{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["CS"],"read":"whole","date_system":"1900"}

{"sheet":"CS","index":0,"n_rows":24,"n_cols":5,"rows_kept":24,"merged":[[0,3,0,4],[7,3,8,3],[7,4,8,4]]}
["MDM/IT Vergütung - AI Tools",null,"Jahr:",2025]
[]
["Bereitstellungsgebühr monatlich",{"v":500,"d":"500.00 €"}]
["bis 1.000 Transaktionen:",{"v":0.35,"d":"0.35 €"}]
["ab 1.001 bis 10.000 Transaktionen: ",{"v":0.25,"d":"0.25 €"}]
["ab 10.001 Transaktionen: ",{"v":0.12,"d":"0.12 €"}]
[]
["Monat",null,null,"Kosten\nTransaktionen","Kosten / Monat"]
[null,"Grundgebühr","Transaktionen"]
["Januar",{"$f":"$B$3","v":{"v":500,"d":"500.00 €"}},{"v":200,"d":"200 "},{"$f":"MIN(C10,1000)*$B$4 + MAX(MIN(C10-1000,9000),0)*$B$5 + MAX(C10-10000,0)*$B$6","v":{"v":70,"d":"70 "}},{"$f":"D10+B10","v":{"v":570,"d":"570.00 €"}}]
["Februar",{"$f":"$B$3","v":{"v":500,"d":"500.00 €"}},{"v":200,"d":"200 "},{"$f":"MIN(C11,1000)*$B$4 + MAX(MIN(C11-1000,9000),0)*$B$5 + MAX(C11-10000,0)*$B$6","v":{"v":70,"d":"70 "}},{"$f":"D11+B11","v":{"v":570,"d":"570.00 €"}}]
["März",{"v":500,"d":"500.00 €"},{"v":250,"d":"250 "},{"$f":"MIN(C12,1000)*$B$4 + MAX(MIN(C12-1000,9000),0)*$B$5 + MAX(C12-10000,0)*$B$6","v":{"v":87.5,"d":"88 "}},{"v":587.5,"d":"587.50 €"}]
["April",{"v":500,"d":"500.00 €"},{"v":200,"d":"200 "},{"v":70,"d":"70 "},{"v":570,"d":"570.00 €"}]
["Mai",{"v":500,"d":"500.00 €"},{"v":200,"d":"200 "},{"v":70,"d":"70 "},{"v":570,"d":"570.00 €"}]
["Juni",{"v":500,"d":"500.00 €"},{"v":200,"d":"200 "},{"v":70,"d":"70 "},{"v":570,"d":"570.00 €"}]
["Juli",{"v":500,"d":"500.00 €"},{"v":200,"d":"200 "},{"v":70,"d":"70 "},{"v":570,"d":"570.00 €"}]
["August",{"v":500,"d":"500.00 €"},{"v":200,"d":"200 "},{"v":70,"d":"70 "},{"v":570,"d":"570.00 €"}]
["September",{"v":500,"d":"500.00 €"},{"v":200,"d":"200 "},{"v":70,"d":"70 "},{"v":570,"d":"570.00 €"}]
["Oktober",{"v":500,"d":"500.00 €"},{"v":200,"d":"200 "},{"v":70,"d":"70 "},{"v":570,"d":"570.00 €"}]
["November",{"v":500,"d":"500.00 €"},{"v":200,"d":"200 "},{"v":70,"d":"70 "},{"v":570,"d":"570.00 €"}]
["Dezember",{"v":500,"d":"500.00 €"},{"v":200,"d":"200 "},{"v":70,"d":"70 "},{"v":570,"d":"570.00 €"}]
["Summe",{"$f":"SUM(B10:B21)","v":{"v":6000,"d":"6,000.00 €"}},{"$f":"SUM(C10:C21)","v":{"v":2450,"d":"2,450 "}},{"v":857.5,"d":"858 "},{"v":6857.5,"d":"6,858 "}]
[]
["Gesamtsumme",{"$f":"E22","v":{"v":6857.5,"d":"6,857.50 €"}}]