{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["Berechnung","DB","Tabelle2","Tabelle3"],"not_rendered":{"images":2,"macros":1,"external_links":1,"defined_names":26,"comments":13},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Berechnung","index":0,"n_rows":28,"n_cols":23,"rows_kept":28,"merged":[[1,4,1,18],[2,4,2,18],[3,4,3,18],[7,13,7,14],[8,13,8,15],[10,4,10,18],[12,13,12,14],[13,13,13,14],[14,13,14,14],[18,7,18,9],[18,10,19,10],[18,12,19,12],[18,15,19,16],[18,17,19,17],[18,18,19,18],[18,19,19,22]],"flags":["formulas_cached_only"]}
[{"$nulls":3},"HILFE"]
[{"$nulls":4},"Berechnung - Firmenprävention - Gesundheit"]
[{"$nulls":4},"Firma"]
[{"$nulls":4},"Krankheitskosten des Arbeitgebers: "]
[{"$nulls":12},"Arbeitstage im Jahr:",220,"Tage"]
[{"$nulls":12},"Anzahl Mitarbeiter:",15,"Personen "]
[{"$nulls":12},"Krankenstand pro Jahr",{"v":0.0303030303030303,"d":"3%"},100,"Tage ",{"$nulls":4},"",100,"Tage"]
[{"$nulls":12},"Personalkosten je Mitarbeiter und Tag:",{"v":273,"d":"273.00 € "}]
[{"$nulls":12},"= jährliche Kosten durch Krankheit:",{"v":27300,"d":"27,300.00 € "}]
[]
[{"$nulls":4},"Nutzen für den Arbeitgeber nach Einführung JP+: "]
[{"$nulls":12},"Senkung des Krankenstandes um",{"v":0.01515151515151515,"d":"1.5%"},50,"Tage / Jahr "]
[{"$nulls":12},"Jährliche Kostenersparnis  (50 Tage  x  273.-€):",{"v":13650,"d":"13,650.00 € "}]
[{"$nulls":12},"Kosten durch Juice Plus+",{"v":4802,"d":"4,802 €"},null,"jährlich"]
[{"$nulls":12},"mögliche Ersparnis",{"v":8848,"d":"8,848 €"}]
[{"$nulls":14},"und dadurch mehr Produktivität"]
[]
[{"$nulls":13},"monatlich","1/7",null,null,"monatlich","monatlich"]
[{"$nulls":7},"4 Monatspackung",null,null,"pro Monat","Steuer","eff. Mon. Kosten","Sachbezug","Angest.Btg","zusätzliche Firmenkosten",null,{"v":0.17,"d":"17% Prov"},"Vorteil","= zusätzliche Firmenkosten               plus Prov (Vergütung)"]
[{"$nulls":6},"VV","Brutto",{"v":0.1,"d":"10% Ust"},"Netto",null,{"v":0.25,"d":"25%"},null,{"v":30,"d":"30.00"},{"v":10,"d":"10.00"}]
[{"$nulls":5},"1 Karton Juice Plus (Obst&Gemüse)",200,190,17.27,172.73,{"v":43.1825,"d":"43.18"},{"v":10.795625,"d":"10.80"},{"v":32.386874999999996,"d":"32.39"},{"v":20,"d":"20.00"},{"v":6.666666666666666,"d":"6.67"},{"v":5.72020833333333,"d":"5.72"},"monatlich",{"v":8.5,"d":"8.50"},{"v":2.7797916666666698,"d":"2.78"}]
[{"$nulls":5},"1 Karton Beerenauslese",100,100,9.09,90.91,{"v":22.7275,"d":"22.73"},{"v":5.681875,"d":"5.68"},{"v":17.045625,"d":"17.05"},{"v":10,"d":"10.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.7122916666666677,"d":"3.71"},"monatlich",4.25,{"v":0.5377083333333323,"d":"0.54"}]
[{"$nulls":5},"Obst, Gemüse, Beeren",300,290,26.36,263.64,65.91,{"v":16.4775,"d":"16.48"},{"v":49.4325,"d":"49.43"},{"v":30,"d":"30.00"},{"v":10,"d":"10.00"},{"v":9.432499999999997,"d":"9.43"},"monatlich",12.75,{"v":3.317500000000002,"d":"3.32"}]
[{"$nulls":5},"15 Mitarbeiter",{"v":4500,"d":"4,500"},{"v":4350,"d":"4,350"},{"v":395.4,"d":"395"},{"v":3954.6,"d":"3,955"},{"v":988.65,"d":"989"},{"v":247.1625,"d":"247"},{"v":741.4875,"d":"741"},450,150,{"v":141.48749999999995,"d":"141"},"monatlich",{"v":191.25,"d":"191"},{"v":49.76250000000003,"d":"50"}]
[{"$nulls":5},"Jährlich",{"v":13500,"d":"13,500"},{"v":13050,"d":"13,050"},{"v":1186.1999999999998,"d":"1,186"},{"v":11863.8,"d":"11,864"},{"v":11863.8,"d":"11,864"},{"v":2965.95,"d":"2,966"},{"v":8897.849999999999,"d":"8,898"},{"v":5400,"d":"5,400"},{"v":1800,"d":"1,800"},{"v":1697.8499999999995,"d":"1,698"},"jährlich",{"v":2295,"d":"2,295"},{"v":597.1500000000003,"d":"597"}]
[]
[{"$nulls":14},"tatsächl. Firmenkosten",{"v":4802,"d":"4,802"},{"v":-597.1500000000005,"d":"-597 "}]
[{"$nulls":16},"Sachbezug plus Firmenkosten minus Vorteil",{"$nulls":3},"erstellt von","karl.handl@chello.at"]

{"sheet":"DB","index":1,"n_rows":10,"n_cols":22,"rows_kept":10,"hidden":true,"flags":["formulas_cached_only"]}
[]
[null,"Berechnung",2,"Monatliche Berechnung",null,2,"pro Monat",null,2,"eff. Mon. Kosten",null,2,4,null,2,1,null,2,"monatlich",null,2,12]
[null,"Lieferungerungsberechnung (4 Monate)",1,"Monatliche Berechnung","pro Lieferung",1,"pro Monat","eff. Lief. Kosten",1,"eff. Mon. Kosten",1,1,4,4,1,1,"Lieferung",1,"monatlich",3,1,12]
[null,"Monatliche Berechnung",2,"Monatliche Berechnung","pro Monat",2,"pro Monat","eff. Mon. Kosten",2,"eff. Mon. Kosten",4,2,4,1,2,1,"monatlich",2,"monatlich",12,2,12]
[null,"Jährliche Berechnung",3,0,"pro Jahr",3,0,"eff. Jähr. Kosten",3,0,0.33333,3,0,12,3,0,"jährlich",3,0,1,3,0]
[null,null,4,0,null,4,0,null,4,0,null,4,0,null,4,0,null,4,0,null,4,0]
[null,null,5,0,null,5,0,null,5,0,null,5,0,null,5,0,null,5,0,null,5,0]
[null,null,6,0,null,6,0,null,6,0,null,6,0,null,6,0,null,6,0,null,6,0]
[null,null,7,0,null,7,0,null,7,0,null,7,0,null,7,0,null,7,0,null,7,0]
[null,null,8,0,null,8,0,null,8,0,null,8,0,null,8,0,null,8,0,null,8,0]

{"sheet":"Tabelle2","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Tabelle3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}