{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Renoveringskostnader"],"not_rendered":{"images":2,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Renoveringskostnader","index":0,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[25,1,25,5],[26,1,26,5],[27,1,27,5]]}
[null,"KALKYLBLADET KOSTNADER FÖR KÖKSRENOVERING"]
[]
[null,"Kategori","Artiklar","Kvantitet","Beräknad kostnad","Faktisk kostnad","Total beräknad kostnad","Total verklig kostnad"]
[null,"Skåp","Underskåp: Modul, standard (kvantitet i meter)",25,{"v":5,"d":"5.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":125,"d":"125 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Skåp","Överskåp: Modul, standard (kvantitet i meter)",25,{"v":3.5,"d":"3.50 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":87.5,"d":"88 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Rengöringsutrustning","Diskmaskin: Standard",1,{"v":250,"d":"250.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":250,"d":"250 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Rengöringsutrustning","Avfallskvarn: Standard",1,{"v":175,"d":"175.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":175,"d":"175 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Spis/ugnar","Spis: Inbyggnadsmodell, standard",1,{"v":375,"d":"375.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":375,"d":"375 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Spis/ugnar","Mikrovågsugn: Standard",1,{"v":300,"d":"300.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":300,"d":"300 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Bänkar","Solid Surface (kvantitet i meter)",23,{"v":10,"d":"10.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":230,"d":"230 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Dörrar/luckor","Insida: Massiv faner",1,{"v":65,"d":"65.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":65,"d":"65 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Extra","Extra: Direkt varmvatten, standard",1,{"v":120,"d":"120.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":120,"d":"120 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Extra","Extra: Tvålautomat",1,{"v":40,"d":"40.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":40,"d":"40 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Kranar","Vattenkran: Spak, standard",1,{"v":130,"d":"130.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":130,"d":"130 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Golv","Laminat (kvantitet i kvadratmeter)",165,{"v":3.5,"d":"3.50 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":577.5,"d":"578 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Tvättmaskin/torktumlare","Tvättmaskin: Standard",1,{"v":500,"d":"500.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":500,"d":"500 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Tvättmaskin/torktumlare","Torktumlare: Standard",1,{"v":375,"d":"375.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":375,"d":"375 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Belysning","Belysning: Infällda spotlights",4,{"v":35,"d":"35.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":140,"d":"140 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Kylskåp","Kylskåp: Fristående, deluxe",1,{"v":1200,"d":"1,200.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":1200,"d":"1,200 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Diskho","Dubbel, rostfritt stål, deluxe",1,{"v":125,"d":"125.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":125,"d":"125 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Ventilation","Köksfläkt: Utsug, standard",1,{"v":180,"d":"180.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":180,"d":"180 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Väggar","Wallboard (kvantitet i kvadratmeter)",70,{"v":2,"d":"2.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":140,"d":"140 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Fönster","Skjutmodell",2,{"v":120,"d":"120.00 kr"},null,{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":240,"d":"240 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Övrigt",{"$nulls":4},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Beräknad kostnad]]","v":{"v":0,"d":"0 kr"}},{"$f":"Data[[#This Row],[Kvantitet]]*Data[[#This Row],[Faktisk kostnad]]","v":{"v":0,"d":"0 kr"}}]
[null,"Summa",null,null,{"$f":"SUBTOTAL(109,Data[Beräknad kostnad])","v":{"v":4014,"d":"4,014.00 kr"}},{"$f":"SUBTOTAL(109,Data[Faktisk kostnad])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUBTOTAL(109,Data[Total beräknad kostnad])","v":{"v":5375,"d":"5,375.00 kr"}},{"$f":"SUBTOTAL(109,Data[Total verklig kostnad])","v":{"v":0,"d":"0.00 kr"}}]
[null,"Delsumma",{"$nulls":4},{"$f":"SUBTOTAL(109,Data[Total beräknad kostnad])","v":{"v":5375,"d":"5,375.00 kr"}},{"$f":"SUBTOTAL(109,Data[Total verklig kostnad])","v":{"v":0,"d":"0.00 kr"}}]
[null,"Oförutsedda kostnader – lägg till 30 %",{"$nulls":4},{"$f":"G26*0.3","v":{"v":1612.5,"d":"1,612.50 kr"}},{"$f":"H26*0.3","v":{"v":0,"d":"0.00 kr"}}]
[null,"Summa",{"$nulls":4},{"$f":"SUM(G26:G27)","v":{"v":6987.5,"d":"6,987.50 kr"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"0.00 kr"}}]