{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Månedlig budsjettrapport","Månedlige utgifter","Ekstra data"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Månedlig budsjettrapport","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"Budsjettoversikt",{"$nulls":7},"Budsjettsammendrag"]
[null,"Saldo"]
[null,"Forventet saldo","(Forventede minus utgifter)",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[Forventede kostnader])","v":{"v":1585,"d":"kr 1,585"}}]
[null,"Faktisk saldo ","(Faktiske minus utgifter)",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[Faktiske kostnader])","v":{"v":1740,"d":"kr 1,740"}}]
[null,"Differanse","(Faktiske minus forventede)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"kr 155"}}]
[]
[null,"Inntekter",{"$nulls":3},"Utgifter",{"$nulls":3},"Høyreklikk på pivottabellen nedenfor og klikk på Oppdater for å oppdatere"]
[null,"FAKTISK","Inntekt 1",{"v":5800,"d":"kr 5,800"},null,"FAKTISK",{"$f":"SUM(BudgetDetails[Faktiske kostnader])","v":{"v":7860,"d":"kr 7,860"}}]
[null,null,"Inntekt 2",{"v":2300,"d":"kr 2,300"},{"$nulls":6},"Kategori","Forventede kostnader ","Faktiske kostnader ","Differanse "]
[null,null,"Ekstrainntekt",{"v":1500,"d":"kr 1,500"},{"$nulls":6},"Barn",{"v":140,"d":"kr 140"},{"v":140,"d":"kr 140"},{"v":0,"d":"kr 0"}]
[null,null,"Totale inntekter",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"kr 9,600"}}]
[{"$nulls":10},"Bolig",{"v":400,"d":"kr 400"},{"v":358,"d":"kr 358"},{"v":42,"d":"kr 42"}]
[null,"FORVENTET",{"$nulls":3},"FORVENTET",{"$f":"SUM(BudgetDetails[Forventede kostnader])","v":{"v":7915,"d":"kr 7,915"}}]
[null,null,"Inntekt 1",{"v":6000,"d":"kr 6,000"},{"$nulls":6},"Forsikring",{"v":1100,"d":"kr 1,100"},{"v":1320,"d":"kr 1,320"},{"v":-220,"d":"-kr 220"}]
[null,null,"Inntekt 2",{"v":1000,"d":"kr 1,000"}]
[null,null,"Ekstrainntekt",{"v":2500,"d":"kr 2,500"},{"$nulls":6},"Gaver og veldedighet",{"v":100,"d":"kr 100"},{"v":125,"d":"kr 125"},{"v":-25,"d":"-kr 25"}]
[null,null,"Totale inntekter",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"kr 9,500"}}]
[{"$nulls":10},"Kjæledyr",{"v":2830,"d":"kr 2,830"},{"v":2702,"d":"kr 2,702"},{"v":128,"d":"kr 128"}]
[]
[{"$nulls":10},"Lån",{"v":900,"d":"kr 900"},{"v":900,"d":"kr 900"},{"v":0,"d":"kr 0"}]
[]
[{"$nulls":10},"Mat",{"v":200,"d":"kr 200"},{"v":200,"d":"kr 200"},{"v":0,"d":"kr 0"}]
[]
[{"$nulls":10},"Personlig pleie",{"v":150,"d":"kr 150"},{"v":140,"d":"kr 140"},{"v":10,"d":"kr 10"}]
[]
[{"$nulls":10},"Skatter og avgifter",{"v":170,"d":"kr 170"},{"v":100,"d":"kr 100"},{"v":70,"d":"kr 70"}]
[]
[{"$nulls":10},"Sparing eller investering",{"v":200,"d":"kr 200"},{"v":200,"d":"kr 200"},{"v":0,"d":"kr 0"}]
[]
[{"$nulls":10},"Transport",{"v":300,"d":"kr 300"},{"v":300,"d":"kr 300"},{"v":0,"d":"kr 0"}]
[]
[{"$nulls":10},"Underholdning",{"v":1425,"d":"kr 1,425"},{"v":1375,"d":"kr 1,375"},{"v":50,"d":"kr 50"}]
[]
[{"$nulls":10},"Totalsum",{"v":7915,"d":"kr 7,915"},{"v":7860,"d":"kr 7,860"},{"v":55,"d":"kr 55"}]

{"sheet":"Månedlige utgifter","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"Månedlige utgifter"]
[null,"Beskrivelse","Kategori","Forventede kostnader","Faktiske kostnader","Differanse","Oversikt over faktiske kostnader"]
[null,"Fritidsaktiviteter","Barn",{"v":40,"d":"kr 40"},{"v":40,"d":"kr 40"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":40,"d":"kr 40"}}]
[null,"Medisinsk","Barn",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Skoleutstyr","Barn",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Skoleundervisning","Barn",{"v":100,"d":"kr 100"},{"v":100,"d":"kr 100"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":100,"d":"kr 100"}}]
[null,"Konserter","Bolig",{"v":50,"d":"kr 50"},{"v":40,"d":"kr 40"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":10,"d":"kr 10"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":40,"d":"kr 40"}}]
[null,"Teater","Bolig",{"v":200,"d":"kr 200"},{"v":150,"d":"kr 150"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":50,"d":"kr 50"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":150,"d":"kr 150"}}]
[null,"Filmer","Bolig",{"v":50,"d":"kr 50"},{"v":28,"d":"kr 28"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":22,"d":"kr 22"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":28,"d":"kr 28"}}]
[null,"Musikk (CD-er, nedlastinger og så videre)","Bolig",{"v":50,"d":"kr 50"},{"v":30,"d":"kr 30"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":20,"d":"kr 20"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":30,"d":"kr 30"}}]
[null,"Sportsarrangementer","Bolig",{"v":0,"d":"kr 0"},{"v":40,"d":"kr 40"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-40,"d":"-kr 40"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":40,"d":"kr 40"}}]
[null,"Video/DVD (kjøp)","Bolig",{"v":20,"d":"kr 20"},{"v":50,"d":"kr 50"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-30,"d":"-kr 30"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":50,"d":"kr 50"}}]
[null,"Video/DVD (leie)","Bolig",{"v":30,"d":"kr 30"},{"v":20,"d":"kr 20"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":10,"d":"kr 10"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":20,"d":"kr 20"}}]
[null,"Spise ute","Forsikring",{"v":1000,"d":"kr 1,000"},{"v":1200,"d":"kr 1,200"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-200,"d":"-kr 200"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":1200,"d":"kr 1,200"}}]
[null,"Dagligvarer","Forsikring",{"v":100,"d":"kr 100"},{"v":120,"d":"kr 120"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-20,"d":"-kr 20"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":120,"d":"kr 120"}}]
[null,"Veldedighet 1","Gaver og veldedighet",{"v":75,"d":"kr 75"},{"v":100,"d":"kr 100"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-25,"d":"-kr 25"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":100,"d":"kr 100"}}]
[null,"Veldedighet 2","Gaver og veldedighet",{"v":25,"d":"kr 25"},{"v":25,"d":"kr 25"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":25,"d":"kr 25"}}]
[null,"Gave 1","Gaver og veldedighet",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Gave 2","Gaver og veldedighet",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Kabel/satellitt","Kjæledyr",{"v":100,"d":"kr 100"},{"v":100,"d":"kr 100"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":100,"d":"kr 100"}}]
[null,"Strøm","Kjæledyr",{"v":45,"d":"kr 45"},{"v":50,"d":"kr 50"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-5,"d":"-kr 5"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":50,"d":"kr 50"}}]
[null,"Bensin","Kjæledyr",{"v":300,"d":"kr 300"},{"v":400,"d":"kr 400"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-100,"d":"-kr 100"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":400,"d":"kr 400"}}]
[null,"Rengjøringstjenester","Kjæledyr",{"v":200,"d":"kr 200"},null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":200,"d":"kr 200"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Vedlikehold","Kjæledyr",{"v":200,"d":"kr 200"},{"v":150,"d":"kr 150"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":50,"d":"kr 50"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":150,"d":"kr 150"}}]
[null,"Boliglån eller husleie","Kjæledyr",{"v":1700,"d":"kr 1,700"},{"v":1700,"d":"kr 1,700"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":1700,"d":"kr 1,700"}}]
[null,"Naturgass/olje","Kjæledyr",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Internettjenester","Kjæledyr",{"v":100,"d":"kr 100"},{"v":100,"d":"kr 100"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":100,"d":"kr 100"}}]
[null,"Telefon (mobil)","Kjæledyr",{"v":60,"d":"kr 60"},{"v":60,"d":"kr 60"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":60,"d":"kr 60"}}]
[null,"Telefon (hjem)","Kjæledyr",{"v":35,"d":"kr 35"},{"v":39,"d":"kr 39"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-4,"d":"-kr 4"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":39,"d":"kr 39"}}]
[null,"Utstyr","Kjæledyr",{"v":40,"d":"kr 40"},{"v":55,"d":"kr 55"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-15,"d":"-kr 15"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":55,"d":"kr 55"}}]
[null,"Søppeltømming og resirkulering","Kjæledyr",{"v":25,"d":"kr 25"},{"v":22,"d":"kr 22"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":3,"d":"kr 3"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":22,"d":"kr 22"}}]
[null,"Vann og kloakk","Kjæledyr",{"v":25,"d":"kr 25"},{"v":26,"d":"kr 26"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-1,"d":"-kr 1"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":26,"d":"kr 26"}}]
[null,"Helse","Lån",{"v":400,"d":"kr 400"},{"v":400,"d":"kr 400"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":400,"d":"kr 400"}}]
[null,"Hjem","Lån",{"v":400,"d":"kr 400"},{"v":400,"d":"kr 400"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":400,"d":"kr 400"}}]
[null,"Liv","Lån",{"v":100,"d":"kr 100"},{"v":100,"d":"kr 100"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":100,"d":"kr 100"}}]
[null,"Kredittkort 1","Mat",{"v":200,"d":"kr 200"},{"v":200,"d":"kr 200"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":200,"d":"kr 200"}}]
[null,"Kredittkort 2","Mat",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Kredittkort 3","Mat",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Personlig","Mat",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Student","Mat",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Klær","Personlig pleie",{"v":150,"d":"kr 150"},{"v":140,"d":"kr 140"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":10,"d":"kr 10"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":140,"d":"kr 140"}}]
[null,"Rens av klær","Personlig pleie",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Hår/negler","Personlig pleie",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Treningsstudio","Personlig pleie",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Medisinsk","Personlig pleie",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Mat","Skatter og avgifter",{"v":150,"d":"kr 150"},{"v":75,"d":"kr 75"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":75,"d":"kr 75"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":75,"d":"kr 75"}}]
[null,"Pleie","Skatter og avgifter",{"v":20,"d":"kr 20"},{"v":25,"d":"kr 25"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-5,"d":"-kr 5"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":25,"d":"kr 25"}}]
[null,"Medisinsk","Skatter og avgifter",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Leker","Skatter og avgifter",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Investeringskonto","Sparing eller investering",{"v":200,"d":"kr 200"},{"v":200,"d":"kr 200"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":200,"d":"kr 200"}}]
[null,"Pensjonskonto","Sparing eller investering",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Føderal","Transport",{"v":300,"d":"kr 300"},{"v":300,"d":"kr 300"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":300,"d":"kr 300"}}]
[null,"Lokal","Transport",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Delstat","Transport",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Buss og taxi","Underholdning",{"v":100,"d":"kr 100"},{"v":150,"d":"kr 150"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":-50,"d":"-kr 50"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":150,"d":"kr 150"}}]
[null,"Drivstoff","Underholdning",{"v":450,"d":"kr 450"},{"v":400,"d":"kr 400"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":50,"d":"kr 50"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":400,"d":"kr 400"}}]
[null,"Forsikring","Underholdning",{"v":300,"d":"kr 300"},{"v":300,"d":"kr 300"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":300,"d":"kr 300"}}]
[null,"Lisensiering ","Underholdning",{"v":25,"d":"kr 25"},{"v":25,"d":"kr 25"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":25,"d":"kr 25"}}]
[null,"Vedlikehold","Underholdning",{"v":100,"d":"kr 100"},{"v":50,"d":"kr 50"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":50,"d":"kr 50"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":50,"d":"kr 50"}}]
[null,"Parkeringsavgifter","Underholdning",null,null,{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Billån","Underholdning",{"v":450,"d":"kr 450"},{"v":450,"d":"kr 450"},{"$f":"BudgetDetails[[#This Row],[Forventede kostnader]]-BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},{"$f":"BudgetDetails[[#This Row],[Faktiske kostnader]]","v":{"v":450,"d":"kr 450"}}]
[null,"Totalt",null,{"$f":"SUBTOTAL(109,BudgetDetails[Forventede kostnader])","v":{"v":7915,"d":"kr 7,915"}},{"$f":"SUBTOTAL(109,BudgetDetails[Faktiske kostnader])","v":{"v":7860,"d":"kr 7,860"}},{"$f":"SUBTOTAL(109,BudgetDetails[Differanse])","v":{"v":55,"d":"kr 55"}}]

{"sheet":"Ekstra data","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"Pivottabell for diagrammet Budsjettoversikt",null,null,"Oppslagsliste for kategorien Budsjettdetaljer"]
[null,"Kategori","Kostnader   ",null,"Oppslagsliste for Budsjettkategori"]
[null,"Barn",140,null,"Barn"]
[null,"Bolig",358,null,"Bolig"]
[null,"Forsikring",1320,null,"Forsikring"]
[null,"Gaver og veldedighet",125,null,"Gaver og veldedighet"]
[null,"Kjæledyr",2702,null,"Kjæledyr"]
[null,"Lån",900,null,"Lån"]
[null,"Mat",200,null,"Mat"]
[null,"Personlig pleie",140,null,"Personlig pleie"]
[null,"Skatter og avgifter",100,null,"Skatter og avgifter"]
[null,"Sparing eller investering",200,null,"Sparing eller investering"]
[null,"Transport",300,null,"Transport"]
[null,"Underholdning",1375,null,"Underholdning"]
[null,"Totalsum",7860]