{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Baukostenfortschreibung"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":5,"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"}

{"sheet":"Baukostenfortschreibung","index":0,"n_rows":42,"n_cols":4,"rows_kept":42,"cut":false,"hidden":false,"merged":[[4,0,4,1],[5,0,5,1],[40,0,40,3],[1,0,1,3],[2,0,2,3]]}
[]
["Kundenname"]
["Objektanschrift"]
[]
[null,null,"Plan"]
["Gewerk / Kostenbezeichnung",null,"EUR","%"]
[]
["1.","Grundstückskosten",{"$f":"SUM(C9:C10)","v":0},{"$f":"IF(C8=0,0,C8/C$42)","v":0}]
["1.1","Kaufpreis",0,{"$f":"IF(C9=0,0,C9/$C$8)","v":0}]
["1.2.","Nebenkosten (Notar, Grundbuch, Makler, Steuer)",0,{"$f":"IF(C10=0,0,C10/$C$8)","v":0}]
["2.","vorbereitende Maßnahmen/Kosten",{"$f":"C12+C13","v":0},{"$f":"IF(C11=0,0,C11/C$42)","v":0}]
["2.1","Abbruch",0,{"$f":"IF(C12=0,0,C12/$C$11)","v":0}]
["2.2","Erschließung",0,0]
["3.","Bauwerk - Baukostruktion",{"$f":"SUM(C15:C28)","v":0},{"$f":"IF(C14=0,0,C14/C$42)","v":0}]
["3.1","Erdbau (Baugrube)",0,{"$f":"IF(C15=0,0,C15/$C$14)","v":0}]
["3.2","Beton-, Mauerarbeiten (Rohbau)",0,{"$f":"IF(C16=0,0,C16/$C$14)","v":0}]
["3.3","Dach (Dachstuhl, Dachdecker, -klempner)",0,{"$f":"IF(C17=0,0,C17/$C$14)","v":0}]
["3.4","Estrich",0,{"$f":"IF(C18=0,0,C18/$C$14)","v":0}]
["3.5","Innenputz",0,0]
["3.6","Fenster (inkl. Sonnenschutz)",0,0]
["3.7","Trockenbau",0,0]
["3.8","Türen (Innen- und Außen)",0,0]
["3.9","Metallbau",0,0]
["3.10","Fliesen",0,0]
["3.11","Bodenbelag",0,0]
["3.12","Maler",0,0]
["3.13","Dämmung (WDVS)",0,0]
["3.14","sonstiges",0,0]
["4.","Bauwerk - technische Anlagen",{"$f":"SUM(C30:C34)","v":0},{"$f":"IF(C29=0,0,C29/C$42)","v":0}]
["4.1","Heizung",0,{"$f":"IF(C30=0,0,C30/$C$29)","v":0}]
["4.2","Sanitär",0,0]
["4.3","Elektro",0,0]
["4.4","Lüftung",0,0]
["4.5","sonstiges",0,0]
["5.","Außenanlagen",{"$f":"SUM(C36:C37)","v":0},{"$f":"IF(C35=0,0,C35/C$42)","v":0}]
["5.1","Wege",0,{"$f":"IF(C36=0,0,C36/$C$35)","v":0}]
["5.2","Bepflanzung",0,{"$f":"IF(C37=0,0,C37/$C$35)","v":0}]
["7.","Baunebenkosten",{"$f":"SUM(C39:C40)","v":0},{"$f":"IF(C38=0,0,C38/C$42)","v":0}]
["7.1","Planer (Architekt und andere)",0,{"$f":"IF(C39=0,0,C39/$C$38)","v":0}]
["7.2","Gutachten/Genehmigungen",0,{"$f":"IF(C40=0,0,C40/$C$38)","v":0}]
[]
[null,"Gesamtkosten",{"$f":"C8+C11+C14+C29+C35+C38","v":0}]