{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Tabelle1"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Tabelle1","index":0,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[[5,4,5,5],[4,0,4,1]]}
[]
[]
[]
[]
["RhB Immobilien AG, Bahnhofstrasse 25, 7001 Chur",null,null,"Projekt","Bahnhofareal Ilanz"]
["E-Mail: Patrick.Naepflin@rhb-immobilien.ch",null,null,"Bewerber*in"]
["Wir bitten Sie, alle rot hinterlegten Felder auszufüllen.",null,null,"Datum"]
[]
["Businessplan für Verkaufsfläche Nr.",null,null,"Fläche",null,"m2"]
[]
[null,"1. Jahr","2. Jahr","3. Jahr","4. Jahr","5. Jahr"]
[]
["Bruttoumsatz inklusive MWST",{"$f":"B14/100*108.1","v":0},{"$f":"C14/100*108.1","v":0},{"$f":"D14/100*108.1","v":0},0,0]
["Nettoumsatz inklusive MWST",0,0,0,0,0]
[]
["Warenaufwand",null,0,0,0,0]
["Personalaufwand",0,0,0,0,0]
["Betriebsaufwand",0,0,0,0,0]
["Total Waren-/Personal-/Betriebsaufwand",{"$f":"SUM(B16:B18)","v":0},{"$f":"SUM(C16:C18)","v":0},{"$f":"SUM(D16:D18)","v":0},{"$f":"SUM(E16:E18)","v":0},{"$f":"SUM(F16:F18)","v":0}]
[]
["Unterhalt / Reparaturen / Ersatz",0,0,0,0,0]
["Zinsen/Amortisation Mieterausbau",0,0,0,0,0]
["Abschreibung Mieterinvestitionen",0,0,0,0,0]
["Kommission, Gebühren, Leasing",0,0,0,0,0]
["Nebenkosten Mietobjekt",{"$f":"E9*45","v":0},{"$f":"E9*45","v":0},{"$f":"E9*45","v":0},{"$f":"E9*45","v":0},{"$f":"E9*45","v":0}]
["Total Übriger Aufwand / Abschreibungen",{"$f":"SUM(B21:B25)","v":0},{"$f":"SUM(C21:C25)","v":0},0,0,0]
[]
["Erfolg ohne Miete",{"$f":"B13-B19-B26","v":0},{"$f":"C13-C19-C26","v":0},{"$f":"D13-D19-D26","v":0},{"$f":"E13-E19-E26","v":0},{"$f":"F13-F19-F26","v":0}]
[]
["Miete / Jahr netto",0,0,0,0,0]
[]
["Betriebserfolg",{"$f":"B28-B30","v":0},{"$f":"C28-C30","v":0},0,0,0]
[]
["Tagesumsatz bei 310 Verkaufstagen",{"$f":"B13/310","v":0},{"$f":"C13/310","v":0},0,0,0]
["Miete pro m2 p.a.",{"$f":"B30/E9","v":{"$error":"#DIV/0!"}},{"$f":"C30/E9","v":{"$error":"#DIV/0!"}},{"$f":"D30/E9","v":{"$error":"#DIV/0!"}},{"$f":"E30/E9","v":{"$error":"#DIV/0!"}},{"$f":"F30/E9","v":{"$error":"#DIV/0!"}}]