{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Sammanfattning av budget","Månadsinkomst","Månadsutgifter","Terminsutgifter"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"Sammanfattning av budget","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,1,0,4],[1,1,1,2],[1,4,9,4],[3,1,3,2]]}
[null,"min studiebudget"]
[null,"procent av inkomst som spenderats",null,null,"Grupperat stapeldiagram där månadsinkomster och månadsutgifter jämförs i den här cellen."]
[null,{"$f":"Nettomånadsutgifter/Nettomånadsinkomst","v":{"v":0.6436363636363637,"d":"64%"}}]
[null,{"$f":"Nettomånadsutgifter","v":1770}]
[null,"nettomånadsinkomst"]
[null,{"$f":"Totalt_Månadsinkomst","v":{"v":2750,"d":"2,750 kr"}}]
[null,"nettomånadsutgifter"]
[null,{"$f":"Totalt_Månadsutgifter+Totalt_Terminsutgifter","v":{"v":1770,"d":"1,770 kr"}}]
[null,"saldo"]
[null,{"$f":"Nettomånadsinkomst-Nettomånadsutgifter","v":{"v":980,"d":"980 kr"}}]

{"sheet":"Månadsinkomst","index":1,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[0,1,0,4]]}
[null,{"$f":"Arbetsbok_Rubrik","v":"min studiebudget"}]
[null,"månadsinkomst"]
[null,"Post","Belopp"]
[null,"Fast inkomst",{"v":1500,"d":"1,500 kr"}]
[null,"Ekonomiskt stöd",{"v":500,"d":"500 kr"}]
[null,"Lån",{"v":500,"d":"500 kr"}]
[null,"Andra inkomster",{"v":250,"d":"250 kr"}]
[null,"Summa",{"$f":"SUBTOTAL(109,Månadsinkomst[Belopp])","v":{"v":2750,"d":"2,750 kr"}}]

{"sheet":"Månadsutgifter","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,4]]}
[null,{"$f":"Arbetsbok_Rubrik","v":"min studiebudget"}]
[null,"månadsutgifter"]
[null,"Post","Belopp"]
[null,"Hyra",{"v":20,"d":"20 kr"}]
[null,"Kraftförsörjning",{"v":50,"d":"50 kr"}]
[null,"Mobiltelefon",{"v":75,"d":"75 kr"}]
[null,"Matvaror",{"v":250,"d":"250 kr"}]
[null,"Bilutgifter",{"v":50,"d":"50 kr"}]
[null,"Studielån",{"v":500,"d":"500 kr"}]
[null,"Kreditkort",{"v":275,"d":"275 kr"}]
[null,"Försäkring",{"v":125,"d":"125 kr"}]
[null,"Frisör",{"v":50,"d":"50 kr"}]
[null,"Nöjen",{"v":0,"d":"0 kr"}]
[null,"Diverse",{"v":0,"d":"0 kr"}]
[null,"Summa",{"$f":"SUBTOTAL(109,Månadsutgifter[Belopp])","v":{"v":1395,"d":"1,395 kr"}}]

{"sheet":"Terminsutgifter","index":3,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,5],[10,1,10,2]]}
[null,{"$f":"Arbetsbok_Rubrik","v":"min studiebudget"}]
[null,"terminsutgifter *"]
[null,"Post","Belopp","Per månad"]
[null,"Skolavgifter",{"v":750,"d":"750 kr"},{"$f":"IFERROR(Terminsutgifter[[#This Row],[Belopp]]/4, \"\")","v":{"v":187.5,"d":"188 kr"}}]
[null,"Labbavgifter",{"v":250,"d":"250 kr"},{"$f":"IFERROR(Terminsutgifter[[#This Row],[Belopp]]/4, \"\")","v":{"v":62.5,"d":"63 kr"}}]
[null,"Böcker",{"v":500,"d":"500 kr"},{"$f":"IFERROR(Terminsutgifter[[#This Row],[Belopp]]/4, \"\")","v":{"v":125,"d":"125 kr"}}]
[null,"Sparande",{"v":0,"d":"0 kr"},{"$f":"IFERROR(Terminsutgifter[[#This Row],[Belopp]]/4, \"\")","v":{"v":0,"d":"0 kr"}}]
[null,"Transport",{"v":0,"d":"0 kr"},{"$f":"IFERROR(Terminsutgifter[[#This Row],[Belopp]]/4, \"\")","v":{"v":0,"d":"0 kr"}}]
[null,"Andra avgifter",{"v":0,"d":"0 kr"},{"$f":"IFERROR(Terminsutgifter[[#This Row],[Belopp]]/4, \"\")","v":{"v":0,"d":"0 kr"}}]
[null,"Summa",{"$f":"SUBTOTAL(109,Terminsutgifter[Belopp])","v":{"v":1500,"d":"1,500 kr"}},{"$f":"SUBTOTAL(109,Terminsutgifter[Per månad])","v":{"v":375,"d":"375 kr"}}]
[null,"* baserat på en fyra månaders termin"]