{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Dataregistrering for budsjett","Budsjettrapport","Listedata"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Dataregistrering for budsjett","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"BUDSJETT FOR KROPPSØVING I SKOLEN"]
[{"$nulls":3}," DATAREGISTRERING"]
[]
[null,"DATO","ELEMENTTYPE","UTGIFTSELEMENT","BUDSJETTERT KOSTNAD","FAKTISK KOSTNAD","OVER/UNDER","DIFFERANSE"]
[null,"2012-06-03","Utgifter","Dommere",{"v":100,"d":"100.00"},{"v":85,"d":"kr 85.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":15,"d":"kr 15.00"}}]
[null,"2012-06-03","Utgifter","Sikkerhet",{"v":250,"d":"250.00"},{"v":215,"d":"kr 215.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":35,"d":"kr 35.00"}}]
[null,"2012-06-03","Utgifter","Arrangementsarbeidere",{"v":200,"d":"200.00"},{"v":210,"d":"kr 210.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":-10,"d":"-kr 10.00"}}]
[null,"2012-06-03","Utgifter","Arrangementsarbeidere, ikke ansatt",{"v":750,"d":"750.00"},{"v":724,"d":"kr 724.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":26,"d":"kr 26.00"}}]
[null,"2012-06-03","Utgifter","Uniformer",{"v":670,"d":"670.00"},{"v":733,"d":"kr 733.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":-63,"d":"-kr 63.00"}}]
[null,"2012-06-03","Inntekt","Inngangskvitteringer",{"v":710,"d":"710.00"},{"v":750,"d":"kr 750.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":-40,"d":"-kr 40.00"}}]
[null,"2012-06-03","Utgifter","Materiell, generelt",{"v":160,"d":"160.00"},{"v":145,"d":"kr 145.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":15,"d":"kr 15.00"}}]
[null,"2012-06-03","Utgifter","Student, reise i eget fylker",{"v":490,"d":"490.00"},{"v":350,"d":"kr 350.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":140,"d":"kr 140.00"}}]
[null,"2012-06-03","Utgifter","Student, reise i eget fylker",{"v":760,"d":"760.00"},{"v":725,"d":"kr 725.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":35,"d":"kr 35.00"}}]
[null,"2012-06-03","Utgifter","Generelt materiell",{"v":850,"d":"850.00"},{"v":475,"d":"kr 475.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":375,"d":"kr 375.00"}}]
[null,"2012-06-03","Utgifter","Kontorrekvisita",{"v":660,"d":"660.00"},{"v":200,"d":"kr 200.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":460,"d":"kr 460.00"}}]
[null,"2012-06-03","Utgifter","Overføringer ut",{"v":860,"d":"860.00"},{"v":350,"d":"kr 350.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":510,"d":"kr 510.00"}}]
[null,"2012-06-03","Utgifter","Div.",{"v":150,"d":"150.00"},{"v":144,"d":"kr 144.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":6,"d":"kr 6.00"}}]
[null,"2012-06-03","Inntekt","Inngangsandel",{"v":340,"d":"340.00"},{"v":350,"d":"kr 350.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":-10,"d":"-kr 10.00"}}]
[null,"2012-06-03","Inntekt","Innsamlinger",{"v":670,"d":"670.00"},{"v":700,"d":"kr 700.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":-30,"d":"-kr 30.00"}}]
[null,"2012-06-03","Inntekt","Donasjoner",{"v":720,"d":"720.00"},{"v":800,"d":"kr 800.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":-80,"d":"-kr 80.00"}}]
[null,"2012-06-03","Utgifter","Student, reise utenfor eget fylker",{"v":880,"d":"880.00"},{"v":750,"d":"kr 750.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":130,"d":"kr 130.00"}}]
[null,"2012-06-03","Inntekt","Donasjoner",{"v":800,"d":"800.00"},{"v":700,"d":"kr 700.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":100,"d":"kr 100.00"}}]
[null,"2012-06-03","Inntekt","Viderekoble",{"v":720,"d":"720.00"},{"v":700,"d":"kr 700.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":20,"d":"kr 20.00"}}]
[null,"2012-06-03","Utgifter","Treningstreff/-reise",{"v":620,"d":"620.00"},{"v":820,"d":"kr 820.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":-200,"d":"-kr 200.00"}}]
[null,"2012-06-03","Inntekt","Overføringer inn",{"v":880,"d":"880.00"},{"v":875,"d":"kr 875.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":5,"d":"kr 5.00"}}]
[null,"2012-06-03","Utgifter","Uniformer",{"v":850,"d":"850.00"},{"v":875,"d":"kr 875.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":-25,"d":"-kr 25.00"}}]
[null,"2012-06-03","Utgifter","Student, reise utenfor eget fylker",{"v":710,"d":"710.00"},{"v":710,"d":"kr 710.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"2012-06-03","Inntekt","Div.",{"v":950,"d":"950.00"},{"v":949,"d":"kr 949.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":1,"d":"kr 1.00"}}]
[null,"2012-06-03","Inntekt","Innsamlinger",{"v":720,"d":"720.00"},{"v":725,"d":"kr 725.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":0,"d":"0%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":-5,"d":"-kr 5.00"}}]
[null,"2012-06-03","Utgifter","Student, reise utenfor eget fylker",{"v":580,"d":"580.00"},{"v":569,"d":"kr 569.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":11,"d":"kr 11.00"}}]
[null,"2012-06-03","Utgifter","Kontorrekvisita",{"v":570,"d":"570.00"},{"v":550,"d":"kr 550.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":20,"d":"kr 20.00"}}]
[null,"2012-06-03","Inntekt","Inngangskvitteringer",{"v":670,"d":"670.00"},{"v":650,"d":"kr 650.00"},{"$f":"--(BudgetTable[[#This Row],[DIFFERANSE]]>0)","v":{"v":1,"d":"100%"}},{"$f":"BudgetTable[[#This Row],[BUDSJETTERT KOSTNAD]]-BudgetTable[[#This Row],[FAKTISK KOSTNAD]]","v":{"v":20,"d":"kr 20.00"}}]

{"sheet":"Budsjettrapport","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"BUDSJETT FOR KROPPSØVING I SKOLEN"]
[null,null,"  OVERSIKT"]
[]
[null,"UTGIFTER OG INNTEKT","BUDSJETTERT","FAKTISK","DIFFERANSE "]
[null,"Inntekt",{"v":7180,"d":"kr 7,180.00"},{"v":7199,"d":"kr 7,199.00"},{"v":-19,"d":"-kr 19.00"}]
[null,"Div.",{"v":950,"d":"kr 950.00"},{"v":949,"d":"kr 949.00"},{"v":1,"d":"kr 1.00"}]
[null,"Donasjoner",{"v":1520,"d":"kr 1,520.00"},{"v":1500,"d":"kr 1,500.00"},{"v":20,"d":"kr 20.00"}]
[null,"Inngangsandel",{"v":340,"d":"kr 340.00"},{"v":350,"d":"kr 350.00"},{"v":-10,"d":"-kr 10.00"}]
[null,"Inngangskvitteringer",{"v":1380,"d":"kr 1,380.00"},{"v":1400,"d":"kr 1,400.00"},{"v":-20,"d":"-kr 20.00"}]
[null,"Innsamlinger",{"v":1390,"d":"kr 1,390.00"},{"v":1425,"d":"kr 1,425.00"},{"v":-35,"d":"-kr 35.00"}]
[null,"Overføringer inn",{"v":880,"d":"kr 880.00"},{"v":875,"d":"kr 875.00"},{"v":5,"d":"kr 5.00"}]
[null,"Viderekoble",{"v":720,"d":"kr 720.00"},{"v":700,"d":"kr 700.00"},{"v":20,"d":"kr 20.00"}]
[null,"Utgifter",{"v":10110,"d":"kr 10,110.00"},{"v":8630,"d":"kr 8,630.00"},{"v":1480,"d":"kr 1,480.00"}]
[null,"Arrangementsarbeidere",{"v":200,"d":"kr 200.00"},{"v":210,"d":"kr 210.00"},{"v":-10,"d":"-kr 10.00"}]
[null,"Arrangementsarbeidere, ikke ansatt",{"v":750,"d":"kr 750.00"},{"v":724,"d":"kr 724.00"},{"v":26,"d":"kr 26.00"}]
[null,"Div.",{"v":150,"d":"kr 150.00"},{"v":144,"d":"kr 144.00"},{"v":6,"d":"kr 6.00"}]
[null,"Dommere",{"v":100,"d":"kr 100.00"},{"v":85,"d":"kr 85.00"},{"v":15,"d":"kr 15.00"}]
[null,"Generelt materiell",{"v":850,"d":"kr 850.00"},{"v":475,"d":"kr 475.00"},{"v":375,"d":"kr 375.00"}]
[null,"Kontorrekvisita",{"v":1230,"d":"kr 1,230.00"},{"v":750,"d":"kr 750.00"},{"v":480,"d":"kr 480.00"}]
[null,"Materiell, generelt",{"v":160,"d":"kr 160.00"},{"v":145,"d":"kr 145.00"},{"v":15,"d":"kr 15.00"}]
[null,"Overføringer ut",{"v":860,"d":"kr 860.00"},{"v":350,"d":"kr 350.00"},{"v":510,"d":"kr 510.00"}]
[null,"Sikkerhet",{"v":250,"d":"kr 250.00"},{"v":215,"d":"kr 215.00"},{"v":35,"d":"kr 35.00"}]
[null,"Student, reise i eget fylker",{"v":1250,"d":"kr 1,250.00"},{"v":1075,"d":"kr 1,075.00"},{"v":175,"d":"kr 175.00"}]
[null,"Student, reise utenfor eget fylker",{"v":2170,"d":"kr 2,170.00"},{"v":2029,"d":"kr 2,029.00"},{"v":141,"d":"kr 141.00"}]
[null,"Treningstreff/-reise",{"v":620,"d":"kr 620.00"},{"v":820,"d":"kr 820.00"},{"v":-200,"d":"-kr 200.00"}]
[null,"Uniformer",{"v":1520,"d":"kr 1,520.00"},{"v":1608,"d":"kr 1,608.00"},{"v":-88,"d":"-kr 88.00"}]
[null,"Grand Total",{"v":17290,"d":"kr 17,290.00"},{"v":15829,"d":"kr 15,829.00"},{"v":1461,"d":"kr 1,461.00"}]

{"sheet":"Listedata","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"BUDSJETT FOR KROPPSØVING I SKOLEN"]
[{"$nulls":3}," REDIGER LISTER"]
[]
[null,"INNTEKTSELEMENTLISTE",null,"UTGIFTSELEMENTLISTE"]
[null,"Inngangskvitteringer",null,"Dommere"]
[null,"Inngangsandel",null,"Sikkerhet"]
[null,"Innsamlinger",null,"Arrangementsarbeidere"]
[null,"Donasjoner",null,"Arrangementsarbeidere, ikke ansatt"]
[null,"Viderekoble",null,"Uniformer"]
[null,"Overføringer inn",null,"Banemateriell"]
[null,"Div.",null,"Materiell, generelt"]
[{"$nulls":3},"Måltid før kamp"]
[{"$nulls":3},"Student, reise i eget fylker"]
[{"$nulls":3},"Student, reise utenfor eget fylker"]
[{"$nulls":3},"Treningstreff/-reise"]
[{"$nulls":3},"Generelt materiell"]
[{"$nulls":3},"Kontorrekvisita"]
[{"$nulls":3},"Overføringer ut"]
[{"$nulls":3},"Div."]