{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Cover","Gedeckte Kostensumme"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":1,"defined_names":32,"comments":0,"pivot_tables":0},"unopened":[],"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",11]
[null,"Thema","Operatives Projekt-Controlling"]
[]
[null,"Inhalt","Finanzplan"]
[]
[null,null," "]
[]
[]
[]
[]
[]
[null,"Autor","Harald Nahrstedt"]
[null,"Datum","2019-01-01"]
[null,"Version","1.0"]
[]
[]
[null,"Springer Verlag"]

{"sheet":"Gedeckte Kostensumme","index":1,"n_rows":35,"n_cols":7,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,1],[14,0,14,1]]}
["Meilensteine",null,"Termine","Kostensumme","Kostenfunktion","x","f"]
["S1","Projektstart","2019-01-01",0,null,0,-3148.6]
["M1","Initialisierung","2019-03-31",25000,null,89,30949.249100000001]
["M2","Planung","2019-05-15",65000,null,134,78755.2016]
["M3","Durchführung","2019-06-30",145000,null,180,135806.72]
["M4","Steuerung","2019-07-15",170000,null,195,154521.2825]
["M5","Durchführung","2019-08-30",210000,null,241,207058.22750000001]
["M6","Steuerung","2019-09-15",220000,null,257,222294.34430000003]
["M7","Durchführung","2019-10-30",240000,null,302,251659.18880000003]
["M8","Steuerung","2019-11-15",245000,null,318,256004.60960000003]
["M9","Abschluss","2019-12-15",250000,null,348,253361.22560000003]
["M10","Übergabe","2019-12-31",253000,null,364,245406.76160000006]
[]
[]
["Zahlungen",null,"Termine","Beträge","Zahlungsfunktion"]
["S1","Projektstart","2019-01-01",8000,null,0,7594.5776000000014]
["R1","Review","2019-02-28",23000,null,58,7594.5776000000014]
["A1","Assessment","2019-03-30",31000,null,58,30050.033600000002]
["R2","Review","2019-04-30",35000,null,88,30050.033600000002]
["R3","Review","2019-05-30",39000,null,88,61465.294100000006]
["A2","Assessment","2019-06-30",37000,null,119,61465.294100000006]
["R4","Review","2019-07-30",35000,null,119,96932.599100000007]
["R5","Review","2019-08-30",27000,null,149,96932.599100000007]
["A3","Assessment","2019-09-30",17000,null,149,135806.72]
["R6","Review","2019-10-30",5000,null,180,135806.72]
["A4","Assessment","2019-11-30",0,null,180,172698.68000000002]
[null,null,null,null,null,210,172698.68000000002]
[null,null,null,null,null,210,207058.22750000001]
[null,null,null,null,null,241,207058.22750000001]
[null,null,null,null,null,241,234534.90080000003]
[null,null,null,null,null,272,234534.90080000003]
[null,null,null,null,null,272,251659.18880000003]
[null,null,null,null,null,302,251659.18880000003]
[null,null,null,null,null,302,256562.99510000003]
[null,null,null,null,null,333,256562.99510000003]