{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Ark1"],"not_rendered":{"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Ark1","index":0,"n_rows":30,"n_cols":18,"rows_kept":30,"merged":[[0,0,1,15]]}
["Dette er et skjema for å føre opp utgifter og inntekter i mindre lag. 1 gang pr. måned kan dere oppdatere, da printer dere ut kontoutskriften, stifter på alle kvitteringer og fører opp alle inntekter og utgifter i dette skjemaet. Se hjelpetekster i cellene."]
[]
[]
[]
[null,"Kontonavn","Budsjett","Saldo v/årsskifte","Jan","feb","mar","apr","mai","jun","jul","aug","sept","okt","nov","des",null,"Resultat "]
[null,"Driftsstøtte",{"$nulls":15},{"$f":"SUM(E6:P6)","v":0}]
[null,"Andre inntekter",{"$nulls":15},{"$f":"SUM(E7:P7)","v":0}]
[null,"Kontingent",{"$nulls":15},0]
["Sum inntekter",null,{"$f":"SUM(C6:C8)","v":0},{"$f":"SUM(D6:D8)","v":0},{"$f":"SUM(E6:E8)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R6:R8)","v":0}]
[]
[null,"Leie lokaler",{"$nulls":15},{"$f":"SUM(E11:P11)","v":0}]
[null,"Fellesutgifter",{"$nulls":15},{"$f":"SUM(E12:P12)","v":0}]
[null,"Småanskaffelser",{"$nulls":15},{"$f":"SUM(E13:P13)","v":0}]
[null,"IT-utstyr",{"$nulls":15},0]
[null,"Kontorrekvisita",{"$nulls":15},0]
[null,"Trykksaker, brosjyrer",{"$nulls":15},0]
[null,"Møter etc",{"$nulls":15},0]
[null,"Telefonkostnad",{"$nulls":15},0]
[null,"Internett",{"$nulls":15},0]
[null,"Porto",{"$nulls":15},0]
[null,"Bilgodtgjørelse",{"$nulls":15},0]
[null,"Reiseutgifter",{"$nulls":15},0]
[null,"Seminar/arrangement",{"$nulls":15},0]
[null,"Reklame/PR/Hjemmeside",{"$nulls":15},0]
[null,"Bankgebyrer",{"$nulls":15},0]
[null,"Andre kostnader",{"$nulls":15},0]
["Sum utgifter",null,{"$f":"SUM(C11:C26)","v":0},null,{"$f":"SUM(E11:E26)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(R11:R26)","v":0}]
[]
[null,"Resultat",{"$f":"C9-C27","v":0},null,{"$f":"E9-E27","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"R9-R27","v":0}]
[null,"Saldo på konto",null,null,{"$f":"D9+E9-E27","v":0},{"$f":"E30+F9-F27","v":0},{"$f":"F30+G9-G27","v":0},{"$f":"G30+H9-H27","v":0},{"$f":"H30+I9-I27","v":0},{"$f":"I30+J9-J27","v":0},{"$f":"J30+K9-K27","v":0},{"$f":"K30+L9-L27","v":0},{"$f":"L30+M9-M27","v":0},{"$f":"M30+N9-N27","v":0},{"$f":"N30+O9-O27","v":0},{"$f":"O30+P9-P27","v":0}]