{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Månedlig familiebudsjett"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Månedlig familiebudsjett","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Månedlig familiebudsjett"]
[]
[null,"Anslåtte totalkostnader","Faktiske total-kostnader","Total differanse",null,"Anslått månedlig inntekt"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"kr 1,195"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"kr 1,236"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"(kr 41)"}},null,"Inntekt 1",{"v":4000,"d":"kr 4,000"}]
[{"$nulls":5},"Inntekt 2",{"v":1300,"d":"kr 1,300"}]
[null,"Anslått utgift","Faktisk utgift","Differanse",null,"Ekstrainntekt",{"v":300,"d":"kr 300"}]
["Bolig",{"$nulls":4},"Total månedlig inntekt",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"kr 5,600"}}]
["Boliglån eller leie",{"v":1000,"d":"kr 1,000"},{"v":1000,"d":"kr 1,000"},{"$f":"B8-C8","v":{"v":0,"d":"kr 0"}}]
["Boliglån eller leie (2)",{"v":0,"d":"kr 0"},{"v":0,"d":"kr 0"},{"v":0,"d":"kr 0"},null,"Faktisk månedlig inntekt"]
["Telefon",{"v":54,"d":"kr 54"},{"v":100,"d":"kr 100"},{"v":-46,"d":"(kr 46)"},null,"Inntekt 1",{"v":4000,"d":"kr 4,000"}]
["Elektrisitet",{"v":44,"d":"kr 44"},{"v":56,"d":"kr 56"},{"v":-12,"d":"(kr 12)"},null,"Inntekt 2",{"v":1300,"d":"kr 1,300"}]
["Gass",{"v":22,"d":"kr 22"},{"v":28,"d":"kr 28"},{"v":-6,"d":"(kr 6)"},null,"Ekstrainntekt",{"v":300,"d":"kr 300"}]
["Vann og kloakk",{"v":8,"d":"kr 8"},{"v":8,"d":"kr 8"},{"v":0,"d":"kr 0"},null,"Total månedlig inntekt",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"kr 5,600"}}]
["Kabel-TV",{"v":34,"d":"kr 34"},{"v":34,"d":"kr 34"},{"v":0,"d":"kr 0"}]
["Renovasjon",{"v":10,"d":"kr 10"},{"v":10,"d":"kr 10"},{"v":0,"d":"kr 0"},null,"Anslått saldo\n(anslått inntekt minus utgifter)",{"$f":"G7-B4","v":{"v":4405,"d":"kr 4,405"}}]
["Vedlikehold",{"v":23,"d":"kr 23"},{"v":0,"d":"kr 0"},{"v":23,"d":"kr 23"}]
["Verktøy",{"v":0,"d":"kr 0"},{"v":0,"d":"kr 0"},{"v":0,"d":"kr 0"},null,"Faktisk saldo\n(faktisk inntekt minus utgifter)",{"$f":"G13-C4","v":{"v":4364,"d":"kr 4,364"}}]
["Annet",{"v":0,"d":"kr 0"},{"v":0,"d":"kr 0"},{"v":0,"d":"kr 0"}]
["Delsum",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"kr 1,195"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"kr 1,236"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"(kr 41)"}},null,"Differanse (faktisk minus anslått)",{"$f":"G17-G15","v":{"v":-41,"d":"(kr 41)"}}]
["Transport"]
["Betaling (bil 1)",null,null,{"$f":"B21-C21","v":{"v":0,"d":"kr 0"}}]
["Betaling (bil 2)",null,null,{"v":0,"d":"kr 0"}]
["Buss/taxi",null,null,{"v":0,"d":"kr 0"}]
["Forsikring",null,null,{"v":0,"d":"kr 0"}]
["Registrering",null,null,{"v":0,"d":"kr 0"}]
["Drivstoff",null,null,{"v":0,"d":"kr 0"},null,null,"Anslått utgift","Faktisk utgift","Differanse"]
["Vedlikehold",null,null,{"v":0,"d":"kr 0"}]
["Annet",null,null,{"v":0,"d":"kr 0"},null,"Underholdning"]
["Delsum",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"kr 0"}},null,"Video/DVD",null,null,{"$f":"G29-H29","v":{"v":0,"d":"kr 0"}}]
["Forsikring",{"$nulls":4},"CDer",null,null,{"v":0,"d":"kr 0"}]
["Bolig",null,null,{"$f":"B31-C31","v":{"v":0,"d":"kr 0"}},null,"Kino",null,null,{"v":0,"d":"kr 0"}]
["Pensjon",null,null,{"$f":"B32-C32","v":{"v":0,"d":"kr 0"}},null,"Konserter",null,null,{"v":0,"d":"kr 0"}]
["Liv",null,null,{"$f":"B33-C33","v":{"v":0,"d":"kr 0"}},null,"Idrettsarrangementer",null,null,{"v":0,"d":"kr 0"}]
["Annet",null,null,{"$f":"B34-C34","v":{"v":0,"d":"kr 0"}},null,"Teater",null,null,{"v":0,"d":"kr 0"}]
["Delsum",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"v":0,"d":"kr 0"}]
["Mat",{"$nulls":4},"Delsum",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"kr 0"}}]
["Dagligvarer",null,null,{"$f":"B37-C37","v":{"v":0,"d":"kr 0"}},null,"Lån"]
["Spise ute",null,null,{"$f":"B38-C38","v":{"v":0,"d":"kr 0"}},null,"Forbrukslån",null,null,{"$f":"G38-H38","v":{"v":0,"d":"kr 0"}}]
["Annet",null,null,{"$f":"B39-C39","v":{"v":0,"d":"kr 0"}},null,"Studielån",null,null,{"v":0,"d":"kr 0"}]
["Delsum",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"kr 0"}},null,"Kredittkort",null,null,{"v":0,"d":"kr 0"}]
["Barn",{"$nulls":4},"Kredittkort",null,null,{"v":0,"d":"kr 0"}]
["Lege",null,null,{"$f":"B42-C42","v":{"v":0,"d":"kr 0"}},null,"Kredittkort",null,null,{"v":0,"d":"kr 0"}]
["Klær",null,null,{"v":0,"d":"kr 0"},null,"Annet",null,null,{"v":0,"d":"kr 0"}]
["Skolepenger",null,null,{"v":0,"d":"kr 0"},null,"Delsum",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"kr 0"}}]
["Læremateriell",null,null,{"v":0,"d":"kr 0"},null,"Skatter og avgifter"]
["Kontingenter",null,null,{"v":0,"d":"kr 0"},null,"Statlig",null,null,{"$f":"G46-H46","v":{"v":0,"d":"kr 0"}}]
["Matpenger",null,null,{"v":0,"d":"kr 0"},null,"Kommunal",null,null,{"$f":"G47-H47","v":{"v":0,"d":"kr 0"}}]
["Barnepass",null,null,{"v":0,"d":"kr 0"},null,"Annet",null,null,{"$f":"G48-H48","v":{"v":0,"d":"kr 0"}}]
["Leker",null,null,{"v":0,"d":"kr 0"},null,"Annet",null,null,{"$f":"G49-H49","v":{"v":0,"d":"kr 0"}}]
["Annet",null,null,{"v":0,"d":"kr 0"},null,"Delsum",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"kr 0"}}]
["Delsum",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"kr 0"}},null,"Sparing og investering"]
["Kjæledyr",{"$nulls":4},"Pensjonskonto",null,null,{"$f":"G52-H52","v":{"v":0,"d":"kr 0"}}]
["Mat",null,null,{"$f":"B53-C53","v":{"v":0,"d":"kr 0"}},null,"Investeringskonto",null,null,{"$f":"G53-H53","v":{"v":0,"d":"kr 0"}}]
["Dyrlege",null,null,{"$f":"B54-C54","v":{"v":0,"d":"kr 0"}},null,"Utdanning",null,null,{"$f":"G54-H54","v":{"v":0,"d":"kr 0"}}]
["Stell",null,null,{"$f":"B55-C55","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"G55-H55","v":{"v":0,"d":"kr 0"}}]
["Leker",null,null,{"$f":"B56-C56","v":{"v":0,"d":"kr 0"}},null,"Delsum",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"kr 0"}}]
["Annet",null,null,{"$f":"B57-C57","v":{"v":0,"d":"kr 0"}},null,"Gaver og donasjoner"]
["Delsum",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"kr 0"}},null,"Veldedig formål 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"kr 0"}}]
["Personlig",{"$nulls":4},"Veldedig formål 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"kr 0"}}]
["Lege",null,null,{"$f":"B60-C60","v":{"v":0,"d":"kr 0"}},null,"Veldedig formål 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"kr 0"}}]
["Hår/negler",null,null,{"v":0,"d":"kr 0"},null,"Delsum",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"kr 0"}}]
["Klær",null,null,{"v":0,"d":"kr 0"},null,"Juridisk"]
["Rens av klær",null,null,{"v":0,"d":"kr 0"},null,"Advokat",null,null,{"$f":"G63-H63","v":{"v":0,"d":"kr 0"}}]
["Trening",null,null,{"v":0,"d":"kr 0"},null,"Bidrag",null,null,{"$f":"G64-H64","v":{"v":0,"d":"kr 0"}}]
["Kontingenter",null,null,{"v":0,"d":"kr 0"},null,"Utestående betalinger",null,null,{"$f":"G65-H65","v":{"v":0,"d":"kr 0"}}]
["Annet",null,null,{"v":0,"d":"kr 0"},null,"Annet",null,null,{"$f":"G66-H66","v":{"v":0,"d":"kr 0"}}]
["Delsum",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"kr 0"}},null,"Delsum",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"kr 0"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"kr 0"}}]