ࡱ> AC  !"#$%&'()*+,-./0123456789:;<=>?@DRoot Entry F`ŕF5BWorkbookx}SummaryInformation(DocumentSummaryInformation8 \pmarthe Ba==M#8X@"1RCalibri1RCalibri1RCalibri1RCalibri1@ RCalibri1@ RCalibri1RCalibri1 RCalibri14RCalibri1RCalibri1RCalibri1RCalibri1>RCalibri14RCalibri1 RCalibri1<RCalibri1,8RCalibri18RCalibri18RCalibri1h8RCambria1RCalibri1?RCalibri1 RCalibri1@ RCalibri1RCalibri1@RCalibri1@RCalibri"kr"\ #,##0;"kr"\ \-#,##0#"kr"\ #,##0;[Red]"kr"\ \-#,##0$"kr"\ #,##0.00;"kr"\ \-#,##0.00)$"kr"\ #,##0.00;[Red]"kr"\ \-#,##0.00@*;_ "kr"\ * #,##0_ ;_ "kr"\ * \-#,##0_ ;_ "kr"\ * "-"_ ;_ @_ .))_ * #,##0_ ;_ * \-#,##0_ ;_ * "-"_ ;_ @_ H,C_ "kr"\ * #,##0.00_ ;_ "kr"\ * \-#,##0.00_ ;_ "kr"\ * "-"??_ ;_ @_ 6+1_ * #,##0.00_ ;_ * \-#,##0.00_ ;_ * "-"??_ ;_ @_  0.000000 0.00000 0.0000 0.0000.0 0.0000000"kr"\ #,##0.00 "kr"\ #,##0.0 "kr"\ #,##0                                                                 `  ff        P  P       a> + )               , *  !  @ "x@ @    !x@ @  "x!@ @  !x@ @   `@ @ 2  `@ @ 7  p@ @ 2  `!@ @   `!@ @ 3  p!@ @   `!@ @ 2  `!!@ @  "t@ @  "t@ @ 3 "t!@ @     h@ @ 2 "8  "t@ @ 2  h!@ @ 3  d!@ @   l!!@ @ 3 (0 "x "p  d  l "X "x  "| @  !x "| !x@@  !x@  !8  !t@ !t  !x @  !x@@ 3 !x@ 3 !x @ 3 !x@ @ 3 !x@ @ 3 "0@ @  "0@ @  "0!@ @  "p@ @  "p!@ @  "x@ @  "x!@ @  *0@ *0 "t@ @  "t!@ @  !x@ @  !x@ @  "t@@  "t @  "p@@  "p @  "t@ @ 3 "p  @  "t  @  "t!@@  "t ! @  "t! @  "8 "x@ @  "x@ @  "x!@ @  !x!@ @  !x!@ @  !x!@@  !x! @  "p@ @  "p@ @  "p!@ @  " !x@@ !x @ !x@  !x  !x@ @  !x@ @  !x!@@ 3 !x!@ 3 !x! @ 3 !x!@ @  !x!@@  "|@ @  "x!@ @  "|@ @ "x!@ @ "|"@ @  "x!"@ @  !0@@  !0@  !0  @  "x@@  "x@  "x  @  "0@@  "0@  "0  @  ||}-} 00_ ;_ *}-} 00_ ;_ *}-} 00_ ;_ *}-} 00_ ;_ *}-} 00_ ;_ *}-} 00_ ;_ *}-} 00_ ;_ *}-} 00_ ;_ *}-} 00_ ;_ *}-}  00_ ;_ *}-}  00_ ;_ *}-}  00_ ;_ *}-}  00_ ;_ *}-}  00_ ;_ *}-} 00_ ;_ *}-} 00_ ;_ *}A} 00_ ;_ *ef* "-"??_}A} 00_ ;_ *ef* "-"??_}A} 00_ ;_ *ef* "-"??_}A} 00_ ;_ *ef* "-"??_}A} 00_ ;_ *ef* "-"??_}A} 00_ ;_ *ef * "-"??_}A} 00_ ;_ *L* "-"??_}A} 00_ ;_ *L* "-"??_}A} 00_ ;_ *L* "-"??_}A} 00_ ;_ *L* "-"??_}A} 00_ ;_ *L* "-"??_}A} 00_ ;_ *L * "-"??_}A} 00_ ;_ *23* "-"??_}A} 00_ ;_ *23* "-"??_}A} 00_ ;_ *23* "-"??_}A} 00_ ;_ *23* "-"??_}A}  00_ ;_ *23* "-"??_}A}! 00_ ;_ *23 * "-"??_}}" }00_ ;_ ** "-"??_   }A}# 00_ ;_ ** "-"??_}-}$ 00_ ;_ *}A}% a00_ ;_ ** "-"??_}}& ??v00_ ;_ *̙* "-"??_   }A}' }00_ ;_ ** "-"??_}}( 00_ ;_ ** "-"??_??? ??? ??? ???}}) 00_ ;_ ** "-"??_   }A}* e00_ ;_ ** "-"??_}A}+ 00_ ;_ ** "-"??_}A}, 00_ ;_ *?* "-"??_}A}- 00_ ;_ *23* "-"??_}-}. 00_ ;_ *}-}/ 00_ ;_ *}-}0 00_ ;_ *}U}1 00_ ;_ ** "-"??_ }-}2 00_ ;_ *}-}3 00_ ;_ *}}4 ???00_ ;_ ** "-"??_??? ??? ??? ???}A}5 00_ ;_ ** "-"??_}A}6 00_ ;_ ** "-"??_}A}7 00_ ;_ ** "-"??_}A}8 00_ ;_ ** "-"??_}A}9 00_ ;_ ** "-"??_}A}: 00_ ;_ * * "-"??_}-}; 00_ ;_ *}-}< 00_ ;_ *}-}= 00_ ;_ *}-}> 00_ ;_ *}-}? 00_ ;_ *}A}@ 00_ ;_ ** "-"??_}-}A 00_ ;_ *}A}B 00_ ;_ ** "-"??_}A}C 00_ ;_ ** "-"??_}A}D 00_ ;_ ** "-"??_}A}E 00_ ;_ *P* "-"??_}A}F 00_ ;_ *4* "-"??_}A}G 00_ ;_ *P* "-"??_}A}H 00_ ;_ ** "-"??_}A}I 00_ ;_ *L * "-"??_}A}J 00_ ;_ ** "-"??_}A}K 00_ ;_ *P* "-"??_}A}L 00_ ;_ ** "-"??_}A}M 00_ ;_ ** "-"??_}A}N 00_ ;_ *L * "-"??_}A}O 00_ ;_ ** "-"??_}-}P 00_ ;_ *}A}Q 00_ ;_ *P* "-"??_}-}R 00_ ;_ *}A}S 00_ ;_ *P* "-"??_}A}T 00_ ;_ *L * "-"??_}A}U 00_ ;_ ** "-"??_}A}V 00_ ;_ *L * "-"??_}-}W 00_ ;_ *}-}X 00_ ;_ *}-}Y 00_ ;_ *}-}Z 00_ ;_ *}-}[ 00_ ;_ *}-}\ 00_ ;_ *}-}] 00_ ;_ *}A}^ 00_ ;_ ** "-"??_}-}_ 00_ ;_ *}-}` 00_ ;_ *}A}a 00_ ;_ ** "-"??_}A}b 00_ ;_ ** "-"??_}}c}-}d 00_ ;_ *}-}e 00_ ;_ *}A}f 00_ ;_ ** "-"??_}A}g 00_ ;_ *L * "-"??_}A}h 00_ ;_ *L * "-"??_}A}i 00_ ;_ *L * "-"??_}A}j 00_ ;_ *L * "-"??_}A}k 00_ ;_ *L * "-"??_}-}l 00_ ;_ *}-}m 00_ ;_ *}-}n 00_ ;_ *}A}o 00_ ;_ ** "-"??_}A}p 00_ ;_ ** "-"??_}A}q 00_ ;_ ** "-"??_}A}r 00_ ;_ ** "-"??_}-}s 00_ ;_ *}-}t 00_ ;_ *}A}u 00_ ;_ ** "-"??_}A}v 00_ ;_ ** "-"??_}A}w 00_ ;_ ** "-"??_}A}x 00_ ;_ ** "-"??_}A}y 00_ ;_ ** "-"??_}A}z 00_ ;_ ** "-"??_}A}{ 00_ ;_ ** "-"??_}A}| 00_ ;_ ** "-"??_}A}} 00_ ;_ *L * "-"??_}A}~ 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}-} 00_ ;_ *}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}-} 00_ ;_ *}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ *L * "-"??_}A} 00_ ;_ *L * "-"??_}A} 00_ ;_ *L * "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}-} 00_ ;_ *}-} 00_ ;_ *}-} 00_ ;_ *}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}A} 00_ ;_ ** "-"??_}-} 00_ ;_ *}-} 00_ ;_ *}-} 00_ ;_ *20% - uthevingsfarge 1_20% - uthevingsfarge 1 ef %20% - uthevingsfarge 2_"20% - uthevingsfarge 2 ef %20% - uthevingsfarge 3_&20% - uthevingsfarge 3 ef %20% - uthevingsfarge 4_*20% - uthevingsfarge 4 ef %20% - uthevingsfarge 5_.20% - uthevingsfarge 5 ef %20% - uthevingsfarge 6_220% - uthevingsfarge 6  ef %40% - uthevingsfarge 1_40% - uthevingsfarge 1 L %40% - uthevingsfarge 2_#40% - uthevingsfarge 2 L湸 %40% - uthevingsfarge 3_'40% - uthevingsfarge 3 L %40% - uthevingsfarge 4_+40% - uthevingsfarge 4 L %40% - uthevingsfarge 5_/40% - uthevingsfarge 5 L %40% - uthevingsfarge 6_340% - uthevingsfarge 6  Lմ %60% - uthevingsfarge 1_ 60% - uthevingsfarge 1 23 %60% - uthevingsfarge 2_$60% - uthevingsfarge 2 23ٗ %60% - uthevingsfarge 3_(60% - uthevingsfarge 3 23֚ %60% - uthevingsfarge 4_,60% - uthevingsfarge 4 23 % 60% - uthevingsfarge 5_060% - uthevingsfarge 5 23 %!60% - uthevingsfarge 6_460% - uthevingsfarge 6  23 %" Beregning} Beregning  }%  #Drlig?Drlig  %$Forklarende tekstI5Forklarende tekst %%God9God  a% &InndatayInndata ̙ ??v% ' Koblet celleM Koblet celle }%( Kontrollcelle Kontrollcelle  %????????? ??? )Merknadh Merknad  3Normal % *NytralANytral  e%+ Overskrift 1M Overskrift 1 I}%O, Overskrift 2M Overskrift 2 I}%?- Overskrift 3M Overskrift 3 I}%23. Overskrift 4? Overskrift 4 I}%/$Prosent 0Tittel3Tittel I}% 1TotaltOTotalt %OO2, Tusenskille34Tusenskille [0] 4UtdatawUtdata  ???%????????? ???5Uthevingsfarge1QUthevingsfarge1 O %6Uthevingsfarge2Q!Uthevingsfarge2 PM %7Uthevingsfarge3Q%Uthevingsfarge3 Y %8Uthevingsfarge4Q)Uthevingsfarge4 d %9Uthevingsfarge5Q-Uthevingsfarge5 K %:Uthevingsfarge6Q1Uthevingsfarge6  F %;"Valuta<* Valuta [0]= Varseltekst= Varseltekst %XTableStyleMedium9PivotStyleLight16` ,\Ark1 lzArk2 {Ark3//B6 Premisser!Antall (snitt) personer i et bandPris pr pers faste verePr. mndPris pr pers drop inPr. timeProsentandel faste vereProsentandel drop in vingsavgiftvingsavgift faste vereUkentligMnedligDagligrligPr persPr bandTime!Potensiell inntjening faste verePotensiell inntjening drop inPotensiell inntjening totaltAntall fast vende band%TimerPersonerBand"Antall timer pr band i en ukesplanKapasitet totalt (antall timer) Kapasitet drop in (antall timer)KronerFast leieavtaleEstimert inntjening pr bingeDekningsprosent totalt*n*Dekningsprosenten representerer en buffer og fratrekk for blant annet feriemneder. Anbefales la st p 70%+NB: Bytt KUN ut tall i de grnne kolonnene!  $Kapasitet Faste vere (antall timer)'Antall timer tilgjengelig for leietaker Antall bingerBingeStrmVedlikehold av utstyrRenhold AvskrivningBrakkeBudsjett kostnader (rlig)Totale kostnader pr r3Prosentandel fastleie (kulturskole/skole p dagtid)Budsjetterte kostnader Inntekt av vingsavgift rsresultat&Administrasjon (10 %stilling pr binge)Pris pr mnd fastleie (pr binge)TotaltInkl sosiale kostnader+Totalt tilgjengelige timer pr dag, PR BINGE:V /WW/XXz*ZZqccB  $0`Vrv  dMbP?_*+%,&jZ?'jZ?(HzG?)M&d2?M\\SERVER01\SHARP MX-2300N PCL5߀ 4dXXA4SCDM$,SN0F\\SERVER01\SHARP MX-2300N PCL5c߀ 4dXXA44I zdv*2*2d ܑdd 4 d `f`f222222< $"" UX BP(? BP(?&\(U } $ ,       ;  , ;   ,@ , , , , , ; ,,,; ,,A,;  @,,,,,,, P* ! c3ccRRRRRRRR . @ D RR  w/x@D# RR g$ hhi ~  Q?  T% 0![@ DD a5 bbf ~  E$@  H__`]? a bbf ~  E@  H__`]? a bbf ~  E@  H +X  Y a bbf ~ E>@ H a1 b% ^??D  Uj@  PD  d4 e a bbf 9 F@!#D D dD D  H w& xxO Uȱ@ 9X?D 333333?D m?D  Z g hhi ~ EI@ I a' bf UL@  :D  Z  w( xx U@@  D  Z? g hhi ~ E$@ I w)x~ S@0Uġ@ @@D@D Z a bbf ) F>@dD D d  H , #V @ % B[ ? a- bbf ~  GD@  J ?? j2 kkk ~  E@@  I\lmmmmn ]   ~  KQ@  L ]? s sssss ]tttttt >>>?? WWWW>>>? WWWW  qq q q q q q  q  q  r  @ @ @ @ @ @ @  @  @  C w xoo%o$@D D io#oQ@ DRo)o`r@ D@, o# op@ D44 p a" f{|+{@D D dD |{5@ D|%{ V@ D@ | {@ D4 ~ w xoo/o@D D dD o#o5@ D5o)o V@!D@, o# o@! D45 p a# f{|+{@D D dD |{<@ D|%{gfffff]@!D@ | {@ D4 ~ af!u'Z}@@ DDu%u'Z}`@D>@u%u0 0 Í@ D@u!}@@ D D  } up@ D  v w x/M@D333333@ D %M/@DD  yz)M<<'@ D@,/M}AG@ D333333@D NI@ $ D% Mi@ DD D# M@ D 6) O@ D D Dl,,iNN6N_cDH*D0 &$  ,! ," ,# ; w xyz) y}AG@"D >@ z) yה5eMYt@ D 333333@ z+ y@ DD D  z# yh@  D  @  !D!B!N$@! $ 33"!MD@ D!D %!y^@D!D!z%!y@@"D!D!z%!y@"D!D! z"! yT@" D!D !  "w "xyz+"unr@#D D!D"u+"uu׸신@#D D!D"u+"up@#D D!D" u+" u|@# D D! D " v # #%#)kʚ2j@!D"D d#%#-iK*@ D"D d#%#i@D"D d# %# @D" D d# \<*>@# `                ##"" ######## !!!!!!    ##       """"""""         ""   !!       ggD  ~{  dMbP?_*+%,&ffffff?'ffffff?([4d2?)[4d2?",333333?333333?&<3U >@ggD  }  dMbP?_*+%,&ffffff?'ffffff?([4d2?)[4d2?",333333?333333?&<3U >@ggD  Oh+'0HP`p gjest2martheMicrosoft Excel@=W@٩A@[F5՜.+,0HP X`hp x  Ark1Ark2Ark3  RegnearkCompObjq F%Microsoft Office Excel 2003-regnearkBiff8Excel.Sheet.89q