{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Välkomna","Bostadskalkyl","Tack för mig"],"not_rendered":{"charts":0,"images":1,"macros":1,"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":"Välkomna","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Bostadskalkyl","index":1,"n_rows":26,"n_cols":21,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Objekt A","Objekt B","Objekt C","Objekt D","Objekt E","Objekt F","Objekt G","Objekt H","Objekt I","Objekt J","Objekt K","Objekt L","Objekt M","Objekt N","Objekt O","Objekt P"]
["Antal KVM"]
["Kostnad bostad"]
["Kontantinsats (15, 20, 25 eller 30 %)"]
["Kontantinsats (Välj själv)"]
["Avgift",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0000000000000001E-3]
["Välj räntesats (0,5-2%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.0000000000000001E-3,0.01]
["Välj egen räntesats",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.0000000000000001E-3,0.02]
["Välj amortering (1, 2 eller 3 %)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.0000000000000002E-3,0.03]
["Välj egen amorteringssats",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999993E-3]
["Totalkostnad månad",null,{"$f":"IF((C4-IF(C5=0,C6,C5))*IF(ISBLANK($B$8),$B$9,$B$8)/12+C7+IF(ISBLANK($B$10),$B$11,$B$10)/12*(C4-IF(C5=0,C6,C5))=0,\"\",(C4-IF(C5=0,C6,C5))*IF(ISBLANK($B$8),$B$9,$B$8)/12+C7+IF(ISBLANK($B$10),$B$11,$B$10)/12*(C4-IF(C5=0,C6,C5)))","v":""},"","","","","","","","","","","","","","","",null,1.0999999999999999E-2]
["Månadskostnad / KVM",null,{"$f":"IFERROR(C12/C3,\"\")","v":""},"","","","","","","","","","","","","","","",null,1.2E-2]
["Månadskostnad efter ränteavdrag (30%)",null,{"$f":"IF(((C4-IF(C5=0,C6,C5))*IF(ISBLANK($B$8),$B$9,$B$8)/12)*0.7+C7+IF(ISBLANK($B$10),$B$11,$B$10)/12*(C4-IF(C5=0,C6,C5))=0,\"\",((C4-IF(C5=0,C6,C5))*IF(ISBLANK($B$8),$B$9,$B$8)/12)*0.7+C7+IF(ISBLANK($B$10),$B$11,$B$10)/12*(C4-IF(C5=0,C6,C5)))","v":""},"","","","","","","","","","","","","","","",null,1.2999999999999999E-2]
["Månadskostnad / KVM efter ränteavdrag",null,{"$f":"IFERROR(C14/C3,\"\")","v":""},"","","","","","","","","","","","","","","",null,1.4E-2]
["Pris per kvadratmeter för bostad",null,{"$f":"IFERROR(C4/C3,\"\")","v":""},{"$f":"IFERROR(D4/D3,\"\")","v":""},"","","","","","","","","","","","","","",null,1.4999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.6E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7999999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02]
[]
[null,null,{"$f":"C4*0.15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C4*0.2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C4*0.25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C4*0.3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,5.0000000000000001E-3]

{"sheet":"Tack för mig","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}