{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Ark1"],"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":"Ark1","index":0,"n_rows":50,"n_cols":11,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["År",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029]
[]
["Kontraktlig medlemskab",1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[]
["Separatkloakeringer"]
["Tølløse",6000,11500]
["Undløse ",500,2000,null,7000]
["Store Merløse ",null,null,null,1500,10000,4650]
[]
["Spildevandskloakering"]
["Orø, etape 3",1500,19000,19000,3500]
["Brorfelde ",500]
["Søstrup ",{"$f":"150*7","v":1050}]
["Tuse Vest",{"$f":"15*150","v":2250}]
["Gamlebro",200,3200]
["Hellestrup Nord",200,1400]
["Sdr. Asmindrup",200,1600]
["Store Grandløse ",null,null,1000,7250]
["Uglerup Huse ",{"$nulls":4},1950]
["Hanerup ",{"$nulls":4},{"$f":"14*150","v":2100}]
["Regstrup ",{"$nulls":4},1050]
["Mørkøv ",{"$nulls":4},750]
["Kastrup Strand ",{"$nulls":4},2000,10000,5900]
["Tobjerg Strand ",{"$nulls":5},1500,12000,5700]
["Dramstrup ",{"$nulls":5},3750]
["Mårsø/Dragerup ",{"$nulls":7},{"$f":"37*150","v":5550}]
["Løserup Strand ",{"$nulls":7},1500,15000,5500]
["Svinninge/Kundby ",{"$nulls":7},{"$f":"13*150","v":1950}]
["Knabstrup Hovedgård ",{"$nulls":7},2550]
["Jyderup ",{"$nulls":8},{"$f":"10*150","v":1500}]
["Jonstrup",{"$nulls":8},1200]
["Gedebjerg Camping ",{"$nulls":8},300]
["St. Merløse Bagmarken ",{"$nulls":8},2100]
["Audebo Strand ",{"$nulls":8},1000,{"$f":"(54*100+19*150)-J34","v":7250}]
["Tølløse/Undløse/ Igelsø m.m.",{"$nulls":9},{"$f":"24*150","v":3600}]
["Hagested Huse ",{"$nulls":9},{"$f":"17*150","v":2550}]
[]
["Nedlægning renseanlæg"]
["Hellestrup Syd ",500,4000]
["Næsby",null,null,4500]
["Godthåb/Favrbo ",null,null,null,1500]
["Regstrup",null,null,500,4500]
[]
["Vedligeholdelse",5800,5800,5800,5800,5800,5800,5800,5800,5800,5800]
[]
["Byggemodninger",13800,16500,16700,12000,12000,10000,10000,10000,10000,10000]
[]
["Drift renseanlæg",14800,15600,20000,19500,19500,19500,19500,19500,19500,19500]
[]
["Total",{"$f":"SUM(B3:B49)","v":48300},{"$f":"SUM(C3:C49)","v":81600},68500,63550,56150,56200,54200,53550,57400,55200]