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

{"sheet":"Variabla kostnader","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,1,0,2]]}
[null,"BRYTPUNKT ANALYS",null," "]
[null,"VARIABLA KOSTNADER","KOSTNADSPROCENT"," "]
[null,"Kostnad för sålda varor",{"v":0.25,"d":"25.0%"}]
[null,"Inventarier",{"v":0.12,"d":"12.0%"}]
[null,"Råvaror",{"v":0.05,"d":"5.0%"}]
[null,"Direkt arbete (inkl. personalskatt)",{"v":0.3,"d":"30.0%"}]
[null,"Summa",{"$f":"SUBTOTAL(109,VariablaKostnader[KOSTNADSPROCENT])","v":{"v":0.72,"d":"72.0%"}}]

{"sheet":"Fasta kostnader","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,1,0,2],[20,1,20,2]]}
[null,"BRYTPUNKT ANALYS",null," "]
[null,"FASTA KOSTNADER","KOSTNADER"]
[null,"Lön (inkl. personalskatt)",{"v":100000,"d":"100,000 kr"}]
[null,"Material",{"v":10000,"d":"10,000 kr"}]
[null,"Reparationer och underhåll",{"v":1000,"d":"1,000 kr"}]
[null,"Reklam",{"v":15000,"d":"15,000 kr"}]
[null,"Bil, leveranser och resor"]
[null,"Ekonomi och juridik"]
[null,"Hyra",{"v":20000,"d":"20,000 kr"}]
[null,"Telefon"]
[null,"Värme och vatten",{"v":5000,"d":"5,000 kr"}]
[null,"Försäkring",{"v":2000,"d":"2,000 kr"}]
[null,"Skatter (fastigheter m.m.)"]
[null,"Ränta"]
[null,"Avskrivning"]
[null,"Annat (ange)"]
[null,"Diverse utgifter",{"v":5000,"d":"5,000 kr"}]
[null,"Huvuddel av skuldbetalning"]
[null,"Eget uttag",{"v":50000,"d":"50,000 kr"}]
[null,"Summa",{"$f":"SUBTOTAL(109,FastaKostnader[KOSTNADER])","v":{"v":208000,"d":"208,000 kr"}}]
[]
[null,"FÖRSÄLJNINGSNIVÅ FÖR BRYTPUNKT",{"$f":"SUM(FastaKostnader[])/(1-SUM(VariablaKostnader[]))","v":{"v":742857.1428571428,"d":"742,857 kr"}}]