{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Månedlig familiebudsjett"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Månedlig familiebudsjett","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]],"flags":["formulas_cached_only"]}
["Månedlig familiebudsjett"]
[]
[null,"Anslåtte totalkostnader","Faktiske total-kostnader","Total differanse",null,"Anslått månedlig inntekt"]
[null,1195,1236,-41,null,"Inntekt 1",4000]
[null,null,null,null,null,"Inntekt 2",1300]
[null,"Anslått utgift","Faktisk utgift","Differanse",null,"Ekstrainntekt",300]
["Bolig",null,null,null,null,"Total månedlig inntekt",5600]
["Boliglån eller leie",1000,1000,0]
["Boliglån eller leie (2)",0,0,0,null,"Faktisk månedlig inntekt"]
["Telefon",54,100,-46,null,"Inntekt 1",4000]
["Elektrisitet",44,56,-12,null,"Inntekt 2",1300]
["Gass",22,28,-6,null,"Ekstrainntekt",300]
["Vann og kloakk",8,8,0,null,"Total månedlig inntekt",5600]
["Kabel-TV",34,34,0]
["Renovasjon",10,10,0,null,"Anslått saldo\n(anslått inntekt minus utgifter)",4405]
["Vedlikehold",23,0,23]
["Verktøy",0,0,0,null,"Faktisk saldo\n(faktisk inntekt minus utgifter)",4364]
["Annet",0,0,0]
["Delsum",1195,1236,-41,null,"Differanse (faktisk minus anslått)",-41]
["Transport"]
["Betaling (bil 1)",null,null,0]
["Betaling (bil 2)",null,null,0]
["Buss/taxi",null,null,0]
["Forsikring",null,null,0]
["Registrering",null,null,0]
["Drivstoff",null,null,0,null,null,"Anslått utgift","Faktisk utgift","Differanse"]
["Vedlikehold",null,null,0]
["Annet",null,null,0,null,"Underholdning"]
["Delsum",0,0,0,null,"Video/DVD",null,null,0]
["Forsikring",null,null,null,null,"CDer",null,null,0]
["Bolig",null,null,0,null,"Kino",null,null,0]
["Pensjon",null,null,0,null,"Konserter",null,null,0]
["Liv",null,null,0,null,"Idrettsarrangementer",null,null,0]
["Annet",null,null,0,null,"Teater",null,null,0]
["Delsum",0,0,0,null,"Annet",null,null,0]
["Mat",null,null,null,null,"Delsum",0,0,0]
["Dagligvarer",null,null,0,null,"Lån"]
["Spise ute",null,null,0,null,"Forbrukslån",null,null,0]
["Annet",null,null,0,null,"Studielån",null,null,0]
["Delsum",0,0,0,null,"Kredittkort",null,null,0]
["Barn",null,null,null,null,"Kredittkort",null,null,0]
["Lege",null,null,0,null,"Kredittkort",null,null,0]
["Klær",null,null,0,null,"Annet",null,null,0]
["Skolepenger",null,null,0,null,"Delsum",0,0,0]
["Læremateriell",null,null,0,null,"Skatter og avgifter"]
["Kontingenter",null,null,0,null,"Statlig",null,null,0]
["Matpenger",null,null,0,null,"Kommunal",null,null,0]
["Barnepass",null,null,0,null,"Annet",null,null,0]
["Leker",null,null,0,null,"Annet",null,null,0]
["Annet",null,null,0,null,"Delsum",0,0,0]
["Delsum",0,0,0,null,"Sparing og investering"]
["Kjæledyr",null,null,null,null,"Pensjonskonto",null,null,0]
["Mat",null,null,0,null,"Investeringskonto",null,null,0]
["Dyrlege",null,null,0,null,"Utdanning",null,null,0]
["Stell",null,null,0,null,"Annet",null,null,0]
["Leker",null,null,0,null,"Delsum",0,0,0]
["Annet",null,null,0,null,"Gaver og donasjoner"]
["Delsum",0,0,0,null,"Veldedig formål 1",null,null,0]
["Personlig",null,null,null,null,"Veldedig formål 2",null,null,0]
["Lege",null,null,0,null,"Veldedig formål 3",null,null,0]
["Hår/negler",null,null,0,null,"Delsum",0,0,0]
["Klær",null,null,0,null,"Juridisk"]
["Rens av klær",null,null,0,null,"Advokat",null,null,0]
["Trening",null,null,0,null,"Bidrag",null,null,0]
["Kontingenter",null,null,0,null,"Utestående betalinger",null,null,0]
["Annet",null,null,0,null,"Annet",null,null,0]
["Delsum",0,0,0,null,"Delsum",0,0,0]