{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Badezimmer-Umbaukosten"],"not_rendered":{"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"Badezimmer-Umbaukosten","index":0,"n_rows":23,"n_cols":10,"rows_kept":23,"merged":[[1,1,2,3],[2,4,2,6],[2,7,2,9],[21,1,21,3],[21,4,21,6],[21,7,21,9],[22,1,22,3],[22,4,22,6],[22,7,22,9]]}
[null,"Arbeitsblatt für Badezimmerumbau"]
[null,"ANMERKUNG: Die Differenzspalten in der Tabelle zeigen an, ob die Ist-Beträge die geschätzten Beträge überschritten haben. Rote Zahlen zeigen eine Überschreitung (negativ) und schwarze eine Unterschreitung (positiv) an. "]
[{"$nulls":4},"Aufgeschlüsselte Kosten (€)",null,null,"Gesamtkosten (€)"]
[null,"Bereich","Artikel","Menge","Geschätzt","Tatsächlich","Differenz","Geschätzt ","Tatsächlich ","Differenz "]
[null,"Bad/Dusche","Badewanne, Gusseisen, 5', Standard",1,{"v":250,"d":"250.00 €"},{"$f":"RANDBETWEEN(E5+2,E5+20)","v":{"v":267,"d":"267.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-17,"d":"-17.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":250,"d":"250.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":267,"d":"267.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-17,"d":"-17.00 €"}}]
[null,"Bad/Dusche","Duschtüren, mit Scharnieren, Standard",1,{"v":200,"d":"200.00 €"},{"v":219,"d":"219.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-19,"d":"-19.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":200,"d":"200.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":219,"d":"219.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-19,"d":"-19.00 €"}}]
[null,"Bad/Dusche","Duschkopf, Standard",1,{"v":50,"d":"50.00 €"},{"v":55,"d":"55.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-5,"d":"-5.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":50,"d":"50.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":55,"d":"55.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-5,"d":"-5.00 €"}}]
[null,"Bad/Dusche","Wandabdeckung Duschtasse, Standard",1,{"v":200,"d":"200.00 €"},{"v":212,"d":"212.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-12,"d":"-12.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":200,"d":"200.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":212,"d":"212.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-12,"d":"-12.00 €"}}]
[null,"Schränke","Medizinschrank 60 cm', Deluxe",1,{"v":200,"d":"200.00 €"},{"v":219,"d":"219.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-19,"d":"-19.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":200,"d":"200.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":219,"d":"219.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-19,"d":"-19.00 €"}}]
[null,"Schränke","Toilettentisch modular 75 cm, Standard",2,{"v":100,"d":"100.00 €"},{"v":118,"d":"118.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-18,"d":"-18.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":200,"d":"200.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":236,"d":"236.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-36,"d":"-36.00 €"}}]
[null,"Arbeitsplatten","Keramikfliesen, Deluxe (Menge in m2).",5,{"v":22.5,"d":"22.50 €"},{"v":29,"d":"29.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-6.5,"d":"-6.50 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":112.5,"d":"112.50 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":145,"d":"145.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-32.5,"d":"-32.50 €"}}]
[null,"Wasserhähne","Wasserhahn Badewanne, Standard",1,{"v":90,"d":"90.00 €"},{"v":106,"d":"106.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-16,"d":"-16.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":90,"d":"90.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":106,"d":"106.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-16,"d":"-16.00 €"}}]
[null,"Wasserhähne","Wasserhahn Dusche, Einhebel, Standard",1,{"v":115,"d":"115.00 €"},{"v":125,"d":"125.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-10,"d":"-10.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":115,"d":"115.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":125,"d":"125.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-10,"d":"-10.00 €"}}]
[null,"Wasserhähne","Wasserhahn Ausguss, Standard",1,{"v":95,"d":"95.00 €"},{"v":98,"d":"98.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-3,"d":"-3.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":95,"d":"95.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":98,"d":"98.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-3,"d":"-3.00 €"}}]
[null,"Fußbodenbelag","Keramikfliesen, Standard (Menge in m2).",35,{"v":12,"d":"12.00 €"},{"v":27,"d":"27.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-15,"d":"-15.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":420,"d":"420.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":945,"d":"945.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-525,"d":"-525.00 €"}}]
[null,"Eisenwaren","Handtuchhalter, Standard",2,{"v":15,"d":"15.00 €"},{"v":25,"d":"25.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-10,"d":"-10.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":30,"d":"30.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":50,"d":"50.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-20,"d":"-20.00 €"}}]
[null,"Eisenwaren","Toilettenpapierhalter",1,{"v":10,"d":"10.00 €"},{"v":25,"d":"25.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-15,"d":"-15.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":10,"d":"10.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":25,"d":"25.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-15,"d":"-15.00 €"}}]
[null,"Beleuchtung","Deckenlampen, Standard",4,{"v":25,"d":"25.00 €"},{"v":30,"d":"30.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-5,"d":"-5.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":100,"d":"100.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":120,"d":"120.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-20,"d":"-20.00 €"}}]
[null,"Ausguss","Toilette, Standard",2,{"v":60,"d":"60.00 €"},{"v":74,"d":"74.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-14,"d":"-14.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":120,"d":"120.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":148,"d":"148.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-28,"d":"-28.00 €"}}]
[null,"Sonstige",null,1,{"v":20,"d":"20.00 €"},{"v":24,"d":"24.00 €"},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt]]-Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":-4,"d":"-4.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Geschätzt]], \"\")","v":{"v":20,"d":"20.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Menge]]*Kosten[[#This Row],[Tatsächlich]], \"\")","v":{"v":24,"d":"24.00 €"}},{"$f":"IFERROR(Kosten[[#This Row],[Geschätzt ]]-Kosten[[#This Row],[Tatsächlich ]], \"\")","v":{"v":-4,"d":"-4.00 €"}}]
[null,"Zwischensumme",null,null,{"$f":"SUBTOTAL(109,Kosten[Geschätzt])","v":{"v":1464.5,"d":"1,464.50 €"}},{"$f":"SUBTOTAL(109,Kosten[Tatsächlich])","v":{"v":1653,"d":"1,653.00 €"}},{"$f":"SUBTOTAL(109,Kosten[Differenz])","v":{"v":-188.5,"d":"-188.50 €"}},{"$f":"SUBTOTAL(109,Kosten[[Geschätzt ]])","v":{"v":2212.5,"d":"2,212.50 €"}},{"$f":"SUBTOTAL(109,Kosten[[Tatsächlich ]])","v":{"v":2994,"d":"2,994.00 €"}},{"$f":"SUBTOTAL(109,Kosten[[Differenz ]])","v":{"v":-781.5,"d":"-781.50 €"}}]
[null,"Unerwartete Kosten (30 % zu Schätzung addieren)",null,null,{"$f":"IFERROR(Kosten[[#Totals],[Geschätzt]]*0.3, \"\")","v":{"v":439.34999999999997,"d":"439.35 €"}},null,null,{"$f":"IFERROR(Kosten[[#Totals],[Geschätzt ]]*0.3, \"\")","v":{"v":663.75,"d":"663.75 €"}}]
[null,"Gesamtkosten",null,null,{"$f":"IFERROR(SUM(E21:E21), \"\")","v":{"v":1464.5,"d":"1,464.50 €"}},null,null,{"$f":"IFERROR(SUM(Kosten[[#Totals],[Geschätzt ]],Überschuss), \"\")","v":{"v":2876.25,"d":"2,876.25 €"}}]