{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Omkostninger ved ombygning af b"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"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","formulas":"cached_only"}

{"sheet":"Omkostninger ved ombygning af b","index":0,"n_rows":41,"n_cols":7,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,1,1,6],[3,3,3,4],[3,5,3,6]],"flags":["formulas_cached_only"]}
[]
[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,2500,0]
[null,"Døre til brusebad, hængslede, standard",1,2000,null,2000,0]
[null,"Brusehoved, standard",1,500,null,500,0]
[null,"Fliser ved badekar, standard",1,2000,null,2000,0]
[null,"Skabe",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Medicinskab 50 cm, deluxe",1,2000,null,2000,0]
[null,"Toiletbordsmodul 80 cm, standard",2,1000,null,2000,0]
[null,"Bordplader",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Fliser, deluxe",5,2250,null,11250,0]
[null,"Blandingsbatteri",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Blandingsbatteri, bad, standard",1,900,null,900,0]
[null,"Blandingsbatteri, bruser, standard",1,1150,null,1150,0]
[null,"Blandingsbatteri, vask, standard",1,950,null,950,0]
[null,"Gulvbelægning",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Gulvfliser, standard (antal i m2)",35,120,null,4200,0]
[null,"Hårde hvidevarer",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Håndklædestang, standard",2,150,null,300,0]
[null,"Toiletpapirholder",1,100,null,100,0]
[null,"Belysning",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Indbyggede spots, standard",4,250,null,1000,0]
[null,"Håndvaske",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Håndvask, standard",2,600,null,1200,0]
[null,"Toiletter/bidet",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Toilet, standard",1,1200,null,1200,0]
[null,"Ventilation",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Ventilator, standard",1,600,null,600,0]
[null,"Vægge",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Tapet, deluxe (antal i m2)",192,950,null,182400,0]
[null,"Vinduer",null,"Budget","Faktisk","Budget","Faktisk"]
[null,"Vægskab i træ, deluxe",2,1200,null,2400,0]
[null,"Andet",null,"Budget","Faktisk","Budget","Faktisk"]
[null,null,null,null,null,0,0]
[null,"Subtotal",null,null,null,218650,0]
[null,"Uventede omkostninger",null,null,null,"Budget","Faktisk"]
[null,"Læg 30% til",null,null,null,65595,0]
[null,"I alt",null,null,null,284245,0]