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

{"sheet":"KOSTEN HERINRICHTING","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,"Werkblad voor berekening verbouwingskosten keuken"]
[]
[null,"Categorie","Artikelen","Aantal","Geschatte kosten","Werkelijke kosten","Totale geschatte kosten","Totale werkelijke kosten"]
[null,"Kasten","Onderkasten: Modulair-standaard (aantal in strekkende cm)",25,{"v":5,"d":"€ 5.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":125,"d":"€ 125"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Kasten","Bovenkasten: Modulair-standaard (aantal in strekkende cm)",25,{"v":3.5,"d":"€ 3.50"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":87.5,"d":"€ 88"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Reinigingsmiddelen","Vaatwasser: Standaard",1,{"v":250,"d":"€ 250.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":250,"d":"€ 250"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Reinigingsmiddelen","Afval: Standaard",1,{"v":175,"d":"€ 175.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":175,"d":"€ 175"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Kookapparatuur","Bereik: Schuiflade standaard",1,{"v":375,"d":"€ 375.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":375,"d":"€ 375"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Kookapparatuur","Magnetron: Standaard",1,{"v":300,"d":"€ 300.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":300,"d":"€ 300"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Aanrechten","Effen oppervlak (aantal in strekkende cm)",23,{"v":10,"d":"€ 10.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":230,"d":"€ 230"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Deuren","Binnenkant: Gefineerd kunststof",1,{"v":65,"d":"€ 65.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":65,"d":"€ 65"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Extra's","Extra's: Direct heet water standaard",1,{"v":120,"d":"€ 120.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":120,"d":"€ 120"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Extra's","Extra's: Zeepautomaat",1,{"v":40,"d":"€ 40.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":40,"d":"€ 40"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Kranen","Kraan: Hendel, Standard",1,{"v":130,"d":"€ 130.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":130,"d":"€ 130"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Vloeren","Laminaat (aantal in vierkante cm)",165,{"v":3.5,"d":"€ 3.50"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":577.5,"d":"€ 578"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Wasmachines","Wasmachine: Standaard",1,{"v":500,"d":"€ 500.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":500,"d":"€ 500"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Wasmachines","Droger: Standaard",1,{"v":375,"d":"€ 375.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":375,"d":"€ 375"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Verlichting","Verlichting: Verzonken kan",4,{"v":35,"d":"€ 35.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":140,"d":"€ 140"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Koelkasten","Koelkast: Vrijstaand, luxe uitvoering",1,{"v":1200,"d":"€ 1,200.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":1200,"d":"€ 1,200"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Gootstenen","Dubbele spoelbak, roestvrijstaal, luxe uitvoering",1,{"v":125,"d":"€ 125.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":125,"d":"€ 125"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Ventilatie","Afzuigkap: Kanaaluitvoering standaard",1,{"v":180,"d":"€ 180.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":180,"d":"€ 180"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Muren","Wandplaat (aantal in vierkante cm)",70,{"v":2,"d":"€ 2.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":140,"d":"€ 140"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Ramen","Schuivend",2,{"v":120,"d":"€ 120.00"},null,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":240,"d":"€ 240"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Overig",{"$nulls":4},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Geschatte kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",null,null,{"$f":"SUBTOTAL(109,Gegevens[Geschatte kosten])","v":{"v":4014,"d":"€ 4,014.00"}},{"$f":"SUBTOTAL(109,Gegevens[Werkelijke kosten])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Gegevens[Totale geschatte kosten])","v":{"v":5375,"d":"€ 5,375.00"}},{"$f":"SUBTOTAL(109,Gegevens[Totale werkelijke kosten])","v":{"v":0,"d":"€ 0.00"}}]
[null,"Subtotaal",{"$nulls":4},{"$f":"SUBTOTAL(109,Gegevens[Totale geschatte kosten])","v":{"v":5375,"d":"€ 5,375.00"}},{"$f":"SUBTOTAL(109,Gegevens[Totale werkelijke kosten])","v":{"v":0,"d":"€ 0.00"}}]
[null,"Onvoorziene kosten - toevoegen 30%",{"$nulls":4},{"$f":"G26*0.3","v":{"v":1612.5,"d":"€ 1,612.50"}},{"$f":"H26*0.3","v":{"v":0,"d":"€ 0.00"}}]
[null,"Totaal",{"$nulls":4},{"$f":"SUM(G26:G27)","v":{"v":6987.5,"d":"€ 6,987.50"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"€ 0.00"}}]