","v":{"v":0,"d":"0 kr"}}]