{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Heildarkonta"],"not_rendered":{"charts":1,"images":1,"macros":0,"external_links":0,"defined_names":3,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Heildarkonta","index":0,"n_rows":163,"n_cols":17,"rows_kept":163,"cut":false,"hidden":false,"merged":[[2,1,2,6],[2,10,2,12],[6,0,6,13],[4,10,4,12]]}
["Heildarkonta"]
[]
["Navn:",null,null,null,null,null,null,"Ár"]
["Telefon:",null,null,null,null,null,null,"Dagfesting",null,null,"  "]
["Teldupostur:",null,null,null,null,null,null,"Heildarkonto nr.     ",null,"9181 -"]
[]
[]
["Útreiðslur","Jan","Feb","Mars","Apríl","Mai","Juni","Juli","Aug","Sep","Okt","Nov","Des","Í alt","Í miðal um mðr."]
["Sev",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B9:M9)","v":0},{"$f":"N9/12","v":0}]
["Olja",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B10:M10)","v":0},{"$f":"N10/12","v":0}]
["Akstovan",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+N11/12","v":0}]
["Tunnil",null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N11/12","v":0}]
["Telefon",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B13:M13)","v":0},{"$f":"N13/12","v":0}]
["Internet",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B14:M14)","v":0},{"$f":"N14/12","v":0}]
["Televarp/Netflix",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Barnaansing",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Uppsparing",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Restskuldatrygging",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Tryggingar",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Annað óvæntað",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Lánsgjøld"]
["Bústaðarlán nr.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B23:M23)","v":0},{"$f":"N23/12","v":0}]
["Bústaðarlán nr.",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Billán nr. ",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Annað lán",null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Útreiðslur tilsamans",{"$f":"SUM(B9:B28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(N29/12 +100,-2)","v":100}]
[]
["Inngjøld á HeildarKontu"]
["Inngjaldari 1",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B32:M32)","v":0},{"$f":"N32/12","v":0}]
["Inngjaldari 2",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B33:M33)","v":0},{"$f":"N33/12","v":0}]
["Rentustuðul",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B34:M34)","v":0},{"$f":"N34/12","v":0}]
["Inngjøld tilsamans",{"$f":"B32+B33+B34","v":0},{"$f":"C32+C33+C34","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B35:M35)","v":0},{"$f":"N35/12","v":0}]
[]
["Munur",{"$f":"B35-B29","v":0},{"$f":"C35-C29","v":0},0,0,0,0,0,0,0,0,0,0]
["Byrjanarsalda",0,{"$f":"B39","v":0},0,0,0,0,0,0,0,0,0,0]
["Salda á HeildarKontu",{"$f":"SUM(B38+B37)","v":0},{"$f":"SUM(C38+C37)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Samandráttur"]
[]
[null,null,null,null,null,null,null,null,null,"  Inngjald / útreiðslur"]
[null,null,null,null,null,null,null,null,null,"  Miðal inngjald pr. mðr:",null,null,"kr.",{"$f":"SUM(O35)","v":0}]
[null,null,null,null,null,null,null,null,null,"  Miðal samlaðar útreiðslur pr. mðr:",null,null,"kr.",{"$f":"O29","v":100}]
[null,null,null,null,null,null,null,null,null,"  Munur",null,null,"kr.",{"$f":"+N46-N47","v":-100}]
[]
[null,null,null,null,null,null,null,null,null,"  Salda"]
[null,null,null,null,null,null,null,null,null,"Heildarkontan við ársbyrjan",null,null,"kr.",{"$f":"SUM(B38)","v":0}]
[null,null,null,null,null,null,null,null,null,"Heildarkontan við ársenda",null,null,"kr.",{"$f":"SUM(M39)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Viðmerkingar:"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,"Tórshavn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,"Tórshavn (postboks)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,"Argir (postboks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,"Skopun"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,"Skúvoy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270,"Nórsoy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280,"Hestur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285,"Koltur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286,"Stóra Dímun"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,330,"Stykkið"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335,"Leynar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336,"Skælingur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340,"Kvívík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,"Vestmanna"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360,"Sandavágur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370,"Miðvágur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380,"Sørvágur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385,"Vatnsoyrar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386,"Bøur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387,"Gásadalur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,388,"Mykines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410,"Kollafjørður"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415,"Oyrareingir"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,416,"Signabøur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430,"Hvalvík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435,"Streymnes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436,"Saksun"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,437,"Nesvík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,438,"Langasandur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440,"Haldarsvík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445,"Tjørnuvík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,"Oyri"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460,"Norðskáli"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465,"Svínáir"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466,"Ljósá"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470,"Eiði"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475,"Funningur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,476,"Gjógv"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,477,"Funningsfjørður"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,478,"Elduvík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480,"Skáli"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485,"Skálafjørður"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490,"Strendur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,494,"Innan Glyvur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495,"Kolbeinargjógv"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,496,"Morskranes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,497,"Selatrað"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510,"Gøta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511,"Gøtugjógv"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512,"Norðragøta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513,"Syðrugøta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520,"Leirvík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,530,"Furlafjørður"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,600,"Saltangará"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,620,"Runavík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625,"Glyvrar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,626,"Lambareiði"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,627,"Lambi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640,"Rituvík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645,"Æðuvík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650,"Toftir"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655,"Nes, Eysturoy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,656,"Saltnes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660,"Sørldarfjørður"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665,"Skipanes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,666,"Gøtueiði"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,"Oyndarfjørður"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695,"Hellur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700,"Klaksvík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725,"Norðoyri"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,726,"Ánir"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727,"Árnafjørður"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730,"Norðdepil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735,"Depil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,736,"Norðtoftir"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,737,"Múli"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740,"Hvannasund"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,750,"Viðareiði"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,765,"Svínoy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766,"Kirkja"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,767,"Hattarvík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780,"Kunoy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,785,"Haraldsund"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,795,"Syðradalur, Kalsoy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796,"Húsar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,797,"Mikladalur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,798,"Trøllanes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800,"Tvøroyri"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,825,"Froðba"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,826,"Trongisvágur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827,"Øravík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,850,"Hvalba"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,860,"Sandvík"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,870,"Fámjin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900,"Vágur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,925,"Nes, Vágur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926,"Lopra"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,"Akrar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928,"Víkarbyrgi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950,"Porkeri"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,960,"Hov"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970,"Sumba"]