{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Personlig månedlig budsjett"],"read":"whole","date_system":"1900"}

{"sheet":"Personlig månedlig budsjett","index":0,"n_rows":62,"n_cols":10,"rows_kept":62,"merged":[[0,1,0,9],[2,1,4,1],[2,2,2,3],[2,7,2,8],[3,2,3,3],[3,7,3,8],[4,2,4,3],[4,6,4,8],[5,1,7,1],[5,2,5,3],[5,7,5,8],[6,2,6,3],[6,7,6,8],[7,2,7,3],[7,6,7,8],[20,6,20,9],[21,1,21,4],[29,6,29,9],[31,1,31,4],[36,6,36,9],[38,1,38,4],[42,6,42,9],[44,1,44,4],[48,6,48,9],[52,1,52,4],[55,6,55,9]]}
[null,"Personlig månedlig budsjett"]
[]
[null,"FORVENTEDE MÅNEDLIGE INNTEKTER","Inntekt 1",null,{"v":2500,"d":"kr 2,500"},null,"TOTALE FORVENTEDE UTGIFTER ","(Forventede inntekter minus utgifter)",null,{"$f":"SUM(C21,C31,C38,C44,C52,C62,H20,H29,H36,H42,H48,H55)","v":{"v":2060,"d":"kr 2,060"}}]
[null,null,"Ekstra inntekt",null,{"v":500,"d":"kr 500"},null,"TOTALE FAKTISKE UTGIFTER ","(Faktiske inntekter minus utgifter)",null,{"$f":"SUM(D21,D31,D38,D44,D52,D62,I20,I29,I36,I42,I48,I55)","v":{"v":2040,"d":"kr 2,040"}}]
[null,null,"Totale månedlige inntekter",null,{"$f":"SUM(E3:E4)","v":{"v":3000,"d":"kr 3,000"}},null,"Totale utgiftsforskjeller",null,null,{"$f":"SUM(E21,E31,E38,E44,E52,E62,J20,J29,J36,J42,J48,J55)","v":{"v":20,"d":"kr 20"}}]
[null,"FAKTISKE MÅNEDLIGE INNTEKTER","Inntekt 1",null,{"v":2500,"d":"kr 2,500"},null,"FORVENTET SALDO","(Forventede inntekter minus utgifter)",null,{"$f":"E5-J3","v":{"v":940,"d":"kr 940"}}]
[null,null,"Ekstra inntekt",null,{"v":500,"d":"kr 500"},null,"FAKTISK SALDO","(Faktiske inntekter minus utgifter)",null,{"$f":"E8-J4","v":{"v":960,"d":"kr 960"}}]
[null,null,"Totale månedlige inntekter",null,{"$f":"SUM(E6:E7)","v":{"v":3000,"d":"kr 3,000"}},null,"SALDOFORSKJELL (faktisk minus forventet)",null,null,{"$f":"J7-J6","v":{"v":20,"d":"kr 20"}}]
[]
[null,"BOLIG","Forventede kostnader","Faktiske kostnader","Forskjell",null,"UNDERHOLDNING","Forventede kostnader","Faktiske kostnader","Forskjell"]
[null,"Boliglån eller leie",{"v":1500,"d":"kr 1,500"},{"v":1400,"d":"kr 1,400"},{"$f":"Bolig[[#This Row],[Forventede kostnader]]-Bolig[[#This Row],[Faktiske kostnader]]","v":{"v":100,"d":"kr 100"}},null,"Video og DVD",{"v":0,"d":"kr 0"},{"v":50,"d":"kr 50"},{"$f":"Underholdning[[#This Row],[Forventede kostnader]]-Underholdning[[#This Row],[Faktiske kostnader]]","v":{"v":-50,"d":"-kr 50"}}]
[null,"Telefon",{"v":60,"d":"kr 60"},{"v":100,"d":"kr 100"},{"$f":"Bolig[[#This Row],[Forventede kostnader]]-Bolig[[#This Row],[Faktiske kostnader]]","v":{"v":-40,"d":"-kr 40"}},null,"CD-er",null,null,{"$f":"Underholdning[[#This Row],[Forventede kostnader]]-Underholdning[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Strøm",{"v":50,"d":"kr 50"},{"v":60,"d":"kr 60"},{"$f":"Bolig[[#This Row],[Forventede kostnader]]-Bolig[[#This Row],[Faktiske kostnader]]","v":{"v":-10,"d":"-kr 10"}},null,"Filmer",null,null,{"$f":"Underholdning[[#This Row],[Forventede kostnader]]-Underholdning[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Drivstoff",{"v":200,"d":"kr 200"},{"v":180,"d":"kr 180"},{"$f":"Bolig[[#This Row],[Forventede kostnader]]-Bolig[[#This Row],[Faktiske kostnader]]","v":{"v":20,"d":"kr 20"}},null,"Konserter",null,null,{"$f":"Underholdning[[#This Row],[Forventede kostnader]]-Underholdning[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Vann og kloakk",null,null,{"$f":"Bolig[[#This Row],[Forventede kostnader]]-Bolig[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Sportsarrangementer",null,null,{"$f":"Underholdning[[#This Row],[Forventede kostnader]]-Underholdning[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Kabel-TV",null,null,{"$f":"Bolig[[#This Row],[Forventede kostnader]]-Bolig[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Teater",null,null,{"$f":"Underholdning[[#This Row],[Forventede kostnader]]-Underholdning[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Renovasjon",null,null,{"$f":"Bolig[[#This Row],[Forventede kostnader]]-Bolig[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"Underholdning[[#This Row],[Forventede kostnader]]-Underholdning[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Vedlikehold eller reparasjoner",null,null,{"$f":"Bolig[[#This Row],[Forventede kostnader]]-Bolig[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"Underholdning[[#This Row],[Forventede kostnader]]-Underholdning[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Utstyr",null,null,{"$f":"Bolig[[#This Row],[Forventede kostnader]]-Bolig[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"Underholdning[[#This Row],[Forventede kostnader]]-Underholdning[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Annet",null,null,{"$f":"Bolig[[#This Row],[Forventede kostnader]]-Bolig[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,Underholdning[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Underholdning[Faktiske kostnader])","v":{"v":50,"d":"kr 50"}},{"$f":"SUBTOTAL(109,Underholdning[Forskjell])","v":{"v":-50,"d":"-kr 50"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Bolig[Forventede kostnader])","v":{"v":1810,"d":"kr 1,810"}},{"$f":"SUBTOTAL(109,Bolig[Faktiske kostnader])","v":{"v":1740,"d":"kr 1,740"}},{"$f":"SUBTOTAL(109,Bolig[Forskjell])","v":{"v":70,"d":"kr 70"}}]
[{"$nulls":6},"LÅN","Forventede kostnader","Faktiske kostnader","Forskjell"]
[null,"TRANSPORT","Forventede kostnader","Faktiske kostnader","Forskjell",null,"Personlig",null,null,{"$f":"Lån[[#This Row],[Forventede kostnader]]-Lån[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Billån",{"v":250,"d":"kr 250"},{"v":250,"d":"kr 250"},{"$f":"Transport[[#This Row],[Forventede kostnader]]-Transport[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Student",null,null,{"$f":"Lån[[#This Row],[Forventede kostnader]]-Lån[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Buss og taxi",null,null,{"$f":"Transport[[#This Row],[Forventede kostnader]]-Transport[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Kredittkort",null,null,{"$f":"Lån[[#This Row],[Forventede kostnader]]-Lån[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Forsikring",null,null,{"$f":"Transport[[#This Row],[Forventede kostnader]]-Transport[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Kredittkort",null,null,{"$f":"Lån[[#This Row],[Forventede kostnader]]-Lån[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Lisensiering",null,null,{"$f":"Transport[[#This Row],[Forventede kostnader]]-Transport[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Kredittkort",null,null,{"$f":"Lån[[#This Row],[Forventede kostnader]]-Lån[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Drivstoff",null,null,{"$f":"Transport[[#This Row],[Forventede kostnader]]-Transport[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"Lån[[#This Row],[Forventede kostnader]]-Lån[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Vedlikehold",null,null,{"$f":"Transport[[#This Row],[Forventede kostnader]]-Transport[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,Lån[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Lån[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Lån[Forskjell])","v":{"v":0,"d":"kr 0"}}]
[null,"Annet",null,null,{"$f":"Transport[[#This Row],[Forventede kostnader]]-Transport[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Transport[Forventede kostnader])","v":{"v":250,"d":"kr 250"}},{"$f":"SUBTOTAL(109,Transport[Faktiske kostnader])","v":{"v":250,"d":"kr 250"}},{"$f":"SUBTOTAL(109,Transport[Forskjell])","v":{"v":0,"d":"kr 0"}},null,"SKATTER OG AVGIFTER","Forventede kostnader","Faktiske kostnader","Forskjell"]
[{"$nulls":6},"Føderal",null,null,{"$f":"Skatter_og_avgifter[[#This Row],[Forventede kostnader]]-Skatter_og_avgifter[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"FORSIKRING","Forventede kostnader","Faktiske kostnader","Forskjell",null,"Delstat",null,null,{"$f":"Skatter_og_avgifter[[#This Row],[Forventede kostnader]]-Skatter_og_avgifter[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Hjem",null,null,{"$f":"Forsikring[[#This Row],[Forventede kostnader]]-Forsikring[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Lokal",null,null,{"$f":"Skatter_og_avgifter[[#This Row],[Forventede kostnader]]-Skatter_og_avgifter[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Helse",null,null,{"$f":"Forsikring[[#This Row],[Forventede kostnader]]-Forsikring[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"Skatter_og_avgifter[[#This Row],[Forventede kostnader]]-Skatter_og_avgifter[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Liv",null,null,{"$f":"Forsikring[[#This Row],[Forventede kostnader]]-Forsikring[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,Skatter_og_avgifter[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Skatter_og_avgifter[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Skatter_og_avgifter[Forskjell])","v":{"v":0,"d":"kr 0"}}]
[null,"Annet",null,null,{"$f":"Forsikring[[#This Row],[Forventede kostnader]]-Forsikring[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Forsikring[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Forsikring[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Forsikring[Forskjell])","v":{"v":0,"d":"kr 0"}},null,"SPARING ELLER INVESTERING","Forventede kostnader","Faktiske kostnader","Forskjell"]
[{"$nulls":6},"Pensjonskonto",null,null,{"$f":"SavingsOrInvestment[[#This Row],[Forventede kostnader]]-SavingsOrInvestment[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"MAT","Forventede kostnader","Faktiske kostnader","Forskjell",null,"Investeringskonto",null,null,{"$f":"SavingsOrInvestment[[#This Row],[Forventede kostnader]]-SavingsOrInvestment[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Dagligvarer",null,null,{"$f":"Mat[[#This Row],[Forventede kostnader]]-Mat[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"SavingsOrInvestment[[#This Row],[Forventede kostnader]]-SavingsOrInvestment[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Spise ute",null,null,{"$f":"Mat[[#This Row],[Forventede kostnader]]-Mat[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,SavingsOrInvestment[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,SavingsOrInvestment[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,SavingsOrInvestment[Forskjell])","v":{"v":0,"d":"kr 0"}}]
[null,"Annet",null,null,{"$f":"Mat[[#This Row],[Forventede kostnader]]-Mat[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Mat[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Mat[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Mat[Forskjell])","v":{"v":0,"d":"kr 0"}},null,"GAVER OG DONASJONER","Forventede kostnader","Faktiske kostnader","Forskjell"]
[{"$nulls":6},"Veldedighet 1",null,null,{"$f":"GiftsAndDonations[[#This Row],[Forventede kostnader]]-GiftsAndDonations[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"KJÆLEDYR","Forventede kostnader","Faktiske kostnader","Forskjell",null,"Veldedighet 2",null,null,{"$f":"GiftsAndDonations[[#This Row],[Forventede kostnader]]-GiftsAndDonations[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Mat",null,null,{"$f":"Kjæledyr[[#This Row],[Forventede kostnader]]-Kjæledyr[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Veldedighet 3",null,null,{"$f":"GiftsAndDonations[[#This Row],[Forventede kostnader]]-GiftsAndDonations[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Medisinsk",null,null,{"$f":"Kjæledyr[[#This Row],[Forventede kostnader]]-Kjæledyr[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,GiftsAndDonations[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,GiftsAndDonations[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,GiftsAndDonations[Forskjell])","v":{"v":0,"d":"kr 0"}}]
[null,"Pleie",null,null,{"$f":"Kjæledyr[[#This Row],[Forventede kostnader]]-Kjæledyr[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Leker",null,null,{"$f":"Kjæledyr[[#This Row],[Forventede kostnader]]-Kjæledyr[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"JURIDISK","Forventede kostnader","Faktiske kostnader","Forskjell"]
[null,"Annet",null,null,{"$f":"Kjæledyr[[#This Row],[Forventede kostnader]]-Kjæledyr[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Advokat",null,null,{"$f":"Juridisk[[#This Row],[Forventede kostnader]]-Juridisk[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Kjæledyr[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Kjæledyr[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Kjæledyr[Forskjell])","v":{"v":0,"d":"kr 0"}},null,"Underholdsbidrag",null,null,{"$f":"Juridisk[[#This Row],[Forventede kostnader]]-Juridisk[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[{"$nulls":6},"Utestående betalinger",null,null,{"$f":"Juridisk[[#This Row],[Forventede kostnader]]-Juridisk[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"PERSONLIG PLEIE","Forventede kostnader","Faktiske kostnader","Forskjell",null,"Annet",null,null,{"$f":"Juridisk[[#This Row],[Forventede kostnader]]-Juridisk[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Medisinsk",null,null,{"$f":"PersonalCare[[#This Row],[Forventede kostnader]]-PersonalCare[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,Juridisk[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Juridisk[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Juridisk[Forskjell])","v":{"v":0,"d":"kr 0"}}]
[null,"Hår/negler",null,null,{"$f":"PersonalCare[[#This Row],[Forventede kostnader]]-PersonalCare[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Klær",null,null,{"$f":"PersonalCare[[#This Row],[Forventede kostnader]]-PersonalCare[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Rens av klær",null,null,{"$f":"PersonalCare[[#This Row],[Forventede kostnader]]-PersonalCare[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Treningsstudio",null,null,{"$f":"PersonalCare[[#This Row],[Forventede kostnader]]-PersonalCare[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Kontingenter",null,null,{"$f":"PersonalCare[[#This Row],[Forventede kostnader]]-PersonalCare[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Annet",null,null,{"$f":"PersonalCare[[#This Row],[Forventede kostnader]]-PersonalCare[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,PersonalCare[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,PersonalCare[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,PersonalCare[Forskjell])","v":{"v":0,"d":"kr 0"}}]