{"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":64,"n_cols":10,"rows_kept":64,"merged":[[1,1,1,9],[2,1,2,9],[4,1,6,1],[4,2,4,3],[4,6,5,8],[4,9,5,9],[5,2,5,3],[6,2,6,3],[6,6,7,8],[6,9,7,9],[7,1,9,1],[7,2,7,3],[8,2,8,3],[8,6,9,8],[8,9,9,9],[9,2,9,3],[22,6,22,9],[23,1,23,4],[31,6,31,9],[33,1,33,4],[38,6,38,9],[40,1,40,4],[44,6,44,9],[46,1,46,4],[50,6,50,9],[54,1,54,4],[57,6,57,9],[58,6,59,8],[58,9,59,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]]}
[]
[null,"Personlig månedlig budsjett"]
[]
[]
[null,"FORVENTEDE MÅNEDLIGE INNTEKTER","Inntekt 1",null,{"v":2500,"d":"kr 2,500"},null,"FORVENTET SALDO (forventet inntekt minus utgifter)",null,null,{"$f":"E7-J59","v":{"v":940,"d":"kr 940"}}]
[null,null,"Ekstra inntekt",null,{"v":500,"d":"kr 500"}]
[null,null,"Totale månedlige inntekter",null,{"$f":"SUM(E5:E6)","v":{"v":3000,"d":"kr 3,000"}},null,"FAKTISK SALDO (faktisk inntekt minus utgifter)",null,null,{"$f":"E10-J61","v":{"v":960,"d":"kr 960"}}]
[null,"FAKTISKE MÅNEDLIGE INNTEKTER","Inntekt 1",null,{"v":2500,"d":"kr 2,500"}]
[null,null,"Ekstra inntekt",null,{"v":500,"d":"kr 500"},null,"FORSKJELL (faktisk minus forventet)",null,null,{"$f":"J7-J5","v":{"v":20,"d":"kr 20"}}]
[null,null,"Totale månedlige inntekter",null,{"$f":"SUM(E8:E9)","v":{"v":3000,"d":"kr 3,000"}}]
[]
[null,"BOLIG","Forventede kostnader","Faktiske kostnader","Forskjell",null,"UNDERHOLDNING","Planlagte kostnader","Faktiske kostnader","Forskjell"]
[null,"Boliglån eller leie",{"v":1500,"d":"kr 1,500"},{"v":1400,"d":"kr 1,400"},{"$f":"Tabell1[[#This Row],[Forventede kostnader]]-Tabell1[[#This Row],[Faktiske kostnader]]","v":{"v":100,"d":"kr 100"}},null,"Video og DVD",{"v":0,"d":"kr 0"},{"v":50,"d":"kr 50"},{"$f":"Tabell2[[#This Row],[Planlagte kostnader]]-Tabell2[[#This Row],[Faktiske kostnader]]","v":{"v":-50,"d":"-kr 50"}}]
[null,"Telefon",{"v":60,"d":"kr 60"},{"v":100,"d":"kr 100"},{"$f":"Tabell1[[#This Row],[Forventede kostnader]]-Tabell1[[#This Row],[Faktiske kostnader]]","v":{"v":-40,"d":"-kr 40"}},null,"CD-er",null,null,{"$f":"Tabell2[[#This Row],[Planlagte kostnader]]-Tabell2[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Strøm",{"v":50,"d":"kr 50"},{"v":60,"d":"kr 60"},{"$f":"Tabell1[[#This Row],[Forventede kostnader]]-Tabell1[[#This Row],[Faktiske kostnader]]","v":{"v":-10,"d":"-kr 10"}},null,"Filmer",null,null,{"$f":"Tabell2[[#This Row],[Planlagte kostnader]]-Tabell2[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Drivstoff",{"v":200,"d":"kr 200"},{"v":180,"d":"kr 180"},{"$f":"Tabell1[[#This Row],[Forventede kostnader]]-Tabell1[[#This Row],[Faktiske kostnader]]","v":{"v":20,"d":"kr 20"}},null,"Konserter",null,null,{"$f":"Tabell2[[#This Row],[Planlagte kostnader]]-Tabell2[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Vann og kloakk",null,null,{"$f":"Tabell1[[#This Row],[Forventede kostnader]]-Tabell1[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Sportsarrangementer",null,null,{"$f":"Tabell2[[#This Row],[Planlagte kostnader]]-Tabell2[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Kabel-TV",null,null,{"$f":"Tabell1[[#This Row],[Forventede kostnader]]-Tabell1[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Teater",null,null,{"$f":"Tabell2[[#This Row],[Planlagte kostnader]]-Tabell2[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Renovasjon",null,null,{"$f":"Tabell1[[#This Row],[Forventede kostnader]]-Tabell1[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"Tabell2[[#This Row],[Planlagte kostnader]]-Tabell2[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Vedlikehold eller reparasjoner",null,null,{"$f":"Tabell1[[#This Row],[Forventede kostnader]]-Tabell1[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"Tabell2[[#This Row],[Planlagte kostnader]]-Tabell2[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Utstyr",null,null,{"$f":"Tabell1[[#This Row],[Forventede kostnader]]-Tabell1[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"Tabell2[[#This Row],[Planlagte kostnader]]-Tabell2[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Annet",null,null,{"$f":"Tabell1[[#This Row],[Forventede kostnader]]-Tabell1[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,Tabell2[Planlagte kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell2[Faktiske kostnader])","v":{"v":50,"d":"kr 50"}},{"$f":"SUBTOTAL(109,Tabell2[Forskjell])","v":{"v":-50,"d":"-kr 50"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell1[Forventede kostnader])","v":{"v":1810,"d":"kr 1,810"}},{"$f":"SUBTOTAL(109,Tabell1[Faktiske kostnader])","v":{"v":1740,"d":"kr 1,740"}},{"$f":"SUBTOTAL(109,Tabell1[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":"Tabell8[[#This Row],[Forventede kostnader]]-Tabell8[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Billån",{"v":250,"d":"kr 250"},{"v":250,"d":"kr 250"},{"$f":"Tabell3[[#This Row],[Forventede kostnader]]-Tabell3[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Student",null,null,{"$f":"Tabell8[[#This Row],[Forventede kostnader]]-Tabell8[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Buss og taxi",null,null,{"$f":"Tabell3[[#This Row],[Forventede kostnader]]-Tabell3[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Kredittkort",null,null,{"$f":"Tabell8[[#This Row],[Forventede kostnader]]-Tabell8[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Forsikring",null,null,{"$f":"Tabell3[[#This Row],[Forventede kostnader]]-Tabell3[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Kredittkort",null,null,{"$f":"Tabell8[[#This Row],[Forventede kostnader]]-Tabell8[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Lisensiering",null,null,{"$f":"Tabell3[[#This Row],[Forventede kostnader]]-Tabell3[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Kredittkort",null,null,{"$f":"Tabell8[[#This Row],[Forventede kostnader]]-Tabell8[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Drivstoff",null,null,{"$f":"Tabell3[[#This Row],[Forventede kostnader]]-Tabell3[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"Tabell8[[#This Row],[Forventede kostnader]]-Tabell8[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Vedlikehold",null,null,{"$f":"Tabell3[[#This Row],[Forventede kostnader]]-Tabell3[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,Tabell8[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell8[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell8[Forskjell])","v":{"v":0,"d":"kr 0"}}]
[null,"Annet",null,null,{"$f":"Tabell3[[#This Row],[Forventede kostnader]]-Tabell3[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell3[Forventede kostnader])","v":{"v":250,"d":"kr 250"}},{"$f":"SUBTOTAL(109,Tabell3[Faktiske kostnader])","v":{"v":250,"d":"kr 250"}},{"$f":"SUBTOTAL(109,Tabell3[Forskjell])","v":{"v":0,"d":"kr 0"}},null,"SKATTER OG AVGIFTER","Forventede kostnader","Faktiske kostnader","Forskjell"]
[{"$nulls":6},"Føderal",null,null,{"$f":"Tabell9[[#This Row],[Forventede kostnader]]-Tabell9[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"FORSIKRING","Forventede kostnader","Faktiske kostnader","Forskjell",null,"Delstat",null,null,{"$f":"Tabell9[[#This Row],[Forventede kostnader]]-Tabell9[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Hjem",null,null,{"$f":"Tabell4[[#This Row],[Forventede kostnader]]-Tabell4[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Lokal",null,null,{"$f":"Tabell9[[#This Row],[Forventede kostnader]]-Tabell9[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Helse",null,null,{"$f":"Tabell4[[#This Row],[Forventede kostnader]]-Tabell4[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"Tabell9[[#This Row],[Forventede kostnader]]-Tabell9[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Liv",null,null,{"$f":"Tabell4[[#This Row],[Forventede kostnader]]-Tabell4[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,Tabell9[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell9[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell9[Forskjell])","v":{"v":0,"d":"kr 0"}}]
[null,"Annet",null,null,{"$f":"Tabell4[[#This Row],[Forventede kostnader]]-Tabell4[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell4[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell4[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell4[Forskjell])","v":{"v":0,"d":"kr 0"}},null,"SPARING ELLER INVESTERING","Forventede kostnader","Faktiske kostnader","Forskjell"]
[{"$nulls":6},"Pensjonskonto",null,null,{"$f":"Tabell10[[#This Row],[Forventede kostnader]]-Tabell10[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"MAT","Forventede kostnader","Faktiske kostnader","Forskjell",null,"Investeringskonto",null,null,{"$f":"Tabell10[[#This Row],[Forventede kostnader]]-Tabell10[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Dagligvarer",null,null,{"$f":"Tabell5[[#This Row],[Forventede kostnader]]-Tabell5[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Annet",null,null,{"$f":"Tabell10[[#This Row],[Forventede kostnader]]-Tabell10[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Spise ute",null,null,{"$f":"Tabell5[[#This Row],[Forventede kostnader]]-Tabell5[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,Tabell10[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell10[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell10[Forskjell])","v":{"v":0,"d":"kr 0"}}]
[null,"Annet",null,null,{"$f":"Tabell5[[#This Row],[Forventede kostnader]]-Tabell5[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell5[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell5[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell5[Forskjell])","v":{"v":0,"d":"kr 0"}},null,"GAVER OG DONASJONER","Forventede kostnader","Faktiske kostnader","Forskjell"]
[{"$nulls":6},"Veldedighet 1",null,null,{"$f":"Tabell11[[#This Row],[Forventede kostnader]]-Tabell11[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"KJÆLEDYR","Forventede kostnader","Faktiske kostnader","Forskjell",null,"Veldedighet 2",null,null,{"$f":"Tabell11[[#This Row],[Forventede kostnader]]-Tabell11[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Mat",null,null,{"$f":"Tabell6[[#This Row],[Forventede kostnader]]-Tabell6[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Veldedighet 3",null,null,{"$f":"Tabell11[[#This Row],[Forventede kostnader]]-Tabell11[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Medisinsk",null,null,{"$f":"Tabell6[[#This Row],[Forventede kostnader]]-Tabell6[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,Tabell11[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell11[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell11[Forskjell])","v":{"v":0,"d":"kr 0"}}]
[null,"Pleie",null,null,{"$f":"Tabell6[[#This Row],[Forventede kostnader]]-Tabell6[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Leker",null,null,{"$f":"Tabell6[[#This Row],[Forventede kostnader]]-Tabell6[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"JURIDISK","Forventede kostnader","Faktiske kostnader","Forskjell"]
[null,"Annet",null,null,{"$f":"Tabell6[[#This Row],[Forventede kostnader]]-Tabell6[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Advokat",null,null,{"$f":"Tabell12[[#This Row],[Forventede kostnader]]-Tabell12[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell6[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell6[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell6[Forskjell])","v":{"v":0,"d":"kr 0"}},null,"Underholdsbidrag",null,null,{"$f":"Tabell12[[#This Row],[Forventede kostnader]]-Tabell12[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[{"$nulls":6},"Utestående betalinger",null,null,{"$f":"Tabell12[[#This Row],[Forventede kostnader]]-Tabell12[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"PERSONLIG PLEIE","Forventede kostnader","Faktiske kostnader","Forskjell",null,"Annet",null,null,{"$f":"Tabell12[[#This Row],[Forventede kostnader]]-Tabell12[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Medisinsk",null,null,{"$f":"Tabell7[[#This Row],[Forventede kostnader]]-Tabell7[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"Totalt",{"$f":"SUBTOTAL(109,Tabell12[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell12[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell12[Forskjell])","v":{"v":0,"d":"kr 0"}}]
[null,"Hår/negler",null,null,{"$f":"Tabell7[[#This Row],[Forventede kostnader]]-Tabell7[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Klær",null,null,{"$f":"Tabell7[[#This Row],[Forventede kostnader]]-Tabell7[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"TOTALE PLANLAGTE KOSTNADER",null,null,{"$f":"SUM(C23,C33,C40,C46,C54,C64,H22,H31,H38,H44,H50,H57)","v":{"v":2060,"d":"kr 2,060"}}]
[null,"Rens av klær",null,null,{"$f":"Tabell7[[#This Row],[Forventede kostnader]]-Tabell7[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Treningsstudio",null,null,{"$f":"Tabell7[[#This Row],[Forventede kostnader]]-Tabell7[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"TOTALE FAKTISKE KOSTNADER",null,null,{"$f":"SUM(D23,D33,D40,D46,D54,D64,I22,I31,I38,I44,I50,I57)","v":{"v":2040,"d":"kr 2,040"}}]
[null,"Kontingenter",null,null,{"$f":"Tabell7[[#This Row],[Forventede kostnader]]-Tabell7[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}}]
[null,"Annet",null,null,{"$f":"Tabell7[[#This Row],[Forventede kostnader]]-Tabell7[[#This Row],[Faktiske kostnader]]","v":{"v":0,"d":"kr 0"}},null,"TOTAL FORSKJELL",null,null,{"$f":"SUM(E23,E33,E40,E46,E54,E64,J22,J31,J38,J44,J50,J57)","v":{"v":20,"d":"kr 20"}}]
[null,"Totalt",{"$f":"SUBTOTAL(109,Tabell7[Forventede kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell7[Faktiske kostnader])","v":{"v":0,"d":"kr 0"}},{"$f":"SUBTOTAL(109,Tabell7[Forskjell])","v":{"v":0,"d":"kr 0"}}]