{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Personlig kassabok","Månadssammanställning","Diagramdata"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Personlig kassabok","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[8,3,8,6],[19,1,20,1],[21,1,23,1]]}
[null,"Personlig kassabok"]
[]
[{"$nulls":3},"Kontosammanställning"]
[{"$nulls":3},"Konto","Startbelopp","Totala kostnader","Kvarvarande belopp"]
[{"$nulls":3},"Lönekonto",{"v":3000,"d":"3000.00"},{"$f":"SUMIF(Omsättning[Konto],\"=\" &Sammanställningstabell_av_omsättning[[#This Row],[Konto]],Omsättning[Belopp])","v":{"v":428,"d":"428.00"}},{"$f":"Sammanställningstabell_av_omsättning[[#This Row],[Startbelopp]]-Sammanställningstabell_av_omsättning[[#This Row],[Totala kostnader]]","v":{"v":2572,"d":"2572.00"}}]
[{"$nulls":3},"Sparkonto",{"v":500,"d":"500.00"},{"$f":"SUMIF(Omsättning[Konto],\"=\" &Sammanställningstabell_av_omsättning[[#This Row],[Konto]],Omsättning[Belopp])","v":{"v":450,"d":"450.00"}},{"$f":"Sammanställningstabell_av_omsättning[[#This Row],[Startbelopp]]-Sammanställningstabell_av_omsättning[[#This Row],[Totala kostnader]]","v":{"v":50,"d":"50.00"}}]
[{"$nulls":3},"Övrigt",{"v":200,"d":"200.00"},{"$f":"SUMIF(Omsättning[Konto],\"=\" &Sammanställningstabell_av_omsättning[[#This Row],[Konto]],Omsättning[Belopp])","v":{"v":30,"d":"30.00"}},{"$f":"Sammanställningstabell_av_omsättning[[#This Row],[Startbelopp]]-Sammanställningstabell_av_omsättning[[#This Row],[Totala kostnader]]","v":{"v":170,"d":"170.00"}}]
[{"$nulls":3},"Summa",{"$f":"SUBTOTAL(109,Sammanställningstabell_av_omsättning[Startbelopp])","v":{"v":3700,"d":"3700.00"}},{"$f":"SUBTOTAL(105,Sammanställningstabell_av_omsättning[Totala kostnader])","v":{"v":30,"d":"30.00"}},{"$f":"SUBTOTAL(109,Sammanställningstabell_av_omsättning[Kvarvarande belopp])","v":{"v":2792,"d":"2792.00"}}]
[]
[{"$nulls":3},"Spenderat"]
[{"$nulls":3},"Datum","Beskrivning","Belopp","Konto"]
[{"$nulls":3},"2012-01-04","Uttag",{"v":40,"d":"40.00"},"Lönekonto"]
[{"$nulls":3},"2012-01-05","Lunch",{"v":5,"d":"5.00"},"Lönekonto"]
[{"$nulls":3},"2012-01-06","Bilkostnader",{"v":230,"d":"230.00"},"Sparkonto"]
[{"$nulls":3},"2012-02-03","E-betalning",{"v":70,"d":"70.00"},"Lönekonto"]
[{"$nulls":3},"2012-02-07","Middag",{"v":53,"d":"53.00"},"Lönekonto"]
[{"$nulls":3},"2012-03-01","Bankuttag",{"v":100,"d":"100.00"},"Sparkonto"]
[{"$nulls":3},"2012-03-06","Bilkostnader",{"v":230,"d":"230.00"},"Lönekonto"]
[{"$nulls":3},"2012-04-06","E-betalning",{"v":70,"d":"70.00"},"Sparkonto"]
[null,"Kvarvarande belopp:",null,"2012-04-20","Uttag",{"v":30,"d":"30.00"},"Lönekonto"]
[{"$nulls":3},"2012-05-03","Uttag",{"v":50,"d":"50.00"},"Sparkonto"]
[null,{"$f":"Sammanställningstabell_av_omsättning[[#Totals],[Kvarvarande belopp]]/Sammanställningstabell_av_omsättning[[#Totals],[Startbelopp]]","v":{"v":0.7545945945945945,"d":"75%"}},null,"2012-05-10","Uttag",{"v":30,"d":"30.00"},"Övrigt"]

{"sheet":"Månadssammanställning","index":1,"n_rows":26,"n_cols":6,"rows_kept":26}
[null,"Månadssammanställning"]
[null,"Kontosammanställning"]
{"$rows_empty":13}
[null,"Kostnadssammanställning"]
[null,"Imformation"]
[null,null,"Lönekonto","Sparkonto","Övrigt","Totalsumma"]
[null,"jan",{"v":45,"d":"45.00"},{"v":230,"d":"230.00"},null,{"v":275,"d":"275.00"}]
[null,"feb",{"v":123,"d":"123.00"},null,null,{"v":123,"d":"123.00"}]
[null,"mar",{"v":230,"d":"230.00"},{"v":100,"d":"100.00"},null,{"v":330,"d":"330.00"}]
[null,"Bankuttag",null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
[null,"Bilkostnader",{"v":230,"d":"230.00"},null,null,{"v":230,"d":"230.00"}]
[null,"apr",{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},null,{"v":100,"d":"100.00"}]
[null,"maj",null,{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":80,"d":"80.00"}]
[null,"Totalsumma",{"v":428,"d":"428.00"},{"v":450,"d":"450.00"},{"v":30,"d":"30.00"},{"v":908,"d":"908.00"}]

{"sheet":"Diagramdata","index":2,"n_rows":10,"n_cols":6,"rows_kept":10}
[null,"Data för pivotdiagram"]
[null,"Denna pivottabell är datakällan för kontosammanställningen på bladet Månadsammanställning"]
[null,"Summa av Belopp","Kolumnetiketter"]
[null,"Radetiketter","Lönekonto","Sparkonto","Övrigt","Totalsumma"]
[null,"jan",{"v":45,"d":"45.00"},{"v":230,"d":"230.00"},null,{"v":275,"d":"275.00"}]
[null,"feb",{"v":123,"d":"123.00"},null,null,{"v":123,"d":"123.00"}]
[null,"mar",{"v":230,"d":"230.00"},{"v":100,"d":"100.00"},null,{"v":330,"d":"330.00"}]
[null,"apr",{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},null,{"v":100,"d":"100.00"}]
[null,"maj",null,{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":80,"d":"80.00"}]
[null,"Totalsumma",{"v":428,"d":"428.00"},{"v":450,"d":"450.00"},{"v":30,"d":"30.00"},{"v":908,"d":"908.00"}]