{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Beregning priser"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"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":"Beregning priser","index":0,"n_rows":26,"n_cols":5,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,3,1,4],[0,0,0,4],[1,0,1,1]]}
["Fleksible tilrettelæggelsesformer - beregningsmodel - valgfri lønsats"]
["Hold : ",null,null,"Tilskudsregnskab"]
["Udgiftsposter ","Kr. ",null,"Sats ","Lektioner til indberetning"]
["Lokaler",null,null,0]
["Underviser /Instruktør /Tovholder",null,null,297.26,{"$f":"B5/D5","v":0}]
["Undervisnings materialer "]
["Markedsføring "]
["Evt. udgift til Internet adgang"]
["Sum ",{"$f":"SUM(B4:B8)","v":0}]
["Lederløn - max. 20% af sum  *)",{"$f":"B9*0.2","v":0}]
["Samlet udgift aktivitet",{"$f":"SUM(B9:B10)","v":0}]
[" -Tilskud  1/3-del",{"$f":"B11/3","v":0}]
["Samlet udgift efter tilskud ",{"$f":"B11-B12","v":0}]
["Ikke-tilskudsberettigede udgifter"]
[]
[]
[]
[]
["Deltagerbetaling - samlet udgift ",{"$f":"SUM(B13:B18)","v":0}]
["Minimums antal kursister ",10]
["Deltagerpris ved minimum",{"$f":"B19/B20","v":0}]
[]
["DER MÅ IKKE SKRIVES I DE GRÅ FELTER"]
[]
["*)"]
["Feltet kan overskrives hvis du vælger lavere %-sats end 20. "]