{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Sammendrag","Totaler","Inntekter","Forbruk"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"Sammendrag","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"MÅNEDLIG FAMILIEBUDSJETT"]
[null,"SAMMENDRAG"]
[null,"Saldo","Beløp"]
[null,"Forventet saldo (forventet inntekt minus utgifter)",{"$f":"ForventedeInntekter-ForventedeUtgifter","v":{"v":1114,"d":"kr 1,114"}}]
[null,"Faktisk saldo (faktisk inntekt minus utgifter)",{"$f":"FaktiskeInntekter-FaktiskeUtgifter","v":{"v":997,"d":"kr 997"}}]
[null,"Differansen (faktisk minus forventet)",{"$f":"FaktiskSaldo-ForventetSaldo","v":{"v":-117,"d":"-kr 117"}}]

{"sheet":"Totaler","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"Arbeidsbok_Tittel","v":"MÅNEDLIG FAMILIEBUDSJETT"}]
[null,"Totaler"]
[null,"Totaler","Beløp"]
[null,"Totale forventede kostnader",{"$f":"ForventedeUtgifter","v":{"v":4486,"d":"kr 4,486"}}]
[null,"Totale faktiske kostnader",{"$f":"FaktiskeUtgifter","v":{"v":4603,"d":"kr 4,603"}}]
[null,"Total differanse",{"$f":"C4-C5","v":{"v":-117,"d":"-kr 117"}}]

{"sheet":"Inntekter","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"Arbeidsbok_Tittel","v":"MÅNEDLIG FAMILIEBUDSJETT"}]
[null,"INNTEKTER"]
[null,"Forventede inntekter","Forventet","Faktisk","Differanse"]
[null,"Inntekt 1",{"v":4000,"d":"kr 4,000.00"},{"v":4000,"d":"kr 4,000.00"},{"$f":"InntektTabell[[#This Row],[Forventet]]-InntektTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"Inntekt 2",{"v":1300,"d":"kr 1,300.00"},{"v":1300,"d":"kr 1,300.00"},{"$f":"InntektTabell[[#This Row],[Forventet]]-InntektTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"Ekstra inntekt",{"v":300,"d":"kr 300.00"},{"v":300,"d":"kr 300.00"},{"$f":"InntektTabell[[#This Row],[Forventet]]-InntektTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"Total månedlig inntekt",{"$f":"SUBTOTAL(109,InntektTabell[Forventet])","v":{"v":5600,"d":"kr 5,600.00"}},{"$f":"SUBTOTAL(109,InntektTabell[Faktisk])","v":{"v":5600,"d":"kr 5,600.00"}},{"$f":"SUBTOTAL(109,InntektTabell[Differanse])","v":{"v":0,"d":"kr 0.00"}}]

{"sheet":"Forbruk","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"Arbeidsbok_Tittel","v":"MÅNEDLIG FAMILIEBUDSJETT"}]
[null,"FORBRUK"]
[null,"Slicer til filtrering av tabellen Utgifter basert på kategori vises i denne cellen."]
[null,"Kategori","Underkategori","Forventet","Faktisk","Differanse"]
[null,"Bolig","Boliglån eller leie",{"v":1000,"d":"kr 1,000.00"},{"v":1000,"d":"kr 1,000.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"Bolig","Andre boliglån eller leie",{"v":0,"d":"kr 0.00"},{"v":0,"d":"kr 0.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"Bolig","Telefon",{"v":54,"d":"kr 54.00"},{"v":100,"d":"kr 100.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-46,"d":"-kr 46.00"}}]
[null,"Bolig","Elektrisitet",{"v":44,"d":"kr 44.00"},{"v":56,"d":"kr 56.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-12,"d":"-kr 12.00"}}]
[null,"Bolig","Gass",{"v":22,"d":"kr 22.00"},{"v":28,"d":"kr 28.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-6,"d":"-kr 6.00"}}]
[null,"Bolig","Vann og kloakk",{"v":8,"d":"kr 8.00"},{"v":8,"d":"kr 8.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"Bolig","Kabel-TV",{"v":34,"d":"kr 34.00"},{"v":34,"d":"kr 34.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"Bolig","Fjerning av søppel",{"v":10,"d":"kr 10.00"},{"v":10,"d":"kr 10.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"Bolig","Vedlikehold eller reparasjoner",{"v":23,"d":"kr 23.00"},{"v":0,"d":"kr 0.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":23,"d":"kr 23.00"}}]
[null,"Bolig","Utstyr",{"v":0,"d":"kr 0.00"},{"v":0,"d":"kr 0.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"Bolig","Annet",{"v":0,"d":"kr 0.00"},{"v":0,"d":"kr 0.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"Transport","Avdrag på bil 1",{"v":16,"d":"kr 16.00"},{"v":66,"d":"kr 66.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-50,"d":"-kr 50.00"}}]
[null,"Transport","Avdrag på bil 2",{"v":35,"d":"kr 35.00"},{"v":42,"d":"kr 42.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-7,"d":"-kr 7.00"}}]
[null,"Transport","Buss/taxi",{"v":1,"d":"kr 1.00"},{"v":62,"d":"kr 62.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-61,"d":"-kr 61.00"}}]
[null,"Transport","Forsikring",{"v":91,"d":"kr 91.00"},{"v":27,"d":"kr 27.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":64,"d":"kr 64.00"}}]
[null,"Transport","Lisensiering",{"v":80,"d":"kr 80.00"},{"v":89,"d":"kr 89.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-9,"d":"-kr 9.00"}}]
[null,"Transport","Drivstoff",{"v":18,"d":"kr 18.00"},{"v":93,"d":"kr 93.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-75,"d":"-kr 75.00"}}]
[null,"Transport","Vedlikehold",{"v":34,"d":"kr 34.00"},{"v":37,"d":"kr 37.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-3,"d":"-kr 3.00"}}]
[null,"Transport","Annet",{"v":83,"d":"kr 83.00"},{"v":61,"d":"kr 61.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":22,"d":"kr 22.00"}}]
[null,"Forsikring","Hjem",{"v":48,"d":"kr 48.00"},{"v":63,"d":"kr 63.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-15,"d":"-kr 15.00"}}]
[null,"Forsikring","Helse",{"v":21,"d":"kr 21.00"},{"v":44,"d":"kr 44.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-23,"d":"-kr 23.00"}}]
[null,"Forsikring","Liv",{"v":35,"d":"kr 35.00"},{"v":65,"d":"kr 65.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-30,"d":"-kr 30.00"}}]
[null,"Forsikring","Annet",{"v":14,"d":"kr 14.00"},{"v":75,"d":"kr 75.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-61,"d":"-kr 61.00"}}]
[null,"Mat","Dagligvarer",{"v":79,"d":"kr 79.00"},{"v":0,"d":"kr 0.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":79,"d":"kr 79.00"}}]
[null,"Mat","Spise ute",{"v":56,"d":"kr 56.00"},{"v":50,"d":"kr 50.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":6,"d":"kr 6.00"}}]
[null,"Mat","Annet",{"v":96,"d":"kr 96.00"},{"v":23,"d":"kr 23.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":73,"d":"kr 73.00"}}]
[null,"Barn","Medisinsk",{"v":90,"d":"kr 90.00"},{"v":90,"d":"kr 90.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":0,"d":"kr 0.00"}}]
[null,"Barn","Klær",{"v":33,"d":"kr 33.00"},{"v":30,"d":"kr 30.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":3,"d":"kr 3.00"}}]
[null,"Barn","Skoleundervisning",{"v":86,"d":"kr 86.00"},{"v":64,"d":"kr 64.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":22,"d":"kr 22.00"}}]
[null,"Barn","Skoleutstyr",{"v":76,"d":"kr 76.00"},{"v":2,"d":"kr 2.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":74,"d":"kr 74.00"}}]
[null,"Barn","Kontingenter",{"v":60,"d":"kr 60.00"},{"v":90,"d":"kr 90.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-30,"d":"-kr 30.00"}}]
[null,"Barn","Lunsjpenger",{"v":37,"d":"kr 37.00"},{"v":60,"d":"kr 60.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-23,"d":"-kr 23.00"}}]
[null,"Barn","Barnepass",{"v":22,"d":"kr 22.00"},{"v":70,"d":"kr 70.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-48,"d":"-kr 48.00"}}]
[null,"Barn","Leker/spill",{"v":80,"d":"kr 80.00"},{"v":21,"d":"kr 21.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":59,"d":"kr 59.00"}}]
[null,"Barn","Annet",{"v":65,"d":"kr 65.00"},{"v":20,"d":"kr 20.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":45,"d":"kr 45.00"}}]
[null,"Kjæledyr","Mat",{"v":37,"d":"kr 37.00"},{"v":34,"d":"kr 34.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":3,"d":"kr 3.00"}}]
[null,"Kjæledyr","Medisinsk",{"v":74,"d":"kr 74.00"},{"v":86,"d":"kr 86.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-12,"d":"-kr 12.00"}}]
[null,"Kjæledyr","Pleie",{"v":80,"d":"kr 80.00"},{"v":92,"d":"kr 92.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-12,"d":"-kr 12.00"}}]
[null,"Kjæledyr","Leker",{"v":61,"d":"kr 61.00"},{"v":22,"d":"kr 22.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":39,"d":"kr 39.00"}}]
[null,"Kjæledyr","Annet",{"v":83,"d":"kr 83.00"},{"v":51,"d":"kr 51.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":32,"d":"kr 32.00"}}]
[null,"Personlig pleie","Medisinsk",{"v":28,"d":"kr 28.00"},{"v":10,"d":"kr 10.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":18,"d":"kr 18.00"}}]
[null,"Personlig pleie","Hår/negler",{"v":25,"d":"kr 25.00"},{"v":81,"d":"kr 81.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-56,"d":"-kr 56.00"}}]
[null,"Personlig pleie","Klær",{"v":59,"d":"kr 59.00"},{"v":72,"d":"kr 72.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-13,"d":"-kr 13.00"}}]
[null,"Personlig pleie","Rens av klær",{"v":89,"d":"kr 89.00"},{"v":90,"d":"kr 90.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-1,"d":"-kr 1.00"}}]
[null,"Personlig pleie","Treningsstudio",{"v":78,"d":"kr 78.00"},{"v":48,"d":"kr 48.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":30,"d":"kr 30.00"}}]
[null,"Personlig pleie","Kontingenter",{"v":6,"d":"kr 6.00"},{"v":73,"d":"kr 73.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-67,"d":"-kr 67.00"}}]
[null,"Personlig pleie","Annet",{"v":80,"d":"kr 80.00"},{"v":66,"d":"kr 66.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":14,"d":"kr 14.00"}}]
[null,"Underholdning","Video/DVD",{"v":11,"d":"kr 11.00"},{"v":29,"d":"kr 29.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-18,"d":"-kr 18.00"}}]
[null,"Underholdning","CD-er",{"v":77,"d":"kr 77.00"},{"v":32,"d":"kr 32.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":45,"d":"kr 45.00"}}]
[null,"Underholdning","Filmer",{"v":71,"d":"kr 71.00"},{"v":43,"d":"kr 43.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":28,"d":"kr 28.00"}}]
[null,"Underholdning","Konserter",{"v":64,"d":"kr 64.00"},{"v":21,"d":"kr 21.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":43,"d":"kr 43.00"}}]
[null,"Underholdning","Sportsarrangementer",{"v":47,"d":"kr 47.00"},{"v":57,"d":"kr 57.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-10,"d":"-kr 10.00"}}]
[null,"Underholdning","Teater",{"v":28,"d":"kr 28.00"},{"v":1,"d":"kr 1.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":27,"d":"kr 27.00"}}]
[null,"Underholdning","Annet",{"v":13,"d":"kr 13.00"},{"v":42,"d":"kr 42.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-29,"d":"-kr 29.00"}}]
[null,"Lån","Personlig",{"v":65,"d":"kr 65.00"},{"v":6,"d":"kr 6.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":59,"d":"kr 59.00"}}]
[null,"Lån","Student",{"v":100,"d":"kr 100.00"},{"v":36,"d":"kr 36.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":64,"d":"kr 64.00"}}]
[null,"Lån","Kredittkort",{"v":29,"d":"kr 29.00"},{"v":69,"d":"kr 69.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-40,"d":"-kr 40.00"}}]
[null,"Lån","Kredittkort",{"v":64,"d":"kr 64.00"},{"v":3,"d":"kr 3.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":61,"d":"kr 61.00"}}]
[null,"Lån","Kredittkort",{"v":34,"d":"kr 34.00"},{"v":35,"d":"kr 35.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-1,"d":"-kr 1.00"}}]
[null,"Lån","Annet",{"v":38,"d":"kr 38.00"},{"v":52,"d":"kr 52.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-14,"d":"-kr 14.00"}}]
[null,"Avgifter","Føderal",{"v":84,"d":"kr 84.00"},{"v":36,"d":"kr 36.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":48,"d":"kr 48.00"}}]
[null,"Avgifter","Delstat",{"v":2,"d":"kr 2.00"},{"v":83,"d":"kr 83.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-81,"d":"-kr 81.00"}}]
[null,"Avgifter","Lokal",{"v":40,"d":"kr 40.00"},{"v":20,"d":"kr 20.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":20,"d":"kr 20.00"}}]
[null,"Avgifter","Annet",{"v":35,"d":"kr 35.00"},{"v":72,"d":"kr 72.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-37,"d":"-kr 37.00"}}]
[null,"Sparing eller investering","Pensjonskonto",{"v":34,"d":"kr 34.00"},{"v":20,"d":"kr 20.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":14,"d":"kr 14.00"}}]
[null,"Sparing eller investering","Investeringskonto",{"v":68,"d":"kr 68.00"},{"v":98,"d":"kr 98.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-30,"d":"-kr 30.00"}}]
[null,"Sparing eller investering","Høyskole",{"v":89,"d":"kr 89.00"},{"v":68,"d":"kr 68.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":21,"d":"kr 21.00"}}]
[null,"Sparing eller investering","Annet",{"v":82,"d":"kr 82.00"},{"v":26,"d":"kr 26.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":56,"d":"kr 56.00"}}]
[null,"Gaver og donasjoner","Veldedighet 1",{"v":41,"d":"kr 41.00"},{"v":85,"d":"kr 85.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-44,"d":"-kr 44.00"}}]
[null,"Gaver og donasjoner","Veldedighet 2",{"v":0,"d":"kr 0.00"},{"v":69,"d":"kr 69.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-69,"d":"-kr 69.00"}}]
[null,"Gaver og donasjoner","Veldedighet 3",{"v":2,"d":"kr 2.00"},{"v":57,"d":"kr 57.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-55,"d":"-kr 55.00"}}]
[null,"Juridisk","Advokat",{"v":7,"d":"kr 7.00"},{"v":98,"d":"kr 98.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-91,"d":"-kr 91.00"}}]
[null,"Juridisk","Underholdningsbidrag",{"v":39,"d":"kr 39.00"},{"v":85,"d":"kr 85.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-46,"d":"-kr 46.00"}}]
[null,"Juridisk","Utestående betalinger",{"v":78,"d":"kr 78.00"},{"v":84,"d":"kr 84.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":-6,"d":"-kr 6.00"}}]
[null,"Juridisk","Annet",{"v":93,"d":"kr 93.00"},{"v":71,"d":"kr 71.00"},{"$f":"UtgifterTabell[[#This Row],[Forventet]]-UtgifterTabell[[#This Row],[Faktisk]]","v":{"v":22,"d":"kr 22.00"}}]
[null,"Totalt",{"$nulls":3},{"$f":"SUBTOTAL(109,UtgifterTabell[Differanse])","v":{"v":-117,"d":"-kr 117.00"}}]