{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Coûts de réaménagement"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"Coûts de réaménagement","index":0,"n_rows":41,"n_cols":7,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,1,1,6],[3,3,3,4],[3,5,3,6]],"flags":["formulas_cached_only"]}
[]
[null,"Feuille de calcul sur les coûts de réaménagement d'une salle de bain"]
[]
[null,"Articles","Quantité","Prix unique (€)",null,"Coût total (€)"]
[null,"Bain/Douche",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Bac, fonte, 13 cm, standard",1,250,null,250,0]
[null,"Portes de douche, à abattant, standard",1,200,null,200,0]
[null,"Pomme de douche, standard",1,50,null,50,0]
[null,"Parois de baignoire, standard",1,200,null,200,0]
[null,"Placards",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Placard à pharmacie 60 cm, luxe",1,200,null,200,0]
[null,"Meuble-lavabo modulable 75 cm, standard",2,100,null,200,0]
[null,"Plans de travail",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Carrelage en céramique, luxe (qté en mètre linéaire)",5,22.5,null,112.5,0]
[null,"Robinetterie",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Robinet, baignoire, standard",1,90,null,90,0]
[null,"Robinet, douche, poignée simple, standard",1,115,null,115,0]
[null,"Robinet de lavabo, standard",1,95,null,95,0]
[null,"Sol",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Carrelage en céramique, standard (qté en m²)",35,12,null,420,0]
[null,"Accessoires",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Porte-serviettes, standard",2,15,null,30,0]
[null,"Porte-papier hygiénique",1,10,null,10,0]
[null,"Éclairage",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Spots encastrés, standard",4,25,null,100,0]
[null,"Lavabos",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Vasque, standard",2,60,null,120,0]
[null,"Toilettes/Bidets",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Toilette, standard",1,120,null,120,0]
[null,"Ventilation",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Extracteur/lumière, standard",1,60,null,60,0]
[null,"Murs",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Papier peint de designer, luxe (qté en m²)",192,0.95,null,182.39999999999998,0]
[null,"Fenêtres",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Encadrement en bois, luxe",2,120,null,240,0]
[null,"Divers",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,null,null,null,null,0,0]
[null,"Sous-total",null,null,null,2794.9,0]
[null,"Coûts imprévus",null,null,null,"Estimation","Montant réel"]
[null,"Ajouter 30 %",null,null,null,838.47,0]
[null,"Total",null,null,null,3633.37,0]