{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Kalkulation_Burkina","Zuschlagskalkulation"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Kalkulation_Burkina","index":0,"n_rows":22,"n_cols":3,"rows_kept":22,"cut":false,"hidden":false,"merged":[[13,2,14,4],[6,2,11,4],[2,2,5,4],[16,2,21,4]],"flags":["formulas_cached_only"]}
["Wert von Karitebüchsen"]
[]
["Kaufpreis Butter/ kg",600,"Einkaufspreise für Externe"]
["Kaufpreis Becher 100 g",75]
["Kaufpreis Becher 300 g",100]
["Kaufpreis Aufkleber/qm",10000]
["Etiketten groß",152.35000000000002,"Herstellungskosten für Externe"]
["Etiketten klein",81.84]
["Etiketten kleben",10]
["Behälter waschen",5]
["Butterwert 100 g",60]
["Butterwert 300 g",180]
[]
["min. Wert 100 g",231.84,"Einkaufspreis für SEWA Burkina"]
["min. Wert 300 g",447.35]
[]
["Boutique 1 (100g)",null,"Verkaufspreis"]
["Boutique 2 (100g)"]
["Boutique 2 (300g)"]
["Boutique 2 (300g)"]
["Ausland (100g)"]
["Ausland (300g)"]

{"sheet":"Zuschlagskalkulation","index":1,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Zuschlagskalkulation 2007 für den Vertrieb in Deutschland (Karite solaire)"]
[]
[{"$nulls":4},"Wechselkurs",655.957]
["Pro Stück",null,"karité solaire 100g","karité solaire 300g","karité solaire 100g","karité solaire 300g"]
["Listeneinkaufspreis",null,231.84,447.35,0.35343780156321225,0.6819806786115554]
["Lieferrabatt",0,0,0,0,0]
["Zieleinkaufspreis",null,231.84,447.35,0.35343780156321225,0.6819806786115554]
["Lieferskonto",0,0,0,0,0]
["Bareinkaufspreis",null,231.84,447.35,0.35343780156321225,0.6819806786115554]
[" + Fracht (Verpackung, Versicherung)",null,null,null,0,0]
[" + Rollgeld",null,null,null,0,0]
["Bezugspreis",null,231.84,447.35,0.35343780156321225,0.6819806786115554]
[" + Einfuhrumsatzsteuer",0.19,44.0496,84.99650000000001,0.06715318229701032,0.12957632893619553]
[" + Gewinn",2,463.68,894.7,0.7068756031264245,1.3639613572231108]
["Barverkaufspreis",null,739.5696,1427.0465,1.1274665869866471,2.1755183647708614]
[" + Kundenskonto",0,0,0,0,0]
["Zielverkaufspreis",null,739.5696,1427.0465,1.1274665869866471,2.1755183647708614]
[" + Kundenrabatt ",0,0,0,0,0]
["Listenverkaufspreis (Angebotspreis netto)",null,739.5696,1427.0465,1.1274665869866471,2.1755183647708614]
[" + Umsatzsteuer",0.19,140.518224,271.138835,0.21421865152746294,0.4133484893064637]
["Listenverkaufspreis (Angebotspreis brutto)",null,880.0878240000001,1698.185335,1.34168523851411,2.588866854077325]