{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Instrumentbord","Budsjett","Konfigurasjon","diagramdata"],"not_rendered":{"charts":2,"images":1,"defined_names":42},"read":"whole","date_system":"1900"}

{"sheet":"Instrumentbord","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[2,0,4,2],[6,0,8,2],[10,0,12,2]]}
[{"$nulls":13},{"$f":"\"INTERAKTIVE BUDSJETT \"&BudgetName","v":"INTERAKTIVE BUDSJETT FAMILIEN JOHNSEN 2012"}]
[]
[{"$f":"diagramdata!C38","v":{"v":4000,"d":"kr 4,000"}}]
[]
[{"$nulls":3},"inntekt"]
[]
[{"$f":"diagramdata!C39","v":{"v":5933,"d":"kr 5,933"}}]
[]
[{"$nulls":3},"utgifter"]
[]
[{"$f":"diagramdata!D40& \"Kr \"&diagramdata!C40","v":"-Kr 1933"}]
[]
[{"$nulls":3},"kontantstrøm"]

{"sheet":"Budsjett","index":1,"n_rows":131,"n_cols":16,"rows_kept":131,"merged":[[18,1,18,13],[27,1,27,13],[36,1,36,13],[45,1,45,13],[54,1,54,13],[61,1,61,13],[68,1,68,13],[75,1,75,13],[82,1,82,13],[89,1,89,13],[96,1,96,13],[103,1,103,13],[110,1,110,13],[117,1,117,13],[124,1,124,13]]}
[null,null,"jan","feb","mar","apr","mai","jun","jul","aug","sep","okt","nov","des","år","gjsn"]
[]
[]
[]
[null,"Startbalanse",1000]
[null,"Sum inntekter",{"$f":"SUM(tblIncome[jan])","v":4222},{"$f":"SUM(tblIncome[feb])","v":9033},{"$f":"SUM(tblIncome[mar])","v":4000},{"$f":"SUM(tblIncome[apr])","v":4045},{"$f":"SUM(tblIncome[mai])","v":9000},{"$f":"SUM(tblIncome[jun])","v":1525},{"$f":"SUM(tblIncome[jul])","v":1500},{"$f":"SUM(tblIncome[aug])","v":6500},{"$f":"SUM(tblIncome[sep])","v":4000},{"$f":"SUM(tblIncome[okt])","v":4000},{"$f":"SUM(tblIncome[nov])","v":9000},{"$f":"SUM(tblIncome[des])","v":4000},{"$f":"SUM(tblIncome[år])","v":60825},{"$f":"O6/12","v":{"v":5068.75,"d":"5069"}}]
[null,"Sum utgifter",{"$f":"SUM(tblExpenseCategory_01[jan],tblExpenseCategory_02[jan],tblExpenseCategory_03[jan],tblExpenseCategory_04[jan],tblExpenseCategory_05[jan],tblExpenseCategory_06[jan],tblExpenseCategory_07[jan],tblExpenseCategory_08[jan],tblExpenseCategory_09[jan],tblExpenseCategory_10[jan],tblExpenseCategory_11[jan],tblExpenseCategory_12[jan],tblExpenseCategory_13[jan],tblExpenseCategory_14[jan],tblExpenseCategory_15[jan])","v":7936},{"$f":"SUM(tblExpenseCategory_01[feb],tblExpenseCategory_02[feb],tblExpenseCategory_03[feb],tblExpenseCategory_04[feb],tblExpenseCategory_05[feb],tblExpenseCategory_06[feb],tblExpenseCategory_07[feb],tblExpenseCategory_08[feb],tblExpenseCategory_09[feb],tblExpenseCategory_10[feb],tblExpenseCategory_11[feb],tblExpenseCategory_12[feb],tblExpenseCategory_13[feb],tblExpenseCategory_14[feb],tblExpenseCategory_15[feb])","v":5243},{"$f":"SUM(tblExpenseCategory_01[mar],tblExpenseCategory_02[mar],tblExpenseCategory_03[mar],tblExpenseCategory_04[mar],tblExpenseCategory_05[mar],tblExpenseCategory_06[mar],tblExpenseCategory_07[mar],tblExpenseCategory_08[mar],tblExpenseCategory_09[mar],tblExpenseCategory_10[mar],tblExpenseCategory_11[mar],tblExpenseCategory_12[mar],tblExpenseCategory_13[mar],tblExpenseCategory_14[mar],tblExpenseCategory_15[mar])","v":5933},{"$f":"SUM(tblExpenseCategory_01[apr],tblExpenseCategory_02[apr],tblExpenseCategory_03[apr],tblExpenseCategory_04[apr],tblExpenseCategory_05[apr],tblExpenseCategory_06[apr],tblExpenseCategory_07[apr],tblExpenseCategory_08[apr],tblExpenseCategory_09[apr],tblExpenseCategory_10[apr],tblExpenseCategory_11[apr],tblExpenseCategory_12[apr],tblExpenseCategory_13[apr],tblExpenseCategory_14[apr],tblExpenseCategory_15[apr])","v":5858},{"$f":"SUM(tblExpenseCategory_01[mai],tblExpenseCategory_02[mai],tblExpenseCategory_03[mai],tblExpenseCategory_04[mai],tblExpenseCategory_05[mai],tblExpenseCategory_06[mai],tblExpenseCategory_07[mai],tblExpenseCategory_08[mai],tblExpenseCategory_09[mai],tblExpenseCategory_10[mai],tblExpenseCategory_11[mai],tblExpenseCategory_12[mai],tblExpenseCategory_13[mai],tblExpenseCategory_14[mai],tblExpenseCategory_15[mai])","v":5468},{"$f":"SUM(tblExpenseCategory_01[jun],tblExpenseCategory_02[jun],tblExpenseCategory_03[jun],tblExpenseCategory_04[jun],tblExpenseCategory_05[jun],tblExpenseCategory_06[jun],tblExpenseCategory_07[jun],tblExpenseCategory_08[jun],tblExpenseCategory_09[jun],tblExpenseCategory_10[jun],tblExpenseCategory_11[jun],tblExpenseCategory_12[jun],tblExpenseCategory_13[jun],tblExpenseCategory_14[jun],tblExpenseCategory_15[jun])","v":5118},{"$f":"SUM(tblExpenseCategory_01[jul],tblExpenseCategory_02[jul],tblExpenseCategory_03[jul],tblExpenseCategory_04[jul],tblExpenseCategory_05[jul],tblExpenseCategory_06[jul],tblExpenseCategory_07[jul],tblExpenseCategory_08[jul],tblExpenseCategory_09[jul],tblExpenseCategory_10[jul],tblExpenseCategory_11[jul],tblExpenseCategory_12[jul],tblExpenseCategory_13[jul],tblExpenseCategory_14[jul],tblExpenseCategory_15[jul])","v":5743},{"$f":"SUM(tblExpenseCategory_01[aug],tblExpenseCategory_02[aug],tblExpenseCategory_03[aug],tblExpenseCategory_04[aug],tblExpenseCategory_05[aug],tblExpenseCategory_06[aug],tblExpenseCategory_07[aug],tblExpenseCategory_08[aug],tblExpenseCategory_09[aug],tblExpenseCategory_10[aug],tblExpenseCategory_11[aug],tblExpenseCategory_12[aug],tblExpenseCategory_13[aug],tblExpenseCategory_14[aug],tblExpenseCategory_15[aug])","v":5353},{"$f":"SUM(tblExpenseCategory_01[sep],tblExpenseCategory_02[sep],tblExpenseCategory_03[sep],tblExpenseCategory_04[sep],tblExpenseCategory_05[sep],tblExpenseCategory_06[sep],tblExpenseCategory_07[sep],tblExpenseCategory_08[sep],tblExpenseCategory_09[sep],tblExpenseCategory_10[sep],tblExpenseCategory_11[sep],tblExpenseCategory_12[sep],tblExpenseCategory_13[sep],tblExpenseCategory_14[sep],tblExpenseCategory_15[sep])","v":5983},{"$f":"SUM(tblExpenseCategory_01[okt],tblExpenseCategory_02[okt],tblExpenseCategory_03[okt],tblExpenseCategory_04[okt],tblExpenseCategory_05[okt],tblExpenseCategory_06[okt],tblExpenseCategory_07[okt],tblExpenseCategory_08[okt],tblExpenseCategory_09[okt],tblExpenseCategory_10[okt],tblExpenseCategory_11[okt],tblExpenseCategory_12[okt],tblExpenseCategory_13[okt],tblExpenseCategory_14[okt],tblExpenseCategory_15[okt])","v":5943},{"$f":"SUM(tblExpenseCategory_01[nov],tblExpenseCategory_02[nov],tblExpenseCategory_03[nov],tblExpenseCategory_04[nov],tblExpenseCategory_05[nov],tblExpenseCategory_06[nov],tblExpenseCategory_07[nov],tblExpenseCategory_08[nov],tblExpenseCategory_09[nov],tblExpenseCategory_10[nov],tblExpenseCategory_11[nov],tblExpenseCategory_12[nov],tblExpenseCategory_13[nov],tblExpenseCategory_14[nov],tblExpenseCategory_15[nov])","v":5058},{"$f":"SUM(tblExpenseCategory_01[des],tblExpenseCategory_02[des],tblExpenseCategory_03[des],tblExpenseCategory_04[des],tblExpenseCategory_05[des],tblExpenseCategory_06[des],tblExpenseCategory_07[des],tblExpenseCategory_08[des],tblExpenseCategory_09[des],tblExpenseCategory_10[des],tblExpenseCategory_11[des],tblExpenseCategory_12[des],tblExpenseCategory_13[des],tblExpenseCategory_14[des],tblExpenseCategory_15[des])","v":4958},{"$f":"SUM(tblExpenseCategory_01[år],tblExpenseCategory_02[år],tblExpenseCategory_03[år],tblExpenseCategory_04[år],tblExpenseCategory_05[år],tblExpenseCategory_06[år],tblExpenseCategory_07[år],tblExpenseCategory_08[år],tblExpenseCategory_09[år],tblExpenseCategory_10[år],tblExpenseCategory_11[år],tblExpenseCategory_12[år],tblExpenseCategory_13[år],tblExpenseCategory_14[år],tblExpenseCategory_15[år])","v":68594},{"$f":"O7/12","v":{"v":5716.166666666667,"d":"5716"}}]
[null,"Nettoinntekt",{"$f":"C6-C7","v":-3714},{"$f":"D6-D7","v":3790},-1933,-1813,{"$f":"G6-G7","v":3532},-3593,-4243,1147,-1983,-1943,3942,-958,-7769,{"$f":"O8/12","v":{"v":-647.4166666666666,"d":"-647"}}]
[null,"SUM KONTANTSTRØM",{"$f":"C5+C6-C7","v":-2714},{"$f":"C9+D6-D7","v":1076},{"$f":"D9+E6-E7","v":-857},-2670,{"$f":"F9+G6-G7","v":862},{"$f":"G9+H6-H7","v":-2731},{"$f":"H9+I6-I7","v":-6974},{"$f":"I9+J6-J7","v":-5827},{"$f":"J9+K6-K7","v":-7810},{"$f":"K9+L6-L7","v":-9753},{"$f":"L9+M6-M7","v":-5811},{"$f":"M9+N6-N7","v":-6769}]
[]
[]
[null,"inntekt"]
[null,"Lønn og driks",4000,4000,4000,4000,4000,1000,1000,1000,4000,4000,4000,4000,{"$f":"SUM(tblIncome[[#This Row],[jan]:[des]])","v":39000},{"$f":"tblIncome[[#This Row],[år]]/12","v":3250}]
[null,"Renteinntekter",222,33,null,45,null,25,{"$nulls":6},{"$f":"SUM(tblIncome[[#This Row],[jan]:[des]])","v":325},{"$f":"tblIncome[[#This Row],[år]]/12","v":{"v":27.083333333333332,"d":"27"}}]
[null,"Utbytte",null,5000,null,null,5000,null,null,5000,null,null,5000,null,{"$f":"SUM(tblIncome[[#This Row],[jan]:[des]])","v":20000},{"$f":"tblIncome[[#This Row],[år]]/12","v":{"v":1666.6666666666667,"d":"1667"}}]
[null,"refusjoner/tilbakebetalinger",{"$nulls":5},500,500,500,{"$nulls":4},{"$f":"SUM(tblIncome[[#This Row],[jan]:[des]])","v":1500},{"$f":"tblIncome[[#This Row],[år]]/12","v":125}]
[null,"Annet",{"$nulls":12},{"$f":"SUM(tblIncome[[#This Row],[jan]:[des]])","v":0},{"$f":"tblIncome[[#This Row],[år]]/12","v":0}]
[null,"SUM INNTEKTER",{"$f":"SUM(tblIncome[jan])","v":4222},{"$f":"SUM(tblIncome[feb])","v":9033},{"$f":"SUM(tblIncome[mar])","v":4000},{"$f":"SUM(tblIncome[apr])","v":4045},{"$f":"SUM(tblIncome[mai])","v":9000},{"$f":"SUM(tblIncome[jun])","v":1525},{"$f":"SUM(tblIncome[jul])","v":1500},{"$f":"SUM(tblIncome[aug])","v":6500},{"$f":"SUM(tblIncome[sep])","v":4000},{"$f":"SUM(tblIncome[okt])","v":4000},{"$f":"SUM(tblIncome[nov])","v":9000},{"$f":"SUM(tblIncome[des])","v":4000},{"$f":"SUM(tblIncome[år])","v":60825},{"$f":"tblIncome[[#Totals],[år]]/12","v":{"v":5068.75,"d":"5069"}}]
[]
[]
[null,"hjem"]
[null,"Lån/leie",850,850,850,850,850,850,850,850,850,850,900,900,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[des]])","v":10300},{"$f":"tblExpenseCategory_01[[#This Row],[år]]/12","v":{"v":858.3333333333334,"d":"858"}}]
[null,"Strøm",200,200,175,150,150,175,225,275,200,150,150,150,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[des]])","v":2200},{"$f":"tblExpenseCategory_01[[#This Row],[år]]/12","v":{"v":183.33333333333334,"d":"183"}}]
[null,"Telefon",50,50,100,100,50,50,100,100,50,50,50,50,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[des]])","v":800},{"$f":"tblExpenseCategory_01[[#This Row],[år]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"TV",69,69,69,69,69,69,69,69,69,69,69,69,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[des]])","v":828},{"$f":"tblExpenseCategory_01[[#This Row],[år]]/12","v":69}]
[null,"Internett",39,39,39,39,39,39,39,39,39,39,39,39,{"$f":"SUM(tblExpenseCategory_01[[#This Row],[jan]:[des]])","v":468},{"$f":"tblExpenseCategory_01[[#This Row],[år]]/12","v":39}]
[null,{"$f":"UPPER(\"Totalt \" & B21)","v":"TOTALT HJEM"},{"$f":"SUM(tblExpenseCategory_01[jan])","v":1208},{"$f":"SUM(tblExpenseCategory_01[feb])","v":1208},{"$f":"SUM(tblExpenseCategory_01[mar])","v":1233},{"$f":"SUM(tblExpenseCategory_01[apr])","v":1208},{"$f":"SUM(tblExpenseCategory_01[mai])","v":1158},{"$f":"SUM(tblExpenseCategory_01[jun])","v":1183},{"$f":"SUM(tblExpenseCategory_01[jul])","v":1283},{"$f":"SUM(tblExpenseCategory_01[aug])","v":1333},{"$f":"SUM(tblExpenseCategory_01[sep])","v":1208},{"$f":"SUM(tblExpenseCategory_01[okt])","v":1158},{"$f":"SUM(tblExpenseCategory_01[nov])","v":1208},{"$f":"SUM(tblExpenseCategory_01[des])","v":1208},{"$f":"SUM(tblExpenseCategory_01[år])","v":14596},{"$f":"tblExpenseCategory_01[[#Totals],[år]]/12","v":{"v":1216.3333333333333,"d":"1216"}}]
[]
[]
[null,"daglig forbruk"]
[null,"Dagligvarer",345,250,200,400,350,250,400,350,250,400,350,250,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[des]])","v":3795},{"$f":"tblExpenseCategory_02[[#This Row],[år]]/12","v":{"v":316.25,"d":"316"}}]
[null,"Klær",300,null,null,300,null,null,300,null,null,300,null,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[des]])","v":1200},{"$f":"tblExpenseCategory_02[[#This Row],[år]]/12","v":100}]
[null,"Spise ute",125,125,300,125,125,200,125,125,125,125,125,125,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[des]])","v":1750},{"$f":"tblExpenseCategory_02[[#This Row],[år]]/12","v":{"v":145.83333333333334,"d":"146"}}]
[null,"Frisør",25,null,50,null,25,null,50,null,25,null,100,null,{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[des]])","v":275},{"$f":"tblExpenseCategory_02[[#This Row],[år]]/12","v":{"v":22.916666666666668,"d":"23"}}]
[null,"Annet",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_02[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_02[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Totalt \" & B30)","v":"TOTALT DAGLIG FORBRUK"},{"$f":"SUM(tblExpenseCategory_02[jan])","v":795},{"$f":"SUM(tblExpenseCategory_02[feb])","v":375},{"$f":"SUM(tblExpenseCategory_02[mar])","v":550},{"$f":"SUM(tblExpenseCategory_02[apr])","v":825},{"$f":"SUM(tblExpenseCategory_02[mai])","v":500},{"$f":"SUM(tblExpenseCategory_02[jun])","v":450},{"$f":"SUM(tblExpenseCategory_02[jul])","v":875},{"$f":"SUM(tblExpenseCategory_02[aug])","v":475},{"$f":"SUM(tblExpenseCategory_02[sep])","v":400},{"$f":"SUM(tblExpenseCategory_02[okt])","v":825},{"$f":"SUM(tblExpenseCategory_02[nov])","v":575},{"$f":"SUM(tblExpenseCategory_02[des])","v":375},{"$f":"SUM(tblExpenseCategory_02[år])","v":7020},{"$f":"tblExpenseCategory_02[[#Totals],[år]]/12","v":585}]
[]
[]
[null,"barn"]
[null,"Skolemateriell",123,null,100,{"$nulls":4},345,{"$nulls":4},{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[des]])","v":568},{"$f":"tblExpenseCategory_03[[#This Row],[år]]/12","v":{"v":47.333333333333336,"d":"47"}}]
[null,"Klær",null,100,null,null,100,{"$nulls":3},100,null,null,100,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[des]])","v":400},{"$f":"tblExpenseCategory_03[[#This Row],[år]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,"Lunsj",50,50,50,50,50,50,null,null,50,50,50,50,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[des]])","v":500},{"$f":"tblExpenseCategory_03[[#This Row],[år]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Sykeforsikring",200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[des]])","v":2400},{"$f":"tblExpenseCategory_03[[#This Row],[år]]/12","v":200}]
[null,"Annet",2000,150,{"$nulls":3},200,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_03[[#This Row],[jan]:[des]])","v":2450},{"$f":"tblExpenseCategory_03[[#This Row],[år]]/12","v":{"v":204.16666666666666,"d":"204"}}]
[null,{"$f":"UPPER(\"Totalt \" & B39)","v":"TOTALT BARN"},{"$f":"SUM(tblExpenseCategory_03[jan])","v":2373},{"$f":"SUM(tblExpenseCategory_03[feb])","v":500},{"$f":"SUM(tblExpenseCategory_03[mar])","v":350},{"$f":"SUM(tblExpenseCategory_03[apr])","v":250},{"$f":"SUM(tblExpenseCategory_03[mai])","v":350},{"$f":"SUM(tblExpenseCategory_03[jun])","v":450},{"$f":"SUM(tblExpenseCategory_03[jul])","v":200},{"$f":"SUM(tblExpenseCategory_03[aug])","v":545},{"$f":"SUM(tblExpenseCategory_03[sep])","v":350},{"$f":"SUM(tblExpenseCategory_03[okt])","v":350},{"$f":"SUM(tblExpenseCategory_03[nov])","v":250},{"$f":"SUM(tblExpenseCategory_03[des])","v":350},{"$f":"SUM(tblExpenseCategory_03[år])","v":6318},{"$f":"tblExpenseCategory_03[[#Totals],[år]]/12","v":{"v":526.5,"d":"527"}}]
[]
[]
[null,"transport"]
[null,"Billån",600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[des]])","v":7200},{"$f":"tblExpenseCategory_04[[#This Row],[år]]/12","v":600}]
[null,"Drivstoff",325,325,325,325,325,500,500,500,325,325,325,325,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[des]])","v":4425},{"$f":"tblExpenseCategory_04[[#This Row],[år]]/12","v":{"v":368.75,"d":"369"}}]
[null,"Reparasjoner",null,100,null,100,null,100,null,100,null,100,null,null,{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[des]])","v":500},{"$f":"tblExpenseCategory_04[[#This Row],[år]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Registrerings-/veiavgift",185,{"$nulls":7},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[des]])","v":410},{"$f":"tblExpenseCategory_04[[#This Row],[år]]/12","v":{"v":34.166666666666664,"d":"34"}}]
[null,"Annet",{"$nulls":4},400,{"$nulls":7},{"$f":"SUM(tblExpenseCategory_04[[#This Row],[jan]:[des]])","v":400},{"$f":"tblExpenseCategory_04[[#This Row],[år]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,{"$f":"UPPER(\"Totalt \" & B48)","v":"TOTALT TRANSPORT"},{"$f":"SUM(tblExpenseCategory_04[jan])","v":1110},{"$f":"SUM(tblExpenseCategory_04[feb])","v":1025},{"$f":"SUM(tblExpenseCategory_04[mar])","v":925},{"$f":"SUM(tblExpenseCategory_04[apr])","v":1025},{"$f":"SUM(tblExpenseCategory_04[mai])","v":1325},{"$f":"SUM(tblExpenseCategory_04[jun])","v":1200},{"$f":"SUM(tblExpenseCategory_04[jul])","v":1100},{"$f":"SUM(tblExpenseCategory_04[aug])","v":1200},{"$f":"SUM(tblExpenseCategory_04[sep])","v":1150},{"$f":"SUM(tblExpenseCategory_04[okt])","v":1025},{"$f":"SUM(tblExpenseCategory_04[nov])","v":925},{"$f":"SUM(tblExpenseCategory_04[des])","v":925},{"$f":"SUM(tblExpenseCategory_04[år])","v":12935},{"$f":"tblExpenseCategory_04[[#Totals],[år]]/12","v":{"v":1077.9166666666667,"d":"1078"}}]
[]
[]
[null,"helse"]
[null,"Lege/tannlege",null,35,null,null,35,35,35,null,null,35,null,null,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[des]])","v":175},{"$f":"tblExpenseCategory_05[[#This Row],[år]]/12","v":{"v":14.583333333333334,"d":"15"}}]
[null,"Medisin/legemidler",25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[des]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[år]]/12","v":25}]
[null,"Annet",null,null,150,{"$nulls":5},150,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_05[[#This Row],[jan]:[des]])","v":300},{"$f":"tblExpenseCategory_05[[#This Row],[år]]/12","v":25}]
[null,{"$f":"UPPER(\"Totalt \" & B57)","v":"TOTALT HELSE"},{"$f":"SUM(tblExpenseCategory_05[jan])","v":25},{"$f":"SUM(tblExpenseCategory_05[feb])","v":60},{"$f":"SUM(tblExpenseCategory_05[mar])","v":175},{"$f":"SUM(tblExpenseCategory_05[apr])","v":25},{"$f":"SUM(tblExpenseCategory_05[mai])","v":60},{"$f":"SUM(tblExpenseCategory_05[jun])","v":60},{"$f":"SUM(tblExpenseCategory_05[jul])","v":60},{"$f":"SUM(tblExpenseCategory_05[aug])","v":25},{"$f":"SUM(tblExpenseCategory_05[sep])","v":175},{"$f":"SUM(tblExpenseCategory_05[okt])","v":60},{"$f":"SUM(tblExpenseCategory_05[nov])","v":25},{"$f":"SUM(tblExpenseCategory_05[des])","v":25},{"$f":"SUM(tblExpenseCategory_05[år])","v":775},{"$f":"tblExpenseCategory_05[[#Totals],[år]]/12","v":{"v":64.58333333333333,"d":"65"}}]
[]
[]
[null,"forsikring"]
[null,"Bil",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[des]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[år]]/12","v":150}]
[null,"Helse",675,675,675,675,675,675,675,675,675,675,675,675,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[des]])","v":8100},{"$f":"tblExpenseCategory_06[[#This Row],[år]]/12","v":675}]
[null,"Leve",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblExpenseCategory_06[[#This Row],[jan]:[des]])","v":1800},{"$f":"tblExpenseCategory_06[[#This Row],[år]]/12","v":150}]
[null,{"$f":"UPPER(\"Totalt \" & B64)","v":"TOTALT FORSIKRING"},{"$f":"SUM(tblExpenseCategory_06[jan])","v":975},{"$f":"SUM(tblExpenseCategory_06[feb])","v":975},{"$f":"SUM(tblExpenseCategory_06[mar])","v":975},{"$f":"SUM(tblExpenseCategory_06[apr])","v":975},{"$f":"SUM(tblExpenseCategory_06[mai])","v":975},{"$f":"SUM(tblExpenseCategory_06[jun])","v":975},{"$f":"SUM(tblExpenseCategory_06[jul])","v":975},{"$f":"SUM(tblExpenseCategory_06[aug])","v":975},{"$f":"SUM(tblExpenseCategory_06[sep])","v":975},{"$f":"SUM(tblExpenseCategory_06[okt])","v":975},{"$f":"SUM(tblExpenseCategory_06[nov])","v":975},{"$f":"SUM(tblExpenseCategory_06[des])","v":975},{"$f":"SUM(tblExpenseCategory_06[år])","v":11700},{"$f":"tblExpenseCategory_06[[#Totals],[år]]/12","v":975}]
[]
[]
[null,"utdannelse"]
[null,"Skolepenger",null,null,400,{"$nulls":5},400,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[des]])","v":800},{"$f":"tblExpenseCategory_07[[#This Row],[år]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Bøker",null,null,225,{"$nulls":5},225,{"$nulls":3},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[des]])","v":450},{"$f":"tblExpenseCategory_07[[#This Row],[år]]/12","v":{"v":37.5,"d":"38"}}]
[null,"Annet",{"$nulls":12},{"$f":"SUM(tblExpenseCategory_07[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_07[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Totalt \" & B71)","v":"TOTALT UTDANNELSE"},{"$f":"SUM(tblExpenseCategory_07[jan])","v":0},{"$f":"SUM(tblExpenseCategory_07[feb])","v":0},{"$f":"SUM(tblExpenseCategory_07[mar])","v":625},{"$f":"SUM(tblExpenseCategory_07[apr])","v":0},{"$f":"SUM(tblExpenseCategory_07[mai])","v":0},{"$f":"SUM(tblExpenseCategory_07[jun])","v":0},{"$f":"SUM(tblExpenseCategory_07[jul])","v":0},{"$f":"SUM(tblExpenseCategory_07[aug])","v":0},{"$f":"SUM(tblExpenseCategory_07[sep])","v":625},{"$f":"SUM(tblExpenseCategory_07[okt])","v":0},{"$f":"SUM(tblExpenseCategory_07[nov])","v":0},{"$f":"SUM(tblExpenseCategory_07[des])","v":0},{"$f":"SUM(tblExpenseCategory_07[år])","v":1250},{"$f":"tblExpenseCategory_07[[#Totals],[år]]/12","v":{"v":104.16666666666667,"d":"104"}}]
[]
[]
[null,"veldedighet"]
[null,"Gaver",null,100,{"$nulls":3},100,{"$nulls":3},100,null,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[des]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[år]]/12","v":25}]
[null,"Veldedige bidrag",null,null,100,null,100,null,100,null,100,null,100,null,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[des]])","v":500},{"$f":"tblExpenseCategory_08[[#This Row],[år]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Annet",{"$nulls":3},100,{"$nulls":3},100,{"$nulls":3},100,{"$f":"SUM(tblExpenseCategory_08[[#This Row],[jan]:[des]])","v":300},{"$f":"tblExpenseCategory_08[[#This Row],[år]]/12","v":25}]
[null,{"$f":"UPPER(\"Totalt \" & B78)","v":"TOTALT VELDEDIGHET"},{"$f":"SUM(tblExpenseCategory_08[jan])","v":0},{"$f":"SUM(tblExpenseCategory_08[feb])","v":100},{"$f":"SUM(tblExpenseCategory_08[mar])","v":100},{"$f":"SUM(tblExpenseCategory_08[apr])","v":100},{"$f":"SUM(tblExpenseCategory_08[mai])","v":100},{"$f":"SUM(tblExpenseCategory_08[jun])","v":100},{"$f":"SUM(tblExpenseCategory_08[jul])","v":100},{"$f":"SUM(tblExpenseCategory_08[aug])","v":100},{"$f":"SUM(tblExpenseCategory_08[sep])","v":100},{"$f":"SUM(tblExpenseCategory_08[okt])","v":100},{"$f":"SUM(tblExpenseCategory_08[nov])","v":100},{"$f":"SUM(tblExpenseCategory_08[des])","v":100},{"$f":"SUM(tblExpenseCategory_08[år])","v":1100},{"$f":"tblExpenseCategory_08[[#Totals],[år]]/12","v":{"v":91.66666666666667,"d":"92"}}]
[]
[]
[null,"sparing"]
[null,"Reservekonto",100,100,100,100,100,{"$nulls":3},100,100,100,100,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[des]])","v":900},{"$f":"tblExpenseCategory_09[[#This Row],[år]]/12","v":75}]
[null,"Pensjon (OTP, IPS)",500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[des]])","v":6000},{"$f":"tblExpenseCategory_09[[#This Row],[år]]/12","v":500}]
[null,"Overføring til sparing",200,200,200,200,200,{"$nulls":3},200,200,200,200,{"$f":"SUM(tblExpenseCategory_09[[#This Row],[jan]:[des]])","v":1800},{"$f":"tblExpenseCategory_09[[#This Row],[år]]/12","v":150}]
[null,{"$f":"UPPER(\"Totalt \" & B85)","v":"TOTALT SPARING"},{"$f":"SUM(tblExpenseCategory_09[jan])","v":800},{"$f":"SUM(tblExpenseCategory_09[feb])","v":800},{"$f":"SUM(tblExpenseCategory_09[mar])","v":800},{"$f":"SUM(tblExpenseCategory_09[apr])","v":800},{"$f":"SUM(tblExpenseCategory_09[mai])","v":800},{"$f":"SUM(tblExpenseCategory_09[jun])","v":500},{"$f":"SUM(tblExpenseCategory_09[jul])","v":500},{"$f":"SUM(tblExpenseCategory_09[aug])","v":500},{"$f":"SUM(tblExpenseCategory_09[sep])","v":800},{"$f":"SUM(tblExpenseCategory_09[okt])","v":800},{"$f":"SUM(tblExpenseCategory_09[nov])","v":800},{"$f":"SUM(tblExpenseCategory_09[des])","v":800},{"$f":"SUM(tblExpenseCategory_09[år])","v":8700},{"$f":"tblExpenseCategory_09[[#Totals],[år]]/12","v":725}]
[]
[]
[null,"faste utgifter"]
[null,"Kredittkort nr. 1",145,145,145,145,145,145,145,145,145,145,145,145,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[des]])","v":1740},{"$f":"tblExpenseCategory_10[[#This Row],[år]]/12","v":145}]
[null,"Statlig skatt",450,null,null,450,null,null,450,null,null,450,null,null,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[des]])","v":1800},{"$f":"tblExpenseCategory_10[[#This Row],[år]]/12","v":150}]
[null,"Studielån",55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"SUM(tblExpenseCategory_10[[#This Row],[jan]:[des]])","v":660},{"$f":"tblExpenseCategory_10[[#This Row],[år]]/12","v":55}]
[null,{"$f":"UPPER(\"Totalt \" & B92)","v":"TOTALT FASTE UTGIFTER"},{"$f":"SUM(tblExpenseCategory_10[jan])","v":650},{"$f":"SUM(tblExpenseCategory_10[feb])","v":200},{"$f":"SUM(tblExpenseCategory_10[mar])","v":200},{"$f":"SUM(tblExpenseCategory_10[apr])","v":650},{"$f":"SUM(tblExpenseCategory_10[mai])","v":200},{"$f":"SUM(tblExpenseCategory_10[jun])","v":200},{"$f":"SUM(tblExpenseCategory_10[jul])","v":650},{"$f":"SUM(tblExpenseCategory_10[aug])","v":200},{"$f":"SUM(tblExpenseCategory_10[sep])","v":200},{"$f":"SUM(tblExpenseCategory_10[okt])","v":650},{"$f":"SUM(tblExpenseCategory_10[nov])","v":200},{"$f":"SUM(tblExpenseCategory_10[des])","v":200},{"$f":"SUM(tblExpenseCategory_10[år])","v":4200},{"$f":"tblExpenseCategory_10[[#Totals],[år]]/12","v":350}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_11[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_11[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Totalt \" & B99)","v":"TOTALT  "},{"$f":"SUM(tblExpenseCategory_11[jan])","v":0},{"$f":"SUM(tblExpenseCategory_11[feb])","v":0},{"$f":"SUM(tblExpenseCategory_11[mar])","v":0},{"$f":"SUM(tblExpenseCategory_11[apr])","v":0},{"$f":"SUM(tblExpenseCategory_11[mai])","v":0},{"$f":"SUM(tblExpenseCategory_11[jun])","v":0},{"$f":"SUM(tblExpenseCategory_11[jul])","v":0},{"$f":"SUM(tblExpenseCategory_11[aug])","v":0},{"$f":"SUM(tblExpenseCategory_11[sep])","v":0},{"$f":"SUM(tblExpenseCategory_11[okt])","v":0},{"$f":"SUM(tblExpenseCategory_11[nov])","v":0},{"$f":"SUM(tblExpenseCategory_11[des])","v":0},{"$f":"SUM(tblExpenseCategory_11[år])","v":0},{"$f":"tblExpenseCategory_11[[#Totals],[år]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_12[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_12[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Totalt \" & B106)","v":"TOTALT  "},{"$f":"SUM(tblExpenseCategory_12[jan])","v":0},{"$f":"SUM(tblExpenseCategory_12[feb])","v":0},{"$f":"SUM(tblExpenseCategory_12[mar])","v":0},{"$f":"SUM(tblExpenseCategory_12[apr])","v":0},{"$f":"SUM(tblExpenseCategory_12[mai])","v":0},{"$f":"SUM(tblExpenseCategory_12[jun])","v":0},{"$f":"SUM(tblExpenseCategory_12[jul])","v":0},{"$f":"SUM(tblExpenseCategory_12[aug])","v":0},{"$f":"SUM(tblExpenseCategory_12[sep])","v":0},{"$f":"SUM(tblExpenseCategory_12[okt])","v":0},{"$f":"SUM(tblExpenseCategory_12[nov])","v":0},{"$f":"SUM(tblExpenseCategory_12[des])","v":0},{"$f":"SUM(tblExpenseCategory_12[år])","v":0},{"$f":"tblExpenseCategory_12[[#Totals],[år]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_13[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_13[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Totalt \" & B113)","v":"TOTALT  "},{"$f":"SUM(tblExpenseCategory_13[jan])","v":0},{"$f":"SUM(tblExpenseCategory_13[feb])","v":0},{"$f":"SUM(tblExpenseCategory_13[mar])","v":0},{"$f":"SUM(tblExpenseCategory_13[apr])","v":0},{"$f":"SUM(tblExpenseCategory_13[mai])","v":0},{"$f":"SUM(tblExpenseCategory_13[jun])","v":0},{"$f":"SUM(tblExpenseCategory_13[jul])","v":0},{"$f":"SUM(tblExpenseCategory_13[aug])","v":0},{"$f":"SUM(tblExpenseCategory_13[sep])","v":0},{"$f":"SUM(tblExpenseCategory_13[okt])","v":0},{"$f":"SUM(tblExpenseCategory_13[nov])","v":0},{"$f":"SUM(tblExpenseCategory_13[des])","v":0},{"$f":"SUM(tblExpenseCategory_13[år])","v":0},{"$f":"tblExpenseCategory_13[[#Totals],[år]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_14[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_14[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Totalt \" & B120)","v":"TOTALT  "},{"$f":"SUM(tblExpenseCategory_14[jan])","v":0},{"$f":"SUM(tblExpenseCategory_14[feb])","v":0},{"$f":"SUM(tblExpenseCategory_14[mar])","v":0},{"$f":"SUM(tblExpenseCategory_14[apr])","v":0},{"$f":"SUM(tblExpenseCategory_14[mai])","v":0},{"$f":"SUM(tblExpenseCategory_14[jun])","v":0},{"$f":"SUM(tblExpenseCategory_14[jul])","v":0},{"$f":"SUM(tblExpenseCategory_14[aug])","v":0},{"$f":"SUM(tblExpenseCategory_14[sep])","v":0},{"$f":"SUM(tblExpenseCategory_14[okt])","v":0},{"$f":"SUM(tblExpenseCategory_14[nov])","v":0},{"$f":"SUM(tblExpenseCategory_14[des])","v":0},{"$f":"SUM(tblExpenseCategory_14[år])","v":0},{"$f":"tblExpenseCategory_14[[#Totals],[år]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[år]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblExpenseCategory_15[[#This Row],[jan]:[des]])","v":0},{"$f":"tblExpenseCategory_15[[#This Row],[år]]/12","v":0}]
[null,{"$f":"UPPER(\"Totalt \" & B127)","v":"TOTALT  "},{"$f":"SUM(tblExpenseCategory_15[jan])","v":0},{"$f":"SUM(tblExpenseCategory_15[feb])","v":0},{"$f":"SUM(tblExpenseCategory_15[mar])","v":0},{"$f":"SUM(tblExpenseCategory_15[apr])","v":0},{"$f":"SUM(tblExpenseCategory_15[mai])","v":0},{"$f":"SUM(tblExpenseCategory_15[jun])","v":0},{"$f":"SUM(tblExpenseCategory_15[jul])","v":0},{"$f":"SUM(tblExpenseCategory_15[aug])","v":0},{"$f":"SUM(tblExpenseCategory_15[sep])","v":0},{"$f":"SUM(tblExpenseCategory_15[okt])","v":0},{"$f":"SUM(tblExpenseCategory_15[nov])","v":0},{"$f":"SUM(tblExpenseCategory_15[des])","v":0},{"$f":"SUM(tblExpenseCategory_15[år])","v":0},{"$f":"tblExpenseCategory_15[[#Totals],[år]]/12","v":0}]

{"sheet":"Konfigurasjon","index":2,"n_rows":59,"n_cols":10,"rows_kept":59}
[null,"FAMILIEN JOHNSEN 2012"]
[null,"inntekt",null,"utgifter"]
[null,"lønn og driks",null," "]
[null,"renteinntekter",null,"hjem",null,"hjem",null,"daglig forbruk",null,"barn"]
[null,"utbytte",null,"daglig forbruk",null,"lån/leie",null,"dagligvarer",null,"sykeforsikring"]
[null,"gaver mottatt",null,"barn",null,"strøm",null,"personlig hygiene",null,"klær"]
[null,"refusjoner/tilbakebetalinger",null,"transport",null,"ved/olje",null,"klær",null,"skolepenger"]
[null,"overføring fra sparing",null,"helse",null,"kommunale avgifter",null,"vaskehjelp",null,"lunsj"]
[null,"annet",null,"forsikring",null,"telefon",null,"spise ute",null,"skolemateriell"]
[{"$nulls":3},"utdannelse",null,"TV",null,"renseri",null,"barnevakt"]
[{"$nulls":3},"veldedighet",null,"Internett",null,"frisør",null,"leker/spill"]
[{"$nulls":3},"sparing",null,"innbo/hvitevarer",null,"annet",null,"annet"]
[{"$nulls":3},"faste utgifter",null,"hage"]
[{"$nulls":3},"underholdning",null,"andre dagligvarer"]
[{"$nulls":3},"kjæledyr",null,"vedlikehold"]
[{"$nulls":3},"abonnementer",null,"oppussing"]
[{"$nulls":3},"ferie",null,"annet"]
[{"$nulls":3},"diverse"]
[]
[{"$nulls":5},"transport",null,"helse",null,"forsikring"]
[{"$nulls":5},"billån",null,"lege/tannlege",null,"bil"]
[{"$nulls":5},"drivstoff",null,"medisin/legemidler",null,"helse"]
[{"$nulls":5},"offentlig transport",null,"helsestudiokontingenter",null,"lån/leie"]
[{"$nulls":5},"reparasjoner",null,"reserve",null,"leve"]
[{"$nulls":5},"registrerings-/veiavgift",null,"annet",null,"annet"]
[{"$nulls":5},"annet"]
[]
[]
[{"$nulls":5},"utdannelse",null,"veldedighet",null,"sparing"]
[{"$nulls":5},"skolepenger",null,"gaver",null,"reservekonto"]
[{"$nulls":5},"bøker",null,"veldedige bidrag",null,"overføring til sparing"]
[{"$nulls":5},"musikkundervisning",null,"religiøse bidrag",null,"pensjon (OTP, IPS)"]
[{"$nulls":5},"annet",null,"annet",null,"investeringer"]
[{"$nulls":9},"universitet"]
[{"$nulls":9},"annet"]
[]
[]
[{"$nulls":5},"faste utgifter",null,"underholdning",null,"kjæledyr"]
[{"$nulls":5},"studielån",null,"videoer/filmer",null,"mat"]
[{"$nulls":5},"andre lån",null,"musikk",null,"sykeforsikring"]
[{"$nulls":5},"kredittkort nr. 1",null,"spill",null,"leker/utstyr"]
[{"$nulls":5},"kredittkort nr. 2",null,"leie",null,"annet"]
[{"$nulls":5},"kredittkort nr. 3",null,"kino/teater"]
[{"$nulls":5},"underholdningsbidrag",null,"konserter/forestillinger"]
[{"$nulls":5},"statlig skatt",null,"bøker"]
[{"$nulls":5},"eiendomsskatt",null,"hobbyer"]
[{"$nulls":5},"kommunal skatt",null,"film/fotografi"]
[{"$nulls":5},"fellesutgifter",null,"idrett"]
[{"$nulls":5},"juridiske utgifter",null,"utendørsaktiviteter"]
[{"$nulls":5},"annet",null,"leker/dingser"]
[{"$nulls":7},"annet"]
[]
[{"$nulls":5},"abonnementer",null,"ferie",null,"diverse"]
[{"$nulls":5},"avis",null,"reise",null,"bankgebyrer"]
[{"$nulls":5},"blader",null,"overnatting",null,"porto"]
[{"$nulls":5},"kontingenter",null,"mat",null,"annet"]
[{"$nulls":5},"klubbmedlemskap",null,"leiebil"]
[{"$nulls":5},"annet",null,"underholdning"]
[{"$nulls":7},"annet"]

{"sheet":"diagramdata","index":3,"n_rows":40,"n_cols":16,"rows_kept":40,"hidden":true}
[null,"*** Dette arket må være skjult ***"]
[]
[]
[null,"Periode",3]
[]
[null,null,"jan","feb","mar","apr","mai","jun","jul","aug","sep","okt","nov","des","år","Gjsn"]
[null,{"$f":"LOWER(Budsjett!B127)","v":" "},{"$f":"SUM(tblExpenseCategory_15[jan])","v":0},{"$f":"SUM(tblExpenseCategory_15[feb])","v":0},{"$f":"SUM(tblExpenseCategory_15[mar])","v":0},{"$f":"SUM(tblExpenseCategory_15[apr])","v":0},{"$f":"SUM(tblExpenseCategory_15[mai])","v":0},{"$f":"SUM(tblExpenseCategory_15[jun])","v":0},{"$f":"SUM(tblExpenseCategory_15[jul])","v":0},{"$f":"SUM(tblExpenseCategory_15[aug])","v":0},{"$f":"SUM(tblExpenseCategory_15[sep])","v":0},{"$f":"SUM(tblExpenseCategory_15[okt])","v":0},{"$f":"SUM(tblExpenseCategory_15[nov])","v":0},{"$f":"SUM(tblExpenseCategory_15[des])","v":0},{"$f":"SUM(tblExpenseCategory_15[år])","v":0},{"$f":"SUM(tblExpenseCategory_15[gjsn])","v":0}]
[null,{"$f":"LOWER(Budsjett!B120)","v":" "},{"$f":"SUM(tblExpenseCategory_14[jan])","v":0},{"$f":"SUM(tblExpenseCategory_14[feb])","v":0},{"$f":"SUM(tblExpenseCategory_14[mar])","v":0},{"$f":"SUM(tblExpenseCategory_14[apr])","v":0},{"$f":"SUM(tblExpenseCategory_14[mai])","v":0},{"$f":"SUM(tblExpenseCategory_14[jun])","v":0},{"$f":"SUM(tblExpenseCategory_14[jul])","v":0},{"$f":"SUM(tblExpenseCategory_14[aug])","v":0},{"$f":"SUM(tblExpenseCategory_14[sep])","v":0},{"$f":"SUM(tblExpenseCategory_14[okt])","v":0},{"$f":"SUM(tblExpenseCategory_14[nov])","v":0},{"$f":"SUM(tblExpenseCategory_14[des])","v":0},{"$f":"SUM(tblExpenseCategory_14[år])","v":0},{"$f":"SUM(tblExpenseCategory_14[gjsn])","v":0}]
[null,{"$f":"LOWER(Budsjett!B113)","v":" "},{"$f":"SUM(tblExpenseCategory_13[jan])","v":0},{"$f":"SUM(tblExpenseCategory_13[feb])","v":0},{"$f":"SUM(tblExpenseCategory_13[mar])","v":0},{"$f":"SUM(tblExpenseCategory_13[apr])","v":0},{"$f":"SUM(tblExpenseCategory_13[mai])","v":0},{"$f":"SUM(tblExpenseCategory_13[jun])","v":0},{"$f":"SUM(tblExpenseCategory_13[jul])","v":0},{"$f":"SUM(tblExpenseCategory_13[aug])","v":0},{"$f":"SUM(tblExpenseCategory_13[sep])","v":0},{"$f":"SUM(tblExpenseCategory_13[okt])","v":0},{"$f":"SUM(tblExpenseCategory_13[nov])","v":0},{"$f":"SUM(tblExpenseCategory_13[des])","v":0},{"$f":"SUM(tblExpenseCategory_13[år])","v":0},{"$f":"SUM(tblExpenseCategory_13[gjsn])","v":0}]
[null,{"$f":"LOWER(Budsjett!B106)","v":" "},{"$f":"SUM(tblExpenseCategory_12[jan])","v":0},{"$f":"SUM(tblExpenseCategory_12[feb])","v":0},{"$f":"SUM(tblExpenseCategory_12[mar])","v":0},{"$f":"SUM(tblExpenseCategory_12[apr])","v":0},{"$f":"SUM(tblExpenseCategory_12[mai])","v":0},{"$f":"SUM(tblExpenseCategory_12[jun])","v":0},{"$f":"SUM(tblExpenseCategory_12[jul])","v":0},{"$f":"SUM(tblExpenseCategory_12[aug])","v":0},{"$f":"SUM(tblExpenseCategory_12[sep])","v":0},{"$f":"SUM(tblExpenseCategory_12[okt])","v":0},{"$f":"SUM(tblExpenseCategory_12[nov])","v":0},{"$f":"SUM(tblExpenseCategory_12[des])","v":0},{"$f":"SUM(tblExpenseCategory_12[år])","v":0},{"$f":"SUM(tblExpenseCategory_12[gjsn])","v":0}]
[null,{"$f":"LOWER(Budsjett!B99)","v":" "},{"$f":"SUM(tblExpenseCategory_11[jan])","v":0},{"$f":"SUM(tblExpenseCategory_11[feb])","v":0},{"$f":"SUM(tblExpenseCategory_11[mar])","v":0},{"$f":"SUM(tblExpenseCategory_11[apr])","v":0},{"$f":"SUM(tblExpenseCategory_11[mai])","v":0},{"$f":"SUM(tblExpenseCategory_11[jun])","v":0},{"$f":"SUM(tblExpenseCategory_11[jul])","v":0},{"$f":"SUM(tblExpenseCategory_11[aug])","v":0},{"$f":"SUM(tblExpenseCategory_11[sep])","v":0},{"$f":"SUM(tblExpenseCategory_11[okt])","v":0},{"$f":"SUM(tblExpenseCategory_11[nov])","v":0},{"$f":"SUM(tblExpenseCategory_11[des])","v":0},{"$f":"SUM(tblExpenseCategory_11[år])","v":0},{"$f":"SUM(tblExpenseCategory_11[gjsn])","v":0}]
[null,{"$f":"LOWER(Budsjett!B92)","v":"faste utgifter"},{"$f":"SUM(tblExpenseCategory_10[jan])","v":650},{"$f":"SUM(tblExpenseCategory_10[feb])","v":200},{"$f":"SUM(tblExpenseCategory_10[mar])","v":200},{"$f":"SUM(tblExpenseCategory_10[apr])","v":650},{"$f":"SUM(tblExpenseCategory_10[mai])","v":200},{"$f":"SUM(tblExpenseCategory_10[jun])","v":200},{"$f":"SUM(tblExpenseCategory_10[jul])","v":650},{"$f":"SUM(tblExpenseCategory_10[aug])","v":200},{"$f":"SUM(tblExpenseCategory_10[sep])","v":200},{"$f":"SUM(tblExpenseCategory_10[okt])","v":650},{"$f":"SUM(tblExpenseCategory_10[nov])","v":200},{"$f":"SUM(tblExpenseCategory_10[des])","v":200},{"$f":"SUM(tblExpenseCategory_10[år])","v":{"v":4200,"d":"4,200"}},{"$f":"SUM(tblExpenseCategory_10[gjsn])","v":350}]
[null,{"$f":"LOWER(Budsjett!B85)","v":"sparing"},{"$f":"SUM(tblExpenseCategory_09[jan])","v":800},{"$f":"SUM(tblExpenseCategory_09[feb])","v":800},{"$f":"SUM(tblExpenseCategory_09[mar])","v":800},{"$f":"SUM(tblExpenseCategory_09[apr])","v":800},{"$f":"SUM(tblExpenseCategory_09[mai])","v":800},{"$f":"SUM(tblExpenseCategory_09[jun])","v":500},{"$f":"SUM(tblExpenseCategory_09[jul])","v":500},{"$f":"SUM(tblExpenseCategory_09[aug])","v":500},{"$f":"SUM(tblExpenseCategory_09[sep])","v":800},{"$f":"SUM(tblExpenseCategory_09[okt])","v":800},{"$f":"SUM(tblExpenseCategory_09[nov])","v":800},{"$f":"SUM(tblExpenseCategory_09[des])","v":800},{"$f":"SUM(tblExpenseCategory_09[år])","v":{"v":8700,"d":"8,700"}},{"$f":"SUM(tblExpenseCategory_09[gjsn])","v":725}]
[null,{"$f":"LOWER(Budsjett!B78)","v":"veldedighet"},{"$f":"SUM(tblExpenseCategory_08[jan])","v":0},{"$f":"SUM(tblExpenseCategory_08[feb])","v":100},{"$f":"SUM(tblExpenseCategory_08[mar])","v":100},{"$f":"SUM(tblExpenseCategory_08[apr])","v":100},{"$f":"SUM(tblExpenseCategory_08[mai])","v":100},{"$f":"SUM(tblExpenseCategory_08[jun])","v":100},{"$f":"SUM(tblExpenseCategory_08[jul])","v":100},{"$f":"SUM(tblExpenseCategory_08[aug])","v":100},{"$f":"SUM(tblExpenseCategory_08[sep])","v":100},{"$f":"SUM(tblExpenseCategory_08[okt])","v":100},{"$f":"SUM(tblExpenseCategory_08[nov])","v":100},{"$f":"SUM(tblExpenseCategory_08[des])","v":100},{"$f":"SUM(tblExpenseCategory_08[år])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_08[gjsn])","v":{"v":91.66666666666666,"d":"92"}}]
[null,{"$f":"LOWER(Budsjett!B71)","v":"utdannelse"},{"$f":"SUM(tblExpenseCategory_07[jan])","v":0},{"$f":"SUM(tblExpenseCategory_07[feb])","v":0},{"$f":"SUM(tblExpenseCategory_07[mar])","v":625},{"$f":"SUM(tblExpenseCategory_07[apr])","v":0},{"$f":"SUM(tblExpenseCategory_07[mai])","v":0},{"$f":"SUM(tblExpenseCategory_07[jun])","v":0},{"$f":"SUM(tblExpenseCategory_07[jul])","v":0},{"$f":"SUM(tblExpenseCategory_07[aug])","v":0},{"$f":"SUM(tblExpenseCategory_07[sep])","v":625},{"$f":"SUM(tblExpenseCategory_07[okt])","v":0},{"$f":"SUM(tblExpenseCategory_07[nov])","v":0},{"$f":"SUM(tblExpenseCategory_07[des])","v":0},{"$f":"SUM(tblExpenseCategory_07[år])","v":{"v":1250,"d":"1,250"}},{"$f":"SUM(tblExpenseCategory_07[gjsn])","v":{"v":104.16666666666667,"d":"104"}}]
[null,{"$f":"LOWER(Budsjett!B64)","v":"forsikring"},{"$f":"SUM(tblExpenseCategory_06[jan])","v":975},{"$f":"SUM(tblExpenseCategory_06[feb])","v":975},{"$f":"SUM(tblExpenseCategory_06[mar])","v":975},{"$f":"SUM(tblExpenseCategory_06[apr])","v":975},{"$f":"SUM(tblExpenseCategory_06[mai])","v":975},{"$f":"SUM(tblExpenseCategory_06[jun])","v":975},{"$f":"SUM(tblExpenseCategory_06[jul])","v":975},{"$f":"SUM(tblExpenseCategory_06[aug])","v":975},{"$f":"SUM(tblExpenseCategory_06[sep])","v":975},{"$f":"SUM(tblExpenseCategory_06[okt])","v":975},{"$f":"SUM(tblExpenseCategory_06[nov])","v":975},{"$f":"SUM(tblExpenseCategory_06[des])","v":975},{"$f":"SUM(tblExpenseCategory_06[år])","v":{"v":11700,"d":"11,700"}},{"$f":"SUM(tblExpenseCategory_06[gjsn])","v":975}]
[null,{"$f":"LOWER(Budsjett!B57)","v":"helse"},{"$f":"SUM(tblExpenseCategory_05[jan])","v":25},{"$f":"SUM(tblExpenseCategory_05[feb])","v":60},{"$f":"SUM(tblExpenseCategory_05[mar])","v":175},{"$f":"SUM(tblExpenseCategory_05[apr])","v":25},{"$f":"SUM(tblExpenseCategory_05[mai])","v":60},{"$f":"SUM(tblExpenseCategory_05[jun])","v":60},{"$f":"SUM(tblExpenseCategory_05[jul])","v":60},{"$f":"SUM(tblExpenseCategory_05[aug])","v":25},{"$f":"SUM(tblExpenseCategory_05[sep])","v":175},{"$f":"SUM(tblExpenseCategory_05[okt])","v":60},{"$f":"SUM(tblExpenseCategory_05[nov])","v":25},{"$f":"SUM(tblExpenseCategory_05[des])","v":25},{"$f":"SUM(tblExpenseCategory_05[år])","v":775},{"$f":"SUM(tblExpenseCategory_05[gjsn])","v":{"v":64.58333333333334,"d":"65"}}]
[null,{"$f":"LOWER(Budsjett!B48)","v":"transport"},{"$f":"SUM(tblExpenseCategory_04[jan])","v":{"v":1110,"d":"1,110"}},{"$f":"SUM(tblExpenseCategory_04[feb])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[mar])","v":925},{"$f":"SUM(tblExpenseCategory_04[apr])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[mai])","v":{"v":1325,"d":"1,325"}},{"$f":"SUM(tblExpenseCategory_04[jun])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[jul])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblExpenseCategory_04[aug])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblExpenseCategory_04[sep])","v":{"v":1150,"d":"1,150"}},{"$f":"SUM(tblExpenseCategory_04[okt])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblExpenseCategory_04[nov])","v":925},{"$f":"SUM(tblExpenseCategory_04[des])","v":925},{"$f":"SUM(tblExpenseCategory_04[år])","v":{"v":12935,"d":"12,935"}},{"$f":"SUM(tblExpenseCategory_04[gjsn])","v":{"v":1077.9166666666665,"d":"1,078"}}]
[null,{"$f":"LOWER(Budsjett!B39)","v":"barn"},{"$f":"SUM(tblExpenseCategory_03[jan])","v":{"v":2373,"d":"2,373"}},{"$f":"SUM(tblExpenseCategory_03[feb])","v":500},{"$f":"SUM(tblExpenseCategory_03[mar])","v":350},{"$f":"SUM(tblExpenseCategory_03[apr])","v":250},{"$f":"SUM(tblExpenseCategory_03[mai])","v":350},{"$f":"SUM(tblExpenseCategory_03[jun])","v":450},{"$f":"SUM(tblExpenseCategory_03[jul])","v":200},{"$f":"SUM(tblExpenseCategory_03[aug])","v":545},{"$f":"SUM(tblExpenseCategory_03[sep])","v":350},{"$f":"SUM(tblExpenseCategory_03[okt])","v":350},{"$f":"SUM(tblExpenseCategory_03[nov])","v":250},{"$f":"SUM(tblExpenseCategory_03[des])","v":350},{"$f":"SUM(tblExpenseCategory_03[år])","v":{"v":6318,"d":"6,318"}},{"$f":"SUM(tblExpenseCategory_03[gjsn])","v":{"v":526.5,"d":"527"}}]
[null,{"$f":"LOWER(Budsjett!B30)","v":"daglig forbruk"},{"$f":"SUM(tblExpenseCategory_02[jan])","v":795},{"$f":"SUM(tblExpenseCategory_02[feb])","v":375},{"$f":"SUM(tblExpenseCategory_02[mar])","v":550},{"$f":"SUM(tblExpenseCategory_02[apr])","v":825},{"$f":"SUM(tblExpenseCategory_02[mai])","v":500},{"$f":"SUM(tblExpenseCategory_02[jun])","v":450},{"$f":"SUM(tblExpenseCategory_02[jul])","v":875},{"$f":"SUM(tblExpenseCategory_02[aug])","v":475},{"$f":"SUM(tblExpenseCategory_02[sep])","v":400},{"$f":"SUM(tblExpenseCategory_02[okt])","v":825},{"$f":"SUM(tblExpenseCategory_02[nov])","v":575},{"$f":"SUM(tblExpenseCategory_02[des])","v":375},{"$f":"SUM(tblExpenseCategory_02[år])","v":{"v":7020,"d":"7,020"}},{"$f":"SUM(tblExpenseCategory_02[gjsn])","v":585}]
[null,{"$f":"LOWER(Budsjett!B21)","v":"hjem"},{"$f":"SUM(tblExpenseCategory_01[jan])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[feb])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[mar])","v":{"v":1233,"d":"1,233"}},{"$f":"SUM(tblExpenseCategory_01[apr])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[mai])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[jun])","v":{"v":1183,"d":"1,183"}},{"$f":"SUM(tblExpenseCategory_01[jul])","v":{"v":1283,"d":"1,283"}},{"$f":"SUM(tblExpenseCategory_01[aug])","v":{"v":1333,"d":"1,333"}},{"$f":"SUM(tblExpenseCategory_01[sep])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[okt])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblExpenseCategory_01[nov])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[des])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblExpenseCategory_01[år])","v":{"v":14596,"d":"14,596"}},{"$f":"SUM(tblExpenseCategory_01[gjsn])","v":{"v":1216.3333333333335,"d":"1,216"}}]
[]
[]
[]
[]
[null,"Akkumulert kontantstrøm",{"$f":"SUM(Budsjett!$C$8:C$8)","v":{"v":-3714,"d":"-3,714"}},{"$f":"SUM(Budsjett!$C$8:D$8)","v":76},{"$f":"SUM(Budsjett!$C$8:E$8)","v":{"v":-1857,"d":"-1,857"}},{"$f":"SUM(Budsjett!$C$8:F$8)","v":{"v":-3670,"d":"-3,670"}},{"$f":"SUM(Budsjett!$C$8:G$8)","v":-138},{"$f":"SUM(Budsjett!$C$8:H$8)","v":{"v":-3731,"d":"-3,731"}},{"$f":"SUM(Budsjett!$C$8:I$8)","v":{"v":-7974,"d":"-7,974"}},{"$f":"SUM(Budsjett!$C$8:J$8)","v":{"v":-6827,"d":"-6,827"}},{"$f":"SUM(Budsjett!$C$8:K$8)","v":{"v":-8810,"d":"-8,810"}},{"$f":"SUM(Budsjett!$C$8:L$8)","v":{"v":-10753,"d":"-10,753"}},{"$f":"SUM(Budsjett!$C$8:M$8)","v":{"v":-6811,"d":"-6,811"}},{"$f":"SUM(Budsjett!$C$8:N$8)","v":{"v":-7769,"d":"-7,769"}},{"$f":"SUM(Budsjett!$C$8:O$8)","v":{"v":-15538,"d":"-15,538"}}]
[]
[null,"Årlig kontantstrøm er positiv",{"$f":"IF(Budsjett!C$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!C$8),NA(),Budsjett!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!D$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!D$8),NA(),Budsjett!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!E$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!E$8),NA(),Budsjett!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!F$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!F$8),NA(),Budsjett!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!G$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!G$8),NA(),Budsjett!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!H$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!H$8),NA(),Budsjett!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!I$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!I$8),NA(),Budsjett!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!J$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!J$8),NA(),Budsjett!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!K$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!K$8),NA(),Budsjett!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!L$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!L$8),NA(),Budsjett!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!M$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!M$8),NA(),Budsjett!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!N$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!N$8),NA(),Budsjett!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!O$8<0,NA(),IF(Periode+2<>COLUMN(Budsjett!O$8),NA(),Budsjett!O$8))","v":{"$error":"#N/A"}}]
[null,"Årlig kontantstrøm er negativ",{"$f":"IF(Budsjett!C$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!C$8),NA(),Budsjett!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!D$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!D$8),NA(),Budsjett!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!E$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!E$8),NA(),Budsjett!E$8))","v":{"v":-1933,"d":"-1,933"}},{"$f":"IF(Budsjett!F$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!F$8),NA(),Budsjett!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!G$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!G$8),NA(),Budsjett!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!H$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!H$8),NA(),Budsjett!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!I$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!I$8),NA(),Budsjett!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!J$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!J$8),NA(),Budsjett!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!K$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!K$8),NA(),Budsjett!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!L$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!L$8),NA(),Budsjett!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!M$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!M$8),NA(),Budsjett!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!N$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!N$8),NA(),Budsjett!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budsjett!O$8>=0,NA(),IF(Periode+2<>COLUMN(Budsjett!O$8),NA(),Budsjett!O$8))","v":{"$error":"#N/A"}}]
{"$rows_empty":7}
[null,{"$f":"LOWER(display_long_period)","v":"mars"}]
[null,{"$f":" \"Inntekter I \"& display_long_period","v":"Inntekter I mars"},{"$f":"INDEX(Budsjett!$C$6:$P$6,,Periode)","v":{"v":4000,"d":"kr 4,000"}}]
[null,{"$f":"\"Utgifter i \" & display_long_period &\": \" & TEXT(INDEX(Budsjett!$C$7:$P$7,,Periode),\" kr # ##0\")","v":"Utgifter i mars:  kr 5 933"},{"$f":"INDEX(Budsjett!$C$7:$P$7,,Periode)","v":{"v":5933,"d":"kr 5,933"}}]
[null,{"$f":"\"Kontantstrøm I \"& display_long_period","v":"Kontantstrøm I mars"},{"$f":"ABS(INDEX(Budsjett!$C$8:$P$8,,Periode))","v":{"v":1933,"d":"kr 1,933"}},{"$f":"REPT(\"-\",INDEX(Budsjett!$C$8:$P$8,,Periode)<0)","v":"-"}]