{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Månatlig familjebudget"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Månatlig familjebudget","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]],"flags":["formulas_cached_only"]}
["Månatlig familjebudget"]
[]
[null,"Total budgeterad kostnad","Total faktisk kostnad","Total differens",null,"Budgeterad månadsinkomst"]
[null,11950,12360,-410,null,"Inkomst 1",40000]
[null,null,null,null,null,"Inkomst 2",13000]
[null,"Budgeterad kostnad","Faktisk kostnad","Differens",null,"Extrainkomst",3000]
["Bostad",null,null,null,null,"Total månadsinkomst",56000]
["Amortering eller hyra",10000,10000,0]
["Andra amortering eller hyra",0,0,0,null,"Faktisk månatlig inkomst"]
["Telefon",540,1000,-460,null,"Inkomst 1",40000]
["Elektricitet",440,560,-120,null,"Inkomst 2",13000]
["Gas",220,280,-60,null,"Extrainkomst",3000]
["Vatten och avlopp",80,80,0,null,"Total månatlig inkomst",56000]
["Kabel-TV",340,340,0]
["Sophämtning",100,100,0,null,"Budgeterat saldo\n(Budgeterad inkomst minus utgifter)",44050]
["Underhåll och reparationer",230,0,230]
["Förbrukningsvaror",0,0,0,null,"Faktiskt saldo\n(Faktisk inkomst minus utgifter)",43640]
["Övrigt",0,0,0]
["Delsummor",11950,12360,-410,null,"Differens (Faktisk minus budgeterad)",-410]
["Transporter"]
["Bil 1 avbetalning",null,null,0]
["Bil 2 avbetalning",null,null,0]
["Buss/taxikostnader",null,null,0]
["Försäkring",null,null,0]
["Fordonsavgifter",null,null,0]
["Bränsle",null,null,0,null,null,"Budgeterad kostnad","Faktisk kostnad","Differens"]
["Underhåll",null,null,0]
["Övrigt",null,null,0,null,"Nöjen"]
["Delsummor",0,0,0,null,"Video/DVD",null,null,0]
["Försäkring",null,null,null,null,"CD-skivor",null,null,0]
["Hem",null,null,0,null,"Filmer",null,null,0]
["Sjukdom",null,null,0,null,"Konserter",null,null,0]
["Liv",null,null,0,null,"Idrottsevenemang",null,null,0]
["Övrigt",null,null,0,null,"Teater",null,null,0]
["Delsummor",0,0,0,null,"Övrigt",null,null,0]
["Mat",null,null,null,null,"Delsummor",0,0,0]
["Specerier",null,null,0,null,"Lån"]
["Äta ute",null,null,0,null,"Personligt",null,null,0]
["Övrigt",null,null,0,null,"Studie",null,null,0]
["Delsummor",0,0,0,null,"Kreditkort",null,null,0]
["Barn",null,null,null,null,"Kreditkort",null,null,0]
["Sjukvård",null,null,0,null,"Kreditkort",null,null,0]
["Kläder",null,null,0,null,"Övrigt",null,null,0]
["Skolavgifter",null,null,0,null,"Delsummor",0,0,0]
["Skolmateriel",null,null,0,null,"Skatt"]
["Organisationsavgifter",null,null,0,null,"Statlig",null,null,0]
["Lunchpengar",null,null,0,null,"Landsting",null,null,0]
["Barnavård",null,null,0,null,"Kommunal",null,null,0]
["Leksaker/spel",null,null,0,null,"Övrigt",null,null,0]
["Övrigt",null,null,0,null,"Delsummor",0,0,0]
["Delsummor",0,0,0,null,"Besparingar och investeringar"]
["Husdjur",null,null,null,null,"Pensionskonto",null,null,0]
["Mat",null,null,0,null,"Investeringskonto",null,null,0]
["Veterinär",null,null,0,null,"Utbildning",null,null,0]
["Pälsvård",null,null,0,null,"Övrigt",null,null,0]
["Leksaker",null,null,0,null,"Delsummor",0,0,0]
["Övrigt",null,null,0,null,"Gåvor och donationer"]
["Delsummor",0,0,0,null,"Välgörenhet 1",null,null,0]
["Personlig vård",null,null,null,null,"Välgörenhet 2",null,null,0]
["Medicin",null,null,0,null,"Välgörenhet 3",null,null,0]
["Hår/naglar",null,null,0,null,"Delsummor",0,0,0]
["Kläder",null,null,0,null,"Juridik"]
["Kemtvätt",null,null,0,null,"Advokat",null,null,0]
["Gym",null,null,0,null,"Underhåll",null,null,0]
["Organisationsavgifter",null,null,0,null,"Betalning av kvarstadsrätt eller böter",null,null,0]
["Övrigt",null,null,0,null,"Övrigt",null,null,0]
["Delsummor",0,0,0,null,"Delsummor",0,0,0]