{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Köksrenoveringskostnader"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Köksrenoveringskostnader","index":0,"n_rows":45,"n_cols":6,"rows_kept":45,"merged":[[0,0,0,5],[1,2,1,3],[1,4,1,5],[4,0,4,5],[7,0,7,5],[10,0,10,5],[13,0,13,5],[15,0,15,5],[17,0,17,5],[20,0,20,5],[22,0,22,5],[24,0,24,5],[27,0,27,5],[29,0,29,5],[31,0,31,5],[33,0,33,5],[35,0,35,5],[37,0,37,5],[39,0,39,5],[42,0,42,5]]}
["Kalkylblad för köksrenoveringskostnader"]
["Artiklar","Antal"," Specificerad kostnad (kr) ",null," Total kostnad (kr) "]
[]
[null,null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
["Skåp"]
["Underskåp: Modulstandard",25,{"v":50,"d":"50.00"},null,{"$f":"B6*C6","v":{"v":1250,"d":"1,250.00"}},{"$f":"B6*D6","v":{"v":0,"d":"0.00"}}]
["Överskåp: Modulstandard",25,{"v":35,"d":"35.00"},null,{"$f":"B7*C7","v":{"v":875,"d":"875.00"}},{"$f":"B7*D7","v":{"v":0,"d":"0.00"}}]
["Rengöringsmaskiner"]
["Diskmaskin: Standard",1,{"v":2500,"d":"2,500.00"},null,{"$f":"B9*C9","v":{"v":2500,"d":"2,500.00"}},{"$f":"B9*D9","v":{"v":0,"d":"0.00"}}]
["Avfall: Standard",1,{"v":1750,"d":"1,750.00"},null,{"$f":"B10*C10","v":{"v":1750,"d":"1,750.00"}},{"$f":"B10*D10","v":{"v":0,"d":"0.00"}}]
["Vitvaror"]
["Spis: Standard",1,{"v":3750,"d":"3,750.00"},null,{"$f":"B12*C12","v":{"v":3750,"d":"3,750.00"}},{"$f":"B12*D12","v":{"v":0,"d":"0.00"}}]
["Mikrovågsugn: Standard",1,{"v":3000,"d":"3,000.00"},null,{"$f":"B13*C13","v":{"v":3000,"d":"3,000.00"}},{"$f":"B13*D13","v":{"v":0,"d":"0.00"}}]
["Köksbänkar"]
["Massiv yta",23,{"v":100,"d":"100.00"},null,{"$f":"B15*C15","v":{"v":2300,"d":"2,300.00"}},{"$f":"B15*D15","v":{"v":0,"d":"0.00"}}]
["Dörrar"]
["Interiör: Faner",1,{"v":650,"d":"650.00"},null,{"$f":"B17*C17","v":{"v":650,"d":"650.00"}},{"$f":"B17*D17","v":{"v":0,"d":"0.00"}}]
["Tillbehör"]
["Tillbehör: Varmvatten, standard",1,{"v":1200,"d":"1,200.00"},null,{"$f":"B19*C19","v":{"v":1200,"d":"1,200.00"}},{"$f":"B19*D19","v":{"v":0,"d":"0.00"}}]
["Tillbehör: Tvålkopp",1,{"v":400,"d":"400.00"},null,{"$f":"B20*C20","v":{"v":400,"d":"400.00"}},{"$f":"B20*D20","v":{"v":0,"d":"0.00"}}]
["Vattenkranar"]
["Vattenkran: Standard",1,{"v":1300,"d":"1,300.00"},null,{"$f":"B22*C22","v":{"v":1300,"d":"1,300.00"}},{"$f":"B22*D22","v":{"v":0,"d":"0.00"}}]
["Golv"]
["Laminat",165,{"v":35,"d":"35.00"},null,{"$f":"B24*C24","v":{"v":5775,"d":"5,775.00"}},{"$f":"B24*D24","v":{"v":0,"d":"0.00"}}]
["Tvättapparater"]
["Tvättmaskin: Standard",1,{"v":5000,"d":"5,000.00"},null,{"$f":"B26*C26","v":{"v":5000,"d":"5,000.00"}},{"$f":"B26*D26","v":{"v":0,"d":"0.00"}}]
["Torktumlare: Standard",1,{"v":3750,"d":"3,750.00"},null,{"$f":"B27*C27","v":{"v":3750,"d":"3,750.00"}},{"$f":"B27*D27","v":{"v":0,"d":"0.00"}}]
["Belysning"]
["Belysning: Spotlights",4,{"v":350,"d":"350.00"},null,{"$f":"B29*C29","v":{"v":1400,"d":"1,400.00"}},{"$f":"B29*D29","v":{"v":0,"d":"0.00"}}]
["Kylskåp"]
["Kylskåp: Fristående, lyx",1,{"v":120,"d":"120.00"},null,{"$f":"B31*C31","v":{"v":120,"d":"120.00"}},{"$f":"B31*D31","v":{"v":0,"d":"0.00"}}]
["Diskho"]
["Dubbel, rostfritt stål, lyx",1,{"v":1250,"d":"1,250.00"},null,{"$f":"B33*C33","v":{"v":1250,"d":"1,250.00"}},{"$f":"B33*D33","v":{"v":0,"d":"0.00"}}]
["Ventilation"]
["Utsugningsenhet: Huv, standard",1,{"v":1800,"d":"1,800.00"},null,{"$f":"B35*C35","v":{"v":1800,"d":"1,800.00"}},{"$f":"B35*D35","v":{"v":0,"d":"0.00"}}]
["Väggar"]
["Träfiberplatta",70,{"v":20,"d":"20.00"},null,{"$f":"B37*C37","v":{"v":1400,"d":"1,400.00"}},{"$f":"B37*D37","v":{"v":0,"d":"0.00"}}]
["Fönster"]
["Skjutfönster",2,{"v":1200,"d":"1,200.00"},null,{"$f":"B39*C39","v":{"v":2400,"d":"2,400.00"}},{"$f":"B39*D39","v":{"v":0,"d":"0.00"}}]
["Övrigt"]
[{"$nulls":4},{"$f":"B41*C41","v":{"v":0,"d":"0.00"}},{"$f":"B41*D41","v":{"v":0,"d":"0.00"}}]
["Delsumma",{"$nulls":3},{"$f":"SUM(E6:E41)","v":{"v":41870,"d":"41,870.00"}},{"$f":"SUM(F6:F41)","v":{"v":0,"d":"0.00"}}]
["Oförutsedda kostnader"]
["Tillägg 30 %",{"$nulls":3},{"$f":"E42*0.3","v":{"v":12561,"d":"12,561.00"}},{"v":0,"d":"0.00"}]
["Summa",{"$nulls":3},{"$f":"SUM(E42,E44)","v":{"v":54431,"d":"54,431.00 kr"}},{"$f":"SUM(F42,F44)","v":{"v":0,"d":"0.00 kr"}}]