{"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":6,"rows_kept":18,"merged":[[0,1,0,3],[1,1,1,3],[2,1,3,1],[2,2,3,2],[2,3,3,3],[5,1,5,3],[10,1,10,3],[11,1,11,3],[13,1,13,3],[14,5,16,7]]}
[null,"AKTIVITÄTSBASIERTER KOSTENTRACKER"]
[null,"Firmenname"]
[null,"Datum","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."]
[{"$nulls":5},"Tipp: Setzen Sie die Stückzahl pro Woche in diese Zelle ein."]
[null,"PRODUKTKOSTEN PRO STÜCK",{"$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],[2,1,3,1],[2,2,3,2],[2,3,3,3],[5,1,5,3]]}
[null,"AKTIVITÄTSBASIERTER KOSTENTRACKER"]
[null,{"$f":"Direkt!B2","v":"Firmenname"}]
[null,{"$f":"Direkt!B3","v":"Datum"},"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,"Lizenzkosten",{"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],[2,1,3,1],[2,2,3,2],[2,3,3,3],[5,1,5,3]]}
[null,"AKTIVITÄTSBASIERTER KOSTENTRACKER"]
[null,{"$f":"Direkt!B2","v":"Firmenname"}]
[null,{"$f":"Direkt!B3","v":"Datum"},"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,"Forderungen",{"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 €"}]