{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Ark1","Ark2","Ark3"],"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","formulas":"cached_only"}

{"sheet":"Ark1","index":0,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Lejerturs Budget:",{"$nulls":6},"Brug af regnearket:"]
["klasse:",{"$nulls":6},"Man kan indsætte tal i alle de grønne felter - resten er det ikke meningen man skal ændre i!"]
["antal elever:",24,"personer",{"$nulls":4},"De blå felter kan man ikke ændre på men er vigtige tal!"]
["lærere:",2,"personer"]
["antal i alt:",26,"personer"]
["Fremmedvaluta","euro"]
["Kurs",7.5,"kr for 1 i den fremmede valuta"]
["Indtægter",96000,"kr"]
["Udgifter",88849,"kr (Faste udgifter, Mad, Transport, Aktiviteter)"]
["Overskud:",7151,"kr (skulle gerne være i plus)"]
[]
["Indtægter",null,null,"antal",null,"i alt"]
["elev betaling",4000,"kr",24,"stk",96000,"kr"]
["andet (klassekasse etc)",{"$nulls":5},"kr"]
[{"$nulls":4},"i alt",96000,"kr"]
[]
["Faste udgifter",null,null,"Antal",null,"i alt"]
["Fly/bus/tog",1000,"kr pr person",26,"personer",26000,"kr"]
["Hotel",1500,"kr pr person",26,"personer",39000,"kr"]
["Lærerværelse",1000,"kr pr voksen",2,"personer",2000,"kr","(tillæg for værelse til lærere)"]
["Rejseforsikring",81,"kr pr person",24,"personer",1944,"kr","(lærerne er dækket af skolens rejseforsikring - husk at hent på kontoret)"]
["Andet",null,"kr",26,"personer",0,"kr"]
[{"$nulls":4},"i alt",68944,"kr"]
[]
["Til frie udgifter:","dvs. det som kan bruges på turen og veksles til fremmed valuta"]
["i kr",27056,"kr"]
["i fremmedvaluta",3607.47,"euro"]
[]
["Mad","pr måltid",null,"antal i alt ",null,"i alt"]
["Morgenmad",0,"euro",96,"stk",0,"euro"]
["Frokost",7.5,"euro",96,"stk",720,"euro","antal 88 fås ved at tage antal måltider (f.eks. 4 frokoster) og gange med antallet af spisende!"]
["aftensmad",15,"euro",96,"stk",1440,"euro","antal 88 fås ved at tage antal måltider (f.eks. 4 aftensmad) og gange med antallet af spisende!"]
[{"$nulls":4},"i alt =",2160,"euro"]
[{"$nulls":4},"i dk kr =",16200,"kr"]
[]
["Transport","pr tur",null,"antal",null,"i alt"]
["transfer (flybus)",4.5,"euro",52,"stk",234,"euro","(tur retur til lufthavn)"]
[null,null,"euro",null,"stk",null,"euro"]
[null,null,"euro",null,"stk",null,"euro"]
[{"$nulls":4},"i alt",234,"euro"]
[{"$nulls":4},"i dk kr = ",1755,"kr"]
[]
["Aktiviteter","pr entre",null,"antal",null,"i alt"]
["museum",10,"euro",26,"stk",260,"euro"]
[null,null,"euro",26,"stk",0,"euro"]
[null,null,"euro",26,"stk",0,"euro"]
[null,null,"euro",26,"stk",0,"euro"]
[null,null,"euro",26,"stk",0,"euro"]
[null,null,"euro",26,"stk",0,"euro"]
[null,null,"euro",26,"stk",0,"euro"]
[null,null,"euro",26,"stk",0,"euro"]
[{"$nulls":4},"i alt",260,"euro"]
[{"$nulls":4},"i dk kr",1950,"kr"]

{"sheet":"Ark2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Ark3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}