{"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 :Keramik værksted",null,null,"Tilskudsregnskab"]
["Udgiftsposter ","Kr. ",null,"Sats ","Lektioner til indberetning"]
["Lokaler",0,null,0]
["Underviser /Instruktør /Tovholder",3139.42,null,319.02,8.25]
["Arbejdstime underviser",null,null,199.38]
["Undervisnings materialer ",4532.99]
["Markedsføring ",1000]
["Evt. udgift til Internet adgang",0]
["Sum ",{"$f":"SUM(B4:B9)","v":8672.41}]
["Lederløn - max. 20% af sum ",{"$f":"B10*20%","v":1734.482}]
["Samlet udgift aktivitet",{"$f":"SUM(B10:B11)","v":10406.892}]
[" -Tilskud  1/3-del",{"$f":"B12/3","v":3468.9639999999999}]
["Samlet udgift efter tilskud ",{"$f":"B12-B13","v":6937.9279999999999}]
["Ikke-tilskudsberettigede udgifter"]
[]
[]
[]
[]
["Deltagerbetaling - samlet udgift ",{"$f":"SUM(B14:B19)","v":6937.9279999999999}]
["Minimums antal kursister ",14]
["Deltagerpris ved minimum",{"$f":"B20/B21","v":495.5662857142857}]
[]
["DER MÅ IKKE SKRIVES I DE GRÅ FELTER"]
[]
["*) Lederløn max. 20% af sum. "]