{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Kostenschätzung"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":4,"defined_names":39,"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":"Kostenschätzung","index":0,"n_rows":44,"n_cols":8,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,1,1,7],[4,1,4,7],[35,2,35,5],[25,2,25,5],[13,8,13,10],[16,2,16,5],[17,2,17,5],[18,2,18,5],[30,2,30,5],[26,2,26,5]],"flags":["formulas_cached_only"]}
[]
[null,"L/Bxxx, xxxxxstraße, km xx,xxx - xx,xxx"]
[null,"Stand:","2010-01-01"]
[]
[null,"KOSTENSCHÄTZUNG"]
[]
[]
[null,"PL Planung:",null,"zB DI Feigl"]
[null,"PL Bau:",null,"zB Ing. Tripolt"]
[null,"Preisbasis:",null,2009]
[null,"Baubeginn:",null,2011]
[null,"Bauende:",null,2012]
[null,"Gleitung / Jahr [%]",null,0.03]
[null,"Gleitung Preisbasis bis Umsetzung:",null,0.075]
[null,"Unvorhergesehenes:",null,0.15]
[]
[null,"a)","Straßenbau",null,null,null,1500000,"€"]
[null,"b)","Konstruktive Bauten (Stützmauern, Brücken)",null,null,null,600000,"€"]
[null,"c)","Lärmschutz",null,null,null,120000,"€"]
[null,"d)","Beleuchtung",null,null,null,30000,"€"]
[null,"e)","Beschilderung und Wegweisung",null,null,null,40000,"€"]
[null,"f)","Leiteinrichtungen",null,null,null,25000,"€"]
[null,"g)","Verkehrslichtsignalanlage",null,null,null,150000,"€"]
[null,"h)",null,null,null,null,0,"€"]
[null,"i)",null,null,null,null,0,"€"]
[null,"j)",null,null,null,null,0,"€"]
[null,"Summe a)-j)","BAUKOSTEN",null,null,null,2465000,"€"]
[null,"k)","Dienstleistungen",null,0.01,"von Summe a)-j)",24650,"€"]
[null,"l)","sonstige Nebenkosten",null,0.05,"von Summe a)-j)",123250,"€"]
[null,"m)","Bauregie",null,0.05,"von Summe a)-j)",123250,"€"]
[null,"Summe k)-m)","BAUNEBENKOSTEN",null,null,null,271150,"€"]
[null,"Summe a)-m)","SUMME BAU- + BAUNEBENKOSTEN",null,null,null,2736150,"€"]
[null,"n)","Unvorhersehbares",null,0.15,"von Summe a)-m)",410422.5,"€"]
[null,"o)","Gleitung",null,0.075,"von Summe a)-n)",235992.9375,"€"]
[null,"p)"]
[null,"Summe a)-p)","GESAMTBAUKOSTEN (NETTO)",null,null,null,3382565.4375,"€"]
[null,"q)","USt",null,0.2,null,676513.0875,"€"]
[null,null,"GESAMTBAUKOSTEN (brutto)",null,null,"von Summe a)-q)",4059078.525,"€"]
[]
[null,"r)","GRUNDEINLÖSE",null,null,null,15000,"€"]
[]
[null,"Summe a)-r)","GESAMTKOSTEN (brutto)",null,null,null,4074078.525,"€"]
[]
[null,null,"    hinterlegte Zellen ausfüllen"]