{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["TEFO Change History","Tabelle1","_technic"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":11,"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":"TEFO Change History","index":0,"n_rows":6,"n_cols":1,"rows_kept":6,"cut":false,"hidden":false,"merged":[[2,0,2,3],[4,0,4,8]]}
["Please delete this sign sheet before starting the Approval Workflow."]
[]
["TEFO Change History"]
["Record/document creation: Please delete the template change history."]
["Reason for the preparation / revision: adjusment of hourly rate for intercompany resources\n- Adjustment hourly rate\n- Adjustment NPV calculation\n- Adjustment Corporate Design\n\n"]
["Replaces the following documents: V 8.0"]

{"sheet":"Tabelle1","index":1,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Upside","Average","Downside"]
["Quantity",{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Sales",{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Grp Product Costs",{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["License",{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Grp CM abs",{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Grp CM %",{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Cannibalisation Sales",{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Cannibalisation CM abs",{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["R&D Project Costs",{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Other costs",{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
["Payback Period",{"$f":"+SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+SUM(#REF!)","v":{"$error":"#REF!"}},{"$f":"+SUM(#REF!)","v":{"$error":"#REF!"}}]
[]
[]
["Sales Total",{"$f":"+B4","v":{"$error":"#REF!"}},{"$f":"+C4","v":{"$error":"#REF!"}},{"$f":"+D4","v":{"$error":"#REF!"}}]
["Sales incl. Cannib.",{"$f":"+B4+B9","v":{"$error":"#REF!"}},{"$f":"+C4+C9","v":{"$error":"#REF!"}},{"$f":"+D4+D9","v":{"$error":"#REF!"}}]
["Gross Profit Total",{"$f":"+B7","v":{"$error":"#REF!"}},{"$f":"+C7","v":{"$error":"#REF!"}},{"$f":"+D7","v":{"$error":"#REF!"}}]
["Gross Profit incl. Cannib",{"$f":"+B7+B10","v":{"$error":"#REF!"}},{"$f":"+C7+C10","v":{"$error":"#REF!"}},{"$f":"+D7+D10","v":{"$error":"#REF!"}}]
["Costs Total",{"$f":"+B11","v":{"$error":"#REF!"}},{"$f":"+C11","v":{"$error":"#REF!"}},{"$f":"+D11","v":{"$error":"#REF!"}}]

{"sheet":"_technic","index":2,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
["up/dw side","Unit","Discount Value"]
[0.05,"%"]
[0.1,"CHF per piece"]
[0.15]
[0.2]
[0.25]
[0.3]
[0.35]
[0.4]
[]
[]
[]
[]
[]
[]
["R&D"]
["non R&D"]