{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Budsjettsammendrag hittil i år","Oversikt over månedsutgifter","Spesifiserte utgifter","Donasjoner og sponsorutgifter"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":7,"comments":2,"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":"Budsjettsammendrag hittil i år","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["Faktisk versus budsjett hittil i år for 2005"]
[]
["Hovedbokkode","Kontonavn","Faktisk","Budsjett","Gjenstående i kr","Gjenstående i %"]
[]
[1000,"Reklame",750,100000,99250,0.9925]
[]
[2000,"Kontorutstyr",0,100000,100000,1]
[]
[3000,"Skrivere",0,100000,100000,1]
[]
[4000,"Serverutgifter",0,100000,100000,1]
[]
[5000,"Utstyr",0,50000,50000,1]
[]
[6000,"Klientutgifter",0,25000,25000,1]
[]
[7000,"Datamaskiner",2500,75000,72500,0.9666666666666667]
[]
[8000,"Helseforsikring",0,65000,65000,1]
[]
[9000,"Byggekostnader",0,125000,125000,1]
[]
[10000,"Markedsføring",0,100000,100000,1]
[]
[11000,"Veldedige formål",2500,250000,247500,0.99]
[]
[12000,"Sponsorutgifter",1000,50000,49000,0.98]
[]
[null,"TOTALT",6750,1140000,1133250,0.9940789473684211]

{"sheet":"Oversikt over månedsutgifter","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["Månedlige utgifter 2005"]
[]
["Hovedbokkode","Kontonavn","2005-01-01","2005-02-01","2005-03-01","2005-04-01","maj/05","2005-06-01","2005-07-01","2005-08-01","2005-09-01","okt/05","2005-11-01","2005-12-01",2005]
[]
[1000,"Reklame",750,0,0,0,0,0,0,0,0,0,0,0,750]
[]
[2000,"Kontorutstyr",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"Skrivere",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"Serverutgifter",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"Utstyr",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"Klientutgifter",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"Datamaskiner",2500,0,0,0,0,0,0,0,0,0,0,0,2500]
[]
[8000,"Helseplan",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"Byggekostnader",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"Markedsføring",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"Veldedige formål",0,2500,0,0,0,0,0,0,0,0,0,0,2500]
[]
[12000,"Sponsorutgifter",1000,0,0,0,0,0,0,0,0,0,0,0,1000]
[]
[null,"Totalt",4250,2500,0,0,0,0,0,0,0,0,0,0,6750]

{"sheet":"Spesifiserte utgifter","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Hovedbokkode","Fakturadato","Fakturanummer","Forespurt av"," Sjekkbeløp ","Mottaker","Sjekkbruk","Distribusjonsmetode","Registreringsdato","Opprettet nøkkelfelt"]
[1000,"2005-01-01",100,"Andy Teal",750,"Consolidated Messenger ","Mailer","Mail","2005-01-04","1000jan-YY"]
[7000,"2005-01-15",101,"Robert Walters",2500,"A. Datum Corporation ","2 datamaskiner","Kreditt","2005-01-20","7000jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,"jan-YY"]

{"sheet":"Donasjoner og sponsorutgifter","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Hovedbokkode","Dato for sjekkforespørsel","Forespurt av"," Sjekkbeløp "," Bidrag i fjor ","Mottaker","Brukt til","Godkjent av","Kategori","Distribusjonsmetode","Registreringsdato","Opprettet nøkkelfelt"]
[12000,"2005-01-20","Susan W. Eaton",1000,0,"School of Fine Art ","Stipend","Kim Ralls","Kunst","Sjekk","2005-01-30","12000jan-YY"]
[11000,"2005-02-15","Susan W. Eaton",2500,0,"Wingtip Toys ","Veldedighet","Kathie Flood","Veldedighet","Sjekk","2005-03-01","11000feb-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]
[null,null,null,null,null,null,null,null,null,null,null,"jan-YY"]