{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budsjett for studentklubben"],"not_rendered":{"charts":2},"read":"whole","date_system":"1900"}

{"sheet":"Budsjett for studentklubben","index":0,"n_rows":10,"n_cols":8,"rows_kept":10,"merged":[[0,1,0,9],[1,5,2,6],[1,7,2,8],[3,5,3,8],[4,3,9,4],[4,7,9,9]]}
[null,"Budsjett for studentklubben"]
[null,"Reisekostnader:",{"v":5000,"d":"kr 5,000"},null,null,"Manglende beløp:",null,{"$f":"C2-(C3-C4)","v":{"v":760,"d":"kr 760"}}]
[null,"Inntekter:",{"$f":"SUM(ÅrligeInntekter[Beløp])","v":{"v":5550,"d":"kr 5,550"}}]
[null,"Utgifter:",{"$f":"SUM(ÅrligeUtgifter[Beløp])","v":{"v":1310,"d":"kr 1,310"}},null,null,{"$f":"IF(C3-C4<C2,C3-C4,C2)","v":4240}]
[]
[null,"Årlige inntekter","Beløp",null,null,"Årlige utgifter","Beløp"]
[null,"Kontingent",{"v":750,"d":"kr 750"},null,null,"Papir for flygeblad",{"v":1000,"d":"kr 1,000"}]
[null,"Innsamling av midler",{"v":3500,"d":"kr 3,500"},null,null,"Annonsering",{"v":200,"d":"kr 200"}]
[null,"Bidrag",{"v":1000,"d":"kr 1,000"},null,null,"Dekorasjoner",{"v":90,"d":"kr 90"}]
[null,"Annet",{"v":300,"d":"kr 300"},null,null,"Annet",{"v":20,"d":"kr 20"}]