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

{"sheet":"Kostnader för badrumsrenovering","index":0,"n_rows":45,"n_cols":7,"rows_kept":45,"merged":[[1,1,1,6],[3,3,3,4],[3,5,3,6]]}
[]
[null,"Kostnadskalkyl för badrumsrenovering "]
[]
[null,"Artiklar","Kvantitet","Specificerad kostnad (SEK)",null,"Totalkostnad (SEK)"]
[null,"Badkar/dusch",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[null,"Kar, gjutjärn, 5 tum, standard",1,2500,null,{"$f":"C6*D6","v":2500},{"$f":"C6*E6","v":0}]
[null,"Duschdörrar, med gångjärn, standard",1,2000,null,{"$f":"C7*D7","v":2000},{"$f":"C7*E7","v":0}]
[null,"Duschanordning, standard",1,500,null,{"$f":"C8*D8","v":500},{"$f":"C8*E8","v":0}]
[null,"Badkarsvägg, standard",1,2000,null,{"$f":"C9*D9","v":2000},{"$f":"C9*E9","v":0}]
[null,"Badrumsskåp",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[null,"Medicinskåp 60 cm, deluxe",1,2000,null,{"$f":"C11*D11","v":2000},{"$f":"C11*E11","v":0}]
[null,"Toalettbord 80 cm, standard",2,1000,null,{"$f":"C12*D12","v":2000},{"$f":"C12*E12","v":0}]
[null,"Bänkskivor",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[null,"Kakel, deluxe (kvant. i löpmeter)",5,2250,null,11250,{"$f":"C14*E14","v":0}]
[null,"Kranar",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[null,"Badkarskran, standard",1,900,null,{"$f":"C16*D16","v":900},{"$f":"C16*E16","v":0}]
[null,"Duschblandare, enhands-, standard",1,1150,null,{"$f":"C17*D17","v":1150},{"$f":"C17*E17","v":0}]
[null,"Tvättfatskran, standard",1,950,null,{"$f":"C18*D18","v":950},{"$f":"C18*E18","v":0}]
[null,"Golvbeläggning",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[null,"Kakel, standard (kvant. i kvadratmeter)",35,120,null,{"$f":"C20*D20","v":4200},{"$f":"C20*E20","v":0}]
[null,"Smidesvaror",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[null,"Handduksstång, standard",2,150,null,{"$f":"C22*D22","v":300},{"$f":"C22*E22","v":0}]
[null,"Toalettpappershållare",1,100,null,{"$f":"C23*D23","v":100},{"$f":"C23*E23","v":0}]
[null,"Belysning",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[null,"Försänkta lampor, standard",4,250,null,{"$f":"C25*D25","v":1000},{"$f":"C25*E25","v":0}]
[null,"Tvättfat",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[null,"Tvättfat, standard",2,600,null,{"$f":"C27*D27","v":1200},{"$f":"C27*E27","v":0}]
[null,"Toalett/bidé",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[null,"Toalett, standard",1,1200,null,{"$f":"C29*D29","v":1200},{"$f":"C29*E29","v":0}]
[null,"Ventilation",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[null,"Fläkt/lampa, standard",1,600,null,{"$f":"C31*D31","v":600},{"$f":"C31*E31","v":0}]
[null,"Väggar",null,"Uppskattade","Faktisk","Uppskattade","Faktisk"]
[null,"Tapet, deluxe (kvant i kvadratmeter)",192,9.5,null,{"$f":"C33*D33","v":1824},{"$f":"C33*E33","v":0}]
[null,"Fönster",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[null,"Fönsterkarm i trä, deluxe",2,1200,null,{"$f":"C35*D35","v":2400},{"$f":"C35*E35","v":0}]
[null,"Övrigt",null,"Uppskattad","Faktisk","Uppskattad","Faktisk"]
[{"$nulls":5},{"$f":"C37*D37","v":0},{"$f":"C37*E37","v":0}]
[null,"Delsumma",{"$nulls":3},{"$f":"SUM(F6:F37)","v":38074},{"$f":"SUM(G6:G37)","v":0}]
[null,"Oförutsedda utgifter",{"$nulls":3},"Uppskattad","Faktisk"]
[null,"Lägg till 30 %",{"$nulls":3},{"$f":"F38*0.3","v":11422.199999999999},0]
[null,"Summa",{"$nulls":3},{"$f":"SUM(F38,F40)","v":{"v":49496.2,"d":"kr 49,496.20"}},{"$f":"SUM(G38,G40)","v":{"v":0,"d":"kr 0.00"}}]
[]
[]
[]
[null," "]