{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["kjøkken"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"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"}

{"sheet":"kjøkken","index":0,"n_rows":43,"n_cols":6,"rows_kept":43,"cut":false,"hidden":false,"merged":[[1,2,1,3],[1,4,1,5],[0,0,0,5],[3,0,3,5],[15,0,15,5],[18,0,18,5],[20,0,20,5],[22,0,22,5],[6,0,6,5],[8,0,8,5],[11,0,11,5],[13,0,13,5],[40,0,40,5],[33,0,33,5],[35,0,35,5],[25,0,25,5],[27,0,27,5],[29,0,29,5],[31,0,31,5],[37,0,37,5]]}
["Kostnadsoversikt for oppussing av kjøkken"]
["Artikkel","Antall","Stykkpris (kr)",null,"Total kostnad (kr)"]
[null,null,"Beregnet","Faktisk","Beregnet","Faktisk"]
["Skap"]
["Gulvskap: Modul - Standard (mengde i lengdemeter)",7,130,null,{"$f":"B5*C5","v":910},{"$f":"B5*D5","v":0}]
["Veggskap: Modul - Standard (mengde i lengdemeter)",7,90,null,{"$f":"B6*C6","v":630},{"$f":"B6*D6","v":0}]
["Apparater for rengjøring"]
["Oppvaskmaskin: Standard",1,2500,null,{"$f":"B8*C8","v":2500},{"$f":"B8*D8","v":0}]
["Apparater for matlaging"]
["Komfyr: Innebygd standard",1,3750,null,{"$f":"B10*C10","v":3750},{"$f":"B10*D10","v":0}]
["Mikrobølgeovn: Standard",1,3000,null,{"$f":"B11*C11","v":3000},{"$f":"B11*D11","v":0}]
["Arbeidsoverflater"]
["Hard overflate (mengde i lengdemeter)",7,100,null,{"$f":"B13*C13","v":700},{"$f":"B13*D13","v":0}]
["Dører"]
["Innedør: finér, hard kjerne",1,65,null,{"$f":"B15*C15","v":65},{"$f":"B15*D15","v":0}]
["Ekstra"]
["Ekstrautstyr:Varmt vann på et blunk",1,1200,null,{"$f":"B17*C17","v":1200},{"$f":"B17*D17","v":0}]
["Ekstrautstyr: Såpepumpe",1,400,null,{"$f":"B18*C18","v":400},{"$f":"B18*D18","v":0}]
["Kraner"]
["Kran: Hendel, Standard",1,730,null,{"$f":"B20*C20","v":730},{"$f":"B20*D20","v":0}]
["Gulv"]
["Laminat (mengde i kvadratmeter)",18,60,null,{"$f":"B22*C22","v":1080},{"$f":"B22*D22","v":0}]
["Apparater for klesvask"]
["Vaskemaskin: Standard",1,5000,null,{"$f":"B24*C24","v":5000},{"$f":"B24*D24","v":0}]
["Tørketrommel: Standard",1,3750,null,{"$f":"B25*C25","v":3750},{"$f":"B25*D25","v":0}]
["Lysarmaturer"]
["Lysarmatur: Innfelt",4,350,null,{"$f":"B27*C27","v":1400},{"$f":"B27*D27","v":0}]
["Kjøleskap"]
["Kjøleskap: Frittstående, deluxe",1,6200,null,{"$f":"B29*C29","v":6200},{"$f":"B29*D29","v":0}]
["Vasker"]
["To kummer rustfritt stål, deluxe",1,1250,null,{"$f":"B31*C31","v":1250},{"$f":"B31*D31","v":0}]
["Ventilasjon"]
["Avtrekk: Standard",1,1200,null,{"$f":"B33*C33","v":1200},{"$f":"B33*D33","v":0}]
["Vegger"]
["Veggplater (mengde i kvadratmeter)",25,28,null,{"$f":"B35*C35","v":700},{"$f":"B35*D35","v":0}]
["Vinduer"]
["Skyvevinduer",2,120,null,{"$f":"B37*C37","v":240},{"$f":"B37*D37","v":0}]
["Annet"]
[null,null,null,null,{"$f":"B39*C39","v":0},{"$f":"B39*D39","v":0}]
["Totalsum",null,null,null,{"$f":"SUM(E5:E39)","v":34705},{"$f":"SUM(F5:F39)","v":0}]
["Uventede kostnader"]
["Legg til 30 %",null,null,null,{"$f":"E40*0.3","v":10411.5},0]
["Endelig totalsum",null,null,null,{"$f":"SUM(E40,E42)","v":45116.5},{"$f":"SUM(F40,F42)","v":0}]