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

{"sheet":"Ark1","index":0,"n_rows":103,"n_cols":14,"rows_kept":103}
[]
["Missingersuut"]
[null,"Januar","Februar","Marts","April","Maj","Juni","Juli","August","September","Oktober","November","December","Ukiumut katillugit "]
["Isertitat ",{"$f":"B16","v":0},{"$f":"C16","v":0},0,{"$f":"E16","v":0},0,0,0,0,0,0,0,0,0]
["Aningaasartuutit ",{"$f":"B83+B93","v":0},{"$f":"C83+C93","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"N83+N93","v":0}]
["Iluanaarutit/ amigartoorutit ",{"$f":"B4-B5","v":0},{"$f":"C4-C5","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Akileraarutinut akileereerluni isertitat "]
["Akissarsiat ",{"$nulls":12},{"$f":"SUM(B9:M9)","v":0}]
["Ilinniarnermusiat",{"$nulls":12},{"$f":"SUM(B10:M10)","v":0}]
["Initaarniarnermut tapiissutit ",{"$nulls":12},0]
["Meeqqanut inuusuttunullu tapiissutit ",{"$nulls":12},0]
["Utoqqalinersiutit ",{"$nulls":12},0]
["Pensiuunissap aaqqissuunneranit pisartakkat ",{"$nulls":12},0]
["Isertitat allat ",{"$nulls":12},0]
["Isertitat katillugit",{"$f":"SUM(B9:B15)","v":0},{"$f":"SUM(C9:C15)","v":0},{"$f":"SUM(D9:D15)","v":0},{"$f":"SUM(E9:E15)","v":0},{"$f":"SUM(F9:F15)","v":0},{"$f":"SUM(G9:G15)","v":0},{"$f":"SUM(H9:H15)","v":0},{"$f":"SUM(I9:I15)","v":0},{"$f":"SUM(J9:J15)","v":0},{"$f":"SUM(K9:K15)","v":0},{"$f":"SUM(L9:L15)","v":0},{"$f":"SUM(M9:M15)","v":0},{"$f":"SUM(N9:N15)","v":0}]
[]
["Akiligassat aalajangersimasut"]
[]
["Inimut"]
["Inigisamut akiliut",{"$nulls":12},{"$f":"SUM(B21:M21)","v":0}]
["Realkreditimut taarsigassarsianut",{"$nulls":12},0]
["Inigisamut taarsigassarsianut",{"$nulls":12},0]
["Imermut akiliut",{"$nulls":12},0]
["Kiassarnermut akiliut",{"$nulls":12},0]
["Innaallagissamut akiliut",{"$nulls":12},0]
["Eqqakkanut aserfallatsaaliunerlu",{"$nulls":12},0]
["Piginnittut peqatigiiffiat/Aningaasartuutit ataatsimoorussat",{"$nulls":12},0]
["Illumut sillimmat",{"$nulls":12},0]
["Illumi pigisanut akisussaaffimmullu sillimmasiineq",{"$nulls":12},0]
["Akiligassat allat",{"$nulls":12},0]
["Ineqarnermut katillugu",{"$f":"SUM(B21:B31)","v":0},{"$f":"SUM(C21:C31)","v":0},{"$f":"SUM(D21:D31)","v":0},{"$f":"SUM(E21:E31)","v":0},{"$f":"SUM(F21:F31)","v":0},{"$f":"SUM(G21:G31)","v":0},{"$f":"SUM(H21:H31)","v":0},{"$f":"SUM(I21:I31)","v":0},{"$f":"SUM(J21:J31)","v":0},{"$f":"SUM(K21:K31)","v":0},{"$f":"SUM(L21:L31)","v":0},{"$f":"SUM(M21:M31)","v":0},{"$f":"SUM(N21:N31)","v":0}]
[]
["Pisartakkat sillimmatillu allat "]
["Ajunaarsinnaanermut sillimmat ",{"$nulls":12},{"$f":"SUM(B35:M35)","v":0}]
["Angalanermut sillimmat ",{"$nulls":12},{"$f":"SUM(B36:M36)","v":0}]
["Qimmimut sillimmat ",{"$nulls":12},0]
["Oqarasuaat ",{"$nulls":12},0]
["TV, internet-i pisartakkallu ",{"$nulls":12},0]
["Suliatigut peqatigiiffik ",{"$nulls":12},0]
["Timersorneq, timigissarneq akiliutillu",{"$nulls":12},0]
["Allat ",{"$nulls":12},0]
["Pisartakkat sillimmatillu allat katillugit ",{"$f":"SUM(B35:B42)","v":0},{"$f":"SUM(C35:C42)","v":0},{"$f":"SUM(D35:D42)","v":0},{"$f":"SUM(E35:E42)","v":0},{"$f":"SUM(F35:F42)","v":0},{"$f":"SUM(G35:G42)","v":0},{"$f":"SUM(H35:H42)","v":0},{"$f":"SUM(I35:I42)","v":0},{"$f":"SUM(J35:J42)","v":0},{"$f":"SUM(K35:K42)","v":0},{"$f":"SUM(L35:L42)","v":0},{"$f":"SUM(M35:M42)","v":0},0]
[]
["Angallanneq "]
["Biilinut taarsigassarsiat ",{"$nulls":12},{"$f":"SUM(B46:M46)","v":0}]
["Qamutinut motoorilinnut oqimaassutsimut akitsuut - Motorafgift",{"$nulls":12},{"$f":"SUM(B47:M47)","v":0}]
["Benzin/Diesel/Innaallagiaq",{"$nulls":12},0]
["Biilinut/qamuteralannut/ATV-nut sillimmat",{"$nulls":12},0]
["Iluarsaanermut aserfallatsaaliuinermullu ",{"$nulls":12},0]
["Buskorti ",{"$nulls":12},0]
["Allat ",{"$nulls":12},0]
["Angallannermut katillugu ",{"$f":"SUM(B46:B52)","v":0},{"$f":"SUM(C46:C52)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Angallammut "]
["Angallammut taarsigassarsiat ",{"$nulls":12},{"$f":"SUM(B56:M56)","v":0}]
["Taleqqasarfik/angallataatillit peqatigiiffiat ",{"$nulls":12},{"$f":"SUM(B57:M57)","v":0}]
["Benzin/Diesel",{"$nulls":12},0]
["Angallat aqqartinnera qaqitinneralu ",{"$nulls":12},0]
["Angallammut sillimmat ",{"$nulls":12},0]
["Iluarsaanermut aserfallatsaaliuinermullu",{"$nulls":12},0]
["Angallammut katillugu ",{"$f":"SUM(B56:B61)","v":0},{"$f":"SUM(C56:C61)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Meeqqat "]
["Paaqqinnittarfik, suliffeqarfik, privatskole, efterskole ",{"$nulls":12},{"$f":"SUM(B65:M65)","v":0}]
["Kaasarfimmiussat ",{"$nulls":12},{"$f":"SUM(B66:M66)","v":0}]
["Meeqqanut ajunaarsinnaanermut sillimmat ",{"$nulls":12},0]
["Allat ",{"$nulls":12},0]
["Meeqqanut katillugu ",{"$f":"SUM(B65:B68)","v":0},{"$f":"SUM(C65:C68)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Taarsigassarsiat "]
["Ilinniarnermusianut taarsigassarsiat SU-lån",{"$nulls":12},{"$f":"SUM(B72:M72)","v":0}]
["Privatlåni ",{"$nulls":12},{"$f":"SUM(B73:M73)","v":0}]
["Tjenestemandslåni ",{"$nulls":12},0]
["Allat",{"$nulls":12},0]
["Taarsigassarsiat katillugit ",{"$f":"SUM(B72:B74)","v":0},{"$f":"SUM(C72:C74)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B76:M76)","v":0}]
[]
["Ileqqaarineq "]
["Nammineq ileqqakkat ",{"$nulls":12},{"$f":"SUM(B79:M79)","v":0}]
["Soraarnerussutisiassanut ileqqakkat ",{"$nulls":12},{"$f":"SUM(B80:M80)","v":0}]
["Ileqqakkat katillugit ",{"$f":"SUM(B79+B80)","v":0},{"$f":"SUM(C79+C80)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Aningaasartuutit aalajangersimasut katillugit ",{"$f":"(B32+B43+B53+B62+B69+B76+B81)","v":0},{"$f":"(C32+C43+C53+C62+C69+C76+C81)","v":0},{"$f":"(D32+D43+D53+D62+D69+D76+D81)","v":0},{"$f":"(E32+E43+E53+E62+E69+E76+E81)","v":0},{"$f":"(F32+F43+F53+F62+F69+F76+F81)","v":0},{"$f":"(G32+G43+G53+G62+G69+G76+G81)","v":0},{"$f":"(H32+H43+H53+H62+H69+H76+H81)","v":0},{"$f":"(I32+I43+I53+I62+I69+I76+I81)","v":0},{"$f":"(J32+J43+J53+J62+J69+J76+J81)","v":0},{"$f":"(K32+K43+K53+K62+K69+K76+K81)","v":0},{"$f":"(L32+L43+L53+L62+L69+L76+L81)","v":0},{"$f":"(M32+M43+M53+M62+M69+M76+M81)","v":0},0]
[]
["Aningaasartuutit nikerartut "]
["Nammineq illumi atugassat (ass. nerisassanut, eqqiaanermut) ",{"$nulls":12},{"$f":"SUM(B86:M86)","v":0}]
["Aliikkutassanut (ass. caféernissanut, neriniartarfinnut) ",{"$nulls":12},{"$f":"SUM(B87:M87)","v":0}]
["Tunissutisiassanut ",{"$nulls":12},0]
["Atisanut kaminnullu",{"$nulls":12},0]
["Nakorsaatinut/peqqinnermut ",{"$nulls":12},0]
["Namminermut aningaasartuutit (ass. nujalerisumut) ",{"$nulls":12},0]
["Allat ",{"$nulls":12},0]
["Aningaasartuutit nikerartut katillugit ",{"$f":"SUM(B86:B92)","v":0},{"$f":"SUM(C86:C92)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Aningaasartuutit katillugit ",{"$f":"B83+B93","v":0},{"$f":"C83+C93","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Kontomi iluanaarutit/ amigartoorutit ",{"$f":"B16-(B83+B93)","v":0},{"$f":"C16-(C83+C93)","v":0},{"$f":"D16-(D83+D93)","v":0},{"$f":"E16-(E83+E93)","v":0},{"$f":"F16-(F83+F93)","v":0},{"$f":"G16-(G83+G93)","v":0},{"$f":"H16-(H83+H93)","v":0},{"$f":"I16-(I83+I93)","v":0},{"$f":"J16-(J83+J93)","v":0},{"$f":"K16-(K83+K93)","v":0},{"$f":"L16-(L83+L93)","v":0},{"$f":"M16-(M83+M93)","v":0},{"$f":"N16-(N83+N93)","v":0}]
[]
["Tamaat isigalugu ","pr. mdr. (gns)","Pr. år"]
["Isertitat katillugit ",{"$f":"N16/12","v":0},{"$f":"N16","v":0}]
["Aningaasartuutit katillugit ",{"$f":"N83/12","v":0},{"$f":"N83","v":0}]
["Aningaasat nammineq atorsinnaasat ",{"$f":"B99-B100","v":0},{"$f":"C99-C100","v":0}]
["Aningaasartuutit nikerartut katillugit ",{"$f":"N93/12","v":0},{"$f":"N93","v":0}]
["Iluanaarutit/amigartoorutit  ",{"$f":"B101-B102","v":0},{"$f":"C101-C102","v":0}]