{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Regnskap"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Regnskap","index":0,"n_rows":359,"n_cols":19,"rows_kept":359,"cut":false,"hidden":false,"merged":[]}
["Sagene IF"]
["Avdelings og prosjektrapport"]
["Periode:",{"$f":"\"202101\" & \" - \" & \"202104\"","v":"202101 - 202104"}]
[]
[{"$nulls":5},"Regnskap",null,null,"Budsjett",null,null,"Avvik/Rest",null,null,"Regnskap i fjor",null,null,"Endring"]
["Avdeling/Prosjekt",null,null,null,"Inntekter","Kostnader","Resultat","Inntekter","Kostnader","Resultat","Inntekter","Kostnader","Resultat","Inntekter","Kostnader","Resultat","Inntekter","Kostnader","Resultat"]
[1.0,"Hoved",null,null,{"$f":"-888015.73*-1","v":888015.73},1091241.69,{"$f":"E7-F7","v":-203225.96},1058000.0,1332996.0,{"$f":"H7-I7","v":-274996},{"$f":"H7-E7","v":169984.27},241754.31,{"$f":"K7-L7","v":-71770.04},{"$f":"-1182164.26*-1","v":1182164.26},995959.73,{"$f":"N7-O7","v":186204.53},{"$f":"E7-N7","v":-294148.53},95281.96,{"$f":"Q7-R7","v":-389430.49}]
[{"$nulls":4},{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H8-E8","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E8-N8","v":0},0,0]
[{"$nulls":4},{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H9-E9","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E9-N9","v":0},0,0]
[0.0," ",null,null,{"$f":"-200000*-1","v":200000},null,200000,null,null,0,{"$f":"H10-E10","v":-200000},0,-200000,{"$f":"0*-1","v":0},null,0,{"$f":"E10-N10","v":200000},0,200000]
[3024.0,"Ung opptur",null,null,{"$f":"-200000*-1","v":200000},null,200000,null,null,0,{"$f":"H11-E11","v":-200000},0,-200000,{"$f":"0*-1","v":0},null,0,{"$f":"E11-N11","v":200000},0,200000]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},58920.75,-58920.75,300000.0,308000.0,-8000,{"$f":"H12-E12","v":300000},249079.25,50920.75,{"$f":"-200000*-1","v":200000},23301.55,176698.45,{"$f":"E12-N12","v":-200000},35619.2,-235619.2]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},15523.75,-15523.75,300000.0,300000.0,0,{"$f":"H13-E13","v":300000},284476.25,15523.75,{"$f":"0*-1","v":0},null,0,{"$f":"E13-N13","v":0},15523.75,-15523.75]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},2995.13,-2995.13,null,null,0,{"$f":"H14-E14","v":0},-2995.13,2995.13,{"$f":"0*-1","v":0},6437.8,-6437.8,{"$f":"E14-N14","v":0},-3442.67,3442.67]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H15-E15","v":0},0,0,{"$f":"0*-1","v":0},3053.92,-3053.92,{"$f":"E15-N15","v":0},-3053.92,3053.92]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},2819.68,-2819.68,0.0,8000.0,-8000,{"$f":"H16-E16","v":0},5180.32,-5180.32,{"$f":"0*-1","v":0},8001.0,-8001,{"$f":"E16-N16","v":0},-5181.32,5181.32]
[1021.0,"Nye idretter",null,null,{"$f":"0*-1","v":0},35114.09,-35114.09,null,null,0,{"$f":"H17-E17","v":0},-35114.09,35114.09,{"$f":"-100000*-1","v":100000},5808.83,94191.17,{"$f":"E17-N17","v":-100000},29305.26,-129305.26]
[1022.0,"Aktivitetsfondet",null,null,{"$f":"0*-1","v":0},2468.1,-2468.1,null,null,0,{"$f":"H18-E18","v":0},-2468.1,2468.1,{"$f":"-100000*-1","v":100000},null,100000,{"$f":"E18-N18","v":-100000},2468.1,-102468.1]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},71816.73,-71816.73,0.0,36696.0,-36696,{"$f":"H19-E19","v":0},-35120.73,35120.73,{"$f":"0*-1","v":0},25709.61,-25709.61,{"$f":"E19-N19","v":0},46107.12,-46107.12]
[2001.0,"Sportslig utvalg",null,null,{"$f":"0*-1","v":0},71816.73,-71816.73,0.0,36696.0,-36696,{"$f":"H20-E20","v":0},-35120.73,35120.73,{"$f":"0*-1","v":0},25709.61,-25709.61,{"$f":"E20-N20","v":0},46107.12,-46107.12]
[2004.0,"Lederkurs",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H21-E21","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E21-N21","v":0},0,0]
[3000.0,"Arrangement",null,null,{"$f":"-1813*-1","v":1813},192961.5,-191148.5,213000.0,355716.0,-142716,{"$f":"H22-E22","v":211187},162754.5,48432.5,{"$f":"-103217*-1","v":103217},192771.07,-89554.07,{"$f":"E22-N22","v":-101404},190.43,-101594.43]
[3002.0,"Åpen dag",null,null,{"$f":"0*-1","v":0},14318.98,-14318.98,0.0,33600.0,-33600,{"$f":"H23-E23","v":0},19281.02,-19281.02,{"$f":"0*-1","v":0},20122.33,-20122.33,{"$f":"E23-N23","v":0},-5803.35,5803.35]
[3003.0,"Skoleprosjektet",null,null,{"$f":"-1713*-1","v":1713},55225.06,-53512.06,63000.0,80000.0,-17000,{"$f":"H24-E24","v":61287},24774.94,36512.06,{"$f":"-3217*-1","v":3217},35650.38,-32433.38,{"$f":"E24-N24","v":-1504},19574.68,-21078.68]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},4506.95,-4506.95,0.0,25452.0,-25452,{"$f":"H25-E25","v":0},20945.05,-20945.05,{"$f":"0*-1","v":0},null,0,{"$f":"E25-N25","v":0},4506.95,-4506.95]
[3013.0,"Cup/ stevner/ ritt/ samlinger",null,null,{"$f":"0*-1","v":0},null,0,150000.0,50000.0,100000,{"$f":"H26-E26","v":150000},50000,100000,{"$f":"0*-1","v":0},null,0,{"$f":"E26-N26","v":0},0,0]
[3018.0,"Etter skoletid (EST)",null,null,{"$f":"-100*-1","v":100},71484.31,-71384.31,0.0,166664.0,-166664,{"$f":"H27-E27","v":-100},95179.69,-95279.69,{"$f":"0*-1","v":0},136998.36,-136998.36,{"$f":"E27-N27","v":100},-65514.05,65614.05]
[3022.0,"Stjernesommer",null,null,{"$f":"0*-1","v":0},1900.3,-1900.3,null,null,0,{"$f":"H28-E28","v":0},-1900.3,1900.3,{"$f":"0*-1","v":0},null,0,{"$f":"E28-N28","v":0},1900.3,-1900.3]
[3023.0,"Bærekraftig Ungdomsarbeid",null,null,{"$f":"0*-1","v":0},45525.9,-45525.9,null,null,0,{"$f":"H29-E29","v":0},-45525.9,45525.9,{"$f":"-100000*-1","v":100000},null,100000,{"$f":"E29-N29","v":-100000},45525.9,-145525.9]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},23025.84,-23025.84,-117000.0,0.0,-117000,{"$f":"H30-E30","v":-117000},-23025.84,-93974.16,{"$f":"0*-1","v":0},20470.0,-20470,{"$f":"E30-N30","v":0},2555.84,-2555.84]
[4004.0,"Bjølsenhallen",null,null,{"$f":"0*-1","v":0},7897.52,-7897.52,null,null,0,{"$f":"H31-E31","v":0},-7897.52,7897.52,{"$f":"0*-1","v":0},5341.68,-5341.68,{"$f":"E31-N31","v":0},2555.84,-2555.84]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},15128.32,-15128.32,null,null,0,{"$f":"H32-E32","v":0},-15128.32,15128.32,{"$f":"0*-1","v":0},15128.32,-15128.32,{"$f":"E32-N32","v":0},0,0]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-117000.0,0.0,-117000,{"$f":"H33-E33","v":-117000},0,-117000,{"$f":"0*-1","v":0},null,0,{"$f":"E33-N33","v":0},0,0]
[4016.0,"Svermen",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H34-E34","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E34-N34","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"-686202.73*-1","v":686202.73},744516.87,-58314.14,662000.0,632584.0,29416,{"$f":"H35-E35","v":-24202.73},-111932.87,87730.14,{"$f":"-878947.26*-1","v":878947.26},733707.5,145239.76,{"$f":"E35-N35","v":-192744.53},10809.37,-203553.9]
[5001.0,"Medlemsavgift",null,null,{"$f":"-333300.3*-1","v":333300.3},10697.43,322602.87,415000.0,0.0,415000,{"$f":"H36-E36","v":81699.7},-10697.43,92397.13,{"$f":"-422701.01*-1","v":422701.01},11429.94,411271.07,{"$f":"E36-N36","v":-89400.71},-732.51,-88668.2]
[5004.0,"Tilskudd bydel Sagene",null,null,{"$f":"-175000*-1","v":175000},null,175000,175000.0,0.0,175000,{"$f":"H37-E37","v":0},0,0,{"$f":"-175000*-1","v":175000},null,175000,{"$f":"E37-N37","v":0},0,0]
[5005.0,"Grasrotmidler",null,null,{"$f":"-87791.43*-1","v":87791.43},null,87791.43,62000.0,0.0,62000,{"$f":"H38-E38","v":-25791.43},0,-25791.43,{"$f":"-61196.25*-1","v":61196.25},null,61196.25,{"$f":"E38-N38","v":26595.18},0,26595.18]
[5006.0,"Momskompensasjon",null,null,{"$f":"-88911*-1","v":88911},null,88911,null,null,0,{"$f":"H39-E39","v":-88911},0,-88911,{"$f":"0*-1","v":0},null,0,{"$f":"E39-N39","v":88911},0,88911]
[5007.0,"Supporterklubb",null,null,{"$f":"-1200*-1","v":1200},21.0,1179,null,null,0,{"$f":"H40-E40","v":-1200},-21,-1179,{"$f":"-14050*-1","v":14050},1973.75,12076.25,{"$f":"E40-N40","v":-12850},-1952.75,-10897.25]
[5008.0,"Daglig leder",null,null,{"$f":"0*-1","v":0},239797.58,-239797.58,0.0,216664.0,-216664,{"$f":"H41-E41","v":0},-23133.58,23133.58,{"$f":"0*-1","v":0},241143.91,-241143.91,{"$f":"E41-N41","v":0},-1346.33,1346.33]
[5009.0,"Drift av kontoret",null,null,{"$f":"0*-1","v":0},56539.83,-56539.83,10000.0,70920.0,-60920,{"$f":"H42-E42","v":10000},14380.17,-4380.17,{"$f":"-6000*-1","v":6000},67725.44,-61725.44,{"$f":"E42-N42","v":-6000},-11185.61,5185.61]
[5010.0,"IT",null,null,{"$f":"0*-1","v":0},102979.52,-102979.52,0.0,106000.0,-106000,{"$f":"H43-E43","v":0},3020.48,-3020.48,{"$f":"0*-1","v":0},83527.24,-83527.24,{"$f":"E43-N43","v":0},19452.28,-19452.28]
[5011.0,"Markedsføring",null,null,{"$f":"0*-1","v":0},137125.0,-137125,0.0,16000.0,-16000,{"$f":"H44-E44","v":0},-121125,121125,{"$f":"-200000*-1","v":200000},105959.15,94040.85,{"$f":"E44-N44","v":-200000},31165.85,-231165.85]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},7602.74,-7602.74,null,null,0,{"$f":"H45-E45","v":0},-7602.74,7602.74,{"$f":"0*-1","v":0},10252.06,-10252.06,{"$f":"E45-N45","v":0},-2649.32,2649.32]
[5013.0,"Regnskap",null,null,{"$f":"0*-1","v":0},115553.0,-115553,0.0,80000.0,-80000,{"$f":"H46-E46","v":0},-35553,35553,{"$f":"0*-1","v":0},123279.0,-123279,{"$f":"E46-N46","v":0},-7726,7726]
[5014.0,"Revisjon",null,null,{"$f":"0*-1","v":0},null,0,0.0,50000.0,-50000,{"$f":"H47-E47","v":0},50000,-50000,{"$f":"0*-1","v":0},22500.0,-22500,{"$f":"E47-N47","v":0},-22500,22500]
[5016.0,"Forsikringer",null,null,{"$f":"0*-1","v":0},10917.47,-10917.47,0.0,32000.0,-32000,{"$f":"H48-E48","v":0},21082.53,-21082.53,{"$f":"0*-1","v":0},9487.18,-9487.18,{"$f":"E48-N48","v":0},1430.29,-1430.29]
[5017.0,"Kontanthåndtering",null,null,{"$f":"0*-1","v":0},2955.27,-2955.27,0.0,3000.0,-3000,{"$f":"H49-E49","v":0},44.73,-44.73,{"$f":"0*-1","v":0},5281.52,-5281.52,{"$f":"E49-N49","v":0},-2326.25,2326.25]
[5018.0,"Betalingsløsninger",null,null,{"$f":"0*-1","v":0},9556.03,-9556.03,0.0,12000.0,-12000,{"$f":"H50-E50","v":0},2443.97,-2443.97,{"$f":"0*-1","v":0},13954.7,-13954.7,{"$f":"E50-N50","v":0},-4398.67,4398.67]
[5019.0,"Pensjonsforsikring",null,null,{"$f":"0*-1","v":0},50772.0,-50772,0.0,46000.0,-46000,{"$f":"H51-E51","v":0},-4772,4772,{"$f":"0*-1","v":0},37142.0,-37142,{"$f":"E51-N51","v":0},13630,-13630]
[5021.0,"Driftsleder",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H52-E52","v":0},0,0,{"$f":"0*-1","v":0},51.61,-51.61,{"$f":"E52-N52","v":0},-51.61,51.61]
[2.0,"Innebandy Klubb",null,null,{"$f":"-104385*-1","v":104385},36502.66,67882.34,-42400.0,26621.812,-69021.812,{"$f":"H53-E53","v":-146785},-9880.848,-136904.152,{"$f":"-176495*-1","v":176495},111394.38,65100.62,{"$f":"E53-N53","v":-72110},-74891.72,2781.72]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H54-E54","v":0},0,0,{"$f":"-400*-1","v":400},38067.32,-37667.32,{"$f":"E54-N54","v":-400},-38067.32,37667.32]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H55-E55","v":0},0,0,{"$f":"-400*-1","v":400},4933.32,-4533.32,{"$f":"E55-N55","v":-400},-4933.32,4533.32]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H56-E56","v":0},0,0,{"$f":"0*-1","v":0},684.0,-684,{"$f":"E56-N56","v":0},-684,684]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H57-E57","v":0},0,0,{"$f":"0*-1","v":0},32450.0,-32450,{"$f":"E57-N57","v":0},-32450,32450]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H58-E58","v":0},0,0,{"$f":"-2700*-1","v":2700},null,2700,{"$f":"E58-N58","v":-2700},0,-2700]
[3009.0,"Elitekamper innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H59-E59","v":0},0,0,{"$f":"-2700*-1","v":2700},null,2700,{"$f":"E59-N59","v":-2700},0,-2700]
[3013.0,"Cup/ stevner/ ritt/ samlinger",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H60-E60","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E60-N60","v":0},0,0]
[4000.0,"Anlegg",null,null,{"$f":"-104385*-1","v":104385},36394.51,67990.49,-42400.0,0.0,-42400,{"$f":"H61-E61","v":-146785},-36394.51,-110390.49,{"$f":"-173395*-1","v":173395},72947.06,100447.94,{"$f":"E61-N61","v":-69010},-36552.55,-32457.45]
[4003.0,"Kiosk",null,null,{"$f":"-879*-1","v":879},2640.97,-1761.97,4800.0,0.0,4800,{"$f":"H62-E62","v":3921},-2640.97,6561.97,{"$f":"-84824.4*-1","v":84824.4},63347.35,21477.05,{"$f":"E62-N62","v":-83945.4},-60706.38,-23239.02]
[4004.0,"Bjølsenhallen",null,null,{"$f":"-103506*-1","v":103506},33753.54,69752.46,98000.0,0.0,98000,{"$f":"H63-E63","v":-5506},-33753.54,28247.54,{"$f":"-88570.6*-1","v":88570.6},9599.71,78970.89,{"$f":"E63-N63","v":14935.4},24153.83,-9218.43]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-145200.0,0.0,-145200,{"$f":"H64-E64","v":-145200},0,-145200,{"$f":"0*-1","v":0},null,0,{"$f":"E64-N64","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},108.15,-108.15,0.0,26621.812,-26621.812,{"$f":"H65-E65","v":0},26513.662,-26513.662,{"$f":"0*-1","v":0},380.0,-380,{"$f":"E65-N65","v":0},-271.85,271.85]
[5007.0,"Supporterklubb",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H66-E66","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E66-N66","v":0},0,0]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H67-E67","v":0},0,0,{"$f":"0*-1","v":0},95.0,-95,{"$f":"E67-N67","v":0},-95,95]
[5018.0,"Betalingsløsninger",null,null,{"$f":"0*-1","v":0},108.15,-108.15,null,null,0,{"$f":"H68-E68","v":0},-108.15,108.15,{"$f":"0*-1","v":0},285.0,-285,{"$f":"E68-N68","v":0},-176.85,176.85]
[5022.0,"Driftspersonell fast",null,null,{"$f":"0*-1","v":0},null,0,0.0,26621.812,-26621.812,{"$f":"H69-E69","v":0},26621.812,-26621.812,{"$f":"0*-1","v":0},null,0,{"$f":"E69-N69","v":0},0,0]
[3.0,"Fotball Klubb",null,null,{"$f":"3507*-1","v":-3507},35867.47,-39374.47,-15474.0,124366.666668,-139840.6667,{"$f":"H70-E70","v":-11967},88499.19667,-100466.1967,{"$f":"-274926*-1","v":274926},124057.26,150868.74,{"$f":"E70-N70","v":-278433},-88189.79,-190243.21]
[1000.0,"Aktivitet",null,null,{"$f":"52266*-1","v":-52266},15098.63,-67364.63,4800.0,44800.0,-40000,{"$f":"H71-E71","v":57066},29701.37,27364.63,{"$f":"96708*-1","v":-96708},23985.7,-120693.7,{"$f":"E71-N71","v":44442},-8887.07,53329.07]
[1004.0,"Sponsorer",null,null,{"$f":"77362*-1","v":-77362},null,-77362,null,null,0,{"$f":"H72-E72","v":77362},0,77362,{"$f":"97908*-1","v":-97908},null,-97908,{"$f":"E72-N72","v":20546},0,20546]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},98.63,-98.63,null,null,0,{"$f":"H73-E73","v":0},-98.63,98.63,{"$f":"0*-1","v":0},1968.55,-1968.55,{"$f":"E73-N73","v":0},-1869.92,1869.92]
[1009.0,"Utstyr dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,20000.0,-20000,{"$f":"H74-E74","v":0},20000,-20000,{"$f":"0*-1","v":0},null,0,{"$f":"E74-N74","v":0},0,0]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},15000.0,-15000,0.0,15000.0,-15000,{"$f":"H75-E75","v":0},0,0,{"$f":"0*-1","v":0},15000.0,-15000,{"$f":"E75-N75","v":0},0,0]
[1013.0,"Overganger",null,null,{"$f":"-25096*-1","v":25096},null,25096,4800.0,4800.0,0,{"$f":"H76-E76","v":-20296},4800,-25096,{"$f":"-1200*-1","v":1200},6767.15,-5567.15,{"$f":"E76-N76","v":23896},-6767.15,30663.15]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H77-E77","v":0},0,0,{"$f":"0*-1","v":0},250.0,-250,{"$f":"E77-N77","v":0},-250,250]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,0.0,1666.666668,-1666.666668,{"$f":"H78-E78","v":0},1666.666668,-1666.666668,{"$f":"0*-1","v":0},null,0,{"$f":"E78-N78","v":0},0,0]
[1020.0,"Premier og gaver",null,null,{"$f":"0*-1","v":0},null,0,0.0,3333.333332,-3333.333332,{"$f":"H79-E79","v":0},3333.333332,-3333.333332,{"$f":"0*-1","v":0},null,0,{"$f":"E79-N79","v":0},0,0]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},12950.0,-12950,0.0,77900.0,-77900,{"$f":"H80-E80","v":0},64950,-64950,{"$f":"-201500*-1","v":201500},91271.47,110228.53,{"$f":"E80-N80","v":-201500},-78321.47,-123178.53]
[2001.0,"Sportslig utvalg",null,null,{"$f":"0*-1","v":0},null,0,0.0,77900.0,-77900,{"$f":"H81-E81","v":0},77900,-77900,{"$f":"-200000*-1","v":200000},64126.47,135873.53,{"$f":"E81-N81","v":-200000},-64126.47,-135873.53]
[2004.0,"Lederkurs",null,null,{"$f":"0*-1","v":0},2000.0,-2000,null,null,0,{"$f":"H82-E82","v":0},-2000,2000,{"$f":"-1500*-1","v":1500},null,1500,{"$f":"E82-N82","v":-1500},2000,-3500]
[2005.0,"Trenerkurs",null,null,{"$f":"0*-1","v":0},5750.0,-5750,null,null,0,{"$f":"H83-E83","v":0},-5750,5750,{"$f":"0*-1","v":0},21145.0,-21145,{"$f":"E83-N83","v":0},-15395,15395]
[2006.0,"Dommerkurs",null,null,{"$f":"0*-1","v":0},5200.0,-5200,null,null,0,{"$f":"H84-E84","v":0},-5200,5200,{"$f":"0*-1","v":0},6000.0,-6000,{"$f":"E84-N84","v":0},-800,800]
[3000.0,"Arrangement",null,null,{"$f":"-33400*-1","v":33400},null,33400,null,null,0,{"$f":"H85-E85","v":-33400},0,-33400,{"$f":"0*-1","v":0},null,0,{"$f":"E85-N85","v":33400},0,33400]
[3019.0,"Fotballfritidsordningen (FFO)",null,null,{"$f":"-33400*-1","v":33400},null,33400,null,null,0,{"$f":"H86-E86","v":-33400},0,-33400,{"$f":"0*-1","v":0},null,0,{"$f":"E86-N86","v":33400},0,33400]
[4000.0,"Anlegg",null,null,{"$f":"-15359*-1","v":15359},7818.84,7540.16,-20274.0,0.0,-20274,{"$f":"H87-E87","v":-35633},-7818.84,-27814.16,{"$f":"-168134*-1","v":168134},7381.09,160752.91,{"$f":"E87-N87","v":-152775},437.75,-153212.75]
[4005.0,"Voldsløkka garderober",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H88-E88","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E88-N88","v":0},0,0]
[4006.0,"Bjølsen kunstgress vinter",null,null,{"$f":"-6000*-1","v":6000},7818.84,-1818.84,180000.0,0.0,180000,{"$f":"H89-E89","v":174000},-7818.84,181818.84,{"$f":"-162050*-1","v":162050},7395.74,154654.26,{"$f":"E89-N89","v":-156050},423.1,-156473.1]
[4007.0,"Bjølsen kunstgress sommer",null,null,{"$f":"-9359*-1","v":9359},null,9359,9126.0,0.0,9126,{"$f":"H90-E90","v":-233},0,-233,{"$f":"-6084*-1","v":6084},null,6084,{"$f":"E90-N90","v":3275},0,3275]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H91-E91","v":0},0,0,{"$f":"0*-1","v":0},-14.65,14.65,{"$f":"E91-N91","v":0},14.65,-14.65]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-209400.0,0.0,-209400,{"$f":"H92-E92","v":-209400},0,-209400,{"$f":"0*-1","v":0},null,0,{"$f":"E92-N92","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},null,0,0.0,1666.666668,-1666.666668,{"$f":"H93-E93","v":0},1666.666668,-1666.666668,{"$f":"-2000*-1","v":2000},1419.0,581,{"$f":"E93-N93","v":-2000},-1419,-581]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},null,0,0.0,1666.666668,-1666.666668,{"$f":"H94-E94","v":0},1666.666668,-1666.666668,{"$f":"-2000*-1","v":2000},1419.0,581,{"$f":"E94-N94","v":-2000},-1419,-581]
[4.0,"Anlegg",null,null,{"$f":"-193698.05*-1","v":193698.05},867421.32,-673723.27,1613336.0,846789.0,766547,{"$f":"H95-E95","v":1419637.95},-20632.32,1440270.27,{"$f":"-406065*-1","v":406065},917517.24,-511452.24,{"$f":"E95-N95","v":-212366.95},-50095.92,-162271.03]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H96-E96","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E96-N96","v":0},0,0]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H97-E97","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E97-N97","v":0},0,0]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H98-E98","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E98-N98","v":0},0,0]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},556.25,-556.25,null,null,0,{"$f":"H99-E99","v":0},-556.25,556.25,{"$f":"0*-1","v":0},null,0,{"$f":"E99-N99","v":0},556.25,-556.25]
[2007.0,"Kursing ansatte",null,null,{"$f":"0*-1","v":0},556.25,-556.25,null,null,0,{"$f":"H100-E100","v":0},-556.25,556.25,{"$f":"0*-1","v":0},null,0,{"$f":"E100-N100","v":0},556.25,-556.25]
[3000.0,"Arrangement",null,null,{"$f":"-600*-1","v":600},null,600,null,null,0,{"$f":"H101-E101","v":-600},0,-600,{"$f":"0*-1","v":0},null,0,{"$f":"E101-N101","v":600},0,600]
[3009.0,"Elitekamper innebandy",null,null,{"$f":"-600*-1","v":600},null,600,null,null,0,{"$f":"H102-E102","v":-600},0,-600,{"$f":"0*-1","v":0},null,0,{"$f":"E102-N102","v":600},0,600]
[4000.0,"Anlegg",null,null,{"$f":"-181723.05*-1","v":181723.05},425677.65,-243954.6,1613336.0,406289.0,1207047,{"$f":"H103-E103","v":1431612.95},-19388.65,1451001.6,{"$f":"-406065*-1","v":406065},432734.17,-26669.17,{"$f":"E103-N103","v":-224341.95},-7056.52,-217285.43]
[4003.0,"Kiosk",null,null,{"$f":"-93007.05*-1","v":93007.05},33599.94,59407.11,100000.0,80000.0,20000,{"$f":"H104-E104","v":6992.95},46400.06,-39407.11,{"$f":"-183797.5*-1","v":183797.5},123563.24,60234.26,{"$f":"E104-N104","v":-90790.45},-89963.3,-827.15]
[4004.0,"Bjølsenhallen",null,null,{"$f":"0*-1","v":0},48563.8,-48563.8,140000.0,37952.0,102048,{"$f":"H105-E105","v":140000},-10611.8,150611.8,{"$f":"0*-1","v":0},43901.5,-43901.5,{"$f":"E105-N105","v":0},4662.3,-4662.3]
[4006.0,"Bjølsen kunstgress vinter",null,null,{"$f":"0*-1","v":0},48312.5,-48312.5,200000.0,155001.0,44999,{"$f":"H106-E106","v":200000},106688.5,93311.5,{"$f":"0*-1","v":0},52655.0,-52655,{"$f":"E106-N106","v":0},-4342.5,4342.5]
[4008.0,"Voldsløkka kunstis",null,null,{"$f":"-45378*-1","v":45378},62727.45,-17349.45,100000.0,15000.0,85000,{"$f":"H107-E107","v":54622},-47727.45,102349.45,{"$f":"0*-1","v":0},39604.3,-39604.3,{"$f":"E107-N107","v":45378},23123.15,22254.85]
[4013.0,"Klubbhuset",null,null,{"$f":"-43338*-1","v":43338},149002.76,-105664.76,133336.0,85000.0,48336,{"$f":"H108-E108","v":89998},-64002.76,154000.76,{"$f":"-100147.5*-1","v":100147.5},99515.85,631.65,{"$f":"E108-N108","v":-56809.5},49486.91,-106296.41]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},10800.0,-10800,940000.0,0.0,940000,{"$f":"H109-E109","v":940000},-10800,950800,{"$f":"0*-1","v":0},null,0,{"$f":"E109-N109","v":0},10800,-10800]
[4015.0,"Driftsmatriell og utstyr",null,null,{"$f":"0*-1","v":0},64274.9,-64274.9,0.0,33336.0,-33336,{"$f":"H110-E110","v":0},-30938.9,30938.9,{"$f":"-100440*-1","v":100440},31887.32,68552.68,{"$f":"E110-N110","v":-100440},32387.58,-132827.58]
[4016.0,"Svermen",null,null,{"$f":"0*-1","v":0},8396.3,-8396.3,null,null,0,{"$f":"H111-E111","v":0},-8396.3,8396.3,{"$f":"-21680*-1","v":21680},41606.96,-19926.96,{"$f":"E111-N111","v":-21680},-33210.66,11530.66]
[5000.0,"Administrasjon",null,null,{"$f":"-11375*-1","v":11375},441187.42,-429812.42,0.0,440500.0,-440500,{"$f":"H112-E112","v":-11375},-687.42,-10687.58,{"$f":"0*-1","v":0},484783.07,-484783.07,{"$f":"E112-N112","v":11375},-43595.65,54970.65]
[5004.0,"Tilskudd bydel Sagene",null,null,{"$f":"-10000*-1","v":10000},null,10000,null,null,0,{"$f":"H113-E113","v":-10000},0,-10000,{"$f":"0*-1","v":0},null,0,{"$f":"E113-N113","v":10000},0,10000]
[5007.0,"Supporterklubb",null,null,{"$f":"-1375*-1","v":1375},null,1375,null,null,0,{"$f":"H114-E114","v":-1375},0,-1375,{"$f":"0*-1","v":0},29000.0,-29000,{"$f":"E114-N114","v":1375},-29000,30375]
[5018.0,"Betalingsløsninger",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H115-E115","v":0},0,0,{"$f":"0*-1","v":0},6.29,-6.29,{"$f":"E115-N115","v":0},-6.29,6.29]
[5021.0,"Driftsleder",null,null,{"$f":"0*-1","v":0},254451.9,-254451.9,0.0,208000.0,-208000,{"$f":"H116-E116","v":0},-46451.9,46451.9,{"$f":"0*-1","v":0},212319.39,-212319.39,{"$f":"E116-N116","v":0},42132.51,-42132.51]
[5022.0,"Driftspersonell fast",null,null,{"$f":"0*-1","v":0},175041.87,-175041.87,0.0,195000.0,-195000,{"$f":"H117-E117","v":0},19958.13,-19958.13,{"$f":"0*-1","v":0},212903.01,-212903.01,{"$f":"E117-N117","v":0},-37861.14,37861.14]
[5023.0,"Driftspersonell tilkalling",null,null,{"$f":"0*-1","v":0},11693.65,-11693.65,0.0,37500.0,-37500,{"$f":"H118-E118","v":0},25806.35,-25806.35,{"$f":"0*-1","v":0},30554.38,-30554.38,{"$f":"E118-N118","v":0},-18860.73,18860.73]
[5.0,"Bandy",null,null,{"$f":"-513435*-1","v":513435},56482.51,456952.49,-331326.0,36500.0,-367826,{"$f":"H119-E119","v":-844761},-19982.51,-824778.49,{"$f":"-522667.66*-1","v":522667.66},72958.2,449709.46,{"$f":"E119-N119","v":-9232.66},-16475.69,7243.03]
[100.0,"Lagskasser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H120-E120","v":0},0,0,{"$f":"-5610*-1","v":5610},98.36,5511.64,{"$f":"E120-N120","v":-5610},-98.36,-5511.64]
[401.0,"A-lag Bandy menn",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H121-E121","v":0},0,0,{"$f":"-5610*-1","v":5610},98.36,5511.64,{"$f":"E121-N121","v":-5610},-98.36,-5511.64]
[1000.0,"Aktivitet",null,null,{"$f":"-4300*-1","v":4300},1498.31,2801.69,0.0,27500.0,-27500,{"$f":"H122-E122","v":-4300},26001.69,-30301.69,{"$f":"-7703*-1","v":7703},22754.01,-15051.01,{"$f":"E122-N122","v":-3403},-21255.7,17852.7]
[1001.0,"Treningsavgift",null,null,{"$f":"-2400*-1","v":2400},65.06,2334.94,null,null,0,{"$f":"H123-E123","v":-2400},-65.06,-2334.94,{"$f":"0*-1","v":0},1006.85,-1006.85,{"$f":"E123-N123","v":2400},-941.79,3341.79]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H124-E124","v":0},0,0,{"$f":"0*-1","v":0},625.0,-625,{"$f":"E124-N124","v":0},-625,625]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},null,0,0.0,10000.0,-10000,{"$f":"H125-E125","v":0},10000,-10000,{"$f":"0*-1","v":0},null,0,{"$f":"E125-N125","v":0},0,0]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"-1900*-1","v":1900},33.25,1866.75,0.0,10000.0,-10000,{"$f":"H126-E126","v":-1900},9966.75,-11866.75,{"$f":"0*-1","v":0},799.0,-799,{"$f":"E126-N126","v":1900},-765.75,2665.75]
[1010.0,"Serieavgifter, lagavgifter",null,null,{"$f":"0*-1","v":0},null,0,0.0,2500.0,-2500,{"$f":"H127-E127","v":0},2500,-2500,{"$f":"-7703*-1","v":7703},null,7703,{"$f":"E127-N127","v":-7703},0,-7703]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H128-E128","v":0},0,0,{"$f":"0*-1","v":0},8307.94,-8307.94,{"$f":"E128-N128","v":0},-8307.94,8307.94]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H129-E129","v":0},0,0,{"$f":"0*-1","v":0},683.0,-683,{"$f":"E129-N129","v":0},-683,683]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,2500.0,-2500,{"$f":"H130-E130","v":0},2500,-2500,{"$f":"0*-1","v":0},7265.22,-7265.22,{"$f":"E130-N130","v":0},-7265.22,7265.22]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,0.0,2500.0,-2500,{"$f":"H131-E131","v":0},2500,-2500,{"$f":"0*-1","v":0},4067.0,-4067,{"$f":"E131-N131","v":0},-4067,4067]
[1020.0,"Premier og gaver",null,null,{"$f":"0*-1","v":0},1400.0,-1400,null,null,0,{"$f":"H132-E132","v":0},-1400,1400,{"$f":"0*-1","v":0},null,0,{"$f":"E132-N132","v":0},1400,-1400]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},27521.3,-27521.3,0.0,4500.0,-4500,{"$f":"H133-E133","v":0},-23021.3,23021.3,{"$f":"-40031.66*-1","v":40031.66},23713.06,16318.6,{"$f":"E133-N133","v":-40031.66},3808.24,-43839.9]
[3002.0,"Åpen dag",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H134-E134","v":0},0,0,{"$f":"0*-1","v":0},2738.4,-2738.4,{"$f":"E134-N134","v":0},-2738.4,2738.4]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},27521.3,-27521.3,null,null,0,{"$f":"H135-E135","v":0},-27521.3,27521.3,{"$f":"0*-1","v":0},1198.05,-1198.05,{"$f":"E135-N135","v":0},26323.25,-26323.25]
[3013.0,"Cup/ stevner/ ritt/ samlinger",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H136-E136","v":0},0,0,{"$f":"-40031.66*-1","v":40031.66},19776.61,20255.05,{"$f":"E136-N136","v":-40031.66},-19776.61,-20255.05]
[3020.0,"Sosial aktivitet/ banketter.",null,null,{"$f":"0*-1","v":0},null,0,0.0,4500.0,-4500,{"$f":"H137-E137","v":0},4500,-4500,{"$f":"0*-1","v":0},null,0,{"$f":"E137-N137","v":0},0,0]
[4000.0,"Anlegg",null,null,{"$f":"-509135*-1","v":509135},2583.6,506551.4,-331326.0,4500.0,-335826,{"$f":"H138-E138","v":-840461},1916.4,-842377.4,{"$f":"-469323*-1","v":469323},650.38,468672.62,{"$f":"E138-N138","v":39812},1933.22,37878.78]
[4003.0,"Kiosk",null,null,{"$f":"-33765*-1","v":33765},933.6,32831.4,15000.0,4500.0,10500,{"$f":"H139-E139","v":-18765},3566.4,-22331.4,{"$f":"-4565*-1","v":4565},79.88,4485.12,{"$f":"E139-N139","v":29200},853.72,28346.28]
[4004.0,"Bjølsenhallen",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H140-E140","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E140-N140","v":0},0,0]
[4008.0,"Voldsløkka kunstis",null,null,{"$f":"-475370*-1","v":475370},1650.0,473720,458674.0,0.0,458674,{"$f":"H141-E141","v":-16696},-1650,-15046,{"$f":"-464758*-1","v":464758},null,464758,{"$f":"E141-N141","v":10612},1650,8962]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H142-E142","v":0},0,0,{"$f":"0*-1","v":0},570.5,-570.5,{"$f":"E142-N142","v":0},-570.5,570.5]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-805000.0,0.0,-805000,{"$f":"H143-E143","v":-805000},0,-805000,{"$f":"0*-1","v":0},null,0,{"$f":"E143-N143","v":0},0,0]
[4016.0,"Svermen",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H144-E144","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E144-N144","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},24879.3,-24879.3,null,null,0,{"$f":"H145-E145","v":0},-24879.3,24879.3,{"$f":"0*-1","v":0},25742.39,-25742.39,{"$f":"E145-N145","v":0},-863.09,863.09]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H146-E146","v":0},0,0,{"$f":"0*-1","v":0},660.0,-660,{"$f":"E146-N146","v":0},-660,660]
[5018.0,"Betalingsløsninger",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H147-E147","v":0},0,0,{"$f":"0*-1","v":0},203.09,-203.09,{"$f":"E147-N147","v":0},-203.09,203.09]
[5022.0,"Driftspersonell fast",null,null,{"$f":"0*-1","v":0},24879.3,-24879.3,null,null,0,{"$f":"H148-E148","v":0},-24879.3,24879.3,{"$f":"0*-1","v":0},24879.3,-24879.3,{"$f":"E148-N148","v":0},0,0]
[6.0,"Landhockey/hockey",null,null,{"$f":"-9359*-1","v":9359},null,9359,22226.0,14500.0,7726,{"$f":"H149-E149","v":12867},14500,-1633,{"$f":"-13785*-1","v":13785},8851.83,4933.17,{"$f":"E149-N149","v":-4426},-8851.83,4425.83]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},null,0,31900.0,14500.0,17400,{"$f":"H150-E150","v":31900},14500,17400,{"$f":"-7700*-1","v":7700},8671.83,-971.83,{"$f":"E150-N150","v":-7700},-8671.83,971.83]
[1001.0,"Treningsavgift",null,null,{"$f":"0*-1","v":0},null,0,31900.0,0.0,31900,{"$f":"H151-E151","v":31900},0,31900,{"$f":"-7700*-1","v":7700},131.84,7568.16,{"$f":"E151-N151","v":-7700},-131.84,-7568.16]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H152-E152","v":0},5000,-5000,{"$f":"0*-1","v":0},null,0,{"$f":"E152-N152","v":0},0,0]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,0.0,2500.0,-2500,{"$f":"H153-E153","v":0},2500,-2500,{"$f":"0*-1","v":0},3761.99,-3761.99,{"$f":"E153-N153","v":0},-3761.99,3761.99]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},null,0,0.0,1000.0,-1000,{"$f":"H154-E154","v":0},1000,-1000,{"$f":"0*-1","v":0},null,0,{"$f":"E154-N154","v":0},0,0]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H155-E155","v":0},0,0,{"$f":"0*-1","v":0},683.0,-683,{"$f":"E155-N155","v":0},-683,683]
[1014.0,"Lisenser/ forsikringer",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H156-E156","v":0},0,0,{"$f":"0*-1","v":0},895.0,-895,{"$f":"E156-N156","v":0},-895,895]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,6000.0,-6000,{"$f":"H157-E157","v":0},6000,-6000,{"$f":"0*-1","v":0},3200.0,-3200,{"$f":"E157-N157","v":0},-3200,3200]
[4000.0,"Anlegg",null,null,{"$f":"-9359*-1","v":9359},null,9359,-9674.0,0.0,-9674,{"$f":"H158-E158","v":-19033},0,-19033,{"$f":"-6085*-1","v":6085},null,6085,{"$f":"E158-N158","v":3274},0,3274]
[4010.0,"Voldsløkka landhockeybane",null,null,{"$f":"-9359*-1","v":9359},null,9359,9126.0,0.0,9126,{"$f":"H159-E159","v":-233},0,-233,{"$f":"-6085*-1","v":6085},null,6085,{"$f":"E159-N159","v":3274},0,3274]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},null,0,-18800.0,0.0,-18800,{"$f":"H160-E160","v":-18800},0,-18800,{"$f":"0*-1","v":0},null,0,{"$f":"E160-N160","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H161-E161","v":0},0,0,{"$f":"0*-1","v":0},180.0,-180,{"$f":"E161-N161","v":0},-180,180]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H162-E162","v":0},0,0,{"$f":"0*-1","v":0},180.0,-180,{"$f":"E162-N162","v":0},-180,180]
[7.0,"Fotball senior",null,null,{"$f":"0*-1","v":0},-20400.23,20400.23,194964.0,250983.333335,-56019.33334,{"$f":"H163-E163","v":194964},271383.5633,-76419.56334,{"$f":"-60350*-1","v":60350},228135.95,-167785.95,{"$f":"E163-N163","v":-60350},-248536.18,188186.18]
[100.0,"Lagskasser",null,null,{"$f":"0*-1","v":0},-20500.0,20500,null,null,0,{"$f":"H164-E164","v":0},20500,-20500,{"$f":"-6000*-1","v":6000},1925.66,4074.34,{"$f":"E164-N164","v":-6000},-22425.66,16425.66]
[301.0,"Futsal",null,null,{"$f":"0*-1","v":0},-20500.0,20500,null,null,0,{"$f":"H165-E165","v":0},20500,-20500,{"$f":"0*-1","v":0},1820.66,-1820.66,{"$f":"E165-N165","v":0},-22320.66,22320.66]
[328.0,"Senior herrer fotball 4 7er",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H166-E166","v":0},0,0,{"$f":"-6000*-1","v":6000},105.0,5895,{"$f":"E166-N166","v":-6000},-105,-5895]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},99.77,-99.77,194964.0,237983.333335,-43019.33334,{"$f":"H167-E167","v":194964},237883.5633,-42919.56334,{"$f":"-54350*-1","v":54350},225410.29,-171060.29,{"$f":"E167-N167","v":-54350},-225310.52,170960.52]
[1001.0,"Treningsavgift",null,null,{"$f":"0*-1","v":0},99.77,-99.77,179964.0,14000.0,165964,{"$f":"H168-E168","v":179964},13900.23,166063.77,{"$f":"-54350*-1","v":54350},1294.89,53055.11,{"$f":"E168-N168","v":-54350},-1195.12,-53154.88]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,0.0,30000.0,-30000,{"$f":"H169-E169","v":0},30000,-30000,{"$f":"0*-1","v":0},16094.0,-16094,{"$f":"E169-N169","v":0},-16094,16094]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H170-E170","v":0},0,0,{"$f":"0*-1","v":0},1584.0,-1584,{"$f":"E170-N170","v":0},-1584,1584]
[1010.0,"Serieavgifter, lagavgifter",null,null,{"$f":"0*-1","v":0},null,0,0.0,18750.0,-18750,{"$f":"H171-E171","v":0},18750,-18750,{"$f":"0*-1","v":0},151600.0,-151600,{"$f":"E171-N171","v":0},-151600,151600]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H172-E172","v":0},0,0,{"$f":"0*-1","v":0},15000.0,-15000,{"$f":"E172-N172","v":0},-15000,15000]
[1013.0,"Overganger",null,null,{"$f":"0*-1","v":0},null,0,15000.0,15000.0,0,{"$f":"H173-E173","v":15000},15000,0,{"$f":"0*-1","v":0},null,0,{"$f":"E173-N173","v":0},0,0]
[1014.0,"Lisenser/ forsikringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,94400.0,-94400,{"$f":"H174-E174","v":0},94400,-94400,{"$f":"0*-1","v":0},null,0,{"$f":"E174-N174","v":0},0,0]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,12500.0,-12500,{"$f":"H175-E175","v":0},12500,-12500,{"$f":"0*-1","v":0},9837.4,-9837.4,{"$f":"E175-N175","v":0},-9837.4,9837.4]
[1017.0,"Bøter",null,null,{"$f":"0*-1","v":0},null,0,0.0,1666.666667,-1666.666667,{"$f":"H176-E176","v":0},1666.666667,-1666.666667,{"$f":"0*-1","v":0},null,0,{"$f":"E176-N176","v":0},0,0]
[1018.0,"Baneleie",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H177-E177","v":0},0,0,{"$f":"0*-1","v":0},30000.0,-30000,{"$f":"E177-N177","v":0},-30000,30000]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,0.0,50000.0,-50000,{"$f":"H178-E178","v":0},50000,-50000,{"$f":"0*-1","v":0},null,0,{"$f":"E178-N178","v":0},0,0]
[1020.0,"Premier og gaver",null,null,{"$f":"0*-1","v":0},null,0,0.0,1666.666668,-1666.666668,{"$f":"H179-E179","v":0},1666.666668,-1666.666668,{"$f":"0*-1","v":0},null,0,{"$f":"E179-N179","v":0},0,0]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},null,0,0.0,13000.0,-13000,{"$f":"H180-E180","v":0},13000,-13000,{"$f":"0*-1","v":0},null,0,{"$f":"E180-N180","v":0},0,0]
[2004.0,"Lederkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,3000.0,-3000,{"$f":"H181-E181","v":0},3000,-3000,{"$f":"0*-1","v":0},null,0,{"$f":"E181-N181","v":0},0,0]
[2005.0,"Trenerkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H182-E182","v":0},5000,-5000,{"$f":"0*-1","v":0},null,0,{"$f":"E182-N182","v":0},0,0]
[2006.0,"Dommerkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H183-E183","v":0},5000,-5000,{"$f":"0*-1","v":0},null,0,{"$f":"E183-N183","v":0},0,0]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H184-E184","v":0},0,0,{"$f":"0*-1","v":0},800.0,-800,{"$f":"E184-N184","v":0},-800,800]
[3013.0,"Cup/ stevner/ ritt/ samlinger",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H185-E185","v":0},0,0,{"$f":"0*-1","v":0},800.0,-800,{"$f":"E185-N185","v":0},-800,800]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H186-E186","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E186-N186","v":0},0,0]
[4006.0,"Bjølsen kunstgress vinter",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H187-E187","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E187-N187","v":0},0,0]
[8.0,"Sykkel",null,null,{"$f":"-52800*-1","v":52800},13250.99,39549.01,54600.0,41500.0,13100,{"$f":"H188-E188","v":1800},28249.01,-26449.01,{"$f":"-68900*-1","v":68900},71105.09,-2205.09,{"$f":"E188-N188","v":-16100},-57854.1,41754.1]
[1000.0,"Aktivitet",null,null,{"$f":"-52800*-1","v":52800},11342.24,41457.76,64000.0,35000.0,29000,{"$f":"H189-E189","v":11200},23657.76,-12457.76,{"$f":"-68900*-1","v":68900},37014.03,31885.97,{"$f":"E189-N189","v":-16100},-25671.79,9571.79]
[1001.0,"Treningsavgift",null,null,{"$f":"-52800*-1","v":52800},1557.24,51242.76,64000.0,0.0,64000,{"$f":"H190-E190","v":11200},-1557.24,12757.24,{"$f":"-68900*-1","v":68900},2065.03,66834.97,{"$f":"E190-N190","v":-16100},-507.79,-15592.21]
[1004.0,"Sponsorer",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H191-E191","v":0},0,0,{"$f":"0*-1","v":0},30000.0,-30000,{"$f":"E191-N191","v":0},-30000,30000]
[1005.0,"Dugnad",null,null,{"$f":"0*-1","v":0},null,0,0.0,30000.0,-30000,{"$f":"H192-E192","v":0},30000,-30000,{"$f":"0*-1","v":0},null,0,{"$f":"E192-N192","v":0},0,0]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},4785.0,-4785,null,null,0,{"$f":"H193-E193","v":0},-4785,4785,{"$f":"0*-1","v":0},849.0,-849,{"$f":"E193-N193","v":0},3936,-3936]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},5000.0,-5000,0.0,5000.0,-5000,{"$f":"H194-E194","v":0},0,0,{"$f":"0*-1","v":0},5000.0,-5000,{"$f":"E194-N194","v":0},0,0]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H195-E195","v":0},0,0,{"$f":"0*-1","v":0},-900.0,900,{"$f":"E195-N195","v":0},900,-900]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H196-E196","v":-9400},0,-9400,{"$f":"0*-1","v":0},32033.58,-32033.58,{"$f":"E196-N196","v":0},-32033.58,32033.58]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H197-E197","v":0},0,0,{"$f":"0*-1","v":0},32033.58,-32033.58,{"$f":"E197-N197","v":0},-32033.58,32033.58]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H198-E198","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E198-N198","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},1908.75,-1908.75,0.0,6500.0,-6500,{"$f":"H199-E199","v":0},4591.25,-4591.25,{"$f":"0*-1","v":0},2057.48,-2057.48,{"$f":"E199-N199","v":0},-148.73,148.73]
[5010.0,"IT",null,null,{"$f":"0*-1","v":0},1908.75,-1908.75,0.0,2500.0,-2500,{"$f":"H200-E200","v":0},591.25,-591.25,{"$f":"0*-1","v":0},2057.48,-2057.48,{"$f":"E200-N200","v":0},-148.73,148.73]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},null,0,0.0,4000.0,-4000,{"$f":"H201-E201","v":0},4000,-4000,{"$f":"0*-1","v":0},null,0,{"$f":"E201-N201","v":0},0,0]
[10.0,"Allidrett",null,null,{"$f":"-98025*-1","v":98025},209182.85,-111157.85,143413.333334,211757.0,-68343.66667,{"$f":"H202-E202","v":45388.33333},2574.15,42814.18333,{"$f":"-122950*-1","v":122950},108493.49,14456.51,{"$f":"E202-N202","v":-24925},100689.36,-125614.36]
[1000.0,"Aktivitet",null,null,{"$f":"-98025*-1","v":98025},100508.24,-2483.24,143413.333334,125057.0,18356.33333,{"$f":"H203-E203","v":45388.33333},24548.76,20839.57333,{"$f":"-122950*-1","v":122950},69577.51,53372.49,{"$f":"E203-N203","v":-24925},30930.73,-55855.73]
[1001.0,"Treningsavgift",null,null,{"$f":"-98025*-1","v":98025},2228.22,95796.78,143413.333334,0.0,143413.3333,{"$f":"H204-E204","v":45388.33333},-2228.22,47616.55333,{"$f":"-107950*-1","v":107950},2641.85,105308.15,{"$f":"E204-N204","v":-9925},-413.63,-9511.37]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H205-E205","v":0},0,0,{"$f":"-15000*-1","v":15000},null,15000,{"$f":"E205-N205","v":-15000},0,-15000]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},70703.22,-70703.22,0.0,82152.0,-82152,{"$f":"H206-E206","v":0},11448.78,-11448.78,{"$f":"0*-1","v":0},37129.66,-37129.66,{"$f":"E206-N206","v":0},33573.56,-33573.56]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},22515.25,-22515.25,0.0,5000.0,-5000,{"$f":"H207-E207","v":0},-17515.25,17515.25,{"$f":"0*-1","v":0},29806.0,-29806,{"$f":"E207-N207","v":0},-7290.75,7290.75]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},3064.8,-3064.8,0.0,4000.0,-4000,{"$f":"H208-E208","v":0},935.2,-935.2,{"$f":"0*-1","v":0},null,0,{"$f":"E208-N208","v":0},3064.8,-3064.8]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},null,0,0.0,30305.0,-30305,{"$f":"H209-E209","v":0},30305,-30305,{"$f":"0*-1","v":0},null,0,{"$f":"E209-N209","v":0},0,0]
[1014.0,"Lisenser/ forsikringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,1600.0,-1600,{"$f":"H210-E210","v":0},1600,-1600,{"$f":"0*-1","v":0},null,0,{"$f":"E210-N210","v":0},0,0]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,0.0,2000.0,-2000,{"$f":"H211-E211","v":0},2000,-2000,{"$f":"0*-1","v":0},null,0,{"$f":"E211-N211","v":0},0,0]
[1021.0,"Nye idretter",null,null,{"$f":"0*-1","v":0},1996.75,-1996.75,null,null,0,{"$f":"H212-E212","v":0},-1996.75,1996.75,{"$f":"0*-1","v":0},null,0,{"$f":"E212-N212","v":0},1996.75,-1996.75]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},108571.39,-108571.39,0.0,86700.0,-86700,{"$f":"H213-E213","v":0},-21871.39,21871.39,{"$f":"0*-1","v":0},38915.98,-38915.98,{"$f":"E213-N213","v":0},69655.41,-69655.41]
[2001.0,"Sportslig utvalg",null,null,{"$f":"0*-1","v":0},107647.64,-107647.64,0.0,81700.0,-81700,{"$f":"H214-E214","v":0},-25947.64,25947.64,{"$f":"0*-1","v":0},38615.98,-38615.98,{"$f":"E214-N214","v":0},69031.66,-69031.66]
[2004.0,"Lederkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H215-E215","v":0},5000,-5000,{"$f":"0*-1","v":0},null,0,{"$f":"E215-N215","v":0},0,0]
[2005.0,"Trenerkurs",null,null,{"$f":"0*-1","v":0},923.75,-923.75,null,null,0,{"$f":"H216-E216","v":0},-923.75,923.75,{"$f":"0*-1","v":0},300.0,-300,{"$f":"E216-N216","v":0},623.75,-623.75]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},51.61,-51.61,null,null,0,{"$f":"H217-E217","v":0},-51.61,51.61,{"$f":"0*-1","v":0},null,0,{"$f":"E217-N217","v":0},51.61,-51.61]
[3019.0,"Fotballfritidsordningen (FFO)",null,null,{"$f":"0*-1","v":0},51.61,-51.61,null,null,0,{"$f":"H218-E218","v":0},-51.61,51.61,{"$f":"0*-1","v":0},null,0,{"$f":"E218-N218","v":0},51.61,-51.61]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},51.61,-51.61,null,null,0,{"$f":"H219-E219","v":0},-51.61,51.61,{"$f":"0*-1","v":0},0.0,0,{"$f":"E219-N219","v":0},51.61,-51.61]
[5008.0,"Daglig leder",null,null,{"$f":"0*-1","v":0},51.61,-51.61,null,null,0,{"$f":"H220-E220","v":0},-51.61,51.61,{"$f":"0*-1","v":0},0.0,0,{"$f":"E220-N220","v":0},51.61,-51.61]
[11.0,"Bryting",null,null,{"$f":"-2000*-1","v":2000},29286.21,-27286.21,165266.666667,206333.333332,-41066.66667,{"$f":"H221-E221","v":163266.6667},177047.1233,-13780.45667,{"$f":"-6750*-1","v":6750},66980.98,-60230.98,{"$f":"E221-N221","v":-4750},-37694.77,32944.77]
[1000.0,"Aktivitet",null,null,{"$f":"-2000*-1","v":2000},28016.21,-26016.21,174666.666667,206333.333332,-31666.66667,{"$f":"H222-E222","v":172666.6667},178317.1233,-5650.456665,{"$f":"-6750*-1","v":6750},62137.48,-55387.48,{"$f":"E222-N222","v":-4750},-34121.27,29371.27]
[1001.0,"Treningsavgift",null,null,{"$f":"-2000*-1","v":2000},312.74,1687.26,26666.666667,0.0,26666.66667,{"$f":"H223-E223","v":24666.66667},-312.74,24979.40667,{"$f":"-6750*-1","v":6750},524.8,6225.2,{"$f":"E223-N223","v":-4750},-212.06,-4537.94]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},null,0,148000.0,148000.0,0,{"$f":"H224-E224","v":148000},148000,0,{"$f":"0*-1","v":0},null,0,{"$f":"E224-N224","v":0},0,0]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},27703.47,-27703.47,0.0,33333.333332,-33333.33333,{"$f":"H225-E225","v":0},5629.863332,-5629.863332,{"$f":"0*-1","v":0},18012.11,-18012.11,{"$f":"E225-N225","v":0},9691.36,-9691.36]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H226-E226","v":0},0,0,{"$f":"0*-1","v":0},20618.88,-20618.88,{"$f":"E226-N226","v":0},-20618.88,20618.88]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H227-E227","v":0},0,0,{"$f":"0*-1","v":0},3400.0,-3400,{"$f":"E227-N227","v":0},-3400,3400]
[1009.0,"Utstyr dommere",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H228-E228","v":0},0,0,{"$f":"0*-1","v":0},1001.0,-1001,{"$f":"E228-N228","v":0},-1001,1001]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,3000.0,-3000,{"$f":"H229-E229","v":0},3000,-3000,{"$f":"0*-1","v":0},18580.69,-18580.69,{"$f":"E229-N229","v":0},-18580.69,18580.69]
[1014.0,"Lisenser/ forsikringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,22000.0,-22000,{"$f":"H230-E230","v":0},22000,-22000,{"$f":"0*-1","v":0},null,0,{"$f":"E230-N230","v":0},0,0]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H231-E231","v":0},0,0,{"$f":"0*-1","v":0},3423.0,-3423,{"$f":"E231-N231","v":0},-3423,3423]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H232-E232","v":0},0,0,{"$f":"0*-1","v":0},3423.0,-3423,{"$f":"E232-N232","v":0},-3423,3423]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H233-E233","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E233-N233","v":0},0,0]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H234-E234","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E234-N234","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},1270.0,-1270,null,null,0,{"$f":"H235-E235","v":0},-1270,1270,{"$f":"0*-1","v":0},1420.5,-1420.5,{"$f":"E235-N235","v":0},-150.5,150.5]
[5010.0,"IT",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H236-E236","v":0},0,0,{"$f":"0*-1","v":0},1600.0,-1600,{"$f":"E236-N236","v":0},-1600,1600]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},1270.0,-1270,null,null,0,{"$f":"H237-E237","v":0},-1270,1270,{"$f":"0*-1","v":0},-179.5,179.5,{"$f":"E237-N237","v":0},1449.5,-1449.5]
[13.0,"Rugby klubb",null,null,{"$f":"0*-1","v":0},2179.54,-2179.54,123800.0,17500.0,106300,{"$f":"H238-E238","v":123800},15320.46,108479.54,{"$f":"-20*-1","v":20},0.35,19.65,{"$f":"E238-N238","v":-20},2179.19,-2199.19]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},null,0,152000.0,17500.0,134500,{"$f":"H239-E239","v":152000},17500,134500,{"$f":"-20*-1","v":20},0.35,19.65,{"$f":"E239-N239","v":-20},-0.35,-19.65]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},null,0,150000.0,0.0,150000,{"$f":"H240-E240","v":150000},0,150000,{"$f":"0*-1","v":0},null,0,{"$f":"E240-N240","v":0},0,0]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,15000.0,-15000,{"$f":"H241-E241","v":0},15000,-15000,{"$f":"0*-1","v":0},null,0,{"$f":"E241-N241","v":0},0,0]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,2000.0,1000.0,1000,{"$f":"H242-E242","v":2000},1000,1000,{"$f":"-20*-1","v":20},0.35,19.65,{"$f":"E242-N242","v":-20},-0.35,-19.65]
[1022.0,"Aktivitetsfondet",null,null,{"$f":"0*-1","v":0},null,0,0.0,1500.0,-1500,{"$f":"H243-E243","v":0},1500,-1500,{"$f":"0*-1","v":0},null,0,{"$f":"E243-N243","v":0},0,0]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},1100.0,-1100,-28200.0,0.0,-28200,{"$f":"H244-E244","v":-28200},-1100,-27100,{"$f":"0*-1","v":0},null,0,{"$f":"E244-N244","v":0},1100,-1100]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},1100.0,-1100,null,null,0,{"$f":"H245-E245","v":0},-1100,1100,{"$f":"0*-1","v":0},null,0,{"$f":"E245-N245","v":0},1100,-1100]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-28200.0,0.0,-28200,{"$f":"H246-E246","v":-28200},0,-28200,{"$f":"0*-1","v":0},null,0,{"$f":"E246-N246","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},1079.54,-1079.54,null,null,0,{"$f":"H247-E247","v":0},-1079.54,1079.54,{"$f":"0*-1","v":0},null,0,{"$f":"E247-N247","v":0},1079.54,-1079.54]
[5010.0,"IT",null,null,{"$f":"0*-1","v":0},1079.54,-1079.54,null,null,0,{"$f":"H248-E248","v":0},-1079.54,1079.54,{"$f":"0*-1","v":0},null,0,{"$f":"E248-N248","v":0},1079.54,-1079.54]
[19.0,"Quidditch",null,null,{"$f":"0*-1","v":0},null,0,-3200.0,2250.0,-5450,{"$f":"H249-E249","v":-3200},2250,-5450,{"$f":"-6150*-1","v":6150},105.59,6044.41,{"$f":"E249-N249","v":-6150},-105.59,-6044.41]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},null,0,6200.0,0.0,6200,{"$f":"H250-E250","v":6200},0,6200,{"$f":"-6150*-1","v":6150},105.59,6044.41,{"$f":"E250-N250","v":-6150},-105.59,-6044.41]
[1001.0,"Treningsavgift",null,null,{"$f":"0*-1","v":0},null,0,6200.0,0.0,6200,{"$f":"H251-E251","v":6200},0,6200,{"$f":"-5400*-1","v":5400},92.46,5307.54,{"$f":"E251-N251","v":-5400},-92.46,-5307.54]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H252-E252","v":0},0,0,{"$f":"-750*-1","v":750},13.13,736.87,{"$f":"E252-N252","v":-750},-13.13,-736.87]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H253-E253","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E253-N253","v":0},0,0]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H254-E254","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E254-N254","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},null,0,0.0,2250.0,-2250,{"$f":"H255-E255","v":0},2250,-2250,{"$f":"0*-1","v":0},null,0,{"$f":"E255-N255","v":0},0,0]
[5011.0,"Markedsføring",null,null,{"$f":"0*-1","v":0},null,0,0.0,2250.0,-2250,{"$f":"H256-E256","v":0},2250,-2250,{"$f":"0*-1","v":0},null,0,{"$f":"E256-N256","v":0},0,0]
[20.0,"Tennis",null,null,{"$f":"-9500*-1","v":9500},43452.62,-33952.62,27600.0,51924.0,-24324,{"$f":"H257-E257","v":18100},8471.38,9628.62,{"$f":"-24150*-1","v":24150},31756.55,-7606.55,{"$f":"E257-N257","v":-14650},11696.07,-26346.07]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},22407.93,-22407.93,27500.0,51924.0,-24424,{"$f":"H258-E258","v":27500},29516.07,-2016.07,{"$f":"-24150*-1","v":24150},29656.55,-5506.55,{"$f":"E258-N258","v":-24150},-7248.62,-16901.38]
[1001.0,"Treningsavgift",null,null,{"$f":"0*-1","v":0},71.71,-71.71,26000.0,0.0,26000,{"$f":"H259-E259","v":26000},-71.71,26071.71,{"$f":"-24150*-1","v":24150},495.35,23654.65,{"$f":"E259-N259","v":-24150},-423.64,-23726.36]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},22336.22,-22336.22,0.0,43728.0,-43728,{"$f":"H260-E260","v":0},21391.78,-21391.78,{"$f":"0*-1","v":0},9740.17,-9740.17,{"$f":"E260-N260","v":0},12596.05,-12596.05]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,1000.0,3336.0,-2336,{"$f":"H261-E261","v":1000},3336,-2336,{"$f":"0*-1","v":0},19421.03,-19421.03,{"$f":"E261-N261","v":0},-19421.03,19421.03]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},null,0,0.0,1660.0,-1660,{"$f":"H262-E262","v":0},1660,-1660,{"$f":"0*-1","v":0},null,0,{"$f":"E262-N262","v":0},0,0]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,500.0,3200.0,-2700,{"$f":"H263-E263","v":500},3200,-2700,{"$f":"0*-1","v":0},null,0,{"$f":"E263-N263","v":0},0,0]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H264-E264","v":0},0,0,{"$f":"0*-1","v":0},2100.0,-2100,{"$f":"E264-N264","v":0},-2100,2100]
[2005.0,"Trenerkurs",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H265-E265","v":0},0,0,{"$f":"0*-1","v":0},2100.0,-2100,{"$f":"E265-N265","v":0},-2100,2100]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},21044.69,-21044.69,null,null,0,{"$f":"H266-E266","v":0},-21044.69,21044.69,{"$f":"0*-1","v":0},null,0,{"$f":"E266-N266","v":0},21044.69,-21044.69]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},21044.69,-21044.69,null,null,0,{"$f":"H267-E267","v":0},-21044.69,21044.69,{"$f":"0*-1","v":0},null,0,{"$f":"E267-N267","v":0},21044.69,-21044.69]
[4000.0,"Anlegg",null,null,{"$f":"-9500*-1","v":9500},null,9500,100.0,0.0,100,{"$f":"H268-E268","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E268-N268","v":9500},0,9500]
[4011.0,"Voldsløkka tennisbaner",null,null,{"$f":"-9500*-1","v":9500},null,9500,9500.0,0.0,9500,{"$f":"H269-E269","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E269-N269","v":9500},0,9500]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H270-E270","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E270-N270","v":0},0,0]
[21.0,"Innebandy senior",null,null,{"$f":"0*-1","v":0},null,0,0.0,30000.0,-30000,{"$f":"H271-E271","v":0},30000,-30000,{"$f":"-2246*-1","v":2246},63044.84,-60798.84,{"$f":"E271-N271","v":-2246},-63044.84,60798.84]
[100.0,"Lagskasser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H272-E272","v":0},0,0,{"$f":"-800*-1","v":800},3023.65,-2223.65,{"$f":"E272-N272","v":-800},-3023.65,2223.65]
[202.0,"Damer elite innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H273-E273","v":0},0,0,{"$f":"-800*-1","v":800},null,800,{"$f":"E273-N273","v":-800},0,-800]
[212.0,"Damer 3 innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H274-E274","v":0},0,0,{"$f":"0*-1","v":0},3023.65,-3023.65,{"$f":"E274-N274","v":0},-3023.65,3023.65]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},null,0,0.0,30000.0,-30000,{"$f":"H275-E275","v":0},30000,-30000,{"$f":"-650*-1","v":650},60021.19,-59371.19,{"$f":"E275-N275","v":-650},-60021.19,59371.19]
[1001.0,"Treningsavgift",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H276-E276","v":0},0,0,{"$f":"0*-1","v":0},392.41,-392.41,{"$f":"E276-N276","v":0},-392.41,392.41]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H277-E277","v":0},0,0,{"$f":"0*-1","v":0},6292.0,-6292,{"$f":"E277-N277","v":0},-6292,6292]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,0.0,4000.0,-4000,{"$f":"H278-E278","v":0},4000,-4000,{"$f":"-650*-1","v":650},21166.38,-20516.38,{"$f":"E278-N278","v":-650},-21166.38,20516.38]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,16000.0,-16000,{"$f":"H279-E279","v":0},16000,-16000,{"$f":"0*-1","v":0},32170.4,-32170.4,{"$f":"E279-N279","v":0},-32170.4,32170.4]
[1017.0,"Bøter",null,null,{"$f":"0*-1","v":0},null,0,0.0,10000.0,-10000,{"$f":"H280-E280","v":0},10000,-10000,{"$f":"0*-1","v":0},null,0,{"$f":"E280-N280","v":0},0,0]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H281-E281","v":0},0,0,{"$f":"-765*-1","v":765},null,765,{"$f":"E281-N281","v":-765},0,-765]
[3009.0,"Elitekamper innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H282-E282","v":0},0,0,{"$f":"-765*-1","v":765},null,765,{"$f":"E282-N282","v":-765},0,-765]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H283-E283","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E283-N283","v":0},0,0]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H284-E284","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E284-N284","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H285-E285","v":0},0,0,{"$f":"-31*-1","v":31},null,31,{"$f":"E285-N285","v":-31},0,-31]
[5011.0,"Markedsføring",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H286-E286","v":0},0,0,{"$f":"-31*-1","v":31},null,31,{"$f":"E286-N286","v":-31},0,-31]
[23.0,"Rugby herrer",null,null,{"$f":"0*-1","v":0},6.24,-6.24,10500.0,11300.0,-800,{"$f":"H287-E287","v":10500},11293.76,-793.76,{"$f":"-3500*-1","v":3500},73.71,3426.29,{"$f":"E287-N287","v":-3500},-67.47,-3432.53]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},6.24,-6.24,10500.0,11300.0,-800,{"$f":"H288-E288","v":10500},11293.76,-793.76,{"$f":"-3500*-1","v":3500},73.71,3426.29,{"$f":"E288-N288","v":-3500},-67.47,-3432.53]
[1001.0,"Treningsavgift",null,null,{"$f":"0*-1","v":0},6.24,-6.24,null,null,0,{"$f":"H289-E289","v":0},-6.24,6.24,{"$f":"-3500*-1","v":3500},73.71,3426.29,{"$f":"E289-N289","v":-3500},-67.47,-3432.53]
[1005.0,"Dugnad",null,null,{"$f":"0*-1","v":0},null,0,500.0,0.0,500,{"$f":"H290-E290","v":500},0,500,{"$f":"0*-1","v":0},null,0,{"$f":"E290-N290","v":0},0,0]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,10000.0,1500.0,8500,{"$f":"H291-E291","v":10000},1500,8500,{"$f":"0*-1","v":0},null,0,{"$f":"E291-N291","v":0},0,0]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,9800.0,-9800,{"$f":"H292-E292","v":0},9800,-9800,{"$f":"0*-1","v":0},null,0,{"$f":"E292-N292","v":0},0,0]
[31.0,"Innebandy junior",null,null,{"$f":"-1800*-1","v":1800},226.72,1573.28,0.0,10200.0,-10200,{"$f":"H293-E293","v":-1800},9973.28,-11773.28,{"$f":"-10000*-1","v":10000},78515.0,-68515,{"$f":"E293-N293","v":-8200},-78288.28,70088.28]
[100.0,"Lagskasser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H294-E294","v":0},0,0,{"$f":"-10000*-1","v":10000},34952.73,-24952.73,{"$f":"E294-N294","v":-10000},-34952.73,24952.73]
[204.0,"Jenter 2002-2006 innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H295-E295","v":0},0,0,{"$f":"-10000*-1","v":10000},33947.73,-23947.73,{"$f":"E295-N295","v":-10000},-33947.73,23947.73]
[206.0,"Jenter 2002 - 2003 innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H296-E296","v":0},0,0,{"$f":"0*-1","v":0},1005.0,-1005,{"$f":"E296-N296","v":0},-1005,1005]
[1000.0,"Aktivitet",null,null,{"$f":"-1800*-1","v":1800},226.72,1573.28,0.0,10200.0,-10200,{"$f":"H297-E297","v":-1800},9973.28,-11773.28,{"$f":"0*-1","v":0},8931.77,-8931.77,{"$f":"E297-N297","v":1800},-8705.05,10505.05]
[1001.0,"Treningsavgift",null,null,{"$f":"-1800*-1","v":1800},226.72,1573.28,null,null,0,{"$f":"H298-E298","v":-1800},-226.72,-1573.28,{"$f":"0*-1","v":0},248.27,-248.27,{"$f":"E298-N298","v":1800},-21.55,1821.55]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H299-E299","v":0},0,0,{"$f":"0*-1","v":0},1469.0,-1469,{"$f":"E299-N299","v":0},-1469,1469]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H300-E300","v":0},0,0,{"$f":"0*-1","v":0},2852.5,-2852.5,{"$f":"E300-N300","v":0},-2852.5,2852.5]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H301-E301","v":0},5000,-5000,{"$f":"0*-1","v":0},1862.0,-1862,{"$f":"E301-N301","v":0},-1862,1862]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,3200.0,-3200,{"$f":"H302-E302","v":0},3200,-3200,{"$f":"0*-1","v":0},2500.0,-2500,{"$f":"E302-N302","v":0},-2500,2500]
[1017.0,"Bøter",null,null,{"$f":"0*-1","v":0},null,0,0.0,2000.0,-2000,{"$f":"H303-E303","v":0},2000,-2000,{"$f":"0*-1","v":0},null,0,{"$f":"E303-N303","v":0},0,0]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H304-E304","v":0},0,0,{"$f":"0*-1","v":0},21965.4,-21965.4,{"$f":"E304-N304","v":0},-21965.4,21965.4]
[2001.0,"Sportslig utvalg",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H305-E305","v":0},0,0,{"$f":"0*-1","v":0},21965.4,-21965.4,{"$f":"E305-N305","v":0},-21965.4,21965.4]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H306-E306","v":0},0,0,{"$f":"0*-1","v":0},12665.1,-12665.1,{"$f":"E306-N306","v":0},-12665.1,12665.1]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H307-E307","v":0},0,0,{"$f":"0*-1","v":0},12665.1,-12665.1,{"$f":"E307-N307","v":0},-12665.1,12665.1]
[33.0,"Rugby Damer",null,null,{"$f":"0*-1","v":0},57271.0,-57271,6500.0,9800.0,-3300,{"$f":"H308-E308","v":6500},-47471,53971,{"$f":"-4500*-1","v":4500},77.05,4422.95,{"$f":"E308-N308","v":-4500},57193.95,-61693.95]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},57271.0,-57271,6500.0,9800.0,-3300,{"$f":"H309-E309","v":6500},-47471,53971,{"$f":"-4500*-1","v":4500},77.05,4422.95,{"$f":"E309-N309","v":-4500},57193.95,-61693.95]
[1001.0,"Treningsavgift",null,null,{"$f":"0*-1","v":0},null,0,5000.0,0.0,5000,{"$f":"H310-E310","v":5000},0,5000,{"$f":"-4500*-1","v":4500},77.05,4422.95,{"$f":"E310-N310","v":-4500},-77.05,-4422.95]
[1005.0,"Dugnad",null,null,{"$f":"0*-1","v":0},null,0,1500.0,0.0,1500,{"$f":"H311-E311","v":1500},0,1500,{"$f":"0*-1","v":0},null,0,{"$f":"E311-N311","v":0},0,0]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},57271.0,-57271,null,null,0,{"$f":"H312-E312","v":0},-57271,57271,{"$f":"0*-1","v":0},null,0,{"$f":"E312-N312","v":0},57271,-57271]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,9800.0,-9800,{"$f":"H313-E313","v":0},9800,-9800,{"$f":"0*-1","v":0},null,0,{"$f":"E313-N313","v":0},0,0]
[37.0,"Fotball junior",null,null,{"$f":"-23100*-1","v":23100},295454.84,-272354.84,443500.0,439244.000002,4255.999998,{"$f":"H314-E314","v":420400},143789.16,276610.84,{"$f":"-181850*-1","v":181850},295509.19,-113659.19,{"$f":"E314-N314","v":-158750},-54.35,-158695.65]
[100.0,"Lagskasser",null,null,{"$f":"-1100*-1","v":1100},5447.35,-4347.35,null,null,0,{"$f":"H315-E315","v":-1100},-5447.35,4347.35,{"$f":"0*-1","v":0},6820.52,-6820.52,{"$f":"E315-N315","v":1100},-1373.17,2473.17]
[301.0,"Futsal",null,null,{"$f":"-1100*-1","v":1100},-3096.9,4196.9,null,null,0,{"$f":"H316-E316","v":-1100},3096.9,-4196.9,{"$f":"0*-1","v":0},null,0,{"$f":"E316-N316","v":1100},-3096.9,4196.9]
[302.0,"Gutt junior fotball",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H317-E317","v":0},0,0,{"$f":"0*-1","v":0},1300.0,-1300,{"$f":"E317-N317","v":0},-1300,1300]
[310.0,"Jente 2005 fotball",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H318-E318","v":0},0,0,{"$f":"0*-1","v":0},385.52,-385.52,{"$f":"E318-N318","v":0},-385.52,385.52]
[312.0,"Jente 2006 fotball",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H319-E319","v":0},0,0,{"$f":"0*-1","v":0},1000.0,-1000,{"$f":"E319-N319","v":0},-1000,1000]
[314.0,"Jente 2007 fotball",null,null,{"$f":"0*-1","v":0},5500.0,-5500,null,null,0,{"$f":"H320-E320","v":0},-5500,5500,{"$f":"0*-1","v":0},null,0,{"$f":"E320-N320","v":0},5500,-5500]
[318.0,"Jente 2009 fotball",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H321-E321","v":0},0,0,{"$f":"0*-1","v":0},1550.0,-1550,{"$f":"E321-N321","v":0},-1550,1550]
[319.0,"Gutt 2009 fotball",null,null,{"$f":"0*-1","v":0},3044.25,-3044.25,null,null,0,{"$f":"H322-E322","v":0},-3044.25,3044.25,{"$f":"0*-1","v":0},null,0,{"$f":"E322-N322","v":0},3044.25,-3044.25]
[320.0,"Fotball jenter 2010",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H323-E323","v":0},0,0,{"$f":"0*-1","v":0},1350.0,-1350,{"$f":"E323-N323","v":0},-1350,1350]
[322.0,"Jente 2011 fotball",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H324-E324","v":0},0,0,{"$f":"0*-1","v":0},1235.0,-1235,{"$f":"E324-N324","v":0},-1235,1235]
[1000.0,"Aktivitet",null,null,{"$f":"-3800*-1","v":3800},176783.97,-172983.97,332500.0,334357.333334,-1857.333334,{"$f":"H325-E325","v":328700},157573.3633,171126.6367,{"$f":"-141500*-1","v":141500},199509.65,-58009.65,{"$f":"E325-N325","v":-137700},-22725.68,-114974.32]
[1001.0,"Treningsavgift",null,null,{"$f":"-3800*-1","v":3800},1369.13,2430.87,330500.0,21200.0,309300,{"$f":"H326-E326","v":326700},19830.87,306869.13,{"$f":"-141500*-1","v":141500},3675.15,137824.85,{"$f":"E326-N326","v":-137700},-2306.02,-135393.98]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},55148.32,-55148.32,0.0,12124.0,-12124,{"$f":"H327-E327","v":0},-43024.32,43024.32,{"$f":"0*-1","v":0},30967.5,-30967.5,{"$f":"E327-N327","v":0},24180.82,-24180.82]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},98825.02,-98825.02,0.0,128000.0,-128000,{"$f":"H328-E328","v":0},29174.98,-29174.98,{"$f":"0*-1","v":0},123039.0,-123039,{"$f":"E328-N328","v":0},-24213.98,24213.98]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},20941.5,-20941.5,0.0,92000.0,-92000,{"$f":"H329-E329","v":0},71058.5,-71058.5,{"$f":"0*-1","v":0},1389.0,-1389,{"$f":"E329-N329","v":0},19552.5,-19552.5]
[1009.0,"Utstyr dommere",null,null,{"$f":"0*-1","v":0},500.0,-500,null,null,0,{"$f":"H330-E330","v":0},-500,500,{"$f":"0*-1","v":0},null,0,{"$f":"E330-N330","v":0},500,-500]
[1010.0,"Serieavgifter, lagavgifter",null,null,{"$f":"0*-1","v":0},null,0,0.0,55900.0,-55900,{"$f":"H331-E331","v":0},55900,-55900,{"$f":"0*-1","v":0},33900.0,-33900,{"$f":"E331-N331","v":0},-33900,33900]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,4800.0,-4800,{"$f":"H332-E332","v":0},4800,-4800,{"$f":"0*-1","v":0},null,0,{"$f":"E332-N332","v":0},0,0]
[1013.0,"Overganger",null,null,{"$f":"0*-1","v":0},null,0,2000.0,2000.0,0,{"$f":"H333-E333","v":2000},2000,0,{"$f":"0*-1","v":0},null,0,{"$f":"E333-N333","v":0},0,0]
[1015.0,"Dispensasjoner/ omberamminger",null,null,{"$f":"0*-1","v":0},null,0,0.0,1666.666667,-1666.666667,{"$f":"H334-E334","v":0},1666.666667,-1666.666667,{"$f":"0*-1","v":0},null,0,{"$f":"E334-N334","v":0},0,0]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,15000.0,-15000,{"$f":"H335-E335","v":0},15000,-15000,{"$f":"0*-1","v":0},5220.0,-5220,{"$f":"E335-N335","v":0},-5220,5220]
[1017.0,"Bøter",null,null,{"$f":"0*-1","v":0},null,0,0.0,1666.666667,-1666.666667,{"$f":"H336-E336","v":0},1666.666667,-1666.666667,{"$f":"0*-1","v":0},null,0,{"$f":"E336-N336","v":0},0,0]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H337-E337","v":0},0,0,{"$f":"0*-1","v":0},150.0,-150,{"$f":"E337-N337","v":0},-150,150]
[1020.0,"Premier og gaver",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H338-E338","v":0},0,0,{"$f":"0*-1","v":0},1169.0,-1169,{"$f":"E338-N338","v":0},-1169,1169]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},null,0,0.0,15500.0,-15500,{"$f":"H339-E339","v":0},15500,-15500,{"$f":"0*-1","v":0},0.0,0,{"$f":"E339-N339","v":0},0,0]
[2001.0,"Sportslig utvalg",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H340-E340","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E340-N340","v":0},0,0]
[2004.0,"Lederkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,3000.0,-3000,{"$f":"H341-E341","v":0},3000,-3000,{"$f":"0*-1","v":0},null,0,{"$f":"E341-N341","v":0},0,0]
[2005.0,"Trenerkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,7500.0,-7500,{"$f":"H342-E342","v":0},7500,-7500,{"$f":"0*-1","v":0},null,0,{"$f":"E342-N342","v":0},0,0]
[2006.0,"Dommerkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H343-E343","v":0},5000,-5000,{"$f":"0*-1","v":0},null,0,{"$f":"E343-N343","v":0},0,0]
[3000.0,"Arrangement",null,null,{"$f":"-18200*-1","v":18200},113223.52,-95023.52,111000.0,87720.0,23280,{"$f":"H344-E344","v":92800},-25503.52,118303.52,{"$f":"-40350*-1","v":40350},89179.02,-48829.02,{"$f":"E344-N344","v":-22150},24044.5,-46194.5]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},1400.0,-1400,15000.0,0.0,15000,{"$f":"H345-E345","v":15000},-1400,16400,{"$f":"0*-1","v":0},387.94,-387.94,{"$f":"E345-N345","v":0},1012.06,-1012.06]
[3006.0,"Tine- fotballskole",null,null,{"$f":"0*-1","v":0},2000.0,-2000,null,null,0,{"$f":"H346-E346","v":0},-2000,2000,{"$f":"0*-1","v":0},2000.0,-2000,{"$f":"E346-N346","v":0},0,0]
[3019.0,"Fotballfritidsordningen (FFO)",null,null,{"$f":"-18200*-1","v":18200},109823.52,-91623.52,96000.0,87720.0,8280,{"$f":"H347-E347","v":77800},-22103.52,99903.52,{"$f":"-40350*-1","v":40350},86791.08,-46441.08,{"$f":"E347-N347","v":-22150},23032.44,-45182.44]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},null,0,0.0,1666.666668,-1666.666668,{"$f":"H348-E348","v":0},1666.666668,-1666.666668,{"$f":"0*-1","v":0},null,0,{"$f":"E348-N348","v":0},0,0]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},null,0,0.0,1666.666668,-1666.666668,{"$f":"H349-E349","v":0},1666.666668,-1666.666668,{"$f":"0*-1","v":0},null,0,{"$f":"E349-N349","v":0},0,0]
[43.0,"Rugby Junior",null,null,{"$f":"0*-1","v":0},3811.72,-3811.72,2400.0,1500.0,900,{"$f":"H350-E350","v":2400},-2311.72,4711.72,{"$f":"-3500*-1","v":3500},59.93,3440.07,{"$f":"E350-N350","v":-3500},3751.79,-7251.79]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},3811.72,-3811.72,2400.0,1500.0,900,{"$f":"H351-E351","v":2400},-2311.72,4711.72,{"$f":"-3500*-1","v":3500},59.93,3440.07,{"$f":"E351-N351","v":-3500},3751.79,-7251.79]
[1001.0,"Treningsavgift",null,null,{"$f":"0*-1","v":0},null,0,2400.0,0.0,2400,{"$f":"H352-E352","v":2400},0,2400,{"$f":"-3500*-1","v":3500},59.93,3440.07,{"$f":"E352-N352","v":-3500},-59.93,-3440.07]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},3811.72,-3811.72,null,null,0,{"$f":"H353-E353","v":0},-3811.72,3811.72,{"$f":"0*-1","v":0},null,0,{"$f":"E353-N353","v":0},3811.72,-3811.72]
[1022.0,"Aktivitetsfondet",null,null,{"$f":"0*-1","v":0},null,0,0.0,1500.0,-1500,{"$f":"H354-E354","v":0},1500,-1500,{"$f":"0*-1","v":0},null,0,{"$f":"E354-N354","v":0},0,0]
["Totalt",null,null,null,{"$f":"-1892610.78*-1","v":1892610.78},2721238.15,-828627.37,3473706.000001,3666065.145337,-192359.1453,{"$f":"H355-E355","v":1581095.22},944826.9953,636268.2247,{"$f":"-3070968.92*-1","v":3070968.92},3174596.36,-103627.44,{"$f":"E355-N355","v":-1178358.14},-453358.21,-724999.93]
[]
["Fotball",null,null,null,{"$f":"-19593*-1","v":19593},310922.08,{"$f":"E357-F357","v":-291329.08},622990.0,814594.000005,{"$f":"H357-I357","v":-191604},{"$f":"H357-E357","v":603397},503671.92,{"$f":"K357-L357","v":99725.08},{"$f":"-517126*-1","v":517126},647702.4,{"$f":"N357-O357","v":-130576.4},{"$f":"E357-N357","v":-497533},-336780.32,{"$f":"Q357-R357","v":-160752.68}]
["Innebandy",null,null,null,{"$f":"-106185*-1","v":106185},36729.38,69455.62,-42400.0,66821.812,-109221.812,{"$f":"H358-E358","v":-148585},30092.432,-178677.432,{"$f":"-188741*-1","v":188741},252954.22,-64213.22,{"$f":"E358-N358","v":-82556},-216224.84,133668.84]
["Rugby",null,null,null,{"$f":"0*-1","v":0},63268.5,-63268.5,143200.0,40100.0,103100,{"$f":"H359-E359","v":143200},-23168.5,166368.5,{"$f":"-11520*-1","v":11520},211.04,11308.96,{"$f":"E359-N359","v":-11520},63057.46,-74577.46]