{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Kosten für Badrenovierung"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Kosten für Badrenovierung","index":0,"n_rows":41,"n_cols":7,"rows_kept":41,"merged":[[1,1,1,6],[3,3,3,4],[3,5,3,6]]}
[]
[null,"Arbeitsblatt für Badrenovierungskosten"]
[]
[null,"Positionen","Anzahl","Kosten pro Stück (€)",null,"Gesamtkosten (€)"]
[null,"Bad/Dusche",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Badewanne, Gusseisen, 1,5 m, Standard",1,250,null,{"$f":"C6*D6","v":250},{"$f":"C6*E6","v":0}]
[null,"Duschkabinentüren, mit Scharnieren, Standard",1,200,null,{"$f":"C7*D7","v":200},{"$f":"C7*E7","v":0}]
[null,"Duschkopf, Standard",1,50,null,{"$f":"C8*D8","v":50},{"$f":"C8*E8","v":0}]
[null,"Badewanneneinfassung, Standard",1,200,null,{"$f":"C9*D9","v":200},{"$f":"C9*E9","v":0}]
[null,"Schränke",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Arzneischrank 60 cm, Deluxe",1,200,null,{"$f":"C11*D11","v":200},{"$f":"C11*E11","v":0}]
[null,"Spiegelschrank 76 cm, Standard",2,100,null,{"$f":"C12*D12","v":200},{"$f":"C12*E12","v":0}]
[null,"Wandverkleidung",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Keramikfliesen, Deluxe (Menge in m)",5,2250,null,{"$f":"C14*D14","v":11250},{"$f":"C14*E14","v":0}]
[null,"Wasserhähne",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Wasserhahn, Badewanne, Standard",1,90,null,{"$f":"C16*D16","v":90},{"$f":"C16*E16","v":0}]
[null,"Wasserhahn, Dusche, ein Hebel, Standard",1,115,null,{"$f":"C17*D17","v":115},{"$f":"C17*E17","v":0}]
[null,"Wasserhahn, Waschbecken, Standard",1,95,null,{"$f":"C18*D18","v":95},{"$f":"C18*E18","v":0}]
[null,"Fußboden",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Keramikfliesen, Standard (Menge in qm)",35,12,null,{"$f":"C20*D20","v":420},{"$f":"C20*E20","v":0}]
[null,"Einrichtung",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Handtuchhalter, Standard",2,15,null,{"$f":"C22*D22","v":30},{"$f":"C22*E22","v":0}]
[null,"Toilettenpapierhalter",1,10,null,{"$f":"C23*D23","v":10},{"$f":"C23*E23","v":0}]
[null,"Beleuchtung",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Eingebaute Deckenlampen, Standard",4,25,null,{"$f":"C25*D25","v":100},{"$f":"C25*E25","v":0}]
[null,"Waschbecken",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Toilette, Standard",2,60,null,{"$f":"C27*D27","v":120},{"$f":"C27*E27","v":0}]
[null,"Toilettenbecken/Bidets",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Toilettenbecken, Standard",1,120,null,{"$f":"C29*D29","v":120},{"$f":"C29*E29","v":0}]
[null,"Belüftung",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Belüftungsventilator/-öffnung, Standard",1,60,null,{"$f":"C31*D31","v":60},{"$f":"C31*E31","v":0}]
[null,"Wände",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Designertapeten, Deluxe (Menge in qm)",192,95,null,{"$f":"C33*D33","v":18240},{"$f":"C33*E33","v":0}]
[null,"Fenster",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[null,"Holzrahmen, Deluxe",2,120,null,{"$f":"C35*D35","v":240},{"$f":"C35*E35","v":0}]
[null,"Sonstiges",null,"Geschätzt","Tatsächlich","Geschätzt","Tatsächlich"]
[{"$nulls":5},{"$f":"C37*D37","v":0},{"$f":"C37*E37","v":0}]
[null,"Zwischensumme",{"$nulls":3},{"$f":"SUM(F6:F37)","v":31990},{"$f":"SUM(G6:G37)","v":0}]
[null,"Unvorhergesehene Kosten",{"$nulls":3},"Geschätzt","Tatsächlich"]
[null,"Plus 30 %",{"$nulls":3},{"$f":"F38*0.3","v":9597},0]
[null,"Gesamtsumme",{"$nulls":3},{"$f":"SUM(F38,F40)","v":{"v":41587,"d":"41,587.00 €"}},{"$f":"SUM(G38,G40)","v":{"v":0,"d":"0.00 €"}}]