{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["PladsEJER","PladsLEJER"],"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,"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":"PladsEJER","index":0,"n_rows":20,"n_cols":5,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
["Beregning af årlig havneleje for",null,2018]
["Ejer af bådplads"]
[]
[]
["Indsæt bådstørrelse i de grønne felter:"]
[]
["Bådlængde - i cm","=",1000]
["Bådbredde - i cm","=",950]
[]
["Bådstørrelse i m2","=",{"$f":"SUM(C8*C9)/10000","v":95}]
["(Minimum 15m2)"]
[]
["Grundbeløb",null,null,"kr.",1632.08]
["m2 leje",null,null,"kr.",{"$f":"SUM(C11*100.53)","v":9550.35}]
["moms",null,null,"kr.",{"$f":"SUM(E14:E15)/4","v":2795.6075000000001}]
[]
["Bådejerkontingent",null,null,"kr.",1432]
[]
["Årlig havneleje",null,null,"kr.",{"$f":"SUM(E14:E19)","v":15410.0375}]

{"sheet":"PladsLEJER","index":1,"n_rows":21,"n_cols":5,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
["Beregning af årlig havneleje for",null,2018]
["Lejer af bådplads"]
[]
[]
["Indsæt bådstørrelse i de grønne felter:"]
[]
["Bådlængde - i cm","=",700]
["Bådbredde - i cm","=",222]
[]
["Bådstørrelse i m2","=",{"$f":"SUM(C8*C9)/10000","v":15.54}]
["(Minimum 15m2)"]
[]
["Lejebeløb",null,null,"kr.",5001.08]
["Grundbeløb",null,null,"kr.",1632.08]
["m2 leje",null,null,"kr.",{"$f":"SUM(C11*100.53)","v":1562.2361999999998}]
["moms",null,null,"kr.",{"$f":"SUM(E14:E16)/4","v":2048.8490499999998}]
[]
["Bådejerkontingent",null,null,"kr.",1432]
[]
["Årlig havneleje",null,null,"kr.",{"$f":"SUM(E14:E20)","v":11676.24525}]