{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Tabelle1"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"Tabelle1","index":0,"n_rows":38,"n_cols":10,"rows_kept":38}
[]
[]
[]
[]
[null,"Finanzrapport"]
[]
[]
[null,"Gesamtprojekt",null,null,"FD","RRB","Kantonsrat","Voksabstimmung","ID - Nr."]
[null,"Kredit:","Ausführungskredit"]
[null,null,"Sonderkredit",{"$nulls":5},"Projektbezeichnung:"]
[null,null,"Zusatzkredit"]
[null,null,"Total","CHF",{"$nulls":4},"Datum: "]
[]
[null,"BKP\n\n","Arbeitsgattung\n\n","1\nKV original\nDatum:\n","2*\nKV revidiert\nDatum:\n","3\nWerkverträge / Aufträge\n","4\nZahlungen\n\n","5\nMutmassliche\nBaukosten\n(Prognose)","6**\nMutmassliche\nAbweichungen\n","7***\nBegründung\n\n"]
[null,1,"Vorbereitungsarbeiten",{"$nulls":5},{"$f":"SUM(H15-E15)","v":{"v":0,"d":"0 "}}]
[null,2,"Gebäude",{"$nulls":5},{"$f":"SUM(H16-E16)","v":{"v":0,"d":"0 "}}]
[null,3,"Betriebseinrichtungen",{"$nulls":5},{"v":0,"d":"0 "}]
[null,4,"Umgebung",{"$nulls":5},{"v":0,"d":"0 "}]
[null,5,"Baunebenkosten",{"$nulls":5},{"v":0,"d":"0 "}]
[null,6,"Reserve",{"$nulls":5},{"v":0,"d":"0 "}]
[null,7,"Med. Apparate",{"$nulls":5},{"v":0,"d":"0 "}]
[null,8,"Med. Einrichtungen",{"$nulls":5},{"v":0,"d":"0 "}]
[null,9,"Ausstattungen",{"$nulls":5},{"v":0,"d":"0 "}]
[null,null,"Total                   ",{"$f":"SUM(D15:D23)","v":0},{"$f":"SUM(E15:E23)","v":0},0,0,0,0]
[null,null,"Total                  ",{"v":1,"d":"100.00%"},{"$f":"SUM(E24/$D$24)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F24/$E$24)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G24/$E$24)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H24/$E$24)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I24/$E$24)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Schweizerischer Baupreisindex Grossraum Zentralschweiz Hochbau"]
[null,"Indexstand KV original:"]
[null,"Indexstand KV revidiert:"]
[]
[null,"Bemerkungen"]
[]
[null,"* KV revidiert",null,"** Mutmassliche Abweichungen ",null,"*** Begründungen",null,"Unterschriften / Visum"]
[]
[null,"inkl. Vorvertragsteuerung",null,"+ = Überschreitungen",null,"PA = Projektänderung",null,"Projektleiter",":"]
[{"$nulls":3},"-  = Unterschreitungen",null,"PE = Projekterweiterung",null,"Abteilungsleiter",":"]
[{"$nulls":5},"E   = Einsparungen",null,"Baukommission",":"]
[{"$nulls":5},"MA = Massabweichungen"]