{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Husholdningsbudsjett"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Husholdningsbudsjett","index":0,"n_rows":15,"n_cols":15,"rows_kept":15,"merged":[[0,0,0,13],[10,0,10,13]]}
["Utgifter"]
["Kategori","Budsjett","Jan","Feb","Mar","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Des","Trender"]
["Lån",{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"}]
["Kommunale avgifter",{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":298,"d":"298.00"},{"v":276,"d":"276.00"},{"v":258,"d":"258.00"},{"v":220,"d":"220.00"},{"v":200,"d":"200.00"},{"v":300,"d":"300.00"},{"v":298,"d":"298.00"},{"v":276,"d":"276.00"},{"v":258,"d":"258.00"},{"v":220,"d":"220.00"},{"v":200,"d":"200.00"}]
["Kabel-TV og Internett",{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"}]
["Matvarer",{"v":350,"d":"350.00"},{"v":389,"d":"389.00"},{"v":350,"d":"350.00"},{"v":330,"d":"330.00"},{"v":376,"d":"376.00"},{"v":444,"d":"444.00"},{"v":435,"d":"435.00"},{"v":462,"d":"462.00"},{"v":350,"d":"350.00"},{"v":330,"d":"330.00"},{"v":378,"d":"378.00"},{"v":444,"d":"444.00"},{"v":435,"d":"435.00"}]
["Telefon",{"v":100,"d":"100.00"},{"v":140,"d":"140.00"},50.93,{"v":120,"d":"120.00"},{"v":88,"d":"88.00"},{"v":89,"d":"89.00"},{"v":103,"d":"103.00"},{"v":140,"d":"140.00"},50.93,{"v":76,"d":"76.00"},{"v":88,"d":"88.00"},{"v":89,"d":"89.00"},{"v":103,"d":"103.00"}]
["Bil",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":1000,"d":"1,000.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":450,"d":"450.00"}]
["Totalt",{"$f":"SUBTOTAL(109,Tabell1[Budsjett])","v":{"v":2390,"d":"2,390.00"}},{"$f":"SUBTOTAL(109,Tabell1[Jan])","v":{"v":2469,"d":"2,469.00"}},{"$f":"SUBTOTAL(109,Tabell1[Feb])","v":{"v":2338.9300000000003,"d":"2,338.93"}},{"$f":"SUBTOTAL(109,Tabell1[Mar])","v":{"v":2366,"d":"2,366.00"}},{"$f":"SUBTOTAL(109,Tabell1[Apr])","v":{"v":2362,"d":"2,362.00"}},{"$f":"SUBTOTAL(109,Tabell1[Mai])","v":{"v":2393,"d":"2,393.00"}},{"$f":"SUBTOTAL(109,Tabell1[Jun])","v":{"v":2378,"d":"2,378.00"}},{"$f":"SUBTOTAL(109,Tabell1[Jul])","v":{"v":2542,"d":"2,542.00"}},{"$f":"SUBTOTAL(109,Tabell1[Aug])","v":{"v":2888.9300000000003,"d":"2,888.93"}},{"$f":"SUBTOTAL(109,Tabell1[Sep])","v":{"v":2322,"d":"2,322.00"}},{"$f":"SUBTOTAL(109,Tabell1[Okt])","v":{"v":2364,"d":"2,364.00"}},{"$f":"SUBTOTAL(109,Tabell1[Nov])","v":{"v":2393,"d":"2,393.00"}},{"$f":"SUBTOTAL(109,Tabell1[Des])","v":{"v":2378,"d":"2,378.00"}}]
[null,"Under/(over)",{"$f":"SUM($B$9-C9)","v":{"v":-79,"d":"-79.00"}},{"v":51.06999999999971,"d":"51.07"},{"v":24,"d":"24.00"},{"v":28,"d":"28.00"},{"v":-3,"d":"-3.00"},{"v":12,"d":"12.00"},{"v":-152,"d":"-152.00"},{"v":-498.9300000000003,"d":"-498.93"},{"v":68,"d":"68.00"},{"v":26,"d":"26.00"},{"v":-3,"d":"-3.00"},{"v":12,"d":"12.00"}]
["Sparepenger"]
["Kategori","Target","Jan","Feb","Mar","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Des","Faktiske totalverdier"]
["Spart til pensjon",{"v":6000,"d":"6,000.00"},{"v":800,"d":"800.00"},{"v":500,"d":"500.00"},{"v":120,"d":"120.00"},{"v":600,"d":"600.00"},{"v":550,"d":"550.00"},{"v":240,"d":"240.00"},{"v":800,"d":"800.00"},{"v":500,"d":"500.00"},{"v":120,"d":"120.00"},{"v":600,"d":"600.00"},0,{"v":240,"d":"240.00"},{"$f":"SUM(Tabell2[[#This Row],[Jan]:[Des]])","v":{"v":5070,"d":"5,070.00"}}]
["Spart til utdanning",{"v":3000,"d":"3,000.00"},{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"v":120,"d":"120.00"},{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"v":120,"d":"120.00"},{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"v":150,"d":"150.00"},{"$f":"SUM(Tabell2[[#This Row],[Jan]:[Des]])","v":{"v":2540,"d":"2,540.00"}}]
["Spart til ferie",{"v":1500,"d":"1,500.00"},{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"$f":"SUM(Tabell2[[#This Row],[Jan]:[Des]])","v":{"v":1400,"d":"1,400.00"}}]