{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Budsjett for 18 perioder"],"not_rendered":{"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Budsjett for 18 perioder","index":0,"n_rows":26,"n_cols":22,"rows_kept":26,"merged":[[0,1,1,4],[1,8,1,9],[12,1,12,20],[26,1,26,21]]}
[null,"firmabudsjett"]
[{"$nulls":6},"STARTDATO","2011-01-01","PERIODLENGDE (I DAGER)",null,14,"SLUTTDATO",{"$f":"TEXT(T5,\"dd.mm.åååå\")","v":"26.08.2012"}]
[]
[]
[null,null,{"$f":"UPPER(TEXT(H2,\"dd-mmm\"))","v":"01-JAN"},{"$f":"UPPER(TEXT(C5+Dagintervall,\"dd-mmm\"))","v":"15-JAN"},"29-JAN","12-FEB","26-FEB","11-MAR","25-MAR","08-APR","22-APR","06-MAI","20-MAI","03-JUN","17-JUN","01-JUL","15-JUL","29-JUL","12-AUG","26-AUG","TOTALT","TREND"]
[null,"NETTOINNTEKT",{"$f":"Inntektstabell[[#Totals],[Uke 1]]-Utgiftstabell[[#Totals],[Uke 1]]","v":{"v":1750,"d":"kr 1,750.00"}},{"$f":"Inntektstabell[[#Totals],[Uke 2]]-Utgiftstabell[[#Totals],[Uke 2]]","v":{"v":2236,"d":"kr 2,236.00"}},{"$f":"Inntektstabell[[#Totals],[Uke 3]]-Utgiftstabell[[#Totals],[Uke 3]]","v":{"v":1442,"d":"kr 1,442.00"}},{"$f":"Inntektstabell[[#Totals],[Uke 4]]-Utgiftstabell[[#Totals],[Uke 4]]","v":{"v":2253,"d":"kr 2,253.00"}},{"$f":"Inntektstabell[[#Totals],[Uke 5]]-Utgiftstabell[[#Totals],[Uke 5]]","v":{"v":1533,"d":"kr 1,533.00"}},{"$f":"Inntektstabell[[#Totals],[Uke 6]]-Utgiftstabell[[#Totals],[Uke 6]]","v":{"v":1086,"d":"kr 1,086.00"}},{"$f":"Inntektstabell[[#Totals],[Uke 7]]-Utgiftstabell[[#Totals],[Uke 7]]","v":{"v":1594,"d":"kr 1,594.00"}},{"$f":"Inntektstabell[[#Totals],[Uke 8]]-Utgiftstabell[[#Totals],[Uke 8]]","v":0},{"$f":"Inntektstabell[[#Totals],[Uke 9]]-Utgiftstabell[[#Totals],[Uke 9]]","v":0},{"$f":"Inntektstabell[[#Totals],[Uke 10]]-Utgiftstabell[[#Totals],[Uke 10]]","v":0},{"$f":"Inntektstabell[[#Totals],[Uke 11]]-Utgiftstabell[[#Totals],[Uke 11]]","v":0},{"$f":"Inntektstabell[[#Totals],[Uke 12]]-Utgiftstabell[[#Totals],[Uke 12]]","v":0},{"$f":"Inntektstabell[[#Totals],[Uke 13]]-Utgiftstabell[[#Totals],[Uke 13]]","v":0},{"$f":"Inntektstabell[[#Totals],[Uke 14]]-Utgiftstabell[[#Totals],[Uke 14]]","v":0},{"$f":"Inntektstabell[[#Totals],[Uke 15]]-Utgiftstabell[[#Totals],[Uke 15]]","v":0},{"$f":"Inntektstabell[[#Totals],[Uke 16]]-Utgiftstabell[[#Totals],[Uke 16]]","v":0},{"$f":"Inntektstabell[[#Totals],[Uke 17]]-Utgiftstabell[[#Totals],[Uke 17]]","v":0},{"$f":"Inntektstabell[[#Totals],[Uke 18]]-Utgiftstabell[[#Totals],[Uke 18]]","v":0},{"$f":"Inntektstabell[[#Totals],[Totalt]]-Utgiftstabell[[#Totals],[Totalt]]","v":{"v":11894,"d":"kr 11,894.00"}}]
[]
["inntekt"]
[null,"INNTEKTSELEMENT 1",{"v":3000,"d":"kr 3,000.00"},{"v":3500,"d":"kr 3,500.00"},{"v":2978,"d":"kr 2,978.00"},{"v":3384,"d":"kr 3,384.00"},{"v":2858,"d":"kr 2,858.00"},{"v":2809,"d":"kr 2,809.00"},{"v":3220,"d":"kr 3,220.00"},{"$nulls":11},{"$f":"SUM(Inntektstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":21749,"d":"kr 21,749.00"}}]
[null,"INNTEKTSELEMENT 2",{"v":1150,"d":"1,150.00"},{"v":1200,"d":"1,200.00"},{"v":1144,"d":"1,144.00"},{"v":1400,"d":"1,400.00"},{"v":1358,"d":"1,358.00"},{"v":1154,"d":"1,154.00"},{"v":1245,"d":"1,245.00"},{"$nulls":11},{"$f":"SUM( Inntektstabell[ [#This Row],[Uke 1]:[Uke 18] ])","v":{"v":8651,"d":"8,651.00"}}]
[null,"INNTEKTSELEMENT 3",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"v":392,"d":"392.00"},{"v":326,"d":"326.00"},{"v":381,"d":"381.00"},{"v":364,"d":"364.00"},{"v":315,"d":"315.00"},{"$nulls":11},{"$f":"SUM( Inntektstabell[ [#This Row],[Uke 1]:[Uke 18] ])","v":{"v":2428,"d":"2,428.00"}}]
[null,"TOTALE INNTEKTER",{"$f":"SUBTOTAL(109,Inntektstabell[Uke 1])","v":{"v":4450,"d":"kr 4,450.00"}},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 2])","v":{"v":5050,"d":"kr 5,050.00"}},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 3])","v":{"v":4514,"d":"kr 4,514.00"}},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 4])","v":{"v":5110,"d":"kr 5,110.00"}},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 5])","v":{"v":4597,"d":"kr 4,597.00"}},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 6])","v":{"v":4327,"d":"kr 4,327.00"}},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 7])","v":{"v":4780,"d":"kr 4,780.00"}},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 8])","v":0},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 9])","v":0},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 10])","v":0},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 11])","v":0},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 12])","v":0},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 13])","v":0},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 14])","v":0},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 15])","v":0},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 16])","v":0},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 17])","v":0},{"$f":"SUBTOTAL(109,Inntektstabell[Uke 18])","v":0},{"$f":"SUBTOTAL(109,Inntektstabell[Totalt])","v":{"v":32828,"d":"kr 32,828.00"}}]
["utgifter"]
["utgifter"]
[null,"LØNNINGER",{"v":1500,"d":"kr 1,500.00"},{"v":1577,"d":"kr 1,577.00"},{"v":1823,"d":"kr 1,823.00"},{"v":1529,"d":"kr 1,529.00"},{"v":1759,"d":"kr 1,759.00"},{"v":1947,"d":"kr 1,947.00"},{"v":1875,"d":"kr 1,875.00"},{"$nulls":11},{"$f":"SUM(Utgiftstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":12010,"d":"kr 12,010.00"}}]
[null,"LEIE",{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"$nulls":11},{"$f":"SUM(Utgiftstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":7000,"d":"7,000.00"}}]
[null,"ELEKTRISITET",{"v":40,"d":"40.00"},{"v":43,"d":"43.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"v":45,"d":"45.00"},{"v":40,"d":"40.00"},{"v":42,"d":"42.00"},{"$nulls":11},{"$f":"SUM(Utgiftstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":292,"d":"292.00"}}]
[null,"TELEFON",{"v":12,"d":"12.00"},{"v":11,"d":"11.00"},{"v":13,"d":"13.00"},{"v":14,"d":"14.00"},{"v":11,"d":"11.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(Utgiftstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":91,"d":"91.00"}}]
[null,"INTERNETT",{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$nulls":11},{"$f":"SUM(Utgiftstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":105,"d":"105.00"}}]
[null,"VANN",{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"$nulls":11},{"$f":"SUM(Utgiftstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":79,"d":"79.00"}}]
[null,"GASS",{"v":23,"d":"23.00"},{"v":27,"d":"27.00"},{"v":26,"d":"26.00"},{"v":27,"d":"27.00"},{"v":22,"d":"22.00"},{"v":29,"d":"29.00"},{"v":21,"d":"21.00"},{"$nulls":11},{"$f":"SUM(Utgiftstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":175,"d":"175.00"}}]
[null,"AVFALLSHÅNDTERING",{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"$nulls":11},{"$f":"SUM(Utgiftstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":28,"d":"28.00"}}]
[null,"KABEL-TV",{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"$nulls":11},{"$f":"SUM(Utgiftstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":70,"d":"70.00"}}]
[null,"KONTORREKVISITA",{"v":25,"d":"25.00"},{"v":57,"d":"57.00"},{"v":68,"d":"68.00"},{"v":146,"d":"146.00"},{"v":125,"d":"125.00"},{"v":111,"d":"111.00"},{"v":132,"d":"132.00"},{"$nulls":11},{"$f":"SUM(Utgiftstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":664,"d":"664.00"}}]
[null,"FORSIKRING",{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"$nulls":11},{"$f":"SUM(Utgiftstabell[[#This Row],[Uke 1]:[Uke 18]])","v":{"v":420,"d":"420.00"}}]
[null,"TOTALE UTGIFTER",{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 1])","v":{"v":2700,"d":"kr 2,700.00"}},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 2])","v":{"v":2814,"d":"kr 2,814.00"}},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 3])","v":{"v":3072,"d":"kr 3,072.00"}},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 4])","v":{"v":2857,"d":"kr 2,857.00"}},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 5])","v":{"v":3064,"d":"kr 3,064.00"}},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 6])","v":{"v":3241,"d":"kr 3,241.00"}},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 7])","v":{"v":3186,"d":"kr 3,186.00"}},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 8])","v":0},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 9])","v":0},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 10])","v":0},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 11])","v":0},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 12])","v":0},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 13])","v":0},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 14])","v":0},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 15])","v":0},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 16])","v":0},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 17])","v":0},{"$f":"SUBTOTAL(109,Utgiftstabell[Uke 18])","v":0},{"$f":"SUBTOTAL(109,Utgiftstabell[Totalt])","v":{"v":20934,"d":"kr 20,934.00"}}]