{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Zusammenfassung","Direkt","Indirekt","Allgemeines und Verwaltung"],"not_rendered":{"charts":1,"images":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Zusammenfassung","index":0,"n_rows":11,"n_cols":5,"rows_kept":11}
[{"$nulls":4}," "]
[null,null,"Produkt A","Produkt B"]
[null,"Zusammenfassung","Kompaktklasse","Sportwagen"]
[]
[null," ","Produkt A","Produkt B"]
[null,"Direkte Kosten",{"$f":"SUM(Tabelle_DirekteKosten[Produkt A])","v":{"v":20000,"d":"20,000.00 €"}},{"$f":"SUM(Tabelle_DirekteKosten[Produkt B])","v":{"v":25000,"d":"25,000.00 €"}}]
[null,"Indirekte Kosten",{"$f":"SUM(Tabelle_IndirekteKosten[Produkt A])","v":{"v":7000,"d":"7,000.00 €"}},{"$f":"SUM(Tabelle_IndirekteKosten[Produkt B])","v":{"v":7400,"d":"7,400.00 €"}}]
[null,"Allgemeine und Verwaltungskosten",{"$f":"SUM(Tabelle_AllgemeineUndVerwaltungskosten[Produkt A])","v":{"v":5000,"d":"5,000.00 €"}},{"$f":"SUM(Tabelle_AllgemeineUndVerwaltungskosten[Produkt B])","v":{"v":6000,"d":"6,000.00 €"}}]
[null,"Produktkosten pro Stück",{"$f":"SUM(C6:C8)","v":{"v":32000,"d":"32,000.00 €"}},{"$f":"SUM(D6:D8)","v":{"v":38400,"d":"38,400.00 €"}}]
[null,"Stückzahl pro Woche",10,12]
[null,"Gesamte Produktionskosten pro Woche",{"$f":"C9*C10","v":{"v":320000,"d":"320,000.00 €"}},{"$f":"D9*D10","v":{"v":460800,"d":"460,800.00 €"}}]

{"sheet":"Direkt","index":1,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Produkt_A_Name","v":"Kompaktklasse"},{"$f":"Produkt_B_Name","v":"Sportwagen"}]
[]
[null," ","Produkt A","Produkt B"]
[null,"Metallteile",{"v":6000,"d":"6,000.00 €"},{"v":8000,"d":"8,000.00 €"}]
[null,"Benutzerdefinierte Kunststoffteile",{"v":3500,"d":"3,500.00 €"},{"v":5500,"d":"5,500.00 €"}]
[null,"Fertigung",{"v":8000,"d":"8,000.00 €"},{"v":9000,"d":"9,000.00 €"}]
[null,"Klebstoff",{"v":2500,"d":"2,500.00 €"},{"v":2500,"d":"2,500.00 €"}]

{"sheet":"Indirekt","index":2,"n_rows":8,"n_cols":5,"rows_kept":8}
[{"$nulls":4}," "]
[null,null,{"$f":"Produkt_A_Name","v":"Kompaktklasse"},{"$f":"Produkt_B_Name","v":"Sportwagen"}]
[]
[null," ","Produkt A","Produkt B"]
[null,"Versand",{"v":3000,"d":"3,000.00 €"},{"v":3000,"d":"3,000.00 €"}]
[null,"Anwaltskosten",{"v":2500,"d":"2,500.00 €"},{"v":2400,"d":"2,400.00 €"}]
[null,"Haftpflichtversicherung",{"v":500,"d":"500.00 €"},{"v":1000,"d":"1,000.00 €"}]
[null,"Kfz-Steuer",{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"}]

{"sheet":"Allgemeines und Verwaltung","index":3,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"Produkt_A_Name","v":"Kompaktklasse"},{"$f":"Produkt_B_Name","v":"Sportwagen"}]
[]
[null," ","Produkt A","Produkt B"]
[null,"Debitoren",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"}]
[null,"Kreditoren",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"}]
[null,"Vertrieb",{"v":2000,"d":"2,000.00 €"},{"v":3000,"d":"3,000.00 €"}]