{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Cover","Zuschlagskalkulation","Prozesskostenrechnung","Zuschlagsvergleich"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":1,"defined_names":13,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Zuschlagsvergleich","index":3,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Cover","index":0,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Excel + VBA "]
[null,"für Controller"]
[]
[]
[null,"Kapitel",8]
[null,"Thema","Strategisches Prozess-Controlling"]
[]
[null,"Inhalt","Prozesskostenrechnung"]
[]
[null,null," "]
[]
[]
[]
[]
[]
[null,"Autor","Harald Nahrstedt"]
[null,"Datum","2019-01-01"]
[null,"Version","1.0"]
[]
[]
[null,"Springer Verlag"]

{"sheet":"Zuschlagskalkulation","index":1,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["GK",25000]
["Produkte:","A","B","C"]
["Stück",250,180,400]
["EK/St",18.5,14.2,22.8]
["Prozesse",3,2,4]
[]
["GK-Anteil",{"$f":"EK_1*GK_1/SUMPRODUCT(Stück_1,EK_1)","v":28.372492485123612},{"$f":"EK_1*GK_1/SUMPRODUCT(Stück_1,EK_1)","v":21.777805042635421},{"$f":"EK_1*GK_1/SUMPRODUCT(Stück_1,EK_1)","v":34.967179927611802}]
["HK",{"$f":"EK_1+GKAnteil_1","v":46.872492485123615},{"$f":"EK_1+GKAnteil_1","v":35.977805042635424},{"$f":"EK_1+GKAnteil_1","v":57.767179927611807}]

{"sheet":"Prozesskostenrechnung","index":2,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["GK",25000]
["Produkte:","A","B","C"]
["Stück",250,180,400]
["EK/St",18.5,14.2,22.8]
["Prozesse",3,2,4]
[]
["GK-Anteil",{"$f":"Prozesse_2*GK_2/SUMPRODUCT(Stück_2,Prozesse_2)","v":27.675276752767527},{"$f":"Prozesse_2*GK_2/SUMPRODUCT(Stück_2,Prozesse_2)","v":18.450184501845019},{"$f":"Prozesse_2*GK_2/SUMPRODUCT(Stück_2,Prozesse_2)","v":36.900369003690038}]
["HK",{"$f":"EK_2+GKAnteil_2","v":46.17527675276753},{"$f":"EK_2+GKAnteil_2","v":32.650184501845018},{"$f":"EK_2+GKAnteil_2","v":59.700369003690042}]