{"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":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,0,1,1],[1,3,1,5],[0,0,0,5]]}
["Fleksible tilrettelæggelsesformer - Saunagus Hobro"]
[null,null,null,"Tilskudsregnskab"]
["Udgiftsposter ","Kr. "]
["Gus og saunaleje",-3500]
["Fjordlaug",-1000]
[]
["Sum ",{"$f":"SUM(B4:B6)","v":-4500}]
["Lederløn - max. 20% af sum  *)",{"$f":"B7*0.2","v":-900}]
["Sum",{"$f":"SUM(B7:B8)","v":-5400}]
["Tilskudsberegning"]
["Enten 1/3-del af Samlet udgift ",{"$f":"-B9/3","v":1800},null,"KL.Sats","Lektioner","T-berettig."]
["Eller 1/3-del af KL sats x Lektioner",{"$f":"F12/3","v":670.14399999999989},null,418.84,4.8,{"$f":"D12*E12","v":2010.4319999999998}]
["VÆLG og Indskriv det laveste",670.14]
["Samlet udgift efter tilskud ",{"$f":"B9+B13","v":-4729.8599999999997}]
["Ikke-tilskudsberettigede udgifter"]
["Fortæring ",-400]
[]
["Deltagerbetaling - samlet udgift ",{"$f":"SUM(B14:B17)","v":-5129.8599999999997},null,"Pris","Antal"]
["Kursister x kursuspris",{"$f":"D19*E19","v":3750},null,125,30]
["Over/underskud på kurset ",{"$f":"SUM(B18:B19)","v":-1379.8599999999997}]
[]
["DER MÅ IKKE SKRIVES I DE GRÅ FELTER"]