{"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":417,"n_cols":19,"rows_kept":417,"cut":false,"hidden":false,"merged":[]}
["Sagene IF"]
["Avdelings og prosjektrapport"]
["Periode:",{"$f":"\"202101\" & \" - \" & \"202107\"","v":"202101 - 202107"}]
[]
[{"$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,{"$f":"-1460562.93*-1","v":1460562.93},1881811.58,{"$f":"E7-F7","v":-421248.65},2091250.0,1977118.0,{"$f":"H7-I7","v":114132},{"$f":"H7-E7","v":630687.07},95306.42,{"$f":"K7-L7","v":535380.65},{"$f":"-2231774.75*-1","v":2231774.75},1375259.21,{"$f":"N7-O7","v":856515.54},{"$f":"E7-N7","v":-771211.82},506552.37,{"$f":"Q7-R7","v":-1277764.19}]
[{"$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":"0*-1","v":0},42597.33,-42597.33,null,null,0,{"$f":"H10-E10","v":0},-42597.33,42597.33,{"$f":"0*-1","v":0},null,0,{"$f":"E10-N10","v":0},42597.33,-42597.33]
[3024.0,"Ung opptur",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H11-E11","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E11-N11","v":0},0,0]
[5025.0,"Administrasjonsassisten",null,null,{"$f":"0*-1","v":0},42597.33,-42597.33,null,null,0,{"$f":"H12-E12","v":0},-42597.33,42597.33,{"$f":"0*-1","v":0},null,0,{"$f":"E12-N12","v":0},42597.33,-42597.33]
[1000.0,"Aktivitet",null,null,{"$f":"-30000*-1","v":30000},86016.91,-56016.91,300000.0,308000.0,-8000,{"$f":"H13-E13","v":270000},221983.09,48016.91,{"$f":"-450000*-1","v":450000},24462.59,425537.41,{"$f":"E13-N13","v":-420000},61554.32,-481554.32]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},15523.75,-15523.75,300000.0,300000.0,0,{"$f":"H14-E14","v":300000},284476.25,15523.75,{"$f":"-250000*-1","v":250000},0.0,250000,{"$f":"E14-N14","v":-250000},15523.75,-265523.75]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},2995.13,-2995.13,null,null,0,{"$f":"H15-E15","v":0},-2995.13,2995.13,{"$f":"0*-1","v":0},6437.8,-6437.8,{"$f":"E15-N15","v":0},-3442.67,3442.67]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},1212.8,-1212.8,null,null,0,{"$f":"H16-E16","v":0},-1212.8,1212.8,{"$f":"0*-1","v":0},3053.92,-3053.92,{"$f":"E16-N16","v":0},-1841.12,1841.12]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},4934.44,-4934.44,0.0,8000.0,-8000,{"$f":"H17-E17","v":0},3065.56,-3065.56,{"$f":"0*-1","v":0},8001.0,-8001,{"$f":"E17-N17","v":0},-3066.56,3066.56]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},1930.0,-1930,null,null,0,{"$f":"H18-E18","v":0},-1930,1930,{"$f":"0*-1","v":0},null,0,{"$f":"E18-N18","v":0},1930,-1930]
[1021.0,"Nye idretter",null,null,{"$f":"-30000*-1","v":30000},56605.39,-26605.39,null,null,0,{"$f":"H19-E19","v":-30000},-56605.39,26605.39,{"$f":"-100000*-1","v":100000},6969.87,93030.13,{"$f":"E19-N19","v":-70000},49635.52,-119635.52]
[1022.0,"Aktivitetsfondet",null,null,{"$f":"0*-1","v":0},2815.4,-2815.4,null,null,0,{"$f":"H20-E20","v":0},-2815.4,2815.4,{"$f":"-100000*-1","v":100000},null,100000,{"$f":"E20-N20","v":-100000},2815.4,-102815.4]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},90559.55,-90559.55,0.0,64218.0,-64218,{"$f":"H21-E21","v":0},-26341.55,26341.55,{"$f":"0*-1","v":0},35947.64,-35947.64,{"$f":"E21-N21","v":0},54611.91,-54611.91]
[2001.0,"Sportslig utvalg",null,null,{"$f":"0*-1","v":0},90559.55,-90559.55,0.0,64218.0,-64218,{"$f":"H22-E22","v":0},-26341.55,26341.55,{"$f":"0*-1","v":0},35947.64,-35947.64,{"$f":"E22-N22","v":0},54611.91,-54611.91]
[2004.0,"Lederkurs",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H23-E23","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E23-N23","v":0},0,0]
[3000.0,"Arrangement",null,null,{"$f":"-152713*-1","v":152713},402927.37,-250214.37,543000.0,563645.0,-20645,{"$f":"H24-E24","v":390287},160717.63,229569.37,{"$f":"-437690*-1","v":437690},134287.56,303402.44,{"$f":"E24-N24","v":-284977},268639.81,-553616.81]
[3002.0,"Åpen dag",null,null,{"$f":"0*-1","v":0},44907.05,-44907.05,50000.0,43800.0,6200,{"$f":"H25-E25","v":50000},-1107.05,51107.05,{"$f":"-50000*-1","v":50000},20122.33,29877.67,{"$f":"E25-N25","v":-50000},24784.72,-74784.72]
[3003.0,"Skoleprosjektet",null,null,{"$f":"-1713*-1","v":1713},126821.43,-125108.43,108000.0,140000.0,-32000,{"$f":"H26-E26","v":106287},13178.57,93108.43,{"$f":"-3217*-1","v":3217},33178.38,-29961.38,{"$f":"E26-N26","v":-1504},93643.05,-95147.05]
[3004.0,"Storbytiltak",null,null,{"$f":"-125000*-1","v":125000},12774.55,112225.45,35000.0,38180.0,-3180,{"$f":"H27-E27","v":-90000},25405.45,-115405.45,{"$f":"-35000*-1","v":35000},1022.0,33978,{"$f":"E27-N27","v":90000},11752.55,78247.45]
[3005.0,"Norway cup",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H28-E28","v":0},0,0,{"$f":"15400*-1","v":-15400},null,-15400,{"$f":"E28-N28","v":15400},0,15400]
[3013.0,"Cup/ stevner/ ritt/ samlinger",null,null,{"$f":"-26000*-1","v":26000},25516.0,484,150000.0,50000.0,100000,{"$f":"H29-E29","v":124000},24484,99516,{"$f":"0*-1","v":0},null,0,{"$f":"E29-N29","v":26000},25516,484]
[3018.0,"Etter skoletid (EST)",null,null,{"$f":"0*-1","v":0},0.0,0,200000.0,291665.0,-91665,{"$f":"H30-E30","v":200000},291665,-91665,{"$f":"0*-1","v":0},-8765.0,8765,{"$f":"E30-N30","v":0},8765,-8765]
[3022.0,"Stjernesommer",null,null,{"$f":"0*-1","v":0},109172.44,-109172.44,null,null,0,{"$f":"H31-E31","v":0},-109172.44,109172.44,{"$f":"0*-1","v":0},86926.95,-86926.95,{"$f":"E31-N31","v":0},22245.49,-22245.49]
[3023.0,"Bærekraftig Ungdomsarbeid",null,null,{"$f":"0*-1","v":0},83735.9,-83735.9,null,null,0,{"$f":"H32-E32","v":0},-83735.9,83735.9,{"$f":"-364873*-1","v":364873},1802.9,363070.1,{"$f":"E32-N32","v":-364873},81933,-446806]
[4000.0,"Anlegg",null,null,{"$f":"-78521*-1","v":78521},42657.09,35863.91,8000.0,0.0,8000,{"$f":"H33-E33","v":-70521},-42657.09,-27863.91,{"$f":"0*-1","v":0},35822.5,-35822.5,{"$f":"E33-N33","v":78521},6834.59,71686.41]
[4003.0,"Kiosk",null,null,{"$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,{"$f":"E34-N34","v":0},0,0]
[4004.0,"Bjølsenhallen",null,null,{"$f":"-78521*-1","v":78521},11903.78,66617.22,125000.0,0.0,125000,{"$f":"H35-E35","v":46479},-11903.78,58382.78,{"$f":"0*-1","v":0},9347.94,-9347.94,{"$f":"E35-N35","v":78521},2555.84,75965.16]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},30753.31,-30753.31,null,null,0,{"$f":"H36-E36","v":0},-30753.31,30753.31,{"$f":"0*-1","v":0},26474.56,-26474.56,{"$f":"E36-N36","v":0},4278.75,-4278.75]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-117000.0,0.0,-117000,{"$f":"H37-E37","v":-117000},0,-117000,{"$f":"0*-1","v":0},null,0,{"$f":"E37-N37","v":0},0,0]
[4016.0,"Svermen",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H38-E38","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E38-N38","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"-1199328.93*-1","v":1199328.93},1217053.33,-17724.4,1240250.0,1041255.0,198995,{"$f":"H39-E39","v":40921.07},-175798.33,216719.4,{"$f":"-1344084.75*-1","v":1344084.75},1144738.92,199345.83,{"$f":"E39-N39","v":-144755.82},72314.41,-217070.23]
[5001.0,"Medlemsavgift",null,null,{"$f":"-406465.3*-1","v":406465.3},12113.31,394351.99,500000.0,0.0,500000,{"$f":"H40-E40","v":93534.7},-12113.31,105648.01,{"$f":"-444068.75*-1","v":444068.75},12033.57,432035.18,{"$f":"E40-N40","v":-37603.45},79.74,-37683.19]
[5002.0,"Tilskudd Oslo kommune",null,null,{"$f":"-431250*-1","v":431250},null,431250,431250.0,0.0,431250,{"$f":"H41-E41","v":0},0,0,{"$f":"-382750*-1","v":382750},null,382750,{"$f":"E41-N41","v":48500},0,48500]
[5004.0,"Tilskudd bydel Sagene",null,null,{"$f":"-175000*-1","v":175000},null,175000,175000.0,0.0,175000,{"$f":"H42-E42","v":0},0,0,{"$f":"-175000*-1","v":175000},null,175000,{"$f":"E42-N42","v":0},0,0]
[5005.0,"Grasrotmidler",null,null,{"$f":"-173413.63*-1","v":173413.63},null,173413.63,124000.0,0.0,124000,{"$f":"H43-E43","v":-49413.63},0,-49413.63,{"$f":"-119266*-1","v":119266},null,119266,{"$f":"E43-N43","v":54147.63},0,54147.63]
[5006.0,"Momskompensasjon",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H44-E44","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E44-N44","v":0},0,0]
[5007.0,"Supporterklubb",null,null,{"$f":"-1200*-1","v":1200},21.0,1179,null,null,0,{"$f":"H45-E45","v":-1200},-21,-1179,{"$f":"-17000*-1","v":17000},2040.14,14959.86,{"$f":"E45-N45","v":-15800},-2019.14,-13780.86]
[5008.0,"Daglig leder",null,null,{"$f":"0*-1","v":0},358219.26,-358219.26,0.0,379165.0,-379165,{"$f":"H46-E46","v":0},20945.74,-20945.74,{"$f":"0*-1","v":0},374672.81,-374672.81,{"$f":"E46-N46","v":0},-16453.55,16453.55]
[5009.0,"Drift av kontoret",null,null,{"$f":"-12000*-1","v":12000},105035.93,-93035.93,10000.0,110340.0,-100340,{"$f":"H47-E47","v":-2000},5304.07,-7304.07,{"$f":"-6000*-1","v":6000},96507.84,-90507.84,{"$f":"E47-N47","v":6000},8528.09,-2528.09]
[5010.0,"IT",null,null,{"$f":"0*-1","v":0},174525.51,-174525.51,0.0,194500.0,-194500,{"$f":"H48-E48","v":0},19974.49,-19974.49,{"$f":"0*-1","v":0},147789.43,-147789.43,{"$f":"E48-N48","v":0},26736.08,-26736.08]
[5011.0,"Markedsføring",null,null,{"$f":"0*-1","v":0},272741.95,-272741.95,0.0,28000.0,-28000,{"$f":"H49-E49","v":0},-244741.95,244741.95,{"$f":"-200000*-1","v":200000},153053.1,46946.9,{"$f":"E49-N49","v":-200000},119688.85,-319688.85]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},7602.74,-7602.74,null,null,0,{"$f":"H50-E50","v":0},-7602.74,7602.74,{"$f":"0*-1","v":0},19219.0,-19219,{"$f":"E50-N50","v":0},-11616.26,11616.26]
[5013.0,"Regnskap",null,null,{"$f":"0*-1","v":0},141816.0,-141816,0.0,140000.0,-140000,{"$f":"H51-E51","v":0},-1816,1816,{"$f":"0*-1","v":0},157161.0,-157161,{"$f":"E51-N51","v":0},-15345,15345]
[5014.0,"Revisjon",null,null,{"$f":"0*-1","v":0},null,0,0.0,50000.0,-50000,{"$f":"H52-E52","v":0},50000,-50000,{"$f":"0*-1","v":0},52375.0,-52375,{"$f":"E52-N52","v":0},-52375,52375]
[5016.0,"Forsikringer",null,null,{"$f":"0*-1","v":0},20452.94,-20452.94,0.0,32000.0,-32000,{"$f":"H53-E53","v":0},11547.06,-11547.06,{"$f":"0*-1","v":0},17226.22,-17226.22,{"$f":"E53-N53","v":0},3226.72,-3226.72]
[5017.0,"Kontanthåndtering",null,null,{"$f":"0*-1","v":0},5999.39,-5999.39,0.0,5750.0,-5750,{"$f":"H54-E54","v":0},-249.39,249.39,{"$f":"0*-1","v":0},6751.36,-6751.36,{"$f":"E54-N54","v":0},-751.97,751.97]
[5018.0,"Betalingsløsninger",null,null,{"$f":"0*-1","v":0},17269.3,-17269.3,0.0,21000.0,-21000,{"$f":"H55-E55","v":0},3730.7,-3730.7,{"$f":"0*-1","v":0},24709.84,-24709.84,{"$f":"E55-N55","v":0},-7440.54,7440.54]
[5019.0,"Pensjonsforsikring",null,null,{"$f":"0*-1","v":0},101256.0,-101256,0.0,80500.0,-80500,{"$f":"H56-E56","v":0},-20756,20756,{"$f":"0*-1","v":0},81148.0,-81148,{"$f":"E56-N56","v":0},20108,-20108]
[5021.0,"Driftsleder",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H57-E57","v":0},0,0,{"$f":"0*-1","v":0},51.61,-51.61,{"$f":"E57-N57","v":0},-51.61,51.61]
[2.0,"Innebandy Klubb",null,null,{"$f":"-204185*-1","v":204185},56477.2,147707.8,36800.0,46588.171,-9788.171,{"$f":"H58-E58","v":-167385},-9889.029,-157495.971,{"$f":"-299305.9*-1","v":299305.9},120437.78,178868.12,{"$f":"E58-N58","v":-95120.9},-63960.58,-31160.32]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},833.33,-833.33,null,null,0,{"$f":"H59-E59","v":0},-833.33,833.33,{"$f":"-25870*-1","v":25870},41767.31,-15897.31,{"$f":"E59-N59","v":-25870},-40933.98,15063.98]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H60-E60","v":0},0,0,{"$f":"-25870*-1","v":25870},8633.31,17236.69,{"$f":"E60-N60","v":-25870},-8633.31,-17236.69]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},833.33,-833.33,null,null,0,{"$f":"H61-E61","v":0},-833.33,833.33,{"$f":"0*-1","v":0},684.0,-684,{"$f":"E61-N61","v":0},149.33,-149.33]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H62-E62","v":0},0,0,{"$f":"0*-1","v":0},32450.0,-32450,{"$f":"E62-N62","v":0},-32450,32450]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},null,0,18000.0,0.0,18000,{"$f":"H63-E63","v":18000},0,18000,{"$f":"-2700*-1","v":2700},null,2700,{"$f":"E63-N63","v":-2700},0,-2700]
[3009.0,"Elitekamper innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H64-E64","v":0},0,0,{"$f":"-2700*-1","v":2700},null,2700,{"$f":"E64-N64","v":-2700},0,-2700]
[3013.0,"Cup/ stevner/ ritt/ samlinger",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H65-E65","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E65-N65","v":0},0,0]
[3015.0,"Oslo sommertid",null,null,{"$f":"0*-1","v":0},null,0,18000.0,0.0,18000,{"$f":"H66-E66","v":18000},0,18000,{"$f":"0*-1","v":0},null,0,{"$f":"E66-N66","v":0},0,0]
[4000.0,"Anlegg",null,null,{"$f":"-204185*-1","v":204185},55535.72,148649.28,18800.0,0.0,18800,{"$f":"H67-E67","v":-185385},-55535.72,-129849.28,{"$f":"-270735.9*-1","v":270735.9},78306.97,192428.93,{"$f":"E67-N67","v":-66550.9},-22771.25,-43779.65]
[4003.0,"Kiosk",null,null,{"$f":"-25879*-1","v":25879},3767.16,22111.84,6000.0,0.0,6000,{"$f":"H68-E68","v":-19879},-3767.16,-16111.84,{"$f":"-116778.9*-1","v":116778.9},65658.73,51120.17,{"$f":"E68-N68","v":-90899.9},-61891.57,-29008.33]
[4004.0,"Bjølsenhallen",null,null,{"$f":"-178306*-1","v":178306},51768.56,126537.44,158000.0,0.0,158000,{"$f":"H69-E69","v":-20306},-51768.56,31462.56,{"$f":"-153957*-1","v":153957},12648.24,141308.76,{"$f":"E69-N69","v":24349},39120.32,-14771.32]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-145200.0,0.0,-145200,{"$f":"H70-E70","v":-145200},0,-145200,{"$f":"0*-1","v":0},null,0,{"$f":"E70-N70","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},108.15,-108.15,0.0,46588.171,-46588.171,{"$f":"H71-E71","v":0},46480.021,-46480.021,{"$f":"0*-1","v":0},363.5,-363.5,{"$f":"E71-N71","v":0},-255.35,255.35]
[5007.0,"Supporterklubb",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H72-E72","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E72-N72","v":0},0,0]
[5011.0,"Markedsføring",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H73-E73","v":0},0,0,{"$f":"0*-1","v":0},-16.5,16.5,{"$f":"E73-N73","v":0},16.5,-16.5]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H74-E74","v":0},0,0,{"$f":"0*-1","v":0},95.0,-95,{"$f":"E74-N74","v":0},-95,95]
[5018.0,"Betalingsløsninger",null,null,{"$f":"0*-1","v":0},108.15,-108.15,null,null,0,{"$f":"H75-E75","v":0},-108.15,108.15,{"$f":"0*-1","v":0},285.0,-285,{"$f":"E75-N75","v":0},-176.85,176.85]
[5022.0,"Driftspersonell fast",null,null,{"$f":"0*-1","v":0},null,0,0.0,46588.171,-46588.171,{"$f":"H76-E76","v":0},46588.171,-46588.171,{"$f":"0*-1","v":0},null,0,{"$f":"E76-N76","v":0},0,0]
[3.0,"Fotball Klubb",null,null,{"$f":"-114741.12*-1","v":114741.12},148014.4,-33273.28,278126.0,291391.666669,-13265.66667,{"$f":"H77-E77","v":163384.88},143377.2667,20007.61333,{"$f":"-323826*-1","v":323826},137375.52,186450.48,{"$f":"E77-N77","v":-209084.88},10638.88,-219723.76]
[1000.0,"Aktivitet",null,null,{"$f":"50166*-1","v":-50166},27087.59,-77253.59,8400.0,52150.0,-43750,{"$f":"H78-E78","v":58566},25062.41,33503.59,{"$f":"94308*-1","v":-94308},33086.05,-127394.05,{"$f":"E78-N78","v":44142},-5998.46,50140.46]
[1001.0,"Treningsavgift",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H79-E79","v":0},0,0,{"$f":"0*-1","v":0},38.58,-38.58,{"$f":"E79-N79","v":0},-38.58,38.58]
[1004.0,"Sponsorer",null,null,{"$f":"77362*-1","v":-77362},null,-77362,null,null,0,{"$f":"H80-E80","v":77362},0,77362,{"$f":"97908*-1","v":-97908},null,-97908,{"$f":"E80-N80","v":20546},0,20546]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},98.63,-98.63,null,null,0,{"$f":"H81-E81","v":0},-98.63,98.63,{"$f":"0*-1","v":0},1968.55,-1968.55,{"$f":"E81-N81","v":0},-1869.92,1869.92]
[1009.0,"Utstyr dommere",null,null,{"$f":"0*-1","v":0},2000.0,-2000,0.0,20000.0,-20000,{"$f":"H82-E82","v":0},18000,-18000,{"$f":"0*-1","v":0},null,0,{"$f":"E82-N82","v":0},2000,-2000]
[1010.0,"Serieavgifter, lagavgifter",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H83-E83","v":0},0,0,{"$f":"0*-1","v":0},6000.0,-6000,{"$f":"E83-N83","v":0},-6000,6000]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},15000.0,-15000,0.0,15000.0,-15000,{"$f":"H84-E84","v":0},0,0,{"$f":"0*-1","v":0},15000.0,-15000,{"$f":"E84-N84","v":0},0,0]
[1013.0,"Overganger",null,null,{"$f":"-27196*-1","v":27196},1238.96,25957.04,8400.0,8400.0,0,{"$f":"H85-E85","v":-18796},7161.04,-25957.04,{"$f":"-3600*-1","v":3600},9828.92,-6228.92,{"$f":"E85-N85","v":23596},-8589.96,32185.96]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H86-E86","v":0},0,0,{"$f":"0*-1","v":0},250.0,-250,{"$f":"E86-N86","v":0},-250,250]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,0.0,2916.666669,-2916.666669,{"$f":"H87-E87","v":0},2916.666669,-2916.666669,{"$f":"0*-1","v":0},null,0,{"$f":"E87-N87","v":0},0,0]
[1020.0,"Premier og gaver",null,null,{"$f":"0*-1","v":0},8750.0,-8750,0.0,5833.333331,-5833.333331,{"$f":"H88-E88","v":0},-2916.666669,2916.666669,{"$f":"0*-1","v":0},null,0,{"$f":"E88-N88","v":0},8750,-8750]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},84757.06,-84757.06,0.0,136325.0,-136325,{"$f":"H89-E89","v":0},51567.94,-51567.94,{"$f":"-251500*-1","v":251500},90371.47,161128.53,{"$f":"E89-N89","v":-251500},-5614.41,-245885.59]
[2001.0,"Sportslig utvalg",null,null,{"$f":"0*-1","v":0},42849.06,-42849.06,0.0,136325.0,-136325,{"$f":"H90-E90","v":0},93475.94,-93475.94,{"$f":"-250000*-1","v":250000},57126.47,192873.53,{"$f":"E90-N90","v":-250000},-14277.41,-235722.59]
[2004.0,"Lederkurs",null,null,{"$f":"0*-1","v":0},4000.0,-4000,null,null,0,{"$f":"H91-E91","v":0},-4000,4000,{"$f":"-1500*-1","v":1500},null,1500,{"$f":"E91-N91","v":-1500},4000,-5500]
[2005.0,"Trenerkurs",null,null,{"$f":"0*-1","v":0},24308.0,-24308,null,null,0,{"$f":"H92-E92","v":0},-24308,24308,{"$f":"0*-1","v":0},26145.0,-26145,{"$f":"E92-N92","v":0},-1837,1837]
[2006.0,"Dommerkurs",null,null,{"$f":"0*-1","v":0},13600.0,-13600,null,null,0,{"$f":"H93-E93","v":0},-13600,13600,{"$f":"0*-1","v":0},7100.0,-7100,{"$f":"E93-N93","v":0},6500,-6500]
[3000.0,"Arrangement",null,null,{"$f":"-56048.12*-1","v":56048.12},22481.26,33566.86,290000.0,100000.0,190000,{"$f":"H94-E94","v":233951.88},77518.74,156433.14,{"$f":"0*-1","v":0},null,0,{"$f":"E94-N94","v":56048.12},22481.26,33566.86]
[3006.0,"Tine- fotballskole",null,null,{"$f":"0*-1","v":0},null,0,150000.0,100000.0,50000,{"$f":"H95-E95","v":150000},100000,50000,{"$f":"0*-1","v":0},null,0,{"$f":"E95-N95","v":0},0,0]
[3013.0,"Cup/ stevner/ ritt/ samlinger",null,null,{"$f":"-22648.12*-1","v":22648.12},22481.26,166.86,null,null,0,{"$f":"H96-E96","v":-22648.12},-22481.26,-166.86,{"$f":"0*-1","v":0},null,0,{"$f":"E96-N96","v":22648.12},22481.26,166.86]
[3015.0,"Oslo sommertid",null,null,{"$f":"0*-1","v":0},null,0,140000.0,0.0,140000,{"$f":"H97-E97","v":140000},0,140000,{"$f":"0*-1","v":0},null,0,{"$f":"E97-N97","v":0},0,0]
[3019.0,"Fotballfritidsordningen (FFO)",null,null,{"$f":"-33400*-1","v":33400},null,33400,null,null,0,{"$f":"H98-E98","v":-33400},0,-33400,{"$f":"0*-1","v":0},null,0,{"$f":"E98-N98","v":33400},0,33400]
[4000.0,"Anlegg",null,null,{"$f":"-108859*-1","v":108859},12888.49,95970.51,-20274.0,0.0,-20274,{"$f":"H99-E99","v":-129133},-12888.49,-116244.51,{"$f":"-164634*-1","v":164634},12499.0,152135,{"$f":"E99-N99","v":-55775},389.49,-56164.49]
[4003.0,"Kiosk",null,null,{"$f":"0*-1","v":0},0.0,0,null,null,0,{"$f":"H100-E100","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E100-N100","v":0},0,0]
[4005.0,"Voldsløkka garderober",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H101-E101","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E101-N101","v":0},0,0]
[4006.0,"Bjølsen kunstgress vinter",null,null,{"$f":"-99500*-1","v":99500},12888.49,86611.51,180000.0,0.0,180000,{"$f":"H102-E102","v":80500},-12888.49,93388.49,{"$f":"-158550*-1","v":158550},12513.65,146036.35,{"$f":"E102-N102","v":-59050},374.84,-59424.84]
[4007.0,"Bjølsen kunstgress sommer",null,null,{"$f":"-9359*-1","v":9359},null,9359,9126.0,0.0,9126,{"$f":"H103-E103","v":-233},0,-233,{"$f":"-6084*-1","v":6084},null,6084,{"$f":"E103-N103","v":3275},0,3275]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H104-E104","v":0},0,0,{"$f":"0*-1","v":0},-14.65,14.65,{"$f":"E104-N104","v":0},14.65,-14.65]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-209400.0,0.0,-209400,{"$f":"H105-E105","v":-209400},0,-209400,{"$f":"0*-1","v":0},null,0,{"$f":"E105-N105","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},800.0,-800,0.0,2916.666669,-2916.666669,{"$f":"H106-E106","v":0},2116.666669,-2116.666669,{"$f":"-2000*-1","v":2000},1419.0,581,{"$f":"E106-N106","v":-2000},-619,-1381]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},null,0,0.0,2916.666669,-2916.666669,{"$f":"H107-E107","v":0},2916.666669,-2916.666669,{"$f":"-2000*-1","v":2000},1419.0,581,{"$f":"E107-N107","v":-2000},-1419,-581]
[5013.0,"Regnskap",null,null,{"$f":"0*-1","v":0},800.0,-800,null,null,0,{"$f":"H108-E108","v":0},-800,800,{"$f":"0*-1","v":0},null,0,{"$f":"E108-N108","v":0},800,-800]
[4.0,"Anlegg",null,null,{"$f":"-433606.93*-1","v":433606.93},1224253.07,-790646.14,1788335.0,1198667.0,589668,{"$f":"H109-E109","v":1354728.07},-25586.07,1380314.14,{"$f":"-566130.5*-1","v":566130.5},1148542.59,-582412.09,{"$f":"E109-N109","v":-132523.57},75710.48,-208234.05]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},25000.0,-25000,null,null,0,{"$f":"H110-E110","v":0},-25000,25000,{"$f":"0*-1","v":0},3575.0,-3575,{"$f":"E110-N110","v":0},21425,-21425]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H111-E111","v":0},0,0,{"$f":"0*-1","v":0},3575.0,-3575,{"$f":"E111-N111","v":0},-3575,3575]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H112-E112","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E112-N112","v":0},0,0]
[1017.0,"Bøter",null,null,{"$f":"0*-1","v":0},25000.0,-25000,null,null,0,{"$f":"H113-E113","v":0},-25000,25000,{"$f":"0*-1","v":0},null,0,{"$f":"E113-N113","v":0},25000,-25000]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},1362.5,-1362.5,null,null,0,{"$f":"H114-E114","v":0},-1362.5,1362.5,{"$f":"0*-1","v":0},null,0,{"$f":"E114-N114","v":0},1362.5,-1362.5]
[2007.0,"Kursing ansatte",null,null,{"$f":"0*-1","v":0},1362.5,-1362.5,null,null,0,{"$f":"H115-E115","v":0},-1362.5,1362.5,{"$f":"0*-1","v":0},null,0,{"$f":"E115-N115","v":0},1362.5,-1362.5]
[3000.0,"Arrangement",null,null,{"$f":"-600*-1","v":600},2000.0,-1400,null,null,0,{"$f":"H116-E116","v":-600},-2000,1400,{"$f":"0*-1","v":0},0.0,0,{"$f":"E116-N116","v":600},2000,-1400]
[3009.0,"Elitekamper innebandy",null,null,{"$f":"-600*-1","v":600},null,600,null,null,0,{"$f":"H117-E117","v":-600},0,-600,{"$f":"0*-1","v":0},null,0,{"$f":"E117-N117","v":600},0,600]
[3013.0,"Cup/ stevner/ ritt/ samlinger",null,null,{"$f":"0*-1","v":0},2000.0,-2000,null,null,0,{"$f":"H118-E118","v":0},-2000,2000,{"$f":"0*-1","v":0},null,0,{"$f":"E118-N118","v":0},2000,-2000]
[3022.0,"Stjernesommer",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H119-E119","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E119-N119","v":0},0,0]
[4000.0,"Anlegg",null,null,{"$f":"-420731.93*-1","v":420731.93},647436.87,-226704.94,1788335.0,602167.0,1186168,{"$f":"H120-E120","v":1367603.07},-45269.87,1412872.94,{"$f":"-566130.5*-1","v":566130.5},553999.02,12131.48,{"$f":"E120-N120","v":-145398.57},93437.85,-238836.42]
[4003.0,"Kiosk",null,null,{"$f":"-197599.93*-1","v":197599.93},76494.33,121105.6,175000.0,140000.0,35000,{"$f":"H121-E121","v":-22599.93},63505.67,-86105.6,{"$f":"-353563*-1","v":353563},153573.35,199989.65,{"$f":"E121-N121","v":-155963.07},-77079.02,-78884.05]
[4004.0,"Bjølsenhallen",null,null,{"$f":"0*-1","v":0},61081.22,-61081.22,140000.0,72416.0,67584,{"$f":"H122-E122","v":140000},11334.78,128665.22,{"$f":"0*-1","v":0},49959.63,-49959.63,{"$f":"E122-N122","v":0},11121.59,-11121.59]
[4006.0,"Bjølsen kunstgress vinter",null,null,{"$f":"0*-1","v":0},64562.5,-64562.5,200000.0,161666.0,38334,{"$f":"H123-E123","v":200000},97103.5,102896.5,{"$f":"0*-1","v":0},59155.0,-59155,{"$f":"E123-N123","v":0},5407.5,-5407.5]
[4008.0,"Voldsløkka kunstis",null,null,{"$f":"-45378*-1","v":45378},63177.45,-17799.45,100000.0,15000.0,85000,{"$f":"H124-E124","v":54622},-48177.45,102799.45,{"$f":"0*-1","v":0},40054.3,-40054.3,{"$f":"E124-N124","v":45378},23123.15,22254.85]
[4013.0,"Klubbhuset",null,null,{"$f":"-177754*-1","v":177754},286390.83,-108636.83,233335.0,154750.0,78585,{"$f":"H125-E125","v":55581},-131640.83,187221.83,{"$f":"-90447.5*-1","v":90447.5},157420.57,-66973.07,{"$f":"E125-N125","v":87306.5},128970.26,-41663.76]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},10800.0,-10800,940000.0,0.0,940000,{"$f":"H126-E126","v":940000},-10800,950800,{"$f":"0*-1","v":0},0.0,0,{"$f":"E126-N126","v":0},10800,-10800]
[4015.0,"Driftsmatriell og utstyr",null,null,{"$f":"0*-1","v":0},76534.24,-76534.24,0.0,58335.0,-58335,{"$f":"H127-E127","v":0},-18199.24,18199.24,{"$f":"-100440*-1","v":100440},52229.21,48210.79,{"$f":"E127-N127","v":-100440},24305.03,-124745.03]
[4016.0,"Svermen",null,null,{"$f":"0*-1","v":0},8396.3,-8396.3,null,null,0,{"$f":"H128-E128","v":0},-8396.3,8396.3,{"$f":"-21680*-1","v":21680},41606.96,-19926.96,{"$f":"E128-N128","v":-21680},-33210.66,11530.66]
[5000.0,"Administrasjon",null,null,{"$f":"-12275*-1","v":12275},548453.7,-536178.7,0.0,596500.0,-596500,{"$f":"H129-E129","v":-12275},48046.3,-60321.3,{"$f":"0*-1","v":0},590968.57,-590968.57,{"$f":"E129-N129","v":12275},-42514.87,54789.87]
[5004.0,"Tilskudd bydel Sagene",null,null,{"$f":"-10000*-1","v":10000},null,10000,null,null,0,{"$f":"H130-E130","v":-10000},0,-10000,{"$f":"0*-1","v":0},null,0,{"$f":"E130-N130","v":10000},0,10000]
[5007.0,"Supporterklubb",null,null,{"$f":"-2275*-1","v":2275},null,2275,null,null,0,{"$f":"H131-E131","v":-2275},0,-2275,{"$f":"0*-1","v":0},29000.0,-29000,{"$f":"E131-N131","v":2275},-29000,31275]
[5009.0,"Drift av kontoret",null,null,{"$f":"0*-1","v":0},185.0,-185,null,null,0,{"$f":"H132-E132","v":0},-185,185,{"$f":"0*-1","v":0},null,0,{"$f":"E132-N132","v":0},185,-185]
[5018.0,"Betalingsløsninger",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H133-E133","v":0},0,0,{"$f":"0*-1","v":0},6.29,-6.29,{"$f":"E133-N133","v":0},-6.29,6.29]
[5021.0,"Driftsleder",null,null,{"$f":"0*-1","v":0},361533.18,-361533.18,0.0,364000.0,-364000,{"$f":"H134-E134","v":0},2466.82,-2466.82,{"$f":"0*-1","v":0},318504.89,-318504.89,{"$f":"E134-N134","v":0},43028.29,-43028.29]
[5022.0,"Driftspersonell fast",null,null,{"$f":"0*-1","v":0},175041.87,-175041.87,0.0,195000.0,-195000,{"$f":"H135-E135","v":0},19958.13,-19958.13,{"$f":"0*-1","v":0},212903.01,-212903.01,{"$f":"E135-N135","v":0},-37861.14,37861.14]
[5023.0,"Driftspersonell tilkalling",null,null,{"$f":"0*-1","v":0},11693.65,-11693.65,0.0,37500.0,-37500,{"$f":"H136-E136","v":0},25806.35,-25806.35,{"$f":"0*-1","v":0},30554.38,-30554.38,{"$f":"E136-N136","v":0},-18860.73,18860.73]
[5.0,"Bandy",null,null,{"$f":"-533435*-1","v":533435},57315.84,476119.16,-326326.0,36500.0,-362826,{"$f":"H137-E137","v":-859761},-20815.84,-838945.16,{"$f":"-560482.66*-1","v":560482.66},72958.2,487524.46,{"$f":"E137-N137","v":-27047.66},-15642.36,-11405.3]
[100.0,"Lagskasser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H138-E138","v":0},0,0,{"$f":"-5610*-1","v":5610},98.36,5511.64,{"$f":"E138-N138","v":-5610},-98.36,-5511.64]
[401.0,"A-lag Bandy menn",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H139-E139","v":0},0,0,{"$f":"-5610*-1","v":5610},98.36,5511.64,{"$f":"E139-N139","v":-5610},-98.36,-5511.64]
[1000.0,"Aktivitet",null,null,{"$f":"-24300*-1","v":24300},2331.64,21968.36,5000.0,27500.0,-22500,{"$f":"H140-E140","v":-19300},25168.36,-44468.36,{"$f":"-30518*-1","v":30518},22754.01,7763.99,{"$f":"E140-N140","v":-6218},-20422.37,14204.37]
[1001.0,"Treningsavgift",null,null,{"$f":"-2400*-1","v":2400},65.06,2334.94,null,null,0,{"$f":"H141-E141","v":-2400},-65.06,-2334.94,{"$f":"12000*-1","v":-12000},1006.85,-13006.85,{"$f":"E141-N141","v":14400},-941.79,15341.79]
[1002.0,"LAM- midler",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H142-E142","v":0},0,0,{"$f":"-34815*-1","v":34815},null,34815,{"$f":"E142-N142","v":-34815},0,-34815]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H143-E143","v":0},0,0,{"$f":"0*-1","v":0},625.0,-625,{"$f":"E143-N143","v":0},-625,625]
[1005.0,"Dugnad",null,null,{"$f":"0*-1","v":0},null,0,5000.0,0.0,5000,{"$f":"H144-E144","v":5000},0,5000,{"$f":"0*-1","v":0},null,0,{"$f":"E144-N144","v":0},0,0]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"-20000*-1","v":20000},null,20000,0.0,10000.0,-10000,{"$f":"H145-E145","v":-20000},10000,-30000,{"$f":"0*-1","v":0},null,0,{"$f":"E145-N145","v":20000},0,20000]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"-1900*-1","v":1900},33.25,1866.75,0.0,10000.0,-10000,{"$f":"H146-E146","v":-1900},9966.75,-11866.75,{"$f":"0*-1","v":0},799.0,-799,{"$f":"E146-N146","v":1900},-765.75,2665.75]
[1010.0,"Serieavgifter, lagavgifter",null,null,{"$f":"0*-1","v":0},null,0,0.0,2500.0,-2500,{"$f":"H147-E147","v":0},2500,-2500,{"$f":"-7703*-1","v":7703},null,7703,{"$f":"E147-N147","v":-7703},0,-7703]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H148-E148","v":0},0,0,{"$f":"0*-1","v":0},8307.94,-8307.94,{"$f":"E148-N148","v":0},-8307.94,8307.94]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},833.33,-833.33,null,null,0,{"$f":"H149-E149","v":0},-833.33,833.33,{"$f":"0*-1","v":0},683.0,-683,{"$f":"E149-N149","v":0},150.33,-150.33]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,2500.0,-2500,{"$f":"H150-E150","v":0},2500,-2500,{"$f":"0*-1","v":0},7265.22,-7265.22,{"$f":"E150-N150","v":0},-7265.22,7265.22]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,0.0,2500.0,-2500,{"$f":"H151-E151","v":0},2500,-2500,{"$f":"0*-1","v":0},4067.0,-4067,{"$f":"E151-N151","v":0},-4067,4067]
[1020.0,"Premier og gaver",null,null,{"$f":"0*-1","v":0},1400.0,-1400,null,null,0,{"$f":"H152-E152","v":0},-1400,1400,{"$f":"0*-1","v":0},null,0,{"$f":"E152-N152","v":0},1400,-1400]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},27521.3,-27521.3,0.0,4500.0,-4500,{"$f":"H153-E153","v":0},-23021.3,23021.3,{"$f":"-55031.66*-1","v":55031.66},23713.06,31318.6,{"$f":"E153-N153","v":-55031.66},3808.24,-58839.9]
[3002.0,"Åpen dag",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H154-E154","v":0},0,0,{"$f":"0*-1","v":0},2738.4,-2738.4,{"$f":"E154-N154","v":0},-2738.4,2738.4]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},27521.3,-27521.3,null,null,0,{"$f":"H155-E155","v":0},-27521.3,27521.3,{"$f":"-15000*-1","v":15000},1198.05,13801.95,{"$f":"E155-N155","v":-15000},26323.25,-41323.25]
[3013.0,"Cup/ stevner/ ritt/ samlinger",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H156-E156","v":0},0,0,{"$f":"-40031.66*-1","v":40031.66},19776.61,20255.05,{"$f":"E156-N156","v":-40031.66},-19776.61,-20255.05]
[3020.0,"Sosial aktivitet/ banketter.",null,null,{"$f":"0*-1","v":0},null,0,0.0,4500.0,-4500,{"$f":"H157-E157","v":0},4500,-4500,{"$f":"0*-1","v":0},null,0,{"$f":"E157-N157","v":0},0,0]
[4000.0,"Anlegg",null,null,{"$f":"-509135*-1","v":509135},2583.6,506551.4,-331326.0,4500.0,-335826,{"$f":"H158-E158","v":-840461},1916.4,-842377.4,{"$f":"-469323*-1","v":469323},650.38,468672.62,{"$f":"E158-N158","v":39812},1933.22,37878.78]
[4003.0,"Kiosk",null,null,{"$f":"-33765*-1","v":33765},933.6,32831.4,15000.0,4500.0,10500,{"$f":"H159-E159","v":-18765},3566.4,-22331.4,{"$f":"-4565*-1","v":4565},79.88,4485.12,{"$f":"E159-N159","v":29200},853.72,28346.28]
[4004.0,"Bjølsenhallen",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H160-E160","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E160-N160","v":0},0,0]
[4008.0,"Voldsløkka kunstis",null,null,{"$f":"-475370*-1","v":475370},1650.0,473720,458674.0,0.0,458674,{"$f":"H161-E161","v":-16696},-1650,-15046,{"$f":"-464758*-1","v":464758},null,464758,{"$f":"E161-N161","v":10612},1650,8962]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H162-E162","v":0},0,0,{"$f":"0*-1","v":0},570.5,-570.5,{"$f":"E162-N162","v":0},-570.5,570.5]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-805000.0,0.0,-805000,{"$f":"H163-E163","v":-805000},0,-805000,{"$f":"0*-1","v":0},null,0,{"$f":"E163-N163","v":0},0,0]
[4016.0,"Svermen",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H164-E164","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E164-N164","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},24879.3,-24879.3,null,null,0,{"$f":"H165-E165","v":0},-24879.3,24879.3,{"$f":"0*-1","v":0},25742.39,-25742.39,{"$f":"E165-N165","v":0},-863.09,863.09]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H166-E166","v":0},0,0,{"$f":"0*-1","v":0},660.0,-660,{"$f":"E166-N166","v":0},-660,660]
[5018.0,"Betalingsløsninger",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H167-E167","v":0},0,0,{"$f":"0*-1","v":0},203.09,-203.09,{"$f":"E167-N167","v":0},-203.09,203.09]
[5022.0,"Driftspersonell fast",null,null,{"$f":"0*-1","v":0},24879.3,-24879.3,null,null,0,{"$f":"H168-E168","v":0},-24879.3,24879.3,{"$f":"0*-1","v":0},24879.3,-24879.3,{"$f":"E168-N168","v":0},0,0]
[6.0,"Landhockey/hockey",null,null,{"$f":"-25132*-1","v":25132},944.33,24187.67,32226.0,31300.0,926,{"$f":"H169-E169","v":7094},30355.67,-23261.67,{"$f":"-49047*-1","v":49047},8953.27,40093.73,{"$f":"E169-N169","v":-23915},-8008.94,-15906.06]
[1000.0,"Aktivitet",null,null,{"$f":"-15773*-1","v":15773},944.33,14828.67,41900.0,31300.0,10600,{"$f":"H170-E170","v":26127},30355.67,-4228.67,{"$f":"-27962*-1","v":27962},8773.27,19188.73,{"$f":"E170-N170","v":-12189},-7828.94,-4360.06]
[1001.0,"Treningsavgift",null,null,{"$f":"-5773*-1","v":5773},110.99,5662.01,31900.0,8800.0,23100,{"$f":"H171-E171","v":26127},8689.01,17437.99,{"$f":"-10700*-1","v":10700},233.28,10466.72,{"$f":"E171-N171","v":-4927},-122.29,-4804.71]
[1002.0,"LAM- midler",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H172-E172","v":0},0,0,{"$f":"-17262*-1","v":17262},null,17262,{"$f":"E172-N172","v":-17262},0,-17262]
[1005.0,"Dugnad",null,null,{"$f":"0*-1","v":0},null,0,10000.0,0.0,10000,{"$f":"H173-E173","v":10000},0,10000,{"$f":"0*-1","v":0},null,0,{"$f":"E173-N173","v":0},0,0]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"-10000*-1","v":10000},null,10000,0.0,8000.0,-8000,{"$f":"H174-E174","v":-10000},8000,-18000,{"$f":"0*-1","v":0},null,0,{"$f":"E174-N174","v":10000},0,10000]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,0.0,2500.0,-2500,{"$f":"H175-E175","v":0},2500,-2500,{"$f":"0*-1","v":0},3761.99,-3761.99,{"$f":"E175-N175","v":0},-3761.99,3761.99]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},null,0,0.0,1000.0,-1000,{"$f":"H176-E176","v":0},1000,-1000,{"$f":"0*-1","v":0},null,0,{"$f":"E176-N176","v":0},0,0]
[1010.0,"Serieavgifter, lagavgifter",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H177-E177","v":0},5000,-5000,{"$f":"0*-1","v":0},null,0,{"$f":"E177-N177","v":0},0,0]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},833.34,-833.34,null,null,0,{"$f":"H178-E178","v":0},-833.34,833.34,{"$f":"0*-1","v":0},683.0,-683,{"$f":"E178-N178","v":0},150.34,-150.34]
[1014.0,"Lisenser/ forsikringer",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H179-E179","v":0},0,0,{"$f":"0*-1","v":0},895.0,-895,{"$f":"E179-N179","v":0},-895,895]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,6000.0,-6000,{"$f":"H180-E180","v":0},6000,-6000,{"$f":"0*-1","v":0},3200.0,-3200,{"$f":"E180-N180","v":0},-3200,3200]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H181-E181","v":0},0,0,{"$f":"-15000*-1","v":15000},null,15000,{"$f":"E181-N181","v":-15000},0,-15000]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H182-E182","v":0},0,0,{"$f":"-15000*-1","v":15000},null,15000,{"$f":"E182-N182","v":-15000},0,-15000]
[4000.0,"Anlegg",null,null,{"$f":"-9359*-1","v":9359},null,9359,-9674.0,0.0,-9674,{"$f":"H183-E183","v":-19033},0,-19033,{"$f":"-6085*-1","v":6085},null,6085,{"$f":"E183-N183","v":3274},0,3274]
[4010.0,"Voldsløkka landhockeybane",null,null,{"$f":"-9359*-1","v":9359},null,9359,9126.0,0.0,9126,{"$f":"H184-E184","v":-233},0,-233,{"$f":"-6085*-1","v":6085},null,6085,{"$f":"E184-N184","v":3274},0,3274]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},null,0,-18800.0,0.0,-18800,{"$f":"H185-E185","v":-18800},0,-18800,{"$f":"0*-1","v":0},null,0,{"$f":"E185-N185","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H186-E186","v":0},0,0,{"$f":"0*-1","v":0},180.0,-180,{"$f":"E186-N186","v":0},-180,180]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H187-E187","v":0},0,0,{"$f":"0*-1","v":0},180.0,-180,{"$f":"E187-N187","v":0},-180,180]
[7.0,"Fotball senior",null,null,{"$f":"-93330*-1","v":93330},-17754.75,111084.75,329555.0,304813.66667,24741.33333,{"$f":"H188-E188","v":236225},322568.4167,-86343.41667,{"$f":"-114350*-1","v":114350},231170.17,-116820.17,{"$f":"E188-N188","v":-21020},-248924.92,227904.92]
[100.0,"Lagskasser",null,null,{"$f":"0*-1","v":0},-20500.0,20500,null,null,0,{"$f":"H189-E189","v":0},20500,-20500,{"$f":"-6000*-1","v":6000},3625.66,2374.34,{"$f":"E189-N189","v":-6000},-24125.66,18125.66]
[301.0,"Futsal",null,null,{"$f":"0*-1","v":0},-20500.0,20500,null,null,0,{"$f":"H190-E190","v":0},20500,-20500,{"$f":"0*-1","v":0},1820.66,-1820.66,{"$f":"E190-N190","v":0},-22320.66,22320.66]
[328.0,"Senior herrer fotball 4 7er",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H191-E191","v":0},0,0,{"$f":"-6000*-1","v":6000},1805.0,4195,{"$f":"E191-N191","v":-6000},-1805,-4195]
[1000.0,"Aktivitet",null,null,{"$f":"-93330*-1","v":93330},2745.25,90584.75,329555.0,291813.66667,37741.33333,{"$f":"H192-E192","v":236225},289068.4167,-52843.41667,{"$f":"-108350*-1","v":108350},226744.51,-118394.51,{"$f":"E192-N192","v":-15020},-223999.26,208979.26]
[1001.0,"Treningsavgift",null,null,{"$f":"-93330*-1","v":93330},1772.25,91557.75,314555.0,14000.0,300555,{"$f":"H193-E193","v":221225},12227.75,208997.25,{"$f":"-108350*-1","v":108350},2629.11,105720.89,{"$f":"E193-N193","v":-15020},-856.86,-14163.14]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},null,0,0.0,24247.0,-24247,{"$f":"H194-E194","v":0},24247,-24247,{"$f":"0*-1","v":0},null,0,{"$f":"E194-N194","v":0},0,0]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},973.0,-973,0.0,30000.0,-30000,{"$f":"H195-E195","v":0},29027,-29027,{"$f":"0*-1","v":0},16094.0,-16094,{"$f":"E195-N195","v":0},-15121,15121]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H196-E196","v":0},0,0,{"$f":"0*-1","v":0},1584.0,-1584,{"$f":"E196-N196","v":0},-1584,1584]
[1010.0,"Serieavgifter, lagavgifter",null,null,{"$f":"0*-1","v":0},null,0,0.0,18750.0,-18750,{"$f":"H197-E197","v":0},18750,-18750,{"$f":"0*-1","v":0},151600.0,-151600,{"$f":"E197-N197","v":0},-151600,151600]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H198-E198","v":0},0,0,{"$f":"0*-1","v":0},15000.0,-15000,{"$f":"E198-N198","v":0},-15000,15000]
[1013.0,"Overganger",null,null,{"$f":"0*-1","v":0},null,0,15000.0,15000.0,0,{"$f":"H199-E199","v":15000},15000,0,{"$f":"0*-1","v":0},null,0,{"$f":"E199-N199","v":0},0,0]
[1014.0,"Lisenser/ forsikringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,94400.0,-94400,{"$f":"H200-E200","v":0},94400,-94400,{"$f":"0*-1","v":0},null,0,{"$f":"E200-N200","v":0},0,0]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,37500.0,-37500,{"$f":"H201-E201","v":0},37500,-37500,{"$f":"0*-1","v":0},9837.4,-9837.4,{"$f":"E201-N201","v":0},-9837.4,9837.4]
[1017.0,"Bøter",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.000001,-5000.000001,{"$f":"H202-E202","v":0},5000.000001,-5000.000001,{"$f":"0*-1","v":0},null,0,{"$f":"E202-N202","v":0},0,0]
[1018.0,"Baneleie",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H203-E203","v":0},0,0,{"$f":"0*-1","v":0},30000.0,-30000,{"$f":"E203-N203","v":0},-30000,30000]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,0.0,50000.0,-50000,{"$f":"H204-E204","v":0},50000,-50000,{"$f":"0*-1","v":0},null,0,{"$f":"E204-N204","v":0},0,0]
[1020.0,"Premier og gaver",null,null,{"$f":"0*-1","v":0},null,0,0.0,2916.666669,-2916.666669,{"$f":"H205-E205","v":0},2916.666669,-2916.666669,{"$f":"0*-1","v":0},null,0,{"$f":"E205-N205","v":0},0,0]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},null,0,0.0,13000.0,-13000,{"$f":"H206-E206","v":0},13000,-13000,{"$f":"0*-1","v":0},null,0,{"$f":"E206-N206","v":0},0,0]
[2004.0,"Lederkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,3000.0,-3000,{"$f":"H207-E207","v":0},3000,-3000,{"$f":"0*-1","v":0},null,0,{"$f":"E207-N207","v":0},0,0]
[2005.0,"Trenerkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H208-E208","v":0},5000,-5000,{"$f":"0*-1","v":0},null,0,{"$f":"E208-N208","v":0},0,0]
[2006.0,"Dommerkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H209-E209","v":0},5000,-5000,{"$f":"0*-1","v":0},null,0,{"$f":"E209-N209","v":0},0,0]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H210-E210","v":0},0,0,{"$f":"0*-1","v":0},800.0,-800,{"$f":"E210-N210","v":0},-800,800]
[3013.0,"Cup/ stevner/ ritt/ samlinger",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H211-E211","v":0},0,0,{"$f":"0*-1","v":0},800.0,-800,{"$f":"E211-N211","v":0},-800,800]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H212-E212","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E212-N212","v":0},0,0]
[4006.0,"Bjølsen kunstgress vinter",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H213-E213","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E213-N213","v":0},0,0]
[8.0,"Sykkel",null,null,{"$f":"-56800*-1","v":56800},16524.26,40275.74,78600.0,95500.0,-16900,{"$f":"H214-E214","v":21800},78975.74,-57175.74,{"$f":"-72645*-1","v":72645},77768.63,-5123.63,{"$f":"E214-N214","v":-15845},-61244.37,45399.37]
[1000.0,"Aktivitet",null,null,{"$f":"-56800*-1","v":56800},12655.51,44144.49,88000.0,86000.0,2000,{"$f":"H215-E215","v":31200},73344.49,-42144.49,{"$f":"-72645*-1","v":72645},43677.57,28967.43,{"$f":"E215-N215","v":-15845},-31022.06,15177.06]
[1001.0,"Treningsavgift",null,null,{"$f":"-56800*-1","v":56800},1636.21,55163.79,64000.0,0.0,64000,{"$f":"H216-E216","v":7200},-1636.21,8836.21,{"$f":"-72500*-1","v":72500},2214.67,70285.33,{"$f":"E216-N216","v":-15700},-578.46,-15121.54]
[1002.0,"LAM- midler",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H217-E217","v":0},0,0,{"$f":"-145*-1","v":145},null,145,{"$f":"E217-N217","v":-145},0,-145]
[1004.0,"Sponsorer",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H218-E218","v":0},0,0,{"$f":"0*-1","v":0},30000.0,-30000,{"$f":"E218-N218","v":0},-30000,30000]
[1005.0,"Dugnad",null,null,{"$f":"0*-1","v":0},null,0,0.0,30000.0,-30000,{"$f":"H219-E219","v":0},30000,-30000,{"$f":"0*-1","v":0},null,0,{"$f":"E219-N219","v":0},0,0]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},4785.0,-4785,0.0,20000.0,-20000,{"$f":"H220-E220","v":0},15215,-15215,{"$f":"0*-1","v":0},849.0,-849,{"$f":"E220-N220","v":0},3936,-3936]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H221-E221","v":0},0,0,{"$f":"0*-1","v":0},1013.9,-1013.9,{"$f":"E221-N221","v":0},-1013.9,1013.9]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},6000.0,-6000,0.0,5000.0,-5000,{"$f":"H222-E222","v":0},-1000,1000,{"$f":"0*-1","v":0},8600.0,-8600,{"$f":"E222-N222","v":0},-2600,2600]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},234.3,-234.3,0.0,4000.0,-4000,{"$f":"H223-E223","v":0},3765.7,-3765.7,{"$f":"0*-1","v":0},1000.0,-1000,{"$f":"E223-N223","v":0},-765.7,765.7]
[1020.0,"Premier og gaver",null,null,{"$f":"0*-1","v":0},null,0,0.0,3000.0,-3000,{"$f":"H224-E224","v":0},3000,-3000,{"$f":"0*-1","v":0},null,0,{"$f":"E224-N224","v":0},0,0]
[1021.0,"Nye idretter",null,null,{"$f":"0*-1","v":0},null,0,24000.0,24000.0,0,{"$f":"H225-E225","v":24000},24000,0,{"$f":"0*-1","v":0},null,0,{"$f":"E225-N225","v":0},0,0]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H226-E226","v":-9400},0,-9400,{"$f":"0*-1","v":0},32033.58,-32033.58,{"$f":"E226-N226","v":0},-32033.58,32033.58]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H227-E227","v":0},0,0,{"$f":"0*-1","v":0},32033.58,-32033.58,{"$f":"E227-N227","v":0},-32033.58,32033.58]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H228-E228","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E228-N228","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},3868.75,-3868.75,0.0,9500.0,-9500,{"$f":"H229-E229","v":0},5631.25,-5631.25,{"$f":"0*-1","v":0},2057.48,-2057.48,{"$f":"E229-N229","v":0},1811.27,-1811.27]
[5010.0,"IT",null,null,{"$f":"0*-1","v":0},1908.75,-1908.75,0.0,2500.0,-2500,{"$f":"H230-E230","v":0},591.25,-591.25,{"$f":"0*-1","v":0},2057.48,-2057.48,{"$f":"E230-N230","v":0},-148.73,148.73]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},1960.0,-1960,0.0,7000.0,-7000,{"$f":"H231-E231","v":0},5040,-5040,{"$f":"0*-1","v":0},null,0,{"$f":"E231-N231","v":0},1960,-1960]
[10.0,"Allidrett",null,null,{"$f":"-235274*-1","v":235274},409010.53,-173736.53,225120.000001,316108.0,-90988,{"$f":"H232-E232","v":-10154},-92902.53,82748.53,{"$f":"-160956*-1","v":160956},121081.94,39874.06,{"$f":"E232-N232","v":74318},287928.59,-213610.59]
[1000.0,"Aktivitet",null,null,{"$f":"-235274*-1","v":235274},269785.36,-34511.36,225120.000001,168133.0,56987,{"$f":"H233-E233","v":-10154},-101652.36,91498.36,{"$f":"-160956*-1","v":160956},66809.07,94146.93,{"$f":"E233-N233","v":74318},202976.29,-128658.29]
[1001.0,"Treningsavgift",null,null,{"$f":"-171875*-1","v":171875},3758.75,168116.25,215120.000001,0.0,215120,{"$f":"H234-E234","v":43245},-3758.75,47003.75,{"$f":"-107950*-1","v":107950},2655.41,105294.59,{"$f":"E234-N234","v":63925},1103.34,62821.66]
[1002.0,"LAM- midler",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H235-E235","v":0},0,0,{"$f":"-38006*-1","v":38006},null,38006,{"$f":"E235-N235","v":-38006},0,-38006]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},null,0,10000.0,0.0,10000,{"$f":"H236-E236","v":10000},0,10000,{"$f":"-15000*-1","v":15000},null,15000,{"$f":"E236-N236","v":-15000},0,-15000]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"-47881*-1","v":47881},163083.46,-115202.46,0.0,123228.0,-123228,{"$f":"H237-E237","v":-47881},-39855.46,-8025.54,{"$f":"0*-1","v":0},34347.66,-34347.66,{"$f":"E237-N237","v":47881},128735.8,-80854.8]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},28634.0,-28634,0.0,5000.0,-5000,{"$f":"H238-E238","v":0},-23634,23634,{"$f":"0*-1","v":0},29806.0,-29806,{"$f":"E238-N238","v":0},-1172,1172]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},6807.4,-6807.4,0.0,4000.0,-4000,{"$f":"H239-E239","v":0},-2807.4,2807.4,{"$f":"0*-1","v":0},null,0,{"$f":"E239-N239","v":0},6807.4,-6807.4]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},65505.0,-65505,0.0,30305.0,-30305,{"$f":"H240-E240","v":0},-35200,35200,{"$f":"0*-1","v":0},null,0,{"$f":"E240-N240","v":0},65505,-65505]
[1014.0,"Lisenser/ forsikringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,1600.0,-1600,{"$f":"H241-E241","v":0},1600,-1600,{"$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,0,0.0,4000.0,-4000,{"$f":"H242-E242","v":0},4000,-4000,{"$f":"0*-1","v":0},null,0,{"$f":"E242-N242","v":0},0,0]
[1021.0,"Nye idretter",null,null,{"$f":"-15518*-1","v":15518},1996.75,13521.25,null,null,0,{"$f":"H243-E243","v":-15518},-1996.75,-13521.25,{"$f":"0*-1","v":0},null,0,{"$f":"E243-N243","v":15518},1996.75,13521.25]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},138822.44,-138822.44,0.0,147975.0,-147975,{"$f":"H244-E244","v":0},9152.56,-9152.56,{"$f":"0*-1","v":0},54272.87,-54272.87,{"$f":"E244-N244","v":0},84549.57,-84549.57]
[2001.0,"Sportslig utvalg",null,null,{"$f":"0*-1","v":0},135761.88,-135761.88,0.0,142975.0,-142975,{"$f":"H245-E245","v":0},7213.12,-7213.12,{"$f":"0*-1","v":0},53972.87,-53972.87,{"$f":"E245-N245","v":0},81789.01,-81789.01]
[2004.0,"Lederkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H246-E246","v":0},5000,-5000,{"$f":"0*-1","v":0},null,0,{"$f":"E246-N246","v":0},0,0]
[2005.0,"Trenerkurs",null,null,{"$f":"0*-1","v":0},3060.56,-3060.56,null,null,0,{"$f":"H247-E247","v":0},-3060.56,3060.56,{"$f":"0*-1","v":0},300.0,-300,{"$f":"E247-N247","v":0},2760.56,-2760.56]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},351.12,-351.12,null,null,0,{"$f":"H248-E248","v":0},-351.12,351.12,{"$f":"0*-1","v":0},null,0,{"$f":"E248-N248","v":0},351.12,-351.12]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},299.51,-299.51,null,null,0,{"$f":"H249-E249","v":0},-299.51,299.51,{"$f":"0*-1","v":0},null,0,{"$f":"E249-N249","v":0},299.51,-299.51]
[3019.0,"Fotballfritidsordningen (FFO)",null,null,{"$f":"0*-1","v":0},51.61,-51.61,null,null,0,{"$f":"H250-E250","v":0},-51.61,51.61,{"$f":"0*-1","v":0},null,0,{"$f":"E250-N250","v":0},51.61,-51.61]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},51.61,-51.61,null,null,0,{"$f":"H251-E251","v":0},-51.61,51.61,{"$f":"0*-1","v":0},0.0,0,{"$f":"E251-N251","v":0},51.61,-51.61]
[5008.0,"Daglig leder",null,null,{"$f":"0*-1","v":0},51.61,-51.61,null,null,0,{"$f":"H252-E252","v":0},-51.61,51.61,{"$f":"0*-1","v":0},0.0,0,{"$f":"E252-N252","v":0},51.61,-51.61]
[11.0,"Bryting",null,null,{"$f":"-22000*-1","v":22000},49527.54,-27527.54,248600.000001,241833.333331,6766.66667,{"$f":"H253-E253","v":226600},192305.7933,34294.20667,{"$f":"-43914*-1","v":43914},70214.48,-26300.48,{"$f":"E253-N253","v":-21914},-20686.94,-1227.06]
[1000.0,"Aktivitet",null,null,{"$f":"-22000*-1","v":22000},48257.54,-26257.54,228000.000001,241833.333331,-13833.33333,{"$f":"H254-E254","v":206000},193575.7933,12424.20667,{"$f":"-28914*-1","v":28914},65370.98,-36456.98,{"$f":"E254-N254","v":-6914},-17113.44,10199.44]
[1001.0,"Treningsavgift",null,null,{"$f":"-2000*-1","v":2000},312.74,1687.26,80000.000001,0.0,80000,{"$f":"H255-E255","v":78000},-312.74,78312.74,{"$f":"-8750*-1","v":8750},633.29,8116.71,{"$f":"E255-N255","v":-6750},-320.55,-6429.45]
[1002.0,"LAM- midler",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H256-E256","v":0},0,0,{"$f":"-20164*-1","v":20164},null,20164,{"$f":"E256-N256","v":-20164},0,-20164]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},null,0,148000.0,148000.0,0,{"$f":"H257-E257","v":148000},148000,0,{"$f":"0*-1","v":0},null,0,{"$f":"E257-N257","v":0},0,0]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"-20000*-1","v":20000},47944.8,-27944.8,0.0,58333.333331,-58333.33333,{"$f":"H258-E258","v":-20000},10388.53333,-30388.53333,{"$f":"0*-1","v":0},18012.11,-18012.11,{"$f":"E258-N258","v":20000},29932.69,-9932.69]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H259-E259","v":0},0,0,{"$f":"0*-1","v":0},23743.89,-23743.89,{"$f":"E259-N259","v":0},-23743.89,23743.89]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H260-E260","v":0},0,0,{"$f":"0*-1","v":0},3400.0,-3400,{"$f":"E260-N260","v":0},-3400,3400]
[1009.0,"Utstyr dommere",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H261-E261","v":0},0,0,{"$f":"0*-1","v":0},1001.0,-1001,{"$f":"E261-N261","v":0},-1001,1001]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,6000.0,-6000,{"$f":"H262-E262","v":0},6000,-6000,{"$f":"0*-1","v":0},18580.69,-18580.69,{"$f":"E262-N262","v":0},-18580.69,18580.69]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},null,0,0.0,7500.0,-7500,{"$f":"H263-E263","v":0},7500,-7500,{"$f":"0*-1","v":0},null,0,{"$f":"E263-N263","v":0},0,0]
[1014.0,"Lisenser/ forsikringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,22000.0,-22000,{"$f":"H264-E264","v":0},22000,-22000,{"$f":"0*-1","v":0},null,0,{"$f":"E264-N264","v":0},0,0]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},null,0,30000.0,0.0,30000,{"$f":"H265-E265","v":30000},0,30000,{"$f":"-15000*-1","v":15000},3423.0,11577,{"$f":"E265-N265","v":-15000},-3423,-11577]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},null,0,30000.0,0.0,30000,{"$f":"H266-E266","v":30000},0,30000,{"$f":"-15000*-1","v":15000},3423.0,11577,{"$f":"E266-N266","v":-15000},-3423,-11577]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H267-E267","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E267-N267","v":0},0,0]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H268-E268","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E268-N268","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},1270.0,-1270,null,null,0,{"$f":"H269-E269","v":0},-1270,1270,{"$f":"0*-1","v":0},1420.5,-1420.5,{"$f":"E269-N269","v":0},-150.5,150.5]
[5010.0,"IT",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H270-E270","v":0},0,0,{"$f":"0*-1","v":0},1600.0,-1600,{"$f":"E270-N270","v":0},-1600,1600]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},1270.0,-1270,null,null,0,{"$f":"H271-E271","v":0},-1270,1270,{"$f":"0*-1","v":0},-179.5,179.5,{"$f":"E271-N271","v":0},1449.5,-1449.5]
[13.0,"Rugby klubb",null,null,{"$f":"-150000*-1","v":150000},3467.54,146532.46,125800.0,35500.0,90300,{"$f":"H272-E272","v":-24200},32032.46,-56232.46,{"$f":"-20*-1","v":20},0.35,19.65,{"$f":"E272-N272","v":149980},3467.19,146512.81]
[1000.0,"Aktivitet",null,null,{"$f":"-150000*-1","v":150000},1288.0,148712,154000.0,35500.0,118500,{"$f":"H273-E273","v":4000},34212,-30212,{"$f":"-20*-1","v":20},0.35,19.65,{"$f":"E273-N273","v":149980},1287.65,148692.35]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"-150000*-1","v":150000},null,150000,150000.0,0.0,150000,{"$f":"H274-E274","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E274-N274","v":150000},0,150000]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},1088.0,-1088,null,null,0,{"$f":"H275-E275","v":0},-1088,1088,{"$f":"0*-1","v":0},null,0,{"$f":"E275-N275","v":0},1088,-1088]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,30000.0,-30000,{"$f":"H276-E276","v":0},30000,-30000,{"$f":"0*-1","v":0},null,0,{"$f":"E276-N276","v":0},0,0]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},200.0,-200,null,null,0,{"$f":"H277-E277","v":0},-200,200,{"$f":"0*-1","v":0},null,0,{"$f":"E277-N277","v":0},200,-200]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,4000.0,3000.0,1000,{"$f":"H278-E278","v":4000},3000,1000,{"$f":"-20*-1","v":20},0.35,19.65,{"$f":"E278-N278","v":-20},-0.35,-19.65]
[1022.0,"Aktivitetsfondet",null,null,{"$f":"0*-1","v":0},null,0,0.0,2500.0,-2500,{"$f":"H279-E279","v":0},2500,-2500,{"$f":"0*-1","v":0},null,0,{"$f":"E279-N279","v":0},0,0]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},1100.0,-1100,-28200.0,0.0,-28200,{"$f":"H280-E280","v":-28200},-1100,-27100,{"$f":"0*-1","v":0},null,0,{"$f":"E280-N280","v":0},1100,-1100]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},1100.0,-1100,null,null,0,{"$f":"H281-E281","v":0},-1100,1100,{"$f":"0*-1","v":0},null,0,{"$f":"E281-N281","v":0},1100,-1100]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-28200.0,0.0,-28200,{"$f":"H282-E282","v":-28200},0,-28200,{"$f":"0*-1","v":0},null,0,{"$f":"E282-N282","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},1079.54,-1079.54,null,null,0,{"$f":"H283-E283","v":0},-1079.54,1079.54,{"$f":"0*-1","v":0},null,0,{"$f":"E283-N283","v":0},1079.54,-1079.54]
[5010.0,"IT",null,null,{"$f":"0*-1","v":0},1079.54,-1079.54,null,null,0,{"$f":"H284-E284","v":0},-1079.54,1079.54,{"$f":"0*-1","v":0},null,0,{"$f":"E284-N284","v":0},1079.54,-1079.54]
[19.0,"Quidditch",null,null,{"$f":"-4805*-1","v":4805},75.37,4729.63,-3200.0,2250.0,-5450,{"$f":"H285-E285","v":-8005},2174.63,-10179.63,{"$f":"-6430*-1","v":6430},110.49,6319.51,{"$f":"E285-N285","v":-1625},-35.12,-1589.88]
[1000.0,"Aktivitet",null,null,{"$f":"-4805*-1","v":4805},75.37,4729.63,6200.0,0.0,6200,{"$f":"H286-E286","v":1395},-75.37,1470.37,{"$f":"-6430*-1","v":6430},110.49,6319.51,{"$f":"E286-N286","v":-1625},-35.12,-1589.88]
[1001.0,"Treningsavgift",null,null,{"$f":"-3780*-1","v":3780},74.93,3705.07,6200.0,0.0,6200,{"$f":"H287-E287","v":2420},-74.93,2494.93,{"$f":"-5400*-1","v":5400},92.46,5307.54,{"$f":"E287-N287","v":-1620},-17.53,-1602.47]
[1005.0,"Dugnad",null,null,{"$f":"-25*-1","v":25},0.44,24.56,null,null,0,{"$f":"H288-E288","v":-25},-0.44,-24.56,{"$f":"0*-1","v":0},null,0,{"$f":"E288-N288","v":25},0.44,24.56]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"-1000*-1","v":1000},null,1000,null,null,0,{"$f":"H289-E289","v":-1000},0,-1000,{"$f":"-280*-1","v":280},4.9,275.1,{"$f":"E289-N289","v":720},-4.9,724.9]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H290-E290","v":0},0,0,{"$f":"-750*-1","v":750},13.13,736.87,{"$f":"E290-N290","v":-750},-13.13,-736.87]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H291-E291","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E291-N291","v":0},0,0]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H292-E292","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E292-N292","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},null,0,0.0,2250.0,-2250,{"$f":"H293-E293","v":0},2250,-2250,{"$f":"0*-1","v":0},null,0,{"$f":"E293-N293","v":0},0,0]
[5011.0,"Markedsføring",null,null,{"$f":"0*-1","v":0},null,0,0.0,2250.0,-2250,{"$f":"H294-E294","v":0},2250,-2250,{"$f":"0*-1","v":0},null,0,{"$f":"E294-N294","v":0},0,0]
[20.0,"Tennis",null,null,{"$f":"-179370*-1","v":179370},180029.74,-659.74,119100.0,90406.0,28694,{"$f":"H295-E295","v":-60270},-89623.74,29353.74,{"$f":"-82656*-1","v":82656},63110.19,19545.81,{"$f":"E295-N295","v":96714},116919.55,-20205.55]
[1000.0,"Aktivitet",null,null,{"$f":"-71870*-1","v":71870},97917.05,-26047.05,84000.0,90406.0,-6406,{"$f":"H296-E296","v":12130},-7511.05,19641.05,{"$f":"-67656*-1","v":67656},61010.19,6645.81,{"$f":"E296-N296","v":4214},36906.86,-32692.86]
[1001.0,"Treningsavgift",null,null,{"$f":"-51870*-1","v":51870},1106.98,50763.02,78000.0,0.0,78000,{"$f":"H297-E297","v":26130},-1106.98,27236.98,{"$f":"-41400*-1","v":41400},812.95,40587.05,{"$f":"E297-N297","v":10470},294.03,10175.97]
[1002.0,"LAM- midler",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H298-E298","v":0},0,0,{"$f":"-26256*-1","v":26256},null,26256,{"$f":"E298-N298","v":-26256},0,-26256]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"-20000*-1","v":20000},68409.82,-48409.82,0.0,65048.0,-65048,{"$f":"H299-E299","v":-20000},-3361.82,-16638.18,{"$f":"0*-1","v":0},15947.21,-15947.21,{"$f":"E299-N299","v":20000},52462.61,-32462.61]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},7535.25,-7535.25,4000.0,5838.0,-1838,{"$f":"H300-E300","v":4000},-1697.25,5697.25,{"$f":"0*-1","v":0},21870.03,-21870.03,{"$f":"E300-N300","v":0},-14334.78,14334.78]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},null,0,0.0,2920.0,-2920,{"$f":"H301-E301","v":0},2920,-2920,{"$f":"0*-1","v":0},null,0,{"$f":"E301-N301","v":0},0,0]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,2000.0,5600.0,-3600,{"$f":"H302-E302","v":2000},5600,-3600,{"$f":"0*-1","v":0},null,0,{"$f":"E302-N302","v":0},0,0]
[1012.0,"Kontingenter/ medlemskap",null,null,{"$f":"0*-1","v":0},20865.0,-20865,0.0,9500.0,-9500,{"$f":"H303-E303","v":0},-11365,11365,{"$f":"0*-1","v":0},22380.0,-22380,{"$f":"E303-N303","v":0},-1515,1515]
[1020.0,"Premier og gaver",null,null,{"$f":"0*-1","v":0},null,0,0.0,1500.0,-1500,{"$f":"H304-E304","v":0},1500,-1500,{"$f":"0*-1","v":0},null,0,{"$f":"E304-N304","v":0},0,0]
[2000.0,"Kompetanse",null,null,{"$f":"-98000*-1","v":98000},61068.0,36932,null,null,0,{"$f":"H305-E305","v":-98000},-61068,-36932,{"$f":"0*-1","v":0},2100.0,-2100,{"$f":"E305-N305","v":98000},58968,39032]
[2002.0,"Sagene Ifs kursplan",null,null,{"$f":"-98000*-1","v":98000},61068.0,36932,null,null,0,{"$f":"H306-E306","v":-98000},-61068,-36932,{"$f":"0*-1","v":0},null,0,{"$f":"E306-N306","v":98000},61068,36932]
[2005.0,"Trenerkurs",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H307-E307","v":0},0,0,{"$f":"0*-1","v":0},2100.0,-2100,{"$f":"E307-N307","v":0},-2100,2100]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},21044.69,-21044.69,35000.0,0.0,35000,{"$f":"H308-E308","v":35000},-21044.69,56044.69,{"$f":"-15000*-1","v":15000},null,15000,{"$f":"E308-N308","v":-15000},21044.69,-36044.69]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},21044.69,-21044.69,35000.0,0.0,35000,{"$f":"H309-E309","v":35000},-21044.69,56044.69,{"$f":"-15000*-1","v":15000},null,15000,{"$f":"E309-N309","v":-15000},21044.69,-36044.69]
[4000.0,"Anlegg",null,null,{"$f":"-9500*-1","v":9500},null,9500,100.0,0.0,100,{"$f":"H310-E310","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E310-N310","v":9500},0,9500]
[4011.0,"Voldsløkka tennisbaner",null,null,{"$f":"-9500*-1","v":9500},null,9500,9500.0,0.0,9500,{"$f":"H311-E311","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E311-N311","v":9500},0,9500]
[4014.0,"Tilskudd driftsavdelingen",null,null,{"$f":"0*-1","v":0},null,0,-9400.0,0.0,-9400,{"$f":"H312-E312","v":-9400},0,-9400,{"$f":"0*-1","v":0},null,0,{"$f":"E312-N312","v":0},0,0]
[21.0,"Innebandy senior",null,null,{"$f":"0*-1","v":0},null,0,0.0,39120.0,-39120,{"$f":"H313-E313","v":0},39120,-39120,{"$f":"8654*-1","v":-8654},144666.12,-153320.12,{"$f":"E313-N313","v":8654},-144666.12,153320.12]
[100.0,"Lagskasser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H314-E314","v":0},0,0,{"$f":"-800*-1","v":800},3023.65,-2223.65,{"$f":"E314-N314","v":-800},-3023.65,2223.65]
[202.0,"Damer elite innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H315-E315","v":0},0,0,{"$f":"-800*-1","v":800},null,800,{"$f":"E315-N315","v":-800},0,-800]
[212.0,"Damer 3 innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H316-E316","v":0},0,0,{"$f":"0*-1","v":0},3023.65,-3023.65,{"$f":"E316-N316","v":0},-3023.65,3023.65]
[1000.0,"Aktivitet",null,null,{"$f":"0*-1","v":0},null,0,0.0,39120.0,-39120,{"$f":"H317-E317","v":0},39120,-39120,{"$f":"15250*-1","v":-15250},135937.47,-151187.47,{"$f":"E317-N317","v":15250},-135937.47,151187.47]
[1001.0,"Treningsavgift",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H318-E318","v":0},0,0,{"$f":"15900*-1","v":-15900},432.19,-16332.19,{"$f":"E318-N318","v":15900},-432.19,16332.19]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"0*-1","v":0},null,0,0.0,9120.0,-9120,{"$f":"H319-E319","v":0},9120,-9120,{"$f":"0*-1","v":0},82168.5,-82168.5,{"$f":"E319-N319","v":0},-82168.5,82168.5]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,0.0,4000.0,-4000,{"$f":"H320-E320","v":0},4000,-4000,{"$f":"-650*-1","v":650},21166.38,-20516.38,{"$f":"E320-N320","v":-650},-21166.38,20516.38]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,16000.0,-16000,{"$f":"H321-E321","v":0},16000,-16000,{"$f":"0*-1","v":0},32170.4,-32170.4,{"$f":"E321-N321","v":0},-32170.4,32170.4]
[1017.0,"Bøter",null,null,{"$f":"0*-1","v":0},null,0,0.0,10000.0,-10000,{"$f":"H322-E322","v":0},10000,-10000,{"$f":"0*-1","v":0},null,0,{"$f":"E322-N322","v":0},0,0]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H323-E323","v":0},0,0,{"$f":"0*-1","v":0},5705.0,-5705,{"$f":"E323-N323","v":0},-5705,5705]
[2001.0,"Sportslig utvalg",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H324-E324","v":0},0,0,{"$f":"0*-1","v":0},5705.0,-5705,{"$f":"E324-N324","v":0},-5705,5705]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H325-E325","v":0},0,0,{"$f":"-5765*-1","v":5765},null,5765,{"$f":"E325-N325","v":-5765},0,-5765]
[3009.0,"Elitekamper innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H326-E326","v":0},0,0,{"$f":"-5765*-1","v":5765},null,5765,{"$f":"E326-N326","v":-5765},0,-5765]
[4000.0,"Anlegg",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H327-E327","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E327-N327","v":0},0,0]
[4013.0,"Klubbhuset",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H328-E328","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E328-N328","v":0},0,0]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H329-E329","v":0},0,0,{"$f":"-31*-1","v":31},null,31,{"$f":"E329-N329","v":-31},0,-31]
[5011.0,"Markedsføring",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H330-E330","v":0},0,0,{"$f":"-31*-1","v":31},null,31,{"$f":"E330-N330","v":-31},0,-31]
[23.0,"Rugby herrer",null,null,{"$f":"-23075*-1","v":23075},467.6,22607.4,18500.0,15200.0,3300,{"$f":"H331-E331","v":-4575},14732.4,-19307.4,{"$f":"-16000*-1","v":16000},308.79,15691.21,{"$f":"E331-N331","v":7075},158.81,6916.19]
[1000.0,"Aktivitet",null,null,{"$f":"-23075*-1","v":23075},467.6,22607.4,18500.0,15200.0,3300,{"$f":"H332-E332","v":-4575},14732.4,-19307.4,{"$f":"-16000*-1","v":16000},308.79,15691.21,{"$f":"E332-N332","v":7075},158.81,6916.19]
[1001.0,"Treningsavgift",null,null,{"$f":"-23075*-1","v":23075},467.6,22607.4,null,null,0,{"$f":"H333-E333","v":-23075},-467.6,-22607.4,{"$f":"-16000*-1","v":16000},308.79,15691.21,{"$f":"E333-N333","v":7075},158.81,6916.19]
[1005.0,"Dugnad",null,null,{"$f":"0*-1","v":0},null,0,1000.0,0.0,1000,{"$f":"H334-E334","v":1000},0,1000,{"$f":"0*-1","v":0},null,0,{"$f":"E334-N334","v":0},0,0]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,17500.0,3000.0,14500,{"$f":"H335-E335","v":17500},3000,14500,{"$f":"0*-1","v":0},null,0,{"$f":"E335-N335","v":0},0,0]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,12200.0,-12200,{"$f":"H336-E336","v":0},12200,-12200,{"$f":"0*-1","v":0},null,0,{"$f":"E336-N336","v":0},0,0]
[31.0,"Innebandy junior",null,null,{"$f":"-11800*-1","v":11800},20356.72,-8556.72,0.0,25880.0,-25880,{"$f":"H337-E337","v":-11800},5523.28,-17323.28,{"$f":"-51657.65*-1","v":51657.65},75664.0,-24006.35,{"$f":"E337-N337","v":-39857.65},-55307.28,15449.63]
[100.0,"Lagskasser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H338-E338","v":0},0,0,{"$f":"-10530.65*-1","v":10530.65},35812.73,-25282.08,{"$f":"E338-N338","v":-10530.65},-35812.73,25282.08]
[204.0,"Jenter 2002-2006 innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H339-E339","v":0},0,0,{"$f":"-10530.65*-1","v":10530.65},33947.73,-23417.08,{"$f":"E339-N339","v":-10530.65},-33947.73,23417.08]
[206.0,"Jenter 2002 - 2003 innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H340-E340","v":0},0,0,{"$f":"0*-1","v":0},1005.0,-1005,{"$f":"E340-N340","v":0},-1005,1005]
[209.0,"Sagene Super Innebandy",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H341-E341","v":0},0,0,{"$f":"0*-1","v":0},860.0,-860,{"$f":"E341-N341","v":0},-860,860]
[1000.0,"Aktivitet",null,null,{"$f":"-11800*-1","v":11800},20356.72,-8556.72,0.0,25880.0,-25880,{"$f":"H342-E342","v":-11800},5523.28,-17323.28,{"$f":"-26127*-1","v":26127},10211.77,15915.23,{"$f":"E342-N342","v":-14327},10144.95,-24471.95]
[1001.0,"Treningsavgift",null,null,{"$f":"-1800*-1","v":1800},226.72,1573.28,null,null,0,{"$f":"H343-E343","v":-1800},-226.72,-1573.28,{"$f":"1000*-1","v":-1000},248.27,-1248.27,{"$f":"E343-N343","v":2800},-21.55,2821.55]
[1002.0,"LAM- midler",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H344-E344","v":0},0,0,{"$f":"-27127*-1","v":27127},null,27127,{"$f":"E344-N344","v":-27127},0,-27127]
[1003.0,"Tilskudd fond og stiftelser",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H345-E345","v":0},0,0,{"$f":"0*-1","v":0},1469.0,-1469,{"$f":"E345-N345","v":0},-1469,1469]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"-10000*-1","v":10000},19397.0,-9397,0.0,13680.0,-13680,{"$f":"H346-E346","v":-10000},-5717,-4283,{"$f":"0*-1","v":0},2852.5,-2852.5,{"$f":"E346-N346","v":10000},16544.5,-6544.5]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H347-E347","v":0},5000,-5000,{"$f":"0*-1","v":0},3142.0,-3142,{"$f":"E347-N347","v":0},-3142,3142]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},null,0,0.0,3200.0,-3200,{"$f":"H348-E348","v":0},3200,-3200,{"$f":"0*-1","v":0},2500.0,-2500,{"$f":"E348-N348","v":0},-2500,2500]
[1017.0,"Bøter",null,null,{"$f":"0*-1","v":0},null,0,0.0,2000.0,-2000,{"$f":"H349-E349","v":0},2000,-2000,{"$f":"0*-1","v":0},null,0,{"$f":"E349-N349","v":0},0,0]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},733.0,-733,0.0,2000.0,-2000,{"$f":"H350-E350","v":0},1267,-1267,{"$f":"0*-1","v":0},null,0,{"$f":"E350-N350","v":0},733,-733]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H351-E351","v":0},0,0,{"$f":"0*-1","v":0},16974.4,-16974.4,{"$f":"E351-N351","v":0},-16974.4,16974.4]
[2001.0,"Sportslig utvalg",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H352-E352","v":0},0,0,{"$f":"0*-1","v":0},16974.4,-16974.4,{"$f":"E352-N352","v":0},-16974.4,16974.4]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H353-E353","v":0},0,0,{"$f":"-15000*-1","v":15000},12665.1,2334.9,{"$f":"E353-N353","v":-15000},-12665.1,-2334.9]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H354-E354","v":0},0,0,{"$f":"-15000*-1","v":15000},12665.1,2334.9,{"$f":"E354-N354","v":-15000},-12665.1,-2334.9]
[33.0,"Rugby Damer",null,null,{"$f":"-21660*-1","v":21660},57650.88,-35990.88,13000.0,13700.0,-700,{"$f":"H355-E355","v":-8660},-43950.88,35290.88,{"$f":"-8500*-1","v":8500},149.38,8350.62,{"$f":"E355-N355","v":13160},57501.5,-44341.5]
[1000.0,"Aktivitet",null,null,{"$f":"-21660*-1","v":21660},57650.88,-35990.88,13000.0,13700.0,-700,{"$f":"H356-E356","v":-8660},-43950.88,35290.88,{"$f":"-8500*-1","v":8500},149.38,8350.62,{"$f":"E356-N356","v":13160},57501.5,-44341.5]
[1001.0,"Treningsavgift",null,null,{"$f":"-1025*-1","v":1025},18.75,1006.25,11000.0,0.0,11000,{"$f":"H357-E357","v":9975},-18.75,9993.75,{"$f":"-8500*-1","v":8500},149.38,8350.62,{"$f":"E357-N357","v":-7475},-130.63,-7344.37]
[1005.0,"Dugnad",null,null,{"$f":"0*-1","v":0},null,0,2000.0,0.0,2000,{"$f":"H358-E358","v":2000},0,2000,{"$f":"0*-1","v":0},null,0,{"$f":"E358-N358","v":0},0,0]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"-20635*-1","v":20635},57632.13,-36997.13,0.0,1500.0,-1500,{"$f":"H359-E359","v":-20635},-56132.13,35497.13,{"$f":"0*-1","v":0},null,0,{"$f":"E359-N359","v":20635},57632.13,-36997.13]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,12200.0,-12200,{"$f":"H360-E360","v":0},12200,-12200,{"$f":"0*-1","v":0},null,0,{"$f":"E360-N360","v":0},0,0]
[37.0,"Fotball junior",null,null,{"$f":"-561844*-1","v":561844},746433.27,-184589.27,770902.0,768836.666671,2065.333329,{"$f":"H361-E361","v":209058},22403.39667,186654.6033,{"$f":"-436409*-1","v":436409},403883.49,32525.51,{"$f":"E361-N361","v":125435},342549.78,-217114.78]
[{"$nulls":4},{"$f":"0*-1","v":0},2402.99,-2402.99,null,null,0,{"$f":"H362-E362","v":0},-2402.99,2402.99,{"$f":"0*-1","v":0},null,0,{"$f":"E362-N362","v":0},2402.99,-2402.99]
[{"$nulls":4},{"$f":"0*-1","v":0},2402.99,-2402.99,null,null,0,{"$f":"H363-E363","v":0},-2402.99,2402.99,{"$f":"0*-1","v":0},null,0,{"$f":"E363-N363","v":0},2402.99,-2402.99]
[100.0,"Lagskasser",null,null,{"$f":"-11350*-1","v":11350},10029.35,1320.65,null,null,0,{"$f":"H364-E364","v":-11350},-10029.35,-1320.65,{"$f":"0*-1","v":0},4309.52,-4309.52,{"$f":"E364-N364","v":11350},5719.83,5630.17]
[301.0,"Futsal",null,null,{"$f":"-1100*-1","v":1100},-3096.9,4196.9,null,null,0,{"$f":"H365-E365","v":-1100},3096.9,-4196.9,{"$f":"0*-1","v":0},null,0,{"$f":"E365-N365","v":1100},-3096.9,4196.9]
[302.0,"Gutt junior fotball",null,null,{"$f":"-10250*-1","v":10250},5250.0,5000,null,null,0,{"$f":"H366-E366","v":-10250},-5250,-5000,{"$f":"0*-1","v":0},1300.0,-1300,{"$f":"E366-N366","v":10250},3950,6300]
[310.0,"Jente 2005 fotball",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H367-E367","v":0},0,0,{"$f":"0*-1","v":0},385.52,-385.52,{"$f":"E367-N367","v":0},-385.52,385.52]
[312.0,"Jente 2006 fotball",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H368-E368","v":0},0,0,{"$f":"0*-1","v":0},-550.0,550,{"$f":"E368-N368","v":0},550,-550]
[314.0,"Jente 2007 fotball",null,null,{"$f":"0*-1","v":0},0.0,0,null,null,0,{"$f":"H369-E369","v":0},0,0,{"$f":"0*-1","v":0},null,0,{"$f":"E369-N369","v":0},0,0]
[318.0,"Jente 2009 fotball",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H370-E370","v":0},0,0,{"$f":"0*-1","v":0},589.0,-589,{"$f":"E370-N370","v":0},-589,589]
[319.0,"Gutt 2009 fotball",null,null,{"$f":"0*-1","v":0},3044.25,-3044.25,null,null,0,{"$f":"H371-E371","v":0},-3044.25,3044.25,{"$f":"0*-1","v":0},null,0,{"$f":"E371-N371","v":0},3044.25,-3044.25]
[320.0,"Fotball jenter 2010",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H372-E372","v":0},0,0,{"$f":"0*-1","v":0},1350.0,-1350,{"$f":"E372-N372","v":0},-1350,1350]
[322.0,"Jente 2011 fotball",null,null,{"$f":"0*-1","v":0},2082.0,-2082,null,null,0,{"$f":"H373-E373","v":0},-2082,2082,{"$f":"0*-1","v":0},1235.0,-1235,{"$f":"E373-N373","v":0},847,-847]
[325.0,"Gutt  2012 fotball",null,null,{"$f":"0*-1","v":0},2750.0,-2750,null,null,0,{"$f":"H374-E374","v":0},-2750,2750,{"$f":"0*-1","v":0},null,0,{"$f":"E374-N374","v":0},2750,-2750]
[1000.0,"Aktivitet",null,null,{"$f":"-287804*-1","v":287804},392042.15,-104238.15,461902.0,497590.000002,-35688,{"$f":"H375-E375","v":174098},105547.85,68550.15,{"$f":"-309859*-1","v":309859},268758.41,41100.59,{"$f":"E375-N375","v":-22055},123283.74,-145338.74]
[1001.0,"Treningsavgift",null,null,{"$f":"-267804*-1","v":267804},6696.17,261107.83,456902.0,21200.0,435702,{"$f":"H376-E376","v":189098},14503.83,174594.17,{"$f":"-241100*-1","v":241100},5716.11,235383.89,{"$f":"E376-N376","v":26704},980.06,25723.94]
[1002.0,"LAM- midler",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H377-E377","v":0},0,0,{"$f":"-68759*-1","v":68759},null,68759,{"$f":"E377-N377","v":-68759},0,-68759]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"-20000*-1","v":20000},185527.06,-165527.06,0.0,135690.0,-135690,{"$f":"H378-E378","v":-20000},-49837.06,29837.06,{"$f":"0*-1","v":0},34717.5,-34717.5,{"$f":"E378-N378","v":20000},150809.56,-130809.56]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},139782.72,-139782.72,0.0,128000.0,-128000,{"$f":"H379-E379","v":0},-11782.72,11782.72,{"$f":"0*-1","v":0},183670.0,-183670,{"$f":"E379-N379","v":0},-43887.28,43887.28]
[1008.0,"Utstyr trenere og lagledere",null,null,{"$f":"0*-1","v":0},21539.1,-21539.1,0.0,92000.0,-92000,{"$f":"H380-E380","v":0},70460.9,-70460.9,{"$f":"0*-1","v":0},1389.0,-1389,{"$f":"E380-N380","v":0},20150.1,-20150.1]
[1009.0,"Utstyr dommere",null,null,{"$f":"0*-1","v":0},500.0,-500,null,null,0,{"$f":"H381-E381","v":0},-500,500,{"$f":"0*-1","v":0},null,0,{"$f":"E381-N381","v":0},500,-500]
[1010.0,"Serieavgifter, lagavgifter",null,null,{"$f":"0*-1","v":0},26500.0,-26500,0.0,55900.0,-55900,{"$f":"H382-E382","v":0},29400,-29400,{"$f":"0*-1","v":0},33900.0,-33900,{"$f":"E382-N382","v":0},-7400,7400]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,4800.0,-4800,{"$f":"H383-E383","v":0},4800,-4800,{"$f":"0*-1","v":0},null,0,{"$f":"E383-N383","v":0},0,0]
[1013.0,"Overganger",null,null,{"$f":"0*-1","v":0},null,0,5000.0,5000.0,0,{"$f":"H384-E384","v":5000},5000,0,{"$f":"0*-1","v":0},null,0,{"$f":"E384-N384","v":0},0,0]
[1015.0,"Dispensasjoner/ omberamminger",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.000001,-5000.000001,{"$f":"H385-E385","v":0},5000.000001,-5000.000001,{"$f":"0*-1","v":0},null,0,{"$f":"E385-N385","v":0},0,0]
[1016.0,"Dommere",null,null,{"$f":"0*-1","v":0},11497.1,-11497.1,0.0,45000.0,-45000,{"$f":"H386-E386","v":0},33502.9,-33502.9,{"$f":"0*-1","v":0},5220.0,-5220,{"$f":"E386-N386","v":0},6277.1,-6277.1]
[1017.0,"Bøter",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.000001,-5000.000001,{"$f":"H387-E387","v":0},5000.000001,-5000.000001,{"$f":"0*-1","v":0},null,0,{"$f":"E387-N387","v":0},0,0]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H388-E388","v":0},0,0,{"$f":"0*-1","v":0},2976.8,-2976.8,{"$f":"E388-N388","v":0},-2976.8,2976.8]
[1020.0,"Premier og gaver",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H389-E389","v":0},0,0,{"$f":"0*-1","v":0},1169.0,-1169,{"$f":"E389-N389","v":0},-1169,1169]
[2000.0,"Kompetanse",null,null,{"$f":"0*-1","v":0},null,0,0.0,15500.0,-15500,{"$f":"H390-E390","v":0},15500,-15500,{"$f":"0*-1","v":0},0.0,0,{"$f":"E390-N390","v":0},0,0]
[2001.0,"Sportslig utvalg",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H391-E391","v":0},0,0,{"$f":"0*-1","v":0},0.0,0,{"$f":"E391-N391","v":0},0,0]
[2004.0,"Lederkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,3000.0,-3000,{"$f":"H392-E392","v":0},3000,-3000,{"$f":"0*-1","v":0},null,0,{"$f":"E392-N392","v":0},0,0]
[2005.0,"Trenerkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,7500.0,-7500,{"$f":"H393-E393","v":0},7500,-7500,{"$f":"0*-1","v":0},null,0,{"$f":"E393-N393","v":0},0,0]
[2006.0,"Dommerkurs",null,null,{"$f":"0*-1","v":0},null,0,0.0,5000.0,-5000,{"$f":"H394-E394","v":0},5000,-5000,{"$f":"0*-1","v":0},null,0,{"$f":"E394-N394","v":0},0,0]
[3000.0,"Arrangement",null,null,{"$f":"-262690*-1","v":262690},320534.12,-57844.12,309000.0,252830.0,56170,{"$f":"H395-E395","v":46310},-67704.12,114014.12,{"$f":"-126550*-1","v":126550},130815.56,-4265.56,{"$f":"E395-N395","v":136140},189718.56,-53578.56]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},5964.0,-5964,15000.0,0.0,15000,{"$f":"H396-E396","v":15000},-5964,20964,{"$f":"-15000*-1","v":15000},387.94,14612.06,{"$f":"E396-N396","v":-15000},5576.06,-20576.06]
[3006.0,"Tine- fotballskole",null,null,{"$f":"-239190*-1","v":239190},199218.62,39971.38,150000.0,100000.0,50000,{"$f":"H397-E397","v":-89190},-99218.62,10028.62,{"$f":"0*-1","v":0},19923.0,-19923,{"$f":"E397-N397","v":239190},179295.62,59894.38]
[3019.0,"Fotballfritidsordningen (FFO)",null,null,{"$f":"-23500*-1","v":23500},115351.5,-91851.5,144000.0,152830.0,-8830,{"$f":"H398-E398","v":120500},37478.5,83021.5,{"$f":"-111550*-1","v":111550},110504.62,1045.38,{"$f":"E398-N398","v":-88050},4846.88,-92896.88]
[5000.0,"Administrasjon",null,null,{"$f":"0*-1","v":0},21424.66,-21424.66,0.0,2916.666669,-2916.666669,{"$f":"H399-E399","v":0},-18507.99333,18507.99333,{"$f":"0*-1","v":0},null,0,{"$f":"E399-N399","v":0},21424.66,-21424.66]
[5012.0,"Møte og representasjon",null,null,{"$f":"0*-1","v":0},null,0,0.0,2916.666669,-2916.666669,{"$f":"H400-E400","v":0},2916.666669,-2916.666669,{"$f":"0*-1","v":0},null,0,{"$f":"E400-N400","v":0},0,0]
[5019.0,"Pensjonsforsikring",null,null,{"$f":"0*-1","v":0},21424.66,-21424.66,null,null,0,{"$f":"H401-E401","v":0},-21424.66,21424.66,{"$f":"0*-1","v":0},null,0,{"$f":"E401-N401","v":0},21424.66,-21424.66]
[43.0,"Rugby Junior",null,null,{"$f":"-15355*-1","v":15355},30918.75,-15563.75,3000.0,12250.0,-9250,{"$f":"H402-E402","v":-12355},-18668.75,6313.75,{"$f":"-8031*-1","v":8031},108.15,7922.85,{"$f":"E402-N402","v":7324},30810.6,-23486.6]
[1000.0,"Aktivitet",null,null,{"$f":"-15355*-1","v":15355},29518.75,-14163.75,3000.0,12250.0,-9250,{"$f":"H403-E403","v":-12355},-17268.75,4913.75,{"$f":"-8031*-1","v":8031},108.15,7922.85,{"$f":"E403-N403","v":7324},29410.6,-22086.6]
[1001.0,"Treningsavgift",null,null,{"$f":"-5355*-1","v":5355},106.15,5248.85,3000.0,0.0,3000,{"$f":"H404-E404","v":-2355},-106.15,-2248.85,{"$f":"-6000*-1","v":6000},108.15,5891.85,{"$f":"E404-N404","v":-645},-2,-643]
[1002.0,"LAM- midler",null,null,{"$f":"0*-1","v":0},null,0,null,null,0,{"$f":"H405-E405","v":0},0,0,{"$f":"-2031*-1","v":2031},null,2031,{"$f":"E405-N405","v":-2031},0,-2031]
[1006.0,"Trenere lagene/gruppene",null,null,{"$f":"-10000*-1","v":10000},28154.02,-18154.02,0.0,750.0,-750,{"$f":"H406-E406","v":-10000},-27404.02,17404.02,{"$f":"0*-1","v":0},null,0,{"$f":"E406-N406","v":10000},28154.02,-18154.02]
[1007.0,"Utstyr lagene/ gruppene",null,null,{"$f":"0*-1","v":0},410.0,-410,0.0,500.0,-500,{"$f":"H407-E407","v":0},90,-90,{"$f":"0*-1","v":0},null,0,{"$f":"E407-N407","v":0},410,-410]
[1011.0,"Cuper, stevner, turneringer",null,null,{"$f":"0*-1","v":0},null,0,0.0,8000.0,-8000,{"$f":"H408-E408","v":0},8000,-8000,{"$f":"0*-1","v":0},null,0,{"$f":"E408-N408","v":0},0,0]
[1019.0,"Sosial aktivitet",null,null,{"$f":"0*-1","v":0},848.58,-848.58,0.0,1500.0,-1500,{"$f":"H409-E409","v":0},651.42,-651.42,{"$f":"0*-1","v":0},null,0,{"$f":"E409-N409","v":0},848.58,-848.58]
[1022.0,"Aktivitetsfondet",null,null,{"$f":"0*-1","v":0},null,0,0.0,1500.0,-1500,{"$f":"H410-E410","v":0},1500,-1500,{"$f":"0*-1","v":0},null,0,{"$f":"E410-N410","v":0},0,0]
[3000.0,"Arrangement",null,null,{"$f":"0*-1","v":0},1400.0,-1400,null,null,0,{"$f":"H411-E411","v":0},-1400,1400,{"$f":"0*-1","v":0},null,0,{"$f":"E411-N411","v":0},1400,-1400]
[3004.0,"Storbytiltak",null,null,{"$f":"0*-1","v":0},1400.0,-1400,null,null,0,{"$f":"H412-E412","v":0},-1400,1400,{"$f":"0*-1","v":0},null,0,{"$f":"E412-N412","v":0},1400,-1400]
["Totalt",null,null,null,{"$f":"-4146975.98*-1","v":4146975.98},4865523.87,-718547.89,5829388.000002,5542962.504341,286425.4957,{"$f":"H413-E413","v":1682412.02},677438.6343,1004973.386,{"$f":"-5023481.46*-1","v":5023481.46},4051762.75,971718.71,{"$f":"E413-N413","v":-876505.48},813761.12,-1690266.6]
[]
["Fotball",null,null,null,{"$f":"-769915.12*-1","v":769915.12},876692.92,{"$f":"E415-F415","v":-106777.8},1378583.0,1365042.00001,{"$f":"H415-I415","v":13540.99999},{"$f":"H415-E415","v":608667.88},488349.08,{"$f":"K415-L415","v":120318.8},{"$f":"-874585*-1","v":874585},772429.18,{"$f":"N415-O415","v":102155.82},{"$f":"E415-N415","v":-104669.88},104263.74,{"$f":"Q415-R415","v":-208933.62}]
["Innebandy",null,null,null,{"$f":"-215985*-1","v":215985},76833.92,139151.08,36800.0,111588.171,-74788.171,{"$f":"H416-E416","v":-179185},34754.251,-213939.251,{"$f":"-342309.55*-1","v":342309.55},340767.9,1541.65,{"$f":"E416-N416","v":-126324.55},-263933.98,137609.43]
["Rugby",null,null,null,{"$f":"-210090*-1","v":210090},92504.77,117585.23,160300.0,76650.0,83650,{"$f":"H417-E417","v":-49790},-15854.77,-33935.23,{"$f":"-32551*-1","v":32551},566.67,31984.33,{"$f":"E417-N417","v":177539},91938.1,85600.9]