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

{"sheet":"CS","index":0,"n_rows":23,"n_cols":8,"rows_kept":23,"merged":[[0,6,0,7],[5,1,5,2],[5,6,6,6],[5,7,6,7],[22,1,22,2]]}
["MDM/IT Vergütung - Datat Processing + Storage",{"$nulls":4},"Jahr:",2025]
[]
["Vergütung je 1k Transaktion",{"v":15,"d":"15.00 €"}]
["je Transaktion",{"$f":"B3/1000","v":{"v":0.015,"d":"0.0150 €"}}]
[]
["Monat",{"$nulls":5},"Summe","Kosten / Monat"]
[null,"IDS","PLOSE","ASFINAG","MSE","UTA"]
["Januar",{"v":6969,"d":"6,969 "},{"v":195985,"d":"195,985 "},{"v":735,"d":"735 "},{"v":49881,"d":"49,881 "},{"v":33533,"d":"33,533 "},{"$f":"SUM(B8:F8)","v":{"v":287103,"d":"287,103 "}},{"$f":"G8*$B$4","v":{"v":4306.545,"d":"4,306.55 €"}}]
["Februar",{"v":7847,"d":"7,847 "},{"v":233329,"d":"233,329 "},{"v":783,"d":"783 "},{"v":52442,"d":"52,442 "},{"v":38495,"d":"38,495 "},{"$f":"C9+F9","v":{"v":271824,"d":"271,824 "}},{"$f":"G9*$B$4","v":{"v":4077.3599999999997,"d":"4,077.36 €"}}]
["März",{"v":8259,"d":"8,259 "},{"v":256607,"d":"256,607 "},{"v":693,"d":"693 "},{"v":54196,"d":"54,196 "},{"v":40243,"d":"40,243 "},{"$f":"C10+F10","v":{"v":296850,"d":"296,850 "}},{"v":4452.75,"d":"4,452.75 €"}]
["April",{"v":7840,"d":"7,840 "},{"v":229663,"d":"229,663 "},{"v":551,"d":"551 "},{"v":45720,"d":"45,720 "},{"v":38327,"d":"38,327 "},{"$f":"C11+F11","v":{"v":267990,"d":"267,990 "}},{"v":4019.85,"d":"4,019.85 €"}]
["Mai",{"v":7876,"d":"7,876 "},{"v":257833,"d":"257,833 "},{"v":504,"d":"504 "},{"v":40710,"d":"40,710 "},{"v":37589,"d":"37,589 "},{"$f":"C12+F12","v":{"v":295422,"d":"295,422 "}},{"v":4431.33,"d":"4,431.33 €"}]
["Juni",{"v":7812,"d":"7,812 "},{"v":247467,"d":"247,467 "},{"v":519,"d":"519 "},{"v":37341,"d":"37,341 "},{"v":37478,"d":"37,478 "},{"$f":"C13+F13","v":{"v":284945,"d":"284,945 "}},{"v":4274.175,"d":"4,274.18 €"}]
["Juli",{"v":8067,"d":"8,067 "},{"v":277478,"d":"277,478 "},{"v":499,"d":"499 "},{"v":35344,"d":"35,344 "},{"v":40604,"d":"40,604 "},{"$f":"C14+F14","v":{"v":318082,"d":"318,082 "}},{"v":4771.23,"d":"4,771.23 €"}]
["August",{"v":6250,"d":"6,250 "},{"v":216015,"d":"216,015 "},{"v":359,"d":"359 "},{"v":26800,"d":"26,800 "},{"v":28985,"d":"28,985 "},{"$f":"C15+F15","v":{"v":245000,"d":"245,000 "}},{"v":3675,"d":"3,675.00 €"}]
["September",{"$nulls":6},0]
["Oktober",{"$nulls":6},0]
["November",{"$nulls":6},0]
["Dezember",{"$nulls":6},0]
["Summe",{"$f":"SUM(B8:B19)","v":{"v":60920,"d":"60,920 "}},{"$f":"SUM(C8:C19)","v":{"v":1914377,"d":"1,914,377 "}},{"v":4643,"d":"4,643 "},{"v":342434,"d":"342,434 "},{"v":295254,"d":"295,254 "},{"v":2267216,"d":"2,267,216 "},"-"]
["Kosten",{"$f":"B20*$B$4","v":{"v":913.8,"d":"913.80 €"}},{"$f":"C20*$B$4","v":{"v":28715.655,"d":"28,715.66 €"}},{"v":69.645,"d":"69.65 €"},{"v":5136.51,"d":"5,136.51 €"},{"v":4428.8099999999995,"d":"4,428.81 €"},{"v":34008.24,"d":"34,008.24 €"},{"$f":"SUM(H8:H19)","v":{"v":34008.24,"d":"34,008.24 €"}}]
[]
["Gesamtsumme",{"$f":"G21","v":{"v":34008.24,"d":"34,008.24 €"}}]