{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Cover","Simulation"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":3,"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",6]
[null,"Thema","Analyse-Methoden"]
[]
[null,"Inhalt","Deterministische Simulation"]
[null,null,"am Beispiel von Kundenwachstum"]
[null,null," "]
[]
[]
[]
[]
[]
[null,"Version","1.0"]
[null,"Autor","Harald Nahrstedt"]
[null,"Datum","2025-04-26"]
[]
[]
[null,"Springer Verlag"]

{"sheet":"Simulation","index":1,"n_rows":106,"n_cols":3,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
["t","df","f"]
[0,0,200]
[7,{"$f":"0.00357143*(400-C2)*7","v":5.0000020000000003},{"$f":"C2+B3","v":205.00000199999999}]
[14,{"$f":"0.00357143*(400-C3)*7","v":4.8750018999999805},{"$f":"C3+B4","v":209.87500389999997}]
[21,4.7531268037499625,{"$f":"C4+B5","v":214.62813070374992}]
[28,4.6342985861249453,219.26242928987486]
[35,4.5184410751288357,223.78087036500369]
[42,4.405480003066204,228.1863503680699]
[49,4.2953429589347483,232.48169332700465]
[56,4.1879593420079502,236.66965266901261]
[63,4.0832603165781585,240.75291298559077]
[70,3.9811787678311008,244.73409175342186]
[77,3.8816492588235354,248.61574101224539]
[84,3.7846079885364547,252.40034900078186]
[91,3.6899927509769634,256.09034175175884]
[98,3.5977428953026114,259.68808464706143]
[105,3.5077992869426176,263.19588393400403]
[112,3.42010426969106,266.61598820369511]
[119,3.3346016287477402,269.95058983244286]
[126,3.2512365546830302,273.20182638712589]
[133,3.1699556083035891,276.3717819954295]
[140,3.0907066863964427,279.46248868182596]
[147,3.0134389883294643,282.47592767015544]
[154,2.9381029834868375,285.41403065364227]
[161,2.8646503795186367,288.27868103316092]
[168,2.7930340913841669,291.07171512454511]
[175,2.7232082111692208,293.79492333571432]
[182,2.6551279786579087,296.45005131437222]
[189,2.5887497526401813,299.0388010670124]
[196,2.5240309829366794,301.56283204994907]
[203,2.4609301831229526,304.02376223307203]
[210,2.3994069039355765,306.42316913700762]
[217,2.3394217073431185,308.76259084435071]
[224,2.2809361412653235,311.04352698561604]
[231,2.223912714924329,313.26743970054036]
[238,2.168314874812094,315.43575457535246]
[245,2.1141069812586428,317.54986155661112]
[252,2.0612542855861062,319.61111584219725]
[259,2.0097229078339103,321.62083875003117]
[266,1.9594798150408332,323.58031856507199]
[273,1.9104928000700145,325.49081136514201]
[280,1.8627304609633362,327.35354182610536]
[287,1.8161621808119477,329.1697040069173]
[294,1.7707581081300274,330.94046211504735]
[301,1.7264891377191951,332.66695125276652]
[308,1.6833268920113245,334.35027814477786]
[315,1.641243702877772,335.99152184765563]
[322,1.6002125938933907,337.59173444154902]
[329,1.5602072630439301,339.15194170459296]
[336,1.521202065865759,340.67314377045869]
[343,1.4831719990070951,342.15631576946578]
[350,1.446092684200198,343.60240845366599]
[357,1.4099403526342658,345.01234880630028]
[364,1.3746918297190049,346.38704063601926]
[371,1.3403245202291119,347.72736515624837]
[378,1.3068163938201391,349.03418155006852]
[385,1.2741459709064715,350.30832752097501]
[392,1.2422923088923497,351.55061982986734]
[399,1.2112349887471181,352.76185481861444]
[406,1.180954101916091,353.94280892053052]
[413,1.1514302375586476,355.09423915808918]
[420,1.1226444701053788,356.21688362819458]
[427,1.0945783471262993,357.31146197532087]
[434,1.0672138775023585,358.37867585282322]
[441,1.0405335198926609,359.4192093727159]
[448,1.0145201714900089,360.4337295442059]
[455,0.98915715705755702,361.42288670126345]
[462,{"$f":"0.00357143*(400-C67)*7","v":0.96442821823954661},362.38731491950301]
[469,0.94031750313927542,{"$f":"C68+B69","v":363.3276324226423}]
[476,0.91680955615761839,364.2444419787999]
[483,0.89388930808558276,365.13833128688549]
[490,0.8715420664445499,366.00987335333002]
[497,0.84975350606801592,366.85962685939802]
[504,0.82850965991878089,367.6881365193168]
[511,0.80779691013571486,368.49593342945252]
[518,0.78760197930435272,369.28353540875685]
[525,0.76791192194572477,370.05144733070256]
[532,0.74871411621796269,370.80016144692053]
[539,0.72999625582537242,371.5301577027459]
[546,0.71174634212977561,372.2419040448757]
[553,0.69395267645906711,372.93585672133474]
[560,0.67660385260806422,373.61246057394283]
[567,0.65968874952682366,374.27214932346965]
[574,0.64319652419176554,374.9153458476614]
[581,0.62711660465500663,375.54246245231639]
[588,0.61143868326746587,376.15390113558385]
[595,0.59615271007139237,376.75005384565526]
[602,0.58124888635808014,377.33130273201334]
[609,0.56671765838663912,377.89802039040001]
[616,0.55254971125979591,378.45057010165982]
[623,0.53873596295280346,378.98930606461261]
[630,0.52526755849162421,379.51457362310424]
[637,0.5121358642766578,380.02670948738091]
[644,0.49933246254838232,380.52604194992932]
[651,0.48684914599134743,381.01289109592068]
[658,0.47467791247307212,381.48756900839373]
[665,0.46281095991446664,381.9503799683082]
[672,0.45124068128849532,382.40162064959668]
[679,0.43995965974387652,382.84158030934054]
[686,0.42896066385068332,383.2705409731912]
[693,0.41823664296481022,383.68877761615602]
[700,0.40778072270832344,{"$f":"C101+B102","v":384.09655833886433}]
[707,0.39758620056280847,{"$f":"C102+B103","v":384.49414453942711}]
[714,0.38764654157287681,384.88179108099996]
[721,0.37795537415709018,385.25974645515703]
[728,0.36850648602360975,385.62825294118062]