{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Variable kostnader","Faste kostnader"],"not_rendered":{"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Variable kostnader","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,1,0,2]]}
[null,"NULLPUNKTSANALYSE",null," "]
[null,"VARIABLE KOSTNADER","KOSTNADSPROSENTANDEL"," "]
[null,"Kostnader for solgte varer",{"v":0.25,"d":"25.0 %"}]
[null,"Varebeholdning",{"v":0.12,"d":"12.0 %"}]
[null,"Råmaterialer",{"v":0.05,"d":"5.0 %"}]
[null,"Direkte arbeid (inkluderer arbeidsgiveravgift)",{"v":0.3,"d":"30.0 %"}]
[null,"Totalt",{"$f":"SUBTOTAL(109,VariableCosts[KOSTNADSPROSENTANDEL])","v":{"v":0.72,"d":"72.0 %"}}]

{"sheet":"Faste kostnader","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,1,0,2],[20,1,20,2]]}
[null,"NULLPUNKTSANALYSE",null," "]
[null,"FASTE KOSTNADER","KOSTNADER"]
[null,"Lønn (inkluderer arbeidsgiveravgift)",{"v":100000,"d":"kr 100,000"}]
[null,"Utstyr",{"v":10000,"d":"kr 10,000"}]
[null,"Reparasjon og vedlikehold",{"v":1000,"d":"kr 1,000"}]
[null,"Annonsering",{"v":15000,"d":"kr 15,000"}]
[null,"Bil, levering og reise"]
[null,"Regnskap og juridisk"]
[null,"Leie",{"v":20000,"d":"kr 20,000"}]
[null,"Telefon"]
[null,"Offentlige tjenester",{"v":5000,"d":"kr 5,000"}]
[null,"Forsikring",{"v":2000,"d":"kr 2,000"}]
[null,"Avgifter (eiendomstjenester og så videre)"]
[null,"Rente"]
[null,"Avskrivning"]
[null,"Annet (forklar)"]
[null,"Diverse utgifter",{"v":5000,"d":"kr 5,000"}]
[null,"Hovedandel av tilbakebetaling av gjeld"]
[null,"Eierens trekk",{"v":50000,"d":"kr 50,000"}]
[null,"Totalt",{"$f":"SUBTOTAL(109,FixedCosts[KOSTNADER])","v":{"v":208000,"d":"kr 208,000"}}]
[]
[null,"NULLPUNKTSOMSETNINGSNIVÅ",{"$f":"SUM(FixedCosts[])/(1-SUM(VariableCosts[]))","v":{"v":742857.1428571428,"d":"kr 742,857"}}]