{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Tabelle1","Tabelle2","Aufgabenstellung","Kalkulation"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Tabelle1","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Tabelle2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Aufgabenstellung","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Kalkulation","index":3,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,3,2,3],[1,4,2,4],[22,1,22,2],[17,1,17,2],[18,1,18,2],[21,1,21,2],[5,0,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[13,1,13,2],[14,1,14,2],[16,1,16,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[15,1,15,2]]}
[]
["Preis",null,null,"Menge"]
[]
[]
[]
["Monatskalkualation für die Herstellung\n von Motorbooten",null,null,null,"Menge\n (x)","Variable\nKosten (Kv)","Gesamt-\nkosten (K)","Gesamt-\nerlöse (E)","Gewinn (G)"]
["Ausbringungsmenge \n= Absatzmenge",null,null,null,1]
["Miete",8000,null,null,2]
["Personalkosten",22800,null,null,3]
["Bankverbindlichkeiten",50000,null,null,4]
["Fixkosten",null,null,null,5]
["Materialkosten/Stck.",8000,null,null,6]
["Fertigungskosten/Stck.",10000,null,null,7]
["Vertriebskosten/Stck.",1500,null,null,8]
["Variable Stückkosten",null,null,null,9]
[null,null,null,null,10]
["Gewinn",null,null,null,11]
["dabei Kosten",null,null,null,12]
["dabei Umsatz ",null,null,null,13]
[null,null,null,null,14]
[null,null,null,null,15]
[null,null,null,null,16]
[null,null,null,null,17]
[null,null,null,null,18]
[null,null,null,null,19]
[null,null,null,null,20]