{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["EINGABE","SIP Anbietervergleich","AUSGABE","DATEN"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":1,"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":"EINGABE","index":0,"n_rows":29,"n_cols":17,"rows_kept":29,"cut":false,"hidden":false,"merged":[[1,10,1,13],[2,10,2,13],[3,10,3,13],[5,3,5,5],[7,3,7,5],[1,3,1,5],[2,3,2,5],[1,7,1,8],[2,7,2,8],[3,7,3,8]]}
[]
[null,"Kunde",null,"sxces Communication AG",null,null,null,"Ansprechpartner",null,null,"Michael Pachan"]
[null,"Straße + Hausnummer",null,"Wigandstr. 17",null,null,null,"Kontaktnummer",null,null,"0561 40061-116"]
[null,"PLZ + Ort",null,34131,null,"Kassel",null,"E-Mail",null,null,"michael.pachan@sxces.com  "]
[]
[null,"Anbieter",null,"Deutsche Telekom AG"]
[]
[null,"Rufnummer",null,"0561 - 40061-0"]
[]
[null,"Position",null,"Anzahl",null,"Kosten in €",null,null,"Position",null,"Anzahl",null,"Kosten in €"]
[]
[null,"ISDN Basisanschluss",null,1,null,74.900000000000006,null,null,"Internetanschluss",null,1,null,26.9,null,"Anzahl Leitungen",null,{"$f":"SUM(D12,D13)*2","v":4}]
[null,"ISDN Erweiterungsanschluss",null,1,null,40.9,null,null,"Bandbreite",null,null,null,"2 Mbit/s"]
[null,"Clip-no-screening",null,0,null,0,null,null,"Flatrate",null,1,null,0]
[null,null,null,null,null,null,null,null,"Statische IP Adresse",null,1,null,0]
[]
[null,"Position",null,"Min.",null,"Kosten in €"]
[]
[null,"Verbindungen ins dt. Festnetz",null,null,null,0]
[null,"Verbindungen in dt. Mobilfunknetze",null,461,null,{"$f":"46.98+8.2+5+6.12","v":66.3}]
[null,"Verbindungen nach Europa - Festnetz",null,null,null,0]
[null,"Verbindungen nach Europa - Mobil",null,null,null,8.0500000000000007]
[null,"Verbindungen weltweit - Festnetz",null,null,null,0]
[null,"Verbindungen weltweit - Mobil",null,null,null,0]
[null,"Verbindungen zu Sonderrufnummern",null,null,null,0.67]
[]
[null,"Weitere mtl. Kosten",null,null,null,1.32]
[]
[null,"GESAMT netto",null,null,null,{"$f":"SUM(F12:F21,F27,M12:M15)","v":210.32000000000002}]

{"sheet":"SIP Anbietervergleich","index":1,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[[37,0,40,0],[19,0,28,0],[5,0,10,0]]}
[]
[null,null,null,"HFO NGN Connect","HFO NGN Business","Vodafone AnlagenAs Plus","Vodafone IP-AnlagenAs","Vodafone IP-AnlagenAs\nDGRV","peoplefone SIP-Trunk","QSC extended connect","QSC IPfonie extended","Ecotel SIP-Trunk 2.0","STARFACE Connect","Deutsche Telekom"]
[]
["INTERN: Zeile bitte ausblenden (NICHT löschen) + Arbeitsmappe schützen",null,null,"RV2","RV2"]
[]
["Variante\nAllnet-Flat","Leitungen",null,{"$f":"EINGABE!Q12","v":4},6,{"$f":"EINGABE!Q12","v":4},{"$f":"EINGABE!Q12","v":4},{"$f":"EINGABE!Q12","v":4},{"$f":"EINGABE!Q12","v":4},{"$f":"EINGABE!Q12","v":4},"nicht verfügbar",{"$f":"EINGABE!Q12","v":4},"nicht verfügbar",{"$f":"EINGABE!Q12","v":4}]
[null,"Grundgebühr",null,{"$f":"IF(D4=\"kein\",VLOOKUP(D6,DATEN!J5:L10,2,FALSE),IF(D4=\"RV1\",VLOOKUP(D6,DATEN!J16:L21,2,FALSE),VLOOKUP(D6,DATEN!J27:L32,2,FALSE)))","v":103.96},{"$f":"IF(E4=\"kein\",VLOOKUP(E6,DATEN!D5:F9,2,FALSE),IF(E4=\"RV1\",VLOOKUP(E6,DATEN!D16:F20,2,FALSE),VLOOKUP(E6,DATEN!D27:F31,2,FALSE)))","v":199},{"$f":"IF(DATEN!N40=TRUE,PRODUCT(F6,29.95)*0.8,PRODUCT(F6*29.95))","v":119.8},{"$f":"IF(DATEN!N41=TRUE,PRODUCT(G6,23.95)*0.8,PRODUCT(G6*23.95))","v":95.8},{"$f":"IF(DATEN!N42=TRUE,PRODUCT(H6,15.97),PRODUCT(H6,20.36))","v":81.44},{"$f":"I6*20","v":80},{"$f":"IF(J6=4,35.2,IF(J6=6,52.5,IF(J6=8,69.6,0)))","v":35.200000000000003},"-",{"$f":"VLOOKUP(L6,DATEN!S5:T15,2,FALSE)","v":4.8},"-",{"$f":"VLOOKUP(N6,DATEN!AB5:AC8,2,FALSE)","v":120.64999999999999}]
[null,"+ Preis ins dt. Festnetz (flat)",null,"inklusive","inklusive","inklusive","inklusive","inklusive","inklusive","inklusive","-",{"$f":"VLOOKUP(L6,DATEN!S5:U15,3,FALSE)","v":13},"-","inklusive"]
[null,"+ Preis in alle dt. Mobilfunknetze (flat)",null,"inklusive","inklusive","inklusive","inklusive","inklusive","inklusive",{"$f":"(J6*15)","v":60},"-",{"$f":"VLOOKUP(L6,DATEN!S5:X15,6,FALSE)","v":63},"-","inklusive"]
[null,"keine EU-Flat",null,{"$f":"EINGABE!F21","v":0},{"$f":"EINGABE!F21","v":0},{"$f":"IF(B10=\"keine EU-Flat\",0,F6*2.95)","v":0},{"$f":"IF(B10=\"keine EU-Flat\",0,G6*2.95)","v":0},{"$f":"IF(B10=\"keine EU-Flat\",0,H6*2.95)","v":0},{"$f":"IF(B10=\"EU-Flat Festnetz\",I6*18,EINGABE!F21)","v":0},"immer inklusive ","-",{"$f":"EINGABE!F21","v":0},"-",{"$f":"EINGABE!F21","v":0}]
[null,"Anschlussgebühr",null,0,{"$f":"VLOOKUP(E6,DATEN!D5:F9,3,FALSE)","v":49},{"$f":"VLOOKUP(F41,DATEN!P25:Q26,2,FALSE)","v":0},0,0,0,0,0,{"$f":"VLOOKUP(L6,DATEN!S5:Y15,7,FALSE)","v":10},"-",0]
[]
[null,"Datenleitung für Internetzugang",null,"DSLmaxx Business VDSL 100","DSLmaxx Business VDSL 100","Kein Internet","SDSL 2 Mbit/s + QoS","vorhanden","-","-","-","pure VDSL 50","-","VDSL 50 Mbit"]
[null,"Grundgebühr",null,{"$f":"VLOOKUP(D13,DATEN!A35:B36,2,FALSE)","v":38.99},{"$f":"VLOOKUP(E13,DATEN!A35:B36,2,FALSE)","v":38.99},{"$f":"VLOOKUP(F13,DATEN!M25:N28,2,FALSE)","v":0},{"$f":"VLOOKUP(G13,DATEN!M30:N37,2,FALSE)","v":103.95},{"$f":"VLOOKUP(H13,DATEN!M30:N37,2,FALSE)","v":0},"-","-","-",{"$f":"VLOOKUP(L13,DATEN!S25:T27,2,FALSE)","v":39.9},"-",{"$f":"VLOOKUP(N13,DATEN!Z25:AA27,2,FALSE)","v":4.95}]
[]
[null,"Gesamtkosten mtl. Allnet Variante",null,{"$f":"SUM(D7,D14)","v":142.94999999999999},{"$f":"SUM(E7,E14)","v":237.99},{"$f":"SUM(F7,F10,F14)","v":119.8},{"$f":"SUM(G7,G10,G14)","v":199.75},{"$f":"SUM(H7,H10,H14)","v":81.44},{"$f":"SUM(I7,I10)","v":80},{"$f":"SUM(J7,J9)","v":95.2},"-",{"$f":"SUM(L7,L8,L9,L14)","v":120.69999999999999},"-",{"$f":"SUM(N7,N14)","v":125.6}]
[null,"Ihre aktuellen Kosten:",null,{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},"-",{"$f":"EINGABE!F29","v":210.32000000000002},"-",{"$f":"EINGABE!F29","v":210.32000000000002}]
[null,"Einsparung pro Jahr (netto):",null,{"$f":"(D17-D16)*12","v":808.4400000000004},-332.03999999999985,1086.2400000000002,{"$f":"(G17-G16)*12","v":126.84000000000026},1546.5600000000004,1563.8400000000001,{"$f":"(J17-J16)*12","v":1381.4400000000003},"-",{"$f":"(L17-L16)*12","v":1075.4400000000005},"-",{"$f":"(N17-N16)*12","v":1016.6400000000003}]
[]
["Variante\nFestnetz-Flat","Leitungen",null,{"$f":"EINGABE!Q12","v":4},6,{"$f":"EINGABE!Q12","v":4},{"$f":"EINGABE!Q12","v":4},{"$f":"EINGABE!Q12","v":4},{"$f":"EINGABE!Q12","v":4},{"$f":"EINGABE!Q12","v":4},10,{"$f":"EINGABE!Q12","v":4},30,{"$f":"EINGABE!Q12","v":4}]
[null,"Grundgebühr",null,{"$f":"IF(D4=\"kein\",VLOOKUP(D20,DATEN!G5:I10,2,FALSE),IF(D4=\"RV1\",VLOOKUP(D20,DATEN!G16:I21,2,FALSE),VLOOKUP(D20,DATEN!G27:I32,2,FALSE)))","v":25.96},{"$f":"IF(E4=\"kein\",VLOOKUP(E20,DATEN!A5:C9,2,FALSE),IF(E4=\"RV1\",VLOOKUP(E20,DATEN!A16:C20,2,FALSE),VLOOKUP(E20,DATEN!A27:C31,2,FALSE)))","v":103},{"$f":"IF(DATEN!N40=TRUE,PRODUCT(F20,14.95)*0.8,PRODUCT(F20*14.95))","v":59.8},{"$f":"IF(DATEN!N41=TRUE,PRODUCT(G20,9.95)*0.8,PRODUCT(G20*9.95))","v":39.799999999999997},{"$f":"IF(DATEN!N42=TRUE,PRODUCT(H20,6.47),PRODUCT(H20,8.46))","v":33.840000000000003},0,{"$f":"IF(J20=4,35.28,IF(J20=6,52.5,IF(J20=8,69.44,0)))","v":35.28},{"$f":"IF(K20=10,PRODUCT(K20,1.04),IF(K20=20,PRODUCT(K20,1.02),IF(K20=30,PRODUCT(K20,0.99),0)))","v":10.4},{"$f":"PRODUCT(L20,1.2)","v":4.8},0,{"$f":"VLOOKUP(N6,DATEN!Z5:AA8,2,FALSE)","v":80.849999999999994}]
[null,"Preis ins dt. Festnetz",null,"inklusive","inklusive","inklusive","inklusive","inklusive",0.01,"inklusive",1.4E-2,{"$f":"IF(L20<=10,PRODUCT(L20,3.75),IF(L20<=20,PRODUCT(L20,3),IF(L20>20,PRODUCT(L20,2.75),0)))","v":15},0.09,"inklusive"]
[null,"Minutenverbrauch ins dt. Festnetz",null,"-","-","-","-","-",0,"-",{"$f":"EINGABE!D19","v":0},"-","-","-"]
[null,"Verbindungskosten ins Festnetz",null,"inklusive","inklusive","inklusive","inklusive","inklusive",{"$f":"PRODUCT(I22,I23)","v":0},"inklusive",{"$f":"PRODUCT(K22,K23)","v":0},"inklusive",{"$f":"PRODUCT(M22,M23)","v":0.09},{"$f":"PRODUCT(N22,N23)","v":0}]
[null,"Preis in dt. Mobilfunknetze / Minute",null,6.9900000000000004E-2,6.9900000000000004E-2,0.13500000000000001,{"$f":"0.135*0.6","v":8.1000000000000003E-2},8.7749999999999995E-2,0.1,0.1099,0.11,8.3500000000000005E-2,0.99,0.13800000000000001]
[null,"Minutenverbrauch in dt. Mobilfunknetz",null,{"$f":"EINGABE!D20","v":461},{"$f":"EINGABE!D20","v":461},{"$f":"EINGABE!D20","v":461},{"$f":"EINGABE!D20","v":461},{"$f":"EINGABE!D20","v":461},{"$f":"EINGABE!D20","v":461},{"$f":"EINGABE!D20","v":461},{"$f":"EINGABE!D20","v":461},{"$f":"EINGABE!D20","v":461},{"$f":"EINGABE!D20","v":461},{"$f":"EINGABE!D20","v":461}]
[null,"Verbindungskosten in Mobilfunknetze",null,{"$f":"PRODUCT(D25,D26)","v":32.2239},{"$f":"PRODUCT(E25,E26)","v":32.2239},{"$f":"PRODUCT(F25,F26)","v":62.235000000000007},37.341000000000001,{"$f":"PRODUCT(H25,H26)","v":40.452749999999995},46.1,{"$f":"PRODUCT(J25,J26)","v":50.663899999999998},{"$f":"PRODUCT(K25,K26)","v":50.71},{"$f":"PRODUCT(L25,L26)","v":38.493500000000004},{"$f":"PRODUCT(M25,M26)","v":456.39},63.618000000000002]
[null,"keine EU-Flat",null,{"$f":"EINGABE!F21","v":0},{"$f":"EINGABE!F21","v":0},{"$f":"IF(B28=\"keine EU-Flat\",0,F20*2.95)","v":0},{"$f":"IF(B28=\"keine EU-Flat\",0,G20*2.95)","v":0},{"$f":"IF(B28=\"keine EU-Flat\",0,H20*2.95)","v":0},{"$f":"IF(B28=\"EU-Flat Festnetz\",I20*18,EINGABE!F21)","v":0},"-","-",{"$f":"EINGABE!F21","v":0},"-",{"$f":"EINGABE!F21","v":0}]
[null,"Anschlussgebühr",null,0,{"$f":"VLOOKUP(E20,DATEN!A5:C9,3,FALSE)","v":49},{"$f":"VLOOKUP(F41,DATEN!P25:Q26,2,FALSE)","v":0},{"$f":"VLOOKUP(G41,DATEN!P25:Q26,2,FALSE)","v":0},{"$f":"VLOOKUP(H41,DATEN!P25:Q26,2,FALSE)","v":0},0,0,0,0,0,0]
[]
[null,"Datenleitung für Internetzugang",null,"DSLmaxx Business VDSL 100","DSLmaxx Business VDSL 100","Kein Internet","SDSL 2 Mbit/s + QoS","SDSL 2 Mbit/s + QoS","-","-","-","pure VDSL 50","-","VDSL 50 Mbit"]
[null,"Grundgebühr",null,{"$f":"VLOOKUP(D31,DATEN!A35:B36,2,FALSE)","v":38.99},{"$f":"VLOOKUP(E31,DATEN!A35:B36,2,FALSE)","v":38.99},{"$f":"VLOOKUP(F31,DATEN!M25:N28,2,FALSE)","v":0},{"$f":"VLOOKUP(G31,DATEN!M30:N37,2,FALSE)","v":103.95},{"$f":"VLOOKUP(H31,DATEN!M30:N37,2,FALSE)","v":103.95},"-","-","-",{"$f":"VLOOKUP(L31,DATEN!S25:T27,2,FALSE)","v":39.9},"-",{"$f":"VLOOKUP(N31,DATEN!Z25:AA27,2,FALSE)","v":4.95}]
[]
[null,"Gesamtkosten mtl. Festnetz Variante",null,{"$f":"SUM(D21,D27,D32)","v":97.173900000000003},{"$f":"SUM(E21,E27,E32)","v":174.21390000000002},{"$f":"SUM(F21,F27,F32)","v":122.035},{"$f":"SUM(G21,G27,G28,G32)","v":181.09100000000001},{"$f":"SUM(H21,H27,H28,H32)","v":178.24275},{"$f":"SUM(I21,I24,I27,I28)","v":46.1},{"$f":"SUM(J21,J27)","v":85.943899999999999},{"$f":"SUM(K21,K24,K27)","v":61.11},{"$f":"SUM(L21,L22,L32)","v":59.7},{"$f":"SUM(M21,M24,M27)","v":456.47999999999996},{"$f":"SUM(N21,N27)","v":144.46799999999999}]
[null,"Ihre aktuellen Kosten:",null,{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002},{"$f":"EINGABE!F29","v":210.32000000000002}]
[null,"Einsparung pro Jahr (netto):",null,{"$f":"(D35-D34)*12","v":1357.7532000000001},{"$f":"(E35-E34)*12","v":433.27319999999997},{"$f":"(F35-F34)*12","v":1059.4200000000003},{"$f":"(G35-G34)*12","v":350.74800000000016},384.92700000000025,{"$f":"(I35-I34)*12","v":1970.6400000000003},{"$f":"(J35-J34)*12","v":1492.5132000000003},{"$f":"(K35-K34)*12","v":1790.5200000000004},{"$f":"(L35-L34)*12","v":1807.44},{"$f":"(M35-M34)*12","v":-2953.9199999999992},{"$f":"(N35-N34)*12","v":790.22400000000039}]
[]
["Optionen","Backuprouting je Rufnummer",null,1,"inklusive","nein","nein","nein","nein","nein","nein","nein","nein","nein"]
[null,"Clip no screening",null,3,3,"inklusive","inklusive","inklusive","inklusive","-","-","-","inklusive","-"]
[null,"dedizierte DSL Anbindung",null,"nein","ja","ja","ja","ja","nein","nein","nein","nein","nein","ja"]
[null,"Mindestvertragslaufzeit",null,"12 Monate","24 Monate","36 Monate","36 Monate","36 Monate","12 Monate","24 Monate","24 Monate","24 Monate","1 Monat","24 Monate"]

{"sheet":"AUSGABE","index":2,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ANGEBOT für:",{"$f":"EINGABE!D2","v":"sxces Communication AG"}]
[]
[null,"Adresse",{"$f":"EINGABE!D3","v":"Wigandstr. 17"},null,"Ansprechpartner",null,{"$f":"EINGABE!K2","v":"Michael Pachan"}]
[null,"PLZ",34131,null,"Kontaktnummer",null,{"$f":"EINGABE!K3","v":"0561 40061-116"}]
[null,"Ort",{"$f":"EINGABE!F4","v":"Kassel"},null,"E-Mail",null,{"$f":"EINGABE!K4","v":"michael.pachan@sxces.com  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Aktueller Anbieter",null,"Festnetz - Flat",null,"Allnet - Flat"]
[]
["Anbieter",null,{"$f":"EINGABE!D6","v":"Deutsche Telekom AG"},null,"HFO NGN Connect",null,"HFO NGN Connect"]
[]
["Rufnummer",null,{"$f":"EINGABE!D8","v":"0561 - 40061-0"},null,{"$f":"EINGABE!D8","v":"0561 - 40061-0"},null,{"$f":"EINGABE!D8","v":"0561 - 40061-0"}]
[]
["Anzahl Leitungen",null,{"$f":"EINGABE!Q12","v":4},null,{"$f":"EINGABE!Q12","v":4},null,{"$f":"EINGABE!Q12","v":4}]
["Grundgebühr",null,{"$f":"(EINGABE!F12+EINGABE!F13)","v":115.80000000000001},null,{"$f":"HLOOKUP(E35,'SIP Anbietervergleich'!D2:N41,20,FALSE)","v":25.96},null,{"$f":"HLOOKUP(G35,'SIP Anbietervergleich'!D2:N41,6,FALSE)","v":103.96}]
["Clip-no-screening",null,{"$f":"EINGABE!F14","v":0},null,{"$f":"IF(EINGABE!D14=1,HLOOKUP(E35,'SIP Anbietervergleich'!D2:N41,38,FALSE),0)","v":0},null,{"$f":"IF(EINGABE!D14=1,HLOOKUP(E35,'SIP Anbietervergleich'!D2:N41,38,FALSE),0)","v":0}]
[]
["Internetanschluss",null,{"$f":"EINGABE!M12","v":26.9},null,{"$f":"HLOOKUP(E35,'SIP Anbietervergleich'!D2:N32,31,FALSE)","v":38.99},null,{"$f":"HLOOKUP(G35,'SIP Anbietervergleich'!D2:N32,13,FALSE)","v":38.99}]
["Bandbreite",null,{"$f":"EINGABE!M13","v":"2 Mbit/s"},null,{"$f":"HLOOKUP(E35,'SIP Anbietervergleich'!D2:N32,30,FALSE)","v":"DSLmaxx Business VDSL 100"},null,{"$f":"HLOOKUP(G35,'SIP Anbietervergleich'!D2:N32,12,FALSE)","v":"DSLmaxx Business VDSL 100"}]
["Flatrate",null,"inklusive",null,"inklusive",null,"inklusive"]
["Statische IP-Adresse",null,{"$f":"EINGABE!M15","v":0},null,{"$f":"EINGABE!M15","v":0},null,{"$f":"EINGABE!M15","v":0}]
[]
["Verbindungen ins dt. Festnetz",null,{"$f":"EINGABE!F19","v":0},null,{"$f":"HLOOKUP(E35,'SIP Anbietervergleich'!D2:N41,21,FALSE)","v":"inklusive"},null,{"$f":"HLOOKUP(G35,'SIP Anbietervergleich'!D2:N41,7,FALSE)","v":"inklusive"}]
["Verbindungen in dt. Mobilfunknetze",null,{"$f":"EINGABE!F20","v":66.3},null,{"$f":"HLOOKUP(E35,'SIP Anbietervergleich'!D2:N41,26,FALSE)","v":32.2239},null,{"$f":"HLOOKUP(G35,'SIP Anbietervergleich'!D2:N41,8,FALSE)","v":"inklusive"}]
["Verbindungen nach Europa - Festnetz",null,{"$f":"EINGABE!F21","v":0},null,{"$f":"EINGABE!F21","v":0},null,{"$f":"EINGABE!F21","v":0}]
["Verbindungen nach Europa - Mobil",null,{"$f":"EINGABE!F22","v":8.0500000000000007},null,{"$f":"EINGABE!F22","v":8.0500000000000007},null,{"$f":"EINGABE!F22","v":8.0500000000000007}]
["Verbindungen weltweit - Festnetz",null,{"$f":"EINGABE!F23","v":0},null,{"$f":"EINGABE!F23","v":0},null,{"$f":"EINGABE!F23","v":0}]
["Verbindungen weltweit - Mobil",null,{"$f":"EINGABE!F24","v":0},null,{"$f":"EINGABE!F24","v":0},null,{"$f":"EINGABE!F24","v":0}]
["Verbindungen zu Sonderrufnummern",null,{"$f":"EINGABE!F25","v":0.67},null,{"$f":"C54","v":0.67},null,{"$f":"C54","v":0.67},null,null," "]
[]
["Weitere mtl. Kosten",null,{"$f":"EINGABE!F27","v":1.32},null,0,null,0]
[]
["GESAMT netto",null,{"$f":"EINGABE!F29","v":210.32000000000002},null,{"$f":"SUM(E40,E41,E43,E48:E54,E56)","v":105.8939},null,{"$f":"SUM(G40,G41,G43,G48:G54,G56)","v":151.66999999999999}]
[]
["Einsparung pro Jahr",null,null,null,{"$f":"(C58-E58)*12","v":1253.1132000000002},null,{"$f":"(C58-G58)*12","v":703.80000000000041}]

{"sheet":"DATEN","index":3,"n_rows":56,"n_cols":31,"rows_kept":56,"cut":false,"hidden":true,"merged":[[0,25,0,26],[0,27,0,28],[22,6,22,8],[11,9,11,11],[22,9,22,11],[11,0,11,2],[11,3,11,5],[22,0,22,2],[22,3,22,5],[0,18,0,20],[0,15,0,17],[0,0,0,2],[0,3,0,5],[0,6,0,8],[0,9,0,11],[0,12,0,14],[11,12,11,14],[11,15,11,17],[11,6,11,8]]}
["HFO NGN Business Festnetz",null,null,"HFO NGN Business Allnet",null,null,"HFO NGN Connect Festnetz",null,null,"HFO NGN Connect Allnet",null,null,null,null,null,null,null,null,"Ecotel sipTrunk 2.1",null,null,null,null,null,null,"Telekom SIP Trunk Festnetz",null,"Telekom SIP Trunk Allnet",null,"Easybell"]
[]
["Leitungen","Preis","Anschluss","Leitungen","Preis","Anschluss","Leitungen","Preis","Anschluss","Leitungen","Preis","Anschluss",null,null,null,null,null,null,"Leitungen","Preis","Flat national","+1 GSM Netz","+2 GSM Netz","Allnet-Flat","Anschluss","Leitungen","Preis",null,null,"Leitungen","Preis"]
[]
[6,89,49,6,169,49,2,9.98,0,2,39.979999999999997,0,null,null,null,null,null,null,2,{"$f":"PRODUCT(S5,1.2)","v":2.4},{"$f":"PRODUCT(S5,3.25)","v":6.5},{"$f":"PRODUCT(S5,8.25)","v":16.5},{"$f":"PRODUCT(S5,13.25)","v":26.5},{"$f":"PRODUCT(S5,15.75)","v":31.5},{"$f":"PRODUCT(S5,2.5)","v":5},2,54.95,2,{"$f":"AA5+(2*9.95)","v":74.849999999999994},"bis 2 Leitungen",1.67]
[8,109,49,8,209,49,4,19.96,0,4,79.959999999999994,0,null,null,null,null,null,null,4,{"$f":"PRODUCT(S6,1.2)","v":4.8},{"$f":"PRODUCT(S6,3.25)","v":13},{"$f":"PRODUCT(S6,8.25)","v":33},{"$f":"PRODUCT(S6,13.25)","v":53},{"$f":"PRODUCT(S6,15.75)","v":63},10,4,{"$f":"AA5+(2*12.95)","v":80.849999999999994},4,{"$f":"AA6+(4*9.95)","v":120.64999999999999},"bis 10 Leitungen",4.1900000000000004]
[25,259,99,25,559,99,6,29.94,0,6,119.94,0,null,null,null,null,null,null,6,7.1999999999999993,19.5,49.5,79.5,{"$f":"PRODUCT(S7,15.75)","v":94.5},15,6,{"$f":"AA6+(2*12.95)","v":106.75},6,{"$f":"AA7+(6*9.95)","v":166.45},"bis 30 Leitungen",16.8]
[50,479,299,50,1079,299,8,39.92,0,8,159.91999999999999,0,null,null,null,null,null,null,8,9.6,26,66,106,{"$f":"PRODUCT(S8,15.75)","v":126},20,8,132.65,8,{"$f":"AA8+(8*9.95)","v":212.25},"bis 50 Leitungen",250]
[120,979,999,120,5279,999,10,49.9,0,10,199.9,0,null,null,null,null,null,null,10,12,32.5,82.5,132.5,{"$f":"PRODUCT(S9,15.75)","v":157.5},25,null,null,null,null,"bis 100 Leitungen",500]
[null,null,null,null,null,null,25,124.75,0,25,499.75,0,null,null,null,null,null,null,12,14.399999999999999,{"$f":"PRODUCT(S10,3)","v":36},{"$f":"PRODUCT(S10,8)","v":96},{"$f":"PRODUCT(S10,13.25)","v":159},{"$f":"PRODUCT(S10,15.5)","v":186},30,null,null,null,null,"bis 200 Leitungen",1000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,16.8,{"$f":"PRODUCT(S11,3)","v":42},{"$f":"PRODUCT(S11,8)","v":112},{"$f":"PRODUCT(S11,13.25)","v":185.5},{"$f":"PRODUCT(S11,15.5)","v":217},35]
["HFO NGN Business RV1 Festnetz",null,null,"HFO NGN Business RV1 Allnet",null,null,"HFO NGN Connect RV1 Festnetz",null,null,"HFO NGN Connect RV1 Allnet",null,null,null,null,null,null,null,null,16,19.2,48,128,212,248,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,21.599999999999998,54,144,238.5,279,45]
["Leitungen","Preis","Anschluss","Leitungen","Preis","Anschluss","Leitungen","Preis","Anschluss","Leitungen","Preis","Anschluss",null,null,null,null,null,null,20,{"$f":"PRODUCT(S14,1.2)","v":24},{"$f":"PRODUCT(S14,3)","v":60},{"$f":"PRODUCT(S14,8)","v":160},{"$f":"PRODUCT(S14,13.25)","v":265},{"$f":"PRODUCT(S14,15.5)","v":310},50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"PRODUCT(S15,1.2)","v":36},{"$f":"PRODUCT(S15,2.75)","v":82.5},{"$f":"PRODUCT(S15,13)","v":390},{"$f":"PRODUCT(S15,12.75)","v":382.5},{"$f":"PRODUCT(S15,15.25)","v":457.5},75]
[6,96,49,6,185,49,2,10.98,0,2,43.98,0]
[8,119,49,8,229,49,4,21.96,0,4,87.96,0]
[25,279,99,25,609,99,6,32.94,0,6,131.94,0]
[50,519,299,50,1149,299,8,43.92,0,8,175.92,0]
[120,1049,999,120,5379,999,10,54.9,0,10,219.9,0]
[null,null,null,null,null,null,25,137.25,0,25,549.75,0]
[]
["HFO NGN Business RV2 Festnetz",null,null,"HFO NGN Business RV2 Allnet",null,null,"HFO NGN Connect RV2 Festnetz",null,null,"HFO NGN Connect RV2 Allnet",null,null,"DATENLEITUNG Vodafone",null,null,"LAUFZEITEN Vodafone",null,null,"ECOTEL VDSL",null,null,null,null,null,null,"Telekom DSL"]
[]
["Leitungen","Preis","Anschluss","Leitungen","Preis","Anschluss","Leitungen","Preis","Anschluss","Leitungen","Preis","Anschluss","Kein Internet",0,null,"24 Monate",99,null,"Kein Internet",0,null,null,null,null,null,"ADSL 16 Mbit",0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Business Internet 16.000",5,null,"36 Monate",0,null,"pure VDSL 50",39.9,null,null,null,null,null,"VDSL 50 Mbit",4.95]
[6,103,49,6,199,49,2,12.98,0,2,51.98,0,"Business Internet 50.000",10,null,null,null,null,"pure VDSL 100",44.9,null,null,null,null,null,"VDSL 100 Mbit",9.9499999999999993]
[8,129,49,8,249,49,4,25.96,0,4,103.96,0,"Business Internet 100.000",15]
[25,299,99,25,659,99,6,38.94,0,6,155.94,0]
[50,559,299,50,1219,299,8,51.92,0,8,207.92,0,"vorhanden",0,null,"keine EU-Flat"]
[120,1119,999,120,5489,999,10,null,0,10,259.89999999999998,0,"SDSL 2 Mbit/s + QoS",{"$f":"79+24.95","v":103.95},null,"EU-Flat Festnetz"]
[null,null,null,null,null,null,25,162.25,0,25,649.75,0,"SDSL 4 Mbit/s + QoS",{"$f":"89+24.95","v":113.95}]
["Datenleitung HFO",null,"HFO RV","kein",null,null,null,null,null,null,null,null,"SDSL 6 Mbit/s + QoS",{"$f":"139+24.95","v":163.95}]
[null,null,null,"RV1",null,null,null,null,null,null,null,null,"SDSL 8 Mbit/s + QoS",{"$f":"149+24.95","v":173.95}]
["Kein Internet",0,null,"RV2",null,null,null,null,null,null,null,null,"SDSL 10 Mbit/s + QoS",{"$f":"179+24.95","v":203.95}]
["DSLmaxx Business VDSL 100",38.99,null,null,null,null,null,null,null,null,null,null,"SDSL 15 Mbit/s + QoS",{"$f":"239+24.95","v":263.95}]
[null,null,null,null,null,null,null,null,null,null,null,null,"SDSL 20 Mbit/s + QoS",{"$f":"349+24.95","v":373.95}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"ALA Plus S0",false]
[null,null,null,null,null,null,null,null,null,null,null,null,"IP ALA",false]
[null,null,null,null,null,null,null,null,null,null,null,null,"IP ALA DGRV",false]
[]
[]
[]
["HFO NGN Connect"]
["HFO NGN Business"]
["STARFACE Connect"]
["Deutsche Telekom"]
["Vodafone AnlagenAs Plus"]
["Vodafone IP-AnlagenAs"]
["Vodafone IP-AnlagenAs\nDGRV"]
["peoplefone SIP-Trunk"]
["QSC extended connect"]
["QSC IPfonie extended"]
["Ecotel SIP-Trunk 2.0"]