{"text_format":"2","workbook":"xlsx","n_sheets":4,"sheets":["Budsjett","Resultat","Ark2","Ark3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Budsjett","index":0,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,2,1,7]]}
[null,null,"Budsjett Baderom Kjeller"]
[]
[null,null,"Isopor","=",{"$f":"H4*82","v":984},{"$nulls":4},"Ferdig gulv:",{"$f":"SUM(E3,E5,E6,E7,E8,E9,E16,)","v":12884}]
[null,null,"Avløp","=",2000,null,"Antall m2 gulv=",12]
[null,null,"Armering","=",900]
[null,null,"Varmekabel","=",2000]
[null,null,"Støp","=",3000,{"$nulls":5},"Røropplegg:","PEX rør","=",1500]
[null,null,"Membran","=",800,null,"Antall m2 vegg=",30,null,null,null,"Veggbokser","=",1000]
[null,null,"Gulvfliser","=",{"$f":"H4*350","v":4200},{"$nulls":6},"Braketter","=",300]
[null,null,"Røropplegg","=",{"$f":"N16","v":6000},{"$nulls":6},"Vannskap","=",1500]
[null,null,"Toalett","=",1700,{"$nulls":6},"Klammer","=",300]
[null,null,"Dusj","=",1800,{"$nulls":6},"Gjennomføring","=",400]
[null,null,"Elektrisk","=",3000,{"$nulls":6},"Fordeler","=",1000]
[null,null,"Servant","=",5000,{"$nulls":7},"="]
[null,null,"Veggplater","=",{"$f":"H8*350","v":10500},{"$nulls":7},"="]
[null,null,"Lekter","=",1000,{"$nulls":6},"Totalt",null,{"$f":"SUM(N7:N13)","v":6000}]
[null,null,"Takpanel","=",{"$f":"H4*320","v":3840}]
[null,null,"Spotter","=",{"$f":"H4*200","v":2400}]
[null,null,"Skap","=",3000]
[null,null,"Badekar","=",8000]
[]
[null,null,"Total","=",{"$f":"SUM(E3:E20)","v":60124}]

{"sheet":"Resultat","index":1,"n_rows":28,"n_cols":14,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,2,1,7]]}
[null,null,"Resultat Baderom Kjeller"]
[null,"Innkjøpt"]
[null,"V","Isopor","=",1050,{"$nulls":4},"Ferdig gulv:",{"$f":"SUM(E3,E4,E5,E6,E7,E8,E9,)","v":14693}]
[null,"V","Avløp","=",3500,null,"Antall m2 gulv=",12]
[null,"V","Armering","=",900]
[null,"V","Varmekabel","=",1400]
[null,"V","Støp","=",1800,{"$nulls":5},"Røropplegg:","PEX rør","=",900]
[null,"V","Membran","=",1200,null,"Antall m2 vegg=",30,null,null,null,"Veggbokser","=",1300]
[null,"V","Gulvfliser/lim/fugemasse","=",{"$f":"4376+189+278","v":4843},{"$nulls":6},"Braketter","=",0]
[null,"V","Røropplegg","=",{"$f":"N16","v":5412},{"$nulls":6},"Vannskap","=",0]
[null,"V","Toalett","=",2000,{"$nulls":6},"Klammer","=",0]
[null,"V","Dusj","=",3000,{"$nulls":6},"Gjennomføring","=",0]
[null,"V","Elektrisk","=",{"$f":"N28","v":5291},{"$nulls":6},"Fordeler","=",{"$f":"1100+300","v":1400}]
[null,"V","Servant/skap","=",{"$f":"3200+329+1300","v":4829},{"$nulls":6},"Rørdeler","=",{"$f":"518+744+550","v":1812}]
[null,null,"Veggplater","=",12300,{"$nulls":7},"="]
[null,"V","Reisverk/lekter","=",{"$f":"750+595+230","v":1575},{"$nulls":6},"Totalt",null,{"$f":"SUM(N7:N14)","v":5412}]
[null,"V","Våtromsplater","=",200]
[null,"V","Takpanel","=",1187]
[null,"V","Spotter","=",{"$f":"1954+300","v":2254},{"$nulls":5},"Elektrisk:","Kabler","=",2150]
[null,"V","Isolasjon","=",{"$f":"438+219","v":657},{"$nulls":6},"Bryter/dimmer","=",{"$f":"800+545","v":1345}]
[null,"V","Badekar","=",5000,{"$nulls":6},"Bokser","=",238]
[null,"V","Maling","=",578,{"$nulls":6},"Sikringskap","=",0]
[null,null,"Total","=",{"$f":"SUM(E3:E22)","v":58976},{"$nulls":6},"Kontakter","=",0]
[{"$nulls":11},"Termostat","=",0]
[{"$nulls":11},"K-rør","=",200]
[{"$nulls":11},"Lamper","=",1358]
[{"$nulls":12},"="]
[{"$nulls":11},"Totalt",null,{"$f":"SUM(N19:N26)","v":5291}]

{"sheet":"Ark2","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Ark3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}