{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Gesamt"],"not_rendered":{"defined_names":1,"comments":2},"read":"whole","date_system":"1900"}

{"sheet":"Gesamt","index":0,"n_rows":23,"n_cols":34,"rows_kept":23,"merged":[[4,0,5,0],[4,1,5,1],[4,2,5,2],[4,3,5,3],[4,4,4,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18],[4,19,5,19],[4,20,5,20],[4,21,5,21],[4,23,5,23],[4,24,5,24],[4,25,5,25],[4,26,5,26],[4,27,5,27],[4,28,5,28],[4,29,5,29],[4,30,5,30],[4,31,5,31]]}
["Projekt:",{"$nulls":3},"H6"]
["1090 Wien, Alserbachstraße 25"]
["EZ 26, KG Alsergrund (01002)"]
[]
["Stiege","Geschoss","Top","Zimmer","Wohnungstypen",{"$nulls":4},"Wohnnutz-fläche m2","Loggia","Balkon","Terrasse","Garten","Einlager.r. UG","Gesamte Wohnnutz-fläche m2","Anteile \npro NW","Baukosten- beitrag\nNW","HMZ\nBezug 10/25\numg. a. NW","Erhaltungs-\nbeitrag\nNFl.\n","Betriebs-\nkosten\nNFl.\n","Lift                 NFl.","Summe Miete Netto","Verwohnungs-betrag netto","Ust","Ust Verwohnung","UST gesamt","Miete\ngesamt","Kaution","Kaution gerundet","Kaution und FB-Betrag","Brutto Miete"]
[{"$nulls":4},"A","B","C","D","E"]
[{"$nulls":17},{"$f":"ROUND(750*P22/Q22,2)","v":{"v":702.2,"d":"702.20"}},{"$f":"15.5*P22/Q22","v":{"v":14.51217948717949,"d":"14.51"}},{"v":0,"d":"0.00"},{"v":1.8,"d":"1.80"},{"v":0.4,"d":"0.40"},null,{"v":1200,"d":"1,200.00"}]
[1,"EG","001/001","3",{"$nulls":5},85.96,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},48.66,171.49,4.61,{"$f":"J8+K8","v":85.96},121,{"$f":"R$7*Q8","v":{"v":84966.20000000001,"d":"84,966.20"}},{"$f":"S$7*Q8","v":{"v":1755.973717948718,"d":"1,755.97"}},{"$f":"T$7*P8","v":{"v":0,"d":"0.00"}},{"$f":"U$7*P8","v":{"v":154.72799999999998,"d":"154.73"}},{"$f":"V$7*P8","v":{"v":34.384,"d":"34.38"}},{"$f":"SUM(S8:V8)","v":{"v":1945.0857179487182,"d":"1,945.09"}},{"$f":"R8/$X$7","v":{"v":70.80516666666668,"d":"70.81"}},{"$f":"W8*10%","v":{"v":194.50857179487184,"d":"194.51"}},{"$f":"R8/$X$7*10%","v":{"v":7.080516666666668,"d":"7.08"}},{"$f":"Y8+Z8","v":{"v":201.5890884615385,"d":"201.59"}},{"$f":"W8+AA8","v":{"v":2146.6748064102567,"d":"2,146.67"}},{"$nulls":3},{"$f":"AB8/P8","v":{"v":24.972950283972274,"d":"24.97"}}]
[1,1,"001/002","3",{"$nulls":5},88.46,{"v":0,"d":"0.00"},15.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.94,{"$f":"J9+K9","v":88.46},93,{"$f":"R$7*Q9","v":{"v":65304.600000000006,"d":"65,304.60"}},{"$f":"S$7*Q9","v":{"v":1349.6326923076924,"d":"1,349.63"}},{"v":0,"d":"0.00"},{"v":159.22799999999998,"d":"159.23"},{"v":35.384,"d":"35.38"},{"$f":"SUM(S9:V9)","v":{"v":1544.2446923076925,"d":"1,544.24"}},{"$f":"R9/$X$7","v":{"v":54.420500000000004,"d":"54.42"}},{"$f":"W9*10%","v":{"v":154.42446923076926,"d":"154.42"}},{"$f":"R9/$X$7*10%","v":{"v":5.442050000000001,"d":"5.44"}},{"$f":"Y9+Z9","v":{"v":159.86651923076926,"d":"159.87"}},{"$f":"W9+AA9","v":{"v":1704.1112115384617,"d":"1,704.11"}},{"$nulls":3},{"$f":"AB9/P9","v":{"v":19.264200899146076,"d":"19.26"}}]
[1,1,"001/003","2",{"$nulls":5},44.21,5.76,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.97,{"$f":"J10+K10","v":49.97},44,{"v":30896.800000000003,"d":"30,896.80"},{"$f":"S$7*Q10","v":{"v":638.5358974358975,"d":"638.54"}},{"v":0,"d":"0.00"},{"v":89.946,"d":"89.95"},{"v":19.988,"d":"19.99"},{"v":748.4698974358976,"d":"748.47"},{"v":25.747333333333337,"d":"25.75"},{"v":74.84698974358976,"d":"74.85"},{"v":2.574733333333334,"d":"2.57"},{"v":77.42172307692309,"d":"77.42"},{"v":825.8916205128206,"d":"825.89"},{"$nulls":3},{"v":16.52774905969223,"d":"16.53"}]
[1,1,"001/004","2",{"$nulls":5},34.23,5.79,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.37,{"v":40.019999999999996,"d":"40.02"},34,{"v":23874.800000000003,"d":"23,874.80"},{"v":493.4141025641026,"d":"493.41"},{"v":0,"d":"0.00"},{"v":72.036,"d":"72.04"},{"v":16.008,"d":"16.01"},{"$f":"SUM(S11:V11)","v":{"v":581.4581025641027,"d":"581.46"}},{"v":19.89566666666667,"d":"19.90"},{"v":58.14581025641027,"d":"58.15"},{"v":1.9895666666666671,"d":"1.99"},{"v":60.13537692307694,"d":"60.14"},{"v":641.5934794871796,"d":"641.59"},{"$nulls":3},{"v":16.031821076641172,"d":"16.03"}]
[1,2,"001/005","3",{"$nulls":5},88.39,{"v":0,"d":"0.00"},15.55,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.21,88.39,93,{"v":65304.600000000006,"d":"65,304.60"},{"v":1349.6326923076924,"d":"1,349.63"},{"v":0,"d":"0.00"},{"v":159.102,"d":"159.10"},{"v":35.356,"d":"35.36"},{"$f":"SUM(S12:V12)","v":{"v":1544.0906923076925,"d":"1,544.09"}},{"v":54.420500000000004,"d":"54.42"},{"v":154.40906923076926,"d":"154.41"},{"v":5.442050000000001,"d":"5.44"},{"v":159.85111923076926,"d":"159.85"},{"v":1703.9418115384617,"d":"1,703.94"},{"$nulls":3},{"v":19.277540576292132,"d":"19.28"}]
[1,2,"001/006","2",{"$nulls":5},{"v":44.290000000000006,"d":"44.29"},5.73,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.91,{"v":50.02000000000001,"d":"50.02"},44,{"v":30896.800000000003,"d":"30,896.80"},{"v":638.5358974358975,"d":"638.54"},{"v":0,"d":"0.00"},{"v":90.03600000000002,"d":"90.04"},{"v":20.008000000000006,"d":"20.01"},{"v":748.5798974358976,"d":"748.58"},{"v":25.747333333333337,"d":"25.75"},{"v":74.85798974358975,"d":"74.86"},{"v":2.574733333333334,"d":"2.57"},{"v":77.43272307692308,"d":"77.43"},{"v":826.0126205128206,"d":"826.01"},{"$nulls":3},{"v":16.513646951475817,"d":"16.51"}]
[1,2,"001/007","2",{"$nulls":5},34.26,5.59,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.91,{"v":39.849999999999994,"d":"39.85"},33,{"v":23172.600000000002,"d":"23,172.60"},{"v":478.90192307692314,"d":"478.90"},{"v":0,"d":"0.00"},{"v":71.72999999999999,"d":"71.73"},{"v":15.939999999999998,"d":"15.94"},{"v":566.5719230769232,"d":"566.57"},{"v":19.3105,"d":"19.31"},{"v":56.65719230769233,"d":"56.66"},{"v":1.9310500000000002,"d":"1.93"},{"v":58.588242307692326,"d":"58.59"},{"v":625.1601653846155,"d":"625.16"},{"$nulls":3},{"v":15.687833510278937,"d":"15.69"}]
[1,3,"001/008","3",{"$nulls":5},88.47,{"v":0,"d":"0.00"},15.34,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4.2,"d":"4.20"},88.47,93,{"v":65304.600000000006,"d":"65,304.60"},{"v":1349.6326923076924,"d":"1,349.63"},{"v":0,"d":"0.00"},{"v":159.246,"d":"159.25"},{"v":35.388,"d":"35.39"},{"v":1544.2666923076924,"d":"1,544.27"},{"v":54.420500000000004,"d":"54.42"},{"v":154.42666923076925,"d":"154.43"},{"v":5.442050000000001,"d":"5.44"},{"v":159.86871923076924,"d":"159.87"},{"v":1704.1354115384618,"d":"1,704.14"},{"$nulls":3},{"v":19.262296954204384,"d":"19.26"}]
[1,3,"001/009","3",{"$nulls":5},{"v":84.97000000000001,"d":"84.97"},11.58,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},4.68,{"v":96.55000000000001,"d":"96.55"},92,{"v":64602.4,"d":"64,602.40"},{"v":1335.120512820513,"d":"1,335.12"},{"v":0,"d":"0.00"},{"v":173.79000000000002,"d":"173.79"},{"v":38.620000000000005,"d":"38.62"},{"v":1547.5305128205132,"d":"1,547.53"},{"v":53.83533333333333,"d":"53.84"},{"v":154.75305128205133,"d":"154.75"},{"v":5.383533333333333,"d":"5.38"},{"v":160.13658461538466,"d":"160.14"},{"v":1707.6670974358979,"d":"1,707.67"},{"$nulls":3},{"v":17.686867917513183,"d":"17.69"}]
[1,4,"001/010","3",{"$nulls":5},{"v":88.39999999999999,"d":"88.40"},{"v":0,"d":"0.00"},15.54,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.99,{"v":88.39999999999999,"d":"88.40"},93,{"v":65304.600000000006,"d":"65,304.60"},{"$f":"S$7*Q17","v":{"v":1349.6326923076924,"d":"1,349.63"}},{"v":0,"d":"0.00"},{"v":159.11999999999998,"d":"159.12"},35.36,{"$f":"SUM(S17:V17)","v":{"v":1544.1126923076922,"d":"1,544.11"}},{"v":54.420500000000004,"d":"54.42"},{"v":154.41126923076922,"d":"154.41"},{"v":5.442050000000001,"d":"5.44"},{"v":159.85331923076922,"d":"159.85"},{"$f":"W17+AA17","v":{"v":1703.9660115384613,"d":"1,703.97"}},{"$nulls":3},{"v":19.275633614688477,"d":"19.28"}]
[1,4,"001/011","4",{"$nulls":5},{"v":84.21000000000001,"d":"84.21"},11.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},3.83,{"$f":"J18+K18","v":95.78},93,{"v":65304.600000000006,"d":"65,304.60"},{"v":1349.6326923076924,"d":"1,349.63"},{"v":0,"d":"0.00"},{"v":172.404,"d":"172.40"},{"v":38.312000000000005,"d":"38.31"},{"v":1560.3486923076923,"d":"1,560.35"},{"v":54.420500000000004,"d":"54.42"},{"v":156.03486923076923,"d":"156.03"},{"v":5.442050000000001,"d":"5.44"},{"v":161.47691923076923,"d":"161.48"},{"v":1721.8256115384615,"d":"1,721.83"},{"$nulls":3},{"v":17.976880471272306,"d":"17.98"}]
[1,5,"001/012","3",{"$nulls":5},79.49,{"v":0,"d":"0.00"},14.99,10.23,{"v":0,"d":"0.00"},4.18,79.49,87,{"v":61091.4,"d":"61,091.40"},{"v":1262.5596153846157,"d":"1,262.56"},{"v":0,"d":"0.00"},{"v":143.082,"d":"143.08"},{"v":31.796,"d":"31.80"},{"v":1437.4376153846158,"d":"1,437.44"},{"v":50.9095,"d":"50.91"},{"v":143.7437615384616,"d":"143.74"},{"v":5.09095,"d":"5.09"},{"v":148.8347115384616,"d":"148.83"},{"v":1586.2723269230773,"d":"1,586.27"},{"$nulls":3},{"v":19.955621171506824,"d":"19.96"}]
[1,5,"001/013","3",{"$nulls":5},85.01,11.57,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"},4.52,{"v":96.58000000000001,"d":"96.58"},96,{"v":67411.20000000001,"d":"67,411.20"},{"v":1393.169230769231,"d":"1,393.17"},{"v":0,"d":"0.00"},{"v":173.84400000000002,"d":"173.84"},{"v":38.632000000000005,"d":"38.63"},{"v":1605.6452307692311,"d":"1,605.65"},{"v":56.17600000000001,"d":"56.18"},{"v":160.56452307692314,"d":"160.56"},{"v":5.617600000000001,"d":"5.62"},{"v":166.18212307692315,"d":"166.18"},{"v":1771.8273538461542,"d":"1,771.83"},{"$nulls":3},{"v":18.345696353760136,"d":"18.35"}]
[1,"DG","001/014","3",{"$nulls":5},144.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},52.03,{"v":0,"d":"0.00"},5.56,144.01,193,{"v":135524.6,"d":"135,524.60"},{"v":2800.8506410256414,"d":"2,800.85"},{"v":0,"d":"0.00"},{"v":259.218,"d":"259.22"},{"v":57.604,"d":"57.60"},{"v":3117.672641025641,"d":"3,117.67"},{"v":112.93716666666667,"d":"112.94"},{"v":311.7672641025641,"d":"311.77"},{"v":11.293716666666668,"d":"11.29"},{"v":323.0609807692308,"d":"323.06"},{"v":3440.733621794872,"d":"3,440.73"},{"$nulls":3},{"v":23.892324295499424,"d":"23.89"}]
[{"$nulls":9},{"$f":"SUM(J8:J21)","v":{"v":1074.3600000000001,"d":"1,074.36"}},{"$nulls":5},{"$f":"SUM(P8:P21)","v":{"v":1131.95,"d":"1,131.95"}},{"$f":"SUM(Q8:Q21)","v":{"v":1209,"d":"1,209"}},{"$f":"SUM(R8:R21)","v":{"v":848959.7999999999,"d":"848,959.80"}},{"$f":"SUM(S8:S21)","v":{"v":17545.225000000002,"d":"17,545.23"}},{"$f":"T$7*P22","v":{"v":0,"d":"0.00"}},{"$f":"SUM(U8:U21)","v":{"v":2037.51,"d":"2,037.51"}},{"$f":"SUM(V8:V21)","v":{"v":452.78000000000003,"d":"452.78"}},{"$f":"SUM(W8:W21)","v":{"v":20035.515000000003,"d":"20,035.52"}},null,{"$f":"SUM(Y8:Y21)","v":{"v":2003.5515000000005,"d":"2,003.55"}},{"$f":"SUM(Z8:Z21)","v":{"v":70.74665000000002,"d":"70.75"}},{"$f":"SUM(AA8:AA21)","v":{"v":2074.2981500000005,"d":"2,074.30"}},{"$f":"SUM(AB8:AB21)","v":{"v":22109.81315,"d":"22,109.81"}},{"$nulls":3},{"$f":"AVERAGE(AF8:AF21)","v":{"v":18.90507593828167,"d":"18.91"}},{"$f":"+SUMPRODUCT(AF8:AF21*P8:P21)/P22","v":19.53249980122797},{"$f":"+AG22/1.1","v":17.756818001116336}]
[{"$nulls":20},{"$f":"P22*U7","v":{"v":2037.5100000000002,"d":"2,037.51"}},{"$f":"P22*V7","v":{"v":452.78000000000003,"d":"452.78"}},{"$f":"S22+U23+V23","v":{"v":20035.515,"d":"20,035.52"}}]