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

{"sheet":"Utgifter","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"UTGIFTSBUDSJETT",{"$nulls":3},{"$f":"NOW()","v":"2012-05-28T17:06:13.170"}]
[null,"Firmanavn"]
[]
[null,"Personale","Budsjett","Faktisk","Differanse (kr)","Differanse (%)"]
[null,"Kontor",null,null,{"$f":"SUM(Table1[Budsjett]-Table1[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table1[Differanse (kr)]/Table1[Budsjett]),\"\")","v":""}]
[null,"Butikk",null,null,{"$f":"SUM(Table1[Budsjett]-Table1[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table1[Differanse (kr)]/Table1[Budsjett]),\"\")","v":""}]
[null,"Selger",null,null,{"$f":"SUM(Table1[Budsjett]-Table1[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table1[Differanse (kr)]/Table1[Budsjett]),\"\")","v":""}]
[null,"Annet",null,null,{"$f":"SUM(Table1[Budsjett]-Table1[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table1[Differanse (kr)]/Table1[Budsjett]),\"\")","v":""}]
[]
[null,"Drift","Budsjett","Faktisk","Differanse (kr)","Differanse (%)"]
[null,"Reklame",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Gjeld",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Fordeler",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Forsyninger",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Porto",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Leie eller huslån",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Salgsutgifter",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Avgifter",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Offentlige tjenester",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Annet",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Forsikring",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Rente",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Mobiltelefon",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Vedlikehold og reparasjoner",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Advokatutgifter",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Nedskriving",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Spedisjon",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Lagring",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Annet",null,null,{"$f":"SUM(Table2[Budsjett]-Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[Differanse (kr)]/Table2[Budsjett]),\"\")","v":""}]
[null,"Totale utgifter",{"$f":"SUM(Table1[Budsjett],Table2[Budsjett])","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUM(Table1[Faktisk],Table2[Faktisk])","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUM(Table1[Differanse (kr)],Table2[Differanse (kr)])","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(SUM(Table2[[#Totals],[Differanse (kr)]]/Table2[[#Totals],[Budsjett]]),\"\")","v":""}]