{"text_format":"3","workbook":"xls","n_sheets":12,"sheets":["Totaler","Indtægter og renter","Administration","Teknisk område","Boligområdet","Socialområdet","Arbejdsmarkedsområdet","KU området","Forsyningsområdet","Anlægsområdet","Restancer & Arbejdsløshed","Likviditet"],"not_rendered":{"charts":24,"external_links":5,"comments":50},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Totaler","index":0,"n_rows":73,"n_cols":18,"rows_kept":73,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":6},"Total"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Total"]
[null,"Regnskab 2001",null,null,{"v":18794,"d":"18,794"},{"v":13359,"d":"13,359"},{"v":19306,"d":"19,306"},{"v":13778,"d":"13,778"},{"v":14276,"d":"14,276"},{"v":15374,"d":"15,374"},{"v":16280,"d":"16,280"},{"v":17474,"d":"17,474"},{"v":12652,"d":"12,652"},{"v":17575,"d":"17,575"},{"v":14544,"d":"14,544"},{"v":13224,"d":"13,224"},{"v":6271,"d":"6,271"},{"v":192907,"d":"192,907"}]
[null,"Regnskab 2002",null,null,{"v":20315,"d":"20,315"},{"v":13950,"d":"13,950"},{"v":16062,"d":"16,062"},{"v":16242,"d":"16,242"},{"v":16827,"d":"16,827"},{"v":16849,"d":"16,849"},{"v":14198,"d":"14,198"},{"v":18061,"d":"18,061"},{"v":14997,"d":"14,997"},{"v":17127,"d":"17,127"},{"v":14415,"d":"14,415"},{"v":12829,"d":"12,829"},{"v":8768,"d":"8,768"},{"v":200640,"d":"200,640"}]
[null,"Budget 2003",null,null,{"v":4349,"d":"4,349"},{"v":5431,"d":"5,431"},{"v":5201,"d":"5,201"},{"v":4637,"d":"4,637"},{"v":5177,"d":"5,177"},{"v":4415,"d":"4,415"},{"v":3792,"d":"3,792"},{"v":4069,"d":"4,069"},{"v":3810,"d":"3,810"},{"v":5322,"d":"5,322"},{"v":4945,"d":"4,945"},{"v":5195,"d":"5,195"},{"v":3088,"d":"3,088"},{"v":59431,"d":"59,431"}]
[null,"Aktuelt 2003",null,null,{"v":6630.15809,"d":"6,630"},{"v":3837.15899,"d":"3,837"},{"v":977.19873,"d":"977"},{"v":284.364,"d":"284"},0,0,0,0,0,0,0,0,0,{"v":11728.87981,"d":"11,729"}]
[null,"Akk. Budget 2003",null,null,{"v":4349,"d":"4,349"},{"v":9780,"d":"9,780"},{"v":14981,"d":"14,981"},{"v":19618,"d":"19,618"},{"v":24795,"d":"24,795"},{"v":29210,"d":"29,210"},{"v":33002,"d":"33,002"},{"v":37071,"d":"37,071"},{"v":40881,"d":"40,881"},{"v":46203,"d":"46,203"},{"v":51148,"d":"51,148"},{"v":56343,"d":"56,343"},{"v":59431,"d":"59,431"}]
[null,"Akk. Regnskab 2003",null,null,{"v":6630.15809,"d":"6,630"},{"v":10467.31708,"d":"10,467"},{"v":11444.515809999999,"d":"11,445"},{"v":11728.87981,"d":"11,729"},{"v":11728.87981,"d":"11,729"},{"v":11728.87981,"d":"11,729"},{"v":11728.87981,"d":"11,729"},{"v":11728.87981,"d":"11,729"},{"v":11728.87981,"d":"11,729"},{"v":11728.87981,"d":"11,729"},{"v":11728.87981,"d":"11,729"},{"v":11728.87981,"d":"11,729"},{"v":11728.87981,"d":"11,729"}]
{"$rows_empty":47}
[{"$nulls":7},"Skatteindtægter, tilskud og renter"]
[]
[]
[]
[null,"Konto","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Akk total","Akk. Bud","Diff i %"]
[null,80,0,{"v":1423.984,"d":"1,424"},0,0,0,0,0,0,0,0,0,0,0,{"v":1423.984,"d":"1,424"},{"v":5828,"d":"5,828"},{"v":24.433493479752915,"d":"24"}]
[null,81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,83,{"v":2360.256,"d":"2,360"},{"v":2615.73017,"d":"2,616"},{"v":2359.4,"d":"2,359"},0,0,0,0,0,0,0,0,0,0,{"v":7335.38617,"d":"7,335"},{"v":8907,"d":"8,907"},{"v":82.35529549792298,"d":"82"}]
[null,85,{"v":-2.476,"d":"-2"},{"v":315.65159,"d":"316"},{"v":108.002,"d":"108"},0,0,0,0,0,0,0,0,0,0,{"v":421.17759,"d":"421"},-74,{"v":-569.1589054054054,"d":"-569"}]
[{"$nulls":14},"Total",{"v":9180.54776,"d":"9,181"},{"v":14661,"d":"14,661"},{"v":62.618837459927704,"d":"63"}]
[null,"I øverste tabel er felter markeret når summen afviger med mere end 5 % positivt fra det akkumulerede budget"]
[null,"Grænse:",5,"%"]
[null,"15-05-2003 15:43:32"]

{"sheet":"Indtægter og renter","index":1,"n_rows":74,"n_cols":18,"rows_kept":74,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":4},"Indtægter og renter",{"$nulls":3},"8"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Total"]
[null,"Regnskab 2001",null,null,{"v":9833,"d":"9,833"},{"v":8357,"d":"8,357"},{"v":13881,"d":"13,881"},{"v":15438,"d":"15,438"},{"v":14613,"d":"14,613"},{"v":16298,"d":"16,298"},{"v":12955,"d":"12,955"},{"v":20967,"d":"20,967"},{"v":13624,"d":"13,624"},{"v":21942,"d":"21,942"},{"v":12559,"d":"12,559"},{"v":13981,"d":"13,981"},{"v":20004,"d":"20,004"},{"v":194452,"d":"194,452"}]
[null,"Regnskab 2002",null,null,{"v":9010,"d":"9,010"},{"v":12838,"d":"12,838"},{"v":15785,"d":"15,785"},{"v":14129,"d":"14,129"},{"v":14269,"d":"14,269"},{"v":14236,"d":"14,236"},{"v":14186,"d":"14,186"},{"v":17806,"d":"17,806"},{"v":16319,"d":"16,319"},{"v":16375,"d":"16,375"},{"v":17877,"d":"17,877"},{"v":16448,"d":"16,448"},{"v":10112,"d":"10,112"},{"v":189390,"d":"189,390"}]
[null,"Budget 2003",null,null,{"v":2210,"d":"2,210"},{"v":3358,"d":"3,358"},{"v":4731,"d":"4,731"},{"v":4362,"d":"4,362"},{"v":4249,"d":"4,249"},{"v":4512,"d":"4,512"},{"v":4108,"d":"4,108"},{"v":5904,"d":"5,904"},{"v":5074,"d":"5,074"},{"v":5097,"d":"5,097"},{"v":4833,"d":"4,833"},{"v":4908,"d":"4,908"},{"v":6244,"d":"6,244"},{"v":59590,"d":"59,590"}]
[null,"Aktuelt 2003",null,null,{"v":2357.7799999999997,"d":"2,358"},{"v":4355.36576,"d":"4,355"},{"v":2467.402,"d":"2,467"},0,0,0,0,0,0,0,0,0,0,{"v":9180.54776,"d":"9,181"}]
[null,"Akk. Budget 2003",null,null,{"v":2210,"d":"2,210"},{"v":5568,"d":"5,568"},{"v":10299,"d":"10,299"},{"v":14661,"d":"14,661"},{"v":18910,"d":"18,910"},{"v":23422,"d":"23,422"},{"v":27530,"d":"27,530"},{"v":33434,"d":"33,434"},{"v":38508,"d":"38,508"},{"v":43605,"d":"43,605"},{"v":48438,"d":"48,438"},{"v":53346,"d":"53,346"},{"v":59590,"d":"59,590"}]
[null,"Akk. Regnskab 2003",null,null,{"v":2357.7799999999997,"d":"2,358"},{"v":6713.145759999999,"d":"6,713"},{"v":9180.54776,"d":"9,181"},{"v":9180.54776,"d":"9,181"},{"v":9180.54776,"d":"9,181"},{"v":9180.54776,"d":"9,181"},{"v":9180.54776,"d":"9,181"},{"v":9180.54776,"d":"9,181"},{"v":9180.54776,"d":"9,181"},{"v":9180.54776,"d":"9,181"},{"v":9180.54776,"d":"9,181"},{"v":9180.54776,"d":"9,181"},{"v":9180.54776,"d":"9,181"}]
{"$rows_empty":47}
[{"$nulls":7},"Akkumuleret delt på underkonti"]
[]
[]
[]
[null,"Konto","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Akk total","Akk. Bud","Diff i %"]
[null,"80",0,{"v":1423.984,"d":"1,424"},0,0,0,0,0,0,0,0,0,0,0,{"v":1423.984,"d":"1,424"},{"v":5828,"d":"5,828"},{"v":24.433493479752915,"d":"24"}]
[null,"81",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"83",{"v":2360.256,"d":"2,360"},{"v":2615.73017,"d":"2,616"},{"v":2359.4,"d":"2,359"},0,0,0,0,0,0,0,0,0,0,{"v":7335.38617,"d":"7,335"},{"v":8907,"d":"8,907"},{"v":82.35529549792298,"d":"82"}]
[null,"85",{"v":-2.476,"d":"-2"},{"v":315.65159,"d":"316"},{"v":108.002,"d":"108"},0,0,0,0,0,0,0,0,0,0,{"v":421.17759,"d":"421"},-74,{"v":-569.1589054054054,"d":"-569"}]
[{"$nulls":14},"Total",{"v":9180.54776,"d":"9,181"},{"v":14661,"d":"14,661"},{"v":62.618837459927704,"d":"63"}]
[]
[null,"I øverste tabel er felter markeret når summen afviger med mere end 5 % positivt fra det akkumulerede budget"]
[null,"Grænse:",5,"%"]
[null,"15-05-2003 15:43:32"]

{"sheet":"Administration","index":2,"n_rows":74,"n_cols":18,"rows_kept":74,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":4},"Administrationen",{"$nulls":3},"1"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Total"]
[null,"Regnskab 2001",null,null,{"v":2654,"d":"2,654"},{"v":2021,"d":"2,021"},{"v":2565,"d":"2,565"},{"v":2425,"d":"2,425"},{"v":2492,"d":"2,492"},{"v":2558,"d":"2,558"},{"v":2876,"d":"2,876"},{"v":2479,"d":"2,479"},{"v":2743,"d":"2,743"},{"v":3616,"d":"3,616"},{"v":3201,"d":"3,201"},{"v":2553,"d":"2,553"},{"v":2569,"d":"2,569"},{"v":34752,"d":"34,752"}]
[null,"Regnskab 2002",null,null,{"v":3144,"d":"3,144"},{"v":2225,"d":"2,225"},{"v":2843,"d":"2,843"},{"v":2949,"d":"2,949"},{"v":2700,"d":"2,700"},{"v":3266,"d":"3,266"},{"v":3490,"d":"3,490"},{"v":2691,"d":"2,691"},{"v":2976,"d":"2,976"},{"v":3617,"d":"3,617"},{"v":2709,"d":"2,709"},{"v":3985,"d":"3,985"},{"v":1244,"d":"1,244"},{"v":37839,"d":"37,839"}]
[null,"Budget 2003",null,null,879,{"v":1203,"d":"1,203"},{"v":1112,"d":"1,112"},872,{"v":1110,"d":"1,110"},{"v":1084,"d":"1,084"},855,947,802,{"v":1178,"d":"1,178"},745,{"v":1257,"d":"1,257"},892,{"v":12936,"d":"12,936"}]
[null,"Aktuelt 2003",null,null,{"v":1365.91214,"d":"1,366"},{"v":990.08559,"d":"990"},{"v":118.56407000000002,"d":"119"},0,0,0,0,0,0,0,0,0,0,{"v":2474.5618,"d":"2,475"}]
[null,"Akk. Budget 2003",null,null,879,{"v":2082,"d":"2,082"},{"v":3194,"d":"3,194"},{"v":4066,"d":"4,066"},{"v":5176,"d":"5,176"},{"v":6260,"d":"6,260"},{"v":7115,"d":"7,115"},{"v":8062,"d":"8,062"},{"v":8864,"d":"8,864"},{"v":10042,"d":"10,042"},{"v":10787,"d":"10,787"},{"v":12044,"d":"12,044"},{"v":12936,"d":"12,936"}]
[null,"Akk. Regnskab 2003",null,null,{"v":1365.91214,"d":"1,366"},{"v":2355.99773,"d":"2,356"},{"v":2474.5618,"d":"2,475"},{"v":2474.5618,"d":"2,475"},{"v":2474.5618,"d":"2,475"},{"v":2474.5618,"d":"2,475"},{"v":2474.5618,"d":"2,475"},{"v":2474.5618,"d":"2,475"},{"v":2474.5618,"d":"2,475"},{"v":2474.5618,"d":"2,475"},{"v":2474.5618,"d":"2,475"},{"v":2474.5618,"d":"2,475"},{"v":2474.5618,"d":"2,475"}]
{"$rows_empty":47}
[{"$nulls":7},"Akkumuleret delt på underkonti"]
[]
[]
[]
[null,"Konto","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Akk total","Akk. Bud","Diff i %"]
[null,"10",{"v":176.57165,"d":"177"},{"v":120.86460000000001,"d":"121"},{"v":8.82884,"d":"9"},0,0,0,0,0,0,0,0,0,0,{"v":306.26509000000004,"d":"306"},450,{"v":68.05890888888891,"d":"68"}]
[null,"11",{"v":1027.9434899999999,"d":"1,028"},{"v":866.22099,"d":"866"},{"v":108.31621000000001,"d":"108"},0,0,0,0,0,0,0,0,0,0,{"v":2002.4806899999999,"d":"2,002"},{"v":3228,"d":"3,228"},{"v":62.0347177819083,"d":"62"}]
[null,"12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"16",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"18",{"v":161.397,"d":"161"},3,{"v":1.41902,"d":"1"},0,0,0,0,0,0,0,0,0,0,{"v":165.81601999999998,"d":"166"},388,{"v":42.736087628865974,"d":"43"}]
[{"$nulls":14},"Total",{"v":2474.5617999999995,"d":"2,475"},{"v":4066,"d":"4,066"},{"v":60.85985735366452,"d":"61"}]
[null,"I øverste tabel er felter markeret når summen afviger med mere end 5 % positivt fra det akkumulerede budget"]
[null,"Grænse:",5,"%"]
[null,"15-05-2003 15:43:32"]

{"sheet":"Teknisk område","index":3,"n_rows":77,"n_cols":18,"rows_kept":77,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":4},"Teknisk område",{"$nulls":3},"2"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Total"]
[null,"Regnskab 2001",null,null,682,{"v":1011,"d":"1,011"},{"v":1718,"d":"1,718"},{"v":1103,"d":"1,103"},{"v":1143,"d":"1,143"},{"v":1974,"d":"1,974"},{"v":1856,"d":"1,856"},{"v":1946,"d":"1,946"},764,{"v":1004,"d":"1,004"},{"v":1203,"d":"1,203"},{"v":1165,"d":"1,165"},-236,{"v":15333,"d":"15,333"}]
[null,"Regnskab 2002",null,null,736,938,{"v":1374,"d":"1,374"},{"v":1238,"d":"1,238"},{"v":1779,"d":"1,779"},{"v":1378,"d":"1,378"},{"v":1983,"d":"1,983"},{"v":3221,"d":"3,221"},581,743,{"v":1023,"d":"1,023"},{"v":1836,"d":"1,836"},212,{"v":17042,"d":"17,042"}]
[null,"Budget 2003",null,null,111,148,208,197,188,106,161,135,125,289,177,226,83,{"v":2154,"d":"2,154"}]
[null,"Aktuelt 2003",null,null,{"v":194.98465999999996,"d":"195"},{"v":185.8207,"d":"186"},{"v":25.49368,"d":"25"},0,0,0,0,0,0,0,0,0,0,{"v":406.29903999999993,"d":"406"}]
[null,"Akk. Budget 2003",null,null,111,259,467,664,852,958,{"v":1119,"d":"1,119"},{"v":1254,"d":"1,254"},{"v":1379,"d":"1,379"},{"v":1668,"d":"1,668"},{"v":1845,"d":"1,845"},{"v":2071,"d":"2,071"},{"v":2154,"d":"2,154"}]
[null,"Akk. Regnskab 2003",null,null,{"v":194.98465999999996,"d":"195"},{"v":380.80535999999995,"d":"381"},{"v":406.29903999999993,"d":"406"},{"v":406.29903999999993,"d":"406"},{"v":406.29903999999993,"d":"406"},{"v":406.29903999999993,"d":"406"},{"v":406.29903999999993,"d":"406"},{"v":406.29903999999993,"d":"406"},{"v":406.29903999999993,"d":"406"},{"v":406.29903999999993,"d":"406"},{"v":406.29903999999993,"d":"406"},{"v":406.29903999999993,"d":"406"},{"v":406.29903999999993,"d":"406"}]
{"$rows_empty":47}
[{"$nulls":7},"Akkumuleret delt på underkonti"]
[]
[]
[]
[null,"Konto","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Akk total","Akk. Bud","Diff i %"]
[null,"20",0,0,0,0,0,0,0,0,0,0,0,0,0,0,79,0]
[null,"21",{"v":26.49222,"d":"26"},{"v":25.861009999999997,"d":"26"},{"v":0.73373,"d":"1"},0,0,0,0,0,0,0,0,0,0,{"v":53.08696,"d":"53"},104,{"v":51.045153846153845,"d":"51"}]
[null,"22",{"v":5.62862,"d":"6"},{"v":-5.5570200000000005,"d":"-6"},{"v":7.65533,"d":"8"},0,0,0,0,0,0,0,0,0,0,{"v":7.726929999999999,"d":"8"},8,{"v":96.586625,"d":"97"}]
[null,"23",{"v":7.54133,"d":"8"},{"v":-1.89297,"d":"-2"},{"v":0.07959000000000001,"d":"0"},0,0,0,0,0,0,0,0,0,0,{"v":5.72795,"d":"6"},39,{"v":14.68705128205128,"d":"15"}]
[null,"25",{"v":120.07011999999999,"d":"120"},{"v":107.72131,"d":"108"},{"v":6.738060000000001,"d":"7"},0,0,0,0,0,0,0,0,0,0,{"v":234.52948999999998,"d":"235"},257,{"v":91.25661089494163,"d":"91"}]
[null,"26",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"27",{"v":35.25237,"d":"35"},{"v":59.688370000000006,"d":"60"},{"v":10.28697,"d":"10"},0,0,0,0,0,0,0,0,0,0,{"v":105.22771,"d":"105"},177,{"v":59.45068361581921,"d":"59"}]
[null,"28",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":14},"Total",{"v":406.29904,"d":"406"},664,{"v":61.18961445783132,"d":"61"}]
[null,"I øverste tabel er felter markeret når summen afviger med mere end 5 % positivt fra det akkumulerede budget"]
[null,"Grænse:",5,"%"]
[null,"15-05-2003 15:43:32"]

{"sheet":"Boligområdet","index":4,"n_rows":73,"n_cols":18,"rows_kept":73,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":4},"Boligområdet",{"$nulls":3},"3"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Total"]
[null,"Regnskab 2001",null,null,609,-443,339,-812,99,34,-6,81,-132,483,-86,134,-144,156]
[null,"Regnskab 2002",null,null,182,431,-261,-105,-342,284,{"v":-1234,"d":"-1,234"},-122,417,283,-491,-127,-705,{"v":-1790,"d":"-1,790"}]
[null,"Budget 2003",null,null,-225,354,-225,286,72,29,27,-225,-227,260,298,173,-197,400]
[null,"Aktuelt 2003",null,null,{"v":99.95360000000001,"d":"100"},{"v":-141.221,"d":"-141"},{"v":257.849,"d":"258"},{"v":284.364,"d":"284"},0,0,0,0,0,0,0,0,0,{"v":500.94559999999996,"d":"501"}]
[null,"Akk. Budget 2003",null,null,-225,129,-96,190,262,291,318,93,-134,126,424,597,400]
[null,"Akk. Regnskab 2003",null,null,{"v":99.95360000000001,"d":"100"},{"v":-41.267399999999995,"d":"-41"},{"v":216.58159999999998,"d":"217"},{"v":500.94559999999996,"d":"501"},{"v":500.94559999999996,"d":"501"},{"v":500.94559999999996,"d":"501"},{"v":500.94559999999996,"d":"501"},{"v":500.94559999999996,"d":"501"},{"v":500.94559999999996,"d":"501"},{"v":500.94559999999996,"d":"501"},{"v":500.94559999999996,"d":"501"},{"v":500.94559999999996,"d":"501"},{"v":500.94559999999996,"d":"501"}]
{"$rows_empty":47}
[{"$nulls":7},"Akkumuleret delt på underkonti"]
[]
[]
[]
[null,"Konto","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Akk total","Akk. Bud","Diff i %"]
[null,"30",0,{"v":-88.1002,"d":"-88"},0,0,0,0,0,0,0,0,0,0,0,{"v":-88.1002,"d":"-88"},-292,{"v":30.171301369863013,"d":"30"}]
[null,"31",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"36",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"39",{"v":99.95360000000001,"d":"100"},{"v":-53.1208,"d":"-53"},{"v":257.849,"d":"258"},{"v":284.364,"d":"284"},0,0,0,0,0,0,0,0,0,{"v":589.0458,"d":"589"},482,{"v":122.20867219917014,"d":"122"}]
[{"$nulls":14},"Total",{"v":500.9456,"d":"501"},190,{"v":263.65557894736844,"d":"264"}]
[null,"I øverste tabel er felter markeret når summen afviger med mere end 5 % positivt fra det akkumulerede budget"]
[null,"Grænse:",5,"%"]
[null,"15-05-2003 15:43:32"]

{"sheet":"Socialområdet","index":5,"n_rows":79,"n_cols":18,"rows_kept":79,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":4},"Socialområdet",{"$nulls":3},"4"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Total"]
[null,"Regnskab 2001",null,null,{"v":8173,"d":"8,173"},{"v":4481,"d":"4,481"},{"v":6689,"d":"6,689"},{"v":4976,"d":"4,976"},{"v":4169,"d":"4,169"},{"v":4720,"d":"4,720"},{"v":4709,"d":"4,709"},{"v":4558,"d":"4,558"},{"v":2614,"d":"2,614"},{"v":6212,"d":"6,212"},{"v":3772,"d":"3,772"},{"v":2045,"d":"2,045"},{"v":1336,"d":"1,336"},{"v":58454,"d":"58,454"}]
[null,"Regnskab 2002",null,null,{"v":9600,"d":"9,600"},{"v":3682,"d":"3,682"},{"v":5413,"d":"5,413"},{"v":5446,"d":"5,446"},{"v":5804,"d":"5,804"},{"v":5169,"d":"5,169"},{"v":3190,"d":"3,190"},{"v":5482,"d":"5,482"},{"v":4578,"d":"4,578"},{"v":5803,"d":"5,803"},{"v":5116,"d":"5,116"},{"v":2119,"d":"2,119"},{"v":1821,"d":"1,821"},{"v":63223,"d":"63,223"}]
[null,"Budget 2003",null,null,{"v":2036,"d":"2,036"},{"v":2000,"d":"2,000"},{"v":2363,"d":"2,363"},{"v":1946,"d":"1,946"},{"v":2088,"d":"2,088"},{"v":1363,"d":"1,363"},{"v":1409,"d":"1,409"},{"v":1712,"d":"1,712"},{"v":1426,"d":"1,426"},{"v":2005,"d":"2,005"},{"v":2019,"d":"2,019"},{"v":2157,"d":"2,157"},{"v":1062,"d":"1,062"},{"v":23586,"d":"23,586"}]
[null,"Aktuelt 2003",null,null,{"v":2809.705810000001,"d":"2,810"},{"v":626.1609100000001,"d":"626"},{"v":191.11400999999995,"d":"191"},0,0,0,0,0,0,0,0,0,0,{"v":3626.9807300000007,"d":"3,627"}]
[null,"Akk. Budget 2003",null,null,{"v":2036,"d":"2,036"},{"v":4036,"d":"4,036"},{"v":6399,"d":"6,399"},{"v":8345,"d":"8,345"},{"v":10433,"d":"10,433"},{"v":11796,"d":"11,796"},{"v":13205,"d":"13,205"},{"v":14917,"d":"14,917"},{"v":16343,"d":"16,343"},{"v":18348,"d":"18,348"},{"v":20367,"d":"20,367"},{"v":22524,"d":"22,524"},{"v":23586,"d":"23,586"}]
[null,"Akk. Regnskab 2003",null,null,{"v":2809.705810000001,"d":"2,810"},{"v":3435.866720000001,"d":"3,436"},{"v":3626.9807300000007,"d":"3,627"},{"v":3626.9807300000007,"d":"3,627"},{"v":3626.9807300000007,"d":"3,627"},{"v":3626.9807300000007,"d":"3,627"},{"v":3626.9807300000007,"d":"3,627"},{"v":3626.9807300000007,"d":"3,627"},{"v":3626.9807300000007,"d":"3,627"},{"v":3626.9807300000007,"d":"3,627"},{"v":3626.9807300000007,"d":"3,627"},{"v":3626.9807300000007,"d":"3,627"},{"v":3626.9807300000007,"d":"3,627"}]
{"$rows_empty":47}
[{"$nulls":7},"Akkumuleret delt på underkonti"]
[]
[]
[]
[null,"Konto","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Akk total","Akk. Bud","Diff i %"]
[null,"40",{"v":394.14739000000003,"d":"394"},{"v":437.52074,"d":"438"},{"v":90.47541,"d":"90"},0,0,0,0,0,0,0,0,0,0,{"v":922.14354,"d":"922"},{"v":1815,"d":"1,815"},{"v":50.80680661157025,"d":"51"}]
[null,"41",{"v":49.686,"d":"50"},{"v":164.60492000000002,"d":"165"},{"v":3.298,"d":"3"},0,0,0,0,0,0,0,0,0,0,{"v":217.58892000000003,"d":"218"},714,{"v":30.47463865546219,"d":"30"}]
[null,"43",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"44",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"45",{"v":1144.05085,"d":"1,144"},{"v":8.22298,"d":"8"},{"v":191.28211,"d":"191"},0,0,0,0,0,0,0,0,0,0,{"v":1343.5559400000002,"d":"1,344"},{"v":3347,"d":"3,347"},{"v":40.142095608007175,"d":"40"}]
[null,"47",{"v":1216.67503,"d":"1,217"},{"v":-10.052059999999999,"d":"-10"},{"v":-101.1842,"d":"-101"},0,0,0,0,0,0,0,0,0,0,{"v":1105.4387700000002,"d":"1,105"},{"v":2411,"d":"2,411"},{"v":45.84980381584406,"d":"46"}]
[null,"48",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"49",{"v":5.14654,"d":"5"},{"v":25.864330000000002,"d":"26"},{"v":7.24269,"d":"7"},0,0,0,0,0,0,0,0,0,0,{"v":38.25356000000001,"d":"38"},58,{"v":65.95441379310346,"d":"66"}]
[{"$nulls":14},"Total",{"v":3626.9807300000007,"d":"3,627"},{"v":8345,"d":"8,345"},{"v":43.46292067106052,"d":"43"}]
[null,"I øverste tabel er felter markeret når summen afviger med mere end 5 % positivt fra det akkumulerede budget"]
[null,"Grænse:",5,"%"]
[null,"Konto 4 er fratrukket konto 46 for årene 2000 - 2002"]
[]
[null,"15-05-2003 15:43:32"]

{"sheet":"Arbejdsmarkedsområdet","index":6,"n_rows":70,"n_cols":18,"rows_kept":70,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":4},"Arbejdsmarkedsområdet",{"$nulls":3},"46"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Total"]
[null,"Regnskab 2001",null,null,325,260,462,371,238,185,67,-84,140,375,416,708,-168,{"v":3295,"d":"3,295"}]
[null,"Regnskab 2002",null,null,239,239,240,243,397,246,249,250,252,279,311,436,434,{"v":3815,"d":"3,815"}]
[null,"Budget 2003",null,null,13,75,163,96,16,11,2,-153,20,3,219,24,-8,481]
[null,"Aktuelt 2003",null,null,{"v":96.72772,"d":"97"},{"v":178.59807999999998,"d":"179"},{"v":104.21087,"d":"104"},0,0,0,0,0,0,0,0,0,0,{"v":379.53666999999996,"d":"380"}]
[null,"Akk. Budget 2003",null,null,13,88,251,347,363,374,376,223,243,246,465,489,481]
[null,"Akk. Regnskab 2003",null,null,{"v":96.72772,"d":"97"},{"v":275.32579999999996,"d":"275"},{"v":379.53666999999996,"d":"380"},{"v":379.53666999999996,"d":"380"},{"v":379.53666999999996,"d":"380"},{"v":379.53666999999996,"d":"380"},{"v":379.53666999999996,"d":"380"},{"v":379.53666999999996,"d":"380"},{"v":379.53666999999996,"d":"380"},{"v":379.53666999999996,"d":"380"},{"v":379.53666999999996,"d":"380"},{"v":379.53666999999996,"d":"380"},{"v":379.53666999999996,"d":"380"}]
{"$rows_empty":47}
[{"$nulls":7},"Akkumuleret delt på underkonti"]
[]
[]
[]
[null,"Konto","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Akk total","Akk. Bud","Diff i %"]
[null,"46",{"v":96.72772,"d":"97"},{"v":178.59807999999998,"d":"179"},{"v":104.21087,"d":"104"},0,0,0,0,0,0,0,0,0,0,{"v":379.53666999999996,"d":"380"},347,{"v":109.37656195965417,"d":"109"}]
[{"$nulls":14},"Total",{"v":379.53666999999996,"d":"380"},347,{"v":109.37656195965417,"d":"109"}]
[null,"I øverste tabel er felter markeret når summen afviger med mere end 5 % positivt fra det akkumulerede budget"]
[null,"Grænse:",5,"%"]
[null,"15-05-2003 15:43:32"]

{"sheet":"KU området","index":7,"n_rows":75,"n_cols":18,"rows_kept":75,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":4},"KU området",{"$nulls":3},"5"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Total"]
[null,"Regnskab 2001",null,null,{"v":5679,"d":"5,679"},{"v":3755,"d":"3,755"},{"v":5337,"d":"5,337"},{"v":4407,"d":"4,407"},{"v":4452,"d":"4,452"},{"v":5301,"d":"5,301"},{"v":3791,"d":"3,791"},{"v":4576,"d":"4,576"},{"v":4892,"d":"4,892"},{"v":4593,"d":"4,593"},{"v":3069,"d":"3,069"},{"v":3270,"d":"3,270"},808,{"v":53930,"d":"53,930"}]
[null,"Regnskab 2002",null,null,{"v":4222,"d":"4,222"},{"v":4241,"d":"4,241"},{"v":4255,"d":"4,255"},{"v":4267,"d":"4,267"},{"v":4281,"d":"4,281"},{"v":4294,"d":"4,294"},{"v":4302,"d":"4,302"},{"v":4318,"d":"4,318"},{"v":4332,"d":"4,332"},{"v":4653,"d":"4,653"},{"v":4664,"d":"4,664"},{"v":4658,"d":"4,658"},{"v":4665,"d":"4,665"},{"v":57152,"d":"57,152"}]
[null,"Budget 2003",null,null,{"v":1301,"d":"1,301"},{"v":1411,"d":"1,411"},{"v":1337,"d":"1,337"},{"v":1683,"d":"1,683"},{"v":1467,"d":"1,467"},{"v":1576,"d":"1,576"},{"v":1415,"d":"1,415"},{"v":1411,"d":"1,411"},{"v":1433,"d":"1,433"},{"v":1495,"d":"1,495"},{"v":1270,"d":"1,270"},{"v":1295,"d":"1,295"},{"v":1126,"d":"1,126"},{"v":18220,"d":"18,220"}]
[null,"Aktuelt 2003",null,null,{"v":1905.88221,"d":"1,906"},{"v":1775.38577,"d":"1,775"},{"v":232.93812,"d":"233"},0,0,0,0,0,0,0,0,0,0,{"v":3914.2061,"d":"3,914"}]
[null,"Akk. Budget 2003",null,null,{"v":1301,"d":"1,301"},{"v":2712,"d":"2,712"},{"v":4049,"d":"4,049"},{"v":5732,"d":"5,732"},{"v":7199,"d":"7,199"},{"v":8775,"d":"8,775"},{"v":10190,"d":"10,190"},{"v":11601,"d":"11,601"},{"v":13034,"d":"13,034"},{"v":14529,"d":"14,529"},{"v":15799,"d":"15,799"},{"v":17094,"d":"17,094"},{"v":18220,"d":"18,220"}]
[null,"Akk. Regnskab 2003",null,null,{"v":1905.88221,"d":"1,906"},{"v":3681.26798,"d":"3,681"},{"v":3914.2061,"d":"3,914"},{"v":3914.2061,"d":"3,914"},{"v":3914.2061,"d":"3,914"},{"v":3914.2061,"d":"3,914"},{"v":3914.2061,"d":"3,914"},{"v":3914.2061,"d":"3,914"},{"v":3914.2061,"d":"3,914"},{"v":3914.2061,"d":"3,914"},{"v":3914.2061,"d":"3,914"},{"v":3914.2061,"d":"3,914"},{"v":3914.2061,"d":"3,914"}]
{"$rows_empty":47}
[{"$nulls":7},"Akkumuleret delt på underkonti"]
[]
[]
[]
[null,"Konto","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Akk total","Akk. Bud","Diff i %"]
[null,"50",{"v":1625.69446,"d":"1,626"},{"v":1309.6661399999998,"d":"1,310"},{"v":72.17678,"d":"72"},0,0,0,0,0,0,0,0,0,0,{"v":3007.5373799999998,"d":"3,008"},{"v":4529,"d":"4,529"},{"v":66.40621285051887,"d":"66"}]
[null,"52",{"v":32.29116,"d":"32"},{"v":46.20071,"d":"46"},{"v":-2.47039,"d":"-2"},0,0,0,0,0,0,0,0,0,0,{"v":76.02148000000001,"d":"76"},149,{"v":51.02112751677853,"d":"51"}]
[null,"53",{"v":143.71713,"d":"144"},{"v":209.70638,"d":"210"},{"v":49.0776,"d":"49"},0,0,0,0,0,0,0,0,0,0,{"v":402.50111,"d":"403"},481,{"v":83.68006444906445,"d":"84"}]
[null,"55",{"v":16.19116,"d":"16"},{"v":15.81328,"d":"16"},{"v":8.01646,"d":"8"},0,0,0,0,0,0,0,0,0,0,{"v":40.020900000000005,"d":"40"},56,{"v":71.46589285714286,"d":"71"}]
[null,"56",{"v":50.74277,"d":"51"},{"v":31.808,"d":"32"},{"v":58.86188,"d":"59"},0,0,0,0,0,0,0,0,0,0,{"v":141.41264999999999,"d":"141"},191,{"v":74.03803664921466,"d":"74"}]
[null,"59",{"v":37.24553,"d":"37"},{"v":162.19126,"d":"162"},{"v":47.27579,"d":"47"},0,0,0,0,0,0,0,0,0,0,{"v":246.71258,"d":"247"},326,{"v":75.6787055214724,"d":"76"}]
[{"$nulls":14},"Total",{"v":3914.2061,"d":"3,914"},{"v":5732,"d":"5,732"},{"v":68.28691730635032,"d":"68"}]
[null,"I øverste tabel er felter markeret når summen afviger med mere end 5 % positivt fra det akkumulerede budget"]
[null,"Grænse:",5,"%"]
[null,"15-05-2003 15:43:32"]

{"sheet":"Forsyningsområdet","index":8,"n_rows":74,"n_cols":18,"rows_kept":74,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":4},"Forsyningsområdet",{"$nulls":3},"6"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Total"]
[null,"Regnskab 2001",null,null,308,546,-228,460,513,-204,810,672,-472,450,597,-454,464,{"v":3462,"d":"3,462"}]
[null,"Regnskab 2002",null,null,19,21,24,30,33,37,42,44,43,95,95,98,103,684]
[null,"Budget 2003",null,null,179,185,188,-498,181,191,-132,187,176,37,162,8,74,938]
[null,"Aktuelt 2003",null,null,{"v":156.99195,"d":"157"},{"v":192.02994,"d":"192"},{"v":47.028980000000004,"d":"47"},0,0,0,0,0,0,0,0,0,0,{"v":396.05087,"d":"396"}]
[null,"Akk. Budget 2003",null,null,179,364,552,54,235,426,294,481,657,694,856,864,938]
[null,"Akk. Regnskab 2003",null,null,{"v":156.99195,"d":"157"},{"v":349.02189,"d":"349"},{"v":396.05087,"d":"396"},{"v":396.05087,"d":"396"},{"v":396.05087,"d":"396"},{"v":396.05087,"d":"396"},{"v":396.05087,"d":"396"},{"v":396.05087,"d":"396"},{"v":396.05087,"d":"396"},{"v":396.05087,"d":"396"},{"v":396.05087,"d":"396"},{"v":396.05087,"d":"396"},{"v":396.05087,"d":"396"}]
{"$rows_empty":47}
[{"$nulls":7},"Akkumuleret delt på underkonti"]
[]
[]
[]
[null,"Konto","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Akk total","Akk. Bud","Diff i %"]
[null,"60",0,0,0,0,0,0,0,0,0,0,0,0,0,0,44,0]
[null,"62",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"64",0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0]
[null,"66",{"v":156.99195,"d":"157"},{"v":184.98992,"d":"185"},{"v":47.028980000000004,"d":"47"},0,0,0,0,0,0,0,0,0,0,{"v":389.01085,"d":"389"},11,{"v":3536.4622727272726,"d":"3,536"}]
[null,"68",0,{"v":7.04002,"d":"7"},0,0,0,0,0,0,0,0,0,0,0,{"v":7.04002,"d":"7"},-7,{"v":-100.5717142857143,"d":"-101"}]
[{"$nulls":14},"Total",{"v":396.05087000000003,"d":"396"},54,{"v":733.427537037037,"d":"733"}]
[null,"I øverste tabel er felter markeret når summen afviger med mere end 5 % positivt fra det akkumulerede budget"]
[null,"Grænse:",5,"%"]
[null,"15-05-2003 15:43:32"]

{"sheet":"Anlægsområdet","index":9,"n_rows":75,"n_cols":18,"rows_kept":75,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":4},"Anlægsområdet",{"$nulls":3},"7"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Total"]
[null,"Regnskab 2001",null,null,364,{"v":1728,"d":"1,728"},{"v":2424,"d":"2,424"},848,{"v":1170,"d":"1,170"},806,{"v":2177,"d":"2,177"},{"v":3246,"d":"3,246"},{"v":2103,"d":"2,103"},842,{"v":2372,"d":"2,372"},{"v":3803,"d":"3,803"},{"v":1642,"d":"1,642"},{"v":23525,"d":"23,525"}]
[null,"Regnskab 2002",null,null,{"v":2173,"d":"2,173"},{"v":2173,"d":"2,173"},{"v":2174,"d":"2,174"},{"v":2174,"d":"2,174"},{"v":2175,"d":"2,175"},{"v":2175,"d":"2,175"},{"v":2176,"d":"2,176"},{"v":2177,"d":"2,177"},{"v":1818,"d":"1,818"},{"v":1654,"d":"1,654"},988,-176,994,{"v":22675,"d":"22,675"}]
[null,"Budget 2003",null,null,55,55,55,55,55,55,55,55,55,55,55,55,56,716]
[null,"Aktuelt 2003",null,null,0,{"v":30.299000000000003,"d":"30"},0,0,0,0,0,0,0,0,0,0,0,{"v":30.299000000000003,"d":"30"}]
[null,"Akk. Budget 2003",null,null,55,110,165,220,275,330,385,440,495,550,605,660,716]
[null,"Akk. Regnskab 2003",null,null,0,{"v":30.299000000000003,"d":"30"},{"v":30.299000000000003,"d":"30"},{"v":30.299000000000003,"d":"30"},{"v":30.299000000000003,"d":"30"},{"v":30.299000000000003,"d":"30"},{"v":30.299000000000003,"d":"30"},{"v":30.299000000000003,"d":"30"},{"v":30.299000000000003,"d":"30"},{"v":30.299000000000003,"d":"30"},{"v":30.299000000000003,"d":"30"},{"v":30.299000000000003,"d":"30"},{"v":30.299000000000003,"d":"30"}]
{"$rows_empty":47}
[{"$nulls":7},"Akkumuleret delt på underkonti"]
[]
[]
[]
[null,"Konto","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Akk total","Akk. Bud","Diff i %"]
[null,"71",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"72",0,{"v":29.789,"d":"30"},0,0,0,0,0,0,0,0,0,0,0,{"v":29.789,"d":"30"},0,{"$error":"#DIV/0!"}]
[null,"73",0,{"v":0.51,"d":"1"},0,0,0,0,0,0,0,0,0,0,0,{"v":0.51,"d":"1"},0,{"$error":"#DIV/0!"}]
[null,"74",0,0,0,0,0,0,0,0,0,0,0,0,0,0,220,0]
[null,"75",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"76",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":14},"Total",{"v":30.299000000000003,"d":"30"},220,{"v":13.772272727272728,"d":"14"}]
[null,"I øverste tabel er felter markeret når summen afviger med mere end 5 % positivt fra det akkumulerede budget"]
[null,"Grænse:",5,"%"]
[null,"15-05-2003 15:43:32"]

{"sheet":"Restancer & Arbejdsløshed","index":10,"n_rows":82,"n_cols":18,"rows_kept":82,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":4},"Restanceudviklingen",{"$nulls":3},"Konto 9"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"Gnsnit"]
[null,"Regnskab 2001",null,null,{"v":34144,"d":"34,144"},{"v":33839,"d":"33,839"},{"v":34836,"d":"34,836"},{"v":35646,"d":"35,646"},{"v":42222,"d":"42,222"},{"v":34322,"d":"34,322"},{"v":34706,"d":"34,706"},{"v":33315,"d":"33,315"},{"v":34103,"d":"34,103"},{"v":39012,"d":"39,012"},{"v":40441,"d":"40,441"},{"v":34981,"d":"34,981"},null,{"v":35963.916666666664,"d":"35,964"}]
[null,"Regnskab 2002",null,null,{"v":37088,"d":"37,088"},{"v":35298,"d":"35,298"},{"v":35488,"d":"35,488"},{"v":36115,"d":"36,115"},{"v":36227,"d":"36,227"},{"v":35268,"d":"35,268"},{"v":35453,"d":"35,453"},{"v":34585,"d":"34,585"},{"v":37299,"d":"37,299"},{"v":37368,"d":"37,368"},{"v":39063,"d":"39,063"},{"v":39802,"d":"39,802"},null,{"v":36587.833333333336,"d":"36,588"}]
[null,"Budget 2003",null,null,1,2,3,4,5,6,7,8,9,10,0,0,0,{"v":4.583333333333333,"d":"5"}]
[null,"Aktuelt 2003",null,null,{"v":-10011.29139,"d":"-10,011"},{"v":-5937.420179999999,"d":"-5,937"},{"v":3247.2995,"d":"3,247"},0,0,0,0,0,0,0,0,0,0,{"v":-1058.4510058333333,"d":"-1,058"}]
[null,"Akk. Budget 2003",null,null,{"v":48017.14752,"d":"48,017"},{"v":48019.14752,"d":"48,019"},{"v":48022.14752,"d":"48,022"},{"v":48026.14752,"d":"48,026"},{"v":48031.14752,"d":"48,031"},{"v":48037.14752,"d":"48,037"},{"v":48044.14752,"d":"48,044"},{"v":48052.14752,"d":"48,052"},{"v":48061.14752,"d":"48,061"},{"v":48071.14752,"d":"48,071"},{"v":48071.14752,"d":"48,071"},{"v":48071.14752,"d":"48,071"},{"v":48071.14752,"d":"48,071"},{"v":48043.64752,"d":"48,044"}]
[null,"Akk. Regnskab 2003",null,null,{"v":38004.85613,"d":"38,005"},{"v":32067.43595,"d":"32,067"},{"v":35314.73545,"d":"35,315"},{"v":35314.73545,"d":"35,315"},{"v":35314.73545,"d":"35,315"},{"v":35314.73545,"d":"35,315"},{"v":35314.73545,"d":"35,315"},{"v":35314.73545,"d":"35,315"},{"v":35314.73545,"d":"35,315"},{"v":35314.73545,"d":"35,315"},{"v":35314.73545,"d":"35,315"},{"v":35314.73545,"d":"35,315"},{"v":35314.73545,"d":"35,315"},{"v":35268.30388166666,"d":"35,268"}]
[null,"Bemærk: Akk.budget er incl saldo primo året"]
{"$rows_empty":32}
[{"$nulls":7},"Udviklingen i arbejdsledighed"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"Gnsnit"]
[null,"Ultimo måned",2001,null,330,337,320,290,155,95,47,74,87,123,149,139,null,{"v":178.83333333333334,"d":"179"}]
[null,"Ultimo måned",2002,null,245,186,260,305,156,123,74,113,122,158,183,285,null,{"v":184.16666666666666,"d":"184"}]
[null,"Ultimo måned",2003,null,210,200,199,0,0,0,0,0,0,0,0,0,null,{"v":50.75,"d":"51"}]
[null,"Heraf bygder",2001,null,35,7,32,19,17,12,4,0,16,10,15,9,null,{"v":14.666666666666666,"d":"15"}]
[null,"Heraf bygder",2002,null,25,18,22,26,9,6,4,5,10,18,8,5,null,13]
[null,"Heraf bygder",2003,null,19,17,16,0,0,0,0,0,0,0,0,0,null,{"v":4.333333333333333,"d":"4"}]
{"$rows_empty":23}
[null,"Tallene baseres på det totale antal enekltpersoner der har registreret sig på en måned."]
[]
[null,"15-05-2003 15:43:32"]

{"sheet":"Likviditet","index":11,"n_rows":65,"n_cols":20,"rows_kept":65,"flags":["formulas_cached_only"]}
[]
[]
[null,"Test Kommuneat"]
[null,2003,"Måned 04",{"$nulls":4},"Likviditet",{"$nulls":3},"Konto 9"]
[]
[]
[{"$nulls":4},"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Supp","Gns"]
[null,"Regnskab 2001",null,null,{"v":21311,"d":"21,311"},{"v":25711,"d":"25,711"},{"v":23143,"d":"23,143"},{"v":26153,"d":"26,153"},{"v":30734,"d":"30,734"},{"v":32196,"d":"32,196"},{"v":34206,"d":"34,206"},{"v":29464,"d":"29,464"},{"v":32565,"d":"32,565"},{"v":27148,"d":"27,148"},{"v":29671,"d":"29,671"},{"v":24067,"d":"24,067"},{"v":25104,"d":"25,104"},{"v":28030.75,"d":"28,031"}]
[null,"Regnskab 2002",null,null,{"v":25763,"d":"25,763"},{"v":29296,"d":"29,296"},{"v":24945,"d":"24,945"},{"v":22835,"d":"22,835"},{"v":24650,"d":"24,650"},{"v":28066,"d":"28,066"},{"v":19210,"d":"19,210"},{"v":20857,"d":"20,857"},{"v":29385,"d":"29,385"},{"v":32608,"d":"32,608"},{"v":26932,"d":"26,932"},{"v":32836,"d":"32,836"},{"v":26818,"d":"26,818"},{"v":26448.583333333332,"d":"26,449"}]
[null,"Budget 2003",null,null,{"v":14106.667590000001,"d":"14,107"},{"v":7319.667590000001,"d":"7,320"},{"v":-580.3324099999991,"d":"-580"},{"v":-2071.332409999999,"d":"-2,071"},{"v":-7909.332409999999,"d":"-7,909"},{"v":-8530.332409999999,"d":"-8,530"},{"v":-12310.332409999999,"d":"-12,310"},{"v":-5547.332409999999,"d":"-5,547"},{"v":-4747.332409999999,"d":"-4,747"},{"v":2505.667590000001,"d":"2,506"},{"v":1233.667590000001,"d":"1,234"},{"v":-169.33240999999907,"d":"-169"},{"v":12499.667590000001,"d":"12,500"},{"v":-1391.6657433333323,"d":"-1,392"}]
[null,"Aktuelt 2003",null,null,{"v":-1766.73952,"d":"-1,767"},{"v":-1945.36074,"d":"-1,945"},{"v":984.14139,"d":"984"},{"v":984.14139,"d":"984"},{"v":984.14139,"d":"984"},{"v":984.14139,"d":"984"},{"v":984.14139,"d":"984"},{"v":984.14139,"d":"984"},{"v":984.14139,"d":"984"},{"v":984.14139,"d":"984"},{"v":984.14139,"d":"984"},{"v":984.14139,"d":"984"},{"v":984.14139,"d":"984"},{"v":510.77613666666656,"d":"511"}]
[null,"Lovmæssigt krav 5 %",null,null,{"v":2971.55,"d":"2,972"},{"v":2971.55,"d":"2,972"},{"v":2971.55,"d":"2,972"},{"v":2971.55,"d":"2,972"},{"v":2971.55,"d":"2,972"},{"v":2971.55,"d":"2,972"},{"v":2971.55,"d":"2,972"},{"v":2971.55,"d":"2,972"},{"v":2971.55,"d":"2,972"},{"v":2971.55,"d":"2,972"},{"v":2971.55,"d":"2,972"},{"v":2971.55,"d":"2,972"}]
[null,"Kommunalt krav 10 %",null,null,{"v":5943.1,"d":"5,943"},{"v":5943.1,"d":"5,943"},{"v":5943.1,"d":"5,943"},{"v":5943.1,"d":"5,943"},{"v":5943.1,"d":"5,943"},{"v":5943.1,"d":"5,943"},{"v":5943.1,"d":"5,943"},{"v":5943.1,"d":"5,943"},{"v":5943.1,"d":"5,943"},{"v":5943.1,"d":"5,943"},{"v":5943.1,"d":"5,943"},{"v":5943.1,"d":"5,943"},{"$nulls":3},"                                                                                      "]
{"$rows_empty":46}
[null,"Alle tal er ultimo måneden. Bemærk at tallene kan kan have meget store udsving, afhængigt af afregning til kreditorer, indbetaling af skatter, refusioner mv."]
[]
[]
[null,"I øverste tabel er felter markeret når summen er under det lovmæssige krav på 5%"]
[]
[null,"15-05-2003 15:43:32"]