{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Coûts de réaménagement"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Coûts de réaménagement","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,"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,{"$f":"C6*D6","v":250},{"$f":"C6*E6","v":0}]
[null,"Portes de douche, à abattant, standard",1,200,null,{"$f":"C7*D7","v":200},{"$f":"C7*E7","v":0}]
[null,"Pomme de douche, standard",1,50,null,{"$f":"C8*D8","v":50},{"$f":"C8*E8","v":0}]
[null,"Parois de baignoire, standard",1,200,null,{"$f":"C9*D9","v":200},{"$f":"C9*E9","v":0}]
[null,"Placards",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Placard à pharmacie 60 cm, luxe",1,200,null,{"$f":"C11*D11","v":200},{"$f":"C11*E11","v":0}]
[null,"Meuble-lavabo modulable 75 cm, standard",2,100,null,{"$f":"C12*D12","v":200},{"$f":"C12*E12","v":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,{"$f":"C14*D14","v":112.5},{"$f":"C14*E14","v":0}]
[null,"Robinetterie",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Robinet, baignoire, standard",1,90,null,{"$f":"C16*D16","v":90},{"$f":"C16*E16","v":0}]
[null,"Robinet, douche, poignée simple, standard",1,115,null,{"$f":"C17*D17","v":115},{"$f":"C17*E17","v":0}]
[null,"Robinet de lavabo, standard",1,95,null,{"$f":"C18*D18","v":95},{"$f":"C18*E18","v":0}]
[null,"Sol",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Carrelage en céramique, standard (qté en m²)",35,12,null,{"$f":"C20*D20","v":420},{"$f":"C20*E20","v":0}]
[null,"Accessoires",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Porte-serviettes, standard",2,15,null,{"$f":"C22*D22","v":30},{"$f":"C22*E22","v":0}]
[null,"Porte-papier hygiénique",1,10,null,{"$f":"C23*D23","v":10},{"$f":"C23*E23","v":0}]
[null,"Éclairage",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Spots encastrés, standard",4,25,null,{"$f":"C25*D25","v":100},{"$f":"C25*E25","v":0}]
[null,"Lavabos",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Vasque, standard",2,60,null,{"$f":"C27*D27","v":120},{"$f":"C27*E27","v":0}]
[null,"Toilettes/Bidets",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Toilette, standard",1,120,null,{"$f":"C29*D29","v":120},{"$f":"C29*E29","v":0}]
[null,"Ventilation",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Extracteur/lumière, standard",1,60,null,{"$f":"C31*D31","v":60},{"$f":"C31*E31","v":0}]
[null,"Murs",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Papier peint de designer, luxe (qté en m²)",192,0.95,null,{"$f":"C33*D33","v":182.39999999999998},{"$f":"C33*E33","v":0}]
[null,"Fenêtres",null,"Estimation","Montant réel","Estimation","Montant réel"]
[null,"Encadrement en bois, luxe",2,120,null,{"$f":"C35*D35","v":240},{"$f":"C35*E35","v":0}]
[null,"Divers",null,"Estimation","Montant réel","Estimation","Montant réel"]
[{"$nulls":5},{"$f":"C37*D37","v":0},{"$f":"C37*E37","v":0}]
[null,"Sous-total",{"$nulls":3},{"$f":"SUM(F6:F37)","v":2794.9},{"$f":"SUM(G6:G37)","v":0}]
[null,"Coûts imprévus",{"$nulls":3},"Estimation","Montant réel"]
[null,"Ajouter 30 %",{"$nulls":3},{"$f":"F38*0.3","v":838.47},0]
[null,"Total",{"$nulls":3},{"$f":"SUM(F38,F40)","v":{"v":3633.37,"d":"3,633.37 €"}},{"$f":"SUM(G38,G40)","v":{"v":0,"d":"0.00 €"}}]