{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Omkostninger ved ombygning af b"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Omkostninger ved ombygning af b","index":0,"n_rows":41,"n_cols":7,"rows_kept":41,"merged":[[1,1,1,6],[3,3,3,4],[3,5,3,6]]}
[]
[null,"Regneark til omkostninger ved ombygning af badeværelse"]
[]
[null,"Elementer","Antal","Pris pr. element (kr)",null,"Samlet pris (kr)"]
[null,"Bad/bruser",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Badekar i smedejern, standard",1,2500,null,{"$f":"C6*D6","v":2500},{"$f":"C6*E6","v":0}]
[null,"Døre til brusebad, hængslede, standard",1,2000,null,{"$f":"C7*D7","v":2000},{"$f":"C7*E7","v":0}]
[null,"Brusehoved, standard",1,500,null,{"$f":"C8*D8","v":500},{"$f":"C8*E8","v":0}]
[null,"Fliser ved badekar, standard",1,2000,null,{"$f":"C9*D9","v":2000},{"$f":"C9*E9","v":0}]
[null,"Skabe",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Medicinskab 50 cm, deluxe",1,2000,null,{"$f":"C11*D11","v":2000},{"$f":"C11*E11","v":0}]
[null,"Toiletbordsmodul 80 cm, standard",2,1000,null,{"$f":"C12*D12","v":2000},{"$f":"C12*E12","v":0}]
[null,"Bordplader",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Fliser, deluxe",5,2250,null,{"$f":"C14*D14","v":11250},{"$f":"C14*E14","v":0}]
[null,"Blandingsbatteri",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Blandingsbatteri, bad, standard",1,900,null,{"$f":"C16*D16","v":900},{"$f":"C16*E16","v":0}]
[null,"Blandingsbatteri, bruser, standard",1,1150,null,{"$f":"C17*D17","v":1150},{"$f":"C17*E17","v":0}]
[null,"Blandingsbatteri, vask, standard",1,950,null,{"$f":"C18*D18","v":950},{"$f":"C18*E18","v":0}]
[null,"Gulvbelægning",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Gulvfliser, standard (antal i m2)",35,120,null,{"$f":"C20*D20","v":4200},{"$f":"C20*E20","v":0}]
[null,"Hårde hvidevarer",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Håndklædestang, standard",2,150,null,{"$f":"C22*D22","v":300},{"$f":"C22*E22","v":0}]
[null,"Toiletpapirholder",1,100,null,{"$f":"C23*D23","v":100},{"$f":"C23*E23","v":0}]
[null,"Belysning",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Indbyggede spots, standard",4,250,null,{"$f":"C25*D25","v":1000},{"$f":"C25*E25","v":0}]
[null,"Håndvaske",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Håndvask, standard",2,600,null,{"$f":"C27*D27","v":1200},{"$f":"C27*E27","v":0}]
[null,"Toiletter/bidet",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Toilet, standard",1,1200,null,{"$f":"C29*D29","v":1200},{"$f":"C29*E29","v":0}]
[null,"Ventilation",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Ventilator, standard",1,600,null,{"$f":"C31*D31","v":600},{"$f":"C31*E31","v":0}]
[null,"Vægge",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Tapet, deluxe (antal i m2)",192,950,null,{"$f":"C33*D33","v":182400},{"$f":"C33*E33","v":0}]
[null,"Vinduer",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Vægskab i træ, deluxe",2,1200,null,{"$f":"C35*D35","v":2400},{"$f":"C35*E35","v":0}]
[null,"Andet",null,"Budget","Faktisk","Budget","Faktisk"]
[{"$nulls":5},{"$f":"C37*D37","v":0},{"$f":"C37*E37","v":0}]
[null,"Subtotal",{"$nulls":3},{"$f":"SUM(F6:F37)","v":218650},{"$f":"SUM(G6:G37)","v":0}]
[null,"Uventede omkostninger",{"$nulls":3},"Budget","Faktisk"]
[null,"Læg 30% til",{"$nulls":3},{"$f":"F38*0.3","v":65595},0]
[null,"I alt",{"$nulls":3},{"$f":"SUM(F38,F40)","v":{"v":284245,"d":"kr 284,245.00"}},{"$f":"SUM(G38,G40)","v":{"v":0,"d":"kr 0.00"}}]