{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["3 Business","3 Business done","EX Hårdvara","Telenor","TDC","ABONNEMENTER","TILLÆGSPAKKER","3KONTAKT","OPRETTELSER","HARDWARE","Settings","Binding"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":10,"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":"3 Business","index":0,"n_rows":149,"n_cols":10,"rows_kept":149,"cut":false,"hidden":false,"merged":[[12,1,12,8],[49,1,49,8],[87,1,87,8],[145,1,145,8],[146,1,146,8],[144,1,144,8]]}
[]
[null,"SAMLET LØSNING"]
[null,"FRA 3BUSINESS"]
[]
[null,"Alle beløb i DKK, ex. moms."]
[null,"Der tages forbehold for tastefejl og/eller prisændringer."]
[]
[null,"Aftaleperiode:",36,"måneder"]
[null,"Firmanavn"]
[null,"Adresse"]
[null,"Postnr By"]
[]
[null,"LØBENDE UDGIFTER"]
[]
[null,"ABONNEMENTER",null,"Stk.","Bruttopris","Rabat","Nettopris","Sum pr. måned","Sum pr. år","Total sum"]
[]
[null,"Mobiltelefoni"]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B18,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,{"$f":"IFERROR(E18*(1-F18),\"\")","v":0},{"$f":"IFERROR(D18*G18,\"\")","v":0},{"$f":"IFERROR(H18*12,\"\")","v":0},{"$f":"IFERROR((I18*$C$8)/12,\"\")","v":0}]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B19,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B20,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B21,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B22,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B23,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B24,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B25,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B26,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B27,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B28,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B29,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B30,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B31,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B32,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(#REF!*(1-#REF!),\"\")","v":""},{"$f":"IFERROR(#REF!*D33,\"\")","v":""},{"$f":"IFERROR(E33*12,\"\")","v":""},{"$f":"IFERROR((F33*$C$8)/12,\"\")","v":""}]
[]
[]
[null,"Bredbånd"]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B37,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,{"$f":"IFERROR(E37*(1-F37),\"\")","v":0},{"$f":"IFERROR(D37*G37,\"\")","v":0},{"$f":"IFERROR(H37*12,\"\")","v":0},{"$f":"IFERROR((I37*$C$8)/12,\"\")","v":0}]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B38,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B39,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,{"$f":"IFERROR(E39*(1-F39),\"\")","v":0},{"$f":"IFERROR(D39*G39,\"\")","v":0},{"$f":"IFERROR(H39*12,\"\")","v":0},0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B40,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,{"$f":"IFERROR(E40*(1-F40),\"\")","v":0},{"$f":"IFERROR(D40*G40,\"\")","v":0},{"$f":"IFERROR(H40*12,\"\")","v":0},{"$f":"IFERROR((I40*$C$8)/12,\"\")","v":0}]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B41,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B42,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,{"$f":"IFERROR(E42*(1-F42),\"\")","v":0},{"$f":"IFERROR(D42*G42,\"\")","v":0},{"$f":"IFERROR(H42*12,\"\")","v":0},{"$f":"IFERROR((I42*$C$8)/12,\"\")","v":0}]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B43,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,{"$f":"IFERROR(E43*(1-F43),\"\")","v":0},{"$f":"IFERROR(D43*G43,\"\")","v":0},{"$f":"IFERROR(H43*12,\"\")","v":0},{"$f":"IFERROR((I43*$C$8)/12,\"\")","v":0}]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B44,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg abonnement",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B45,ABONNEMENTER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[]
[]
[null,"I alt",null,{"$f":"IFERROR(SUM(D18:D47),0)","v":0},null,null,null,{"$f":"SUM(H18:H46)","v":0},{"$f":"SUM(I18:I46)","v":0},{"$f":"IFERROR((I48*$C$8)/12,\"\")","v":0}]
[]
[]
[null,"TILLÆGSPAKKER",null,"Stk.","Bruttopris","Rabat","Nettopris","Sum pr. måned","Sum pr. år","Total sum"]
[]
[null,"Vælg tillægspakke",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B53,TILLÆGSPAKKER!A:B,2,FALSE),\"\")","v":0},0,{"$f":"IFERROR(E53*(1-F53),\"\")","v":0},{"$f":"IFERROR(D53*G53,\"\")","v":0},{"$f":"IFERROR(H53*12,\"\")","v":0},{"$f":"IFERROR((I53*$C$8)/12,\"\")","v":0}]
[null,"Vælg tillægspakke",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B54,TILLÆGSPAKKER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,{"$f":"IFERROR((I54*$C$8)/12,\"\")","v":0}]
[null,"Vælg tillægspakke",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B55,TILLÆGSPAKKER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,{"$f":"IFERROR((I55*$C$8)/12,\"\")","v":0}]
[null,"Vælg tillægspakke",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B56,TILLÆGSPAKKER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg tillægspakke",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B57,TILLÆGSPAKKER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg tillægspakke",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B58,TILLÆGSPAKKER!A:B,2,FALSE),\"\")","v":0},0,0,0,0,0]
[null,"Vælg tillægspakke",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B59,TILLÆGSPAKKER!A:B,2,FALSE),\"\")","v":0},0,{"$f":"IFERROR(E59*(1-F59),\"\")","v":0},{"$f":"IFERROR(D59*G59,\"\")","v":0},{"$f":"IFERROR(H59*12,\"\")","v":0},{"$f":"IFERROR((I59*$C$8)/12,\"\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP('3 Business'!B60,TILLÆGSPAKKER!A:B,2,FALSE),\"\")","v":""},null,{"$f":"IFERROR(E60*(1-F60),\"\")","v":""},{"$f":"IFERROR(D60*G60,\"\")","v":""},{"$f":"IFERROR(H60*12,\"\")","v":""},{"$f":"IFERROR((I60*$C$8)/12,\"\")","v":""}]
[null,"I alt",null,{"$f":"IFERROR(SUM(D53:D60),0)","v":0},null,null,null,{"$f":"SUM(H53:H60)","v":0},{"$f":"SUM(I52:I60)","v":0},0]
[]
[null,null,null," "]
[null,"3KONTAKT",null,"Stk.","Bruttopris","Rabat","Nettopris","Sum pr. måned","Sum pr. år","Total sum"]
[]
[null,"Vælg brugerlicens",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B66,'3KONTAKT'!A:B,2,FALSE),\"\")","v":0},0,{"$f":"IFERROR(E66*(1-F66),\"\")","v":0},{"$f":"IFERROR(D66*G66,\"\")","v":0},{"$f":"IFERROR(H66*12,\"\")","v":0},0]
[null,"Serviceaftale (op til 50 medarbejdere)",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B67,'3KONTAKT'!A:B,2,FALSE),\"\")","v":100},0,{"$f":"IFERROR(E67*(1-F67),\"\")","v":100},{"$f":"IFERROR(D67*G67,\"\")","v":0},{"$f":"IFERROR(H67*12,\"\")","v":0},0]
[null,"Serviceaftale (over 50 medarbejdere)",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B68,'3KONTAKT'!A:B,2,FALSE),\"\")","v":200},0,{"$f":"IFERROR(E68*(1-F68),\"\")","v":200},{"$f":"IFERROR(D68*G68,\"\")","v":0},{"$f":"IFERROR(H68*12,\"\")","v":0},0]
[null,"Yderligere basissvargruppe-brugerlicens",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B69,'3KONTAKT'!A:B,2,FALSE),\"\")","v":19},0,{"$f":"IFERROR(E69*(1-F69),\"\")","v":19},{"$f":"IFERROR(D69*G69,\"\")","v":0},{"$f":"IFERROR(H69*12,\"\")","v":0},0]
[null,"Avanceret svargruppe-brugerlicens ",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B70,'3KONTAKT'!A:B,2,FALSE),\"\")","v":79},0,79,0,0,0]
[null,"Receptionist-brugerlicens ",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B71,'3KONTAKT'!A:B,2,FALSE),\"\")","v":199},0,199,0,0,0]
[null,"Kalenderintegration-brugerlicens",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B72,'3KONTAKT'!A:B,2,FALSE),\"\")","v":9},0,{"$f":"IFERROR(E72*(1-F72),\"\")","v":9},{"$f":"IFERROR(D72*G72,\"\")","v":0},{"$f":"IFERROR(H72*12,\"\")","v":0},0]
[null,"Ekstra konference-brugerlicenser ",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B73,'3KONTAKT'!A:B,2,FALSE),\"\")","v":19},0,{"$f":"IFERROR(E73*(1-F73),\"\")","v":19},{"$f":"IFERROR(D73*G73,\"\")","v":0},{"$f":"IFERROR(H73*12,\"\")","v":0},0]
[null,"Basisstatistik",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B74,'3KONTAKT'!A:B,2,FALSE),\"\")","v":199},0,{"$f":"IFERROR(E74*(1-F74),\"\")","v":199},{"$f":"IFERROR(D74*G74,\"\")","v":0},{"$f":"IFERROR(H74*12,\"\")","v":0},{"$f":"IFERROR((I74*$C$8)/12,\"\")","v":0}]
[null,"Udvidet statistik",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B75,'3KONTAKT'!A:B,2,FALSE),\"\")","v":399},0,399,0,0,0]
[null,"Fastnetnummer (pr. nummer)",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B76,'3KONTAKT'!A:B,2,FALSE),\"\")","v":19},0,19,0,0,0]
[null,"Direkte fastnetnummer (pr. nummer)",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B77,'3KONTAKT'!A:B,2,FALSE),\"\")","v":19},0,{"$f":"IFERROR(E77*(1-F77),\"\")","v":19},{"$f":"IFERROR(D77*G77,\"\")","v":0},{"$f":"IFERROR(H77*12,\"\")","v":0},0]
[null,"Cloud Recording 30 dage",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B78,'3KONTAKT'!A:B,2,FALSE),\"\")","v":49},0,{"$f":"IFERROR(E78*(1-F78),\"\")","v":49},{"$f":"IFERROR(D78*G78,\"\")","v":0},{"$f":"IFERROR(H78*12,\"\")","v":0},{"$f":"IFERROR((I78*$C$8)/12,\"\")","v":0}]
[null,"Cloud Recording 90 dage",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B79,'3KONTAKT'!A:B,2,FALSE),\"\")","v":79},0,{"$f":"IFERROR(E79*(1-F79),\"\")","v":79},{"$f":"IFERROR(D79*G79,\"\")","v":0},{"$f":"IFERROR(H79*12,\"\")","v":0},0]
[null,"Cloud Recording 7 år",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B80,'3KONTAKT'!A:B,2,FALSE),\"\")","v":199},0,{"$f":"IFERROR(E80*(1-F80),\"\")","v":199},{"$f":"IFERROR(D80*G80,\"\")","v":0},{"$f":"IFERROR(H80*12,\"\")","v":0},0]
[]
[null,"I alt",null,{"$f":"IFERROR(SUM(D66:D81),0)","v":0},null,null,null,{"$f":"SUM(H66:H77)","v":0},{"$f":"SUM(I66:I77)","v":0},{"$f":"IFERROR((I82*$C$8)/12,0)","v":0}]
[]
[]
[null,"TOTAL LØBENDE UDGIFTER",null,null,null,null,null,{"$f":"SUM(IFERROR(H48,0),IFERROR(H61,0),IFERROR(H82,0))","v":0},{"$f":"SUM(IFERROR(I48,0),IFERROR(I61,0),IFERROR(I82,0))","v":0},{"$f":"SUM(IFERROR(J48,0),IFERROR(J61,0),IFERROR(J82,0))","v":0}]
[]
[]
[null,"ENGANGSOMKOSTNINGER"]
[]
[null,"OPRETTELSER",null,"Stk.","Bruttopris","Rabat","Nettopris","Købs Sum",null,"Pris i alt"]
[]
[null,"Vælg produkt",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B92,OPRETTELSER!A:B,2,FALSE),\"\")","v":0},0,{"$f":"IFERROR(E92*(1-F92),\"\")","v":0},{"$f":"IFERROR(D92*G92,\"\")","v":0},null,{"$f":"IFERROR(H92,\"\")","v":0}]
[null,"Vælg produkt",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B93,OPRETTELSER!A:B,2,FALSE),\"\")","v":0},0,0,0,null,{"$f":"IFERROR(H93,\"\")","v":0}]
[null,"Vælg produkt",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B94,OPRETTELSER!A:B,2,FALSE),\"\")","v":0},0,0,0,null,0]
[null,"Vælg produkt",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B95,OPRETTELSER!A:B,2,FALSE),\"\")","v":0},0,0,0,null,0]
[null,"Vælg produkt",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B96,OPRETTELSER!A:B,2,FALSE),\"\")","v":0},0,0,0,null,0]
[null,"Vælg produkt",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B97,OPRETTELSER!A:B,2,FALSE),\"\")","v":0},0,0,0,null,0]
[null,"Vælg produkt",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B98,OPRETTELSER!A:B,2,FALSE),\"\")","v":0},0,0,0,null,0]
[null,"Vælg produkt",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B99,OPRETTELSER!A:B,2,FALSE),\"\")","v":0},0,0,0,null,0]
[]
[null,"I alt",null,{"$f":"IFERROR(SUM(D92:D100),0)","v":0},null,null,null,null,null,{"$f":"SUM(J92:J100)","v":0}]
[]
[null,"OPRETTELSESGEBYR",null,"Stk.","Bruttopris","Rabat","Nettopris","Købs Sum",null,"Pris i alt"]
[]
[null,"Oprettelsesgebyr",null,0,79.2,0,{"$f":"IFERROR(E105*(1-F105),\"\")","v":79.2},{"$f":"IFERROR(D105*G105,\"\")","v":0},null,{"$f":"IFERROR(H105,\"\")","v":0}]
[]
[null,"I alt",null,{"$f":"IFERROR(SUM(D98:D106),0)","v":0},null,null,null,null,null,{"$f":"J105","v":0}]
[]
[null,"HARDWARE",null,"Stk.","Bruttopris","Rabat","Nettopris","Købs Sum",null,"Pris i alt"]
[]
[null,"Telefon 1",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B111,HARDWARE!A:B,2,FALSE),\"\")","v":9999},0,{"$f":"IFERROR(E111*(1-F111),\"\")","v":9999},{"$f":"IFERROR(D111*G111,\"\")","v":0},null,{"$f":"H111","v":0}]
[null,"Telefon 2",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B112,HARDWARE!A:B,2,FALSE),\"\")","v":999},0,999,0,null,{"$f":"H112","v":0}]
[null,"Telefon 3",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B113,HARDWARE!A:B,2,FALSE),\"\")","v":99},0,99,0,null,{"$f":"H113","v":0}]
[null,"Telefon 1",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B114,HARDWARE!A:B,2,FALSE),\"\")","v":9999},0,9999,0,null,{"$f":"H114","v":0}]
[null,"Telefon 2",null,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B115,HARDWARE!A:B,2,FALSE),\"\")","v":999},0,999,0,null,{"$f":"H115","v":0}]
[]
[null,"I alt",null,{"$f":"IFERROR(SUM(D111:D116),0)","v":0},null,null,null,null,null,{"$f":"SUM(J111:J116)","v":0}]
[]
[null,"Afbetaling","Antal måneder","Stk.","Bruttopris pr Måned","Rabat","Pr stk","Total",null,"Pris i alt"]
[]
[null,"Telefon 1",0,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B121,HARDWARE!A:B,2,FALSE),\"\")","v":9999},0,{"$f":"IFERROR(C121*E121*(1-F121),\"\")","v":0},{"$f":"IFERROR(D121*G121,\"\")","v":0},null,{"$f":"IFERROR(H121,\"\")","v":0}]
[null,"Telefon 3",0,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B122,HARDWARE!A:B,2,FALSE),\"\")","v":99},0,{"$f":"IFERROR(C122*E122*(1-F122),\"\")","v":0},{"$f":"IFERROR(D122*G122,\"\")","v":0},null,0]
[null,"Telefon 2",0,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B123,HARDWARE!A:B,2,FALSE),\"\")","v":999},0,0,0,null,0]
[null,"Telefon 2",0,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B124,HARDWARE!A:B,2,FALSE),\"\")","v":999},0,0,0,null,0]
[null,"Telefon 3",0,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B125,HARDWARE!A:B,2,FALSE),\"\")","v":99},0,0,0,null,0]
[null,"Telefon 3",0,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B126,HARDWARE!A:B,2,FALSE),\"\")","v":99},0,0,0,null,0]
[null,"Telefon 1",0,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B127,HARDWARE!A:B,2,FALSE),\"\")","v":9999},0,0,0,null,0]
[null,"Telefon 2",0,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B128,HARDWARE!A:B,2,FALSE),\"\")","v":999},0,0,0,null,0]
[null,"Telefon 2",0,0,{"$f":"IFERROR(VLOOKUP('3 Business'!B129,HARDWARE!A:B,2,FALSE),\"\")","v":999},0,0,0,null,0]
[]
[]
[null,"I alt",null,{"$f":"IFERROR(SUM(D121:D131),0)","v":0},null,null,null,null,null,{"$f":"IFERROR(SUM(J121:J129),0)","v":0}]
[]
[null,"TOTAL ENGANGSOMKOSTNING",null,null,null,null,null,"I alt",{"$f":"SUM(IFERROR(J101,0),IFERROR(J107,0),IFERROR(J117,0))","v":0}]
[]
[null,"Hardware pulje",null,"Stk.","Tilskud pr Sim",null,null,null,null,"Total Tilskud"]
[]
[null,"Hardware pulje",null,0,2500,null,null,null,null,{"$f":"IFERROR(D138*E138,J146)","v":0}]
[]
[]
[null,"TOTAL HARDWARE PULJE",null,null,null,null,null,"I alt",{"$f":"J138","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J137:J141)","v":0}]
[]
[]
[]
[]
[]
[]
[null,"stop"]

{"sheet":"3 Business done","index":1,"n_rows":77,"n_cols":9,"rows_kept":77,"cut":false,"hidden":true,"merged":[[75,1,75,8],[76,1,76,8],[11,1,11,8],[29,1,29,8],[50,1,50,8]]}
[]
[null,"SAMLET LØSNING"]
[null,"FRA 3BUSINESS"]
[]
[null,"Alle beløb i DKK, ex. moms."]
[null,"Der tages forbehold for tastefejl og/eller prisændringer."]
[]
[null,"Binding:",0,"måneder"]
[]
[null,"Klik på et abonnement eller rabatpakke for at få en beskrivelse (kræver adgang til Internettet)."]
[]
[null,"LØBENDE UDGIFTER"]
[]
[null,"ABONNEMENTER",null,"Stk.","Bruttopris","Rabat","Nettopris","Sum pr. måned","Sum pr. år"]
[]
[null,"Mobiltelefoni"]
[]
[null,"3MobilPakke Ekstra (Frit forbrug)*",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B18,ABONNEMENTER!A:B,2,FALSE),\"\")","v":""},0,{"$f":"IFERROR(E18*(1-F18),\"\")","v":""},{"$f":"IFERROR(D18*G18,\"\")","v":""},{"$f":"IFERROR(H18*12,\"\")","v":""}]
[null,"3MobilPakke Ekstra (Frit forbrug)*",null,0,{"$f":"IFERROR(VLOOKUP('3 Business done'!B19,ABONNEMENTER!A:B,2,FALSE),\"\")","v":""},0,{"$f":"IFERROR(E19*(1-F19),\"\")","v":""},{"$f":"IFERROR(D19*G19,\"\")","v":""},{"$f":"IFERROR(H19*12,\"\")","v":""}]
[null,"3MobilPakke Ekstra (Frit forbrug)*",null,0,{"$f":"IFERROR(VLOOKUP('3 Business done'!B20,ABONNEMENTER!A:B,2,FALSE),\"\")","v":""},0,"","",""]
[null,"3MobilPakke Basis (Frit forbrug)**",null,1,{"$f":"IFERROR(VLOOKUP('3 Business done'!B21,ABONNEMENTER!A:B,2,FALSE),\"\")","v":""},0,"","",""]
[null,"3Business 499",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B22,ABONNEMENTER!A:B,2,FALSE),\"\")","v":""},0,{"$f":"IFERROR(E22*(1-F22),\"\")","v":""},{"$f":"IFERROR(D22*G22,\"\")","v":""},{"$f":"IFERROR(H22*12,\"\")","v":""}]
[]
[null,"Mobilt bredbånd"]
[null,"Mobiltbredbånd 50 GB",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B25,ABONNEMENTER!A:B,2,FALSE),\"\")","v":""},0,"","",""]
[null,"Mobiltbredbånd 1 GB",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B26,ABONNEMENTER!A:B,2,FALSE),\"\")","v":""},0,{"$f":"IFERROR(E26*(1-F26),\"\")","v":""},{"$f":"IFERROR(D26*G26,\"\")","v":""},""]
[]
[null,"I alt",null,null,null,null,null,{"$f":"SUM(H18:H25)","v":0},{"$f":"SUM(I18:I25)","v":0}]
[]
[]
[null,"RABATPAKKER",null,"Stk.","Bruttopris","Rabat","Nettopris","Sum pr. måned","Sum pr. år"]
[]
[null,"3Global",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B33,TILLÆGSPAKKER!A:B,2,FALSE),\"\")","v":55.2},0,{"$f":"IFERROR(E33*(1-F33),\"\")","v":55.2},{"$f":"IFERROR(D33*G33,\"\")","v":110.4},{"$f":"IFERROR(H33*12,\"\")","v":1324.8000000000002}]
[null,"3Global",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B34,TILLÆGSPAKKER!A:B,2,FALSE),\"\")","v":55.2},0,{"$f":"IFERROR(E34*(1-F34),\"\")","v":55.2},{"$f":"IFERROR(D34*G34,\"\")","v":110.4},{"$f":"IFERROR(H34*12,\"\")","v":1324.8000000000002}]
[null,"3Global",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B35,TILLÆGSPAKKER!A:B,2,FALSE),\"\")","v":55.2},0,{"$f":"IFERROR(E35*(1-F35),\"\")","v":55.2},{"$f":"IFERROR(D35*G35,\"\")","v":110.4},{"$f":"IFERROR(H35*12,\"\")","v":1324.8000000000002}]
[null,"I alt",null,null,null,null,null,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(I32:I35)","v":3974.4000000000005}]
[]
[null,null,null," "]
[null,"3OMSTILLING",null,"Stk.","Bruttopris","Rabat","Nettopris","Sum pr. måned","Sum pr. år"]
[]
[null,"Månedlig afgift (Kun 3Omstilling Pro)",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B41,'3KONTAKT'!A:B,2,FALSE),\"\")","v":""},0,{"$f":"IFERROR(E41*(1-F41),\"\")","v":""},{"$f":"IFERROR(D41*G41,\"\")","v":""},{"$f":"IFERROR(H41*12,\"\")","v":""}]
[null,"Tre receptionistpladser (Kun 3Omstilling Pro)",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B42,'3KONTAKT'!A:B,2,FALSE),\"\")","v":""},0,{"$f":"IFERROR(E42*(1-F42),\"\")","v":""},{"$f":"IFERROR(D42*G42,\"\")","v":""},{"$f":"IFERROR(H42*12,\"\")","v":""}]
[null,"Månedlig afgift (Kun 3Omstilling Pro)",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B43,'3KONTAKT'!A:B,2,FALSE),\"\")","v":""},0,{"$f":"IFERROR(E43*(1-F43),\"\")","v":""},{"$f":"IFERROR(D43*G43,\"\")","v":""},{"$f":"IFERROR(H43*12,\"\")","v":""}]
[]
[null,"I alt",null,null,null,null,null,{"$f":"SUM(H41:H43)","v":0},{"$f":"SUM(I41:I43)","v":0}]
[]
[]
[null,"TOTAL LØBENDE UDGIFTER",null,null,null,null,null,{"$f":"SUM(H28,H36,H45)","v":{"$error":"#REF!"}},{"$f":"SUM(I28,I36,I45)","v":3974.4000000000005}]
[]
[]
[null,"ENGANGSOMKOSTNINGER"]
[]
[null,"OPRETTELSER",null,"Stk.","Bruttopris","Rabat","Nettopris",null,"Pris i alt"]
[]
[null,"3Omstilling Pro",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B55,OPRETTELSER!A:B,2,FALSE),\"\")","v":""},0,{"$f":"IFERROR(E55*(1-F55),\"\")","v":""},{"$f":"IFERROR(D55*G55,\"\")","v":""},{"$f":"IFERROR(H55*12,\"\")","v":""}]
[null,"3Omstilling Pro",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B56,OPRETTELSER!A:B,2,FALSE),\"\")","v":""},0,{"$f":"IFERROR(E56*(1-F56),\"\")","v":""},{"$f":"IFERROR(D56*G56,\"\")","v":""},{"$f":"IFERROR(H56*12,\"\")","v":""}]
[null,"3Omstilling Pro",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B57,OPRETTELSER!A:B,2,FALSE),\"\")","v":""},0,{"$f":"IFERROR(E57*(1-F57),\"\")","v":""},{"$f":"IFERROR(D57*G57,\"\")","v":""},{"$f":"IFERROR(H57*12,\"\")","v":""}]
[]
[null,"I alt",null,null,null,null,null,null,{"$f":"SUM(I56:I57)","v":0}]
[]
[null,"HARDWARE",null,"Stk.","Bruttopris","Rabat","Nettopris",null,"Pris i alt"]
[]
[null,"Telefon 2",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B63,HARDWARE!A:B,2,FALSE),\"\")","v":999},0,{"$f":"IFERROR(E63*(1-F63),\"\")","v":999},{"$f":"IFERROR(D63*G63,\"\")","v":1998},{"$f":"IFERROR(H63*12,\"\")","v":23976}]
[null,"Telefon 2",null,2,{"$f":"IFERROR(VLOOKUP('3 Business done'!B64,HARDWARE!A:B,2,FALSE),\"\")","v":999},0,{"$f":"IFERROR(E64*(1-F64),\"\")","v":999},{"$f":"IFERROR(D64*G64,\"\")","v":1998},{"$f":"IFERROR(H64*12,\"\")","v":23976}]
[]
[null,"I alt",null,null,null,null,null,null,{"$f":"SUM(I59:I62)","v":0}]
[]
[null,"TOTAL ENGANGSOMKOSTNING",null,null,null,null,null,{"$f":"SUM(H59,H66)","v":0},{"$f":"I59+I66","v":0}]
[]
[]
[]
[]
[null,"Det med småt"]
[null,"*Med mobilpakke Ekstra får du et abonnement med helt frit forbrug, 3Omstilling Mini uden beregning, et USB stick uden beregning og en router til 499 kr."]
[null,", begge til at dele dataen fra abonnementet, således at du har mobiltbredbånd, helt uden beregning."]
[null,"**Med mobilpakke Basis får du et abonnement med helt frit forbrug, 3Omstilling Mini uden beregning og et USB stick uden beregning til at dele dataen fra abonnementet, således at du har mobiltbredbånd, helt uden beregning."]
[null,"***Samme betingelser som 3Business 499, dog med 5 GB mindre pr. måned og uden telefon med til."]

{"sheet":"EX Hårdvara","index":2,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
[]
["Helhetslösning från 3."]
["Exklusive Hårdvara"]
[]
[]
["Rörlig Kostnad"]
["Abonnemang",null,"st","pris","Summa månad","Summa år"]
["3Affärspaket Max",null,0,599,{"$f":"C8*D8","v":0},{"$f":"E8*12","v":0},null,null,"http://tre.se/Foretag/Abonnemang1/Abonnemang/"]
["3Affärspaket Plus",null,0,229,{"$f":"C9*D9","v":0},{"$f":"E9*12","v":0}]
["3Business Extra",null,0,339,{"$f":"C10*D10","v":0},{"$f":"E10*12","v":0}]
["3Business Plus",null,0,79,0,0]
["3Business Start",null,0,39,0,0]
["Växeln Max"]
["3Växel Max Användare",null,0,89,0,0]
["3Växelnummer",null,0,99,0,0,null,null,"http://tre.se/Foretag/Mobila-vaxlar/Max/"]
["3Telefonistplats 3st",null,0,299,0,0]
["3Outlook Synk",null,0,19,{"$f":"C17*D17","v":0},{"$f":"E17*12","v":0}]
[null,null,null,null,{"$f":"SUM(E8:E17)","v":0},{"$f":"SUM(F8:F17)","v":0},"                                                        "]
["Växel Start"]
["3Växel Start Användare (Fast växelnummer inkluderat)",null,null,69,{"$f":"C20*D20","v":0},{"$f":"E20*12","v":0}]
[]
["Tillägtjänster rörliga"]
["3Minutpott (200 min)",null,0,99,{"$f":"C23*D23","v":0},{"$f":"E23*12","v":0}]
["3Minutpott  (500 min)",null,0,159,{"$f":"C24*D24","v":0},{"$f":"E24*12","v":0},null,null,"http://tre.se/Foretag/Tjanster1/Tjanster/"]
["3Minutpott (1000 min)",null,0,249,{"$f":"C25*D25","v":0},{"$f":"E25*12","v":0}]
["3Mobilsurf Bas (0,384 Mbit/s) 0,5 GB",null,0,49,0,0]
["3Mobilsurf Plus (6Mbit/s) 2 GB",null,0,89,{"$f":"C27*D27","v":0},{"$f":"E27*12","v":0}]
["3Mobilsurf Max(10 Mbit/s) 5 GB",null,0,149,{"$f":"C28*D28","v":0},{"$f":"E28*12","v":0}]
["3Data 50. MB",null,0,29,0,0]
["Minutpott 200 min",null,0,99,0,0]
["Minutpott 500 min",null,0,159,0,0]
["Minutpott 1000 min",null,0,249,0,0]
["3Global",null,0,29,0,0]
["3Norden",null,0,19.2,0,0]
["3Samtal Europa",null,0,39.200000000000003,{"$f":"C35*D35","v":0},{"$f":"E35*12","v":0}]
["3Data Europa",null,0,29,{"$f":"C36*D36","v":0},{"$f":"E36*12","v":0}]
["Total Summa Rörliga Kostnader",null,null,null,{"$f":"SUM(E18:E36)","v":0},{"$f":"SUM(F18:F36)","v":0}]
[]
[]
["Fast Kostnad/Engångskostnad"]
["Abonnemang Aktivering",null,"st","pris","Summa"]
["3Business  Plus, Extra ",null,0,200,{"$f":"C42*D42","v":0}]
["3Affärspaket Max & Plus",null,0,400,0]
["Växel Max",null,0,3000,0]
["Växel Start",null,0,995,0]
["Växel utbildning",null,0,5000,0]
["Växel utbildning Telefonist",null,0,3000,0]
[null,null,null,null,{"$f":"SUM(E42:E47)","v":0}]

{"sheet":"Telenor","index":3,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["Alle beløb i DKK eksl. Moms"]
["Abonnementer",null,"Stk.","Bruttopris","Rabat","Nettopris","Sum pr. måned","Sum pr. År "]
[]
["Mobildeal ekstra (fri tale)",null,4,399,0,{"$f":"D4*(1-E4)","v":399},{"$f":"C4*F4","v":1596},{"$f":"$G4*12","v":19152}]
["Mobildeal 99 (2 timer)",null,4,99,0,{"$f":"D5*(1-E5)","v":99},{"$f":"C5*F5","v":396},{"$f":"$G5*12","v":4752}]
["Mobilt bredbånd 239 (16/1,4 MB)",null,1,239,0,{"$f":"D6*(1-E6)","v":239},{"$f":"C6*F6","v":239},{"$f":"$G6*12","v":2868}]
["20 MB mobil bredbånd",null,1,249,0,{"$f":"D7*(1-E7)","v":249},{"$f":"C7*F7","v":249},{"$f":"$G7*12","v":2988}]
["Travel",null,2,49,0,49,98,1176]
[]
["Switch Mini"]
[]
["Fastnet nummer",null,1,99,0,{"$f":"D12*(1-E12)","v":99},{"$f":"C12*F12","v":99},{"$f":"$G12*12","v":1188}]
["Brugerafgift",null,1,699,0,{"$f":"D13*(1-E13)","v":699},{"$f":"C13*F13","v":699},{"$f":"$G13*12","v":8388}]
["Total ",null,null,{"$f":"SUMPRODUCT(D4:D13,$C$4:$C$13)","v":3376},null,null,{"$f":"SUM(G4:G13)","v":3376},{"$f":"SUM(H4:H13)","v":40512}]
[]
[]
["Engangsomkostninger"]
[null,null,"Stk.","Bruttopris","Rabat","Nettopris","Sum"]
[null,null,null,0,0,{"$f":"D19*(1-E19)","v":0},{"$f":"F19*C19","v":0}]
["Samsung Galaxy S2 12mdr.",null,4,1919,0,1919,{"$f":"C20*F20","v":7676}]
["Samsung 2710",null,4,119,0,119,476]
["Huawei B260a",null,1,0,0,0,0]
["Total engangsomkostning",null,null,{"$f":"SUMPRODUCT(D19:D21,$C$19:$C$21)","v":8152},null,null,{"$f":"SUMPRODUCT(F19:F21,$C$19:$C$21)","v":8152}]

{"sheet":"TDC","index":4,"n_rows":26,"n_cols":8,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
[]
["Abonnementer",null,"Stk.","Bruttopris","Rabat","Nettopris","Sum pr. måned","Sum pr. år"]
[]
["3Business499",null,2,499,0,{"$f":"D4*(1-E4)","v":499},{"$f":"C4*F4","v":998},{"$f":"G4*12","v":11976}]
["3Business299",null,3,299,0,{"$f":"D5*(1-E5)","v":299},{"$f":"C5*F5","v":897},{"$f":"G5*12","v":10764}]
["3Business199",null,4,199,0,199,{"$f":"C6*F6","v":796},{"$f":"G6*12","v":9552}]
["3Business39",null,4,39,0,{"$f":"D7*(1-E7)","v":39},{"$f":"C7*F7","v":156},{"$f":"G7*12","v":1872}]
["HomeDuo",null,1,299,0.4,{"$f":"D8*(1-E8)","v":179.4},{"$f":"C8*F8","v":179.4},{"$f":"G8*12","v":2152.8000000000002}]
[]
["Scale Mobil"]
[]
["Fastnet nummer",null,1,null,0,{"$f":"D12*(1-E12)","v":0},{"$f":"C12*F12","v":0},{"$f":"G12*12","v":0}]
["Brugerafgift",null,1,980.84,0,{"$f":"D13*(1-E13)","v":980.84},{"$f":"C13*F13","v":980.84},{"$f":"G13*12","v":11770.08}]
["Total ",null,null,{"$f":"SUMPRODUCT(D4:D13,$C$9:$C$18)","v":338},null,null,{"$f":"SUM(G4:G13)","v":4007.2400000000002},{"$f":"SUM(H4:H13)","v":48086.880000000005}]
[]
[]
["Engangsomkostninger"]
[null,null,"Stk.","Bruttopris","Rabat","Nettopris","Sum"]
["Scale Mobil",null,1,2977,0,{"$f":"D19-E19","v":2977},{"$f":"F19*C19","v":2977}]
[null,null,2,0,0,{"$f":"D20*(1-E20)","v":0},{"$f":"C20*F20","v":0}]
[null,null,2,0,0,0,0]
[null,null,4,0,0,0,0]
[null,null,4,0,1,0,0]
[null,null,4,0,2,0,0]
[null,null,1,0,0,0,0]
["Total engangsomkostning",null,null,{"$f":"SUMPRODUCT(D19:D25)","v":2977},null,null,{"$f":"SUM(G19:G25)","v":2977}]

{"sheet":"ABONNEMENTER","index":5,"n_rows":83,"n_cols":2,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
["ABONNEMENT","Bruttopris"]
["Vælg abonnement",0]
["3PRO 5G Tale 5 GB",149]
["3PRO 5G Tale 5 GB m. hardware",349]
["3PRO 5G Tale 10 GB",169]
["3PRO 5G Tale 10 GB m. hardware",369]
["3PRO 5G Tale 200 GB",219]
["3PRO 5G Tale 200 GB m. hardware",419]
["3PRO 5G Tale Fri Data",399]
["3PRO 5G Tale Fri Data m. hardware",599]
["3Deling 5G Tale 0 GB",139]
["3Deling 5G Tale 0 GB m. hardware",339]
["3Deling 5G Tale 5 GB",159]
["3Deling 5G Tale 5 GB m. hardware",359]
["3Deling 5G Tale 10 GB",189]
["3Deling 5G Tale 10 GB m. hardware",389]
["3Deling 5G Tale 20 GB",239]
["3Deling 5G Tale 20 GB m. hardware",439]
["3Deling 5G Tale 30 GB",289]
["3Deling 5G Tale 30 GB m. hardware",489]
["3Deling 5G Tale 40 GB",339]
["3Deling 5G Tale 40 GB m. hardware",539]
["3PRO 5G Data 5 GB",49]
["3PRO 5G Data 5 GB m. hardware",249]
["Bundle 3PRO 5G Data 5 GB",9]
["Bundle 3PRO 5G Data 5 GB m. hardware",209]
["3PRO 5G Data 10 GB",129]
["3PRO 5G Data 10 GB m. hardware",329]
["Bundle 3PRO 5G Data 10 GB",89]
["Bundle 3PRO 5G Data 10 GB m. hardware",289]
["3PRO 5G Data 200 GB",179]
["3PRO 5G Data 200 GB m. hardware",379]
["Bundle 3PRO 5G Data 200 GB",139]
["Bundle 3PRO 5G Data 200 GB m. hardware",339]
["3Deling 5G Data 0 GB",79]
["3Deling 5G Data 0 GB m. hardware",279]
["Bundle 3Deling 5G Data 0 GB",39]
["Bundle 3Deling 5G Data 0 GB m. hardware",239]
["3Deling 5G Data 5 GB",99]
["3Deling 5G Data 5 GB m. hardware",299]
["Bundle 3Deling 5G Data 5 GB",59]
["Bundle 3Deling 5G Data 5 GB m. hardware",259]
["3Deling 5G Data 10 GB",129]
["3Deling 5G Data 10 GB m. hardware",329]
["Bundle 3Deling 5G Data 10 GB",89]
["Bundle 3Deling 5G Data 10 GB m. hardware",289]
["3Deling 5G Data 20 GB",179]
["3Deling 5G Data 20 GB m. hardware",379]
["Bundle 3Deling 5G Data 20 GB m. hardware",339]
["Bundle 3Deling 5G Data 20 GB",139]
["3Deling 5G Data 30 GB",229]
["3Deling 5G Data 30 GB m. hardware",429]
["Bundle 3Deling 5G Data 30 GB",189]
["Bundle 3Deling 5G Data 30 GB m. hardware",389]
["3Deling 5G Data 40 GB",279]
["3Deling 5G Data 40 GB m. hardware",479]
["Bundle 3Deling 5G Data 40 GB",239]
["Bundle 3Deling 5G Data 40 GB m. hardware",439]
["3Softphone Pro Fri Tale",100]
["3Softphone Pro",30]
["3Business DK Fri Tale 10 GB",119]
["3Business DK Fri Tale 20 GB",139]
["3Business DK Fri Tale 40 GB",169]
["3Business DK Bredbånd 10 GB",89]
["3Business DK Bredbånd 20 GB",109]
["3Business DK Bredbånd 40 GB",139]
["3Business DK Bredbånd 10 GB, bundle 49 ex moms",49]
["3Business Bredbånd (399kr)",399]
["3SAMLET Data 10 GB (100 kr.)",100]
["3SAMLET Data 50 GB (500 kr.)",500]
["3SAMLET Data 60 GB (600 kr.)",600]
["3SAMLET Data 70 GB (700 kr.)",700]
["3SAMLET Data 80 GB (800 kr.)",800]
["3SAMLET Data 90 GB (900 kr.)",900]
["3SAMLET Data 100 GB (1000 kr.)",1000]
["3SAMLET Data 200 GB (2.000 kr)",2000]
["3SAMLET Data 250 GB (2.500 kr)",2500]
["3SAMLET Data 300 GB (3.000 kr)",3000]
["3SAMLET Data 400 GB (4.000 kr)",4000]
["3SAMLET Data 500 GB (5000 kr.)",5000]
["3SAMLET Data 600 GB (6000 kr.)",6000]
["3SAMLET Data 750 GB (7.500 kr)",7500]
["3SAMLET Data 1.000 GB (10.000 kr.)",10000]

{"sheet":"TILLÆGSPAKKER","index":6,"n_rows":13,"n_cols":2,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["TILLÆGSPAKKER","Bruttopris"]
["Vælg tillægspakke",0]
["3Global",55.2]
["Data EU Plus",23.2]
["Rabatpakke 3/evt. Statisk IP eller andet",40]
["Firmanummer",39.200000000000003]
["3Global travel",55.2]
["Complete Service",10]
["3Global Home",23.2]
["Deezer",63.2]
["3DataDeling Simkort",69]
["3Forsikring",89]
["Spotify",79.2]

{"sheet":"3KONTAKT","index":7,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["3Kontakt","Bruttopris"]
["Vælg brugerlicens",0]
["3Kontakt Pro",69]
["Serviceaftale (op til 50 medarbejdere)",100]
["Serviceaftale (over 50 medarbejdere)",200]
["3Kontakt Skype U. Licens",119]
["3Kontakt Skype M. Licens",199]
["Yderligere basissvargruppe-brugerlicens",19]
["Avanceret svargruppe-brugerlicens ",79]
["Receptionist-brugerlicens ",199]
["Kalenderintegration-brugerlicens",9]
["Ekstra konference-brugerlicenser ",19]
["Basisstatistik",199]
["Udvidet statistik",399]
["Fastnetnummer (pr. nummer)",19]
["Direkte fastnetnummer (pr. nummer)",19]
["Cloud Recording 30 dage",49]
["Cloud Recording 90 dage",79]
["Cloud Recording 7 år",199]

{"sheet":"OPRETTELSER","index":8,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["OPRETTELSER","Bruttopris"]
["Vælg produkt",0]
["Avanceret svargruppe ",299]
["Receptionistsvargruppe",299]
["Kalenderintegration opstart",1000]
["Eksternt konferencenummer ",299]
["Onsite implementering (Op til 10 ansatte)",4000]
["Telefonisk opsætning",1000]
["Onsite teknikerbesøg (pr. time)",900]
["Oprettelsesgebyr",79.2]
["Onsite implementering (Over 10 ansatte)",15000]
["Skpe for Business Implementering",20000]

{"sheet":"HARDWARE","index":9,"n_rows":7,"n_cols":14,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Hardware Type","Bruttopris"]
["Telefon 1",9999,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(A2,0,0,COUNTA(A:A)-1)","v":"Telefon 1"}]
["Telefon 2",999,null,null,null,null,null,null,null,null,"Telefon 1",null,null,{"$f":"OFFSET(A2,0,0,COUNTA(A:A)-1)","v":"Telefon 2"}]
["Telefon 3",99]
["Router*",9]
["USB stick**",0.9]
["Router*",8.9999999999999993E-3]

{"sheet":"Settings","index":10,"n_rows":17,"n_cols":11,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[null,null,"Overskrifter"]
[null,null,"ABONNEMENTER"]
[null,null,"Mobiltelefoni"]
[null,null,"Bredbånd"]
[null,null,"I alt"]
[null,null,"TILLÆGSPAKKER",null,null,null,null,null,null,null,{"$f":"OFFSET(HARDWARE!A2,0,0,COUNTA(HARDWARE!A:A))","v":"USB stick**"}]
[null,null,"I alt"]
[null,null,"3KONTAKT"]
[null,null,"I alt"]
[null,null,"OPRETTELSER"]
[null,null,"I alt"]
[null,null,"HARDWARE"]
[null,null,"I alt"]
[null,null,"Afbetaling"]
[null,null,"I alt"]
[null,null,{"$f":"'3 Business'!B136","v":"Hardware pulje"}]
[null,null,"TOTAL HARDWARE PULJE",null,null,{"$f":"'3 Business'!B143","v":0}]

{"sheet":"Binding","index":11,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[24]
[36]