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

{"sheet":"UMBAUKOSTEN","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,"ARBEITSBLATT FÜR KÜCHENUMBAUKOSTEN"]
[]
[null,"Kategorie","Posten","Menge","Geschätzte Kosten","Ist-Kosten","Geschätzte Gesamtkosten","Ist-Gesamtkosten"]
[null,"Schränke","Unterschränke: Modulare Standardausführung (Menge in Längenmeter)",25,{"v":5,"d":"5.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":125,"d":"125 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Schränke","Oberschränke: Modulare Standardausführung (Menge in Längenmeter)",25,{"v":3.5,"d":"3.50 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":87.5,"d":"88 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Reinigungsgeräte","Geschirrspüler: Standard",1,{"v":250,"d":"250.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":250,"d":"250 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Reinigungsgeräte","Abfallentsorgung: Standard",1,{"v":175,"d":"175.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":175,"d":"175 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Kochgeräte","Bereich: Einschub, Standard",1,{"v":375,"d":"375.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":375,"d":"375 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Kochgeräte","Mikrowelle: Standard",1,{"v":300,"d":"300.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":300,"d":"300 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Theken","Arbeitsfläche (Menge in Längenmeter)",23,{"v":10,"d":"10.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":230,"d":"230 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Türen","Innenmaterial: Massivholz furniert",1,{"v":65,"d":"65.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":65,"d":"65 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Extras","Extras: Durchlauferhitzer, Standard",1,{"v":120,"d":"120.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":120,"d":"120 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Extras","Extras: Seifenspender",1,{"v":40,"d":"40.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":40,"d":"40 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Wasserhähne","Wasserhahn: Hebel, Standard",1,{"v":130,"d":"130.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":130,"d":"130 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Fußbodenbelag","Laminat (Menge in Quadratmeter)",165,{"v":3.5,"d":"3.50 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":577.5,"d":"578 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Wäschegeräte","Waschmaschine: Standard",1,{"v":500,"d":"500.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":500,"d":"500 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Wäschegeräte","Trockner: Standard",1,{"v":375,"d":"375.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":375,"d":"375 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Beleuchtung","Beleuchtung: Einbauleuchten",4,{"v":35,"d":"35.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":140,"d":"140 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Kühlschränke","Kühlschrank: Freistehend, Luxusausführung",1,{"v":1200,"d":"1,200.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":1200,"d":"1,200 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Spülbecken","Edelstahl-Doppelspüle, Luxusausführung",1,{"v":125,"d":"125.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":125,"d":"125 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Belüftung","Dunstabzugshaube: Abluftkanal, Standard",1,{"v":180,"d":"180.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":180,"d":"180 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Wände","Wandbauplatten (Menge in Quadratmeter)",70,{"v":2,"d":"2.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":140,"d":"140 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Fenster","Schiebefenster",2,{"v":120,"d":"120.00 €"},null,{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":240,"d":"240 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Sonstiges",{"$nulls":4},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Geschätzte Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"Daten[[#This Row],[Menge]]*Daten[[#This Row],[Ist-Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Summe",null,null,{"$f":"SUBTOTAL(109,Daten[Geschätzte Kosten])","v":{"v":4014,"d":"4,014.00 €"}},{"$f":"SUBTOTAL(109,Daten[Ist-Kosten])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Daten[Geschätzte Gesamtkosten])","v":{"v":5375,"d":"5,375.00 €"}},{"$f":"SUBTOTAL(109,Daten[Ist-Gesamtkosten])","v":{"v":0,"d":"0.00 €"}}]
[null,"Zwischensumme",{"$nulls":4},{"$f":"SUBTOTAL(109,Daten[Geschätzte Gesamtkosten])","v":{"v":5375,"d":"5,375.00 €"}},{"$f":"SUBTOTAL(109,Daten[Ist-Gesamtkosten])","v":{"v":0,"d":"0.00 €"}}]
[null,"Unerwartete Kosten - 30 % addieren",{"$nulls":4},{"$f":"G26*0.3","v":{"v":1612.5,"d":"1,612.50 €"}},{"$f":"H26*0.3","v":{"v":0,"d":"0.00 €"}}]
[null,"Summe",{"$nulls":4},{"$f":"SUM(G26:G27)","v":{"v":6987.5,"d":"6,987.50 €"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"0.00 €"}}]