{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["Statistik 1","Statistik 2","Statistik 3","Betriebsrechnung","Hilfstabelle"],"not_rendered":{"external_links":1,"defined_names":5},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Statistik 1","index":0,"n_rows":88,"n_cols":40,"rows_kept":88,"merged":[[0,0,1,15],[0,16,1,34],[0,35,1,38],[2,0,2,22],[2,23,2,38],[3,0,3,22],[3,23,3,38],[4,0,4,6],[4,7,4,38],[5,0,5,6],[5,7,5,18],[5,19,5,20],[5,21,5,22],[5,23,5,24],[5,25,5,38],[6,0,6,6],[6,7,6,11],[6,12,6,18],[6,19,6,24],[6,25,6,28],[6,29,6,34],[6,35,6,38],[7,0,7,6],[7,7,7,18],[7,19,7,22],[7,23,7,28],[7,29,7,32],[7,33,7,38],[8,0,8,6],[8,7,8,18],[8,19,8,21],[8,22,8,28],[8,29,8,32],[8,33,8,38],[9,0,9,38],[10,0,10,38],[11,0,11,12],[11,13,11,38],[12,0,12,38],[13,0,13,17],[13,18,13,38],[14,0,14,24],[14,25,14,38],[15,0,15,38],[16,0,16,38],[17,0,17,2],[17,3,17,23],[17,24,20,38],[18,0,18,2],[18,3,18,23],[18,39,18,42],[19,0,19,2],[19,3,19,23],[20,0,20,2],[20,3,20,23],[21,0,21,38],[22,0,22,2],[22,3,22,18],[22,19,22,21],[22,22,22,38],[23,0,23,2],[23,3,23,18],[23,19,23,21],[23,22,23,38],[24,0,24,2],[24,3,24,18],[24,19,24,21],[24,22,24,38],[25,0,25,38],[26,0,26,38],[26,39,26,45],[27,0,27,38],[28,0,28,2],[28,3,28,18],[28,19,28,21],[28,22,28,38],[29,0,29,2],[29,3,29,18],[29,19,29,21],[29,22,29,38],[30,0,30,38],[31,0,31,38],[31,39,31,45],[32,0,32,38],[33,0,35,4],[33,5,35,38],[36,0,36,5],[36,6,36,9],[36,10,36,12],[36,13,36,16],[36,17,36,19],[36,20,36,23],[36,24,36,26],[36,27,36,35],[36,36,36,38],[37,0,37,38],[38,0,39,38],[40,0,40,38],[41,0,41,12],[41,13,41,25],[41,26,41,38],[42,0,42,12],[42,13,42,16],[42,17,42,25],[42,26,42,29],[42,30,42,38],[43,0,43,12],[43,13,43,25],[43,26,43,38],[44,0,44,12],[44,13,44,16],[44,17,44,25],[44,26,44,29],[44,30,44,38],[45,0,45,12],[45,13,45,25],[45,26,45,38],[46,0,46,12],[46,13,46,16],[46,17,46,25],[46,26,46,29],[46,30,46,38],[47,0,47,12],[47,13,47,25],[47,26,47,38],[48,0,48,12],[48,13,48,16],[48,17,48,25],[48,26,48,29],[48,30,48,38],[49,0,49,12],[49,13,49,25],[49,26,49,38],[50,0,50,12],[50,13,50,16],[50,17,50,25],[50,26,50,29],[50,30,50,38],[51,0,51,12],[51,13,51,25],[51,26,51,38],[52,0,52,12],[52,13,52,16],[52,17,52,25],[52,26,52,29],[52,30,52,38],[53,0,53,12],[53,13,53,25],[53,26,53,38],[54,0,54,12],[54,13,54,16],[54,17,54,25],[54,26,54,29],[54,30,54,38],[55,0,55,12],[55,13,55,25],[55,26,55,38],[56,0,56,12],[56,13,56,16],[56,17,56,25],[56,26,56,29],[56,30,56,38],[57,0,57,12],[57,13,57,25],[57,26,57,38],[58,0,58,12],[58,13,58,16],[58,17,58,25],[58,26,58,29],[58,30,58,38],[59,0,59,12],[59,13,59,25],[59,26,59,38],[60,0,60,12],[60,13,60,16],[60,17,60,25],[60,26,60,29],[60,30,60,38],[61,0,61,38],[62,0,62,38],[63,0,64,15],[63,16,64,17],[63,18,64,19],[63,20,64,34],[63,35,64,36],[63,37,64,38],[65,0,65,13],[65,14,65,15],[65,16,65,17],[65,18,65,19],[65,20,65,32],[65,33,65,34],[65,35,65,36],[65,37,65,38],[66,0,66,13],[66,14,66,15],[66,16,66,17],[66,18,66,19],[66,20,66,32],[66,33,66,34],[66,35,66,36],[66,37,66,38],[67,0,67,13],[67,14,67,15],[67,16,67,17],[67,18,67,19],[67,20,67,32],[67,33,67,34],[67,35,67,36],[67,37,67,38],[68,0,68,13],[68,14,68,15],[68,16,68,17],[68,18,68,19],[68,20,68,32],[68,33,68,34],[68,35,68,36],[68,37,68,38],[69,0,69,13],[69,14,69,15],[69,16,69,17],[69,18,69,19],[69,20,69,32],[69,33,69,34],[69,35,69,36],[69,37,69,38],[70,0,70,13],[70,14,70,15],[70,16,70,17],[70,18,70,19],[70,20,70,32],[70,33,70,34],[70,35,70,36],[70,37,70,38],[71,0,71,13],[71,14,71,15],[71,16,71,17],[71,18,71,19],[71,20,71,32],[71,33,71,34],[71,35,71,36],[71,37,71,38],[72,0,72,13],[72,14,72,15],[72,16,72,17],[72,18,72,19],[72,20,72,32],[72,33,72,34],[72,35,72,36],[72,37,72,38],[73,0,73,13],[73,14,73,15],[73,16,73,17],[73,18,73,19],[73,20,73,32],[73,33,73,34],[73,35,73,36],[73,37,73,38],[74,0,74,13],[74,14,74,15],[74,16,74,17],[74,18,74,19],[74,20,74,32],[74,33,74,34],[74,35,74,36],[74,37,74,38],[75,0,75,13],[75,14,75,15],[75,16,75,17],[75,18,75,19],[75,20,75,32],[75,33,75,34],[75,35,75,36],[75,37,75,38],[76,0,76,13],[76,14,76,15],[76,16,76,17],[76,18,76,19],[76,20,76,32],[76,33,76,34],[76,35,76,36],[76,37,76,38],[77,0,77,13],[77,14,77,15],[77,16,77,17],[77,18,77,19],[77,20,77,32],[77,33,77,34],[77,35,77,36],[77,37,77,38],[78,0,78,13],[78,14,78,15],[78,16,78,17],[78,18,78,19],[78,20,78,32],[78,33,78,34],[78,35,78,36],[78,37,78,38],[79,0,80,15],[79,16,80,17],[79,18,80,19],[79,20,79,34],[79,35,79,36],[79,37,79,38],[80,20,80,34],[80,35,80,36],[80,37,80,38],[81,0,81,15],[81,16,81,17],[81,18,81,19],[81,20,81,34],[81,35,81,36],[81,37,81,38],[82,0,82,38],[83,0,83,15],[83,16,83,17],[83,18,83,19],[83,20,83,34],[83,35,83,36],[83,37,83,38],[84,0,84,15],[84,16,84,17],[84,18,84,19],[84,20,84,34],[84,35,84,36],[84,37,84,38],[85,0,85,38],[86,0,86,15],[86,16,86,17],[86,18,86,19],[86,20,87,38],[87,0,87,15],[87,16,87,17],[87,18,87,19]],"flags":["formulas_cached_only"]}
["STATISTIK / BETRIEBSDATEN",{"$nulls":15},"Formular Pflegefachpersonen",{"$nulls":18},2013]
[]
["Bitte einsenden bis 31. März 2014 an:",{"$nulls":22},"paula.berni@san.gr.ch"]
["1. Allgemeine Angaben"]
["Name, Vorname",{"$nulls":6},"Kost Franz"]
["Adresse/Strasse Nr",{"$nulls":6},"Alt Strass 19",{"$nulls":11},"PLZ",null,7203,null,"Ort",null,"Trimmis"]
["Korr.-Sprache BfS",{"$nulls":11},"",{"$nulls":6},"Organisation Nr",{"$nulls":9},"BUR Nr (BSV)"]
["E - Mail - Adresse",{"$nulls":6},"franzxkost@bluemail.ch",{"$nulls":11},"Telefon Nr",{"$nulls":3},"081 3537044",{"$nulls":5},"Telefax Nr"]
["Sachbearbeiter/in",{"$nulls":18},"Bank/Kto",null,null,"CH58 8104 8000 0064 4929 7",{"$nulls":6},"Postcheck"]
["2. Rechtsform des Betriebs und der Trägerschaft"]
["2.1 Rechtsform des Betriebs"]
[{"$nulls":13},""]
["2.2 Rechtsform der Trägerschaft"]
[{"$nulls":18},""]
[""]
["3. Dienstleistungsangebot"]
["3.1 Spitex-Kerndienstleistungen"]
[{"$nulls":3},"KLV-Leistungen: Pflege gemäss Art. 25a, Abs. 1, KVG ",{"$nulls":20},""]
[{"$nulls":3},"KLV-Leistungen: Akut- und Übergangspflege"]
[{"$nulls":3},"Hauswirtschaftliche und sozialbetreuerische Leistungen"]
[{"$nulls":3},"Mahlzeitendienst"]
["3.2 Weitere Spitex-Leistungen (Nur aufführen, wenn die Leistungen in der Betriebsrechnung enthalten sind)"]
[{"$nulls":3},"Sozialdienst",{"$nulls":18},"Fahrdienst"]
[{"$nulls":3},"Mütter-/Väterberatung",{"$nulls":18},"Notrufsystem"]
[{"$nulls":3},"Therapeutische Dienstleistungen",{"$nulls":18},"Andere"]
[""]
[{"$nulls":39},""]
["3.3 Andere Dienstleistungen"]
[{"$nulls":3},"Tages- oder Nachtstätten",{"$nulls":18},"Spital"]
[{"$nulls":3},"Heim",{"$nulls":18},"Andere (z.B. HMO)"]
[""]
[{"$nulls":39},""]
["4. Tätigkeitsgebiet "]
["Gemeinden\n"]
[]
[]
["Altersgruppe Einw.",{"$nulls":5},"0-64 J.:",{"$nulls":3},0,null,null,"65–79 J.:",{"$nulls":3},0,null,null,"80– Jährige:",{"$nulls":3},0,null,null,"Total Einw. per 31.12.2012",{"$nulls":8},""]
["4.1 Leistungen nur in einem Kanton"]
[]
[]
["4.2 Leistungen in mehreren Kantonen (maximal 10 angeben)"]
[{"$nulls":13},"Anzahl Klient/innen",{"$nulls":12},"Anzahl verrechnete Stunden"]
[{"$nulls":13},3,{"$nulls":12},153]
[{"$nulls":13},"Anzahl Klient/innen",{"$nulls":12},"Anzahl verrechnete Stunden"]
[{"$nulls":13},0,{"$nulls":12},0]
[{"$nulls":13},"Anzahl Klient/innen",{"$nulls":12},"Anzahl verrechnete Stunden"]
[]
[{"$nulls":13},"Anzahl Klient/innen",{"$nulls":12},"Anzahl verrechnete Stunden"]
[]
[{"$nulls":13},"Anzahl Klient/innen",{"$nulls":12},"Anzahl verrechnete Stunden"]
[]
[{"$nulls":13},"Anzahl Klient/innen",{"$nulls":12},"Anzahl verrechnete Stunden"]
[]
[{"$nulls":13},"Anzahl Klient/innen",{"$nulls":12},"Anzahl verrechnete Stunden"]
[]
[{"$nulls":13},"Anzahl Klient/innen",{"$nulls":12},"Anzahl verrechnete Stunden"]
[]
[{"$nulls":13},"Anzahl Klient/innen",{"$nulls":12},"Anzahl verrechnete Stunden"]
[]
[{"$nulls":13},"Anzahl Klient/innen",{"$nulls":12},"Anzahl verrechnete Stunden"]
[]
[]
["5. Personal und Stellen"]
["5.1 Qualifikation der angestellten\n      und entlöhnten Mitarbeiter/innen",{"$nulls":15},"Perso-\nnen",null,"Stellen",{"$nulls":16},"Perso-\nnen",null,"Stellen"]
[]
["Pflegefachfrau / Pflegefachmann FH",{"$nulls":13},"PFP",{"$nulls":5},"Betagtenbetreuer/in (EFZ) ohne Zusatzqualifikation",{"$nulls":12},"FA"]
["Pflegefachfrau/mann HF",{"$nulls":13},"PFP",{"$nulls":5},"Pflegeassistent/in SRK",{"$nulls":12},"HH2"]
["Pflegefachfrau/mann DN II",{"$nulls":13},"PFP",{"$nulls":5},"Nachdiplom, spitalext. Gesundheits- Krankenpflege",{"$nulls":12},"PFP"]
["Dipl. Pflegefachfrau/mann (AKP, GKP, KWS, PsyKP)",{"$nulls":13},"PFP",null,{"v":1,"d":"1 "},{"$nulls":3},"Nachdiplom, Mütter-/Väterberatung",{"$nulls":12},"PFP"]
["Hebamme",{"$nulls":13},"AND",{"$nulls":5},"Andere Nachdiplome (HÖFA I, Pflegeleitung, Palliative Care,...)",{"$nulls":12},"PFP"]
["Dipl. Pflegefachfrau/mann DN I",{"$nulls":13},"PFP",{"$nulls":5},"Dipl. Sozialarbeiter/in- / Sozialpädagog/in",{"$nulls":12},"AND"]
["Krankenpflegerin/-pfleger FA SRK",{"$nulls":13},"FA1",{"$nulls":5},"Therapeutische Ausbildung mit Diplom (Ergo, Physio,...)",{"$nulls":12},"AND"]
["FAGE, Hauspflege EFZ mit Zusatzquali., FABE mit Zusatzquali.",{"$nulls":13},"FA1",{"$nulls":5},"Praktikant/in",{"$nulls":12},"LP"]
["Hauspflege EFZ ohne Zusatzquali., FABE ohne Zusatzquali.",{"$nulls":13},"FA",{"$nulls":5},"Ausbildung im Leitungs- und Administrationsbereich",{"$nulls":12},"LAP"]
["Medizinische Praxisassistentin EFZ",{"$nulls":13},"AND",{"$nulls":5},"Pflege-/Betreuungskurse (z.B. SRK-Pflegehelferinnenkurs)",{"$nulls":12},"HH2"]
["Hauspflege-Diplom (kantonal) mit Zusatzqualifikation",{"$nulls":13},"FA1",{"$nulls":5},"Keine spezifische Ausbildung Hilfe/Pflege zu Hause",{"$nulls":12},"HH1"]
["Hauspflege-Diplom (kantonal) ohne Zusatzqualifikation",{"$nulls":13},"FA",{"$nulls":5},"HF-Studierende 1 (ausgebildete FAGE)",{"$nulls":12},"HF1"]
["Lernende (FAGE/FABE)",{"$nulls":13},"LP",{"$nulls":5},"HF-Studierende 2 (übrige)",{"$nulls":12},"HF2"]
["Betagtenbetreuer/in (EFZ) mit Zusatzqualifikation",{"$nulls":13},"FA1",{"$nulls":5},"Total Personal",{"$nulls":14},1,null,0]
["5.2 Hauptfunktionen der Angestellten\n      und entlöhnten Mitarbeiter/innen",{"$nulls":19},"Leitung (EL, Geschäftsleitung GL)"]
[{"$nulls":20},"Administration (Sekretariat, Buchhaltung)"]
["Pflege und Hilfe von Klient/innen",{"$nulls":19},"Total",{"$nulls":14},"Fehler!",null,0]
["6. Mahlzeitendienst und weitere Spitex-Leistungen"]
["6.1 Mahlzeitendienst",{"$nulls":15},"Klient/\ninnen",null,"Mahl-\nzeiten",{"$nulls":16},"Klient/\ninnen",null,"Mahl-\nzeiten"]
["Organisierter Mahlzeitendienst in eigener Rechnung",{"$nulls":19},"davon Mahlzeitendienst für Gäste etc. (nicht beitragsberechtigt)"]
[]
["6.2 Weitere Spitex-Leistungen",{"$nulls":15},"Klient/\ninnen",null,"Stunden",null,""]
["Anzahl Klienten / verrechnete Stunden"]

{"sheet":"Statistik 2","index":1,"n_rows":32,"n_cols":19,"rows_kept":32,"merged":[[0,0,0,17],[0,18,0,20],[1,0,3,11],[1,12,2,14],[1,15,2,17],[1,18,2,20],[3,12,3,14],[3,15,3,17],[3,18,3,20],[4,0,6,0],[4,1,4,11],[4,12,4,14],[4,15,4,17],[4,18,4,20],[5,1,5,11],[5,12,5,14],[5,15,5,17],[5,18,5,20],[6,1,6,11],[6,12,6,14],[6,15,6,17],[6,18,6,20],[7,0,9,0],[7,1,7,11],[7,12,7,14],[7,15,7,17],[7,18,7,20],[8,1,8,11],[8,12,8,14],[8,15,8,17],[8,18,8,20],[9,1,9,11],[9,12,9,14],[9,15,9,17],[9,18,9,20],[10,0,12,0],[10,1,10,11],[10,12,10,14],[10,15,10,17],[10,18,10,20],[11,1,11,11],[11,12,11,14],[11,15,11,17],[11,18,11,20],[12,1,12,11],[12,12,12,14],[12,15,12,17],[12,18,12,20],[13,0,15,0],[13,1,13,11],[13,12,13,14],[13,15,13,17],[13,18,13,20],[14,1,14,11],[14,12,14,14],[14,15,14,17],[14,18,14,20],[15,1,15,11],[15,12,15,14],[15,15,15,17],[15,18,15,20],[16,0,18,0],[16,1,16,11],[16,12,16,14],[16,15,16,17],[16,18,16,20],[17,1,17,11],[17,12,17,14],[17,15,17,17],[17,18,17,20],[18,1,18,11],[18,12,18,14],[18,15,18,17],[18,18,18,20],[19,0,19,20],[20,0,20,20],[21,0,22,11],[21,12,21,14],[21,15,21,17],[21,18,21,20],[22,12,22,14],[22,15,22,17],[22,18,22,20],[23,0,23,11],[23,12,23,14],[23,15,23,17],[23,18,23,20],[24,0,24,11],[24,12,24,14],[24,15,24,17],[24,18,24,20],[31,0,31,14],[31,15,31,20]],"flags":["formulas_cached_only"]}
["6.4 Klienten nach Dienstleistung / Alter und Geschlecht",{"$nulls":17},2013]
["Klientinnen und Klienten",{"$nulls":11},"Frauen",null,null,"Männer",null,null,"Total\nKlienten"]
[]
[{"$nulls":12},"Anzahl",null,null,"Anzahl",null,null,"Anzahl"]
["0 - 4 jährige","KLV-Leistungen gemäss Art. 25 Abs. 1 KVG",{"$nulls":16},0]
[null,"KLV-Leistungen: Akut- und Übergangspflege",{"$nulls":16},0]
[null,"Hauswirtschaftliche und soz.betreuerische Leist.",{"$nulls":16},0]
["5 - 19 jährige","KLV-Leistungen gemäss Art. 25 Abs. 1 KVG",{"$nulls":16},0]
[null,"KLV-Leistungen: Akut- und Übergangspflege",{"$nulls":16},0]
[null,"Hauswirtschaftliche und soz.betreuerische Leist.",{"$nulls":16},0]
["20 - 64 jährige","KLV-Leistungen gemäss Art. 25 Abs. 1 KVG",{"$nulls":10},1,null,null,1,null,null,2]
[null,"KLV-Leistungen: Akut- und Übergangspflege",{"$nulls":16},0]
[null,"Hauswirtschaftliche und soz.betreuerische Leist.",{"$nulls":16},0]
["65 - 79 jährige","KLV-Leistungen gemäss Art. 25 Abs. 1 KVG",{"$nulls":10},1,{"$nulls":5},1]
[null,"KLV-Leistungen: Akut- und Übergangspflege",{"$nulls":16},0]
[null,"Hauswirtschaftliche und soz.betreuerische Leist.",{"$nulls":16},0]
["80-jährige\nund älter","KLV-Leistungen gemäss Art. 25 Abs. 1 KVG",{"$nulls":16},0]
[null,"KLV-Leistungen: Akut- und Übergangspflege",{"$nulls":16},0]
[null,"Hauswirtschaftliche und soz.betreuerische Leist.",{"$nulls":16},0]
[]
["6.5 Total Klient/innen welche Leistungen beziehen"]
[{"$nulls":12},"Frauen",null,null,"Männer",null,null,"Total Klienten"]
[{"$nulls":12},"Anzahl",null,null,"Anzahl",null,null,"Anzahl"]
["Total Klient/innen aller Altersgruppen",{"$nulls":11},2,null,null,1,null,null,3]
["davon mit beiden \"KLV\"-Leistungen",{"$nulls":17},0]
[]
[]
[]
[]
[]
[]
["Kost Franz",{"$nulls":14},"Statistik 2013"]

{"sheet":"Statistik 3","index":2,"n_rows":93,"n_cols":49,"rows_kept":93,"merged":[[0,0,0,47],[0,48,0,53],[1,0,3,11],[1,12,1,14],[1,15,2,17],[1,18,1,20],[1,21,1,23],[1,24,1,26],[1,27,1,29],[1,30,1,32],[1,33,1,35],[1,36,1,38],[1,39,1,41],[1,42,1,44],[1,45,1,47],[1,48,2,50],[2,12,2,14],[2,18,2,20],[2,21,2,23],[2,24,2,26],[2,27,2,29],[2,30,2,32],[2,33,2,35],[2,36,2,38],[2,39,2,41],[2,42,2,44],[2,45,2,47],[3,12,3,14],[3,15,3,17],[3,18,3,20],[3,21,3,23],[3,24,3,26],[3,27,3,29],[3,30,3,32],[3,39,3,41],[3,42,3,44],[3,45,3,47],[3,48,3,50],[4,0,16,0],[4,1,4,11],[4,12,4,14],[4,15,4,17],[4,18,4,20],[4,21,4,23],[4,24,4,26],[4,33,4,35],[4,36,4,38],[4,39,4,41],[4,42,4,44],[4,48,4,50],[5,1,5,11],[5,12,5,14],[5,15,5,17],[5,18,5,20],[5,21,5,23],[5,24,5,26],[5,30,5,32],[5,36,5,38],[5,39,5,41],[5,48,5,50],[6,1,6,11],[6,12,6,14],[6,15,6,17],[6,18,6,20],[6,21,6,23],[6,24,6,26],[6,39,6,41],[6,48,6,50],[7,1,7,11],[7,12,7,14],[7,15,7,17],[7,18,7,20],[7,21,7,23],[7,24,7,26],[7,27,7,29],[7,30,7,32],[7,39,7,41],[7,42,7,44],[7,45,7,47],[7,48,7,50],[8,1,8,11],[8,12,8,14],[8,15,8,17],[8,18,8,20],[8,21,8,23],[8,24,8,26],[8,27,8,29],[8,39,8,41],[8,42,8,44],[8,48,8,50],[9,1,9,11],[9,12,9,14],[9,15,9,17],[9,18,9,20],[9,21,9,23],[9,24,9,26],[9,27,9,29],[9,30,9,32],[9,39,9,41],[9,42,9,44],[9,45,9,47],[9,48,9,50],[10,1,10,11],[10,12,10,14],[10,15,10,17],[10,18,10,20],[10,21,10,23],[10,24,10,26],[10,27,10,29],[10,30,10,32],[10,36,10,38],[10,42,10,44],[10,45,10,47],[10,48,10,50],[11,1,11,11],[11,12,11,14],[11,15,11,17],[11,18,11,20],[11,21,11,23],[11,24,11,26],[11,27,11,29],[11,42,11,44],[11,48,11,50],[12,1,12,11],[12,12,12,14],[12,15,12,17],[12,18,12,20],[12,21,12,23],[12,24,12,26],[12,30,12,32],[12,36,12,38],[12,39,12,41],[12,42,12,44],[12,45,12,47],[12,48,12,50],[13,1,13,11],[13,12,13,14],[13,15,13,17],[13,18,13,20],[13,21,13,23],[13,24,13,26],[13,27,13,29],[13,30,13,32],[13,33,13,35],[13,36,13,38],[13,39,13,41],[13,42,13,44],[13,48,13,50],[14,1,14,11],[14,12,14,14],[14,15,14,17],[14,18,14,20],[14,21,14,23],[14,24,14,26],[14,27,14,29],[14,30,14,32],[14,33,14,35],[14,36,14,38],[14,39,14,41],[14,42,14,44],[14,48,14,50],[15,1,15,11],[15,12,15,14],[15,15,15,17],[15,18,15,20],[15,21,15,23],[15,24,15,26],[15,27,15,29],[15,30,15,32],[15,33,15,35],[15,45,15,47],[15,48,15,50],[16,1,16,11],[16,12,16,14],[16,15,16,17],[16,18,16,20],[16,21,16,23],[16,24,16,26],[16,27,16,29],[16,36,16,38],[16,39,16,41],[16,42,16,44],[16,48,16,50],[17,0,29,0],[17,1,17,11],[17,12,17,14],[17,15,17,17],[17,18,17,20],[17,21,17,23],[17,24,17,26],[17,27,17,29],[17,30,17,32],[17,33,17,35],[17,36,17,38],[17,42,17,44],[17,48,17,50],[18,1,18,11],[18,12,18,14],[18,15,18,17],[18,18,18,20],[18,21,18,23],[18,24,18,26],[18,27,18,29],[18,48,18,50],[19,1,19,11],[19,12,19,14],[19,15,19,17],[19,18,19,20],[19,21,19,23],[19,24,19,26],[19,30,19,32],[19,33,19,35],[19,36,19,38],[19,48,19,50],[20,1,20,11],[20,12,20,14],[20,15,20,17],[20,18,20,20],[20,21,20,23],[20,24,20,26],[20,30,20,32],[20,33,20,35],[20,36,20,38],[20,39,20,41],[20,42,20,44],[20,48,20,50],[21,1,21,11],[21,12,21,14],[21,15,21,17],[21,18,21,20],[21,21,21,23],[21,24,21,26],[21,27,21,29],[21,33,21,35],[21,39,21,41],[21,42,21,44],[21,45,21,47],[21,48,21,50],[22,1,22,11],[22,12,22,14],[22,15,22,17],[22,18,22,20],[22,21,22,23],[22,24,22,26],[22,27,22,29],[22,30,22,32],[22,33,22,35],[22,36,22,38],[22,39,22,41],[22,45,22,47],[22,48,22,50],[23,1,23,11],[23,12,23,14],[23,15,23,17],[23,18,23,20],[23,21,23,23],[23,24,23,26],[23,27,23,29],[23,30,23,32],[23,33,23,35],[23,36,23,38],[23,39,23,41],[23,45,23,47],[23,48,23,50],[24,1,24,11],[24,12,24,14],[24,15,24,17],[24,18,24,20],[24,21,24,23],[24,24,24,26],[24,30,24,32],[24,33,24,35],[24,45,24,47],[24,48,24,50],[25,1,25,11],[25,12,25,14],[25,15,25,17],[25,18,25,20],[25,21,25,23],[25,24,25,26],[25,27,25,29],[25,30,25,32],[25,33,25,35],[25,36,25,38],[25,39,25,41],[25,45,25,47],[25,48,25,50],[26,1,26,11],[26,12,26,14],[26,15,26,17],[26,18,26,20],[26,21,26,23],[26,24,26,26],[26,27,26,29],[26,30,26,32],[26,42,26,44],[26,45,26,47],[26,48,26,50],[27,1,27,11],[27,12,27,14],[27,15,27,17],[27,18,27,20],[27,21,27,23],[27,27,27,29],[27,30,27,32],[27,39,27,41],[27,42,27,44],[27,45,27,47],[27,48,27,50],[28,1,28,11],[28,12,28,14],[28,15,28,17],[28,18,28,20],[28,21,28,23],[28,24,28,26],[28,27,28,29],[28,30,28,32],[28,45,28,47],[28,48,28,50],[29,1,29,11],[29,12,29,14],[29,15,29,17],[29,18,29,20],[29,21,29,23],[29,24,29,26],[29,27,29,29],[29,30,29,32],[29,45,29,47],[29,48,29,50],[30,0,42,0],[30,1,30,11],[30,12,30,14],[30,15,30,17],[30,18,30,20],[30,21,30,23],[30,24,30,26],[30,27,30,29],[30,30,30,32],[30,42,30,44],[30,45,30,47],[30,48,30,50],[31,1,31,11],[31,12,31,14],[31,15,31,17],[31,18,31,20],[31,21,31,23],[31,24,31,26],[31,36,31,38],[31,42,31,44],[31,45,31,47],[31,48,31,50],[32,1,32,11],[32,12,32,14],[32,15,32,17],[32,18,32,20],[32,21,32,23],[32,24,32,26],[32,27,32,29],[32,30,32,32],[32,39,32,41],[32,45,32,47],[32,48,32,50],[33,1,33,11],[33,12,33,14],[33,15,33,17],[33,18,33,20],[33,21,33,23],[33,24,33,26],[33,27,33,29],[33,30,33,32],[33,36,33,38],[33,39,33,41],[33,45,33,47],[33,48,33,50],[34,1,34,11],[34,12,34,14],[34,15,34,17],[34,18,34,20],[34,21,34,23],[34,24,34,26],[34,27,34,29],[34,30,34,32],[34,33,34,35],[34,36,34,38],[34,39,34,41],[34,48,34,50],[35,1,35,11],[35,12,35,14],[35,15,35,17],[35,18,35,20],[35,21,35,23],[35,24,35,26],[35,27,35,29],[35,30,35,32],[35,33,35,35],[35,36,35,38],[35,42,35,44],[35,45,35,47],[35,48,35,50],[36,1,36,11],[36,12,36,14],[36,15,36,17],[36,18,36,20],[36,21,36,23],[36,24,36,26],[36,27,36,29],[36,30,36,32],[36,33,36,35],[36,36,36,38],[36,39,36,41],[36,42,36,44],[36,45,36,47],[36,48,36,50],[37,1,37,11],[37,12,37,14],[37,15,37,17],[37,18,37,20],[37,21,37,23],[37,24,37,26],[37,27,37,29],[37,30,37,32],[37,33,37,35],[37,36,37,38],[37,39,37,41],[37,42,37,44],[37,45,37,47],[37,48,37,50],[38,1,38,11],[38,12,38,14],[38,15,38,17],[38,18,38,20],[38,21,38,23],[38,24,38,26],[38,27,38,29],[38,30,38,32],[38,39,38,41],[38,45,38,47],[38,48,38,50],[39,1,39,11],[39,12,39,14],[39,15,39,17],[39,18,39,20],[39,21,39,23],[39,24,39,26],[39,27,39,29],[39,36,39,38],[39,39,39,41],[39,42,39,44],[39,45,39,47],[39,48,39,50],[40,1,40,11],[40,12,40,14],[40,15,40,17],[40,18,40,20],[40,21,40,23],[40,24,40,26],[40,27,40,29],[40,30,40,32],[40,33,40,35],[40,36,40,38],[40,39,40,41],[40,42,40,44],[40,45,40,47],[40,48,40,50],[41,1,41,11],[41,12,41,14],[41,15,41,17],[41,18,41,20],[41,21,41,23],[41,24,41,26],[41,27,41,29],[41,30,41,32],[41,36,41,38],[41,45,41,47],[41,48,41,50],[42,1,42,11],[42,12,42,14],[42,15,42,17],[42,18,42,20],[42,21,42,23],[42,24,42,26],[42,27,42,29],[42,30,42,32],[42,33,42,35],[42,36,42,38],[42,39,42,41],[42,42,42,44],[42,45,42,47],[42,48,42,50],[43,0,55,0],[43,1,43,11],[43,12,43,14],[43,15,43,17],[43,18,43,20],[43,21,43,23],[43,24,43,26],[43,27,43,29],[43,30,43,32],[43,33,43,35],[43,36,43,38],[43,39,43,41],[43,42,43,44],[43,45,43,47],[43,48,43,50],[44,1,44,11],[44,12,44,14],[44,15,44,17],[44,18,44,20],[44,21,44,23],[44,24,44,26],[44,27,44,29],[44,30,44,32],[44,33,44,35],[44,36,44,38],[44,42,44,44],[44,45,44,47],[44,48,44,50],[45,1,45,11],[45,12,45,14],[45,15,45,17],[45,18,45,20],[45,21,45,23],[45,24,45,26],[45,27,45,29],[45,30,45,32],[45,33,45,35],[45,39,45,41],[45,42,45,44],[45,45,45,47],[45,48,45,50],[46,1,46,11],[46,12,46,14],[46,15,46,17],[46,18,46,20],[46,21,46,23],[46,24,46,26],[46,27,46,29],[46,30,46,32],[46,33,46,35],[46,39,46,41],[46,42,46,44],[46,45,46,47],[46,48,46,50],[47,1,47,11],[47,12,47,14],[47,15,47,17],[47,18,47,20],[47,21,47,23],[47,24,47,26],[47,27,47,29],[47,36,47,38],[47,39,47,41],[47,42,47,44],[47,45,47,47],[47,48,47,50],[48,1,48,11],[48,12,48,14],[48,15,48,17],[48,18,48,20],[48,21,48,23],[48,24,48,26],[48,27,48,29],[48,30,48,32],[48,42,48,44],[48,45,48,47],[48,48,48,50],[49,1,49,11],[49,12,49,14],[49,15,49,17],[49,18,49,20],[49,21,49,23],[49,24,49,26],[49,27,49,29],[49,30,49,32],[49,36,49,38],[49,42,49,44],[49,45,49,47],[49,48,49,50],[50,1,50,11],[50,12,50,14],[50,15,50,17],[50,18,50,20],[50,21,50,23],[50,24,50,26],[50,27,50,29],[50,30,50,32],[50,33,50,35],[50,36,50,38],[50,42,50,44],[50,48,50,50],[51,1,51,11],[51,12,51,14],[51,15,51,17],[51,18,51,20],[51,21,51,23],[51,24,51,26],[51,27,51,29],[51,30,51,32],[51,33,51,35],[51,36,51,38],[51,39,51,41],[51,45,51,47],[52,1,52,11],[52,12,52,14],[52,15,52,17],[52,18,52,20],[52,21,52,23],[52,24,52,26],[52,27,52,29],[52,30,52,32],[52,33,52,35],[52,36,52,38],[52,39,52,41],[52,48,52,50],[53,1,53,11],[53,12,53,14],[53,15,53,17],[53,18,53,20],[53,21,53,23],[53,24,53,26],[53,27,53,29],[53,30,53,32],[53,33,53,35],[53,36,53,38],[53,39,53,41],[53,42,53,44],[53,45,53,47],[54,1,54,11],[54,12,54,14],[54,15,54,17],[54,18,54,20],[54,21,54,23],[54,24,54,26],[54,27,54,29],[54,30,54,32],[54,33,54,35],[54,36,54,38],[54,39,54,41],[54,42,54,44],[54,45,54,47],[54,48,54,50],[55,1,55,11],[55,12,55,14],[55,15,55,17],[55,18,55,20],[55,21,55,23],[55,24,55,26],[55,30,55,32],[55,39,55,41],[55,42,55,44],[55,45,55,47],[55,48,55,50],[56,12,56,14],[56,15,56,17],[56,18,56,20],[56,21,56,23],[56,24,56,26],[56,27,56,29],[56,30,56,32],[56,42,56,44],[56,45,56,47],[56,48,56,50],[57,12,57,14],[57,15,57,17],[57,18,57,20],[57,21,57,23],[57,24,57,26],[57,27,57,29],[57,30,57,32],[57,42,57,44],[57,45,57,47],[58,1,58,11],[58,15,58,17],[58,18,58,20],[58,21,58,23],[58,24,58,26],[58,30,58,32],[58,33,58,35],[58,36,58,38],[58,42,58,44],[58,45,58,47],[59,15,59,17],[59,18,59,20],[59,21,59,23],[59,24,59,26],[59,27,59,29],[59,30,59,32],[59,36,59,38],[59,39,59,41],[59,42,59,44],[59,45,59,47],[59,48,59,50],[60,1,60,11],[60,12,60,14],[60,15,60,17],[60,18,60,20],[60,21,60,23],[60,24,60,26],[60,27,60,29],[60,33,60,35],[60,39,60,41],[60,42,60,44],[60,48,60,50],[61,1,61,11],[61,12,61,14],[61,15,61,17],[61,18,61,20],[61,21,61,23],[61,24,61,26],[61,27,61,29],[61,39,61,41],[61,42,61,44],[61,45,61,47],[61,48,61,50],[62,1,62,11],[62,12,62,14],[62,15,62,17],[62,18,62,20],[62,21,62,23],[62,24,62,26],[62,27,62,29],[62,33,62,35],[62,36,62,38],[62,39,62,41],[62,42,62,44],[62,45,62,47],[62,48,62,50],[63,12,63,14],[63,15,63,17],[63,18,63,20],[63,21,63,23],[63,24,63,26],[63,27,63,29],[63,30,63,32],[63,36,63,38],[63,39,63,41],[63,42,63,44],[63,45,63,47],[63,48,63,50],[64,1,64,11],[64,15,64,17],[64,18,64,20],[64,21,64,23],[64,24,64,26],[64,27,64,29],[64,39,64,41],[64,45,64,47],[64,48,64,50],[65,1,65,11],[65,12,65,14],[65,15,65,17],[65,18,65,20],[65,21,65,23],[65,24,65,26],[65,27,65,29],[65,30,65,32],[65,39,65,41],[65,42,65,44],[65,48,65,50],[66,1,66,11],[66,12,66,14],[66,15,66,17],[66,18,66,20],[66,21,66,23],[66,24,66,26],[66,27,66,29],[66,30,66,32],[66,39,66,41],[66,42,66,44],[66,45,66,47],[66,48,66,50],[67,1,67,11],[67,12,67,14],[67,15,67,17],[67,18,67,20],[67,21,67,23],[67,24,67,26],[67,27,67,29],[67,30,67,32],[67,39,67,41],[68,1,68,11],[68,12,68,14],[68,15,68,17],[68,18,68,20],[68,21,68,23],[68,24,68,26],[68,27,68,29],[68,30,68,32],[68,33,68,35],[68,36,68,38],[68,39,68,41],[68,42,68,44],[68,45,68,47],[68,48,68,50],[69,1,69,11],[69,15,69,17],[69,18,69,20],[69,24,69,26],[69,27,69,29],[69,30,69,32],[69,36,69,38],[69,39,69,41],[69,42,69,44],[69,45,69,47],[70,1,70,11],[70,15,70,17],[70,18,70,20],[70,21,70,23],[70,24,70,26],[70,27,70,29],[70,30,70,32],[70,33,70,35],[70,36,70,38],[70,39,70,41],[70,48,70,50],[71,1,71,11],[71,12,71,14],[71,15,71,17],[71,18,71,20],[71,21,71,23],[71,27,71,29],[71,30,71,32],[71,33,71,35],[71,36,71,38],[71,39,71,41],[71,42,71,44],[71,45,71,47],[72,1,72,11],[72,12,72,14],[72,15,72,17],[72,18,72,20],[72,21,72,23],[72,24,72,26],[72,27,72,29],[72,30,72,32],[72,33,72,35],[72,36,72,38],[72,39,72,41],[72,42,72,44],[72,45,72,47],[73,1,73,11],[73,12,73,14],[73,15,73,17],[73,18,73,20],[73,21,73,23],[73,24,73,26],[73,30,73,32],[73,33,73,35],[73,39,73,41],[73,42,73,44],[73,45,73,47],[73,48,73,50],[74,1,74,11],[74,15,74,17],[74,18,74,20],[74,24,74,26],[74,30,74,32],[74,33,74,35],[74,36,74,38],[74,39,74,41],[74,42,74,44],[74,45,74,47],[74,48,74,50],[75,1,75,11],[75,12,75,14],[75,15,75,17],[75,18,75,20],[75,21,75,23],[75,27,75,29],[75,30,75,32],[75,33,75,35],[75,39,75,41],[75,42,75,44],[75,45,75,47],[76,1,76,11],[76,12,76,14],[76,15,76,17],[76,18,76,20],[76,24,76,26],[76,30,76,32],[76,36,76,38],[76,39,76,41],[76,42,76,44],[76,45,76,47],[77,1,77,11],[77,12,77,14],[77,21,77,23],[77,24,77,26],[77,27,77,29],[77,30,77,32],[77,33,77,35],[77,36,77,38],[77,39,77,41],[77,42,77,44],[77,45,77,47],[78,1,78,11],[78,12,78,14],[78,15,78,17],[78,18,78,20],[78,21,78,23],[78,24,78,26],[78,27,78,29],[78,30,78,32],[78,39,78,41],[78,42,78,44],[78,45,78,47],[79,1,79,11],[79,12,79,14],[79,15,79,17],[79,18,79,20],[79,21,79,23],[79,24,79,26],[79,27,79,29],[79,30,79,32],[79,36,79,38],[79,39,79,41],[79,42,79,44],[79,45,79,47],[80,1,80,11],[80,12,80,14],[80,15,80,17],[80,18,80,20],[80,21,80,23],[80,24,80,26],[80,27,80,29],[80,30,80,32],[80,33,80,35],[80,36,80,38],[80,39,80,41],[80,42,80,44],[80,45,80,47],[80,48,80,50],[81,1,81,11],[81,12,81,14],[81,18,81,20],[81,21,81,23],[81,30,81,32],[81,33,81,35],[81,39,81,41],[81,42,81,44],[81,45,81,47],[82,0,82,50],[83,21,83,23],[83,24,83,26],[83,27,83,29],[83,33,83,35],[83,36,83,38],[83,39,83,41],[83,42,83,44],[83,48,83,50],[84,0,84,11],[84,27,84,29],[84,30,84,32],[84,39,84,41],[84,42,84,44],[84,48,84,50],[85,0,85,11],[85,21,85,23],[85,24,85,26],[85,33,85,35],[85,36,85,38],[85,39,85,41],[85,42,85,44],[85,45,85,47],[85,48,85,50],[86,0,86,11],[86,18,86,20],[86,24,86,26],[86,27,86,29],[86,30,86,32],[86,36,86,38],[86,39,86,41],[86,42,86,44],[86,48,86,50],[87,15,87,17],[87,18,87,20],[87,21,87,23],[87,39,87,41],[87,42,87,44],[87,45,87,47],[87,48,87,50],[88,15,88,17],[88,24,88,26],[88,27,88,29],[88,30,88,32],[88,33,88,35],[88,36,88,38],[88,39,88,41],[88,42,88,44],[88,45,88,47],[88,48,88,50],[89,15,90,17],[89,18,90,20],[89,33,90,35],[89,36,90,38],[89,39,90,41],[89,42,90,44],[89,48,90,50],[92,0,92,44],[92,45,92,53]],"merged_total":1284,"flags":["formulas_cached_only","merged_cut"]}
["7. Einsätze nach Dienstleistung / Altersgruppe",{"$nulls":47},2013]
["7.1 verrechnete Stunden\n                        / Tage",{"$nulls":11},"EL Ein-",null,null,"PFP\nPflegefach-\nperson",null,null,"FA1 Fach-",null,null,"FA Fach-",null,null,"HH1 Haus-",null,null,"HH2 Haus-",null,null,"AND and-",null,null,"HF 1 ",null,null,"HF 2",null,null,"LP Lern-",null,null,"LP Prakti-",null,null,"LAP Lei-",null,null,"Total"]
[{"$nulls":12},"satz-\nleitung",{"$nulls":5},"ausweis mit \nZusatzquali.",null,null,"ausweis",null,null,"hilfe ohne Ausbildung",null,null,"hilfe mit Pflegeh.kurs PHK/SRK",null,null,"ere Person",null,null,"HF-Studie-\nrende 1",null,null,"HF-Studie-\nrende 2",null,null,"Person",null,null,"kant/in",null,null,"tung/Adm."]
[{"$nulls":12},"Stunden",null,null,"Stunden",null,null,"Stunden",null,null,"Stunden",null,null,"Stunden",null,null,"Stunden",null,null,"Stunden",null,null,"Stunden",null,null,"Stunden",null,null,"Stunden",null,null,"Stunden",null,null,"Stunden",null,null,"Stunden"]
["00 - 04 jährige\n Klient/innen","KLVa",{"$nulls":46},0]
[null,"KLVb",{"$nulls":46},0]
[null,"KLVc",{"$nulls":46},0]
[null,"BL",{"$nulls":46},0]
[null,"BK HWL",{"$nulls":46},0]
[null,"HWL",{"$nulls":46},0]
[null,"BK MD",{"$nulls":46},0]
[null,"NBL",{"$nulls":46},0]
[null,"AÜP",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"Total",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["05 - 19 jährige\n Klient/innen","KLVa",{"$nulls":46},0]
[null,"KLVb",{"$nulls":46},0]
[null,"KLVc",{"$nulls":46},0]
[null,"BL",{"$nulls":46},0]
[null,"BK HWL",{"$nulls":46},0]
[null,"HWL",{"$nulls":46},0]
[null,"BK MD",{"$nulls":46},0]
[null,"NBL",{"$nulls":46},0]
[null,"AÜP",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"Total",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["20 - 64 jährige \nKlient/innen","KLVa",{"$nulls":13},{"v":1,"d":"1.00"},{"$nulls":32},{"v":1,"d":"1.00"}]
[null,"KLVb",{"$nulls":13},{"v":8,"d":"8.00"},{"$nulls":32},{"v":8,"d":"8.00"}]
[null,"KLVc",{"$nulls":13},{"v":62,"d":"62.00"},{"$nulls":32},{"v":62,"d":"62.00"}]
[null,"BL",{"$nulls":46},0]
[null,"BK HWL",{"$nulls":46},0]
[null,"HWL",{"$nulls":46},0]
[null,"BK MD",{"$nulls":46},0]
[null,"NBL",{"$nulls":46},0]
[null,"AÜP",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"Total",{"$nulls":10},0,null,null,{"v":71,"d":"71.00"},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"v":71,"d":"71.00"}]
["65 - 79 jährige \nKlient/innen","KLVa",{"$nulls":13},{"v":9,"d":"9.00"},{"$nulls":32},{"v":9,"d":"9.00"}]
[null,"KLVb",{"$nulls":13},{"v":11,"d":"11.00"},{"$nulls":32},{"v":11,"d":"11.00"}]
[null,"KLVc",{"$nulls":13},{"v":63,"d":"63.00"},{"$nulls":32},{"v":63,"d":"63.00"}]
[null,"BL",{"$nulls":46},0]
[null,"BK HWL",{"$nulls":46},0]
[null,"HWL",{"$nulls":46},0]
[null,"BK MD",{"$nulls":46},0]
[null,"NBL",{"$nulls":46},0]
[null,"AÜP",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"Total",{"$nulls":10},0,null,null,{"v":83,"d":"83.00"},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"v":83,"d":"83.00"}]
["80 jährige +\n ältere Klient/innen","KLVa",{"$nulls":46},0]
[null,"KLVb",{"$nulls":46},0]
[null,"KLVc",{"$nulls":46},0]
[null,"BL",{"$nulls":46},0]
[null,"BK HWL",{"$nulls":46},0]
[null,"HWL",{"$nulls":46},0]
[null,"BK MD",{"$nulls":46},0]
[null,"NBL",{"$nulls":46},0]
[null,"AÜP",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"RESERVE",{"$nulls":46},0]
[null,"Total",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["Total\n(alle Altersgruppen)","KLVa",{"$nulls":10},0,null,null,{"v":10,"d":"10.00"},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"v":10,"d":"10.00"}]
[null,"KLVb",{"$nulls":10},0,null,null,{"v":19,"d":"19.00"},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"v":19,"d":"19.00"}]
[null,"KLVc",{"$nulls":10},0,null,null,{"v":125,"d":"125.00"},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"v":125,"d":"125.00"}]
[null,"BL",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"BK HWL",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"HWL",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"BK MD",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"NBL",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"AÜP",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"RESERVE",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"RESERVE",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"RESERVE",{"$nulls":10},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
[null,"Total",{"$nulls":10},0,null,null,{"v":154,"d":"154.00"},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"v":154,"d":"154.00"}]
["7.2 nicht verrechnete Stunden"]
["Wegzeit",{"$nulls":47},0]
["Verwaltung / Admin.",{"$nulls":47},0]
["Weiterbildung (o. Wegzeit)",{"$nulls":47},0]
["Übrige Stunden",{"$nulls":47},0]
["Begleitung von Lern./Prakt.",{"$nulls":47},0]
["Gesamttotal",{"$nulls":11},0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0]
["Gesamttotal 7.1+7.2",{"$nulls":11},0,null,null,{"v":154,"d":"154.00"},null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"v":154,"d":"154.00"}]
[]
[]
["Kost Franz",{"$nulls":44},"Statistik 2013"]

{"sheet":"Betriebsrechnung","index":3,"n_rows":128,"n_cols":11,"rows_kept":128,"merged":[[0,0,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[0,5,1,5],[2,0,2,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[66,1,66,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[84,1,84,2],[84,6,85,6],[84,7,85,7],[84,8,85,8],[84,9,85,9],[84,10,85,10],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[89,1,89,2],[90,1,90,2],[91,1,91,2],[91,6,91,10],[92,1,92,2],[94,1,94,2],[95,1,95,2],[96,1,96,2],[97,1,97,2],[98,1,98,2],[98,6,106,10],[99,1,99,2],[100,1,100,2],[101,1,101,2],[102,1,102,2],[103,1,103,2],[104,1,104,2],[105,1,105,2],[106,1,106,2],[107,1,107,2],[108,1,108,2],[109,1,109,2],[111,1,111,2],[111,6,114,10],[112,1,112,2],[113,1,113,2],[116,0,116,5],[117,0,119,3],[117,4,118,4],[117,5,118,5],[117,6,118,6],[117,7,118,7],[117,8,118,8],[120,0,120,3],[121,0,121,3],[122,0,122,3],[123,0,123,3],[124,0,124,3],[125,0,125,3],[126,0,126,3],[127,0,127,3]],"flags":["formulas_cached_only"]}
["BETRIEBSRECHNUNG",null,2013,"Eingabe-\nspalte","Rechnung 2013","Rechnung 2012"]
[]
["Kost Franz",null,null,"Fr.","Fr.","Fr."]
[null,"AUFWAND"]
["31-34","Besoldungen",null,null,0,0]
[31,"Löhne inkl. Sozialleistungen",null,null,0,0]
[3101,"Pflegefachpersonal",null,"12468.00",0]
[3102,"FAGE, FABE, Hauspflege",null,null,0]
[3103,"Haushilfe",null,null,0]
[3104,"Lernende (FAGE/FABE)",null,null,0]
[3105,"Praktikantinnen und Praktikanten",null,null,0]
["33","Besoldungen Verwaltung",null,null,0,0]
[3301,"Geschäftsleitung",null,null,0]
[3302,"Einsatzleitung",null,null,0]
[3303,"Sekretariat / Buchhaltung",null,null,0]
["34","Besoldungen Ökonomie- und Transportpersonal",null,null,0,0]
[3401,"Reinigungspersonal",null,null,0]
[3402,"Verteilung Mahlzeitendienst",null,null,0]
[36,"Austauschpersonal",null,null,0,0]
[3601,"Leistungen Austauschpersonal",null,null,0]
[3602,"Personalaufwand für Dritte",null,null,0]
[37,"Sozialleistungen",null,null,0,0]
[3700,"AHV/IV/EO/ALV",null,null,0]
[3710,"Berufliche Vorsorge",null,null,0]
[3720,"Unfallversicherung",null,null,0]
[3721,"Krankentaggeldversicherung",null,null,0]
[3790,"Gesundheitsdienst für Personal",null,null,0]
[39,"Personalnebenkosten",null,null,0,0]
[3901,"Arbeitsbewilligungen",null,null,0]
[3902,"Aus- und Weiterbildungskosten",null,null,0]
[3903,"Teamentwicklung (Supervision usw.)",null,null,0]
[3904,"Personalbeschaffung (Inserate, Vermittlung usw.)",null,null,0]
[3905,"Personalanlässe",null,null,0]
[3906,"Einmaliger Inkonvenienzzuschlag",null,null,0]
[3990,"Übrige Personalnebenkosten",null,null,0]
["31-39","Total Personalaufwand",null,null,0,0]
[40,"Medizinischer Bedarf",null,null,0,0]
[4010,"Instrumente und medizinisches Einwegmaterial",null,null,0]
[4020,"Verrechenbares medizinisches Material",null,null,0]
[41,"Mahlzeitendienst",null,null,0,0]
[4101,"Einkauf Mahlzeiten",null,null,0]
[4102,"Anschaffung und Unterhalt Gefässe",null,null,0]
[4103,"Fahrspesen",null,null,0]
[42,"Haushaltsaufwand",null,null,0,0]
["4200-21","Verbrauchsmaterial",null,null,0]
[4255,"Gebäudereinigung durch Dritte",null,null,0]
[43,"Unterhalt und Reparaturen",null,null,0,0]
[4300,"Immobilien",null,null,0]
[4310,"Krankenmobilien und Geräte",null,null,0]
[4320,"Büromaschinen und Mobiliar",null,null,0]
[4350,"Unterhalt und Betrieb Fahrzeuge (inkl. Treibstoff)",null,"3000.00",0]
[4390,"Übriges Material",null,null,0]
[44,"Aufwand für Anlagenutzung",null,null,0,0]
[4400,"Investitionen (nicht aktiviert) < Fr. 3'000.--",null,null,0]
[4410,"Abschreibungen (gem. Anlagebuchhaltung)",null,null,0]
[4430,"Mietzinsaufwand ./. Mietzinserträge",null,"9240.00",0]
[4431,"Miete Personalunterkünfte inkl. Nebenkosten",null,null,0]
[45,"Aufwand für Energie und Wasser",null,null,0,0]
[4500,"Elektrizität",null,"360.00",0]
[4510,"Heizung",null,"300.00",0]
[4550,"Wasser",null,null,0]
[46,"Aufwand für Kapitalzinsen",null,null,0,0]
[4610,"Bankzinsen",null,null,0]
[4620,"Darlehenszinsen",null,null,0]
[47,"Büro- und Verwaltungsaufwand",null,null,{"v":200,"d":"200.00 "},0]
[4700,"Büromaterial, Drucksachen",null,{"v":200,"d":"200.00 "},{"v":200,"d":"200.00 "}]
[4710,"Telefon, Porti, Bank-/Postcheckspesen",null,"200.00",0]
[4720,"Zeitungen, Fachliteratur",null,null,0]
[4740,"Spesen (Reise, Verpflegung und Übernachtung)",null,null,0]
[4741,"Fahrspesen, Einsatz",null,null,0]
[4750,"EDV-Kosten",null,null,0]
[4780,"Beratungsaufwand",null,null,0]
[4790,"Übriger Büro- und Verwaltungsaufwand",null,null,0]
[4791,"Entschädigung Vorstand",null,null,0]
[4792,"Mitgliederbeiträge (z.B. für Verband)",null,"480.00",0]
[4793,"Debitorenverluste",null,"361.00",0]
[48,"Entsorgung",null,null,0,0]
[4800,"Abfuhrwesen (Kehricht, Entsorgung etc.)",null,null,0]
[49,"Versicherungen, Gebühren, Abgaben ",null,null,0,0]
[4900,"Versicherungsprämien",null,"400.00",0]
[4910,"Gebühren und Abgaben",null,null,0]
[4920,"Mehrwertsteuer",null,null,0]
["40-49","Total Sachaufwand/übr.Betriebsaufwand",null,null,{"v":200,"d":"200.00 "},0]
["3+4","TOTAL BETRIEBSAUFWAND",null,null,{"v":200,"d":"200.00 "},0]
[null,"ERTRAG",{"$nulls":5},"Anteil\nKlienten","Anteil Versicherer","Anteil Kanton","Anteil Gemeinden"]
[60,"Erträge aus Dienstleistungen",null,null,{"v":2741.2,"d":"2,741.20 "},0]
[6010,"Pflegerische Leistungen (LK 1, KLVa, b und c)",null,null,{"v":2741.2,"d":"2,741.20 "},0,null,"Fr.","Fr.","Fr.","Fr."]
[6011,"KLV a",null,null,{"v":178,"d":"178.00 "},null,"KLVa",null,null,{"v":98,"d":"98.00 "},{"v":80,"d":"80.00 "}]
[6012,"KLV b",null,null,{"v":338.20000000000005,"d":"338.20 "},null,"KLVb",null,null,{"v":186.20000000000002,"d":"186.20 "},{"v":152,"d":"152.00 "}]
[6013,"KLV c",null,null,{"v":2225,"d":"2,225.00 "},null,"KLVc",null,null,{"v":1225,"d":"1,225.00 "},{"v":1000,"d":"1,000.00 "}]
[6014,"KLV-Leistungen: Akut- und Übergangspflege (LK 2)",null,null,0,null,"AÜP",null,null,0,0]
[6020,"Hauswirtschaftliche und betreuerische Leistungen (LK 3)",null,null,0,null,"Detailerfassung 2013"]
[6030,"Mahlzeitendienst (LK 4)",null,null,0]
[6040,"Kostenbeteiligung Klient"]
[6050,"Übrige Erträge",null,null,0]
[62,"Erträge aus medizinischen Nebenleistungen",null,null,0,0]
[6250,"Instrumente und medizinisches Einwegmaterial",null,null,0]
[6270,"Verrechenbares medizinisches Material",null,null,0]
[65,"Übrige Erträge aus Leistungen für Patienten",null,null,0,0,""]
[6580,"Vermietung Krankenmobilien",null,null,0]
[66,"Zinsertrag",null,null,0,0]
[6650,"Kapitalzinsertrag",null,null,0]
[6660,"Darlehenszinsertrag",null,null,0]
[68,"Erträge Leistungen an Personal und Dritte",null,null,0,0]
[6850,"Mietzinserträge Personalunterkünfte",null,null,0]
[6890,"Übrige Erträge Leistungen an Personal und Dritte",null,null,0]
[69,"Beiträge",null,null,0,0]
[6911,"Kanton: andere Beiträge als gemäss Art. 7a, KLV",null,null,0]
[6912,"Kanton (Restzahlungen 2012 bzw. Rückzahlungen 2012 [negativ])",null,null,0,0]
[6920,"Gemeinden: andere Beiträge als gemäss Art. 7a, KLV",null,null,0]
[6930,"Eigenleistungen",null,null,0]
[6960,"Beiträge von Korporationen, Stiftungen, usw.",null,null,0,null,"Betriebsrechnung 2013: Total Betriebsaufwand muss gleich gross sein wie Betriebsertrag. Bitte korrigieren. (z.B. Lohn inkl. Sozialleistungen oder andere Aufwendungen)"]
[6980,"Mitgliederbeiträge",null,null,0]
[6990,"Spenden und Zuwendungen",null,null,0]
[6,"TOTAL BETRIEBSERTRAG",null,null,{"v":2741.2,"d":"2,741.20 "},0]
[81,"TOTAL BETRIEBSERGEBNIS",null,null,{"v":2541.2,"d":"2,541.20 "},0]
[]
["Berechnung provisorischer Beitrag öffentliche Hand\n(gemäss Selbstdeklaration Leistungseinheiten)",{"$nulls":3},"Leistungs-einheiten\nTotal","Beitrag/\nLeistungs-\neinheit\nKanton","Kantons-beitrag","Beitrag/\nLeistungs-\neinheit\nGemeinden","Gemeinde-beitrag"]
[]
[{"$nulls":5},"Fr.","Fr.","Fr.","Fr."]
["LK 1: Pflegerische Leistungen",{"$nulls":3},{"v":154,"d":"154.00"},{"v":9.8,"d":"9.80"},{"v":1509.2,"d":"1,509.20"},{"v":8,"d":"8.00"},{"v":1232,"d":"1,232.00"}]
["KLVa",{"$nulls":3},{"v":10,"d":"10.00"},{"v":9.8,"d":"9.80"},{"v":98,"d":"98.00"},{"v":8,"d":"8.00"},{"v":80,"d":"80.00"}]
["KLVb",{"$nulls":3},{"v":19,"d":"19.00"},{"v":9.8,"d":"9.80"},{"v":186.20000000000002,"d":"186.20"},{"v":8,"d":"8.00"},{"v":152,"d":"152.00"}]
["KLVc",{"$nulls":3},{"v":125,"d":"125.00"},{"v":9.8,"d":"9.80"},{"v":1225,"d":"1,225.00"},{"v":8,"d":"8.00"},{"v":1000,"d":"1,000.00"}]
["LK 2: Akut- und Übergangspflege",{"$nulls":3},{"v":0,"d":"0.00"},{"v":22,"d":"22.00"},{"v":0,"d":"0.00"},{"v":18,"d":"18.00"},{"v":0,"d":"0.00"}]
["LK 3: Hauswirtschaftliche und betreuerische Leistungen",{"$nulls":3},{"v":0,"d":"0.00"},{"v":23.1,"d":"23.10"},{"v":0,"d":"0.00"},{"v":18.9,"d":"18.90"},{"v":0,"d":"0.00"}]
["LK 4: Mahlzeitendienst",{"$nulls":3},{"v":0,"d":"0.00"},{"v":2.3,"d":"2.30"},{"v":0,"d":"0.00"},{"v":1.9,"d":"1.90"},{"v":0,"d":"0.00"}]
["provisorischer Kantonsbeitrag 2013",{"$nulls":5},{"v":1509,"d":"1,509.00"},null,{"v":1232,"d":"1,232.00"}]

{"sheet":"Hilfstabelle","index":4,"n_rows":106,"n_cols":4,"rows_kept":106,"hidden":true,"flags":["formulas_cached_only"]}
[]
["A24","SPRACHE"]
[0,"Bitte auswählen",1,2]
["D","Deutsch",2]
["F","Français",3]
["I","Italiano",4]
[]
[]
["A27","DIENSTLEISTUNGSANGEBOT"]
[null,"Spitex-Kerndienstleistungen"]
["A27-13","KLV-Leistungen: Pflege gemäss Art. 25a, Abs. 1, KVG ",true]
["A27-14","KLV-Leistungen: Akut- und Übergangspflege",false]
["A27-11","Hauswirtschaftliche und sozialbetreuerische Leistungen",false]
["A27-12","Mahlzeitendienst",false]
[null,"Weitere Spitex-Leistungen"]
["A27-20","Sozialdienst",false]
["A27-21","Mütter-/Väterberatung",false]
["A27-22","Therapeutische Dienstleistungen",false]
["A27-23","Fahrdienst",false]
["A27-24","Notrufsystem",false]
["A27-29","Andere",false]
[null,"Andere Dienstleistungen"]
["A27-30","Tages- oder Nachtstätten",false]
["A27-31","Heim",false]
["A27-32","Spital",false]
["A27-39","Andere (z.B. HMO)",false]
[]
[]
[]
[]
[]
["A25","TRÄGER RECHTSFORM"]
[0,"Bitte auswählen",1,5]
[10,"Privatrechtliche gemeinnützige Körperschaft: Verein",2]
[11,"Privatrechtliche gemeinnützige Körperschaft: Stiftung",3]
[19,"Privatrechtliche gemeinnützige Körperschaft: Andere",4]
[20,"Erwerbswirtschaftliche Körperschaft: Einzelfirma",5]
[21,"Erwerbswirtschaftliche Körperschaft: AG",6]
[22,"Erwerbswirtschaftliche Körperschaft: GmbH",7]
[23,"Erwerbswirtschaftliche Körperschaft: Kollektiv- oder Kommanditgesellschaft",8]
[24,"Erwerbswirtschaftliche Körperschaft: Verein",9]
[25,"Erwerbswirtschaftliche Körperschaft: Stiftung",10]
[29,"Erwerbswirtschaftliche Körperschaft: Andere",11]
[30,"Öffentlich-rechtliche Körperschaft: Gemeinde",12]
[31,"Öffentlich-rechtliche Körperschaft: Gemeindeverband",13]
[32,"Öffentlich-rechtliche Körperschaft: Stiftung",14]
[33,"Öffentlich-rechtliche Körperschaft: Kirchgemeinde",15]
[39,"Öffentlich-rechtliche Körperschaft: Andere",16]
[]
[]
["A17","BETRIEB RECHTSFORM"]
[0,"Bitte auswählen",1,2]
[1,"Einzelfirma",2]
[2,"Einfache Gesellschaft",3]
[3,"Kollektivgesellschaft",4]
[4,"Kommanditgesellschaft",5]
[5,"Kommanditaktiengesellschaft",6]
[6,"Aktiengesellschaft",7]
[7,"GmbH",8]
[8,"Genossenschaft",9]
[9,"Verein",10]
[10,"Stiftung",11]
[20,"Verwaltung Bund",12]
[21,"Verwaltung Kanton",13]
[22,"Verwaltung Bezirk",14]
[23,"Verwaltung Gemeinde",15]
[24,"Körperschaft Verwaltung (öff.)",16]
[25,"Staatliche Kirche",17]
[27,"Ausländische Rechtsform",18]
[28,"Ausländ. Staat/Botschaft",19]
[29,"Internationale Organisation",20]
[30,"Öff. Unternehmen des Bundes",21]
[31,"Öff. Unternehmen des Kantons",22]
[32,"Öff. Unternehmen des Bezirks",23]
[33,"Öff. Unternehmen der Gemeinde",24]
[34,"Öff. Untern. einer anderen Körperschaft",25]
[99,"Unbekannt",26]
[]
["Kantone","Kantone"]
[0,"Bitte auswählen",1,19]
[null,"Zürich",2,19]
[null,"Bern ",3,18]
[null,"Luzern",4,1]
[null,"Uri",5,1]
[null,"Schwyz",6,1]
[null,"Obwalden",7,1]
[null,"Nidwalden",8,1]
[null,"Glarus",9,1]
[null,"Zug",10,1]
[null,"Freiburg",11,1]
[null,"Solothurn",12]
[null,"Basel-Stadt",13]
[null,"Basel-Landschaft",14]
[null,"Schaffhausen",15]
[null,"Appenzell Ausserrhoden",16]
[null,"Appenzell Innerrhoden",17]
[null,"St. Gallen",18]
[null,"Graubünden",19]
[null,"Aargau",20]
[null,"Thurgau",21]
[null,"Tessin",22]
[null,"Waadt",23]
[null,"Wallis",24]
[null,"Neuenburg",25]
[null,"Genf",26]
[null,"Jura",27]