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

{"sheet":"Direkt","index":0,"n_rows":18,"n_cols":4,"rows_kept":18,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3],[5,1,5,3],[10,1,10,3],[11,1,11,3],[13,1,13,3]]}
[null,"Aktivitätsbasierter Kostentracker"]
[null,"Firmenname"]
[null,"Datum"]
[null,null,"Produkt A","Produkt B"]
[null,"Kosten","Kompaktklasse","Sportwagen"]
[]
[null,"Direkte Kosten","Produkt A","Produkt B"]
[null,"Benutzerdefinierte Kunststoffteile",{"v":6000,"d":"6,000.00 €"},{"v":8000,"d":"8,000.00 €"}]
[null,"Fertigung",{"v":8000,"d":"8,000.00 €"},{"v":9000,"d":"9,000.00 €"}]
[null,"Klebstoff",{"v":1000,"d":"1,000.00 €"},{"v":1000,"d":"1,000.00 €"}]
[]
[null,"Zusammenfassung"]
[]
[null,"In dieser Zelle findet sich ein Kreisdiagramm mit einem Vergleich der Stückkosten für zwei Produkte."]
[]
[null,"Produktkosten pro Stück",{"$f":"SUM(Verw._allg.[Produkt A],IndirekteKosten[Produkt A],DirekteKosten[Produkt A])","v":{"v":27500,"d":"27,500.00 €"}},{"$f":"SUM(Verw._allg.[Produkt B],IndirekteKosten[Produkt B],DirekteKosten[Produkt B])","v":{"v":32000,"d":"32,000.00 €"}}]
[null,"Stückzahl pro Woche",10,5]
[null,"Gesamte Produktionskosten pro Woche",{"$f":"C16*C17","v":{"v":275000,"d":"275,000.00 €"}},{"$f":"D16*D17","v":{"v":160000,"d":"160,000.00 €"}}]

{"sheet":"Indirekt","index":1,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3],[5,1,5,3]]}
[null,"Aktivitätsbasierter Kostentracker"]
[null,{"$f":"Direkt!B2","v":"Firmenname"}]
[null,{"$f":"Direkt!B3","v":"Datum"}]
[null,null,"Produkt A","Produkt B"]
[null,"Kosten",{"$f":"Direkt!C5","v":"Kompaktklasse"},{"$f":"Direkt!D5","v":"Sportwagen"}]
[]
[null,"Indirekte Kosten","Produkt A","Produkt B"]
[null,"Versand",{"v":3000,"d":"3,000.00 €"},{"v":3000,"d":"3,000.00 €"}]
[null,"Anwaltskosten",{"v":3000,"d":"3,000.00 €"},{"v":3000,"d":"3,000.00 €"}]
[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":2,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[0,1,0,3],[1,1,1,3],[2,1,2,3],[5,1,5,3]]}
[null,"Aktivitätsbasierter Kostentracker"]
[null,{"$f":"Direkt!B2","v":"Firmenname"}]
[null,{"$f":"Direkt!B3","v":"Datum"}]
[null,null,"Produkt A","Produkt B"]
[null,"Kosten",{"$f":"Direkt!C5","v":"Kompaktklasse"},{"$f":"Direkt!D5","v":"Sportwagen"}]
[]
[null,"Allgemeines und Verwaltung","Produkt A","Produkt B"]
[null,"Debitoren",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"}]
[null,"Schuldposten",{"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 €"}]