{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Inndata budsjett","Tabell","Budsjettrapport","Prisliste byggesett"],"not_rendered":{"charts":0,"images":37,"macros":1,"external_links":0,"defined_names":13,"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":"Inndata budsjett","index":0,"n_rows":75,"n_cols":28,"rows_kept":75,"cut":false,"hidden":true,"merged":[[23,0,23,4],[33,0,33,4],[2,0,2,4],[38,0,38,4],[48,0,48,4]]}
[]
["Materialer",null,null,null,null,null,null,null,null,null,"Lim inn alt i celle K4:",null,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["MATERIALER"]
[4004,"YTTERDØRER",null,null,null,1,{"$f":"IF(H4=1,I4,)","v":0},{"$f":"COUNT(I4)","v":0},{"$f":"VLOOKUP(4004,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4010,"BYGNINGSPLATER,",null,null,null,2,0,0,{"$f":"VLOOKUP(4010,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4011,"PAPP, FOLIE OG MEMBRAN",null,null,null,3,0,0,{"$f":"VLOOKUP(4011,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4012,"SPIKER, SKRUER, LIM, BESL",null,null,null,4,0,0,{"$f":"VLOOKUP(4012,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4013,"ISOLASJON",null,null,null,5,0,0,{"$f":"VLOOKUP(4013,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4014,"TAKTEKKING, STEIN/METALL",null,null,null,6,0,0,{"$f":"VLOOKUP(4014,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4015,"TAKRENNER MED TILBEHØR",null,null,null,7,0,0,{"$f":"VLOOKUP(4015,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4017,"BRANNVARSLER/SLUKKER",null,null,null,8,0,0,{"$f":"VLOOKUP(4017,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4020,"STÅLPROFILER",null,null,null,9,0,0,{"$f":"VLOOKUP(4020,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4022,"TAKVINDUER",null,null,null,10,0,0,{"$f":"VLOOKUP(4022,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4023,"OVN, PEIS, STÅLPIPE",null,null,null,11,0,0,{"$f":"VLOOKUP(4023,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4024,"BESLAG",null,null,null,12,0,0,{"$f":"VLOOKUP(4024,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4025,"INNVENDIGE DØRER",null,null,null,13,0,0,{"$f":"VLOOKUP(4025,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4026,"GLASS OG METALLPROFILER",null,null,null,14,0,0,{"$f":"VLOOKUP(4026,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4029,"GARASJEPORTER",null,null,null,15,0,0,{"$f":"VLOOKUP(4029,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4030,"LIMTRE OG KERTO",null,null,null,16,0,0,{"$f":"VLOOKUP(4030,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4031,"TRELAST",null,null,null,17,0,0,{"$f":"VLOOKUP(4031,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4033,"PARKETT OG GULVBORD",null,null,null,18,0,0,{"$f":"VLOOKUP(4033,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4034,"LISTVERK",null,null,null,19,0,0,{"$f":"VLOOKUP(4034,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4049,"STØVAVSUG",null,null,null,20,0,0,{"$f":"VLOOKUP(4049,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
["ORDRESTYRTE LEVERANSER",null,null,null,null,21]
[4106,"TAKSTOLER/TAKVERK",null,null,null,22,0,0,{"$f":"VLOOKUP(4106,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4107,"VINDUER OG BALKONGDØRER",null,null,null,23,0,0,{"$f":"VLOOKUP(4107,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4109,"INNVENDIGE TRAPPER",null,null,null,24,0,0,{"$f":"VLOOKUP(4109,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4127,"KONSTRUKSJONSPAKKE VEGG/BJELKELAG/TAK",null,null,null,25,0,0,{"$f":"VLOOKUP(4127,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4132,"I-TREBJELKER",null,null,null,26,0,0,{"$f":"VLOOKUP(4132,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4148,"VENTILASJON",null,null,null,27,0,0,{"$f":"VLOOKUP(4148,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4150,"GARDEROBEINNREDNING",null,null,null,28,0,0,{"$f":"VLOOKUP(4150,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4151,"KJØKKENINNREDNING",null,null,null,29,0,0,{"$f":"VLOOKUP(4151,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4152,"BADEROMSINNREDNING",null,null,null,30,0,0,{"$f":"VLOOKUP(4152,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
["ANNET",null,null,null,null,31]
[4413,"FORSIKRINGER /GARANTIER",null,null,null,32,0,0,{"$f":"VLOOKUP(4413,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4415,"FRAKTUTGIFTER",null,null,null,33,0,0,{"$f":"VLOOKUP(4415,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4464,"PROSJEKTERING KONTR.ANSV.",null,null,null,34,0,0,{"$f":"VLOOKUP(4464,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4479,"RIGG OG DRIFT",null,null,null,35,0,0,{"$f":"VLOOKUP(4479,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
["TIMEVERK",null,null,null,null,36]
["5.1","PROSJEKTERING",null,null,null,37,0,{"$f":"COUNT(I40)","v":0},{"$f":"VLOOKUP(\"3.1 Prosjektering\",$L$4:$AB$70,3,FALSE)","v":{"$error":"#N/A"}}]
["6.1","RIGG OG DRIFT",null,null,null,38,0,0,{"$f":"VLOOKUP(\"6.1 Rigg og drift\",$L$4:$AB$70,3,FALSE)","v":{"$error":"#N/A"}}]
["6.2","GRUNN- OG TOMTEARBEIDER",null,null,null,39,0,0,{"$f":"VLOOKUP(\"6.2 Grunn- og tomtearbeider\",$L$4:$AB$70,3,FALSE)","v":{"$error":"#N/A"}}]
["6.3","GRUNNMUR",null,null,null,40,0,0,{"$f":"VLOOKUP(\"6.3 Grunnmur\",$L$4:$AB$70,3,FALSE)","v":{"$error":"#N/A"}}]
["6.4","TETT RÅBYGG",null,null,null,41,{"$f":"IF(H44=1,I44,)","v":0},0,{"$f":"VLOOKUP(\"6.4 Tett råbygg\",$L$4:$AB$70,3,FALSE)","v":{"$error":"#N/A"}}]
["6.5","FASADE",null,null,null,42,{"$f":"IF(H45=1,I45,)","v":0},0,{"$f":"VLOOKUP(\"6.5 Fasade\",$L$4:$AB$70,3,FALSE)","v":{"$error":"#N/A"}}]
["6.6","KLART FOR RØR OG EL",null,null,null,43,{"$f":"IF(H46=1,I46,)","v":0},0,{"$f":"VLOOKUP(\"6.6 Klart for rør og EL\",$L$4:$AB$70,3,FALSE)","v":{"$error":"#N/A"}}]
["6.7","FERDIGSTILLELSE",null,null,null,44,{"$f":"IF(H47=1,I47,)","v":0},0,{"$f":"VLOOKUP(\"6.7 Ferdigstillelse\",$L$4:$AB$70,3,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,45]
["Underentreprenører",null,null,null,null,46]
[4511,"GRUNNARBEIDER",null,null,null,47,{"$f":"IF(H50=1,I50,)","v":0},{"$f":"COUNT(I50)","v":0},{"$f":"VLOOKUP(4511,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4512,"MUR OG BETONGARBEIDER",null,null,null,48,0,0,{"$f":"VLOOKUP(4512,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4513,"MUR OG PUSSARBEIDER",null,null,null,49,0,0,{"$f":"VLOOKUP(4513,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4514,"ELEMENTLEVERANSE",null,null,null,50,0,0,{"$f":"VLOOKUP(4514,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4515,"FRAKT/KRANING AV ELEMENTER",null,null,null,51,0,0,{"$f":"VLOOKUP(4515,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4516,"TØMRER/BYGGMESTER",null,null,null,52,0,0,{"$f":"VLOOKUP(4516,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4517,"TAKTEKKERARBEIDER",null,null,null,53,0,0,{"$f":"VLOOKUP(4517,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4518,"INNREDNINGSPAKKE (Kjøkken, Bad og Garderobe)",null,null,null,54,0,0,{"$f":"VLOOKUP(4518,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4519,"INNVENDIGE TRAPPER",null,null,null,55,{"$f":"IF(H58=1,I58,)","v":0},{"$f":"COUNT(I58)","v":0},{"$f":"VLOOKUP(4519,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4521,"UTVENDIGE TRAPPER",null,null,null,56,0,0,{"$f":"VLOOKUP(4521,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4531,"SANITÆRE INSTALLASJONER",null,null,null,57,0,0,{"$f":"VLOOKUP(4531,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4532,"OPPVARMINGSSYSTEMER",null,null,null,58,0,0,{"$f":"VLOOKUP(4532,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4541,"ELEKTRISKE INSTALLASJONER",null,null,null,59,0,0,{"$f":"VLOOKUP(4541,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4560,"SIKKERHETSINSTALLASJONER",null,null,null,60,0,0,{"$f":"VLOOKUP(4560,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4562,"HEIS- OG LØFTEINNRETNINGER",null,null,null,61,0,0,{"$f":"VLOOKUP(4562,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4570,"FLISARBEIDER",null,null,null,62,0,0,{"$f":"VLOOKUP(4570,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4585,"MALERARBEID",null,null,null,63,0,0,{"$f":"VLOOKUP(4585,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4590,"BLIKKENSLAGERARBEIDER",null,null,null,64,0,0,{"$f":"VLOOKUP(4590,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4591,"GLASSARBEIDER",null,null,null,65,0,0,{"$f":"VLOOKUP(4591,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[4592,"STÅLARBEIDER",null,null,null,66,0,0,{"$f":"VLOOKUP(4592,$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
["45__",null,null,null,null,67,0,0,{"$f":"VLOOKUP(\"45__ \",$K$4:$AD$110,4,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,"Sum Varer",{"$f":"SUM(G4:G38)","v":0}]
[null,null,null,null,null,"Sum Timelønn",{"$f":"SUM(G44:G47)","v":0}]
[null,null,null,null,null,"Sum UE",{"$f":"SUM(G50:G70)","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G72:G74)","v":0}]

{"sheet":"Tabell","index":1,"n_rows":132,"n_cols":61,"rows_kept":132,"cut":false,"hidden":true,"merged":[[1,0,1,4],[22,0,22,4],[32,0,32,4],[37,0,37,4],[47,0,47,4]]}
["Materialer",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47]
["MATERIALER",null,null,null,null,null,{"$f":"B80","v":"Velg garasjetype"},null,{"$f":"B82","v":"GA 101 S-W - Enkel garasje"},{"$f":"B83","v":"GA 102 S-W - Enkel garasje"},{"$f":"B84","v":"GA 103 V-W - Enkel garasje"},{"$f":"B85","v":"GA 104 HV-W - Enkel garasje"},{"$f":"B86","v":"GA 106 S-W - Enkel garasje"},{"$f":"B87","v":"GA 107 S-W - Enkel carport"},{"$f":"B88","v":"GA 108 S-W - Enkel garasje"},{"$f":"B89","v":"GA 109 S-W - Enkel garasje"},{"$f":"B90","v":"GA 111 F - Enkel carport"},{"$f":"B91","v":"GA 112 F - Enkel garasje"},{"$f":"$B92","v":"GA 201 S-W - Dobbel garasje"},{"$f":"$B93","v":"GA 202 S-W - Dobbel garasje"},{"$f":"$B94","v":"GA 203 V-W - Dobbel garasje"},{"$f":"$B95","v":"GA 204 HV-W - Dobbel garasje"},{"$f":"$B96","v":"GA 206 S-W - Dobbel garasje"},{"$f":"$B97","v":"GA 207 P - Enkel garasje m/ carpor"},{"$f":"$B98","v":"GA 208 S-W - Dobbel garasje"},{"$f":"$B99","v":"GA 209 S-W - Dobbel garasje"},{"$f":"$B100","v":"GA 211 F - Dobbel garasje"},{"$f":"$B101","v":"GA 301 S-W - Enkel garasje m/bod"},{"$f":"$B102","v":"GA 302 S-W - Enkel garasje m/bod"},{"$f":"$B103","v":"GA 303 V-W - Enkel garasje m/bod"},{"$f":"$B104","v":"GA 305 P - Enkel garasje m/bod"},{"$f":"$B105","v":"GA 307 P - Enkel garasje m/bod"},{"$f":"$B106","v":"GA 308 F - Dobbel garasje m/ bod"},{"$f":"$B107","v":"GA 309 P - Carport m/ bod"},{"$f":"$B108","v":"GA 310 F - Carport m/ bod"},{"$f":"$B109","v":"GA 311 F - Carport m/ bod"},{"$f":"$B110","v":"GA 401 S-A - Dobbel garasje m/ hems"},{"$f":"$B111","v":"GA 402 S-A - Dobbel garasje m/ hems"},{"$f":"$B112","v":"GA 403 S-A - Dobbel garasje m/ hems"},{"$f":"$B113","v":"GA 404 HV-A - Dobbel garasje m/ hems"},{"$f":"$B114","v":"GA 405 S-A - Dobbel garasje m/ hems"},{"$f":"$B115","v":0},{"$f":"$B116","v":0},{"$f":"$B117","v":0},{"$f":"$B118","v":0},{"$f":"$B119","v":0},{"$f":"$B120","v":0},{"$f":"$B121","v":0},{"$f":"$B122","v":0},{"$f":"$B123","v":0},{"$f":"$B124","v":0},{"$f":"$B125","v":0},34,27,null,null,null,null,null,null,51]
[4004,"YTTERDØRER",null,null,null,1,0,null,0,0,0,0,5287.26,0,0,0,0,5287.26,0,0,0,0,5287.26,0,0,0,5287.26,5287.26,5287.26,0,5287.26,5287.26,5287.26,17542.52,5287.26,5287.26,0,5287.26,0,5287.26,5287.26]
[4010,"BYGNINGSPLATER,",null,null,null,2,0,null,2213.66,2495.86,2527.21,2709.07,3474.13,2477.04,3367.53,2615.0100000000002,10583.77,10909.92,3304.82,2922.29,4333.26,3756.33,4935.28,3831.58,4540.2,3831.58,13251.01,3855.05,4470.5600000000004,4783.6000000000004,4164.2,3587.02,15171.74,2856.27,12762.26,11536.04,7306.96,11074.86,7959.28,8914.89,12475.82]
[4011,"PAPP, FOLIE OG MEMBRAN",null,null,null,3,0,null,461.59,461.59,461.59,461.59,692.5,599.49,527.91999999999996,494.76,4963.05,6858.58,519.63,519.63,550.04,519.63,644.01,527.91999999999996,580.44000000000005,555.55999999999995,9368.65,677.15,743.46,721.37,749,668.85,10569.86,566.6,6363.42,6262.09,522.4,809.8,508.58,624.66,1011.56]
[4012,"SPIKER, SKRUER, LIM, BESL",null,null,null,4,0,null,8955.94,9107.98,8762.91,9133.16,11592.07,6395.23,8964.77,5911.34,5668.04,7007.36,10740.28,10601.04,11513.08,11129.69,12987.39,11940.14,12758.72,7036.81,7146.16,10730.52,10831.66,11672.6,11386.04,10677.59,8746.66,11633.76,6590.26,7399.59,11501.11,14522.88,12112.89,12757.12,15113.51]
[4013,"ISOLASJON",null,null,null,5,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4014,"TAKTEKKING, STEIN/METALL",null,null,null,6,0,null,17346.52,14279.89,28317.19,26406.67,18738.38,18435.689999999999,22293.45,18496.59,0,0,20740.03,19564.78,39725.06,26213.39,27384.03,20579.240000000002,24714.02,20984.59,0,22499.37,21405.07,40735.760000000002,18250.55,10176.209999999999,0,12009.2,0,0,21455.5,31689.8,23160.43,31572.71,31720.799999999999]
[4015,"TAKRENNER MED TILBEHØR",null,null,null,7,0,null,4029.01,3163.28,7261.37,5295.23,3625,4279.1000000000004,4529.2,4048.23,1393.17,1286.72,4048.23,4048.23,8434.9,5387.92,4644.63,4067.48,4548.4399999999996,4067.48,1819.02,4760.05,4298.33,8608.0400000000009,3817.38,2293.4499999999998,1925.49,1616.67,1410.92,1410.92,4048.23,5221.7700000000004,4737.32,5702.73,4952.42]
[4017,"BRANNVARSLER/SLUKKER",null,null,null,8,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4020,"STÅLPROFILER",null,null,null,9,0,null,0,0,0,0,0,0,0,0,0,240.46,0,0,0,0,0,0,0,0,31105.62,0,0,0,0,0,23003.14,0,0,0,0,0,0,0,0]
[4022,"TAKVINDUER",null,null,null,10,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4023,"OVN, PEIS, STÅLPIPE",null,null,null,11,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4024,"BESLAG",null,null,null,12,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,573.24,0,0,0,0,0,0,515.91999999999996,0,0,0,0,0,0,0,286.62,0,0]
[4025,"INNVENDIGE DØRER",null,null,null,13,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2316.38,0,0,0,0,0,0,0,0]
[4026,"GLASS OG METALLPROFILER",null,null,null,14,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4029,"GARASJEPORTER",null,null,null,15,0,null,11532.42,11532.42,11532.42,11532.42,11532.42,0,11532.42,11532.42,0,12902.27,23064.84,23064.84,23064.84,23064.84,23064.84,23064.84,20545.12,23064.84,20595.099999999999,11532.42,11532.42,11532.42,11532.42,12902.27,20595.099999999999,0,0,0,23064.84,23064.84,20088.54,23064.84,11532.42]
[4030,"LIMTRE OG KERTO",null,null,null,16,0,null,0,0,0,0,1767,10642.22,0,0,9432.09,4464.4799999999996,0,2499.62,2588.89,0,0,4725.37,0,0,3381.12,0,1339.07,2873.92,0,0,4129.01,6836.29,16450.7,0,0,0,0,0,8771.4500000000007]
[4031,"TRELAST",null,null,null,17,0,null,19171.5,20136.060000000001,18368.46,19838.490000000002,27986.7,13810.36,35210.519999999997,9236.73,14977.06,22865.59,24175.49,23665.439999999999,24151.52,25449.16,32580.35,30562.959999999999,44107.64,13464.77,24632.6,25507.21,28667.11,27524.82,29288.19,29225.98,33967.519999999997,25278.94,21227.09,27870.68,29329.78,35797.279999999999,31245.65,31520.34,47162.92]
[4033,"PARKETT OG GULVBORD",null,null,null,18,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4034,"LISTVERK",null,null,null,19,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4049,"STØVAVSUG",null,null,null,20,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ORDRESTYRTE LEVERANSER",null,null,null,null,21,0]
[4106,"TAKSTOLER/TAKVERK",null,null,null,22,0,null,11520,20400,18487,16640,20095,12160,16680,13440,8445,8445,14506,30431,27458,21760,28800,13909,21120,18560,8145,14720,15755,24200,10685,12639,8045,6674,5548,5018,20240,28158,35198,27518,39898]
[4107,"VINDUER OG BALKONGDØRER",null,null,null,23,0,null,2599.1,2599.1,2599.1,2599.1,3898.65,0,2599.1,2599.1,0,1299.55,2599.1,2599.1,2599.1,2599.1,3898.65,5047.6000000000004,2599.1,2599.1,2377.67,2599.1,5198.2,2599.1,10265.469999999999,5600,4755.34,6880,0,0,8036.1,8036.1,13064.6,3898.65,10635.2]
[4109,"INNVENDIGE TRAPPER",null,null,null,24,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4127,"KONSTRUKSJONSPAKKE VEGG/BJELKELAG/TAK",null,null,null,25,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4132,"I-TREBJELKER",null,null,null,26,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4148,"VENTILASJON",null,null,null,27,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4150,"GARDEROBEINNREDNING",null,null,null,28,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4151,"KJØKKENINNREDNING",null,null,null,29,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4152,"BADEROMSINNREDNING",null,null,null,30,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ANNET",null,null,null,null,31,0]
[4413,"FORSIKRINGER /GARANTIER",null,null,null,32,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4415,"FRAKTUTGIFTER",null,null,null,33,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4464,"PROSJEKTERING KONTR.ANSV.",null,null,null,34,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4479,"RIGG OG DRIFT",null,null,null,35,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TIMEVERK",null,null,null,null,36,0]
["5.1","PROSJEKTERING",null,null,null,37,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["6.1","RIGG OG DRIFT",null,null,null,38,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["6.2","GRUNN- OG TOMTEARBEIDER",null,null,null,39,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["6.3","GRUNNMUR",null,null,null,40,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["6.4","TETT RÅBYGG",null,null,null,41,0,null,13690.79,14261.66,13548.2,14123.97,18071.39,9777.4599999999991,16386.95,10788.34,15194.8,25898.27,18864.64,18689.2,19787.63,19796.580000000002,24074.36,23198.639999999999,19230.54,16011.26,30694.5,17729.86,18590.41,17717.5,15895.2,18705.169999999998,34428.5,14041.91,18125.060000000001,19940.98,22869.22,27936.05,21263.87,25211.86,28739.71]
["6.5","FASADE",null,null,null,42,0,null,21084.06,21074.05,24185.59,24474.13,28026.29,19229.48,27370.959999999999,17095.2,8840.0400000000009,17158.95,26244.65,25808.880000000001,32703.06,27294.959999999999,33982.29,32018.47,32791.39,21759.06,14275.17,26722.18,28509.71,34810.18,29743.21,32557.08,15031.18,30340.43,15288.96,18731.72,29545,36110.17,30256.38,33989.620000000003,45073.5]
["6.6","KLART FOR RØR OG EL",null,null,null,43,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,629.76,1007.62,755.71,2466.17,839.68,0,398.85,0,0,0,1007.62,0,0,1049.5999999999999]
["6.7","FERDIGSTILLELSE",null,null,null,44,0,null,0,0,0,0,186.29,0,0,0,0,186.29,0,0,0,0,186.29,0,0,0,186.29,612.82000000000005,868.74,511.84,840.3,755,1452,270.14,186.29,186.29,0,868.74,0,186.29,1045.3800000000001]
[null,null,null,null,null,45,0]
["Underentreprenører",null,null,null,null,46,0]
[4511,"GRUNNARBEIDER",null,null,null,47,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4512,"MUR OG BETONGARBEIDER",null,null,null,48,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4513,"MUR OG PUSSARBEIDER",null,null,null,49,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4514,"ELEMENTLEVERANSE",null,null,null,50,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4515,"FRAKT/KRANING AV ELEMENTER",null,null,null,51,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4516,"TØMRER/BYGGMESTER",null,null,null,52,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4517,"TAKTEKKERARBEIDER",null,null,null,53,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4518,"INNREDNINGSPAKKE (Kjøkken, Bad og Garderobe)",null,null,null,54,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4519,"INNVENDIGE TRAPPER",null,null,null,55,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4521,"UTVENDIGE TRAPPER",null,null,null,56,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4531,"SANITÆRE INSTALLASJONER",null,null,null,57,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4532,"OPPVARMINGSSYSTEMER",null,null,null,58,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4541,"ELEKTRISKE INSTALLASJONER",null,null,null,59,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4560,"SIKKERHETSINSTALLASJONER",null,null,null,60,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4562,"HEIS- OG LØFTEINNRETNINGER",null,null,null,61,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4570,"FLISARBEIDER",null,null,null,62,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4585,"MALERARBEID",null,null,null,63,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4590,"BLIKKENSLAGERARBEIDER",null,null,null,64,0,null,0,0,0,0,0,0,0,0,5125,26539.84,0,0,0,0,0,0,0,0,22392.99,0,0,0,0,0,24134.67,0,5100,15592.16,0,0,0,0,0]
[4591,"GLASSARBEIDER",null,null,null,65,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4592,"STÅLARBEIDER",null,null,null,66,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["45__",null,null,null,null,67,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"BRA",68,0,null,19.8,19.8,19.8,19.8,30.6,21.8,25.6,20.2,22.3,25.6,33.700000000000003,33.700000000000003,37.200000000000003,33.700000000000003,46.6,25.6,37.200000000000003,33,37.200000000000003,30.1,36.700000000000003,34.5,33.1,28.4,45.4,35.9,25.5,26.7,47,46.3,46.4,44.9,40.200000000000003]
[]
[null,null,null,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[]
[]
[]
[]
[]
[]
[]
[1,"Velg garasjetype"]
[2]
[3,"GA 101 S-W - Enkel garasje"]
[4,"GA 102 S-W - Enkel garasje"]
[5,"GA 103 V-W - Enkel garasje"]
[6,"GA 104 HV-W - Enkel garasje"]
[7,"GA 106 S-W - Enkel garasje"]
[8,"GA 107 S-W - Enkel carport"]
[9,"GA 108 S-W - Enkel garasje"]
[10,"GA 109 S-W - Enkel garasje"]
[11,"GA 111 F - Enkel carport"]
[12,"GA 112 F - Enkel garasje"]
[13,"GA 201 S-W - Dobbel garasje"]
[14,"GA 202 S-W - Dobbel garasje"]
[15,"GA 203 V-W - Dobbel garasje"]
[16,"GA 204 HV-W - Dobbel garasje"]
[17,"GA 206 S-W - Dobbel garasje"]
[18,"GA 207 P - Enkel garasje m/ carpor"]
[19,"GA 208 S-W - Dobbel garasje"]
[20,"GA 209 S-W - Dobbel garasje"]
[21,"GA 211 F - Dobbel garasje"]
[22,"GA 301 S-W - Enkel garasje m/bod"]
[23,"GA 302 S-W - Enkel garasje m/bod"]
[24,"GA 303 V-W - Enkel garasje m/bod"]
[25,"GA 305 P - Enkel garasje m/bod"]
[26,"GA 307 P - Enkel garasje m/bod"]
[27,"GA 308 F - Dobbel garasje m/ bod"]
[28,"GA 309 P - Carport m/ bod"]
[29,"GA 310 F - Carport m/ bod"]
[30,"GA 311 F - Carport m/ bod"]
[31,"GA 401 S-A - Dobbel garasje m/ hems"]
[32,"GA 402 S-A - Dobbel garasje m/ hems"]
[33,"GA 403 S-A - Dobbel garasje m/ hems"]
[34,"GA 404 HV-A - Dobbel garasje m/ hems"]
[35,"GA 405 S-A - Dobbel garasje m/ hems"]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[]
[]
[]
[]
[]
[]
[null,"Ja"]
[null,"Nei"]

{"sheet":"Budsjettrapport","index":2,"n_rows":70,"n_cols":16,"rows_kept":70,"cut":false,"hidden":false,"merged":[[1,6,4,8],[5,2,6,11],[16,11,18,11],[16,9,16,10],[17,9,17,10],[18,8,18,9],[8,10,11,11],[9,5,9,8],[10,5,10,8],[11,5,11,8],[49,3,49,6],[20,4,20,6],[20,8,20,9],[25,13,25,15],[46,2,46,6],[26,2,26,6],[40,2,40,6]]}
[]
[null,null,null,null,null,null,"Budsjettrapport"]
[null,null,null,null,null,null,null,null,null,null,"Kalkyledato :","2024-10-31"]
[null,null,null,null,null,null,null,null,null,null,"Revisjonsdato :"]
[]
[null,null,"BYGGER'N GARASJER"]
[]
[]
[null,null,null,null,"Hustype :",null,null,null,null,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$70,70,FALSE)","v":45.4},{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BI$72,72,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$70,70,FALSE)","v":45.4}]
[null,null,null,null,"Prosjektnr :",null,null,null,null,null,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$70,70,FALSE)","v":45.4},{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$70,70,FALSE)","v":45.4}]
[null,null,null,null,"Tiltakshaver :",null,null,null,null,null,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$70,70,FALSE)","v":45.4},{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$70,70,FALSE)","v":45.4}]
[null,null,null,null,"Byggeadresse :",null,null,null,null,null,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$70,70,FALSE)","v":45.4},{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$70,70,FALSE)","v":45.4}]
[]
[]
[null,null,"Byggekostnadsindeks : Enebolig i tre, kun materialer"]
[]
[null,null,null,null,null,null,"Basis indeks :",177.9,"Indeksdato :","2024-04-01",null,"Finn siste indeks her"]
[null,null,null,null,null,null,"Dagens indeks :",178.6,"Indeksdato :","2024-09-01"]
[null,null,null,null,null,null,"Prisstigning :",{"$f":"((H18-H17)/H17)","v":3.9347948285553044E-3}]
[]
[null,null,"PÅSLAG",null,"Kalkulert",null,null,null,"Justert"]
[]
[null,null,null,null,"Påslag materialer:",33,"%",null,33,"%"]
[]
[]
[null,null,"Netto kostnader",null,null,null,null,null,"Kalkulert","Justering","Ekstrakost","Sum",null,"Inngår i byggesett"]
[null,null,"MATERIALER (direkte, lager og skaffevarer)",null,null,null,null,null,{"$f":"SUM(I28:I39)","v":125712.16},null,null,{"$f":"SUM(L28:L39)","v":126206.81155705451},null,null,null,{"$f":"SUM(P28:P39)","v":126206.81155705451}]
[null,null,4004,"YTTERDØRER",null,null,null,{"$f":"IF(L28=0,0,1)","v":1},{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,3,FALSE)","v":5287.26},0,0,{"$f":"(((I28*(1+$H$19))+((I28*(1+$H$19))*J28))+K28)","v":5308.0642833052279},null,{"$f":"_xlfn.IFS(O28=Tabell!$B$131,1,O28=Tabell!$B$132,0)","v":1},"Ja",{"$f":"L28*N28","v":5308.0642833052279}]
[null,null,4010,"BYGNINGSPLATER,",null,null,null,{"$f":"IF(L29=0,0,1)","v":1},{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,4,FALSE)","v":15171.74},0,0,15231.437684092185,null,{"$f":"_xlfn.IFS(O29=Tabell!$B$131,1,O29=Tabell!$B$132,0)","v":1},"Ja",{"$f":"L29*N29","v":15231.437684092185}]
[null,null,4011,"PAPP, FOLIE OG MEMBRAN",null,null,null,1,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,5,FALSE)","v":10569.86},0,0,10611.450230466555,null,{"$f":"_xlfn.IFS(O30=Tabell!$B$131,1,O30=Tabell!$B$132,0)","v":1},"Ja",10611.450230466555]
[null,null,4012,"SPIKER, SKRUER, LIM, BYGNINGSBESLAG",null,null,null,1,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,6,FALSE)","v":8746.66},0,0,8781.0763125351314,null,{"$f":"_xlfn.IFS(O31=Tabell!$B$131,1,O31=Tabell!$B$132,0)","v":1},"Ja",8781.0763125351314]
[null,null,4014,"TAKTEKKING, STEIN/METALL",null,null,null,0,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,8,FALSE)","v":0},0,0,0,null,{"$f":"_xlfn.IFS(O32=Tabell!$B$131,1,O32=Tabell!$B$132,0)","v":1},"Ja",0]
[null,null,4015,"TAKRENNER MED TILBEHØR",null,null,null,1,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,9,FALSE)","v":1925.49},0,0,1933.066408094435,null,{"$f":"_xlfn.IFS(O33=Tabell!$B$131,1,O33=Tabell!$B$132,0)","v":1},"Ja",1933.066408094435]
[null,null,4020,"STÅLPROFILER",null,null,null,1,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,11,FALSE)","v":23003.14},0,0,23093.652636312534,null,{"$f":"_xlfn.IFS(O34=Tabell!$B$131,1,O34=Tabell!$B$132,0)","v":1},"Ja",23093.652636312534]
[null,null,4024,"BESLAG",null,null,null,0,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,14,FALSE)","v":0},0,0,0,null,{"$f":"_xlfn.IFS(O35=Tabell!$B$131,1,O35=Tabell!$B$132,0)","v":1},"Ja",0]
[null,null,4025,"INNVENDIGE DØRER",null,null,null,1,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,15,FALSE)","v":2316.38},0,0,2325.4944800449689,null,{"$f":"_xlfn.IFS(O36=Tabell!$B$131,1,O36=Tabell!$B$132,0)","v":1},"Ja",2325.4944800449689]
[null,null,4029,"GARASJEPORTER",null,null,null,1,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,17,FALSE)","v":20595.099999999999},0,0,20676.137492973579,null,{"$f":"_xlfn.IFS(O37=Tabell!$B$131,1,O37=Tabell!$B$132,0)","v":1},"Ja",20676.137492973579]
[null,null,4030,"LIMTRE OG KERTO",null,null,null,1,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,18,FALSE)","v":4129.01},0,0,4145.2568071950536,null,{"$f":"_xlfn.IFS(O38=Tabell!$B$131,1,O38=Tabell!$B$132,0)","v":1},"Ja",4145.2568071950536]
[null,null,4031,"TRELAST",null,null,null,1,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,19,FALSE)","v":33967.519999999997},0,0,34101.175222034843,null,{"$f":"_xlfn.IFS(O39=Tabell!$B$131,1,O39=Tabell!$B$132,0)","v":1},"Ja",34101.175222034843]
[]
[null,null,"ORDRESTYRTE LEVERANSER",null,null,null,null,null,{"$f":"SUM(I42:I45)","v":12800.34},null,null,{"$f":"SUM(L42:L45)","v":12850.70671163575},null,null,null,{"$f":"SUM(P42:P45)","v":12850.70671163575}]
[null,null,4106,"TAKSTOLER/TAKVERK",null,null,null,{"$f":"IF(L42=0,0,1)","v":1},{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,24,FALSE)","v":8045},0,0,{"$f":"(((I42*(1+$H$19))+((I42*(1+$H$19))*J42))+K42)","v":8076.6554243957271},null,{"$f":"_xlfn.IFS(O42=Tabell!$B$131,1,O42=Tabell!$B$132,0)","v":1},"Ja",{"$f":"L42*N42","v":8076.6554243957271}]
[null,null,4107,"VINDUER OG BALKONGDØRER",null,null,null,1,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,25,FALSE)","v":4755.34},0,0,4774.0512872400222,null,{"$f":"_xlfn.IFS(O43=Tabell!$B$131,1,O43=Tabell!$B$132,0)","v":1},"Ja",4774.0512872400222]
[null,null,4127,"PRECUT-PAKKE",null,null,null,0,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,27,FALSE)","v":0},0,0,0,null,{"$f":"_xlfn.IFS(O44=Tabell!$B$131,1,O44=Tabell!$B$132,0)","v":1},"Ja",0]
[null,null,4132,"I-TREBJELKER",null,null,null,0,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,28,FALSE)","v":0},0,0,0,null,{"$f":"_xlfn.IFS(O45=Tabell!$B$131,1,O45=Tabell!$B$132,0)","v":1},"Ja",0]
[]
[null,null,"ANNET",null,null,null,null,null,{"$f":"SUM(I48:I49)","v":0},null,null,{"$f":"SUM(L48:L49)","v":0},null,null,null,{"$f":"SUM(P48:P49)","v":0}]
[null,null,4415,"FRAKTUTGIFTER",null,null,null,{"$f":"IF(L48=0,0,1)","v":0},{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,35,FALSE)","v":0},0,0,{"$f":"(((I48*(1+$H$19))+((I48*(1+$H$19))*J48))+K48)","v":0},null,{"$f":"_xlfn.IFS(O48=Tabell!$B$131,1,O48=Tabell!$B$132,0)","v":1},"Ja",{"$f":"L48*N48","v":0}]
[null,null,4464,"PROSJEKTERING KONTR.ANSV.",null,null,null,{"$f":"IF(L49=0,0,1)","v":0},{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,36,FALSE)","v":0},0,0,{"$f":"(((I49*(1+$H$19))+((I49*(1+$H$19))*J49))+K49)","v":0},null,{"$f":"_xlfn.IFS(O49=Tabell!$B$131,1,O49=Tabell!$B$132,0)","v":1},"Ja",{"$f":"L49*N49","v":0}]
[null,null,null,"ANDRE VARER",null,null,null,{"$f":"IF(L50=0,0,1)","v":0},null,null,null,0,null,{"$f":"_xlfn.IFS(O50=Tabell!$B$131,1,O50=Tabell!$B$132,0)","v":0},"Nei",{"$f":"L50*N50","v":0}]
[null,null,"Sum","Materialer",null,null,null,null,{"$f":"I27+I41+I47","v":138512.5},null,null,{"$f":"L27+L41+L47+L50","v":139057.51826869027},null,null,null,{"$f":"P27+P41+P47+P50","v":139057.51826869027}]
[]
[null,null,"Resultat"]
[null,null,"Påslag","materialer",null,null,null,null,{"$f":"I51*($F$23/100)","v":45709.125},null,null,{"$f":"L51*($I$23/100)","v":45888.981028667789},null,null,null,{"$f":"P51*($I$23/100)","v":45888.981028667789}]
[]
[null,null,"Sum Inntekter",null,null,null,null,null,{"$f":"I51+I54","v":184221.625},null,null,{"$f":"L51+L54","v":184946.49929735807},null,null,null,{"$f":"SUM(#REF!,#REF!)","v":{"$error":"#REF!"}}]
[]
[null,null,null,"+ 25% mva.",null,null,null,null,{"$f":"I56*0.25","v":46055.40625},null,null,{"$f":"L56*0.25","v":46236.624824339517},null,null,null,{"$f":"P56*0.25","v":{"$error":"#REF!"}}]
[null,null,"Sum Inntekter inkl. 25% mva.",null,null,null,null,null,{"$f":"SUM(I56,I58)","v":230277.03125},null,null,{"$f":"SUM(L58,L56)","v":231183.12412169759},null,null,null,{"$f":"SUM(P58,P56)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,"DEKNINGSGRAD:",null,{"$f":"(I56-I51)/I56","v":0.24812030075187969},null,null,{"$f":"(L56-L51)/L56","v":0.24812030075187974},null,null,null,{"$f":"(P56-#REF!)/P56","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"kr/m2:",{"$f":"L59/L9","v":5092.1392978347485},null,null,null,{"$f":"P59/L9","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(Tabell!$BB$2,Tabell!$G$1:$BH$68,2,FALSE)","v":"GA 308 F - Dobbel garasje m/ bod"}]

{"sheet":"Prisliste byggesett","index":3,"n_rows":66,"n_cols":7,"rows_kept":66,"cut":false,"hidden":false,"merged":[[3,6,5,9],[63,1,67,4],[62,1,62,2],[5,2,5,4],[4,2,4,4],[3,2,3,4]]}
[]
[-4146]
[]
[null,null,"PRISLISTE BYGGER'N GARASJER",null,null,null,"Om det er foretatt endringer/justeringer i arkfane Budsjettrapport, er det nødvendig å trykke Oppdater for at disse endringene skal bli gjeldende for prisliste."]
[null,null,"Byggesett"]
[null,null,"Firmanavn"]
[]
[]
[null,null,"Prisliste utarbeidet",{"$f":"Budsjettrapport!I18","v":"Indeksdato :"},{"$f":"Budsjettrapport!J18","v":"2024-09-01"}]
[null,null,{"$f":"TODAY()","v":"2025-03-18"}]
[]
[null,null,"Gjelder til"]
[null,null,{"$f":"C10+30","v":"2025-04-17"}]
[]
[null,null,"Garasjetype","m² BRA","Pris inkl. mva."]
[]
[null,{"$error":"#VALUE!"},"GA 101 S-W - Enkel garasje",19.8,129901.0735]
[null,{"$error":"#VALUE!"},"GA 102 S-W - Enkel garasje",19.8,140493.54579999999]
[null,{"$error":"#VALUE!"},"GA 103 V-W - Enkel garasje",19.8,164095.57990000001]
[null,{"$error":"#VALUE!"},"GA 104 HV-W - Enkel garasje",19.8,157917.58900000001]
[null,{"$error":"#VALUE!"},"GA 106 S-W - Enkel garasje",30.6,181406.64569999999]
[null,{"$error":"#VALUE!"},"GA 107 S-W - Enkel carport",21.8,114828.60980000001]
[null,{"$error":"#VALUE!"},"GA 108 S-W - Enkel garasje",25.6,176425.89170000001]
[null,{"$error":"#VALUE!"},"GA 109 S-W - Enkel garasje",20.2,114119.3505]
[null,{"$error":"#VALUE!"},"GA 111 F - Enkel carport",22.3,92568.685400000002]
[null,{"$error":"#VALUE!"},"GA 112 F - Enkel garasje",25.6,136139.033]
[null,{"$error":"#VALUE!"},"GA 201 S-W - Dobbel garasje",33.700000000000003,173076.97649999999]
[null,{"$error":"#VALUE!"},"GA 202 S-W - Dobbel garasje",33.700000000000003,200144.742]
[null,{"$error":"#VALUE!"},"GA 203 V-W - Dobbel garasje",37.200000000000003,241040.8009]
[null,{"$error":"#VALUE!"},"GA 204 HV-W - Dobbel garasje",33.700000000000003,200084.80669999999]
[null,{"$error":"#VALUE!"},"GA 206 S-W - Dobbel garasje",46.6,240719.9277]
[null,{"$error":"#VALUE!"},"GA 207 P - Enkel garasje m/ carpor",25.6,198331.16140000001]
[null,{"$error":"#VALUE!"},"GA 208 S-W - Dobbel garasje",37.200000000000003,226177.9688]
[null,{"$error":"#VALUE!"},"GA 209 S-W - Dobbel garasje",33,157164.85130000001]
[null,{"$error":"#VALUE!"},"GA 211 F - Dobbel garasje",37.200000000000003,212150.5588]
[null,{"$error":"#VALUE!"},"GA 301 S-W - Enkel garasje m/bod",30.1,170522.85879999999]
[null,{"$error":"#VALUE!"},"GA 302 S-W - Enkel garasje m/bod",36.700000000000003,182807.02160000001]
[null,{"$error":"#VALUE!"},"GA 303 V-W - Enkel garasje m/bod",34.5,225740.59650000001]
[null,{"$error":"#VALUE!"},"GA 305 P - Enkel garasje m/bod",33.1,176820.65349999999]
[null,{"$error":"#VALUE!"},"GA 307 P - Enkel garasje m/bod",28.4,155317.05530000001]
[null,{"$error":"#VALUE!"},"GA 308 F - Dobbel garasje m/ bod",45.4,231183.12409999999]
[null,{"$error":"#VALUE!"},"GA 309 P - Carport m/ bod",35.9,153375.32569999999]
[null,{"$error":"#VALUE!"},"GA 310 F - Carport m/ bod",25.5,126246.15609999999]
[null,{"$error":"#VALUE!"},"GA 311 F - Carport m/ bod",26.7,108128.1588]
[null,{"$error":"#VALUE!"},"GA 401 S-A - Dobbel garasje m/ hems",47,209472.932]
[null,{"$error":"#VALUE!"},"GA 402 S-A - Dobbel garasje m/ hems",46.3,273159.67050000001]
[null,{"$error":"#VALUE!"},"GA 403 S-A - Dobbel garasje m/ hems",46.4,247622.1991]
[null,{"$error":"#VALUE!"},"GA 404 HV-A - Dobbel garasje m/ hems",44.9,251793.61809999999]
[null,{"$error":"#VALUE!"},"GA 405 S-A - Dobbel garasje m/ hems",40.200000000000003,314716.75329999998]
[]
[30]
[31]
[]
[]
[]
[]
[]
[32]
[33]
[34]
[35]
[36]
[37,"Følgende er ikke inkludert i Byggesett-leveranse:"]
[38,"Tomt, grunnarbeider / gravearbeider, byggestrøm, VA og EL tilførsel inn til grunnmur, tilknytningsavgift EL, overvannsannlegg, kommunale gebyrer, indeksregulering, uavhengig kontrollør, terrasse, garasje. Håndverksarbeider som byggmester, rørlegger, elektriker og grunnmur/støpte golv/pipe, vedovn/oppvarming, overflatebehandling av tak, vegger og gulv. Samtlige priser er inkl. mva. og basert på HIBA® GARASJE LEVERANSEBESKRIVELSE 1-2020. Vi tar forbehold om trykkfeil."]
[39]
[40]