{
  "version": 2,
  "sheets": [
    {
      "id": "sheet-seed-4",
      "name": "Analyse",
      "objects": [
        {
          "kind": "table",
          "id": "tbl-seed-1",
          "name": "Kosten",
          "x": 36,
          "y": 458,
          "rows": 6,
          "cols": 5,
          "colWidths": {
            "0": 92
          },
          "cells": {
            "0,0": "Region",
            "1,0": "Q1",
            "2,0": "Q2",
            "3,0": "Q3",
            "4,0": "Q4",
            "0,1": "Nord",
            "1,1": "800",
            "2,1": "820",
            "3,1": "900",
            "4,1": "880",
            "0,2": "Süd",
            "1,2": "700",
            "2,2": "690",
            "3,2": "710",
            "4,2": "720",
            "0,3": "Ost",
            "1,3": "900",
            "2,3": "910",
            "3,3": "950",
            "4,3": "980",
            "0,4": "West",
            "1,4": "760",
            "2,4": "770",
            "3,4": "780",
            "4,4": "790",
            "0,5": "Zentral",
            "1,5": "640",
            "2,5": "650",
            "3,5": "660",
            "4,5": "670"
          },
          "formats": {
            "0,0": {
              "align": "left"
            },
            "1,0": {
              "align": "right"
            },
            "2,0": {
              "align": "right"
            },
            "3,0": {
              "align": "right"
            },
            "4,0": {
              "align": "right"
            }
          },
          "view": {
            "mode": "auto",
            "width": 640,
            "height": 320,
            "frozenRows": 0,
            "frozenCols": 0
          }
        },
        {
          "kind": "table",
          "id": "tbl-mttuuq36-0",
          "name": "Tabelle",
          "x": 607,
          "y": 462,
          "rows": 1000,
          "cols": 6,
          "colWidths": {},
          "cells": {
            "1,3": "=Umsatz!C4"
          },
          "view": {
            "mode": "fixed",
            "width": 640,
            "height": 320,
            "frozenRows": 0,
            "frozenCols": 0
          }
        },
        {
          "kind": "table",
          "id": "tbl-seed-0",
          "name": "Umsatz",
          "x": 40,
          "y": 40,
          "rows": 20,
          "cols": 8,
          "colWidths": {
            "0": 92,
            "6": 96
          },
          "cells": {
            "0,0": "Region",
            "1,0": "Q1",
            "2,0": "Q2",
            "3,0": "Q3",
            "4,0": "Q4",
            "0,1": "Nord",
            "1,1": "1200",
            "2,1": "1450",
            "3,1": "1600",
            "4,1": "1720",
            "0,2": "Süd",
            "1,2": "980",
            "2,2": "1100",
            "3,2": "1250",
            "4,2": "1310",
            "0,3": "Ost",
            "1,3": "1550",
            "2,3": "1480",
            "3,3": "1620",
            "4,3": "1700",
            "0,4": "West",
            "1,4": "1340",
            "2,4": "1390",
            "3,4": "1500",
            "4,4": "1580",
            "0,5": "Zentral",
            "1,5": "1105",
            "2,5": "1205",
            "3,5": "1298",
            "4,5": "1402",
            "0,7": "Summe",
            "1,7": "=SUM(B2:B6)",
            "2,7": "=SUM(C2:C6)",
            "3,7": "=SUM(D2:D6)",
            "4,7": "=SUM(E2:E6)",
            "0,8": "Mittelwert",
            "1,8": "=AVG(B2:B6)",
            "2,8": "=AVG(C2:C6)",
            "3,8": "=AVG(D2:D6)",
            "4,8": "=AVG(E2:E6)",
            "0,9": "Minimum",
            "1,9": "=MIN(B2:B6)",
            "2,9": "=MIN(C2:C6)",
            "3,9": "=MIN(D2:D6)",
            "4,9": "=MIN(E2:E6)",
            "0,10": "Maximum",
            "1,10": "=MAX(B2:B6)",
            "2,10": "=MAX(C2:C6)",
            "3,10": "=MAX(D2:D6)",
            "4,10": "=MAX(E2:E6)",
            "0,11": "Anzahl",
            "1,11": "=COUNT(B2:B6)",
            "2,11": "=COUNT(C2:C6)",
            "3,11": "=COUNT(D2:D6)",
            "4,11": "=COUNT(E2:E6)",
            "6,1": "Jahr Nord",
            "7,1": "=SUM(B2:E2)",
            "6,2": "Schnitt/Q",
            "7,2": "=SUM(B2:E2)/4",
            "6,3": "Delta Q4-Q1",
            "7,3": "=E2-B2"
          },
          "formats": {
            "1,0": {
              "align": "right"
            },
            "2,0": {
              "align": "right"
            },
            "3,0": {
              "align": "right"
            },
            "4,0": {
              "align": "right"
            }
          },
          "view": {
            "mode": "fixed",
            "width": 873,
            "height": 372,
            "frozenRows": 1,
            "frozenCols": 1
          }
        },
        {
          "kind": "table",
          "id": "tbl-seed-2",
          "name": "Übersicht",
          "x": 941,
          "y": 47,
          "rows": 12,
          "cols": 6,
          "colWidths": {
            "0": 84,
            "3": 118
          },
          "cells": {
            "0,0": "Region",
            "1,0": "Umsatz Jahr",
            "2,0": "Kosten Jahr",
            "3,0": "Deckungsbeitrag",
            "4,0": "Marge %",
            "0,1": "Nord",
            "1,1": "=SUM(Umsatz!B2:E2)",
            "2,1": "=SUM(Kosten!B2:E2)",
            "3,1": "=B2-C2",
            "4,1": "=D2/B2",
            "0,2": "Süd",
            "1,2": "=SUM(Umsatz!B3:E3)",
            "2,2": "=SUM(Kosten!B3:E3)",
            "3,2": "=B3-C3",
            "4,2": "=D3/B3",
            "0,3": "Ost",
            "1,3": "=SUM(Umsatz!B4:E4)",
            "2,3": "=SUM(Kosten!B4:E4)",
            "3,3": "=B4-C4",
            "4,3": "=D4/B4",
            "0,4": "West",
            "1,4": "=SUM(Umsatz!B5:E5)",
            "2,4": "=SUM(Kosten!B5:E5)",
            "3,4": "=B5-C5",
            "4,4": "=D5/B5",
            "0,5": "Zentral",
            "1,5": "=SUM(Umsatz!B6:E6)",
            "2,5": "=SUM(Kosten!B6:E6)",
            "3,5": "=B6-C6",
            "4,5": "=D6/B6",
            "0,7": "Gesamt",
            "1,7": "=SUM(B2:B6)",
            "2,7": "=SUM(C2:C6)",
            "3,7": "=SUM(D2:D6)",
            "4,7": "=AVG(E2:E6)"
          },
          "formats": {
            "1,0": {
              "align": "right"
            },
            "2,0": {
              "align": "right"
            },
            "3,0": {
              "align": "right"
            },
            "4,0": {
              "align": "right"
            },
            "4,1": {
              "numFmt": "pct2"
            },
            "4,2": {
              "numFmt": "pct2"
            },
            "4,3": {
              "numFmt": "pct2"
            },
            "4,4": {
              "numFmt": "pct2"
            },
            "4,5": {
              "numFmt": "pct2"
            },
            "4,6": {
              "numFmt": "pct2"
            },
            "4,7": {
              "numFmt": "pct2"
            }
          },
          "view": {
            "mode": "auto",
            "width": 640,
            "height": 320,
            "frozenRows": 0,
            "frozenCols": 0
          }
        }
      ],
      "background": "#ffffff",
      "showGrid": false
    }
  ],
  "activeSheetId": "sheet-seed-4",
  "activeObjectId": null,
  "selection": {
    "tableId": "tbl-seed-2",
    "anchor": {
      "col": 4,
      "row": 7
    },
    "focus": {
      "col": 4,
      "row": 1
    }
  },
  "locale": "de-CH",
  "csvDelimiter": ",",
  "customFunctions": [],
  "namedRanges": [
    {
      "id": "nr-seed-6",
      "name": "Umsatz_Q1",
      "tableId": "tbl-seed-0",
      "start": {
        "col": 1,
        "row": 1
      },
      "end": {
        "col": 1,
        "row": 5
      }
    }
  ],
  "macros": []
}