{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["BudsjettX","Ramme","Lønn og sosiale","Driftsutgifter","Erstatningskjøp_Overføringer","Driftsinntekter","Periodisering","Valg"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":23,"comments":1,"pivot_tables":0},"unopened":[{"sheet":"BudsjettX","index":0,"reason":"part_missing"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Ramme","index":1,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(Valg!A1,\"G\",\"VG\")","v":"G"},{"$f":"'Lønn og sosiale'!AB8+Driftsutgifter!AB8+Erstatningskjøp_Overføringer!AB8+Driftsinntekter!AB8","v":7},{"$f":"'Lønn og sosiale'!I8+Driftsutgifter!I8+Erstatningskjøp_Overføringer!I8+Driftsinntekter!I8","v":0},{"$f":"'Lønn og sosiale'!AC8","v":33243},{"$f":"Valg!C1","v":false}]
[null,null,"Budsjett 2017 for kostnadssted:",null,"Versjon 2017.1.0"]
[null,null,"12213","Marienlyst skole"]
[null,null,"Funksjon"]
[null,null,"202"]
[null,null,"Prosjekt"]
[]
[null,null,null,"Rammebevilgning (hele 1000)",68764]
[null,null,"000-099 LØNN OG SOSIALE UTGIFTER",null,{"$f":"'Lønn og sosiale'!H131","v":66739}]
[null,null,"100-299 KJØP AV VARER OG TJ. SOM INNGÅR I KOMM TJ.PROD.",null,{"$f":"Driftsutgifter!H205","v":6272}]
[null,null,"300-399 KJØP AV TJEN. SOM ERSTATTER KOMM. EGENPROD.",null,{"$f":"Erstatningskjøp_Overføringer!H33","v":0}]
[null,null,"400-499 OVERFØRINGSUTGIFTER",null,{"$f":"Erstatningskjøp_Overføringer!H60","v":0}]
[null,null,"SUM DRIFTSUTGIFTER",null,{"$f":"SUM(E9:E12)","v":73011}]
[null,null,"600-699 SALGSINNTEKTER",null,{"$f":"Driftsinntekter!H51","v":1697}]
[null,null,"700-799 REFUSJONER",null,{"$f":"Driftsinntekter!H96","v":2132}]
[null,null,"800-899 OVERFØRINGSINNTEKTER",null,{"$f":"Driftsinntekter!H114","v":120}]
[null,null,"SUM DRIFTSINNTEKTER",null,{"$f":"SUM(E14:E16)","v":3949}]
[null,null,"NETTO DRIFTSUTGIFTER",null,{"$f":"E13-E17","v":69062}]
[null,null,"REST",{"$f":"IF(C1>0,\"OBS! Budsjettet inneholder feil i periodiseringen!\",\"\")","v":""},{"$f":"E8-E18","v":-298}]

{"sheet":"Lønn og sosiale","index":2,"n_rows":131,"n_cols":29,"rows_kept":131,"cut":false,"hidden":false,"merged":[[123,9,123,11],[119,9,119,11],[99,9,99,11],[122,9,122,11],[103,9,103,11],[113,9,113,11],[112,9,112,11],[120,9,120,11],[102,9,102,11],[7,9,7,11],[97,9,97,11],[98,9,98,11],[100,9,100,11],[101,9,101,11]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"JAN","FEB","MAR","APR","MAI","JUN","JUL","AUG","SEP","OKT","NOV","DES"]
[null,{"$f":"CONCATENATE(Ramme!C3,\" - \",Ramme!D3,IF(Ramme!C7>0,CONCATENATE(\" (Prosjekt: \",Ramme!C7,\" \",Ramme!D7,\")\"),\"\"))","v":"12213 - Marienlyst skole"}]
[null,"LØNN OG SOSIALE UTGIFTER",null,null,null,null,null,"TOTAL",null,null,null,null,"Budsjett 2017"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per_std","Endret?","Sum endret"]
[]
[]
[null,"010-019 FAST LØNN",null,"F","A","S/O",null,"( 1000 )",{"$f":"COUNTIF(I9:I107,\"UGYLDIG ->\")","v":0},"Periodisering",null,null,{"$f":"IF(ISERROR(SUM(M9:M13)/(SUM($H9:$H13)*1000)),0,SUM(M9:M13)/(SUM($H9:$H13)*1000))","v":9.4947562146591266E-2},{"$f":"IF(ISERROR(SUM(N9:N13)/(SUM($H9:$H13)*1000)),0,SUM(N9:N13)/(SUM($H9:$H13)*1000))","v":9.5397471460578254E-2},9.51405366478182E-2,9.5167795796436569E-2,9.2056998826416297E-2,-1.3601621679291583E-2,8.3184519364131015E-2,9.1185719620185637E-2,9.1865811373092923E-2,9.1556385362210599E-2,9.1495679078203357E-2,9.1603248693054515E-2,null,null,null,{"$f":"SUM(AB9:AB129)","v":1},{"$f":"SUM(AC9:AC129)","v":33243}]
["x",10110,"LØNN PED. PERS.: ORDINÆR UNDERVISNING","F","A","S",null,33243,{"$f":"IF(AB9=1,IF(INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},27,{"$f":"INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"annet"},null,{"$f":"ROUND(($H9*1000)*INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0)),0)","v":3174707},3174707,3174707,3174707,3058356,-452105,2729250,3041735,3041735,3041735,3041735,3041735,{"$f":"IF(H9<>0,\"x\",\"\")","v":"x"},null,1,{"$f":"IF(J9<>AA9,1,0)","v":1},{"$f":"IF(AB9>0,H9,0)","v":33243}]
["x",10113,"LØNN PED. PERS.: REKTOR-/INSPEKTØRLØNN","F","A","S",null,3469,{"$f":"IF(AB10=1,IF(INDEX(Periodiserings_tabell,MATCH($J10,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},1,{"$f":"INDEX(Periodiserings_tabell,MATCH($J10,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn ped."},null,314379,328151,320286,321121,320893,-47228,318002,307793,328611,319139,317281,320573,{"$f":"IF(H10<>0,\"x\",\"\")","v":"x"},null,1,{"$f":"IF(J10<>AA10,1,0)","v":0},{"$f":"IF(AB10>0,H10,0)","v":0}]
["x",10114,"LØNN PED. PERS.: REDUKSJON PGA. ALDER","F","A","S",null,686,{"$f":"IF(AB11=1,IF(INDEX(Periodiserings_tabell,MATCH($J11,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},1,{"$f":"INDEX(Periodiserings_tabell,MATCH($J11,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn ped."},null,62169,64892,63337,63502,63457,-9339,62885,60867,64983,63110,62743,63394,{"$f":"IF(H11<>0,\"x\",\"\")","v":"x"},null,1,0,0]
["x",10115,"LØNN PED. PERS.: ØVINGSLÆRERDEL (REF.BER.)","F","A","S",null,94,{"$f":"IF(AB12=1,IF(INDEX(Periodiserings_tabell,MATCH($J12,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},1,{"$f":"INDEX(Periodiserings_tabell,MATCH($J12,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn ped."},null,8519,8892,8679,8701,8695,-1280,8617,8340,8904,8648,8597,8687,{"$f":"IF(H12<>0,\"x\",\"\")","v":"x"},null,1,0,0]
["x",10119,"LØNN PED. PERS.: DRIFTSANSVARLIGE IKT","F","A","S",null,null,{"$f":"IF(AB13=1,IF(INDEX(Periodiserings_tabell,MATCH($J13,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},1,{"$f":"INDEX(Periodiserings_tabell,MATCH($J13,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn ped."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H13<>0,\"x\",\"\")","v":""},null,1,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(M16:M22)/(SUM($H16:$H22)*1000)),0,SUM(M16:M22)/(SUM($H16:$H22)*1000))","v":8.7236071970518095E-2},9.1507262085410795E-2,9.1301972685887703E-2,9.2031216128332968E-2,9.1002818122696727E-2,-6.048991979189248E-3,9.0960112724907866E-2,8.6961846954259694E-2,9.4109256449165402E-2,9.2510730544114461E-2,9.3604595707782359E-2,9.4822675048775201E-2]
["x",10120,"LØNN ØVRIGE KOMMUNALE STILLINGER","F","A","O",null,768,{"$f":"IF(AB16=1,IF(INDEX(Periodiserings_tabell,MATCH($J16,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},2,{"$f":"INDEX(Periodiserings_tabell,MATCH($J16,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn komm."},null,{"$f":"ROUND(($H16*1000)*INDEX(Periodiserings_tabell,MATCH($J16,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0)),0)","v":66997},70278,70120,70680,69890,-4646,69857,66787,72276,71048,71888,72824,{"$f":"IF(H16<>0,\"x\",\"\")","v":"x"},null,2,0,0]
["x",10122,"LØNN VAKTMESTERE OG MASKINSJEFER","F","A","O",null,null,"",2,"Lønn komm.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,2,0,0]
["x",10123,"LØNN SKOLEASSISTENTER","F","A","O",null,3845,"",2,"Lønn komm.",null,335423,351845,351056,353860,349906,-23258,349742,334368,361850,355704,359910,364593,"x",null,2,0,0]
["x",10124,"LØNN SVØMMEASSISTENTER","F","A","O",null,null,"",2,"Lønn komm.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,2,{"$f":"IF(J19<>AA19,1,0)","v":0},0]
["x",10125,"LØNN LEDER AKTIVITETSSKOLEN","F","A","O",null,null,"",2,"Lønn komm.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,2,{"$f":"IF(J20<>AA20,1,0)","v":0},0]
["x",10126,"LØNN BASELEDER AKTIVITETSSKOLEN","F","A","O",null,null,"",2,"Lønn komm.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,2,{"$f":"IF(J21<>AA21,1,0)","v":0},0]
["x",10127,"LØNN ASSISTENT AKTIVITETSSKOLEN","F","A","O",null,null,"",2,"Lønn komm.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,2,0,0]
[]
["x",10130,"HELG- OG HELLIGDAGSTILLEGG","F","A",null,null,null,{"$f":"IF(AB24=1,IF(INDEX(Periodiserings_tabell,MATCH($J24,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},3,"Lønn tillegg",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H24<>0,\"x\",\"\")","v":""},null,3,0,0]
["x",10140,"KVELDS- OG NATTILLEGG","F","A",null,null,null,"",3,"Lønn tillegg",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,3,0,0]
["x",10150,"ANDRE AVTALEFESTEDE TILLEGG","F","A",null,null,24,{"$f":"IF(AB26=1,IF(INDEX(Periodiserings_tabell,MATCH($J26,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},3,"Lønn tillegg",null,2342,2196,2229,2239,2179,-170,2278,1801,2030,2233,2182,2462,{"$f":"IF(H26<>0,\"x\",\"\")","v":"x"},null,3,{"$f":"IF(J26<>AA26,1,0)","v":0},0]
["x",10151,"KONTAKTLÆRERTILLEGG","F","A",null,null,842,"",3,"Lønn tillegg",null,82171,77026,78196,78551,76435,-5964,79909,63186,71216,78347,76540,86386,"x",null,3,0,0]
["x",10152,"TILLEGG RÅDGIVER/SOSIALLÆRER","F","A",null,null,7,"",3,"Lønn tillegg",null,683,640,650,653,635,-50,664,525,592,651,636,718,"x",null,3,0,0]
["x",10153,"TILLEGG IKT-ANSVARLIG","F","A",null,null,null,"",3,"Lønn tillegg",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,3,0,0]
["x",10154,"PERSONLIGE TILLEGG LÆRERE","F","A",null,null,12,"",3,"Lønn tillegg",null,1171,1098,1114,1119,1089,-85,1139,901,1015,1117,1091,1231,"x",null,3,0,0]
["x",10155,"SAMLINGSSTYRERTILL./TIMEPLANLEGGING","F","A",null,null,116,"",3,"Lønn tillegg",null,11320,10612,10773,10822,10530,-822,11009,8705,9811,10794,10545,11901,"x",null,3,0,0]
["x",10156,"ØVINGSLÆRERTILLEGG","F","A",null,null,36,"",3,"Lønn tillegg",null,3513,3293,3343,3358,3268,-255,3417,2702,3045,3350,3272,3693,"x",null,3,0,0]
["x",10157,"VARIABLE TILLEGG VED LEIRSKOLEOPPHOLD","F","A",null,null,null,"",3,"Lønn tillegg",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,3,0,0]
["x",10158,"LØNN ETTER FELLESBESTEMMELSENE § 18","F","A",null,null,null,"",3,"Lønn tillegg",null,{"$f":"ROUND(($H34*1000)*INDEX(Periodiserings_tabell,MATCH($J34,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"",null,3,0,0]
["x",10159,"SENIORTILLEGG","F","A",null,null,null,"",3,"Lønn tillegg",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,3,0,0]
[]
[null,"010-019 FAST LØNN",null,null,null,null,null,{"$f":"SUM(H9:H35)","v":43142},null,null,null,null,{"$f":"SUM(M9:M13)+SUM(M16:M35)","v":4063394},4093630,4084490,4089313,3965333,-545202,3636769,3897710,3966068,3955876,3956420,3978197,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"020-029 VIKARER (lønn som kommer i tillegg til fast lønn under art 010-019)",null,null,null,null,null,"( 1000 )"]
["x",10201,"VIKARLØNN KOMM. TILS. - SYKEFR. KORT (<16D)","F","A",null,null,550,{"$f":"IF(AB41=1,IF(INDEX(Periodiserings_tabell,MATCH($J41,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},4,{"$f":"INDEX(Periodiserings_tabell,MATCH($J41,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn variabel"},null,{"$f":"ROUND((($H41*1000)*INDEX(Periodiserings_tabell,MATCH($J41,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":33107},56452,45914,54061,47465,36511,63952,15348,33631,39049,46301,78210,{"$f":"IF(H41<>0,\"x\",\"\")","v":"x"},null,4,0,0]
["x",10202,"VIKARLØNN KOMM. TILS. - SYKEFR. LANG (17D+)","F","A","O",null,null,{"$f":"IF(AB42=1,IF(INDEX(Periodiserings_tabell,MATCH($J42,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},4,"Lønn variabel",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H42<>0,\"x\",\"\")","v":""},null,4,{"$f":"IF(J42<>AA42,1,0)","v":0},0]
["x",10203,"VIKARLØNN KOMM. TILS. - TILLITSVALGTE","F","A",null,null,null,"",4,"Lønn variabel",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,4,0,0]
["x",10204,"VIKARLØNN KOMM. TILS. - SVANGERSKAPSPERM.","F","A","O",null,null,{"$f":"IF(AB44=1,IF(INDEX(Periodiserings_tabell,MATCH($J44,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},4,"Lønn variabel",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H44<>0,\"x\",\"\")","v":""},null,4,{"$f":"IF(J44<>AA44,1,0)","v":0},0]
["x",10205,"VIKARLØNN KOMM. TILS. - FERIE","F","A",null,null,null,"",4,"Lønn variabel",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,4,0,0]
["x",10210,"VIKARLØNN PED. PERS. - SYKEFR. KORT (<16D)","F","A",null,null,1000,"",4,"Lønn variabel",null,60194,102640,83479,98294,86300,66384,116276,27905,61146,70998,84184,142200,"x",null,4,0,0]
["x",10211,"VIKARLØNN PED. PERS. - SYKEFR. LANG (17D+)","F","A","S",null,null,"",4,"Lønn variabel",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,4,0,0]
["x",10212,"VIKARLØNN PED. PERS. - TILLITSVALGTE","F","A",null,null,null,"",4,"Lønn variabel",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,4,0,0]
["x",10213,"VIKARLØNN PED. PERS. - SVANGERSKAPSPERM.","F","A","S",null,662,"",4,"Lønn variabel",null,39848,67948,55263,65070,57131,43946,76975,18473,40479,47001,55730,94136,"x",null,4,0,0]
["x",10214,"VIKARLØNN PED. PERS. - FERIE","F","A",null,null,25,"",4,"Lønn variabel",null,1505,2566,2087,2457,2158,1660,2907,698,1529,1775,2105,3555,"x",null,4,0,0]
["x",10220,"VIKARLØNN FOR ANS. SOM HAR PERM M/LØNN","F","A",null,null,150,"",4,"Lønn variabel",null,9029,15396,12522,14744,12945,9958,17441,4186,9172,10650,12628,21330,"x",null,4,0,0]
["x",10230,"VIKAR FOR ANS. SOM HAR OPPLÆRING M/LØNN","F","A",null,null,50,"",4,"Lønn variabel",null,3010,5132,4174,4915,4315,3319,5814,1395,3057,3550,4209,7110,"x",null,4,0,0]
[]
[null,"020-029 VIKARER",null,null,null,null,null,{"$f":"SUM(H41:H52)","v":2437},null,null,null,null,{"$f":"SUM(M41:M52)","v":146693},250134,203439,239541,210314,161778,283365,68005,149014,173023,205157,346541,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"030-039 EKSTRAHJELP",null,null,null,null,null,"( 1000 )"]
["x",10310,"LØNN VED UTLEIE (TILSYNSV, RENGJ.PERS. ETC.)","F","A",null,null,null,{"$f":"IF(AB58=1,IF(INDEX(Periodiserings_tabell,MATCH($J58,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},4,{"$f":"INDEX(Periodiserings_tabell,MATCH($J58,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn variabel"},null,{"$f":"ROUND((($H58*1000)*INDEX(Periodiserings_tabell,MATCH($J58,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H58<>0,\"x\",\"\")","v":""},null,4,0,0]
["x",10311,"LØNN TILSYNSV.OSLO IDR.KR. NÅR LEIET. ER < 19 ÅR","F","A",null,null,null,{"$f":"IF(AB59=1,IF(INDEX(Periodiserings_tabell,MATCH($J59,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},4,{"$f":"INDEX(Periodiserings_tabell,MATCH($J59,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn variabel"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H59<>0,\"x\",\"\")","v":""},null,4,0,0]
["x",10312,"LØNN I FORB. M/PRØVER","F","A",null,null,68,{"$f":"IF(AB60=1,IF(INDEX(Periodiserings_tabell,MATCH($J60,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},4,{"$f":"INDEX(Periodiserings_tabell,MATCH($J60,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn variabel"},null,4093,6980,5677,6684,5868,4514,7907,1898,4158,4828,5725,9670,{"$f":"IF(H60<>0,\"x\",\"\")","v":"x"},null,4,0,0]
["x",10350,"ANNEN EKSTRAHJELP","F","A",null,null,null,{"$f":"IF(AB61=1,IF(INDEX(Periodiserings_tabell,MATCH($J61,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},4,{"$f":"INDEX(Periodiserings_tabell,MATCH($J61,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn variabel"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H61<>0,\"x\",\"\")","v":""},null,4,0,0]
[]
[null,"030-039 EKSTRAHJELP",null,null,null,null,null,{"$f":"SUM(H58:H61)","v":68},null,null,null,null,{"$f":"SUM(M58:M61)","v":4093},6980,5677,6684,5868,4514,7907,1898,4158,4828,5725,9670,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"040-049 OVERTID",null,null,null,null,null,"( 1000 )"]
["x",10400,"OVERTID FAST ANSATTE","F","A",null,null,40,{"$f":"IF(AB67=1,IF(INDEX(Periodiserings_tabell,MATCH($J67,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},4,{"$f":"INDEX(Periodiserings_tabell,MATCH($J67,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn variabel"},null,{"$f":"ROUND((($H67*1000)*INDEX(Periodiserings_tabell,MATCH($J67,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":2408},4106,3339,3932,3452,2655,4651,1116,2446,2840,3367,5688,{"$f":"IF(H67<>0,\"x\",\"\")","v":"x"},null,4,0,0]
["x",10401,"OVERTID VIKARER","F","A",null,null,null,{"$f":"IF(AB68=1,IF(INDEX(Periodiserings_tabell,MATCH($J68,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},4,{"$f":"INDEX(Periodiserings_tabell,MATCH($J68,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn variabel"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H68<>0,\"x\",\"\")","v":""},null,4,0,0]
[]
[null,"040-049 OVERTID",null,null,null,null,null,{"$f":"SUM(H67:H68)","v":40},null,null,null,null,{"$f":"SUM(M67:M68)","v":2408},4106,3339,3932,3452,2655,4651,1116,2446,2840,3367,5688,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"050-069 ANNEN LØNN OG TREKKPLIKTIGE GODTGJØRELSER",null,null,null,null,null,"( 1000 )"]
["x",10510,"LØNN TILLITSVALGTE - PED. PERS. (ORG. ANDEL)","F","A",null,null,45,{"$f":"IF(AB74=1,IF(INDEX(Periodiserings_tabell,MATCH($J74,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},2,{"$f":"INDEX(Periodiserings_tabell,MATCH($J74,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn komm."},null,{"$f":"ROUND((($H74*1000)*INDEX(Periodiserings_tabell,MATCH($J74,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":3926},4118,4109,4141,4095,-272,4093,3913,4235,4163,4212,4267,{"$f":"IF(H74<>0,\"x\",\"\")","v":"x"},null,2,0,{"$f":"IF(AB74>0,H74,0)","v":0}]
["x",10511,"LØNN TILLITSVALGTE - IKKE REF. BER.","F","A",null,null,null,{"$f":"IF(AB75=1,IF(INDEX(Periodiserings_tabell,MATCH($J75,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},2,{"$f":"INDEX(Periodiserings_tabell,MATCH($J75,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn komm."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H75<>0,\"x\",\"\")","v":""},null,2,0,0]
["x",10620,"ANDRE AVGIFTSPLIKTIGE YTELSER","F","A",null,null,36,{"$f":"IF(AB76=1,IF(INDEX(Periodiserings_tabell,MATCH($J76,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},2,{"$f":"INDEX(Periodiserings_tabell,MATCH($J76,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn komm."},null,3141,3294,3287,3313,3276,-218,3275,3131,3388,3330,3370,3414,{"$f":"IF(H76<>0,\"x\",\"\")","v":"x"},null,2,{"$f":"IF(J76<>AA76,1,0)","v":0},{"$f":"IF(AB76>0,H76,0)","v":0}]
["x",10641,"LÆRLINGER","F","A",null,null,null,{"$f":"IF(AB77=1,IF(INDEX(Periodiserings_tabell,MATCH($J77,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},2,{"$f":"INDEX(Periodiserings_tabell,MATCH($J77,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn komm."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H77<>0,\"x\",\"\")","v":""},null,2,0,0]
[]
[null,"050-069 ANNEN LØNN OG TREKKPLIKTIGE GODTGJ.",null,null,null,null,null,{"$f":"SUM(H74:H77)","v":81},null,null,null,null,{"$f":"SUM(M74:M77)","v":7067},7412,7396,7454,7371,-490,7368,7044,7623,7493,7582,7681,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"070-074 LØNN VEDLIKEHOLD",null,null,null,null,null,"( 1000 )"]
["x",10700,"LØNN TIL EGNE ANSATTE VEDR. VEDLIKEHOLD","F","A","O",null,null,{"$f":"IF(AB83=1,IF(INDEX(Periodiserings_tabell,MATCH($J83,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},2,{"$f":"INDEX(Periodiserings_tabell,MATCH($J83,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn komm."},null,{"$f":"ROUND((($H83*1000)*INDEX(Periodiserings_tabell,MATCH($J83,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H83<>0,\"x\",\"\")","v":""},null,2,{"$f":"IF(J83<>AA83,1,0)","v":0},0]
["x",10710,"OVERTID / AVTALEFESTEDE TILL. VEDR. VEDL.","F","A",null,null,null,{"$f":"IF(AB84=1,IF(INDEX(Periodiserings_tabell,MATCH($J84,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},2,{"$f":"INDEX(Periodiserings_tabell,MATCH($J84,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn komm."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H84<>0,\"x\",\"\")","v":""},null,2,{"$f":"IF(J84<>AA84,1,0)","v":0},0]
["x",10720,"VIKARER / EKSTRAHJELP VEDR. VEDLIKEHOLD","F","A",null,null,null,{"$f":"IF(AB85=1,IF(INDEX(Periodiserings_tabell,MATCH($J85,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},2,{"$f":"INDEX(Periodiserings_tabell,MATCH($J85,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn komm."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H85<>0,\"x\",\"\")","v":""},null,2,{"$f":"IF(J85<>AA85,1,0)","v":0},0]
[]
[null,"070-074 LØNN VEDLIKEHOLD",null,null,null,null,null,{"$f":"SUM(H83:H85)","v":0},null,null,null,null,{"$f":"SUM(M83:M85)","v":0},{"$f":"SUM(N83:N85)","v":0},0,0,0,0,0,0,0,0,0,0,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"075-079 LØNN RENHOLD",null,null,null,null,null,"( 1000 )"]
["x",10750,"LØNN TIL EGNE ANSATTE VEDR. RENHOLD","F","A","O",null,null,{"$f":"IF(AB91=1,IF(INDEX(Periodiserings_tabell,MATCH($J91,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},2,{"$f":"INDEX(Periodiserings_tabell,MATCH($J91,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn komm."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H91<>0,\"x\",\"\")","v":""},null,2,{"$f":"IF(J91<>AA91,1,0)","v":0},0]
["x",10770,"VIKARER / EKSTRAHJELP VEDR. RENHOLD","F","A",null,null,null,{"$f":"IF(AB92=1,IF(INDEX(Periodiserings_tabell,MATCH($J92,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},2,{"$f":"INDEX(Periodiserings_tabell,MATCH($J92,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Lønn komm."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H92<>0,\"x\",\"\")","v":""},null,2,{"$f":"IF(J92<>AA92,1,0)","v":0},0]
[]
[null,"075-079 LØNN RENHOLD",null,null,null,null,null,{"$f":"SUM(H91:H92)","v":0},null,null,null,null,{"$f":"SUM(M91:M92)","v":0},{"$f":"SUM(N91:N92)","v":0},0,0,0,0,0,0,0,0,0,0,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,"FERIEPENGER",null,null,null,null,null,"Sats"]
["x",10170,"PÅLØPTE FERIEPENGER AV ARTENE 010-015",null,"A",null,null,{"$f":"ROUND(SUM(M98:X98)/1000,0)","v":5177},0.12,null,null,null,{"$f":"ROUND(SUMIF($D$9:$D$35,\"F\",M$9:M$35)*$I98,0)","v":487607},491236,490139,490718,475840,-65424,436412,467725,475928,474705,474770,477384,{"$f":"IF(H98<>0,\"x\",\"\")","v":"x"}]
["x",10270,"PÅLØPTE FERIEPENGER AV ARTENE 020-025",null,"A",null,null,292,0.12,null,null,null,{"$f":"ROUND(SUMIF($D$41:$D$52,\"F\",M$41:M$52)*$I99,0)","v":17603},30016,24413,28745,25238,19413,34004,8161,17882,20763,24619,41585,"x"]
["x",10370,"PÅLØPTE FERIEPENGER AV ARTENE 030-035",null,"A",null,null,8,0.12,null,null,null,{"$f":"ROUND(SUMIF($D$58:$D$61,\"F\",M$58:M$61)*$I100,0)","v":491},{"$f":"ROUND(SUMIF($D$58:$D$61,\"F\",N$58:N$61)*$I100,0)","v":838},681,802,704,542,949,228,499,579,687,1160,"x"]
["x",10470,"PÅLØPTE FERIEPENGER AV ARTENE 040-045",null,"A",null,null,5,0.12,null,null,null,{"$f":"ROUND(SUMIF($D$67:$D$68,\"F\",M$67:M$68)*$I101,0)","v":289},{"$f":"ROUND(SUMIF($D$67:$D$68,\"F\",N$67:N$68)*$I101,0)","v":493},401,472,414,319,558,134,294,341,404,683,"x"]
["x",10670,"PÅLØPTE FERIEPENGER AV ARTENE 050-065",null,"A",null,null,10,0.12,null,null,null,{"$f":"ROUND(SUMIF($D$74:$D$77,\"F\",M$74:M$77)*$I102,0)","v":848},889,888,894,885,-59,884,845,915,899,910,922,"x"]
["x",10730,"PÅLØPTE FERIEPENGER AV ARTENE 070-074",null,"A",null,null,0,0.12,null,null,null,{"$f":"ROUND(SUMIF($D$83:$D$85,\"F\",M$83:M$85)*$I103,0)","v":0},{"$f":"ROUND(SUMIF($D$83:$D$85,\"F\",N$83:N$85)*$I103,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H103<>0,\"x\",\"\")","v":""}]
["x",10780,"PÅLØPTE FERIEPENGER AV ARTENE 075-079",null,"A",null,null,0,0.12,null,null,null,{"$f":"ROUND(SUMIF($D$91:$D$92,\"F\",M$91:M$92)*$I104,0)","v":0},{"$f":"ROUND(SUMIF($D$91:$D$92,\"F\",N$91:N$92)*$I104,0)","v":0},0,0,0,0,0,0,0,0,0,0,""]
[]
[null,null,"FERIEPENGER, KORRIGERING"]
["x",10173,"DIFF. PÅLØPTE/UTBETALTE FERIEPENGER",null,"A",null,null,null,{"$f":"IF(AB107=1,IF(INDEX(Periodiserings_tabell,MATCH($J107,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},10,{"$f":"INDEX(Periodiserings_tabell,MATCH($J107,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Korr. feriep."},null,{"$f":"ROUND(($H107*1000)*INDEX(Periodiserings_tabell,MATCH($J107,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H107<>0,\"x\",\"\")","v":""},null,10,{"$f":"IF(J107<>AA107,1,0)","v":0},0]
[]
[null,null,"SUM FERIEPENGER",null,null,null,null,{"$f":"SUM(H98:H107)","v":5492},null,null,null,null,{"$f":"SUM(M98:M107)","v":506838},{"$f":"SUM(N98:N107)","v":523472},516522,521631,503081,-45209,472807,477093,495518,497287,501390,521734,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"090-094 PENSJONSINNSKUDD OG TREKKPL. FORSIKRINGSORDNINGER",null,null,null,null,null,"( 1000 )","Sats"]
["x",10900,"PENSJONSINNSKUDD OPF",null,"A",null,null,{"$f":"ROUND(SUM(M113:X113)/1000,0)","v":1174},0.23200000000000001,"Pensjonspremie",null,null,{"$f":"ROUND(SUMIF($F$9:$F$92,\"O\",M$9:M$92)*$I$113,0)","v":93361},{"$f":"ROUND(SUMIF($F$9:$F$92,\"O\",N$9:N$92)*$I$113,0)","v":97933},{"$f":"ROUND(SUMIF($F$9:$F$92,\"O\",O$9:O$92)*$I$113,0)","v":97713},{"$f":"ROUND(SUMIF($F$9:$F$92,\"O\",P$9:P$92)*$I$113,0)","v":98493},{"$f":"ROUND(SUMIF($F$9:$F$92,\"O\",Q$9:Q$92)*$I$113,0)","v":97393},{"$f":"ROUND((((SUMIF($F$9:$F$92,\"O\",H$9:H$92))*1000)/11)*$I$113,0)","v":97292},{"$f":"ROUND(SUMIF($F$9:$F$92,\"O\",S$9:S$92)*$I$113,0)","v":97347},93068,100717,99006,100177,101481,{"$f":"IF(H113<>0,\"x\",\"\")","v":"x"}]
["x",10905,"PENSJONSINNSKUDD SPK",null,"A",null,null,{"$f":"ROUND(SUM(M114:X114)/1000,0)","v":5356},{"$f":"IF(Ramme!A1=\"G\",0.1252,IF(Ramme!A1=\"VG\",0.1436,0))","v":0.12520000000000001},"Pensjonspremie",null,null,{"$f":"ROUND(SUMIF($F$9:$F$92,\"S\",M$9:M$92)*$I$114,0)","v":450673},{"$f":"ROUND(SUMIF($F$9:$F$92,\"S\",N$9:N$92)*$I$114,0)","v":456303},{"$f":"ROUND(SUMIF($F$9:$F$92,\"S\",O$9:O$92)*$I$114,0)","v":453508},{"$f":"ROUND(SUMIF($F$9:$F$92,\"S\",P$9:P$92)*$I$114,0)","v":454864},{"$f":"ROUND(SUMIF($F$9:$F$92,\"S\",Q$9:Q$92)*$I$114,0)","v":439268},{"$f":"ROUND((((SUMIF($F$9:$F$92,\"S\",H$9:H$92))*1000)/11)*$I$114*1.2,0)","v":521114},{"$f":"ROUND(SUMIF($F$9:$F$92,\"S\",S$9:S$92)*$I$114,0)","v":400105},430338,436286,435650,436458,441771,{"$f":"IF(H114<>0,\"x\",\"\")","v":"x"}]
[]
[null,"090-094 PENSJ.INNSK. OG TREKKPL. FORSIKR.ORDN.",null,null,null,null,null,{"$f":"SUM(H113:H115)","v":6530},null,null,null,null,{"$f":"SUM(M113:M115)","v":544034},554236,551221,553357,536661,618406,497452,523406,537003,534656,536635,543252,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"099-099 ARBEIDSGIVERAVGIFT",null,null,null,null,null,null,"Sats"]
["x",10990,"ARB.GIVERAVG. AV ALL AVG.PL. LØNN/YTELSER",null,null,null,null,{"$f":"ROUND(SUM(M120:X120)/1000,0)","v":6453},0.14099999999999999,null,null,null,{"$f":"ROUND((SUMIF($E$9:$E$92,\"A\",M$9:M$92))*$I$120,0)","v":595535},615079,606912,612916,591120,-53121,555548,560584,582233,584312,589133,613037,{"$f":"IF(H120<>0,\"x\",\"\")","v":"x"}]
["x",10991,"ARB.GIVERAVG. AV PENSJONSINNSKUDD",null,null,null,null,{"$f":"ROUND(SUM(M121:X121)/1000,0)","v":921},0.14099999999999999,null,null,null,{"$f":"ROUND((SUMIF($E$113:$E$114,\"A\",M$113:M$114))*$I$121,0)","v":76709},78147,77722,78023,75669,87195,70141,73800,75717,75386,75666,76599,{"$f":"IF(H121<>0,\"x\",\"\")","v":"x"}]
["x",10995,"REFUSJON ARB.G.AVG. AV SYKEPENGER MV.",null,null,null,null,-200,{"$f":"IF(AB122=1,IF(INDEX(Periodiserings_tabell,MATCH($J122,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},9,{"$f":"INDEX(Periodiserings_tabell,MATCH($J122,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Ref. lønn"},null,{"$f":"ROUND((($H122*1000)*INDEX(Periodiserings_tabell,MATCH($J122,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":-20022},-19984,-22620,-14912,-20252,-16530,-1727,-17003,-15778,-20886,-18714,-11572,{"$f":"IF(H122<>0,\"x\",\"\")","v":"x"},null,9,0,0]
["x",10998,"ARBEIDSGIVERAVGIFT AV PÅLØPTE FERIEP.",null,null,null,null,{"$f":"ROUND(SUM(M123:X123)/1000,0)","v":774},0.14099999999999999,null,null,null,{"$f":"ROUND(SUMIF($E$98:$E$104,\"A\",M$98:M$104)*$I$123,0)","v":71464},73810,72830,73550,70934,-6374,66666,67270,69868,70117,70696,73564,{"$f":"IF(H123<>0,\"x\",\"\")","v":"x"}]
["x",10999,"DIFF. ARB.GIVERAVG. AV PÅL./UTB. FERIEP.",null,null,null,null,{"$f":"ROUND(SUM(M124:X124)/1000,0)","v":0},0.14099999999999999,null,null,null,{"$f":"ROUND(SUMIF($E$107:$E$107,\"A\",M$107:M$107)*$I$124,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H124<>0,\"x\",\"\")","v":""}]
[]
[null,"099-099 ARBEIDSGIVERAVGIFT",null,null,null,null,null,{"$f":"SUM(H120:H124)","v":7948},null,null,null,null,{"$f":"SUM(M120:M124)","v":723686},{"$f":"SUM(N120:N124)","v":747052},734844,749577,717471,11170,690628,684651,712040,708929,716781,751628,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"LØNNSOPPGJØR",null,null,null,null,null,null,"Sats"]
["x",10169,"LØNNSOPPGJØR (kun budsjett)",null,null,null,null,{"$f":"ROUND((((SUM(H9:H13))*(1+I98)*(1+I114)*(1+I120))+((SUM(H16:H22)+H83+H91)*(1+I98)*(1+I113)*(1+I116)))*$I$129,0)","v":1001},1.66E-2,20,{"$f":"INDEX(Periodiserings_tabell,MATCH($J129,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Komp. lønns."},null,{"$f":"ROUND(($H129*1000)*INDEX(Periodiserings_tabell,MATCH($J129,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0)),0)","v":0},0,0,0,0,0,0,417327,145918,145918,145918,145918,{"$f":"IF(H129<>0,\"x\",\"\")","v":"x"},null,20,{"$f":"IF(J129<>AA129,1,0)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"000-099 LØNN OG SOSIALE UTGIFTER",null,null,null,null,null,{"$f":"H37+H54+H63+H70+H79+H87+H94+H109+H116+H126+H129","v":66739},null,null,null,null,{"$f":"M37+M54+M63+M70+M79+M87+M94+M109+M116+M126+M129","v":5998213},{"$f":"N37+N54+N63+N70+N79+N87+N94+N109+N116+N126+N129","v":6187022},6106928,6171489,5949551,207622,5600947,6078250,6019788,6030850,6078975,6310309,"x"]

{"sheet":"Driftsutgifter","index":3,"n_rows":205,"n_cols":28,"rows_kept":205,"cut":false,"hidden":false,"merged":[[7,9,7,11]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"JAN","FEB","MAR","APR","MAI","JUN","JUL","AUG","SEP","OKT","NOV","DES"]
[null,{"$f":"CONCATENATE(Ramme!C3,\" - \",Ramme!D3,IF(Ramme!C7>0,CONCATENATE(\" (Prosjekt: \",Ramme!C7,\" \",Ramme!D7,\")\"),\"\"))","v":"12213 - Marienlyst skole"}]
[null,"DRIFTSUTGIFTER",null,null,null,null,null,"TOTAL",null,null,null,null,{"$f":"'Lønn og sosiale'!M4","v":"Budsjett 2017"}]
[]
[]
[]
[null,"100-104 KONTORMATERIELL",null,null,null,null,null,"( 1000 )",{"$f":"COUNTIF(I9:I192,\"UGYLDIG ->\")","v":0},"Periodisering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB9:AB203)","v":6}]
["x",11000,"FORBRUKSMATERIELL, KONTORREKVISITA",null,null,null,null,50,{"$f":"IF(AB9=1,IF(INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H9*1000)*INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":1152},1170,3642,3398,5014,3748,1468,4042,4131,5443,4901,11891,{"$f":"IF(H9<>0,\"x\",\"\")","v":"x"},null,5,{"$f":"IF(J9<>AA9,1,0)","v":0}]
["x",11010,"PAPIR TIL KOPIMASK. OG SKRIVERE (UTENFOR SERVICEAVTALE)",null,null,null,null,null,{"$f":"IF(AB10=1,IF(INDEX(Periodiserings_tabell,MATCH($J10,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J10,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H10<>0,\"x\",\"\")","v":""},null,5,0]
["x",11020,"PAPIRPENGER ELEVER",null,null,null,null,null,{"$f":"IF(AB11=1,IF(INDEX(Periodiserings_tabell,MATCH($J11,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J11,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H11<>0,\"x\",\"\")","v":""},null,5,0]
["x",11030,"ABONNEMENT TIDSSKRIFTER, KJØP AV FAGLITT./KARTVERK",null,null,null,null,10,{"$f":"IF(AB12=1,IF(INDEX(Periodiserings_tabell,MATCH($J12,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J12,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,230,234,728,680,1003,750,294,808,826,1089,980,2378,{"$f":"IF(H12<>0,\"x\",\"\")","v":"x"},null,5,0]
["x",11040,"ANNET KONTORMATERIELL",null,null,null,null,null,{"$f":"IF(AB13=1,IF(INDEX(Periodiserings_tabell,MATCH($J13,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J13,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H13<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"105-109 UNDERVISNINGSMATERIELL",null,null,null,null,null,"( 1000 )"]
["x",11050,"UNDERVISNINGSMAT. SOM ELEVER BRUKER (INKL. KLASSESETT)",null,null,null,null,500,{"$f":"IF(AB16=1,IF(INDEX(Periodiserings_tabell,MATCH($J16,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},29,{"$f":"INDEX(Periodiserings_tabell,MATCH($J16,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"kto 11050"},null,{"$f":"ROUND((($H16*1000)*INDEX(Periodiserings_tabell,MATCH($J16,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":70000},25000,25000,25000,25000,25000,0,285000,5000,5000,5000,5000,{"$f":"IF(H16<>0,\"x\",\"\")","v":"x"},null,5,1]
["x",11051,"FRITT SKOLEMATERIELL",null,null,null,null,90,"",5,"Driftsutgifter",null,2074,2106,6556,6117,9026,6746,2642,7276,7436,9798,8822,21403,"x",null,5,0]
["x","11052","LÆREMIDLER KUNNSKAPSLØFTET",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x","11053","GRATIS LÆREMIDLER VG. OPPLÆRING",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,{"$f":"IF(J19<>AA19,1,0)","v":0}]
["x",11070,"MAT. TIL SLØYD, TEKST. TIL HÅNDARB. EL. MATVARER TIL BRUK I UNDERV.",null,null,null,null,331,"",12,"Lik fordeling",null,27583,27583,27583,27583,27583,27583,27583,27583,27583,27583,27583,27583,"x",null,5,1]
["x",11080,"BØKER TIL SKOLEBIBLIOTEK",null,null,null,null,50,"",5,"Driftsutgifter",null,1152,1170,3642,3398,5014,3748,1468,4042,4131,5443,4901,11891,"x",null,5,0]
["x",11090,"ANNET SKOLEMATERIELL",null,null,null,null,60,"",5,"Driftsutgifter",null,1383,1404,4371,4078,6017,4497,1761,4851,4957,6532,5881,14269,"x",null,5,0]
[]
[null,"110-114 MEDISINSK FORBRUKSMATERIELL OG MEDISINER",null,null,null,null,null,"( 1000 )"]
["x",11100,"MEDISINSK FORBRUKSMATERIELL",null,null,null,null,15,{"$f":"IF(AB25=1,IF(INDEX(Periodiserings_tabell,MATCH($J25,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J25,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H25*1000)*INDEX(Periodiserings_tabell,MATCH($J25,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":346},351,1093,1020,1504,1124,440,1213,1239,1633,1470,3567,{"$f":"IF(H25<>0,\"x\",\"\")","v":"x"},null,5,0]
["x",11140,"INNKJØP AV MEDISINER",null,null,null,null,null,{"$f":"IF(AB26=1,IF(INDEX(Periodiserings_tabell,MATCH($J26,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J26,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H26<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"115-119 MATVARER",null,null,null,null,null,"( 1000 )"]
["x",11150,"BEVERTNING/MATSERVERING VED MØTER/KURS",null,null,null,null,25,{"$f":"IF(AB29=1,IF(INDEX(Periodiserings_tabell,MATCH($J29,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J29,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H29*1000)*INDEX(Periodiserings_tabell,MATCH($J29,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":576},585,1821,1699,2507,1874,734,2021,2066,2722,2450,5945,{"$f":"IF(H29<>0,\"x\",\"\")","v":"x"},null,5,0]
["x","11151","SKOLEFRUKT OG GRØNT",null,null,null,null,null,{"$f":"IF(AB30=1,IF(INDEX(Periodiserings_tabell,MATCH($J30,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J30,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H30<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J30<>AA30,1,0)","v":0}]
["x",11160,"KIOSKVARER/DRIKKEVARER",null,null,null,null,60,{"$f":"IF(AB31=1,IF(INDEX(Periodiserings_tabell,MATCH($J31,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J31,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,1383,1404,4371,4078,6017,4497,1761,4851,4957,6532,5881,14269,{"$f":"IF(H31<>0,\"x\",\"\")","v":"x"},null,5,0]
["x",11170,"STORKJØKKENVIRKSOMHET",null,null,null,null,null,{"$f":"IF(AB32=1,IF(INDEX(Periodiserings_tabell,MATCH($J32,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J32,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H32<>0,\"x\",\"\")","v":""},null,5,0]
["x",11190,"ANDRE MATVARER",null,null,null,null,50,{"$f":"IF(AB33=1,IF(INDEX(Periodiserings_tabell,MATCH($J33,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J33,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,1152,1170,3642,3398,5014,3748,1468,4042,4131,5443,4901,11891,{"$f":"IF(H33<>0,\"x\",\"\")","v":"x"},null,5,0]
[]
[null,"120-129 SAMLEPOST ANNET FORBRUKSMATERIELL, RÅVARER OG TJENESTER",null,null,null,null,null,"( 1000 )"]
["x",11200,"VELFERDSTILTAK ANSATTE OG BRUKERE",null,null,null,null,80,{"$f":"IF(AB36=1,IF(INDEX(Periodiserings_tabell,MATCH($J36,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J36,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H36*1000)*INDEX(Periodiserings_tabell,MATCH($J36,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":1844},1872,5828,5437,8023,5996,2348,6467,6610,8709,7841,19025,{"$f":"IF(H36<>0,\"x\",\"\")","v":"x"},null,5,0]
["x",11210,"ANNET FORBRUKSMATERIELL, FORBRUKSVARER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x","11213","DRIFTSMATERIELL TIL DRIFT AV BYGG",null,null,null,null,null,{"$f":"IF(AB38=1,IF(INDEX(Periodiserings_tabell,MATCH($J38,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H38<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J38<>AA38,1,0)","v":0}]
["x","11214","MATERIALER TIL VEDLIKEHOLD AV MASKINER, UTSTYR OG INVENTAR",null,null,null,null,null,{"$f":"IF(AB39=1,IF(INDEX(Periodiserings_tabell,MATCH($J39,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H39<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J39<>AA39,1,0)","v":0}]
["x",11250,"RENHOLDSARTIKLER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11260,"SKYSSUTGIFTER OG ANNEN UTGIFTSDEKNING TIL EGNE ANSATTE",null,null,null,null,70,"",5,"Driftsutgifter",null,1613,1638,5099,4758,7020,5247,2055,5659,5784,7620,6861,16647,"x",null,5,0]
["x",11270,"UTGIFTSDEKNING TIL EKSTERNE (IKKE OPPLYSNINGSPLIKTIG)",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11290,"SVØMMEOPPLÆRING",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11291,"LEIRSKOLEOPPHOLD",null,null,null,null,100,"",5,"Driftsutgifter",null,2305,2340,7285,6797,10028,7495,2935,8084,8262,10886,9802,23781,"x",null,5,0]
["x",11292,"EKSKURSJONER",null,null,null,null,50,"",5,"Driftsutgifter",null,1152,1170,3642,3398,5014,3748,1468,4042,4131,5443,4901,11891,"x",null,5,0]
["x",11293,"KULTUR/IDRETTSSTEVNER",null,null,null,null,2,"",5,"Driftsutgifter",null,46,47,146,136,201,150,59,162,165,218,196,476,"x",null,5,0]
["x",11295,"ANDRE TJENESTER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x","11297","JUSTERING VED ELEVTELLING",null,null,null,null,0,{"$f":"IF(AB48=1,IF(INDEX(Periodiserings_tabell,MATCH($J48,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},21,"Just. elevtelling",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H48<>0,\"x\",\"\")","v":""},null,21,{"$f":"IF(J48<>AA48,1,0)","v":0}]
["x",11298,"OVERFØRING AV MERFORBRUK (Legges inn som positivt tall)",null,null,null,null,1458,{"$f":"IF(H49<0,\"FEIL\",\"\")","v":""},11,"Merforbr. 2016",null,0,0,1458000,0,0,0,0,0,0,0,0,0,"x",null,11,0]
[]
[null,"130-139 POST, BANKTJENESTER, TELEFON",null,null,null,null,null,"( 1000 )"]
["x",11300,"POSTFORSENDELSER, FRANKERINGSUTGIFTER, FRIMERKER",null,null,null,null,35,{"$f":"IF(AB52=1,IF(INDEX(Periodiserings_tabell,MATCH($J52,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J52,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H52*1000)*INDEX(Periodiserings_tabell,MATCH($J52,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":807},819,2550,2379,3510,2623,1027,2829,2892,3810,3431,8323,{"$f":"IF(H52<>0,\"x\",\"\")","v":"x"},null,5,0]
["x",11310,"ABONNEMENTSAVGIFT TELEFON OG TELEFAX",null,null,null,null,15,"",5,"Driftsutgifter",null,346,351,1093,1020,1504,1124,440,1213,1239,1633,1470,3567,"x",null,5,0]
["x",11320,"SAMTALEAVGIFT TELEFON OG TELEFAX",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11330,"ABONNEMENTSAVGIFT MOBILTELEFON OG PERSONSØKER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11340,"SAMTALEAVGIFT MOBILTELEFON OG PERSONSØKER",null,null,null,null,25,"",5,"Driftsutgifter",null,576,585,1821,1699,2507,1874,734,2021,2066,2722,2450,5945,"x",null,5,0]
["x",11370,"DATAKOMM., LINJELEIE, SAMBANDSLEIE, INTERNETT",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
[]
[null,"140-149 ANNONSE, REKLAME, INFORMASJON",null,null,null,null,null,"( 1000 )"]
["x",11400,"STILLINGSANNONSER",null,null,null,null,null,{"$f":"IF(AB60=1,IF(INDEX(Periodiserings_tabell,MATCH($J60,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J60,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H60*1000)*INDEX(Periodiserings_tabell,MATCH($J60,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H60<>0,\"x\",\"\")","v":""},null,5,0]
["x",11410,"ANDRE TYPER ANNONSER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11430,"INFORMASJONSUTGIFTER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11440,"TRYKKING, KOPIERING",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11450,"REKLAMEUTGIFTER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11470,"REPRESENTASJON OG GAVER VED REPRESENTASJON",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11480,"ANNET VEDR. ANNONSER, REKLAME, INFORMASJON",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
[]
[null,"150-159 OPPLÆRING, KURS",null,null,null,null,null,"( 1000 )"]
["x",11510,"UTGIFTER TIL FORELESER/KURSHOLDER",null,null,null,null,20,{"$f":"IF(AB69=1,IF(INDEX(Periodiserings_tabell,MATCH($J69,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J69,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H69*1000)*INDEX(Periodiserings_tabell,MATCH($J69,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":461},468,1457,1359,2006,1499,587,1617,1652,2177,1960,4756,{"$f":"IF(H69<>0,\"x\",\"\")","v":"x"},null,5,0]
["x",11520,"OPPLÆRINGSTILTAK FOR ANSATTE",null,null,null,null,5,{"$f":"IF(AB70=1,IF(INDEX(Periodiserings_tabell,MATCH($J70,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J70,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,115,117,364,340,501,375,147,404,413,544,490,1189,{"$f":"IF(H70<>0,\"x\",\"\")","v":"x"},null,5,0]
["x",11540,"KURSAVGIFTER",null,null,null,null,15,{"$f":"IF(AB71=1,IF(INDEX(Periodiserings_tabell,MATCH($J71,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J71,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,346,351,1093,1020,1504,1124,440,1213,1239,1633,1470,3567,{"$f":"IF(H71<>0,\"x\",\"\")","v":"x"},null,5,0]
["x",11560,"ANNET VEDR. OPPLÆRING/KURS",null,null,null,null,null,{"$f":"IF(AB72=1,IF(INDEX(Periodiserings_tabell,MATCH($J72,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J72,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H72<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"160-164 OPPGAVEPL. UTGIFTER OG GODTJGØRELSER FOR REISER, DIETT, BIL MV.",null,null,null,null,null,"( 1000 )"]
["x",11600,"AVGIFTSPLIKTIG BILGODTGJØRELSE (OSLO-TILLEGGET)",null,null,null,null,null,{"$f":"IF(AB75=1,IF(INDEX(Periodiserings_tabell,MATCH($J75,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J75,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H75*1000)*INDEX(Periodiserings_tabell,MATCH($J75,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H75<>0,\"x\",\"\")","v":""},null,5,0]
["x",11610,"AVGIFTSFRI OPPLYSNINGSPLIKTIG BILGODTGJØRELSE",null,null,null,null,null,{"$f":"IF(AB76=1,IF(INDEX(Periodiserings_tabell,MATCH($J76,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J76,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H76<>0,\"x\",\"\")","v":""},null,5,0]
["x",11620,"REISEGODTGJØRELSE VED F.EKS KURS OG OPPLÆRING (AVG.FRI)",null,null,null,null,null,{"$f":"IF(AB77=1,IF(INDEX(Periodiserings_tabell,MATCH($J77,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J77,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H77<>0,\"x\",\"\")","v":""},null,5,0]
["x",11630,"KOSTGODTGJØRELSE/DIETT (AVGIFTSFRI, OPPLYSNINGSPLIKTIG)",null,null,null,null,20,{"$f":"IF(AB78=1,IF(INDEX(Periodiserings_tabell,MATCH($J78,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},27,{"$f":"INDEX(Periodiserings_tabell,MATCH($J78,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"annet"},null,1910,1910,1910,1910,1840,-272,1642,1830,1830,1830,1830,1830,{"$f":"IF(H78<>0,\"x\",\"\")","v":"x"},null,5,{"$f":"IF(J78<>AA78,1,0)","v":1}]
["x",11640,"ANDRE OPPLYSNINGSPL. YTELSER FOR REISER, DIETT, BIL MV.",null,null,null,null,null,{"$f":"IF(AB79=1,IF(INDEX(Periodiserings_tabell,MATCH($J79,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J79,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H79<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"165-169 ANDRE OPPLYSNINGSPLIKTIGE GODTGJØRELSER",null,null,null,null,null,"( 1000 )"]
["x",11650,"AVG.PLIKTIGE YTELSER (FRI AVIS, FRI TELEFON, ARBEIDSTØY OL.)",null,null,null,null,20,{"$f":"IF(AB82=1,IF(INDEX(Periodiserings_tabell,MATCH($J82,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J82,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H82*1000)*INDEX(Periodiserings_tabell,MATCH($J82,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":461},468,1457,1359,2006,1499,587,1617,1652,2177,1960,4756,{"$f":"IF(H82<>0,\"x\",\"\")","v":"x"},null,5,0]
["x",11670,"STIPENDIER SOM IKKE ER TREKKPLIKTIGE",null,null,null,null,null,{"$f":"IF(AB83=1,IF(INDEX(Periodiserings_tabell,MATCH($J83,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J83,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H83<>0,\"x\",\"\")","v":""},null,5,0]
["x",11680,"KONSULENTHONORAR SOM ER OPPLYSNINGSPLIKTIGE",null,null,null,null,null,{"$f":"IF(AB84=1,IF(INDEX(Periodiserings_tabell,MATCH($J84,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J84,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H84<>0,\"x\",\"\")","v":""},null,5,0]
["x",11690,"AVGIFTSFRIE GODTGJØRELSER (HERUNDER TELEFON)",null,null,null,null,null,{"$f":"IF(AB85=1,IF(INDEX(Periodiserings_tabell,MATCH($J85,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J85,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H85<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"170-179 TRANSPORT / DRIFT AV EGNE TRANSPORTMIDLER",null,null,null,null,null,"( 1000 )"]
["x",11700,"DRIVSTOFF EGNE TRANSPORTMIDLER",null,null,null,null,null,{"$f":"IF(AB88=1,IF(INDEX(Periodiserings_tabell,MATCH($J88,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J88,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H88*1000)*INDEX(Periodiserings_tabell,MATCH($J88,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H88<>0,\"x\",\"\")","v":""},null,5,0]
["x",11711,"ÅRSAVGIFTER EGNE TRANSPORTMIDLER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11712,"FORSIKRINGER EGNE TRANSPORTMIDLER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11719,"ANDRE DRIFTSUTGIFTER VED EGNE TRANSPORTMIDLER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11720,"VEDLIKEHOLD/SERVICE AV TRANSPORTMIDLER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11730,"DROSJEUTGIFTER ELEVER TIL/FRA SKOLE",null,null,null,null,null,"",22,"Skyss",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,22,0]
["x",11731,"ANDRE SKYSSUTGIFTER ELEVER TIL/FRA SKOLE",null,null,null,null,null,"",22,"Skyss",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,22,0]
["x",11732,"TRANSPORT VED SVØMMEOPPLÆRING",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11733,"TRANSPORT VED LEIRSKOLEOPPHOLD",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11734,"TRANSPORTUTGIFTER TIL KULTUR/IDRETTSSTEVNER",null,null,null,null,40,"",5,"Driftsutgifter",null,922,936,2914,2719,4011,2998,1174,3234,3305,4354,3921,9512,"x",null,5,0]
["x",11735,"TRANSPORTUTGIFTER VED ANDRE EKSKURSJONER",null,null,null,null,70,"",5,"Driftsutgifter",null,1613,1638,5099,4758,7020,5247,2055,5659,5784,7620,6861,16647,"x",null,5,0]
["x",11736,"TT-KJØRING ELEVER TIL/FRA SKOLE",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x","11750","REISEUTGIFTER, IKKE OPPLYSNINGSPLIKTIG",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11760,"DROSJEUTGIFTER VED MØTER OG LIGNENDE",null,null,null,null,10,"",5,"Driftsutgifter",null,230,234,728,680,1003,750,294,808,826,1089,980,2378,"x",null,5,0]
["x",11770,"KORTTIDSLEIE AV TRANSPORTMIDLER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11780,"ANNET VEDR. TRANSPORT/DRIFT AV EGNE TRANSPORTMIDLER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
[]
[null,"180-184 ENERGI (ikke til Undervisningsbygg)",null,null,null,null,null,"( 1000 )"]
["x",11800,"STRØM",null,null,null,null,null,{"$f":"IF(AB106=1,IF(INDEX(Periodiserings_tabell,MATCH($J106,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J106,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H106*1000)*INDEX(Periodiserings_tabell,MATCH($J106,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H106<>0,\"x\",\"\")","v":""},null,5,0]
["x",11810,"FJERNVARME",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",11820,"FYRINGSOLJE OG FYRINGSPARAFIN",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x","11830","NATURGASS",null,null,null,null,null,{"$f":"IF(AB109=1,IF(INDEX(Periodiserings_tabell,MATCH($J109,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H109<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J109<>AA109,1,0)","v":0}]
["x",11840,"BIOENERGI",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,{"$f":"IF(J110<>AA110,1,0)","v":0}]
[]
[null,"185-189 FORSIKRINGER, VAKTTJENESTER",null,null,null,null,null,"( 1000 )"]
["x","11851","YRKESSKADEFORSIKRING",null,null,null,null,-150,{"$f":"IF(AB113=1,IF(INDEX(Periodiserings_tabell,MATCH($J113,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},27,{"$f":"INDEX(Periodiserings_tabell,MATCH($J113,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"annet"},null,{"$f":"ROUND((($H113*1000)*INDEX(Periodiserings_tabell,MATCH($J113,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":-14325},-14325,-14325,-14325,-13800,2040,-12315,-13725,-13725,-13725,-13725,-13725,{"$f":"IF(H113<>0,\"x\",\"\")","v":"x"},null,5,1]
["x",11870,"FORSIKRING AV BYGNINGER, ANLEGG, EIENDOMMER, MASKINER",null,null,null,null,null,{"$f":"IF(AB114=1,IF(INDEX(Periodiserings_tabell,MATCH($J114,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J114,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H114<>0,\"x\",\"\")","v":""},null,5,0]
["x",11890,"ALARMSYSTEMER, VAKTHOLD, VEKTERTJENESTE",null,null,null,null,null,{"$f":"IF(AB115=1,IF(INDEX(Periodiserings_tabell,MATCH($J115,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J115,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H115<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"190-194 HUSLEIE, LEIE AV LOKALER OG GRUNN (ikke internt i kommunen)",null,null,null,null,null,"( 1000 )"]
["x",11900,"HUSLEIE FOR EIENDOMMER I TJENESTEYTINGEN",null,null,null,null,null,{"$f":"IF(AB118=1,IF(INDEX(Periodiserings_tabell,MATCH($J118,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J118,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H118*1000)*INDEX(Periodiserings_tabell,MATCH($J118,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H118<>0,\"x\",\"\")","v":""},null,5,0]
["x",11940,"ANNET VEDR. HUSLEIE, LEIE AV LOKALER OG GRUNN",null,null,null,null,null,{"$f":"IF(AB119=1,IF(INDEX(Periodiserings_tabell,MATCH($J119,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J119,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H119<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"195-199 AVGIFTER, GEBYRER, LISENSER MV.",null,null,null,null,null,"( 1000 )"]
["x",11960,"KOMM. EIEND.GEBYR (VANN-, KLOAKK-, FEIE-, RENOVASJ.AVGIFT)",null,null,null,null,null,{"$f":"IF(AB122=1,IF(INDEX(Periodiserings_tabell,MATCH($J122,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J122,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H122*1000)*INDEX(Periodiserings_tabell,MATCH($J122,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H122<>0,\"x\",\"\")","v":""},null,5,0]
["x",11980,"LISENSER/LISENSER PÅ DATAPROGRAMMER",null,null,null,null,200,{"$f":"IF(AB123=1,IF(INDEX(Periodiserings_tabell,MATCH($J123,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J123,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,4609,4680,14570,13593,20057,14990,5870,16168,16524,21772,19604,47562,{"$f":"IF(H123<>0,\"x\",\"\")","v":"x"},null,5,0]
["x",11990,"KOPIERINGSAVTALER",null,null,null,null,null,{"$f":"IF(AB124=1,IF(INDEX(Periodiserings_tabell,MATCH($J124,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J124,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H124<>0,\"x\",\"\")","v":""},null,5,0]
["x",11999,"ANNET VEDR. AVGIFTER, GEBYRER, LISENSER MV.",null,null,null,null,null,{"$f":"IF(AB125=1,IF(INDEX(Periodiserings_tabell,MATCH($J125,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J125,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H125<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"200-208 KJØP / FINANSIELL LEASING AV DRIFTSMIDLER",null,null,null,null,null,"( 1000 )"]
["x",12000,"KONTORINVENTAR, KONTORUTSTYR, MEDIAUTSTYR",null,null,null,null,null,{"$f":"IF(AB128=1,IF(INDEX(Periodiserings_tabell,MATCH($J128,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J128,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H128*1000)*INDEX(Periodiserings_tabell,MATCH($J128,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H128<>0,\"x\",\"\")","v":""},null,5,0]
["x",12010,"VERKTØY, INSTRUMENTER, REDSKAPER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12020,"MUSIKK- OG VIDEOKASSETTER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12040,"INNKJØP AV KUNST, MUSEUMSSAMLING, UTSMYKKING",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12050,"PC, PRINTERE MV.",null,null,null,null,100,"",5,"Driftsutgifter",null,2305,2340,7285,6797,10028,7495,2935,8084,8262,10886,9802,23781,"x",null,5,0]
["x","12055","ELEV-PC",null,null,null,null,750,{"$f":"IF(AB133=1,IF(INDEX(Periodiserings_tabell,MATCH($J133,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},28,"kto 12055",null,750000,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H133<>0,\"x\",\"\")","v":"x"},null,5,{"$f":"IF(J133<>AA133,1,0)","v":1}]
["x",12060,"PROGRAMVARE",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12070,"TRYGGHETSALARMER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12080,"ANNET INVENTAR OG UTSTYR",null,null,null,null,50,"",5,"Driftsutgifter",null,1152,1170,3642,3398,5014,3748,1468,4042,4131,5443,4901,11891,"x",null,5,0]
[]
[null,"209-209 MEDISINSK UTSTYR",null,null,null,null,null,"( 1000 )"]
["x",12090,"MEDISINSK UTSTYR OG INVENTAR",null,null,null,null,null,{"$f":"IF(AB139=1,IF(INDEX(Periodiserings_tabell,MATCH($J139,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J139,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H139*1000)*INDEX(Periodiserings_tabell,MATCH($J139,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H139<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J139<>AA139,1,0)","v":0}]
[]
[null,"210-219 LEIE / LEASING AV TRANSPORTMIDLER",null,null,null,null,null,"( 1000 )"]
["x",12160,"LANGTIDSLEIE/LEASING AV TRANSPORTMIDLER",null,null,null,null,null,{"$f":"IF(AB142=1,IF(INDEX(Periodiserings_tabell,MATCH($J142,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J142,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H142*1000)*INDEX(Periodiserings_tabell,MATCH($J142,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H142<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"220-229 LEIE AV DRIFTSMIDLER",null,null,null,null,null,"( 1000 )"]
["x",12210,"LEIE/LEASING AV KONTORMASKINER",null,null,null,null,180,{"$f":"IF(AB145=1,IF(INDEX(Periodiserings_tabell,MATCH($J145,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J145,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H145*1000)*INDEX(Periodiserings_tabell,MATCH($J145,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":4148},4212,13113,12234,18051,13491,5283,14552,14872,19595,17643,42806,{"$f":"IF(H145<>0,\"x\",\"\")","v":"x"},null,5,0]
["x",12230,"LEIE/LEASING AV DATAMASKINER",null,null,null,null,null,{"$f":"IF(AB146=1,IF(INDEX(Periodiserings_tabell,MATCH($J146,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J146,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H146<>0,\"x\",\"\")","v":""},null,5,0]
["x",12270,"LEIE/LEASING AV ANDRE MASKINER",null,null,null,null,null,{"$f":"IF(AB147=1,IF(INDEX(Periodiserings_tabell,MATCH($J147,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J147,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H147<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"230-239 VEDLIKEHOLD, BYGGETJENESTER",null,null,null,null,null,"( 1000 )"]
["x",12300,"BYGNINGSMESSIG VEDLIKEHOLD: UTVENDIG",null,null,null,null,null,{"$f":"IF(AB150=1,IF(INDEX(Periodiserings_tabell,MATCH($J150,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J150,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H150*1000)*INDEX(Periodiserings_tabell,MATCH($J150,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H150<>0,\"x\",\"\")","v":""},null,5,0]
["x",12302,"BYGNINGSMESSIG VEDLIKEHOLD: INNVENDIG",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12320,"VVS-ARBEIDER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12330,"ELEKTRISKE ARBEIDER",null,null,null,null,null,"",5,"Driftsutgifter",null,{"$f":"ROUND((($H153*1000)*INDEX(Periodiserings_tabell,MATCH($J153,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12340,"UTENDØRSARBEIDER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12360,"VEDLIKEHOLD AV UTSTYR",null,null,null,null,10,"",5,"Driftsutgifter",null,{"$f":"ROUND((($H155*1000)*INDEX(Periodiserings_tabell,MATCH($J155,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":230},234,728,680,1003,750,294,808,826,1089,980,2378,"x",null,5,0]
["x","12370","FAGLIG BISTAND VEDLIKEHOLD, BYGGETJENESTER OG NYBYGG",null,null,null,null,null,{"$f":"IF(AB156=1,IF(INDEX(Periodiserings_tabell,MATCH($J156,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H156<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J156<>AA156,1,0)","v":0}]
["x",12382,"ANNET VEDLIKEHOLD: GRAFITTISANERING",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12383,"ANNET VEDLIKEHOLD: HÆRVERK",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12389,"ANNET VEDLIKEHOLD: DIVERSE UTGIFTER",null,null,null,null,null,{"$f":"IF(AB159=1,IF(INDEX(Periodiserings_tabell,MATCH($J159,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H159<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J159<>AA159,1,0)","v":0}]
["x","12395","RÅDGIVNINGSTJENESTER BYGGELEDELSE, PROSJEKTERING MV.",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
[]
[null,"240-249 SERVICEAVTALER, REPARASJONER OG VAKTMESTERTJENESTER",null,null,null,null,null,"( 1000 )"]
["x",12400,"SERVICE-/DRIFTSAVTALER OG REP. - KONTORMASKINER",null,null,null,null,null,{"$f":"IF(AB163=1,IF(INDEX(Periodiserings_tabell,MATCH($J163,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J163,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H163*1000)*INDEX(Periodiserings_tabell,MATCH($J163,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H163<>0,\"x\",\"\")","v":""},null,5,0]
["x",12410,"SERVICE-/DRIFTSAVT. OG REP. - TEKNISK INFRASTRUKTUR, IT",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12420,"SERVICE-/VEDLIKEHOLDSAVTALER IT",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12430,"DRIFTSAVTALER MED DATASENTRALER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x","12450","ANDRE SERVICE-/DRIFTSAVTALER",null,null,null,null,60,"",5,"Driftsutgifter",null,1383,1404,4371,4078,6017,4497,1761,4851,4957,6532,5881,14269,"x",null,5,0]
["x","12455","VAKTMESTERTJENESTER",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x","12456","SNØBRØYTINGSAVTALER",null,null,null,null,null,{"$f":"IF(AB169=1,IF(INDEX(Periodiserings_tabell,MATCH($J169,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H169<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J169<>AA169,1,0)","v":0}]
["x",12460,"ANDRE REPARASJONER",null,null,null,null,null,{"$f":"IF(AB170=1,IF(INDEX(Periodiserings_tabell,MATCH($J170,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H170<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J170<>AA170,1,0)","v":0}]
["x","12490","FAGLIG BISTAND SERVICEAVTALER, DRIFTSAVTALER OG VAKTM.TJEN.",null,null,null,null,null,"",5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
[]
[null,"250-259 MATERIALER TIL VEDLIKEHOLD",null,null,null,null,null,"( 1000 )"]
["x",12500,"MATERIALER TIL VEDLIKEHOLD",null,null,null,null,null,{"$f":"IF(AB174=1,IF(INDEX(Periodiserings_tabell,MATCH($J174,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J174,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H174*1000)*INDEX(Periodiserings_tabell,MATCH($J174,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H174<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"260-269 RENHOLDS- OG VASKERITJENESTER",null,null,null,null,null,"( 1000 )"]
["x",12600,"RENGJØRINGSBYRÅ",null,null,null,null,null,{"$f":"IF(AB177=1,IF(INDEX(Periodiserings_tabell,MATCH($J177,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J177,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H177*1000)*INDEX(Periodiserings_tabell,MATCH($J177,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H177<>0,\"x\",\"\")","v":""},null,5,0]
["x",12605,"HOVEDRENHOLD",null,null,null,null,null,{"$f":"IF(AB178=1,IF(INDEX(Periodiserings_tabell,MATCH($J178,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H178<>0,\"x\",\"\")","v":""},null,5,0]
["x",12640,"EKSTERNE VASKERITJENESTER",null,null,null,null,null,{"$f":"IF(AB179=1,IF(INDEX(Periodiserings_tabell,MATCH($J179,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,{"$f":"ROUND((($H179*1000)*INDEX(Periodiserings_tabell,MATCH($J179,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},{"$f":"ROUND((($H179*1000)*INDEX(Periodiserings_tabell,MATCH($J179,Periodiserings_koder,0),MATCH(N$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H179<>0,\"x\",\"\")","v":""},null,5,0]
["x",12670,"ANNET VEDR. RENHOLD, VASKERITJENESTER",null,null,null,null,null,{"$f":"IF(AB180=1,IF(INDEX(Periodiserings_tabell,MATCH($J180,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,{"$f":"ROUND((($H180*1000)*INDEX(Periodiserings_tabell,MATCH($J180,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H180<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J180<>AA180,1,0)","v":0}]
["x","12680","FAGLIG BISTAND VEDR. RENHOLDSPLANER",null,null,null,null,null,{"$f":"IF(AB181=1,IF(INDEX(Periodiserings_tabell,MATCH($J181,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,{"$f":"ROUND((($H181*1000)*INDEX(Periodiserings_tabell,MATCH($J181,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H181<>0,\"x\",\"\")","v":""},null,5,0]
[]
[null,"270-277 ANDRE TJENESTER (SOM INNGÅR I TJENESTEPROD.)",null,null,null,null,null,"( 1000 )"]
["x",12720,"KONSULENTTJENESTER: JURIDISK BISTAND",null,null,null,null,null,{"$f":"IF(AB184=1,IF(INDEX(Periodiserings_tabell,MATCH($J184,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,{"$f":"ROUND((($H184*1000)*INDEX(Periodiserings_tabell,MATCH($J184,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},{"$f":"ROUND((($H184*1000)*INDEX(Periodiserings_tabell,MATCH($J184,Periodiserings_koder,0),MATCH(N$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H184<>0,\"x\",\"\")","v":""},null,5,0]
["x",12730,"KONSULENTTJENESTER INNEN KVALITET OG KONTROLL",null,null,null,null,null,"",5,"Driftsutgifter",null,{"$f":"ROUND((($H185*1000)*INDEX(Periodiserings_tabell,MATCH($J185,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12740,"INNLEID ARBEIDSKRAFT - LEDERFUNKSJONER",null,null,null,null,null,"",5,"Driftsutgifter",null,{"$f":"ROUND((($H186*1000)*INDEX(Periodiserings_tabell,MATCH($J186,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x",12750,"INNLEID ARBEIDSKRAFT - ØVRIGE FUNKSJONER",null,null,null,null,null,"",5,"Driftsutgifter",null,{"$f":"ROUND((($H187*1000)*INDEX(Periodiserings_tabell,MATCH($J187,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x","12751","INNLEID ARBEIDSKRAFT - UNDERVISNING",null,null,null,null,null,{"$f":"IF(AB188=1,IF(INDEX(Periodiserings_tabell,MATCH($J188,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H188<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J188<>AA188,1,0)","v":0}]
["x","12752","INNLEID ARBEIDSKRAFT - FYSISK FOSTRING",null,null,null,null,null,{"$f":"IF(AB189=1,IF(INDEX(Periodiserings_tabell,MATCH($J189,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H189<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J189<>AA189,1,0)","v":0}]
["x",12760,"KONSULENTBISTAND IT",null,null,null,null,337,"",5,"Driftsutgifter",null,{"$f":"ROUND((($H190*1000)*INDEX(Periodiserings_tabell,MATCH($J190,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":7766},7885,24550,22905,33796,25258,9892,27244,27844,36686,33032,80142,"x",null,5,0]
["x",12770,"KONSULENTBISTAND - ORGANISASJON OG ORG.UTVIKLING",null,null,null,null,null,"",5,"Driftsutgifter",null,{"$f":"ROUND((($H191*1000)*INDEX(Periodiserings_tabell,MATCH($J191,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},{"$f":"ROUND((($H191*1000)*INDEX(Periodiserings_tabell,MATCH($J191,Periodiserings_koder,0),MATCH(N$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,"",null,5,0]
["x","12775","KONSULENTBISTAND - HMS",null,null,null,null,null,"",5,"Driftsutgifter",null,{"$f":"ROUND((($H192*1000)*INDEX(Periodiserings_tabell,MATCH($J192,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,"",null,5,0]
[]
[null,"278-278 INTERNKJØP ANDRE VIRKSOMHETER I OSLO KOMMUNE",null,null,null,null,null,"( 1000 )"]
["x","12783","FORDELTE UTGIFTER/KONSERNBIDRAG UKE",null,null,null,null,null,{"$f":"IF(AB195=1,IF(INDEX(Periodiserings_tabell,MATCH($J195,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J195,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H195*1000)*INDEX(Periodiserings_tabell,MATCH($J195,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H195<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J195<>AA195,1,0)","v":0}]
["x","12784","ANDRE INTERNKJØP INNEN OSLO KOMMUNE",null,null,null,null,60,{"$f":"IF(AB196=1,IF(INDEX(Periodiserings_tabell,MATCH($J196,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,"Driftsutgifter",null,1383,1404,4371,4078,6017,4497,1761,4851,4957,6532,5881,14269,{"$f":"IF(H196<>0,\"x\",\"\")","v":"x"},null,5,0]
[]
[null,"279-279 ANDRE TJ. (SOM INNGÅR I TJENESTEPROD.) / INTERNT KJØP I UDE",null,null,null,null,null,"( 1000 )"]
["x","12790","ANDRE KONSULENTTJENESTER",null,null,null,null,null,{"$f":"IF(AB199=1,IF(INDEX(Periodiserings_tabell,MATCH($J199,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},5,{"$f":"INDEX(Periodiserings_tabell,MATCH($J199,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Driftsutgifter"},null,{"$f":"ROUND((($H199*1000)*INDEX(Periodiserings_tabell,MATCH($J199,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H199<>0,\"x\",\"\")","v":""},null,5,{"$f":"IF(J199<>AA199,1,0)","v":0}]
[null,null,"Internt innen Utdanningsetaten:"]
["x","12793","INTERN UTGIFT INNEN UTDANNINGSETATEN",null,null,null,null,150,"",30,"kto 12793",null,{"$f":"ROUND((($H201*1000)*INDEX(Periodiserings_tabell,MATCH($J201,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,150000,0,0,0,"x",null,5,1]
["x","12794","INTERN UTGIFT INNEN UDE: IKT-UTGIFTER",null,null,null,null,899,"",26,"Interne IKT-utg.",null,0,0,0,0,0,0,0,0,0,0,0,899000,"x",null,26,0]
["x","12799","INTERN UTGIFT INNEN UDE: EFT KOMPETANSE",null,null,null,null,350,"",12,"Lik fordeling",null,29167,29167,29167,29167,29167,29167,29167,29167,29167,29167,29167,29167,"x",null,12,0]
[]
[null,"100-299 KJØP AV VARER OG TJ. SOM INNGÅR I KOMM TJ.PROD.",null,null,null,null,null,{"$f":"ROUND(SUM(M205:X205)/1000,0)","v":6272},null,null,null,null,{"$f":"SUM(M9:M204)","v":909596},115292,1670407,202823,266747,230725,103727,488630,362122,263660,242360,1415917,"x"]

{"sheet":"Erstatningskjøp_Overføringer","index":4,"n_rows":68,"n_cols":28,"rows_kept":68,"cut":false,"hidden":false,"merged":[[7,9,7,11],[35,9,35,11]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"JAN","FEB","MAR","APR","MAI","JUN","JUL","AUG","SEP","OKT","NOV","DES"]
[null,{"$f":"CONCATENATE(Ramme!C3,\" - \",Ramme!D3,IF(Ramme!C7>0,CONCATENATE(\" (Prosjekt: \",Ramme!C7,\" \",Ramme!D7,\")\"),\"\"))","v":"12213 - Marienlyst skole"}]
[null,"DRIFTSUTGIFTER",null,null,null,null,null,"TOTAL",null,null,null,null,{"$f":"'Lønn og sosiale'!M4","v":"Budsjett 2017"}]
[]
[]
[]
[null,"300-309 KJØP AV TJENESTER FRA STATEN",null,null,null,null,null,"( 1000 )",{"$f":"COUNTIF(I9:I51,\"UGYLDIG ->\")","v":0},"Periodisering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB9:AB58)","v":0}]
["x",13010,"DRIFTSAVTALER MED STATEN/STATLIGE INSTITUSJONER",null,null,null,null,null,{"$f":"IF(AB9=1,IF(INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,{"$f":"ROUND((($H9*1000)*INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H9<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J9<>AA9,1,0)","v":0}]
["x",13020,"KJØP AV TJENESTER FRA STATEN/STATLIGE INSTITUSJONER",null,null,null,null,null,{"$f":"IF(AB10=1,IF(INDEX(Periodiserings_tabell,MATCH($J10,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J10,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H10<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J10<>AA10,1,0)","v":0}]
[]
[null,"330-339 KJØP AV TJENESTER FRA ANDRE FYLKESKOMMUNER",null,null,null,null,null,"( 1000 )"]
["x",13310,"DRIFTSAVTALER MED FYLKESKOMM./ -INSTITUSJONER",null,null,null,null,null,{"$f":"IF(AB13=1,IF(INDEX(Periodiserings_tabell,MATCH($J13,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J13,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H13<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J13<>AA13,1,0)","v":0}]
["x",13350,"KJØP AV TJENESTER FRA FYLKESKOMM./-INSTITUSJONER",null,null,null,null,null,{"$f":"IF(AB14=1,IF(INDEX(Periodiserings_tabell,MATCH($J14,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J14,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H14<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J14<>AA14,1,0)","v":0}]
[]
[null,"350-359 KJØP AV TJENESTER FRA ANDRE KOMMUNER",null,null,null,null,null,"( 1000 )"]
["x",13510,"DRIFTSAVTALER MED ANDRE KOMM./ -INSTITUSJONER",null,null,null,null,null,{"$f":"IF(AB17=1,IF(INDEX(Periodiserings_tabell,MATCH($J17,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J17,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H17<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J17<>AA17,1,0)","v":0}]
["x",13550,"KJØP AV TJENESTER FRA ANDRE KOMM./-INSTITUSJONER",null,null,null,null,null,{"$f":"IF(AB18=1,IF(INDEX(Periodiserings_tabell,MATCH($J18,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J18,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H18<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J18<>AA18,1,0)","v":0}]
[]
[null,"370-379 KJØP AV TJENESTER FRA ANDRE (PRIVATE)",null,null,null,null,null,"( 1000 )"]
["x","13700","KJØP AV TJ. FRA ANDRE SOM ERST. KOM. TJ-PROD",null,null,null,null,null,{"$f":"IF(AB21=1,IF(INDEX(Periodiserings_tabell,MATCH($J21,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J21,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H21<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J21<>AA21,1,0)","v":0}]
["x","13701","SKYSSUTGIFTER ELEVER TIL/FRA SKOLE - VG. SKOLER",null,null,null,null,null,{"$f":"IF(AB22=1,IF(INDEX(Periodiserings_tabell,MATCH($J22,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J22,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H22<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J22<>AA22,1,0)","v":0}]
["x",13710,"ORDINÆRE DRIFTSTILSKUDD TIL PRIVATE",null,null,null,null,null,{"$f":"IF(AB23=1,IF(INDEX(Periodiserings_tabell,MATCH($J23,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J23,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H23<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J23<>AA23,1,0)","v":0}]
["x",13730,"EKSTRAORDINÆRE DRIFTSTILSKUDD TIL PRIVATE",null,null,null,null,null,{"$f":"IF(AB24=1,IF(INDEX(Periodiserings_tabell,MATCH($J24,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J24,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H24<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J24<>AA24,1,0)","v":0}]
["x",13740,"KOMM. FINANS. AV BOLIGER/INSTITUSJ. MED DRIFTSAVTALE",null,null,null,null,null,{"$f":"IF(AB25=1,IF(INDEX(Periodiserings_tabell,MATCH($J25,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J25,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H25<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J25<>AA25,1,0)","v":0}]
[]
[null,"380-399 KJØP AV TJENESTER FRA EGNE SÆRBEDRIFTER",null,null,null,null,null,"( 1000 )"]
["x","13810","LEIE AV LOKALER FRA UNDERVISNINGSBYGG OSLO KF",null,null,null,null,null,{"$f":"IF(AB28=1,IF(INDEX(Periodiserings_tabell,MATCH($J28,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},24,{"$f":"INDEX(Periodiserings_tabell,MATCH($J28,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Husleie UBF"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H28<>0,\"x\",\"\")","v":""},null,24,{"$f":"IF(J28<>AA28,1,0)","v":0}]
["x","13811","FDV-ANDEL HUSLEIE UNDERVISNINGSBYGG OSLO KF",null,null,null,null,null,{"$f":"IF(AB29=1,IF(INDEX(Periodiserings_tabell,MATCH($J29,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},24,{"$f":"INDEX(Periodiserings_tabell,MATCH($J29,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Husleie UBF"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H29<>0,\"x\",\"\")","v":""},null,24,{"$f":"IF(J29<>AA29,1,0)","v":0}]
["x","13813","ANDRE KJØP AV TJENESTER UNDERVISNINGSBYGG OSLO KF",null,null,null,null,null,{"$f":"IF(AB30=1,IF(INDEX(Periodiserings_tabell,MATCH($J30,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J30,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H30<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J30<>AA30,1,0)","v":0}]
["x","13819","KJØP AV TJENESTER FRA ANDRE KOMMUNALE FORETAK",null,null,null,null,null,{"$f":"IF(AB31=1,IF(INDEX(Periodiserings_tabell,MATCH($J31,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J31,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H31<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J31<>AA31,1,0)","v":0}]
[]
[null,"300-399 KJØP AV TJEN. SOM ERSTATTER KOMM. EGENPROD.",null,null,null,null,null,{"$f":"SUM(H9:H31)","v":0},null,null,null,null,{"$f":"SUM(M9:M31)","v":0},0,0,0,0,0,0,0,0,0,0,0,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"400-409 OVERFØRINGER TIL STATEN",null,null,null,null,null,"( 1000 )",null,"Periodisering"]
["x",14010,"STATLIGE GEBYR",null,null,null,null,null,{"$f":"IF(AB37=1,IF(INDEX(Periodiserings_tabell,MATCH($J37,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J37,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,{"$f":"ROUND((($H37*1000)*INDEX(Periodiserings_tabell,MATCH($J37,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H37<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J37<>AA37,1,0)","v":0}]
["x",14050,"ANDRE OVERFØRINGER TIL STATEN",null,null,null,null,null,{"$f":"IF(AB38=1,IF(INDEX(Periodiserings_tabell,MATCH($J38,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J38,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H38<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J38<>AA38,1,0)","v":0}]
[]
[null,"430-439 OVERFØRINGER TIL ANDRE FYLKESKOMMUNER",null,null,null,null,null,"( 1000 )"]
["x",14310,"OVERFØRINGER TIL FYLKESKOMMUNER",null,null,null,null,null,{"$f":"IF(AB41=1,IF(INDEX(Periodiserings_tabell,MATCH($J41,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J41,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,{"$f":"ROUND((($H41*1000)*INDEX(Periodiserings_tabell,MATCH($J41,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H41<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J41<>AA41,1,0)","v":0}]
[]
[null,"450-459 OVERFØRINGER TIL ANDRE KOMMUNER",null,null,null,null,null,"( 1000 )"]
["x",14510,"OVERFØRINGER TIL ANDRE KOMMUNER",null,null,null,null,null,{"$f":"IF(AB44=1,IF(INDEX(Periodiserings_tabell,MATCH($J44,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J44,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,{"$f":"ROUND((($H44*1000)*INDEX(Periodiserings_tabell,MATCH($J44,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H44<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J44<>AA44,1,0)","v":0}]
[]
[null,"470-479 OVERFØRINGER TIL ANDRE (PRIVATE)",null,null,null,null,null,"( 1000 )"]
["x",14760,"USPESIFISERTE DRIFTSTILSKUDD TIL PRIVATE",null,null,null,null,null,{"$f":"IF(AB47=1,IF(INDEX(Periodiserings_tabell,MATCH($J47,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J47,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,{"$f":"ROUND((($H47*1000)*INDEX(Periodiserings_tabell,MATCH($J47,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H47<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J47<>AA47,1,0)","v":0}]
["x",14761,"TILSKUDD TIL RELIGIONSAMFUNN",null,null,null,null,null,{"$f":"IF(AB48=1,IF(INDEX(Periodiserings_tabell,MATCH($J48,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J48,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H48<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J48<>AA48,1,0)","v":0}]
["x",14780,"VIDEREFORMIDLING AV STATSTILSKUDD",null,null,null,null,null,{"$f":"IF(AB49=1,IF(INDEX(Periodiserings_tabell,MATCH($J49,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J49,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,{"$f":"ROUND((($H49*1000)*INDEX(Periodiserings_tabell,MATCH($J49,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H49<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J49<>AA49,1,0)","v":0}]
["x",14790,"UTBETALING AV ERSTATNINGER TIL PRIVATE",null,null,null,null,null,{"$f":"IF(AB50=1,IF(INDEX(Periodiserings_tabell,MATCH($J50,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J50,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H50<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J50<>AA50,1,0)","v":0}]
["x",14799,"ANDRE OVERFØRINGER TIL PRIVATE",null,null,null,null,null,{"$f":"IF(AB51=1,IF(INDEX(Periodiserings_tabell,MATCH($J51,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J51,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,{"$f":"ROUND((($H51*1000)*INDEX(Periodiserings_tabell,MATCH($J51,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H51<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J51<>AA51,1,0)","v":0}]
[]
[null,"480-489 OVERFØRINGER TIL KOMMUNALE FORETAK",null,null,null,null,null,"( 1000 )"]
["x","14810","OVERFØRINGER TIL KOMMUNALE FORETAK",null,null,null,null,null,{"$f":"IF(AB54=1,IF(INDEX(Periodiserings_tabell,MATCH($J54,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},6,{"$f":"INDEX(Periodiserings_tabell,MATCH($J54,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Overføringer"},null,{"$f":"ROUND((($H54*1000)*INDEX(Periodiserings_tabell,MATCH($J54,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H54<>0,\"x\",\"\")","v":""},null,6,{"$f":"IF(J54<>AA54,1,0)","v":0}]
["x","14812","VIDEREFAKTURERTE UTGIFTER UBF: ENERGI Á KONTO",null,null,null,null,null,{"$f":"IF(AB55=1,IF(INDEX(Periodiserings_tabell,MATCH($J55,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},24,{"$f":"INDEX(Periodiserings_tabell,MATCH($J55,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Husleie UBF"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H55<>0,\"x\",\"\")","v":""},null,24,{"$f":"IF(J55<>AA55,1,0)","v":0}]
["x","14813","VIDEREFAKTURERTE UTGIFTER UBF: KOMMUNALE AVGIFTER",null,null,null,null,null,{"$f":"IF(AB56=1,IF(INDEX(Periodiserings_tabell,MATCH($J56,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},24,{"$f":"INDEX(Periodiserings_tabell,MATCH($J56,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Husleie UBF"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H56<>0,\"x\",\"\")","v":""},null,24,{"$f":"IF(J56<>AA56,1,0)","v":0}]
["x","14814","VIDEREFAKTURERTE UTGIFTER UBF: FELLESUTGIFTER",null,null,null,null,null,{"$f":"IF(AB57=1,IF(INDEX(Periodiserings_tabell,MATCH($J57,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},24,{"$f":"INDEX(Periodiserings_tabell,MATCH($J57,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Husleie UBF"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H57<>0,\"x\",\"\")","v":""},null,24,{"$f":"IF(J57<>AA57,1,0)","v":0}]
["x","14815","VIDEREFAKTURERTE UTGIFTER UBF: INNLEIE",null,null,null,null,null,{"$f":"IF(AB58=1,IF(INDEX(Periodiserings_tabell,MATCH($J58,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},24,{"$f":"INDEX(Periodiserings_tabell,MATCH($J58,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Husleie UBF"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H58<>0,\"x\",\"\")","v":""},null,24,{"$f":"IF(J58<>AA58,1,0)","v":0}]
[]
[null,"400-499 OVERFØRINGSUTGIFTER",null,null,null,null,null,{"$f":"SUM(H37:H59)","v":0},null,null,null,null,{"$f":"SUM(M37:M59)","v":0},0,0,0,0,0,0,0,0,0,0,0,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,{"$f":"'Lønn og sosiale'!B131","v":"000-099 LØNN OG SOSIALE UTGIFTER"},null,null,null,null,null,{"$f":"'Lønn og sosiale'!H131","v":66739},null,null,null,null,{"$f":"'Lønn og sosiale'!M131","v":5998213},{"$f":"'Lønn og sosiale'!N131","v":6187022},{"$f":"'Lønn og sosiale'!O131","v":6106928},{"$f":"'Lønn og sosiale'!P131","v":6171489},{"$f":"'Lønn og sosiale'!Q131","v":5949551},{"$f":"'Lønn og sosiale'!R131","v":207622},{"$f":"'Lønn og sosiale'!S131","v":5600947},{"$f":"'Lønn og sosiale'!T131","v":6078250},{"$f":"'Lønn og sosiale'!U131","v":6019788},{"$f":"'Lønn og sosiale'!V131","v":6030850},{"$f":"'Lønn og sosiale'!W131","v":6078975},{"$f":"'Lønn og sosiale'!X131","v":6310309},"x"]
[null,{"$f":"Driftsutgifter!B205","v":"100-299 KJØP AV VARER OG TJ. SOM INNGÅR I KOMM TJ.PROD."},null,null,null,null,null,{"$f":"Driftsutgifter!H205","v":6272},null,null,null,null,{"$f":"Driftsutgifter!M205","v":909596},{"$f":"Driftsutgifter!N205","v":115292},{"$f":"Driftsutgifter!O205","v":1670407},{"$f":"Driftsutgifter!P205","v":202823},{"$f":"Driftsutgifter!Q205","v":266747},{"$f":"Driftsutgifter!R205","v":230725},{"$f":"Driftsutgifter!S205","v":103727},{"$f":"Driftsutgifter!T205","v":488630},{"$f":"Driftsutgifter!U205","v":362122},{"$f":"Driftsutgifter!V205","v":263660},{"$f":"Driftsutgifter!W205","v":242360},{"$f":"Driftsutgifter!X205","v":1415917},"x"]
[null,{"$f":"B33","v":"300-399 KJØP AV TJEN. SOM ERSTATTER KOMM. EGENPROD."},null,null,null,null,null,{"$f":"H33","v":0},null,null,null,null,{"$f":"M33","v":0},0,0,0,0,0,0,0,0,0,0,0,"x"]
[null,{"$f":"B60","v":"400-499 OVERFØRINGSUTGIFTER"},null,null,null,null,null,{"$f":"H60","v":0},null,null,null,null,{"$f":"M60","v":0},{"$f":"N60","v":0},0,0,0,0,0,0,0,0,0,0,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"000-499 SUM DRIFTSUTGIFTER",null,null,null,null,null,{"$f":"SUM(H63:H66)","v":73011},null,null,null,null,{"$f":"SUM(M63:M66)","v":6907809},{"$f":"SUM(N63:N66)","v":6302314},7777335,6374312,6216298,438347,5704674,6566880,6381910,6294510,6321335,7726226,"x"]

{"sheet":"Driftsinntekter","index":5,"n_rows":124,"n_cols":28,"rows_kept":124,"cut":false,"hidden":false,"merged":[[7,9,7,11],[98,9,98,11],[53,9,53,11]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"JAN","FEB","MAR","APR","MAI","JUN","JUL","AUG","SEP","OKT","NOV","DES"]
[null,{"$f":"CONCATENATE(Ramme!C3,\" - \",Ramme!D3,IF(Ramme!C7>0,CONCATENATE(\" (Prosjekt: \",Ramme!C7,\" \",Ramme!D7,\")\"),\"\"))","v":"12213 - Marienlyst skole"}]
[null,"DRIFTSINNTEKTER",null,null,null,null,null,"TOTAL",null,null,null,null,{"$f":"'Lønn og sosiale'!M4","v":"Budsjett 2017"}]
[]
[]
[]
[null,"600-618 BRUKERBETALING FOR ORDINÆRE KOMMUNALE TJENESTER",null,null,null,null,null,"( 1000 )",{"$f":"COUNTIF(I9:I112,\"UGYLDIG ->\")","v":0},"Periodisering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB9:AB112)","v":0}]
["x","16000","OPPHOLDSBETALING AKTIVITETSSKOLEN",null,null,null,null,null,{"$f":"IF(AB9=1,IF(INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},23,{"$f":"INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Oppholdsbet."},null,{"$f":"ROUND((($H9*1000)*INDEX(Periodiserings_tabell,MATCH($J9,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H9<>0,\"x\",\"\")","v":""},null,23,{"$f":"IF(J9<>AA9,1,0)","v":0}]
["x",16010,"EGENANDELER (PC etc.)",null,null,null,null,null,{"$f":"IF(AB10=1,IF(INDEX(Periodiserings_tabell,MATCH($J10,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,{"$f":"INDEX(Periodiserings_tabell,MATCH($J10,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Inntekter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H10<>0,\"x\",\"\")","v":""},null,7,{"$f":"IF(J10<>AA10,1,0)","v":0}]
["x",16020,"EKSAMENSAVGIFT VIDEREGÅENDE SKOLER",null,null,null,null,null,{"$f":"IF(AB11=1,IF(INDEX(Periodiserings_tabell,MATCH($J11,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,{"$f":"INDEX(Periodiserings_tabell,MATCH($J11,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Inntekter"},null,{"$f":"ROUND((($H11*1000)*INDEX(Periodiserings_tabell,MATCH($J11,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},{"$f":"ROUND((($H11*1000)*INDEX(Periodiserings_tabell,MATCH($J11,Periodiserings_koder,0),MATCH(N$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H11<>0,\"x\",\"\")","v":""},null,7,0]
["x",16030,"BRUKERBETALING KOMM. TJENESTER, ANDRE INNTEKTER",null,null,null,null,null,{"$f":"IF(AB12=1,IF(INDEX(Periodiserings_tabell,MATCH($J12,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H12<>0,\"x\",\"\")","v":""},null,7,0]
[]
[null,"620-628 ANNET SALG AV VARER OG TJENESTER, GEBYRER MV.  UTEN AVGIFT",null,null,null,null,null,"( 1000 )"]
["x",16200,"SALG AV ELEVARBEIDER (AVGIFTSFRITT)",null,null,null,null,null,{"$f":"IF(AB15=1,IF(INDEX(Periodiserings_tabell,MATCH($J15,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,{"$f":"INDEX(Periodiserings_tabell,MATCH($J15,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Inntekter"},null,{"$f":"ROUND((($H15*1000)*INDEX(Periodiserings_tabell,MATCH($J15,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H15<>0,\"x\",\"\")","v":""},null,7,0]
["x",16210,"INNTEKTER FRA UTSALG OG RESTAURANTER (AVGIFTSFRITT)",null,null,null,null,null,{"$f":"IF(AB16=1,IF(INDEX(Periodiserings_tabell,MATCH($J16,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H16<>0,\"x\",\"\")","v":""},null,7,0]
["x",16220,"SALG AV KOMPETANSE/UNDERVISNING (AVGIFTSFRITT)",null,null,null,null,null,{"$f":"IF(AB17=1,IF(INDEX(Periodiserings_tabell,MATCH($J17,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H17<>0,\"x\",\"\")","v":""},null,7,0]
["x",16230,"SALG TIL UTLANDET",null,null,null,null,null,{"$f":"IF(AB18=1,IF(INDEX(Periodiserings_tabell,MATCH($J18,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H18<>0,\"x\",\"\")","v":""},null,7,0]
["x",16240,"DIVERSE AVGIFTER/GEBYRER",null,null,null,null,null,{"$f":"IF(AB19=1,IF(INDEX(Periodiserings_tabell,MATCH($J19,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H19<>0,\"x\",\"\")","v":""},null,7,0]
[]
[null,"630-639 HUSLEIEINNTEKTER, FESTEAVGIFTER OG UTLEIE AV LOKALER",null,null,null,null,null,"( 1000 )"]
["x",16300,"LEIEINNTEKTER SKOLELOKALER - KORTTIDSLEIE",null,null,null,null,null,{"$f":"IF(AB22=1,IF(INDEX(Periodiserings_tabell,MATCH($J22,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,{"$f":"INDEX(Periodiserings_tabell,MATCH($J22,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Inntekter"},null,{"$f":"ROUND((($H22*1000)*INDEX(Periodiserings_tabell,MATCH($J22,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H22<>0,\"x\",\"\")","v":""},null,7,0]
["x",16310,"LEIEINNTEKTER SKOLELOKALER - LANGTIDSLEIE",null,null,null,null,null,{"$f":"IF(AB23=1,IF(INDEX(Periodiserings_tabell,MATCH($J23,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,{"$f":"INDEX(Periodiserings_tabell,MATCH($J23,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Inntekter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H23<>0,\"x\",\"\")","v":""},null,7,0]
["x",16330,"HUSLEIEINNTEKTER",null,null,null,null,null,{"$f":"IF(AB24=1,IF(INDEX(Periodiserings_tabell,MATCH($J24,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,{"$f":"INDEX(Periodiserings_tabell,MATCH($J24,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Inntekter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H24<>0,\"x\",\"\")","v":""},null,7,0]
[]
[null,"650-659 AVGIFTSPLIKTIG SALG AV VARER OG TJENESTER",null,null,null,null,null,"( 1000 )"]
["x",16500,"SALG AV ELEVARBEIDER (AVGIFTSPLIKTIG)",null,null,null,null,null,{"$f":"IF(AB27=1,IF(INDEX(Periodiserings_tabell,MATCH($J27,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,{"$f":"INDEX(Periodiserings_tabell,MATCH($J27,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Inntekter"},null,{"$f":"ROUND((($H27*1000)*INDEX(Periodiserings_tabell,MATCH($J27,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H27<>0,\"x\",\"\")","v":""},null,7,0]
["x",16510,"INNTEKTER FRA UTSALG OG RESTAURANTER (AVGIFTSPLIKTIG)",null,null,null,null,null,"",7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,7,0]
["x",16520,"VARESALG MAT (AVGIFTSPLIKTIG)",null,null,null,null,null,"",7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,7,0]
["x",16525,"VARESALG DRIKKE (AVGIFTSPLIKTIG)",null,null,null,null,null,"",7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,7,0]
["x",16530,"SALG AV KOMPETANSE/UNDERVISNING (AVGIFTSPLIKTIG)",null,null,null,null,null,"",7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,7,0]
["x",16540,"ANDRE AVGIFTSPLIKTIGE INNTEKTER",null,null,null,null,null,"",7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,7,0]
["x","16550","AVGIFTSPLIKTIGE INNTEKTER 12%",null,null,null,null,null,"",7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,7,0]
[]
[null,"660-669 SALG AV DRIFTSMIDLER",null,null,null,null,null,"( 1000 )"]
["x",16600,"SALG AV INVENTAR OG UTSTYR",null,null,null,null,null,{"$f":"IF(AB36=1,IF(INDEX(Periodiserings_tabell,MATCH($J36,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,{"$f":"INDEX(Periodiserings_tabell,MATCH($J36,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Inntekter"},null,{"$f":"ROUND((($H36*1000)*INDEX(Periodiserings_tabell,MATCH($J36,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H36<>0,\"x\",\"\")","v":""},null,7,0]
["x",16601,"SALG AV DATAUTSTYR",null,null,null,null,null,{"$f":"IF(AB37=1,IF(INDEX(Periodiserings_tabell,MATCH($J37,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H37<>0,\"x\",\"\")","v":""},null,7,0]
["x",16602,"SALG AV TRANSPORTMIDLER",null,null,null,null,null,{"$f":"IF(AB38=1,IF(INDEX(Periodiserings_tabell,MATCH($J38,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H38<>0,\"x\",\"\")","v":""},null,7,0]
["x",16603,"SALG AV MASKINER",null,null,null,null,null,{"$f":"IF(AB39=1,IF(INDEX(Periodiserings_tabell,MATCH($J39,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H39<>0,\"x\",\"\")","v":""},null,7,0]
[]
[null,"690-698 INTERNSALG ANDRE VIRKSOMHETER I OSLO KOMMUNE",null,null,null,null,null,"( 1000 )"]
["x","16902","INTERNSALG: SALG AV PLASSER BARN/UNGDOM TIL BYDEL",null,null,null,null,null,{"$f":"IF(AB42=1,IF(INDEX(Periodiserings_tabell,MATCH($J42,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,{"$f":"INDEX(Periodiserings_tabell,MATCH($J42,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Inntekter"},null,{"$f":"ROUND((($H42*1000)*INDEX(Periodiserings_tabell,MATCH($J42,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H42<>0,\"x\",\"\")","v":""},null,7,{"$f":"IF(J42<>AA42,1,0)","v":0}]
["x","16904","ANNET INTERNSALG INNEN OSLO KOMMUNE",null,null,null,null,null,{"$f":"IF(AB43=1,IF(INDEX(Periodiserings_tabell,MATCH($J43,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,{"$f":"INDEX(Periodiserings_tabell,MATCH($J43,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Inntekter"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H43<>0,\"x\",\"\")","v":""},null,7,0]
[]
[null,"699-699 INTERNT SALG INNEN UTDANNINGSETATEN",null,null,null,null,null,"( 1000 )"]
["x","16993","INTERN INNTEKT INNEN UTDANNINGSETATEN",null,null,null,null,1697,{"$f":"IF(AB46=1,IF(INDEX(Periodiserings_tabell,MATCH($J46,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},7,{"$f":"INDEX(Periodiserings_tabell,MATCH($J46,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Inntekter"},null,{"$f":"ROUND((($H46*1000)*INDEX(Periodiserings_tabell,MATCH($J46,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":122160},59421,121523,73534,138077,181894,115560,139666,157460,274746,160042,152918,{"$f":"IF(H46<>0,\"x\",\"\")","v":"x"},null,7,{"$f":"IF(J46<>AA46,1,0)","v":0}]
["x","16994","INTERN INNTEKT INNEN UDE: IKT-UTGIFTER",null,null,null,null,null,{"$f":"IF(AB47=1,IF(INDEX(Periodiserings_tabell,MATCH($J47,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},26,"Interne IKT-utg.",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H47<>0,\"x\",\"\")","v":""},null,26,{"$f":"IF(J47<>AA47,1,0)","v":0}]
["x","16995","INTERN INNTEKT INNEN UDE: KOMP. GRATISUTLEIE LOKALER",null,null,null,null,null,{"$f":"IF(AB48=1,IF(INDEX(Periodiserings_tabell,MATCH($J48,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},17,"Halvårlig",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H48<>0,\"x\",\"\")","v":""},null,17,{"$f":"IF(J48<>AA48,1,0)","v":0}]
["x","16996","INTERN INNTEKT INNEN UDE: LÆRLINGTILSKUDD",null,null,null,null,null,"",7,"Inntekter",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,7,0]
[]
[null,"600-699 SALGSINNTEKTER",null,null,null,null,null,{"$f":"SUM(H9:H50)","v":1697},null,null,null,null,{"$f":"SUM(M9:M50)","v":122160},59421,121523,73534,138077,181894,115560,139666,157460,274746,160042,152918,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"700-709 REFUSJONER FRA STATEN",null,null,null,null,null,"( 1000 )",null,"Periodisering"]
["x",17010,"REFUSJONER VEDR. SKOLE - SPESIALSKOLER",null,null,null,null,null,{"$f":"IF(AB55=1,IF(INDEX(Periodiserings_tabell,MATCH($J55,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},19,{"$f":"INDEX(Periodiserings_tabell,MATCH($J55,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"And. ref./overf."},null,{"$f":"ROUND((($H55*1000)*INDEX(Periodiserings_tabell,MATCH($J55,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H55<>0,\"x\",\"\")","v":""},null,19,0]
["x",17011,"REFUSJONER VEDR. SKOLE - FENGSELSUNDERVISNING",null,null,null,null,null,"",19,"And. ref./overf.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,19,0]
["x","17012","REFUSJONER VEDR. SKOLE - LEIRSKOLE",null,null,null,null,46,{"$f":"IF(AB57=1,IF(INDEX(Periodiserings_tabell,MATCH($J57,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},19,"And. ref./overf.",null,3220,460,2300,1380,1380,1380,5520,4140,11040,1840,2300,11040,{"$f":"IF(H57<>0,\"x\",\"\")","v":"x"},null,19,{"$f":"IF(J57<>AA57,1,0)","v":0}]
["x","17019","REFUSJONER VEDR. SKOLE - ANNET",null,null,null,null,null,"",19,"And. ref./overf.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,19,0]
["x",17020,"REFUSJON TILKN. LØNN/ARBEIDSKRAFT",null,null,null,null,200,"",19,"And. ref./overf.",null,14000,2000,10000,6000,6000,6000,24000,18000,48000,8000,10000,48000,"x",null,19,0]
["x",17021,"REFUSJON AV LØNNS- OG VIKARUTGIFTER",null,null,null,null,null,"",19,"And. ref./overf.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,19,0]
["x",17022,"REFUNDERTE FERIEPENGER",null,null,null,null,null,"",19,"And. ref./overf.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,19,0]
["x",17023,"REFUSJONER FRA TRYGDEKONTORET",null,null,null,null,null,"",19,"And. ref./overf.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,19,{"$f":"IF(J62<>AA62,1,0)","v":0}]
["x","17025","REFUSJONER ØVINGSLÆRER",null,null,null,null,250,{"$f":"IF(AB63=1,IF(INDEX(Periodiserings_tabell,MATCH($J63,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},8,"Ref. øv.lærer",null,0,0,0,0,0,150000,0,0,0,0,0,100000,{"$f":"IF(H63<>0,\"x\",\"\")","v":"x"},null,8,{"$f":"IF(J63<>AA63,1,0)","v":0}]
["x",17040,"REFUSJONER SKYSSUTGIFTER",null,null,null,null,null,"",19,"And. ref./overf.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,19,0]
["x",17060,"REFUSJONER VEDR. BARN/UNGE EKSKL. SKOLE",null,null,null,null,null,"",19,"And. ref./overf.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,19,0]
["x",17070,"TILSKUDD FREMMEDSPRÅK",null,null,null,null,null,"",18,"Tilskudd",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,18,0]
["x",17071,"TILSKUDD NORSKOPPLÆRING FREMMEDSPRÅKLIGE",null,null,null,null,null,"",18,"Tilskudd",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,18,0]
["x",17072,"TILSKUDD EKSTRA SPRÅKOPPLÆRING",null,null,null,null,null,"",18,"Tilskudd",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,18,0]
["x",17080,"REFUSJONER VEDR. FLYKTNINGER OG INNVANDRERE",null,null,null,null,null,"",18,"Tilskudd",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,18,0]
["x",17090,"ANDRE TILSK./REF. KNYTTET TIL PROD. AV ET BEST. ANTALL TJEN.",null,null,null,null,null,"",19,"And. ref./overf.",null,0,0,0,0,0,0,0,0,0,0,0,0,"",null,19,0]
[]
[null,"710-719 SYKELØNNSREFUSJON",null,null,null,null,null,"( 1000 )"]
["x",17110,"REFUNDERT SYKELØNN",null,null,null,null,546,{"$f":"IF(AB73=1,IF(INDEX(Periodiserings_tabell,MATCH($J73,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},9,{"$f":"INDEX(Periodiserings_tabell,MATCH($J73,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Ref. lønn"},null,54661,54557,61751,40709,55289,45126,4716,46419,43073,57019,51088,31593,{"$f":"IF(H73<>0,\"x\",\"\")","v":"x"},null,9,0]
["x",17119,"REFUNDERTE FERIEPENGER AV SYKELØNN",null,null,null,null,25,{"$f":"IF(AB74=1,IF(INDEX(Periodiserings_tabell,MATCH($J74,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},9,{"$f":"INDEX(Periodiserings_tabell,MATCH($J74,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Ref. lønn"},null,2503,2498,2827,1864,2532,2066,216,2125,1972,2611,2339,1447,{"$f":"IF(H74<>0,\"x\",\"\")","v":"x"},null,9,0]
["x",17120,"REFUSJON ATTFØRING",null,null,null,null,null,{"$f":"IF(AB75=1,IF(INDEX(Periodiserings_tabell,MATCH($J75,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},9,{"$f":"INDEX(Periodiserings_tabell,MATCH($J75,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Ref. lønn"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H75<>0,\"x\",\"\")","v":""},null,9,0]
["x",17130,"REFUSJON FØDSELSPENGER",null,null,null,null,950,{"$f":"IF(AB76=1,IF(INDEX(Periodiserings_tabell,MATCH($J76,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},9,{"$f":"INDEX(Periodiserings_tabell,MATCH($J76,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Ref. lønn"},null,95106,94926,107443,70830,96199,78517,8205,80765,74944,99208,88889,54969,{"$f":"IF(H76<>0,\"x\",\"\")","v":"x"},null,9,0]
["x",17139,"REFUNDERTE FERIEPENGER AV FØDSELSPENGER",null,null,null,null,50,{"$f":"IF(AB77=1,IF(INDEX(Periodiserings_tabell,MATCH($J77,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},9,{"$f":"INDEX(Periodiserings_tabell,MATCH($J77,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Ref. lønn"},null,5006,4996,5655,3728,5063,4132,432,4251,3944,5221,4678,2893,{"$f":"IF(H77<>0,\"x\",\"\")","v":"x"},null,9,0]
[]
[null,"730-739 REFUSJONER FRA ANDRE FYLKESKOMMUNER",null,null,null,null,null,"( 1000 )"]
["x",17310,"REFUSJON FRA FYLKESKOMMUNER",null,null,null,null,null,{"$f":"IF(AB80=1,IF(INDEX(Periodiserings_tabell,MATCH($J80,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},19,{"$f":"INDEX(Periodiserings_tabell,MATCH($J80,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"And. ref./overf."},null,{"$f":"ROUND((($H80*1000)*INDEX(Periodiserings_tabell,MATCH($J80,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H80<>0,\"x\",\"\")","v":""},null,19,{"$f":"IF(J80<>AA80,1,0)","v":0}]
["x",17350,"BETALING FOR TJENESTER FRA FYLKESKOMMUNER",null,null,null,null,null,{"$f":"IF(AB81=1,IF(INDEX(Periodiserings_tabell,MATCH($J81,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},19,{"$f":"INDEX(Periodiserings_tabell,MATCH($J81,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"And. ref./overf."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H81<>0,\"x\",\"\")","v":""},null,19,{"$f":"IF(J81<>AA81,1,0)","v":0}]
[]
[null,"750-759 REFUSJONER FRA ANDRE KOMMUNER",null,null,null,null,null,"( 1000 )"]
["x",17510,"REFUSJON FRA ANDRE KOMMUNER",null,null,null,null,null,{"$f":"IF(AB84=1,IF(INDEX(Periodiserings_tabell,MATCH($J84,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},19,{"$f":"INDEX(Periodiserings_tabell,MATCH($J84,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"And. ref./overf."},null,{"$f":"ROUND((($H84*1000)*INDEX(Periodiserings_tabell,MATCH($J84,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H84<>0,\"x\",\"\")","v":""},null,19,{"$f":"IF(J84<>AA84,1,0)","v":0}]
["x",17550,"BETALING FOR TJENESTER FRA ANDRE KOMMUNER",null,null,null,null,null,{"$f":"IF(AB85=1,IF(INDEX(Periodiserings_tabell,MATCH($J85,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},19,{"$f":"INDEX(Periodiserings_tabell,MATCH($J85,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"And. ref./overf."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H85<>0,\"x\",\"\")","v":""},null,19,{"$f":"IF(J85<>AA85,1,0)","v":0}]
[]
[null,"770-779 REFUSJONER FRA ANDRE (PRIVATE)",null,null,null,null,null,"( 1000 )"]
["x",17710,"ERSTATNING FRA FORSIKRINGSSELSKAPER",null,null,null,null,null,{"$f":"IF(AB88=1,IF(INDEX(Periodiserings_tabell,MATCH($J88,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},19,{"$f":"INDEX(Periodiserings_tabell,MATCH($J88,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"And. ref./overf."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H88<>0,\"x\",\"\")","v":""},null,19,{"$f":"IF(J88<>AA88,1,0)","v":0}]
["x",17719,"ANDRE REFUSJONER FRA PRIVATE (F.EKS. TILLITSVALGTE)",null,null,null,null,65,{"$f":"IF(AB89=1,IF(INDEX(Periodiserings_tabell,MATCH($J89,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},19,{"$f":"INDEX(Periodiserings_tabell,MATCH($J89,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"And. ref./overf."},null,4550,650,3250,1950,1950,1950,7800,5850,15600,2600,3250,15600,{"$f":"IF(H89<>0,\"x\",\"\")","v":"x"},null,19,{"$f":"IF(J89<>AA89,1,0)","v":0}]
[]
[null,"780-789 REFUSJONER FRA KOMMUNALE FORETAK OG BEDRIFTER",null,null,null,null,null,"( 1000 )"]
["x","17810","SALG AV TJENESTER TIL UNDERVISNINGSBYGG OSLO KF",null,null,null,null,null,{"$f":"IF(AB92=1,IF(INDEX(Periodiserings_tabell,MATCH($J92,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},19,{"$f":"INDEX(Periodiserings_tabell,MATCH($J92,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"And. ref./overf."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H92<>0,\"x\",\"\")","v":""},null,19,{"$f":"IF(J92<>AA92,1,0)","v":0}]
["x","17811","VAKTMESTERTJENESTER UNDERVISNINGSBYGG OSLO KF",null,null,null,null,null,{"$f":"IF(AB93=1,IF(INDEX(Periodiserings_tabell,MATCH($J93,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},25,{"$f":"INDEX(Periodiserings_tabell,MATCH($J93,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Ref. vaktm. UBF"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H93<>0,\"x\",\"\")","v":""},null,25,{"$f":"IF(J93<>AA93,1,0)","v":0}]
["x","17819","SALG AV TJENESTER TIL ANDRE KOMMUNALE FORETAK",null,null,null,null,null,{"$f":"IF(AB94=1,IF(INDEX(Periodiserings_tabell,MATCH($J94,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},19,{"$f":"INDEX(Periodiserings_tabell,MATCH($J94,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"And. ref./overf."},null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H94<>0,\"x\",\"\")","v":""},null,19,{"$f":"IF(J94<>AA94,1,0)","v":0}]
[]
[null,"700-799 REFUSJONER",null,null,null,null,null,{"$f":"SUM(H55:H95)","v":2132},null,null,null,null,{"$f":"SUM(M55:M95)","v":179046},160087,193226,126461,168413,289171,50889,161550,198573,176499,162544,265542,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"810-819 OVERFØRINGER FRA STATEN",null,null,null,null,null,"( 1000 )",null,"Periodisering"]
["x",18190,"ANDRE STATLIGE OVERFØRINGER",null,null,null,null,null,{"$f":"IF(AB100=1,IF(INDEX(Periodiserings_tabell,MATCH($J100,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},18,{"$f":"INDEX(Periodiserings_tabell,MATCH($J100,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Tilskudd"},null,{"$f":"ROUND((($H100*1000)*INDEX(Periodiserings_tabell,MATCH($J100,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H100<>0,\"x\",\"\")","v":""},null,18,{"$f":"IF(J100<>AA100,1,0)","v":0}]
[]
[null,"830-839 OVERFØRINGER FRA ANDRE FYLKESKOMMUNER",null,null,null,null,null,"( 1000 )"]
["x",18310,"OVERFØRINGER FRA FYLKESKOMMUNER",null,null,null,null,null,{"$f":"IF(AB103=1,IF(INDEX(Periodiserings_tabell,MATCH($J103,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},18,{"$f":"INDEX(Periodiserings_tabell,MATCH($J103,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Tilskudd"},null,{"$f":"ROUND((($H103*1000)*INDEX(Periodiserings_tabell,MATCH($J103,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H103<>0,\"x\",\"\")","v":""},null,18,{"$f":"IF(J103<>AA103,1,0)","v":0}]
[]
[null,"850-859 OVERFØRINGER FRA ANDRE KOMMUNER",null,null,null,null,null,"( 1000 )"]
["x",18510,"OVERFØRINGER FRA ANDRE KOMMUNER",null,null,null,null,null,{"$f":"IF(AB106=1,IF(INDEX(Periodiserings_tabell,MATCH($J106,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},18,{"$f":"INDEX(Periodiserings_tabell,MATCH($J106,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Tilskudd"},null,{"$f":"ROUND((($H106*1000)*INDEX(Periodiserings_tabell,MATCH($J106,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H106<>0,\"x\",\"\")","v":""},null,18,{"$f":"IF(J106<>AA106,1,0)","v":0}]
[]
[null,"880-889 OVERFØRINGER FRA KOMMUNALE FORETAK / SÆRBEDRIFTER",null,null,null,null,null,"( 1000 )"]
["x","18850","ANDRE OVERFØR. FRA KOMMUNALE FORETAK/SÆRBEDRIFTER",null,null,null,null,null,{"$f":"IF(AB109=1,IF(INDEX(Periodiserings_tabell,MATCH($J109,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},18,{"$f":"INDEX(Periodiserings_tabell,MATCH($J109,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Tilskudd"},null,{"$f":"ROUND((($H109*1000)*INDEX(Periodiserings_tabell,MATCH($J109,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(H109<>0,\"x\",\"\")","v":""},null,18,{"$f":"IF(J109<>AA109,1,0)","v":0}]
[]
[null,"890-899 OVERFØRINGER FRA ANDRE (PRIVATE)",null,null,null,null,null,"( 1000 )"]
["x",18910,"OVERFØRINGER FRA ANDRE (PRIVATE)",null,null,null,null,120,{"$f":"IF(AB112=1,IF(INDEX(Periodiserings_tabell,MATCH($J112,Periodiserings_koder,0),15)<>1,\"UGYLDIG ->\",\"\"),\"\")","v":""},18,{"$f":"INDEX(Periodiserings_tabell,MATCH($J112,Periodiserings_koder,0),MATCH(\"Beskrivelse\",Periodiserings_heading,0))","v":"Tilskudd"},null,{"$f":"ROUND((($H112*1000)*INDEX(Periodiserings_tabell,MATCH($J112,Periodiserings_koder,0),MATCH(M$2,Periodiserings_heading,0))),0)","v":0},0,0,0,0,0,0,70000,0,0,0,50000,{"$f":"IF(H112<>0,\"x\",\"\")","v":"x"},null,18,{"$f":"IF(J112<>AA112,1,0)","v":0}]
[]
[null,"800-899 OVERFØRINGSINNTEKTER",null,null,null,null,null,{"$f":"SUM(H100:H113)","v":120},null,null,null,null,{"$f":"SUM(M100:M113)","v":0},0,0,0,0,0,0,70000,0,0,0,50000,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,{"$f":"B51","v":"600-699 SALGSINNTEKTER"},null,null,null,null,null,{"$f":"H51","v":1697},null,null,null,null,{"$f":"M51","v":122160},59421,121523,73534,138077,181894,115560,139666,157460,274746,160042,152918,"x"]
[null,{"$f":"B96","v":"700-799 REFUSJONER"},null,null,null,null,null,{"$f":"H96","v":2132},null,null,null,null,{"$f":"M96","v":179046},{"$f":"N96","v":160087},193226,126461,168413,289171,50889,161550,198573,176499,162544,265542,"x"]
[null,{"$f":"B114","v":"800-899 OVERFØRINGSINNTEKTER"},null,null,null,null,null,{"$f":"H114","v":120},null,null,null,null,{"$f":"M114","v":0},{"$f":"N114","v":0},0,0,0,0,0,70000,0,0,0,50000,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,{"$f":"Erstatningskjøp_Overføringer!B68","v":"000-499 SUM DRIFTSUTGIFTER"},null,null,null,null,null,{"$f":"Erstatningskjøp_Overføringer!H68","v":73011},null,null,null,null,{"$f":"Erstatningskjøp_Overføringer!M68","v":6907809},{"$f":"Erstatningskjøp_Overføringer!N68","v":6302314},{"$f":"Erstatningskjøp_Overføringer!O68","v":7777335},{"$f":"Erstatningskjøp_Overføringer!P68","v":6374312},{"$f":"Erstatningskjøp_Overføringer!Q68","v":6216298},{"$f":"Erstatningskjøp_Overføringer!R68","v":438347},{"$f":"Erstatningskjøp_Overføringer!S68","v":5704674},{"$f":"Erstatningskjøp_Overføringer!T68","v":6566880},{"$f":"Erstatningskjøp_Overføringer!U68","v":6381910},{"$f":"Erstatningskjøp_Overføringer!V68","v":6294510},{"$f":"Erstatningskjøp_Overføringer!W68","v":6321335},{"$f":"Erstatningskjøp_Overføringer!X68","v":7726226},"x"]
[null,"600-899 SUM DRIFTSINNTEKTER",null,null,null,null,null,{"$f":"SUM(H117:H120)","v":3949},null,null,null,null,{"$f":"SUM(M117:M120)","v":301206},{"$f":"SUM(N117:N120)","v":219508},314749,199995,306490,471065,166449,371216,356033,451245,322586,468460,"x"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"NETTO DRIFTSUTGIFTER",null,null,null,null,null,{"$f":"H121-H122","v":69062},null,null,null,null,{"$f":"M121-M122","v":6606603},{"$f":"N121-N122","v":6082806},7462586,6174317,5909808,-32718,5538225,6195664,6025877,5843265,5998749,7257766,"x"]

{"sheet":"Periodisering","index":6,"n_rows":62,"n_cols":17,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,"Periodiseringsnøkler",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MOD(ROUND(SUM(P3:P62)*100,2),100)","v":0}]
[null,"Beskrivelse","Kode","Jan","Feb","Mar","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Des","Totalt"]
[{"$f":"IF(AND(P3<>0,ABS(P3*100-100)>0.01),\"<>100\",\"\")","v":""},"Lønn ped.",1,9.0625147395184097E-2,9.4595136116965725E-2,9.2328152536725619E-2,9.2568665677620843E-2,9.250315415808591E-2,-1.3614265687504339E-2,9.1669737324250544E-2,8.8726688711634416E-2,9.4727757535652463E-2,9.199740862619811E-2,9.1461702393419261E-2,9.2410715211767469E-2,{"$f":"SUM(D3:O3)","v":1},{"$f":"IF(AND(P3<>0,ABS(P3*100-100)>0.01),\"<>100\",\"\")","v":""}]
[{"$f":"IF(AND(P4<>0,ABS(P4*100-100)>0.01),\"<>100\",\"\")","v":""},"Lønn komm.",2,8.7236274885307094E-2,9.1507161846174481E-2,9.1301986795389117E-2,9.2031329570638268E-2,9.1002838231370203E-2,-6.0488682443605064E-3,9.0960157644854683E-2,8.6961750234296614E-2,9.4109130170503652E-2,9.2510875933398212E-2,9.3604778384375364E-2,9.4822584548052813E-2,{"$f":"SUM(D4:O4)","v":1},""]
[{"$f":"IF(AND(P5<>0,ABS(P5*100-100)>0.01),\"<>100\",\"\")","v":""},"Lønn tillegg",3,9.7589729299058875E-2,9.1480237465214109E-2,9.2869196685779365E-2,9.3291548822529477E-2,9.077770416105635E-2,-7.08310086376611E-3,9.490399787144907E-2,7.5043118237977754E-2,8.4579418581892524E-2,9.3048910145802313E-2,9.0902478252674571E-2,0.10259676134033169,{"$f":"SUM(D5:O5)","v":1},{"$f":"IF(AND(P5<>0,ABS(P5*100-100)>0.01),\"<>100\",\"\")","v":""}]
[{"$f":"IF(AND(P6<>0,ABS(P6*100-100)>0.01),\"<>100\",\"\")","v":""},"Lønn variabel",4,6.0193648740011568E-2,0.10263994066063736,8.3479269007872767E-2,9.829357563044365E-2,8.6300294110860959E-2,6.6383799778529845E-2,0.11627583462670846,2.7905382142564928E-2,6.1146457844555385E-2,7.0997965794530327E-2,8.4184011281165858E-2,0.14219982038211898,{"$f":"SUM(D6:O6)","v":1},{"$f":"IF(AND(P6<>0,ABS(P6*100-100)>0.01),\"<>100\",\"\")","v":""}]
["","Driftsutgifter",5,2.3045466417363825E-2,2.3397884652306293E-2,7.2848070064840995E-2,6.7966671002084256E-2,0.10028438361179229,7.4950098480194155E-2,2.9352160831385095E-2,8.0842258168743145E-2,8.2622314947458461E-2,0.10886116076621014,9.8018319699701845E-2,0.23781121135791938,0.99999999999999989,""]
["","Overføringer",6,7.0999999999999994E-2,0.03,0.13500000000000001,2.7E-2,0.104,0.04,9.4E-2,9.1999999999999998E-2,0.17499999999999999,0.04,8.8999999999999996E-2,0.10299999999999999,1,""]
["","Inntekter",7,7.1985661752645466E-2,3.5015335800274952E-2,7.161069648866937E-2,4.3331476544331012E-2,8.1365503697454877E-2,0.10718541618499269,6.80963983087087E-2,8.230146238430526E-2,9.2787479371251494E-2,0.16190098478274426,9.4308515093697573E-2,9.0111069590924298E-2,1,""]
["","Ref. øv.lærer",8,null,null,null,null,null,0.6,null,null,null,null,null,0.4,1,""]
["","Ref. lønn",9,0.10011140423841336,9.9921703287266878E-2,0.113097506710511,7.455822054986129E-2,0.10126189986720015,8.2648949339448163E-2,8.6366022205742604E-3,8.501587050275379E-2,7.8888718952312725E-2,0.10442958606083842,9.3567573064128759E-2,5.7861965206691068E-2,1,""]
["","Korr. feriep.",10,null,null,null,null,null,null,1,null,null,null,null,null,1,""]
["","Merforbr. 2016",11,null,null,1,null,null,null,null,null,null,null,null,null,1,""]
["","Lik fordeling",12,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,1,""]
["","Energi: nettleie",13,0.14000000000000001,0.02,0.01,0.25,0.02,0.02,0.25,0.01,0.01,0.25,0.01,0.01,1,""]
["","Energi: kraft oa.",14,0.12,0.12,0.12,0.1,0.05,0.04,0.03,0.03,0.05,0.08,0.1,0.16,1,""]
["","Kvartalsvis 1",15,0.25,null,null,0.25,null,null,0.25,null,null,0.25,null,null,{"$f":"SUM(D17:O17)","v":1},""]
["","Kvartalsvis 3",16,null,null,0.25,null,null,0.25,null,null,0.25,null,null,0.25,1,""]
["","Halvårlig",17,null,null,null,null,null,0.5,null,null,null,null,null,0.5,1,""]
["","Tilskudd",18,null,null,null,null,null,null,null,{"$f":"7/12","v":0.58333333333333337},null,null,null,{"$f":"5/12","v":0.41666666666666669},1,""]
["","And. ref./overf.",19,7.0000000000000007E-2,0.01,0.05,0.03,0.03,0.03,0.12,0.09,0.24,0.04,0.05,0.24,1,""]
["","Komp. lønns.",20,null,null,null,null,null,null,null,{"$f":"2.86/6.86","v":0.41690962099125362},{"$f":"1/6.86","v":0.14577259475218657},{"$f":"1/6.86","v":0.14577259475218657},{"$f":"1/6.86","v":0.14577259475218657},{"$f":"1/6.86","v":0.14577259475218657},1,""]
["","Just. elevtelling",21,null,null,null,null,null,null,null,null,null,1,null,null,1,""]
["","Skyss",22,4.6757660480783628E-2,4.4944213127182969E-2,0.10355354402953815,0.10379230309401465,0.12457905010913317,0.1048534425776852,2.8180120298834908E-2,5.4164706790194597E-2,3.9283096094354278E-2,7.4075136987782952E-2,0.10113150053582544,0.17468522587466995,{"$f":"SUM(D24:O24)","v":0.99999999999999978},""]
["","Oppholdsbet.",23,8.9027682456202462E-2,8.8162496953732766E-2,8.6788185671614906E-2,8.5881170788037295E-2,8.4311395436922315E-2,8.2652868107985458E-2,null,8.9885002034246445E-2,9.9447883892820776E-2,0.10156813628333895,9.6637968929404475E-2,9.5637209445694135E-2,0.99999999999999989,""]
["","Husleie UBF",24,null,0.25,0.25,null,null,0.25,null,null,0.25,null,null,null,1,""]
["","Ref. vaktm. UBF",25,null,null,null,0.25,null,null,0.25,null,null,0.25,null,0.25,1,""]
["","Interne IKT-utg.",26,null,null,null,null,null,null,null,null,null,null,null,1,1,""]
["","annet",27,9.5500000000000002E-2,9.5500000000000002E-2,9.5500000000000002E-2,9.5500000000000002E-2,9.1999999999999998E-2,-1.3599999999999999E-2,8.2100000000000006E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,1,""]
["","kto 12055",28,1,null,null,null,null,null,null,null,null,null,null,null,1,""]
["","kto 11050",29,0.14000000000000001,0.05,0.05,0.05,0.05,0.05,0,0.56999999999999995,0.01,0.01,0.01,0.01,1,""]
["","kto 12793",30,null,null,null,null,null,null,null,null,1,null,null,null,1,""]
["",null,31,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,32,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,33,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,34,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,35,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D37:O37)","v":0},""]
["",null,36,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,37,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
[{"$f":"IF(AND(P40<>0,ABS(P40*100-100)>0.01),\"<>100\",\"\")","v":""},null,38,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,39,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,40,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,41,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,42,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,43,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,44,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,45,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,46,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,47,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,48,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,49,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,50,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,51,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,52,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,53,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,54,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,55,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,56,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,57,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,58,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,59,null,null,null,null,null,null,null,null,null,null,null,null,0,""]
["",null,60,null,null,null,null,null,null,null,null,null,null,null,null,0,""]

{"sheet":"Valg","index":7,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[true,true,false]
[null,null,"Budsjett 2017"]
[null,null,"Valg for budsjettering:"]
[null,null,"SPK-sats:"]
[null,null,"Grunnskoler"]
[null,null,"Videregående skoler"]
[]
[null,null,"Aktivitetsskole","(se art 10169)"]