{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Månatlig budgetrapport","Månadsutgifter","Ytterligare data"],"not_rendered":{"charts":1,"defined_names":3,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Månatlig budgetrapport","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"Budgetöversikt",{"$nulls":7},"Sammanfattning av budget"]
[null,"Saldo"]
[null,"Planerat saldo","(Planerade minusutgifter)",{"$nulls":3},{"$f":"D17-SUM(Budgetinformation[Planerad kostnad])","v":{"v":1585,"d":"1,585 kr"}}]
[null,"Verkligt saldo ","(Verkliga minusutgifter)",{"$nulls":3},{"$f":"D11-SUM(Budgetinformation[Verklig kostnad])","v":{"v":1740,"d":"1,740 kr"}}]
[null,"Skillnad","(Verklig minus planerad)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"155 kr"}}]
[]
[null,"Inkomst",{"$nulls":3},"Utgifter",{"$nulls":3},"Högerklicka på Pivottabell nedanför och klicka sedan på uppdatera  för att uppdatera"]
[null,"VERKLIG","Inkomst 1",{"v":5800,"d":"5,800 kr"},null,"VERKLIG",{"$f":"SUM(Budgetinformation[Verklig kostnad])","v":{"v":7860,"d":"7,860 kr"}}]
[null,null,"Inkomst 2",{"v":2300,"d":"2,300 kr"},{"$nulls":6},"Kategori","Planerad kostnad ","Verklig kostnad ","Skillnad "]
[null,null,"Extrainkomst",{"v":1500,"d":"1,500 kr"},{"$nulls":6},"Barn",{"v":140,"d":"140 kr"},{"v":140,"d":"140 kr"},{"v":0,"d":"0 kr"}]
[null,null,"Total inkomst",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"9,600 kr"}}]
[{"$nulls":10},"Besparingar eller investeringar",{"v":200,"d":"200 kr"},{"v":200,"d":"200 kr"},{"v":0,"d":"0 kr"}]
[null,"PLANERAD",{"$nulls":3},"PLANERAD",{"$f":"SUM(Budgetinformation[Planerad kostnad])","v":{"v":7915,"d":"7,915 kr"}}]
[null,null,"Inkomst 1",{"v":6000,"d":"6,000 kr"},{"$nulls":6},"Bostad",{"v":2830,"d":"2,830 kr"},{"v":2702,"d":"2,702 kr"},{"v":128,"d":"128 kr"}]
[null,null,"Inkomst 2",{"v":1000,"d":"1,000 kr"}]
[null,null,"Extrainkomst",{"v":2500,"d":"2,500 kr"},{"$nulls":6},"Försäkring",{"v":900,"d":"900 kr"},{"v":900,"d":"900 kr"},{"v":0,"d":"0 kr"}]
[null,null,"Total inkomst",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"9,500 kr"}}]
[{"$nulls":10},"Gåvor och välgörenhet",{"v":100,"d":"100 kr"},{"v":125,"d":"125 kr"},{"v":-25,"d":"-25 kr"}]
[]
[{"$nulls":10},"Husdjur",{"v":170,"d":"170 kr"},{"v":100,"d":"100 kr"},{"v":70,"d":"70 kr"}]
[]
[{"$nulls":10},"Hygien",{"v":150,"d":"150 kr"},{"v":140,"d":"140 kr"},{"v":10,"d":"10 kr"}]
[]
[{"$nulls":10},"Lån",{"v":200,"d":"200 kr"},{"v":200,"d":"200 kr"},{"v":0,"d":"0 kr"}]
[]
[{"$nulls":10},"Mat",{"v":1100,"d":"1,100 kr"},{"v":1320,"d":"1,320 kr"},{"v":-220,"d":"-220 kr"}]
[]
[{"$nulls":10},"Nöjen",{"v":400,"d":"400 kr"},{"v":358,"d":"358 kr"},{"v":42,"d":"42 kr"}]
[]
[{"$nulls":10},"Skatter",{"v":300,"d":"300 kr"},{"v":300,"d":"300 kr"},{"v":0,"d":"0 kr"}]
[]
[{"$nulls":10},"Transport",{"v":1425,"d":"1,425 kr"},{"v":1375,"d":"1,375 kr"},{"v":50,"d":"50 kr"}]
[]
[{"$nulls":10},"Totalsumma",{"v":7915,"d":"7,915 kr"},{"v":7860,"d":"7,860 kr"},{"v":55,"d":"55 kr"}]

{"sheet":"Månadsutgifter","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"Månadsutgifter"]
[null,"Beskrivning","Kategori","Planerad kostnad","Verklig kostnad","Skillnad","Verklig kostnad, översikt"]
[null,"Verksamhet utanför skolan","Barn",{"v":40,"d":"40 kr"},{"v":40,"d":"40 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":40,"d":"40 kr"}}]
[null,"Sjukvård","Barn",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Skolmaterial","Barn",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Skolavgifter","Barn",{"v":100,"d":"100 kr"},{"v":100,"d":"100 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":100,"d":"100 kr"}}]
[null,"Konserter","Nöjen",{"v":50,"d":"50 kr"},{"v":40,"d":"40 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":10,"d":"10 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":40,"d":"40 kr"}}]
[null,"Teater","Nöjen",{"v":200,"d":"200 kr"},{"v":150,"d":"150 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":50,"d":"50 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":150,"d":"150 kr"}}]
[null,"Bio","Nöjen",{"v":50,"d":"50 kr"},{"v":28,"d":"28 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":22,"d":"22 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":28,"d":"28 kr"}}]
[null,"Musik (CD, nedladdningar osv.)","Nöjen",{"v":50,"d":"50 kr"},{"v":30,"d":"30 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":20,"d":"20 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":30,"d":"30 kr"}}]
[null,"Sportevenemang","Nöjen",{"v":0,"d":"0 kr"},{"v":40,"d":"40 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-40,"d":"-40 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":40,"d":"40 kr"}}]
[null,"Video/DVD (köpt)","Nöjen",{"v":20,"d":"20 kr"},{"v":50,"d":"50 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-30,"d":"-30 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":50,"d":"50 kr"}}]
[null,"Video/DVD (hyrd)","Nöjen",{"v":30,"d":"30 kr"},{"v":20,"d":"20 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":10,"d":"10 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":20,"d":"20 kr"}}]
[null,"Restaurangbesök","Mat",{"v":1000,"d":"1,000 kr"},{"v":1200,"d":"1,200 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-200,"d":"-200 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":1200,"d":"1,200 kr"}}]
[null,"Matvaror","Mat",{"v":100,"d":"100 kr"},{"v":120,"d":"120 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-20,"d":"-20 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":120,"d":"120 kr"}}]
[null,"Välgörenhet 1","Gåvor och välgörenhet",{"v":75,"d":"75 kr"},{"v":100,"d":"100 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-25,"d":"-25 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":100,"d":"100 kr"}}]
[null,"Välgörenhet 2","Gåvor och välgörenhet",{"v":25,"d":"25 kr"},{"v":25,"d":"25 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":25,"d":"25 kr"}}]
[null,"Gåva 1","Gåvor och välgörenhet",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Gåva 2","Gåvor och välgörenhet",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Kabel-/satellit-tv","Bostad",{"v":100,"d":"100 kr"},{"v":100,"d":"100 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":100,"d":"100 kr"}}]
[null,"El","Bostad",{"v":45,"d":"45 kr"},{"v":50,"d":"50 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-5,"d":"-5 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":50,"d":"50 kr"}}]
[null,"Bensin","Bostad",{"v":300,"d":"300 kr"},{"v":400,"d":"400 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-100,"d":"-100 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":400,"d":"400 kr"}}]
[null,"Städning","Bostad",{"v":200,"d":"200 kr"},null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":200,"d":"200 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Underhåll","Bostad",{"v":200,"d":"200 kr"},{"v":150,"d":"150 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":50,"d":"50 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":150,"d":"150 kr"}}]
[null,"Bostadslån eller hyra","Bostad",{"v":1700,"d":"1,700 kr"},{"v":1700,"d":"1,700 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":1700,"d":"1,700 kr"}}]
[null,"Naturgas/olja","Bostad",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Internet","Bostad",{"v":100,"d":"100 kr"},{"v":100,"d":"100 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":100,"d":"100 kr"}}]
[null,"Telefon (mobil)","Bostad",{"v":60,"d":"60 kr"},{"v":60,"d":"60 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":60,"d":"60 kr"}}]
[null,"Telefon (hem)","Bostad",{"v":35,"d":"35 kr"},{"v":39,"d":"39 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-4,"d":"-4 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":39,"d":"39 kr"}}]
[null,"Material","Bostad",{"v":40,"d":"40 kr"},{"v":55,"d":"55 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-15,"d":"-15 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":55,"d":"55 kr"}}]
[null,"Sophämtning och återvinning","Bostad",{"v":25,"d":"25 kr"},{"v":22,"d":"22 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":3,"d":"3 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":22,"d":"22 kr"}}]
[null,"VA-avgifter","Bostad",{"v":25,"d":"25 kr"},{"v":26,"d":"26 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-1,"d":"-1 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":26,"d":"26 kr"}}]
[null,"Hälsovård","Försäkring",{"v":400,"d":"400 kr"},{"v":400,"d":"400 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":400,"d":"400 kr"}}]
[null,"Hemförsäkring","Försäkring",{"v":400,"d":"400 kr"},{"v":400,"d":"400 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":400,"d":"400 kr"}}]
[null,"Livförsäkring","Försäkring",{"v":100,"d":"100 kr"},{"v":100,"d":"100 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":100,"d":"100 kr"}}]
[null,"Kreditkort 1","Lån",{"v":200,"d":"200 kr"},{"v":200,"d":"200 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":200,"d":"200 kr"}}]
[null,"Kreditkort 2","Lån",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Kreditkort 3","Lån",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Privat","Lån",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Student","Lån",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Kläder","Hygien",{"v":150,"d":"150 kr"},{"v":140,"d":"140 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":10,"d":"10 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":140,"d":"140 kr"}}]
[null,"Kemtvätt","Hygien",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Hår/naglar","Hygien",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Gym","Hygien",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Sjukvård","Hygien",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Mat","Husdjur",{"v":150,"d":"150 kr"},{"v":75,"d":"75 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":75,"d":"75 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":75,"d":"75 kr"}}]
[null,"Omvårdnad","Husdjur",{"v":20,"d":"20 kr"},{"v":25,"d":"25 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-5,"d":"-5 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":25,"d":"25 kr"}}]
[null,"Sjukvård","Husdjur",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Leksaker","Husdjur",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Investeringskonto","Besparingar eller investeringar",{"v":200,"d":"200 kr"},{"v":200,"d":"200 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":200,"d":"200 kr"}}]
[null,"Pensionssparande","Besparingar eller investeringar",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Statlig","Skatter",{"v":300,"d":"300 kr"},{"v":300,"d":"300 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":300,"d":"300 kr"}}]
[null,"Lokala","Skatter",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Landsting","Skatter",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Buss/taxi","Transport",{"v":100,"d":"100 kr"},{"v":150,"d":"150 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":-50,"d":"-50 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":150,"d":"150 kr"}}]
[null,"Bränsle","Transport",{"v":450,"d":"450 kr"},{"v":400,"d":"400 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":50,"d":"50 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":400,"d":"400 kr"}}]
[null,"Försäkring","Transport",{"v":300,"d":"300 kr"},{"v":300,"d":"300 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":300,"d":"300 kr"}}]
[null,"Licensavgift ","Transport",{"v":25,"d":"25 kr"},{"v":25,"d":"25 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":25,"d":"25 kr"}}]
[null,"Underhåll","Transport",{"v":100,"d":"100 kr"},{"v":50,"d":"50 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":50,"d":"50 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":50,"d":"50 kr"}}]
[null,"Parkeringsavgifter","Transport",null,null,{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Avbetalning, fordon","Transport",{"v":450,"d":"450 kr"},{"v":450,"d":"450 kr"},{"$f":"Budgetinformation[[#This Row],[Planerad kostnad]]-Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Budgetinformation[[#This Row],[Verklig kostnad]]","v":{"v":450,"d":"450 kr"}}]
[null,"Summa",null,{"$f":"SUBTOTAL(109,Budgetinformation[Planerad kostnad])","v":{"v":7915,"d":"7,915 kr"}},{"$f":"SUBTOTAL(109,Budgetinformation[Verklig kostnad])","v":{"v":7860,"d":"7,860 kr"}},{"$f":"SUBTOTAL(109,Budgetinformation[Skillnad])","v":{"v":55,"d":"55 kr"}}]

{"sheet":"Ytterligare data","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"Pivottabell för diagrammet Budgetöversikt",null,null,"Uppslagslista budgetinformationskategori"]
[null,"Kategori","Kostnad",null,"Budgetkategorisökning"]
[null,"Barn",140,null,"Barn"]
[null,"Besparingar eller investeringar",200,null,"Nöjen"]
[null,"Bostad",2702,null,"Mat"]
[null,"Försäkring",900,null,"Gåvor och välgörenhet"]
[null,"Gåvor och välgörenhet",125,null,"Bostad"]
[null,"Husdjur",100,null,"Försäkring"]
[null,"Hygien",140,null,"Lån"]
[null,"Lån",200,null,"Hygien"]
[null,"Mat",1320,null,"Husdjur"]
[null,"Nöjen",358,null,"Besparingar eller investeringar"]
[null,"Skatter",300,null,"Skatter"]
[null,"Transport",1375,null,"Transport"]
[null,"Totalsumma",7860]