{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Cover Sheet","Hardware","Software","Partner Apps","Wireless","Warranty","HW Support","Jabra & kuando","XCAPI","Cloud","Rental","Overview","Customer offer","Marge Reseller","Print view total","Maintenance agreement"],"not_rendered":{"charts":0,"images":16,"macros":1,"external_links":0,"defined_names":23,"comments":7,"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":"Cover Sheet","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[22,1,22,3],[24,1,24,3],[13,1,13,3],[14,1,14,3],[20,1,20,3],[19,1,19,3],[18,1,18,3],[7,0,7,9],[8,0,8,9],[11,1,11,3],[12,1,12,3],[17,1,17,3]]}
[]
[]
[null,null,null,null,null,null,"Logo Reseller"]
[]
[]
[]
[]
["Welcome to the innovaphone v14r1 Excel Configurator"]
["Pricing valid from April, 15th 2024"]
[]
["Reseller"]
["Company","Test AG"]
["Contact person"]
["Email"]
["Phone"]
[]
["Customer"]
["Company"]
["Contact person"]
["Email"]
["Phone"]
[]
["Date","2024-03-15"]
[]
["Offer valid until"]
[]
[]
[]
[]
[]
[]
["The innovaphone price calculator is a guide without any claim to be right or complete."]
["Therefore innovaphone AG assumes no liability for errors which may result from the price calculator."]

{"sheet":"Hardware","index":1,"n_rows":291,"n_cols":10,"rows_kept":291,"cut":false,"hidden":false,"merged":[[53,3,53,4],[1,0,1,7],[21,0,21,7],[39,0,39,7],[52,0,52,7]]}
[]
["Gateways and Interfaces"]
[null,null,null,null,"Article","RRP in EUR","Amount","Total in EUR"]
[null,null,null,"VoIP Gateway (FXO)","IP311; VOIP-Gateway / Analogue Adapter with \n4 x FXO and 2 x FXS",680,null,{"$f":"G4*F4","v":0}]
[null,null,null,"VOIP-Gateways (BRI)","IP411; VOIP-Gateway / Analogue Adapter with \n2 x BRI and 2 x FXS",680,null,{"$f":"G5*F5","v":0}]
[null,null,null,null,"IP811; VOIP-Gateway with 5 x BRI and 10 x DSP Relay-Channels",1275,null,{"$f":"G6*F6","v":0}]
[null,null,null,null,"IP811; VOIP-Gateway with DNV Label (maritime) with 5 x BRI and 10 x DSP Relay- Channels",1900,null,{"$f":"G7*F7","v":0}]
[null,null,null,"VOIP-Gateways (PRI)","IP3011; VOIP-Gateway with 1 x PRI and 30 x DSP Relay-Channels",3000,null,{"$f":"G8*F8","v":0}]
[null,null,null,null,"IP6013; VOIP-Gateway with 4 x PRI and 60 x DSP Relay-Channels",4850,null,0]
[null,null,null,null,"IP1130; Pure VOIP-Gateway with 1 x PRI and \n30 x DSP Relay-Channels (PBX functionality not supported)",2750,null,0]
[null,null,null,"VoIP-PBX (SIP)","IP0011; VOIP-PBX without interfaces",616,null,0]
[null,null,null,null,"IP0013; VOIP-PBX without interfaces",1208,null,0]
[null,null,null,null,"IP511; VOIP-PBX / Analogue Adapter, with 4 x FXS",830,null,0]
[null,null,null,"FXO-Gateway","IP38; Pure FXO-Gateway incl. 8 analogue interfaces",674,null,0]
[null,null,null,"Rack","19'' RACK",107,null,{"$f":"G15*F15","v":0}]
[null,null,null,"SSD","mSata SSD 64GB",69,null,0]
[null,null,null,null,"mSata SSD 128GB",176,null,0]
[null,null,null,null,"mSata SSD 256GB",344,null,0]
[null,null,null,null,"M.2 SSD 512GB",460,null,0]
[null,null,null,"Sum Gateways and Interfaces",null,null,null,{"$f":"SUM(H4:H19)","v":0}]
[]
["IP Phones"]
[null,null,null,null,"Article","RRP in EUR","Amount","Total in EUR"]
[null,null,null,"IP Phones","IP222 IP Phone (black)",251,null,{"$f":"G24*F24","v":0}]
[null,null,null,null,"IP232 IP Phone (black)",337,null,0]
[null,null,null,null,"IP111 IP Phone",155,null,0]
[null,null,null,null,"IP112 IP Phone",188,null,0]
[null,null,null,null,"IP101 IP Phone",85,null,0]
[null,null,null,null,"IP102 IP Phone",137,null,{"$f":"G29*F29","v":0}]
[null,null,null,"Special Purpose Phone","IP111 IP Phone with DNV Label (maritime) ",182,null,{"$f":"G30*F30","v":0}]
[null,null,null,null,"IP112-secure IP Phone (short measurement according to Zone 1)",3000,null,0]
[null,null,null,null,"IP160 IP Phone",1049,null,0]
[null,null,null,null,"IP150 IP Phone incl. headset ",2800,null,0]
[null,null,null,"Accessories","IP2X2-X Individual key module (black)",255,null,{"$f":"G34*F34","v":0}]
[null,null,null,null,"base (long) IP2x2-X for one phone IP222 or IP232 including one individual key module",31,null,{"$f":"G35*F35","v":0}]
[null,null,null,null,"base (long) IP2x2-X for one phone IP222 or IP232 including two individual key modules",63,null,{"$f":"G36*F36","v":0}]
[null,null,null,null,"Individual key module for IP230, IP240, IP241",124,null,{"$f":"G37*F37","v":0}]
[null,null,null,"Sum IP Phones",null,null,null,{"$f":"SUM(H24:H37)","v":0}]
[]
["Analogue Adapter"]
[null,null,null,null,"Article","RRP in EUR","Amount","Total in EUR"]
[null,null,null,"Analogue Adapter","IP 29-2 - Analogue Adapter incl. 2 analogue interfaces",440,null,{"$f":"G42*F42","v":0}]
[null,null,null,null,"IP 29-4 - Analogue Adapter incl. 4 analogue interfaces",660,null,0]
[null,null,null,null,"IP 29-8 - Analogue Adapter incl. 8 analogue interfaces",785,null,0]
[null,null,null,null,"IP29-20 - Analogue Adapter incl. 20 analogue interfaces",1369,null,0]
[null,null,null,null,"IP29-20 Combipackage (2 x IP29-20 + 19\"- Rack)",2289,null,0]
[null,null,null,"Accessories","Adapter cable for IP29-20, quadruple",17,null,0]
[null,null,null,"DNV","IP29-8  Analogue Adapter with DNV Label (maritime) ",1500,null,0]
[null,null,null,"Sum Analogue Adapter",null,null,null,{"$f":"SUM(H42:H48)","v":0}]
[]
[null,null,null,"Sum Hardware",null,null,null,{"$f":"H49+H38+H20","v":0}]
[]
["Power Supply Units (PSU)"]
[null,null,null,"Power Supply"]
[null,null,null,"Please choose Alternative A or Alternative B"]
[]
[null,null,null,"Alternative A"]
[null,null,null,"Do you need Power Supply Units (standard)?","No"]
[null,null,null,null,"12 V power supply",23,{"$f":"IF(E58=\"yes\",(SUM(G24:G29)+G30+G31),0)","v":0},{"$f":"G59*F59","v":0}]
[null,null,null,null,"PoE Adapter Gigabit",75,{"$f":"IF(E58=\"yes\",G4+G5+G6+G7+G8+G10+G11+G13+G14+G32+G33+G42+G43+G44+G48,0)","v":0},{"$f":"G60*F60","v":0}]
[]
[null,null,null,"Alternative B",null,{"$f":"IF(AND($E$58=\"Yes\",SUM(G63:G66)>0),\"Attention: Please choose Alternative A or Alternative B, not both\",\"\")","v":""}]
[null,null,null,"I need the following Power Supply Units:","12 V power supply",23,0,{"$f":"F63*G63","v":0}]
[null,null,null,null,"PoE Adapter Gigabit",75,0,{"$f":"G64*F64","v":0}]
[null,null,null,null,"12 V power supply IP240/IP241",23,0,{"$f":"G65*F65","v":0}]
[null,null,null,null,"12 V power supply int. ",36,0,{"$f":"G66*F66","v":0}]
[]
[null,null,null,"Sum Power Supply Units",null,null,null,{"$f":"IF(E58=\"yes\",SUM(H59:H60),SUM(H63:H66))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
["Printable Area - No entry please"]
[null,null,null,"Article number","Short description","RRP in EUR","Amount","Total in EUR"]
[null,null,null,"01-00311-001","IP311 VOIP-Gateway",{"$f":"F4","v":680},{"$f":"G4","v":0},{"$f":"F79*G79","v":0}]
[null,null,null,"01-00411-001","IP411 VOIP-Gateway",{"$f":"F5","v":680},0,{"$f":"G80*F80","v":0}]
[null,null,null,"01-00811-001","IP811 VOIP-Gateway",{"$f":"F6","v":1275},0,{"$f":"G81*F81","v":0}]
[null,null,null,"01-00811-003","IP811 VOIP-Gateway with DNV Label (maritime) ",1900,0,{"$f":"G82*F82","v":0}]
[null,null,null,"01-03011-001","IP3011 VOIP-Gateway",3000,0,0]
[null,null,null,"01-06013-001","IP6013 VOIP-Gateway",4850,0,0]
[null,null,null,"01-01130-001","IP1130 VOIP-Gateway",2750,0,0]
[null,null,null,"01-00011-001","IP0011 VOIP-Gateway",616,0,{"$f":"G86*F86","v":0}]
[null,null,null,"01-00013-001","IP0013 VOIP-Gateway",1208,0,0]
[null,null,null,"01-00511-001","IP511 VOIP-Gateway",830,0,0]
[null,null,null,"01-00038-001","IP38 FXO Gateway",674,0,0]
[null,null,null,"01-00999-001","19'' Rack",107,0,0]
[null,null,null,"01-00222-001","IP222 IP-Phone (black)",{"$f":"F24","v":251},{"$f":"G24","v":0},{"$f":"G91*F91","v":0}]
[null,null,null,"01-00232-001","IP232 IP-Phone (black)",337,{"$f":"G25","v":0},0]
[null,null,null,"01-00111-001","IP111 IP-Phone",155,{"$f":"G26","v":0},{"$f":"G93*F93","v":0}]
[null,null,null,"01-00111-003","IP111 IP Phone with DNV Label (maritime) ",{"$f":"F30","v":182},{"$f":"G30","v":0},{"$f":"G94*F94","v":0}]
[null,null,null,"01-00112-001","IP112 IP-Phone",{"$f":"F27","v":188},{"$f":"G27","v":0},{"$f":"G95*F95","v":0}]
[null,null,null,"01-00112-005 ","IP112-secure IP-Phone (short measurement according to Zone 1)",{"$f":"F31","v":3000},{"$f":"G31","v":0},{"$f":"G96*F96","v":0}]
[null,null,null,"01-00101-001","IP101 IP-Phone",{"$f":"F28","v":85},{"$f":"G28","v":0},{"$f":"G97*F97","v":0}]
[null,null,null,"01-00102-001","IP102 IP-Phone",{"$f":"F29","v":137},{"$f":"G29","v":0},{"$f":"G98*F98","v":0}]
[null,null,null,"01-00160-001","IP160 IP-Telefon",{"$f":"F32","v":1049},{"$f":"G32","v":0},0]
[null,null,null,"01-00150-010","IP150 IP-Phone incl. headset",{"$f":"F33","v":2800},0,0]
[null,null,null,"01-002X2-001","IP2X2-X Individual key module (black)",{"$f":"F34","v":255},0,0]
[null,null,null,"03-002X2-001","Base (long) IP2x2-X for IP222 or IP232 incl. one individual key module",{"$f":"F35","v":31},0,{"$f":"G102*F102","v":0}]
[null,null,null,"03-002X2-002","Base (long) IP2x2-X for IP222 or IP232 incl. two individual key modules",63,0,{"$f":"G103*F103","v":0}]
[null,null,null,"01-00230-001","Individual key module for IP230, IP240, IP241",124,0,{"$f":"G104*F104","v":0}]
[null,null,null,"01-00029-003","IP29-2 - Analogue Adapter",{"$f":"F42","v":440},{"$f":"G42","v":0},0]
[null,null,null,"01-00029-004","IP29-4 - Analogue Adapter",{"$f":"F43","v":660},{"$f":"G43","v":0},0]
[null,null,null,"01-00029-005","IP29-8 - Analogue Adapter",785,{"$f":"G44","v":0},0]
[null,null,null,"01-00029-006","IP29-8 Analogue Adapter with DNV Label (maritime) ",{"$f":"F48","v":1500},{"$f":"G48","v":0},{"$f":"G108*F108","v":0}]
[null,null,null,"01-00029-007","IP29-20 - Analogue Adapter",{"$f":"F45","v":1369},{"$f":"G45","v":0},{"$f":"G109*F109","v":0}]
[null,null,null,"88-00010-093","IP29-20 Combipackage (2 x IP29-20 + 19\"- Rack)",2289,{"$f":"G46","v":0},0]
[null,null,null,"03-00029-001 ","Adapter cable for IP29-20",17,{"$f":"G47","v":0},{"$f":"G111*F111","v":0}]
[null,null,null,"03-00010-004","12 V power supply",{"$f":"F59","v":23},{"$f":"IF(E58=\"yes\",G59,G63)","v":0},{"$f":"G112*F112","v":0}]
[null,null,null,"03-00010-016 ","12 V power supply IP240/IP241",{"$f":"F65","v":23},{"$f":"IF(E58=\"yes\",0,G65)","v":0},{"$f":"G113*F113","v":0}]
[null,null,null,"03-00010-231","PoE Adapter Gigabit",{"$f":"F60","v":75},{"$f":"IF(E58=\"yes\",G60,G64)","v":0},{"$f":"G114*F114","v":0}]
[null,null,null,"03-00010-002","12 V power supply int.",{"$f":"F66","v":36},{"$f":"IF(E58=\"yes\",0,G66)","v":0},{"$f":"G115*F115","v":0}]
[null,null,null,"03-00010-029","mSata 64GB",{"$f":"F16","v":69},{"$f":"G16","v":0},{"$f":"G116*F116","v":0}]
[null,null,null,"03-00010-010","mSata 128GB",{"$f":"F17","v":176},{"$f":"G17","v":0},0]
[null,null,null,"03-00010-011","mSata 256GB",344,{"$f":"G18","v":0},{"$f":"G118*F118","v":0}]
[null,null,null,"03-00010-017 ","M.2 SSD 512GB",460,{"$f":"G19","v":0},{"$f":"G119*F119","v":0}]
[null,null,null,"Sum Hardware and Accessories",null,null,null,{"$f":"SUM(H79:H119)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Yes","No"]

{"sheet":"Software","index":2,"n_rows":188,"n_cols":16,"rows_kept":188,"cut":false,"hidden":false,"merged":[[1,0,1,5],[15,2,15,3]]}
[]
["Software Licenses"]
[]
[null,null,"PBX Licenses (Please choose Alternative A orAlternative B!)"]
[null,"A","How many PBX Port Licenses do you need overall?"]
[null,null,null,null,null,null,{"$f":"IF(AND(F5>0,SUM(F7:F10)>0),\"Attention: Please choose Alternative A or B!\",\"\")","v":""}]
[null,"B","How many users with own extension do you have (Desk phones, Software phones, DECT...)?"]
[null,null,"How many analogue devices with own extension do you have (Fax, door opener…)?"]
[null,null,"How many trunk lines do you have (PSTN, SIP…)?"]
[null,null,"Do you need further Port Licenses? (e.g: internal BRI…)?",null,null,0]
[null,null,"Sum PBX Port Licenses",null,null,{"$f":"IF(F5>0,F5,SUM(F7:F10))","v":0}]
[]
[null,null,"Do you need Standby Licenses?",null,null,"No"]
[null,null,"Do you need IPVA Licenses?",null,null,"No"]
[null,null,null,null,null,{"$f":"IF(AND($F$14=\"yes\",$F$16>0),\"Both IPVA options are selected, please doublecheck!\",\"\")","v":""}]
[null,"Optional","Additional IPVA Licenses (without Port Licenses)"]
[]
[null,null,"PBX-Channels Licenses"]
[null,null,"How many PBX-Channels licenses do you need?"]
[null,null,{"$f":"IF(AND(OR($F$22>0,$F$23>0,$F$24>0),$F$11>0),\"Attention: You can not mix PBX Port licenses and SMB Port licenses\",\"\")","v":""},null,null,{"$f":"IF(AND(F22>0,F23>0),\"Attention: There is only one range possible per installation!\",\"\")","v":""}]
[null,null,"SMB Port Licenses",null,null,{"$f":"IF(AND(OR($F$22>0,$F$23>0),$F$24>0),\"Attention: There is only one range possible per installation!\",\"\")","v":""}]
[null,null,"License for one SMB PBX Port in the range of 1-20 Ports",null,null,null,{"$f":"IF($F$22>20,\"Within this range there is a maximum of 20 licenses possible. Please consider!\",\"\")","v":""}]
[null,null,"License for one SMB PBX Port in the range of 1-30 Ports",null,null,null,{"$f":"IF($F$23>30,\"Within this range there is a maximum of 30 licenses possible. Please consider!\",\"\")","v":""}]
[null,null,"License for one SMB PBX Port in the range of 1-50 Ports",null,null,null,{"$f":"IF($F$24>50,\"Within this range there is a maximum of 50 licenses possible. Please consider!\",\"\")","v":""}]
[null,null,"License upgrade for SMB PBX Systems to \"regular\" PBX Port Licenses Standard",null,null,null,{"$f":"IF(F25>1,\"Only one time needed per upgrade\",\"\")","v":""}]
[]
[null,null,"Do you need IPVA Licenses for your SMB Port Lics?",null,null,"No"]
[]
[null,null,"Application Licenses"]
[null,null,"How many UC licenses do you need?",null,null,0]
[null,null,"How many Phone App licenses do you need?",null,null,0]
[null,null,"How many Softphone App licenses do you need?",null,null,0,{"$f":"IF($F$32>$F$31,\"Attention: For the Softphone you also need the Phone App. Please consider!\",\"\")","v":""}]
[null,null,"How many Video licenses do you need?",null,null,0,{"$f":"IF($F$33>$F$31,\"Attention: For Video you also need the Phone App. Please consider!\",\"\")","v":""}]
[null,null,"How many Application Sharing licenses do you need?",null,null,0,{"$f":"IF($F$34>$F$31,\"Attention: For Application Sharing you also need the Phone App. Please consider!\",\"\")","v":""}]
[null,null,"How many VoiceMail licenses do you need? ",null,null,0]
[null,null,"How many Mobility licenses do you need?",null,null,0]
[null,null,"How many Fax-User licenses do you need?",null,null,0]
["myAPPs includes already the following",null,"How many Chat App licenses do you need? (premium)",null,null,0]
["Apps and Features:",null,"How many Conference App licenses do you need?",null,null,0]
["Profile, Contacts, Chat (Basis), Call List,",null,"How many Reporting App licenses do you need?",null,null,0]
["Users, PBX Manager, Devices, Channels,",null,"How many Recording licenses do you need?",null,null,0]
["Files, App Platform Manager, Alarms…",null,"How many Switchboard App licences do you need?",null,null,0]
[null,null,"How many myPhoneKeys App licences do you need?",null,null,0]
[null,null,"How many Working App licences do you need?",null,null,0]
[null,null,"How many Connect App licences do you need?",null,null,0]
[null,null,"How many Contact Widgets licences do you need?",null,null,0]
[null,null,"How many RCC Apps do you need?"]
[]
[null,null,"Connectors"]
[null,null,"innovaphone myApps Connector for Microsoft 365"]
[null,null,"innovaphone Connector for kuando® without use of a kuando® Busy Light"]
[null,null,"innovaphone Connector for kuando® with use of a kuando® Busy Light"]
[]
[null,null,"You can order the kuando® Busylight UC Omega right here"]
[]
[null,null,"Software Service Agreement"]
[null,null,"Do you want to have Software Service?",null,null,"yes"]
[]
[null,null,"For how many years?",null,null,1,null,{"$f":"IF(AND($J$130>0,$J$132>0),\"Attention: Please choose years OR a period!\",\"\")","v":""}]
[null,null,"or"]
[null,null,"For the following period? ",null,null,null,"-",null,{"$f":"IF($H$61,IF($F$61,$H$61-$F$61,$H$61-TODAY()),\"0\")","v":"0"},"days"]
[null,null,{"$f":"IF($F$61=\"\",\"\",IF($F$61<TODAY(),\"Attention: Backdated SSCs will be automatically calculated twice\",\"\"))","v":""}]
[null,null,null,null,null,{"$f":"IF($F$61=\"\",\"\",IF($F$61<TODAY(),\"Attention!\",\"\"))","v":""},null,{"$f":"IF($I$61<0,\"Attention!\",\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF($I$61<0,\"Negative SSCs!\",\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF($I$61<0,\"Wrong entry!\",\"\")","v":""}]
[]
[null,null,"Overview"]
[null,null,"Sum PBX Licenses",null,null,{"$f":"SUM(H81:H95)","v":0}]
[null,null,"Sum PBX-Channel Licenses",null,null,{"$f":"H97","v":0}]
[null,null,"Sum SMB Port Licenses",null,null,{"$f":"SUM(H99:H103)","v":0}]
[null,null,"Sum Application Licenses",null,null,{"$f":"SUM(H105:H121)","v":0}]
[null,null,"Sum Connectors",null,null,{"$f":"SUM(H123:H125)","v":0}]
[null,null,"Sum Software Service Agreement",null,null,{"$f":"H135","v":0}]
[null,null,"Total Software + SSA",null,null,{"$f":"SUM(F68:F73)","v":0}]
[]
[]
[]
["Printable Area - No entry please"]
[null,null,"Art.-Nr.","Short description","License type","RRP in EUR","Amount","Total","SSC","Total"]
[null,null,"PBX Port licenses"]
[null,null,"02-00039-002","Port-Lic Standard","PBX-Port14",62,{"$f":"IF(F11>500,500,F11)","v":0},{"$f":"G81*F81","v":0},93,{"$f":"IF($F$57=\"yes\",(G81*I81),0)","v":0}]
[null,null,null,null,null,null,{"$f":"F11-G81","v":0},null,null,{"$f":"IF($F$57=\"Ja\",(G82*I82),0)","v":0}]
[null,null,"02-00039-003","Port-Lic min500","PBX-Port14%500",55,{"$f":"IF(G82>500,500,G82)","v":0},{"$f":"G83*F83","v":0},83,{"$f":"IF($F$57=\"yes\",(G83*I83),0)","v":0}]
[null,null,null,null,null,null,{"$f":"F11-G83-G81","v":0},null,null,0]
[null,null,"02-00039-004","Port-Lic min1000","PBX-Port14%1000",44,{"$f":"IF(G84>1000,1000,G84)","v":0},0,66,{"$f":"IF($F$57=\"yes\",(G85*I85),0)","v":0}]
[null,null,null,null,null,null,{"$f":"F11-G85-G83-G81","v":0},null,null,0]
[null,null,"02-00039-005","Port-Lic min2000","PBX-Port14%2000",38,{"$f":"IF(G86>3000,3000,G86)","v":0},0,57,{"$f":"IF($F$57=\"yes\",(G87*I87),0)","v":0}]
[null,null,null,null,null,null,{"$f":"F11-G87-G85-G83-G81","v":0},null,null,0]
[null,null,"02-00039-006","Port-Lic min5000","PBX-Port14%5000",35,{"$f":"F11-G87-G85-G83-G81","v":0},0,53,{"$f":"IF($F$57=\"yes\",(G89*I89),0)","v":0}]
[null,null,"02-00040-002","Standby-Lic Standard","PBX-Standby14",12.3,{"$f":"IF(F13=\"yes\",G81,0)","v":0},0,18,0]
[null,null,"02-00040-003","Standby-Lic min500","PBX-Standby14%500",11,{"$f":"IF(F13=\"yes\",G83,0)","v":0},0,17,0]
[null,null,"02-00040-004","Standby-Lic min1000","PBX-Standby14%1000",8.9,{"$f":"IF(F13=\"yes\",G85,0)","v":0},0,13,0]
[null,null,"02-00040-005","Standby-Lic min2000","PBX-Standby14%2000",7.6,{"$f":"IF(F13=\"yes\",G87,0)","v":0},0,11,0]
[null,null,"02-00040-006","Standby-Lic min5000","PBX-Standby14%5000",6.8,{"$f":"IF(F13=\"yes\",G89,0)","v":0},0,10,0]
[null,null,"02-00043-002","IPVA Licenses","PBX-IPVA1",6.3,{"$f":"IF(F14=\"yes\",F11,0)+F16","v":0},{"$f":"G95*F95","v":0},9,0]
[null,null,"PBX-Channels licenses"]
[null,null,"02-00020-007","PBX-Channels","PBX-Channels",38,{"$f":"F19","v":0},{"$f":"G97*F97","v":0},57,{"$f":"IF($F$57=\"yes\",(G97*I97),0)","v":0}]
[null,null,"SMB Port licenses"]
[null,null,"02-00039-007","SMB Port Lic 1-20 Ports","Port14$20",24,{"$f":"F22","v":0},0,36,{"$f":"IF($F$57=\"yes\",(G99*I99),0)","v":0}]
[null,null,"02-00039-008","SMB Port Lic 1-30 Ports","Port14$30",37,{"$f":"F23","v":0},0,56,{"$f":"IF($F$57=\"yes\",(G100*I100),0)","v":0}]
[null,null,"02-00039-009","SMB Port Lic 1-50 Ports","Port14$50",47,{"$f":"F24","v":0},0,71,{"$f":"IF($F$57=\"yes\",(G101*I101),0)","v":0}]
[null,null,"02-00039-010","SMB Port Lic Upgrade","Port14$$",989,{"$f":"F25","v":0},0,1484,{"$f":"IF($F$57=\"yes\",(G102*I102),0)","v":0}]
[null,null,"02-00043-002","IPVA Licenses","PBX-IPVA",6.3,{"$f":"IF(F27=\"Yes\",SUM(F22:F24),0)","v":0},{"$f":"G103*F103","v":0},9,{"$f":"IF($F$57=\"yes\",(G103*I103),0)","v":0}]
[null,null,"Application licenses"]
[null,null,"02-00041-004","Voicemail UserLicense (incl. VoiceMail App)","PBX-VoicemailUser",12.7,{"$f":"F35","v":0},0,19,{"$f":"IF($F$57=\"yes\",(G105*I105),0)","v":0}]
[null,null,"02-00032-001","Video License","PBX-Video",20,{"$f":"F33","v":0},0,30,0]
[null,null,"02-00027-005","Mobility License","PBX-Mobility",38,{"$f":"F36","v":0},0,57,0]
[null,null,"02-00030-001","Fax User License (incl. Fax App)","PBX-Fax",13,{"$f":"F37","v":0},{"$f":"G108*F108","v":0},20,0]
[null,null,"02-00045-001","Application Sharing License","App Sharing",20,{"$f":"F34","v":0},0,30,0]
[null,null,"02-00044-001","UC License","PBX-UC",74,{"$f":"F30","v":0},0,111,0]
[null,null,"02-00050-005","Phone App License","App(phone)",21,{"$f":"F31","v":0},0,32,{"$f":"IF($F$57=\"yes\",(G111*I111),0)","v":0}]
[null,null,"02-00050-004","Softphone App License","App(softphone)",25,{"$f":"F32","v":0},0,38,0]
[null,null,"02-00050-006","Chat App License (premium)","App(chat)",10,{"$f":"F38","v":0},0,15,0]
[null,null,"02-00050-001","Conference App License","App(innovaphone-pbx-conference)",6.3,0,0,9,0]
[null,null,"02-00042-002","Reporting License (incl. Reports App)","PBX-Reporting",6.3,0,{"$f":"G115*F115","v":0},9,0]
[null,null,"02-00050-008","Recording License (incl. Recordings App)","App(innovaphone-recorder) ",68,0,{"$f":"G116*F116","v":0},102,0]
[null,null,"02-00050-007 ","Switchboard App License","App(innovaphone-switchboard)",552,0,0,828,0]
[null,null,"02-00050-011","myPhoneKeys App License","PBX-App(innovaphone-myphonekeys)",50,0,0,75,0]
[null,null,"02-00050-010","Working App License","PBX-App(innovaphone-working)",66,0,0,99,0]
[null,null,"02-00050-012","Connect App License","PBX-App(innovaphone-connect)",88,0,{"$f":"G120*F120","v":0},132,{"$f":"IF($F$57=\"yes\",(G120*I120),0)","v":0}]
[null,null,"02-00050-013","Contact Widgets License","PBX-Service(innovaphone-widgets)",100,0,0,150,0]
[null,null,"Connectors"]
[null,null,"02-00050-009","innovaphone myApps Connector for Microsoft 365","PBX-App(innovaphone-microsoft365)",6.3,{"$f":"F50","v":0},0,9,{"$f":"IF($F$57=\"yes\",(G123*I123),0)","v":0}]
[null,null,"02-00060-006 ","innovaphone Connector for kuando® without use of a kuando® Busy Light","App(innovaphone-kuando) ",8,{"$f":"F51","v":0},{"$f":"G124*F124","v":0},12,{"$f":"IF($F$57=\"yes\",(G124*I124),0)","v":0}]
[null,null,"02-00060-004 ","innovaphone Connector for kuando® with use of a kuando® Busy Light","App(innovaphone-kuando-with-busylight)",2,{"$f":"F52","v":0},0,3,{"$f":"IF($F$57=\"yes\",(G125*I125),0)","v":0}]
[null,null,null,"Sum Software overall",null,null,null,{"$f":"SUM(H81:H125)","v":0},null,{"$f":"SUM(J81:J125)","v":0},"SSCs per year"]
[]
[null,null,"Software Service (SSC)"]
[]
[null,null,"02-00023-002","Software Service for x-years","SSC",0.1,{"$f":"J126*F59","v":0},{"$f":"F130*G130","v":0},null,{"$f":"J126*F59","v":0},{"$f":"IF(F59=1,\"SSCs for one year\",IF(F59=2,\"SSCs for 2 years\",IF(F59=3,\"SSCs for 3 years\",IF(F59=4,\"SSCs for 4 years\",IF(F59=5,\"SSCs for 5 years\",IF(F59=0,\"\"))))))","v":"SSCs for one year"}]
[]
[null,null,null,"Software Service for the chosen period","SSC",0.1,{"$f":" ROUNDUP(J132,0)","v":0},{"$f":"F132*G132","v":0},null,{"$f":"IF($F$63=\"Attention!\",((TODAY()-$F$61)*($J$126/365*2)+($H$61-TODAY())*$J$126/365),$J$126/365*$I$61)","v":0},{"$f":"IF(J132>0,\"SSCs for the chosen period\",\"\")","v":""}]
[]
[]
[null,null,null,"Sum SSA",null,0.1,{"$f":"IF($G$132>0,$G$132, $G$130)","v":0},{"$f":"IF($H$132>0,$H$132, $H$130)","v":0},null,{"$f":"IF(AND($J$130>0,$J$132>0),\"Attention: Please choose years OR a period!\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Yes","No"]
[null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5]

{"sheet":"Partner Apps","index":3,"n_rows":39,"n_cols":10,"rows_kept":39,"cut":false,"hidden":false,"merged":[[1,0,1,5],[2,0,2,5]]}
[]
["Partner Apps"]
["Following apps are the products of innovaphone App Partners. Before purchasing the respective app, please make sure to contact the manufacturer in order to receive information on the scope of services, operating requirements and support. \nAs the licensor, innovaphone AG is not responsible for the contents and services provided by App Partners."]
["Manufacturer","Article number","App short description","RRP in EUR","Amount","Total","SSCs","Amount of years","Total"]
["Mediterranean","02-00060-001","Mediterranean - Sites Manager ",13,null,{"$f":"D5*E5","v":0},"-","-"]
[null,"02-00060-002","Mediterranean - Wake Me Up! ",13,null,{"$f":"D6*E6","v":0},"-","-"]
["Effexx","02-00060-007","Effexx - Diversion App",6.3,null,{"$f":"D7*E7","v":0},"-","-"]
[null,"02-00060-012","Effexx - Callback Manager App",99,null,{"$f":"D8*E8","v":0},299,0,{"$f":"E8*G8*H8","v":0}]
["comtelo","02-00060-011","comtelo - GROUPS",25,null,{"$f":"D9*E9","v":0},38,0,0]
["ilink",null,"ilink - CRM Extensions (per User)",null,0,null,null,0]
[null,"02-00060-008","User 1 - 9",44,{"$f":"IF(E10>9,9,E10)","v":0},{"$f":"D11*E11","v":0},66,{"$f":"IF(E11>0,H10,0)","v":0},{"$f":"E11*G11*H11","v":0}]
[null,"02-00060-009","User 10 - 24",33,{"$f":"IF(E10>24,15,E10-E11)","v":0},0,50,{"$f":"IF(E12>0,H10,0)","v":0},{"$f":"E12*G12*H12","v":0}]
[null,"02-00060-010","User > 24",29.7,{"$f":"IF(E10>24,E10-24,0)","v":0},0,45,{"$f":"IF(E13>0,H10,0)","v":0},0]
["trizwo","02-00060-013","trizwo Jitsi App User without admin rights",13,null,{"$f":"D14*E14","v":0},20,0,0]
[null,"02-00060-014","trizwo Jitsi App User with admin rights",13,null,{"$f":"D15*E15","v":0},20,0,0]
[null,"02-00060-015","trizwo WQ Status App User without admin rights",44,null,0,66,0,0]
[null,"02-00060-016","trizwo WQ Status App User with admin rights",44,null,0,66,0,0]
["MediaRunway","02-00060-017","MediaRunway Camera",45,null,0,68,0,0]
[null,"02-00060-018","MediaRunway iframe",25,null,0,38,0,0]
[null,"02-00060-019","MediaRunway favorite contacts",149,null,0,224,0,0]
[null,"02-00060-020","MediaRunway phone control",45,null,0,68,0,0]
[null,"02-00060-021","MediaRunway Hotdesk",45,null,0,68,0,0]
[null,"02-00060-022","MediaRunway Share",149,null,{"$f":"D23*E23","v":0},224,0,0]
[null,"02-00060-023","MediaRunway Callback2",45,null,{"$f":"D24*E24","v":0},68,0,{"$f":"E24*G24*H24","v":0}]
[null,"02-00060-028","Mediarunway ESENTA",99,null,0,149,0,{"$f":"E25*G25*H25","v":0}]
[null,"02-00060-024","MediaRunway Queue Board per user ",10,null,0,15,0,{"$f":"E26*G26*H26","v":0}]
[null,"02-00060-025","MediaRunway Queue Board per supervisor ",25,null,0,38,0,0]
[null,"02-00060-026","MediaRunway Queue Board per Waiting Queue",200,null,0,300,0,0]
[null,"02-00060-027","MediaRunway Queue Board per Dashboard",100,null,0,150,0,0]
["Sum Partner Apps",null,null,null,null,{"$f":"SUM(F5:F29)","v":0},null,null,{"$f":"SUM(I5:I29)","v":0},"Total SSCs"]
[]
["Sum SSCs",null,null,null,null,{"$f":"I30*0.1","v":0}]
[]
[]
["Summe ",null,null,null,null,{"$f":"F30+F32","v":0}]
[]
[]
["A complete overview of all innovaphone Partner Apps you can find here"]
["Overview of All Apps available for myApps (innovaphone.com)"]

{"sheet":"Wireless","index":4,"n_rows":117,"n_cols":9,"rows_kept":117,"cut":false,"hidden":false,"merged":[[1,0,1,8],[43,0,43,8]]}
[]
["DECT "]
[null,null,null,"Artikelnummer","Short description","Artikel","RRP in EUR","Amount","Total"]
[null,"DECT Base Stations",null,"50-01202-001","IP1203","IP 1202 DECT Gateway und Basisstation mit PoE (ohne Netzteil) ",675,null,{"$f":"H4*G4","v":0}]
[null,null,null,null,"IP1203/4",null,440,null,{"$f":"H5*G5","v":0}]
[null,null,null,null,"IP1202/4s",null,288,null,{"$f":"H6*G6","v":0}]
[null,null,null,"50-01202-003","IP1203e","IP1202e IP DECT Gateway und Basisstation mit externem Antennenanschlus",830,null,0]
[null,null,null,"50-00060-019","DECT SARI Certificate","innovaphone DECT SARI Zertifikat mit einer einmaligen Kennung pro Installation",46,{"$f":"IF(OR(H4>0,H5>0,H6>0,H7>0),1,0)","v":0},0]
[null,"Accessories",null,"50-00060-017","DECT PSU IP1202 / IP1203 / IP1202e / IP1203e / IP1202/4 / IP1203/4  IP1202/4s EU","innovaphone IP DECT Netzteil für IP1202 und IP1202e EU",81,null,0]
[null,null,null,"50-00060-018","DECT PSU IP1202 / IP1203 / IP1202e / IP1203e / IP1202/4 / IP1203/4 / IP1202/4s UK","innovaphone IP DECT Netzteil für IP1202 und IP1202e UK   ",80,null,0]
[null,null,null,"50-01202-004","IP1202e / IP1203e Dual-Directional-Antenna","Doppelrichtantenne für IP1202e",544,null,0]
[null,null,null,"50-01202-005","IP1202e / IP1203e Single-Directional-Antenna","Einzelrichtantenne für IP1202e",199,null,0]
[null,null,null,"50-01202-006","IP1202e / IP1203e Omni-Directional-Antenna","Rundstrahlantenne für IP1202e",140,null,0]
[null,null,null,"50-01202-007","IP1202 / IP1203 / IP1202e / IP1203e / IP1202/4 / IP1203/4 additional casing","Zusatzgehäuse (transparant) für IP1202 / IP1202e",667,null,0]
[null,null,null,"50-01202-008","IP1202e / IP1203e additional casing with heat tracing","Zusatzgehäuse mit Begleitheizung für IP1202e",1867,null,{"$f":"H15*G15","v":0}]
[null,"DECT Handsets",null,"50-00061-001","IP64 (not including Charger/PSU)","IP61  DECT Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip) ",124,null,0]
[null,null,null,"50-00063-001","IP65 (not including Charger/PSU)","IP63 DECT Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip) ",250,null,0]
[null,"Accessories DECT Handsets",null,"50-00060-001","Charger und PSU IP64/IP65 EU","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63",39,null,{"$f":"H18*G18","v":0}]
[null,null,null,"50-00060-002","Charger und PSU IP64/IP65 UK/US/AUS","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63 mit Adaptern für UK/US/AUS",52,null,0]
[null,null,null,"50-00060-005","DECT Battery IP64","Akku für IP61",15,null,0]
[null,null,null,"50-00060-006","Multicharger IP64/IP65","innovaphone IP DECT Multicharger für IP61 / IP62 / IP63 (ohne Netzkabel)",565,null,0]
[null,null,null,"50-00060-007","Battery Multicharger IP65","innovaphone IP DECT Multicharger für IP62 / IP63 Akkus (ohne Netzkabel)",504,null,0]
[null,null,null,null,"Battery IP65",null,26,null,0]
[null,null,null,null,"Swivel Clip IP65",null,13,null,0]
[null,null,null,"50-00060-010","Security chain IP64 / IP65","Sicherheitsband für IP61 / IP62 / IP63",10,null,0]
[null,null,null,"50-00060-011","Standard belt clip IP64","Standard Gürtelclip für IP61",4,null,0]
[null,null,null,null,"Standard belt clip IP65",null,13,null,0]
[null,null,null,null,"Leather case IP64","Ledertasche für IP61",43,null,{"$f":"H28*G28","v":0}]
[null,null,null,null,"Leather case IP65",null,60,null,0]
[null,null,null,null,"Headset für IP64 / IP65",null,587,null,{"$f":"H30*G30","v":0}]
[null,null,null,null,"Adapter for headset mono (IP64/IP65) ",null,59,null,{"$f":"H31*G31","v":0}]
[null,null,null,null,"Desktop programming kit IP64 / IP65",null,168,null,{"$f":"H32*G32","v":0}]
[null,"Special DECT Handsets",null,"50-00081-001","d83 DECT Talker Phone",null,540,null,{"$f":"H33*G33","v":0}]
[null,null,null,"50-00081-002","d83 DECT Messenger Phone",null,588,null,0]
[null,null,null,null,"d83 DECT Protector Phone",null,1481,null,0]
[null,"Accessories",null,"50-00081-003","DECT charger and PSU d83 EU","IP DECT Ladegerät und Netzteil für D81 / D81 ex. EU",75,null,0]
[null,null,null,"50-00081-004","Battery d83 ","Ersatzakku für D81",119,null,0]
[null,null,null,null,"DECT Desktop programming kit d83",null,315,null,0]
[null,null,null,"50-00081-005","Belt clip d83 ","Gürtelclip für die D81",32,null,0]
[null,null,null,"50-00081-006","Leather case d83","Ledertasche für die D81",122,null,0]
[null,"Sum DECT",null,null,null,null,null,null,{"$f":"SUM(I4:I40)","v":0}]
[]
[]
["WLAN "]
[null,null,null,"Artieklenummer","Short description","Artikel","RRP in EUR","Amount","Total"]
[null,"WLAN Phone",null,"50-00062-001","IP73 WLAN phone (without Charger/PSU)","IP62 WLAN Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip)",350,null,{"$f":"H46*G46","v":0}]
[null,null,null,"50-00060-021","Desktop programming kit IP73","innovaphone WLAN Desktop Programmiergerät für IP62",168,null,0]
[null,"Accessories WLAN Phone",null,"50-00060-001","Charger and PSU IP73 EU","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63",39,null,0]
[null,null,null,"50-00060-002","Charger and PSU IP73/UK/US/AUS","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63 mit Adaptern für UK/US/AUS",52,null,0]
[null,null,null,"50-00060-006","Multicharger IP73","innovaphone IP DECT Multicharger für IP61 / IP62 / IP63 (ohne Netzkabel)",565,null,0]
[null,null,null,"50-00060-007","Battery Multicharger IP73","innovaphone IP DECT Multicharger für IP62 / IP63 Akkus (ohne Netzkabel)",504,null,0]
[null,null,null,"50-00060-008","Battery IP73","Akku für IP62 / IP63",26,null,0]
[null,null,null,"50-00060-009","Swivel Clip IP73","Drehkopf-Clip für IP62 / IP63",13,null,0]
[null,null,null,"50-00060-010","Security chain IP73","Sicherheitsband für IP61 / IP62 / IP63",10,null,0]
[null,null,null,"50-00060-012","Standard belt clip IP73","Standard Gürtelclip für IP62 / IP63",6,null,0]
[null,null,null,"50-00060-014","Leather case IP73","Ledertasche für IP62 / IP63",60,null,0]
[null,null,null,"50-00060-016","Headset IP73 (mono)","Headsetkabel mit Klinkenstecke für IP61 / IP62 / IP63",587,null,0]
[null,null,null,null,"Headset Adapter (mono) IP73","Headsetkabel mit Klinkenstecke für IP61 / IP62 / IP63",59,null,{"$f":"H58*G58","v":0}]
[null,"Sum WLAN",null,null,null,null,null,null,{"$f":"SUM(I46:I58)","v":0}]
[]
[null,"Sum Wireless ",null,null,null,null,null,null,{"$f":"I41+I59","v":0}]
[]
[]
[]
["Printable Area - No entry please"]
[null,"Article Number",null,null,"Short description","Artikel","RRP in EUR","Amount","Total"]
[null,"50-01203-001",null,null,"IP1203","IP 1202 DECT Gateway und Basisstation mit PoE (ohne Netzteil) ",675,{"$f":"H4","v":0},{"$f":"H67*G67","v":0}]
[null,"50-01203-002",null,null,"IP1203/4 ",null,440,0,{"$f":"H68*G68","v":0}]
[null,"50-01202-010",null,null,"IP1202/4s",null,288,0,{"$f":"H69*G69","v":0}]
[null,"50-01203-004 ",null,null,"IP1203e","IP1202e IP DECT Gateway und Basisstation mit externem Antennenanschlus ",830,0,0]
[null,"50-00060-019",null,null,"DECT SARI Certificate","innovaphone DECT SARI Zertifikat mit einer einmaligen Kennung pro Installation",46,0,0]
[null,"50-00060-017",null,null,"DECT PSU IP1203 / IP1203e / IP1203/4 / IP1202/4s EU","innovaphone IP DECT Netzteil für IP1202 und IP1202e EU",81,0,0]
[null,"50-00060-018",null,null,"DECT PSU IP1203 / IP1203e / IP1203/4 / IP1202/4s UK","innovaphone IP DECT Netzteil für IP1202 und IP1202e UK   ",80,0,0]
[null,"50-01202-004",null,null,"IP1202e / IP1203e Dual-Directional-Antenna","Doppelrichtantenne für IP1202e",544,0,0]
[null,"50-01202-005",null,null,"IP1202e / IP1203e Single-Directional-Antenna","Einzelrichtantenne für IP1202e",199,0,0]
[null,"50-01202-006",null,null,"IP1202e Omni-Directional-Antenna","Rundstrahlantenne für IP1202e",140,0,0]
[null,"50-01202-007",null,null,"IP1203 / IP1203e / 1203/4 / 1202/4s additional casing","Zusatzgehäuse (transparant) für IP1202 / IP1202e",667,0,0]
[null,"50-01202-008",null,null,"IP1202e / IP1203e additional casing with heat tracing","Zusatzgehäuse mit Begleitheizung für IP1202e",1867,0,{"$f":"H78*G78","v":0}]
[null,"50-00064-004",null,null,"IP64","IP61  DECT Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip) ",124,0,{"$f":"H79*G79","v":0}]
[null,"50-00065-001",null,null,"IP65","IP63 DECT Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip) ",250,0,0]
[null,"50-00060-001",null,null,"Charger and PSU IP64 / IP65 EU","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63",39,0,0]
[null,"50-00060-002",null,null,"Charger and PSU IP64/IP65 UK/US/AUS","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63 mit Adaptern für UK/US/AUS",52,0,0]
[null,"50-00060-005",null,null,"DECT Battery IP64","Akku für IP61",15,0,0]
[null,"50-00060-006",null,null,"Multicharger IP64 / IP65","innovaphone IP DECT Multicharger für IP61 / IP62 / IP63 (ohne Netzkabel)",565,0,0]
[null,"50-00060-023",null,null,"Battery Multicharger IP65","innovaphone IP DECT Multicharger für IP62 / IP63 Akkus (ohne Netzkabel)",504,0,0]
[null,"50-00060-028",null,null,"Battery IP65",null,26,0,0]
[null,"50-00060-025",null,null,"Swivel Clip IP65",null,13,0,{"$f":"H87*G87","v":0}]
[null,"50-00060-010",null,null,"Security chain IP64 / IP65","Sicherheitsband für IP61 / IP62 / IP63",10,0,0]
[null,"50-00060-011",null,null,"Standard belt clip IP64","Standard Gürtelclip für IP61",4,0,0]
[null,"50-00060-024",null,null,"Standard belt clip IP65",null,13,0,{"$f":"H90*G90","v":0}]
[null,"50-00060-026",null,null,"Leather case IP64","Ledertasche für IP62 / IP64",43,0,{"$f":"H91*G91","v":0}]
[null,"50-00060-027",null,null,"Leather case IP65",null,60,0,{"$f":"H92*G92","v":0}]
[null,"50-00060-030",null,null,"Headset IP64 / IP65","Headset für IP61 / IP62 / IP64",587,0,{"$f":"H93*G93","v":0}]
[null,"50-00060-032",null,null,"Adapter for headset mono (IP64/IP65)","Headsetkabel mit Klinkenstecke für IP61 / IP62 / IP65",59,0,{"$f":"H94*G94","v":0}]
[null,"50-00060-021",null,null,"Desktop programming kit IP64 / IP65","innovaphone WLAN Desktop Programmiergerät für IP62",168,0,{"$f":"H95*G95","v":0}]
[null,"50-00083-013 ",null,null,"d83 DECT Talker Phone",null,540,0,{"$f":"H96*G96","v":0}]
[null,"50-00083-014 ",null,null,"d83 DECT Messenger Phone",null,588,0,0]
[null,"50-00083-015",null,null,"d83 DECT Protector Phone",null,1481,0,0]
[null,"50-00083-019",null,null,"DECT charger and PSU d83 EU","IP DECT Ladegerät und Netzteil für D81 / D81 ex. EU",75,0,0]
[null,"50-00083-017 ",null,null,"Battery d83 ","Ersatzakku für D81",119,0,0]
[null,"50-00083-020     ",null,null,"DECT Desktop programming kit d83",null,315,0,{"$f":"H101*G101","v":0}]
[null,"50-00083-016 ",null,null,"Belt clip d83 ","Gürtelclip für die D81",32,0,0]
[null,"50-00083-018 ",null,null,"Leather case d83","Ledertasche für die D81",122,0,0]
[null,"50-00073-001",null,null,"IP73 WLAN phone","IP62 WLAN Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip)",350,{"$f":"H46","v":0},{"$f":"H104*G104","v":0}]
[null,"50-00060-021",null,null,"Desktop programming kit IP62 / IP73","innovaphone WLAN Desktop Programmiergerät für IP62",168,0,0]
[null,"50-00060-001",null,null,"Charger and PSU IP73 EU","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63",39,0,0]
[null,"50-00060-002",null,null,"Charger and PSU IP73/UK/US/AUS","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63 mit Adaptern für UK/US/AUS",52,0,0]
[null,"50-00060-006",null,null,"Multicharger IP62 / IP73","innovaphone IP DECT Multicharger für IP61 / IP62 / IP63 (ohne Netzkabel)",565,0,0]
[null,"50-00060-023",null,null,"Battery Multicharger IP73","innovaphone IP DECT Multicharger für IP62 / IP63 Akkus (ohne Netzkabel)",504,0,0]
[null,"50-00060-028",null,null,"Battery IP73","Akku für IP62 / IP63",26,0,0]
[null,"50-00060-025",null,null,"Swivel Clip IP73","Drehkopf-Clip für IP62 / IP63",13,0,0]
[null,"50-00060-010",null,null,"Security chain IP62 / IP73","Sicherheitsband für IP61 / IP62 / IP63",10,0,0]
[null,"50-00060-034",null,null,"Standard belt clip IP73","Standard Gürtelclip für IP62 / IP63",6,0,0]
[null,"50-00060-027",null,null,"Leather Case IP73","Ledertasche für IP62 / IP63",60,0,0]
[null,"50-00060-030",null,null,"Headset IP73 (mono)","Headsetkabel mit Klinkenstecke für IP61 / IP62 / IP63",587,0,0]
[null,"50-00060-032",null,null,"Adapter for headset mono IP73","Headsetkabel mit Klinkenstecke für IP61 / IP62 / IP63",59,0,{"$f":"H116*G116","v":0}]
[null,"Sum",null,null,null,null,null,null,{"$f":"SUM(I67:I116)","v":0}]

{"sheet":"Warranty","index":5,"n_rows":201,"n_cols":9,"rows_kept":201,"cut":false,"hidden":false,"merged":[[112,2,112,3],[106,2,106,3],[108,2,108,3],[63,2,63,3],[100,2,100,3],[93,2,93,3],[102,2,102,3],[103,2,103,3],[99,2,99,3],[78,2,78,3],[98,2,98,3],[92,2,92,3],[56,2,56,3],[94,2,94,3],[95,2,95,3],[97,2,97,3],[69,2,69,3],[59,2,59,3],[96,2,96,3],[67,2,67,3],[68,2,68,3],[83,2,83,3],[64,2,64,3],[65,2,65,3],[66,2,66,3],[71,2,71,3],[84,2,84,3],[79,2,79,3],[122,2,122,3],[118,2,118,3],[113,2,113,3],[77,2,77,3],[109,2,109,3],[85,2,85,3],[89,2,89,3],[91,2,91,3],[107,2,107,3],[90,2,90,3],[80,2,80,3],[110,2,110,3],[111,2,111,3],[105,2,105,3],[101,2,101,3],[120,2,120,3],[3,1,3,5],[58,2,58,3],[60,2,60,3],[72,2,72,3],[76,2,76,3],[61,2,61,3],[55,2,55,3],[5,1,5,5],[57,2,57,3],[52,2,52,3],[70,2,70,3],[51,2,51,3],[53,2,53,3],[54,2,54,3],[62,2,62,3],[7,0,7,6],[124,2,124,3],[104,2,104,3],[73,2,73,3],[74,2,74,3],[75,2,75,3],[81,2,81,3],[82,2,82,3],[86,2,86,3],[87,2,87,3],[114,2,114,3],[119,2,119,3],[123,2,123,3],[115,2,115,3],[116,2,116,3],[117,2,117,3],[121,2,121,3]]}
[]
["Express Warranty"]
[]
["Alternative A:","Express warranty on purchase: Only available in connection with the purchase of the hardware. Maximum express warranty is 5 years (1 year implied warranty period and a maximum of 4 years express warranty). If an express warranty has been bound to a certain device it is not possible to bind another express warranty to the same device."]
[]
["Alternative B:","Express warranty after purchase and within implied warranty period: Only available within the implied warranty period of the hardware. Maximum express warranty is 5 years (1 year implied warranty period and a maximum of 4 years express warranty). Attention: the express warranty has to be bound to the serial number within the implied warranty period of the device, that means within 12 months after purchase. If a warranty has been bound to a certain device it is not possible to bind another warranty to this device. "]
[]
["Please choose the express warranty type you wish to add as well as the amount of devices and the number of Express warranty years"]
[]
["Device","on purchase / after purchase ","Amount of devices","Express warranty years","Price per device and year","Total"]
["IP29-2","on purchase",null,null,{"$f":"IF(B11=\"on purchase\",E53,E90)","v":15.4},{"$f":"E11*D11*C11","v":0}]
["IP29-4","on purchase",null,null,23.1,{"$f":"E12*D12*C12","v":0}]
["IP29-8","on purchase",null,null,27.5,{"$f":"E13*D13*C13","v":0}]
["IP29-8 DNV Label","on purchase",null,null,52.2,{"$f":"E14*D14*C14","v":0}]
["IP29-20","on purchase",null,null,48,{"$f":"E15*D15*C15","v":0}]
["IP311","on purchase",null,null,23.8,0]
["IP411","on purchase",null,null,23.8,0]
["IP511","on purchase",null,null,29.1,{"$f":"E18*D18*C18","v":0}]
["IP811","on purchase",null,null,45,{"$f":"E19*D19*C19","v":0}]
["IP811 DNV Label","on purchase",null,null,67,{"$f":"E20*D20*C20","v":0}]
["IP0011","on purchase",null,null,22,0]
["IP0013","on purchase",null,null,42,0]
["IP3011","on purchase",null,null,105,0]
["IP1130","on purchase",null,null,96,0]
["IP6013","on purchase",null,null,170,0]
["IP38","on purchase",null,null,23.6,0]
["IP101","on purchase",null,null,3,{"$f":"E27*D27*C27","v":0}]
["IP102","on purchase",null,null,4.8,0]
["IP111","on purchase",null,null,5.4,0]
["IP111 DNV Label","on purchase",null,null,6.4,{"$f":"E30*D30*C30","v":0}]
["IP112","on purchase",null,null,6.6,0]
["IP222 (black)","on purchase",null,null,8.8000000000000007,0]
["IP232 (black)","on purchase",null,null,11.8,0]
["IP2X2-X (black)","on purchase",null,null,8.9,0]
["IP230-MOD","on purchase",null,null,4.3,0]
["IP150","on purchase",null,null,36.700000000000003,0]
["IP64","on purchase",null,null,4.4000000000000004,0]
["IP65","on purchase",null,null,11.8,0]
["IP73","on purchase",null,null,14,0]
["d83 Talker","on purchase",null,null,19,0]
["d83 Messenger","on purchase",null,null,21,0]
["d83 Protector","on purchase",null,null,52,{"$f":"E42*D42*C42","v":0}]
["IP1203","on purchase",null,null,31.2,0]
["IP1203e","on purchase",null,null,33.299999999999997,0]
["IP1203/4","on purchase",null,null,26.3,0]
["IP1202/4s","on purchase",null,null,10.1,{"$f":"E46*D46*C46","v":0}]
["Sum Express warranty",null,null,null,null,{"$f":"SUM(F11:F46)","v":0}]
[]
[]
[]
["Printable Area - No entry please"]
["Article Number","Short Description","Article",null,"RRP in EUR","Amount","Total"]
["12-00400-063","IP29-2-GVL-purchase","Express warranty on purchase for IP29-2",null,15.4,{"$f":"IF(B11=\"on purchase\",C11*D11,0)","v":0},{"$f":"E53*F53","v":0}]
["12-00400-062","IP29-4-GVL-purchase","Express warranty on purchase for IP29-4",null,23.1,0,{"$f":"E54*F54","v":0}]
["12-00400-058","IP29-8-GVL-purchase","Express warranty on purchase for IP29-8",null,27.5,0,{"$f":"E55*F55","v":0}]
["12-00400-065","IP29-8-maritime-GVL-purchase","Express warranty on purchase for the IP29 with DNV Label",null,52.2,0,{"$f":"E56*F56","v":0}]
["12-00400-071","IP29-20-GVL-purchase","Express warranty on purchase for IP29-20",null,48,0,{"$f":"E57*F57","v":0}]
["12-00400-053","IP311-GVL-purchase","Express warranty on purchase for IP311",null,23.8,0,0]
["12-00400-054","IP411-GVL-purchase","Express warranty on purchase for IP411",null,23.8,0,0]
["12-00400-077","IP511-GVL-purchase","Express warranty on purchase for IP511",null,29.1,0,0]
["12-00400-055","IP811-GVL-purchase","Express warranty on purchase for IP811",null,45,0,0]
["12-00400-064","IP811-maritime-GVL-purchase","Express warranty on purchase for the IP811 with DNV Label",null,67,0,{"$f":"E62*F62","v":0}]
["12-00400-059","IP0011-GVL-purchase","Express warranty on purchase for IP0011",null,22,0,0]
["12-00400-079","IP0013-GVL-purchase","Express warranty on purchase for IP0013",null,42,0,0]
["12-00400-057","IP3011-GVL-purchase","Express warranty on purchase for IP3011",null,105,0,0]
["12-00400-056","IP1130-GVL-purchase","Express warranty on purchase for IP1130",null,96,0,0]
["12-00400-076","IP6013-GVL-purchase","Express warranty on purchase for IP6013",null,170,0,0]
["12-00400-046","IP38-GVL-purchase","Express warranty on purchase for IP38",null,23.6,0,0]
["12-00400-066","IP101-GVL-purchase","Express warranty on purchase for IP101",null,3,0,{"$f":"E69*F69","v":0}]
["12-00400-067","IP102-GVL-purchase","Express warranty on purchase for IP102",null,4.8,0,{"$f":"E70*F70","v":0}]
["12-00400-048","IP111-GVL-purchase","Express warranty on purchase for IP111",null,5.4,0,0]
["12-00400-068","IP111-maritime-GVL-purchase","Express warranty on purchase for the IP111 with DNV Label",null,6.4,0,{"$f":"E72*F72","v":0}]
["12-00400-052","IP112-GVL-purchase","Express warranty on purchase for IP112",null,6.6,0,0]
["12-00400-028","IP222-GVL-purchase","Express warranty on purchase for IP222 (black)",null,8.8000000000000007,0,0]
["12-00400-029","IP232-GVL-purchase","Express warranty on purchase for IP232 (black)",null,11.8,0,0]
["12-00400-049","IP2X2-X (Schwarz)-GVL-purchase","Express warranty on purchase for IP2X2-2 (black)",null,8.9,0,0]
["12-00400-014","IP230-MOD-GVL-purchase","Express warranty on purchase for IP230-MOD",null,4.3,{"$f":"IF(B35=\"on purchase\",C35*D35,0)","v":0},0]
["12-00400-083 ","IP160-GVL-purchase","Express warranty on purchase for IP160",null,36.700000000000003,0,0]
["12-00400-060","IP64-GVL-purchase","Express warranty on purchase for IP64",null,4.4000000000000004,0,0]
["12-00400-061","IP65-GVL-purchase","Express warranty on purchase for IP65",null,11.8,0,0]
["12-00400-078","IP73-GVL-purchase","Express warranty on purchase for IP73",null,14,0,0]
["12-00400-080","d83 Talker-GVL-purchase","Express warranty on purchase for d83 Talker",null,19,0,0]
["12-00400-081","d83 Messenger-GVL-purchase","Express warranty on purchase for d83 Messenger",null,21,0,0]
["12-00400-082","d83 Protector-GVL-purchase","Express warranty on purchase for d83 Protector",null,52,0,{"$f":"E84*F84","v":0}]
["12-00400-072","IP1203-GVL-purchase","Express warranty on purchase for IP1203",null,31.2,0,0]
["12-00400-073","IP1203e-GVL-purchase","Express warranty on purchase for IP1203e",null,33.299999999999997,0,0]
["12-00400-074","IP1203/4-GVL-purchase","Express warranty on purchase for IP1203/4",null,26.3,0,0]
["12-00400-069","IP1202/4s-GVL-purchase","Express warranty on purchase for IP1202/4s",null,10.1,0,{"$f":"E88*F88","v":0}]
[null,"Sum Express warranty on purchase",null,null,null,null,{"$f":"SUM(G53:G88)","v":0}]
["12-00500-063","IP29-2-GVL-within warranty","Express warranty after purchase for IP29-2",null,22,{"$f":"IF(B11=\"after purchase\",C11*D11,0)","v":0},{"$f":"E90*F90","v":0}]
["12-00500-062","IP29-4-GVL-within warranty","Express warranty after purchase for IP29-4",null,33,0,{"$f":"E91*F91","v":0}]
["12-00500-058","IP29-8-GVL-within warranty","Express warranty after purchase for IP29-8",null,39.299999999999997,0,0]
["12-00500-065","IP29-8-maritime-GVL-within warranty","Express warranty after purchase for the IP29 with DNV Label",null,75,0,{"$f":"E93*F93","v":0}]
["12-00500-071","IP29-20-GVL-within warranty","Express warranty after purchase for IP29-20",null,68.5,0,{"$f":"E94*F94","v":0}]
["12-00500-052","IP311-GVL-within warranty","Express warranty after purchase for IP311",null,34,0,0]
["12-00500-054","IP411-GVL-within warranty","Express warranty after purchase for IP411",null,34,0,0]
["12-00500-077","IP511-GVL-within warranty","Express warranty after purchase for IP511",null,41.5,0,0]
["12-00500-055","IP811-GVL-within warranty","Express warranty after purchase for IP811",null,63.8,0,{"$f":"E98*F98","v":0}]
["12-00500-064","IP811-maritime-GVL-within warranty","Express warranty after purchase for the IP811 with DNV Label",null,95,0,{"$f":"E99*F99","v":0}]
["12-00500-059","IP0011-GVL-within warranty","Express warranty after purchase for IP0011",null,30.8,0,{"$f":"E100*F100","v":0}]
["12-00500-079","IP0013-GVL-within warranty","Express warranty after purchase for IP0013",null,60.4,0,{"$f":"E101*F101","v":0}]
["12-00500-057","IP3011-GVL-within warranty","Express warranty after purchase for IP3011",null,150,0,0]
["12-00500-056","IP1130-GVL-within warranty","Express warranty after purchase for IP1130",null,138,0,0]
["12-00500-076","IP6013-GVL-within warranty","Express warranty after purchase for IP6013",null,242.5,0,{"$f":"E104*F104","v":0}]
["12-00500-046","IP38-GVL-within warranty","Express warranty after purchase for IP38",null,33.700000000000003,0,{"$f":"E105*F105","v":0}]
["12-00500-066","IP101-GVL-within warranty","Express warranty after purchase for IP101",null,4.3,0,0]
["12-00500-067","IP102-GVL-within warranty","Express warranty after purchase for IP102",null,6.9,0,{"$f":"E107*F107","v":0}]
["12-00500-048","IP111-GVL-within warranty","Express warranty after purchase for IP111",null,7.8,0,0]
["12-00500-068","IP111-maritime-GVL-within warranty","Express warranty after purchase for the IP111 with DNV Label",null,9.1,0,{"$f":"E109*F109","v":0}]
["12-00500-053","IP112-GVL-within warranty","Express warranty after purchase for IP112",null,9.4,0,{"$f":"E110*F110","v":0}]
["12-00500-028","IP222-GVL-within warranty","Express warranty after purchase for IP222 (black)",null,12.6,0,{"$f":"E111*F111","v":0}]
["12-00500-029","IP232-GVL-within warranty","Express warranty after purchase for IP232 (black)",null,16.899999999999999,0,{"$f":"E112*F112","v":0}]
["12-00500-049","IP2X2-X (Schwarz)-GVL-within warranty","Express warranty after purchase for IP2X2-2 (black)",null,12.8,0,0]
["12-00500-014","IP230-MOD-GVL-within warranty","Express warranty after purchase for IP230-MOD",null,6.2,0,0]
["12-00500-083 ","IP160-GVL-within warranty","Express warranty after purchase for IP160",null,52.5,0,0]
["12-00500-060","IP64-GVL-within warranty","Express warranty after purchase for IP64",null,6.2,0,0]
["12-00500-061","IP65-GVL-within warranty","Express warranty after purchase for IP65",null,16.899999999999999,0,0]
["12-00500-078","IP73-GVL-within warranty","Express warranty after purchase for IP73",null,20.100000000000001,0,0]
["12-00500-080","d83 Talker-GVL-within warranty","Express warranty after purchase for d83 Talker",null,27,0,{"$f":"E119*F119","v":0}]
["12-00500-081","d83 Messenger-GVL-within warranty","Express warranty after purchase for d83 Messenger",null,29,0,0]
["12-00500-082","d83 Protector-GVL-within warranty","Express warranty after purchase for d83 Protector",null,74,0,{"$f":"E121*F121","v":0}]
["12-00500-072","IP1203-GVL-within warranty","Express warranty after purchase for IP1203",null,44.5,0,0]
["12-00500-073","IP1203e-GVL-within warranty","Express warranty after purchase for IP1203e",null,47.5,0,{"$f":"E123*F123","v":0}]
["12-00500-074","IP1203/4-GVL-within warranty","Express warranty after purchase for IP1203/4",null,37.5,0,{"$f":"E124*F124","v":0}]
["12-00500-069","IP1202/4s-GVL-within warranty","Express warranty after purchase for IP1202/4s",null,14.4,0,{"$f":"E125*F125","v":0}]
[null,"Sum Express warranty after purchase",null,null,null,null,{"$f":"SUM(G90:G125)","v":0}]
[]
[]
[null,"Sum Express warranty ",null,null,null,null,{"$f":"G89+G126","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0,1,2,3,4]
[null,null,null,null,null,"on purchase","after purchase"]

{"sheet":"HW Support","index":6,"n_rows":135,"n_cols":15,"rows_kept":135,"cut":false,"hidden":false,"merged":[[5,1,5,5],[3,1,3,5],[1,0,1,5]]}
[]
["Hardware Maintenance"]
[]
["Silver","A replacement device will be sent out to the hardware location on the same day if notification and verification of a failure takes place before 3pm on working days, and on the next working day if notification takes place after 3pm on working days. Logistic companies take between one and three working days. Should the hardware be outside of Germany, yet in a European country, then shipment should usually take 1-3 additional working days dependent on location. Shipment could take longer for countries outside of Europe. "]
[]
["Gold","If the malfunction is reported and verified by 3pm on a working day then a replacement device is sent to the hardware location on the same day; and on the next day should the malfunction be reported after 3pm. The device is sent as an express delivery, and will arrive at locations in Germany on the next working day before 10.30am and by 12.00 noon on a Saturday. Should the hardware be located outside of Germany, yet in Europe, then logistics should usually take 1-3 working days dependant on location. Locations outside of Europe could take longer. "]
[]
["Take a look on the entire Hardware Maintenance agreement swap service for innovaphone products here"]
[]
["Please choose the Hardware Maintenance type as well as the amount of devices and the number of years"]
[]
["Device","Maintenance type","Amount of devices","Number of years","Price per device and year","Total"]
["IP29-2","Silver",null,null,{"$f":"IF(B13=\"Silver\",C33,IF(B13=\"Gold\",C47))","v":88},{"$f":"E13*D13*C13","v":0}]
["IP29-4","Silver",null,null,132,{"$f":"E14*D14*C14","v":0}]
["IP29-8","Silver",null,null,157,0]
["IP29-20","Silver",null,null,274,{"$f":"E16*D16*C16","v":0}]
["IP311","Silver",null,null,136,0]
["IP411","Silver",null,null,136,0]
["IP511","Silver",null,null,166,{"$f":"E19*D19*C19","v":0}]
["IP811","Silver",null,null,255,0]
["IP0011","Silver",null,null,123,0]
["IP0013","Silver",null,null,242,{"$f":"E22*D22*C22","v":0}]
["IP3011","Silver",null,null,600,0]
["IP1130","Silver",null,null,550,0]
["IP6013","Silver",null,null,970,0]
["IP38","Silver",null,null,135,{"$f":"E26*D26*C26","v":0}]
["Summe ",null,null,null,null,{"$f":"SUM(F13:F26)","v":0}]
[]
[]
["Printable Area - No entry please"]
["Article Number","Short Description","RRP in EUR","Amount","Total"]
["Attention: Please inquire after the availablity of Gold support under specification of the location"]
["12-00300-134","Silver Support IP29-2",88,{"$f":"IF(B13=\"Silver\",C13*D13,0)","v":0},{"$f":"C33*D33","v":0}]
["12-00300-131","Silver Support IP29-4",132,0,{"$f":"C34*D34","v":0}]
["12-00300-128","Silver Support IP29-8",157,0,0]
["12-00300-139","Silver Support IP29-20",274,0,{"$f":"C36*D36","v":0}]
["12-00300-110","Silver Support IP311",136,0,0]
["12-00300-113","Silver Support IP411",136,0,0]
["12-00300-143","Silber Support IP511",166,0,{"$f":"C39*D39","v":0}]
["12-00300-116","Silver Support IP811",255,0,0]
["12-00300-125","Silver Support IP0011",123,0,0]
["12-00300-145","Silver Support IP0013",242,{"$f":"IF(B22=\"Silver\",C22*D22,0)","v":0},0]
["12-00300-122","Silver Support IP3011",600,{"$f":"IF(B23=\"Silver\",C23*D23,0)","v":0},0]
["12-00300-119","Silver Support IP1130",550,{"$f":"IF(B24=\"Silver\",C24*D24,0)","v":0},0]
["12-00300-141","Silver Support IP6013",970,{"$f":"IF(B25=\"Silver\",C25*D25,0)","v":0},0]
["12-00300-108","Silver Support IP38",135,{"$f":"IF(B26=\"Silver\",C26*D26,0)","v":0},0]
["12-00300-135","Gold Support IP29-2",134,{"$f":"IF(B13=\"gold\",C13*D13,0)","v":0},{"$f":"C47*D47","v":0}]
["12-00300-132","Gold Support IP29-4",178,0,{"$f":"C48*D48","v":0}]
["12-00300-129","Gold Support IP29-8",203,0,0]
["12-00300-140","Gold Support IP29-20",320,0,{"$f":"C50*D50","v":0}]
["12-00300-111","Gold Support IP311",182,0,0]
["12-00300-114","Gold Support IP411",182,0,0]
["12-00300-144","Gold Support IP511",212,0,{"$f":"C53*D53","v":0}]
["12-00300-117","Gold Support IP811",301,0,0]
["12-00300-126","Gold Support IP0011",169,0,0]
["12-00300-146","Gold Support IP0013",288,0,0]
["12-00300-123","Gold Support IP3011",646,0,0]
["12-00300-120","Gold Support IP1130",596,0,0]
["12-00300-142","Gold Support IP6013",1016,0,0]
["12-00300-107","Gold Support IP38",181,0,0]
[null,"Sum Hardware Support",null,null,{"$f":"SUM(E33:E60)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,"Silver","Gold"]

{"sheet":"Jabra & kuando","index":7,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,2,1,7]]}
[]
["Jabra Headset Bundles",null,"Please note: The number of UC or Phone/Softphone licenses selected here may have to be considered/deducted accordingly in the \"Software\" worksheet!"]
["Article Number","Short description","RRP in EUR","Amount","Total","SSC per year","Amount years","Total"]
["88-00010-113","Evolve2 40 Mono with UC license",206,null,{"$f":"C4*D4","v":0},111,null,{"$f":"D4*F4*G4","v":0}]
["88-00010-114","Evolve2 40 Mono with Softphone and Phone App license",178,null,{"$f":"C5*D5","v":0},70,null,{"$f":"D5*F5*G5","v":0}]
["88-00010-115","Evolve2 40 Stereo with UC licenses",218,null,0,111,null,0]
["88-00010-116","Evolve2 40 Stereo with Softphone and Phone App license",190,null,0,70,null,0]
["88-00010-117","Evolve2 55 Mono with UC licenses",293,null,0,111,null,0]
["88-00010-118","Evolve2 55 Mono with Softphone and Phone App license",265,null,0,70,null,0]
["88-00010-119","Evolve2 55 Stereo with UC licenses",303,null,0,111,null,0]
["88-00010-120","Evolve2 55 Stereo with Softphone and Phone App license",275,null,0,70,null,0]
["88-00010-121","Evolve2 65 FLEX Link380A Stereo with UC license",373,null,0,111,null,0]
["88-00010-122","Evolve2 65 FLEX Link380A Stereo with Softphone and Phone App license",345,null,0,70,null,0]
["Sum Jabra Bundles",null,null,null,{"$f":"SUM(E4:E13)","v":0},null,null,{"$f":"SUM(H4:H13)","v":0}," SSC Total"]
[]
["Sum SSC",null,null,null,{"$f":"H14*0.1","v":0}]
[]
[]
[]
["kuando® Busylight"]
["Article Number","Short description","RRP in EUR","Amount","Total",null,"Here you can find the kuando® Software"]
["50-00060-043","kuando® Busylight UC Omega",55,null,{"$f":"D22*C22","v":0}]
["Sum kuando® Busylight",null,null,null,{"$f":"SUM(E22:E22)","v":0}]
[]
[]
["Total",null,null,null,{"$f":"E14+E16+E23","v":0}]

{"sheet":"XCAPI","index":8,"n_rows":8,"n_cols":6,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
["TE-Systems XCAPI"]
["Article Number","Short description","Artikel","RRP in EUR","Amount","Total"]
["51-00060-001","XCAPI basic version (2 Channels)","XCAPI Grundversion mit 2 Leitungen H.323 und SIP für VoIP-Signalisierung.",359,null,{"$f":"E4*D4","v":0}]
["51-00060-002","XCAPI extension (2 Channels)","XCAPI Erweiterung 2 Kanäle Erweiterung der XCAPI Grundversion um 2 weitere Leitungen.",359,null,0]
["51-00060-004","XCAPI fax extension (2 Channels) with T38 standard and Softfax","XCAPI Fax Erweiterung 2 Leitungen Erweitert die XCAPI um T.38 Funktionalität und Softfax-Funktionalität",270,null,0]
["51-00060-012","XCAPI-Security extension with TLS/SRTP (2 Channels)",null,158,null,{"$f":"E7*D7","v":0}]
["Sum TE-Systems",null,null,null,null,{"$f":"SUM(F4:F7)","v":0}]

{"sheet":"Cloud","index":9,"n_rows":85,"n_cols":6,"rows_kept":85,"cut":false,"hidden":false,"merged":[[5,0,5,4]]}
[]
[]
[]
[]
["innovaphone Cloud Service"]
["Info:\nFor certain Software Products innovaphone offers also a Cloud Service. Therefore the billing is done via innovaphone Service Credits (iSCs). Each cloud article has an iSC value that must be purchased per month to use the cloud service. The technical processing and billing is done via the innovaphone Devices App. \nThe gateways include always all interface and channel licenses. \nOne iSC has the value of € 0.10.\n"]
[]
["Device","iSCs per month","Amount of licenses","Number of months","Total amount iSCs "]
["PBX-Licenses"]
["PBX Port License",41,null,null,{"$f":"B10*C10*D10","v":0}]
["PBX Standby License",8,null,null,0]
["IPVA License",4,{"$f":"C10","v":0},{"$f":"D10","v":0},0]
["SMB-PBX-Port-Licenses"]
["License for one SMB PBX Port in the range of 1-20 Ports",16,null,null,0]
["License for one SMB PBX Port in the range of 1-30 Ports",25,null,null,0]
["License for one SMB PBX Port in the range of 1-50 Ports",31,null,null,0]
["IPVA License",4,{"$f":"SUM(C14:C16)","v":0},{"$f":"SUM(D14:D16)","v":0},{"$f":"B17*C17*D17","v":0}]
["PBX-Channels Licenses"]
["PBX-Channels",25,null,null,{"$f":"B19*C19*D19","v":0}]
["Application Licenses"]
["UC-License ",49,null,null,{"$f":"B21*C21*D21","v":0}]
["Phone App-License",14,null,null,0]
["Softphone App-License",17,null,null,0]
["Video-License",13,null,null,0]
["Application Sharing-License",13,null,null,0]
["Voicemail UserLicense (inkl. VoiceMail App)",8,null,null,0]
["Mobility-License",25,null,null,0]
["Fax User-License (inklusive Fax App)",9,null,null,0]
["Chat App-License (premium)",7,null,null,0]
["Conference App-License",4,null,null,0]
["Reporting-License (inkl. Reports App)",4,null,null,0]
["Recording-License (inkl. Recordings App)",45,null,null,0]
["Switchboard App-License",368,null,null,0]
["myPhoneKeys App-License",33,null,null,0]
["Working App-License",44,null,null,0]
["Connect App-License",59,null,null,0]
["Contact Widgets License",67,null,null,0]
["Connectors"]
["innovaphone myApps Connector for \nMicrosoft 365",4,null,null,{"$f":"B39*C39*D39","v":0}]
["innovaphone Connector for kuando® with use of a kuando® Busy Light",1,null,null,0]
["innovaphone Connector for kuando® without use of a kuando® Busy Light",5,null,null,0]
["innovaphone Partner Apps*"]
["Mediterranean - Sites Manager ",9,null,null,{"$f":"B43*C43*D43","v":0}]
["Mediterranean - Wake Me Up!",9,null,null,0]
["Effexx - Diversion App",4,null,null,0]
["Effexx - Callback Manager App ",133,null,null,0]
["comtelo - GROUPS",17,null,null,0]
["ilink - CRM Extensions für 1 User (1-9 User)",29,null,null,0]
["ilink - CRM Extensions für 1 User (10 - 24 User)",22,null,null,0,{"$f":"IF(AND($C$48<9,$C$49>0),\"Please first fill up first the license scale '1-9 User' completely\",\"\")","v":""}]
["ilink - CRM Extensions für 1 User (> 24 User)",20,null,null,0,{"$f":"IF(AND($C$49<15,$C$50>0),\"Please first completely fill up the two previous licensing scales\",\"\")","v":""}]
["trizwo Jitsi App User without admin rights",9,null,null,0]
["trizwo Jitsi App User with admin rights",9,null,null,0]
["trizwo WQ Status App User without admin rights",29,null,null,0]
["trizwo WQ Status App User with admin rights",29,null,null,0]
["MediaRunway Camera",30,null,null,0]
["MediaRunway iframe",17,null,null,0]
["MediaRunway favorite contacts",99,null,null,0]
["MediaRunway phone control",30,null,null,0]
["MediaRunway Hotdesk",30,null,null,0]
["MedaiRunway Share",99,null,null,{"$f":"B60*C60*D60","v":0}]
["MediaRunway Callback2",30,null,null,0]
["Mediarunway ESENTA",66,null,null,0]
["MediaRunway Queue Board per User ",7,null,null,0]
["MediaRunway Queue Board per Supervisor ",17,null,null,0]
["MediaRunway Queue Board per Waiting Queue",133,null,null,0]
["MediaRunway Queue Board per Dashboard",67,null,null,0]
["Infrastructur-Support-License**"]
["Infrastructur-Support-License Start incl. 1 user (1 x pro PBX) ",500,null,null,{"$f":"B68*C68*D68","v":0}]
["Infrastructur-Support-License from the 2. User",5,null,null,0]
["innovaphone myApps Cloud-Service Premium**",null,null,null,null,"Article number"]
["innovaphone myApps Cloud-Service Premium Start Lic including 1 user (1 x per PBX) ",1000,null,null,{"$f":"B71*C71*D71","v":0},"02-00023-006"]
["innovaphone myApps Cloud-Service Premium per user (from the 2. user)",10,null,null,0,"02-00023-007"]
["Sum iSCs",null,null,null,{"$f":"SUM(E10:E72)","v":0}]
[null,null,null,null,null,{"$f":"IF(AND($E$72>0,$E$71=0),\"Attention: For the first Cloud Premium user you always need the Cloud Premium Start license\",\"\")","v":""}]
[]
["innovaphone Service Credits (iSCs)"]
[]
["Article Number",null,"RRP","Amount","Total €"]
["02-00023-005","iSC",0.1,{"$f":"E73","v":0},{"$f":"C79*D79","v":0}]
[]
[]
["*\nThese apps are the products of innovaphone App Partners. Before purchasing the respective app, please make sure to contact the manufacturer in order to receive information on the scope of services, operating requirements and support. \n"]
["  As the licensor, innovaphone AG is not responsible for the contents and services provided by App Partners"]
[]
["**The myApps cloud service premium includes all services of the standard cloud service, plus a 24/7 infrastructure operation hotline and a better redundancy concept"]

{"sheet":"Rental","index":10,"n_rows":100,"n_cols":6,"rows_kept":100,"cut":false,"hidden":false,"merged":[[5,0,5,4]]}
[]
[]
[]
[]
["innovaphone Rental"]
["Info:\nFor certain Hardware and Software Products innovaphone offers also a Rental Service. Therefore the billing is done via innovaphone Service Credits (iSCs). Each rental article has an iSC value that must be purchased per month to use the rental service. The technical processing and billing is done via the innovaphone Devices App. \nThe gateways include always all interface and channel licenses.                                                                           Hardware rental does not include PSUs.\nOne iSC has the value of € 0.10."]
[]
["Device","iSCs per month","Amount of devices / lics","Number of months","Total amount iSCs ","Article Number"]
["Hardware"]
["IP29-20 Analogue Adapter",761,null,null,{"$f":"B10*C10*D10","v":0},"77-00029-001"]
["IP29-8 Analogue Adapter",436,null,null,{"$f":"B11*C11*D11","v":0},"77-00029-002"]
["IP29-4 Analogue Adapter",367,null,null,{"$f":"B12*C12*D12","v":0},"77-00029-003"]
["IP29-2 Analogue Adapter",244,null,null,0,"77-00029-004"]
["IP101 IP-Phone",47,null,null,0,"77-00101-001 "]
["IP102 IP-Phone",76,null,null,0,"77-00102-001 "]
["IP111 IP-Phone",86,null,null,0,"77-00111-001"]
["IP112 IP-Phone",104,null,null,0,"77-00112-001 "]
["IP311 VoIP-Gateway",378,null,null,0,"77-00311-001"]
["IP411 VoIP-Gateway",378,null,null,0,"77-00411-001"]
["IP511 VoIP-Gateway",461,null,null,0,"77-00511-001 "]
["IP811 VoIP-Gateway",708,null,null,0,"77-00811-001"]
["IP1130 VoIP-Gateway",1528,null,null,0,"77-01130-001"]
["IP3011 VoIP-Gateway",1667,null,null,0,"77-03011-001"]
["IP0011 VoIP-Gateway",342,null,null,0,"77-00011-001"]
["IP0013 VoIP-Gateway",671,null,null,{"$f":"B25*C25*D25","v":0},"77-00013-001"]
["IP6013 VoIP-Gateway",2694,null,null,0,"77-06013-001 "]
["Wireless"]
["IP1203 DECT Gateway/ Base Station, \n8 Channels",539,null,null,{"$f":"B28*C28*D28","v":0}]
["IP1203/4 DECT Gateway/ Base Station, \n4 Channels",472,null,null,0]
["IP1202/4s DECT Gateway/ Base Station, \n4 Channels, Single Cell",160,null,null,0]
["IP1203e DECT Gateway/ Base Station, \n8 Channels, external antenna",null,null,null,0]
["PBX-Licenses"]
["PBX Port License",28,null,null,{"$f":"B33*C33*D33","v":0}]
["PBX Standby License",6,null,null,0]
["IPVA License",3,null,null,0]
["SMB-PBX-Port-Licenses"]
["License for one SMB PBX Port in the range of 1-20 Ports",11,null,null,{"$f":"B37*C37*D37","v":0}]
["License for one SMB PBX Port in the range of 1-30 Ports",17,null,null,0]
["License for one SMB PBX Port in the range of 1-50 Ports",21,null,null,0]
["IPVA License",3,null,null,0]
["PBX-Channels Licenses"]
["PBX-Channels",17,null,null,{"$f":"B42*C42*D42","v":0}]
["Application Licenses"]
["UC-Licenses",34,null,null,{"$f":"B44*C44*D44","v":0}]
["Phone App-License",10,null,null,0]
["Softphone App-License",11,null,null,0]
["Video-License",9,null,null,0]
["Application Sharing-License",9,null,null,0]
["Voicemail UserLicense (invl. VoiceMail App)",6,null,null,0]
["Mobility-License",17,null,null,0]
["Fax User-License (incl. Fax App)",6,null,null,0]
["Chat App-License (premium)",5,null,null,0]
["Conference App-License",3,null,null,0]
["Reporting-License (incl. Reports App)",3,null,null,0]
["Recording-License (incl. Recordings App)",31,null,null,0]
["Switchboard App-License",251,null,null,0]
["myPhoneKeys App-License",23,null,null,0]
["Working App-License",30,null,null,0]
["Connect App-License",40,null,null,{"$f":"B59*C59*D59","v":0}]
["Contact Widgets License",45,null,null,0]
["Connectors"]
["innovaphone myApps Connector for Microsoft 365",3,null,null,{"$f":"B62*C62*D62","v":0}]
["innovaphone Connector for kuando® with use of a kuando® Busy Light",1,null,null,0]
["innovaphone Connector for kuando® without use of a kuando® Busy Light",4,null,null,0]
["innovaphone Partner Apps*"]
["Mediterranean - Sites Manager ",6,null,null,{"$f":"B66*C66*D66","v":0}]
["Mediterranean - Wake Me Up!",6,null,null,0]
["Effexx - Diversion App",3,null,null,0]
["Effexx - Callback Manager App ",90,null,null,0]
["comtelo - GROUPS",11,null,null,0]
["ilink - CRM Extensions für 1 User (1-9 User)",20,null,null,0]
["ilink - CRM Extensions für 1 User (10 - 24 User)",15,null,null,0,{"$f":"IF(AND(C71<9,C72>0),\"Please first fill up first the license scale '1-9 User' completely\",\"\")","v":""}]
["ilink - CRM Extensions für 1 User (> 24 User)",14,null,null,0,{"$f":"IF(AND(C72<15,C73>0),\"Please first completely fill up the two previous licensing scales\",\"\")","v":""}]
["trizwo Jitsi App User without admin rights",6,null,null,0]
["trizwo Jitsi App User with admin rights",6,null,null,0]
["trizwo WQ Status App User without admin rights",20,null,null,0]
["trizwo WQ Status App User with admin rights",20,null,null,0]
["MediaRunway Camera",20,null,null,0]
["MediaRunway iframe",11,null,null,0]
["MediaRunway favorite contacts",68,null,null,0]
["MediaRunway phone control",20,null,null,0]
["MediaRunway Hotdesk",20,null,null,0]
["MedaiRunway Share",68,null,null,{"$f":"B83*C83*D83","v":0}]
["MediaRunway Callback2",20,null,null,0]
["Mediarunway ESENTA",45,null,null,0]
["MediaRunway Queue Board per User ",5,null,null,0]
["MediaRunway Queue Board per Supervisor ",11,null,null,0]
["MediaRunway Queue Board per Waiting Queue",91,null,null,0]
["MediaRunway Queue Board per Dashboard",45,null,null,0]
["Sum iSCs",null,null,null,{"$f":"SUM(E10:E89)","v":0}]
[]
[]
["innovaphone Service Credits (iSCs)"]
[]
["Article Nummer",null,"RRP","Amount","Total €"]
["02-00023-005","iSC",0.1,{"$f":"E90","v":0},{"$f":"C96*D96","v":0}]
[]
[]
["*\nThese apps are the products of innovaphone App Partners. Before purchasing the respective app, please make sure to contact the manufacturer in order to receive information on the scope of services, operating requirements and support. \n"]
["  As the licensor, innovaphone AG is not responsible for the contents and services provided by App Partners"]

{"sheet":"Overview","index":11,"n_rows":93,"n_cols":4,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
[]
["Overview",null,null,{"$f":"D9+D15+D19+D27+D47+D53+D56+D66+D73+D79+D85+D89+D93","v":0}]
[]
["Hardware"]
[null,null,"Gateways (incl. Accessories)",{"$f":"Hardware!H4+Hardware!H5+Hardware!H6+Hardware!H7+Hardware!H8+Hardware!H9+Hardware!H10+Hardware!H11+Hardware!H12+Hardware!H13+Hardware!H14+Hardware!H15+Hardware!H16+Hardware!H17+Hardware!H18+Hardware!H19","v":0}]
[null,null,"IP Phones (incl. Accessories)",{"$f":"Hardware!H38","v":0}]
[null,null,"Analogue Adapter (incl. Accessories)",{"$f":"Hardware!H49","v":0}]
[null,null,"Power Supply (PSU, PoE Adapter, Power coord)",{"$f":"Hardware!H68","v":0}]
["Total Hardware",null,null,{"$f":"SUM(D5:D8)","v":0}]
[]
["PBX Licenses"]
[null,null,"PBX Port Licenses",{"$f":"SUM(Software!H81:H89)","v":0}]
[null,null,"Standby Licenses",{"$f":"SUM(Software!H90:H94)","v":0}]
[null,null,"IPVA Licenses",{"$f":"Software!H95","v":0}]
["Total PBX Licenses",null,null,{"$f":"SUM(D12:D14)","v":0}]
[]
["PBX-Channels Licenses"]
[null,null,"PBX-Channels",{"$f":"Software!H97","v":0}]
["Total PBX-Channels Licenses",null,null,{"$f":"D18","v":0}]
[]
["SMB PBX Port Licenses"]
[null,null,{"$f":"Software!D99","v":"SMB Port Lic 1-20 Ports"},{"$f":"Software!H99","v":0}]
[null,null,{"$f":"Software!D100","v":"SMB Port Lic 1-30 Ports"},{"$f":"Software!H100","v":0}]
[null,null,{"$f":"Software!D101","v":"SMB Port Lic 1-50 Ports"},{"$f":"Software!H101","v":0}]
[null,null,{"$f":"Software!D102","v":"SMB Port Lic Upgrade"},{"$f":"Software!H102","v":0}]
[null,null,{"$f":"Software!D103","v":"IPVA Licenses"},{"$f":"Software!H103","v":0}]
["Total SMB Port Licenses",null,null,{"$f":"SUM(D22:D26)","v":0}]
[]
["Application Licenses"]
[null,null,{"$f":"Software!D105","v":"Voicemail UserLicense (incl. VoiceMail App)"},{"$f":"Software!H105","v":0}]
[null,null,{"$f":"Software!D106","v":"Video License"},{"$f":"Software!H106","v":0}]
[null,null,{"$f":"Software!D107","v":"Mobility License"},{"$f":"Software!H107","v":0}]
[null,null,{"$f":"Software!D108","v":"Fax User License (incl. Fax App)"},{"$f":"Software!H108","v":0}]
[null,null,{"$f":"Software!D109","v":"Application Sharing License"},{"$f":"Software!H109","v":0}]
[null,null,{"$f":"Software!D110","v":"UC License"},{"$f":"Software!H110","v":0}]
[null,null,{"$f":"Software!D111","v":"Phone App License"},{"$f":"Software!H111","v":0}]
[null,null,{"$f":"Software!D112","v":"Softphone App License"},{"$f":"Software!H112","v":0}]
[null,null,{"$f":"Software!D113","v":"Chat App License (premium)"},{"$f":"Software!H113","v":0}]
[null,null,{"$f":"Software!D114","v":"Conference App License"},{"$f":"Software!H114","v":0}]
[null,null,{"$f":"Software!D115","v":"Reporting License (incl. Reports App)"},{"$f":"Software!H115","v":0}]
[null,null,{"$f":"Software!D116","v":"Recording License (incl. Recordings App)"},{"$f":"Software!H116","v":0}]
[null,null,{"$f":"Software!D117","v":"Switchboard App License"},{"$f":"Software!H117","v":0}]
[null,null,{"$f":"Software!D118","v":"myPhoneKeys App License"},{"$f":"Software!H118","v":0}]
[null,null,{"$f":"Software!D119","v":"Working App License"},{"$f":"Software!H119","v":0}]
[null,null,{"$f":"Software!D120","v":"Connect App License"},{"$f":"Software!H120","v":0}]
[null,null,{"$f":"Software!D121","v":"Contact Widgets License"},{"$f":"Software!H121","v":0}]
["Total Application Licenses",null,null,{"$f":"SUM(D30:D46)","v":0}]
[]
["Connectors"]
[null,null,{"$f":"Software!D123","v":"innovaphone myApps Connector for Microsoft 365"},{"$f":"Software!H123","v":0}]
[null,null,{"$f":"Software!D124","v":"innovaphone Connector for kuando® without use of a kuando® Busy Light"},{"$f":"Software!H124","v":0}]
[null,null,{"$f":"Software!D125","v":"innovaphone Connector for kuando® with use of a kuando® Busy Light"},{"$f":"Software!H125","v":0}]
["Total Connectors",null,null,{"$f":"SUM(D50:D52)","v":0}]
[]
["Software Service "]
["Total SSA",null,null,{"$f":"Software!H135","v":0}]
[]
["Partner Apps"]
[null,null,"Mediterranean",{"$f":"SUM('Partner Apps'!F5:F6)","v":0}]
[null,null,"Effexx",{"$f":"SUM('Partner Apps'!F7:F8)","v":0}]
[null,null,"comtelo",{"$f":"SUM('Partner Apps'!F9:F9)","v":0}]
[null,null,"ilink",{"$f":"SUM('Partner Apps'!F11:F13)","v":0}]
[null,null,"trizwo",{"$f":"SUM('Partner Apps'!F14:F17)","v":0}]
[null,null,"MediaRunway",{"$f":"SUM('Partner Apps'!F18:F29)","v":0}]
[null,null,"SSCs Partner Apps",{"$f":"'Partner Apps'!F32","v":0}]
["Total Partner Apps",null,null,{"$f":"SUM(D59:D65)","v":0}]
[]
["Wireless"]
[null,null,"IP DECT Base stations (incl. Accessories)",{"$f":"SUM(Wireless!I4:I15)","v":0}]
[null,null,"IP DECT Handsets ((incl. Accessories)",{"$f":"SUM(Wireless!I16:I32)","v":0}]
[null,null,"Special DECT Handsets (d83)",{"$f":"SUM(Wireless!I33:I40)","v":0}]
[null,null,"WLAN Phone + Accessories",{"$f":"Wireless!I59","v":0}]
["Total Wireless",null,null,{"$f":"SUM(D69:D72)","v":0}]
[]
["Service"]
[null,null,"Warranty",{"$f":"Warranty!F47","v":0}]
[null,null,"Silver Maintenance",{"$f":"SUM('HW Support'!E33:E46)","v":0}]
[null,null,"Gold Maintenance",{"$f":"SUM('HW Support'!E47:E60)","v":0}]
["Total Service",null,null,{"$f":"SUM(D76:D78)","v":0}]
[]
["Jabra & kuando®"]
[null,null,"Jabra Headsets Bundles",{"$f":"'Jabra & kuando'!E14","v":0}]
[null,null,"SSCs Jabra Bundles",{"$f":"'Jabra & kuando'!E16","v":0}]
[null,null,"kuando®Busylight",{"$f":"'Jabra & kuando'!E23","v":0}]
["Total Jabra & kuando®",null,null,{"$f":"SUM(D82:D84)","v":0}]
[]
["TE-Systems"]
[null,null,"XCAPI",{"$f":"XCAPI!F8","v":0}]
["Total XCAPI",null,null,{"$f":"SUM(D88:D88)","v":0}]
[]
["Rental + Cloud"]
[null,null,"innovaphone Service Credits (iSCs)",{"$f":"Rental!E96+Cloud!E79","v":0}]
["Total iSCs",null,null,{"$f":"SUM(D92:D92)","v":0}]

{"sheet":"Customer offer","index":12,"n_rows":104,"n_cols":6,"rows_kept":104,"cut":false,"hidden":false,"merged":[[11,0,11,1],[15,0,15,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[9,0,9,1],[10,0,10,1]]}
[]
["Overview offer"]
[]
["Reseller",null,{"$f":"IF('Cover Sheet'!B12<>\"\",'Cover Sheet'!B12,\"\")","v":"Test AG"}]
["Customer",null,{"$f":"IF('Cover Sheet'!B18<>\"\",'Cover Sheet'!B18,\"\")","v":""}]
["Date",null,{"$f":"IF('Cover Sheet'!B23<>\"\",'Cover Sheet'!B23,\"\")","v":"2024-03-15"}]
["Valid until",null,{"$f":"IF('Cover Sheet'!B25<>\"\",'Cover Sheet'!B25,\"\")","v":""}]
[]
["Here you can put in several discounts:"]
["Discount 1 (e.g. Hardware)",null,0]
["Discount 2 (e.g: Software)",null,0.05]
["Discount 3 (e.g: SSA)",null,0.1]
["Discount 4 (e.g. Service)",null,0.12]
["Discount 5",null,0]
["Discount 6",null,0]
["Discount 7",null,0]
[]
["Article",null,null,"RRP","Discount Customer","Offer Customer"]
[{"$f":"Overview!A4","v":"Hardware"}]
[null,null,{"$f":"Overview!C5","v":"Gateways (incl. Accessories)"},{"$f":"Overview!D5","v":0},0,{"$f":"D20-(D20*E20)","v":0}]
[null,null,{"$f":"Overview!C6","v":"IP Phones (incl. Accessories)"},{"$f":"Overview!D6","v":0},null,{"$f":"D21-(D21*E21)","v":0}]
[null,null,{"$f":"Overview!C7","v":"Analogue Adapter (incl. Accessories)"},{"$f":"Overview!D7","v":0},null,0]
[null,null,{"$f":"Overview!C8","v":"Power Supply (PSU, PoE Adapter, Power coord)"},{"$f":"Overview!D8","v":0},null,0]
[{"$f":"Overview!A9","v":"Total Hardware"},null,null,{"$f":"SUM(D20:D23)","v":0},null,{"$f":"SUM(F20:F23)","v":0}]
[{"$f":"Overview!A11","v":"PBX Licenses"}]
[null,null,{"$f":"Overview!C12","v":"PBX Port Licenses"},{"$f":"Overview!D12","v":0},null,{"$f":"D26-(D26*E26)","v":0}]
[null,null,{"$f":"Overview!C13","v":"Standby Licenses"},{"$f":"Overview!D13","v":0},null,0]
[null,null,{"$f":"Overview!C14","v":"IPVA Licenses"},{"$f":"Overview!D14","v":0},null,0]
[{"$f":"Overview!A15","v":"Total PBX Licenses"},null,null,{"$f":"SUM(D26:D28)","v":0},null,{"$f":"SUM(F26:F28)","v":0}]
[{"$f":"Overview!A17","v":"PBX-Channels Licenses"}]
[null,null,{"$f":"Overview!C18","v":"PBX-Channels"},{"$f":"Overview!D19","v":0},null,{"$f":"D31-(D31*E31)","v":0}]
["Total PBX-Channels Licenses",null,null,{"$f":"SUM(D30:D31)","v":0},null,{"$f":"SUM(F30:F31)","v":0}]
[{"$f":"Overview!A21","v":"SMB PBX Port Licenses"}]
[null,null,{"$f":"Overview!C22","v":"SMB Port Lic 1-20 Ports"},{"$f":"Overview!D22","v":0},null,{"$f":"D34-(D34*E34)","v":0}]
[null,null,{"$f":"Overview!C23","v":"SMB Port Lic 1-30 Ports"},{"$f":"Overview!D23","v":0},null,0]
[null,null,{"$f":"Overview!C24","v":"SMB Port Lic 1-50 Ports"},{"$f":"Overview!D24","v":0},null,0]
[null,null,{"$f":"Overview!C25","v":"SMB Port Lic Upgrade"},{"$f":"Overview!D25","v":0},null,0]
[null,null,{"$f":"Overview!C26","v":"IPVA Licenses"},{"$f":"Overview!D26","v":0},null,{"$f":"D38-(D38*E38)","v":0}]
[{"$f":"Overview!A27","v":"Total SMB Port Licenses"},null,null,{"$f":"SUM(D34:D38)","v":0},null,{"$f":"SUM(F34:F38)","v":0}]
[{"$f":"Overview!A29","v":"Application Licenses"}]
[null,null,{"$f":"Overview!C30","v":"Voicemail UserLicense (incl. VoiceMail App)"},{"$f":"Overview!D30","v":0},null,0]
[null,null,{"$f":"Overview!C31","v":"Video License"},{"$f":"Overview!D31","v":0},null,0]
[null,null,{"$f":"Overview!C32","v":"Mobility License"},{"$f":"Overview!D32","v":0},null,0]
[null,null,{"$f":"Overview!C33","v":"Fax User License (incl. Fax App)"},{"$f":"Overview!D33","v":0},null,0]
[null,null,{"$f":"Overview!C34","v":"Application Sharing License"},{"$f":"Overview!D34","v":0},null,0]
[null,null,{"$f":"Overview!C35","v":"UC License"},{"$f":"Overview!D35","v":0},null,0]
[null,null,{"$f":"Overview!C36","v":"Phone App License"},{"$f":"Overview!D36","v":0},null,{"$f":"D47-(D47*E47)","v":0}]
[null,null,{"$f":"Overview!C37","v":"Softphone App License"},{"$f":"Overview!D37","v":0},null,0]
[null,null,{"$f":"Overview!C38","v":"Chat App License (premium)"},{"$f":"Overview!D38","v":0},null,0]
[null,null,{"$f":"Overview!C39","v":"Conference App License"},{"$f":"Overview!D39","v":0},null,{"$f":"D50-(D50*E50)","v":0}]
[null,null,{"$f":"Overview!C40","v":"Reporting License (incl. Reports App)"},{"$f":"Overview!D40","v":0},null,{"$f":"D51-(D51*E51)","v":0}]
[null,null,{"$f":"Overview!C41","v":"Recording License (incl. Recordings App)"},{"$f":"Overview!D41","v":0},null,0]
[null,null,{"$f":"Overview!C42","v":"Switchboard App License"},{"$f":"Overview!D42","v":0},null,0]
[null,null,{"$f":"Overview!C43","v":"myPhoneKeys App License"},{"$f":"Overview!D43","v":0},null,{"$f":"D54-(D54*E54)","v":0}]
[null,null,{"$f":"Overview!C44","v":"Working App License"},{"$f":"Overview!D44","v":0},null,0]
[null,null,{"$f":"Overview!C45","v":"Connect App License"},{"$f":"Overview!D45","v":0},null,{"$f":"D56-(D56*E56)","v":0}]
[null,null,{"$f":"Overview!C46","v":"Contact Widgets License"},{"$f":"Overview!D46","v":0},null,0]
[{"$f":"Overview!A47","v":"Total Application Licenses"},null,null,{"$f":"SUM(D41:D57)","v":0},null,{"$f":"SUM(F41:F57)","v":0}]
[{"$f":"Overview!A49","v":"Connectors"}]
[null,null,{"$f":"Overview!C50","v":"innovaphone myApps Connector for Microsoft 365"},{"$f":"Overview!D50","v":0},null,{"$f":"D60-(D60*E60)","v":0}]
[null,null,{"$f":"Overview!C51","v":"innovaphone Connector for kuando® without use of a kuando® Busy Light"},{"$f":"Overview!D51","v":0},null,0]
[null,null,{"$f":"Overview!C52","v":"innovaphone Connector for kuando® with use of a kuando® Busy Light"},{"$f":"Overview!D52","v":0},null,0]
[{"$f":"Overview!A53","v":"Total Connectors"},null,null,{"$f":"SUM(D60:D62)","v":0},null,{"$f":"SUM(F60:F62)","v":0}]
[{"$f":"Overview!A55","v":"Software Service "}]
[{"$f":"Overview!A56","v":"Total SSA"},null,null,{"$f":"Overview!D56","v":0},null,{"$f":"D65-(D65*E64)","v":0}]
[{"$f":"Overview!A58","v":"Partner Apps"}]
[null,null,{"$f":"Overview!C59","v":"Mediterranean"},{"$f":"Overview!D59","v":0},null,{"$f":"D67-(D67*E67)","v":0}]
[null,null,{"$f":"Overview!C60","v":"Effexx"},{"$f":"Overview!D60","v":0},null,0]
[null,null,{"$f":"Overview!C61","v":"comtelo"},{"$f":"Overview!D61","v":0},null,0]
[null,null,{"$f":"Overview!C62","v":"ilink"},{"$f":"Overview!D62","v":0},null,0]
[null,null,{"$f":"Overview!C63","v":"trizwo"},{"$f":"Overview!D63","v":0},null,0]
[null,null,{"$f":"Overview!C64","v":"MediaRunway"},{"$f":"Overview!D64","v":0},null,0]
[null,null,{"$f":"Overview!C65","v":"SSCs Partner Apps"},{"$f":"Overview!D65","v":0},null,0]
[{"$f":"Overview!A66","v":"Total Partner Apps"},null,null,{"$f":"SUM(D67:D73)","v":0},null,{"$f":"SUM(F67:F73)","v":0}]
[{"$f":"Overview!A68","v":"Wireless"}]
[null,null,{"$f":"Overview!C69","v":"IP DECT Base stations (incl. Accessories)"},{"$f":"Overview!D69","v":0},null,0]
[null,null,{"$f":"Overview!C70","v":"IP DECT Handsets ((incl. Accessories)"},{"$f":"Overview!D70","v":0},null,0]
[null,null,{"$f":"Overview!C71","v":"Special DECT Handsets (d83)"},{"$f":"Overview!D71","v":0},null,0]
[null,null,{"$f":"Overview!C72","v":"WLAN Phone + Accessories"},{"$f":"Overview!D72","v":0},null,0]
[{"$f":"Overview!A73","v":"Total Wireless"},null,null,{"$f":"SUM(D76:D79)","v":0},null,{"$f":"SUM(F76:F79)","v":0}]
[{"$f":"Overview!A75","v":"Service"}]
[null,null,{"$f":"Overview!C76","v":"Warranty"},{"$f":"Overview!D76","v":0},null,0]
[null,null,{"$f":"Overview!C77","v":"Silver Maintenance"},{"$f":"Overview!D77","v":0},null,0]
[null,null,{"$f":"Overview!C78","v":"Gold Maintenance"},{"$f":"Overview!D78","v":0},null,0]
[{"$f":"Overview!A79","v":"Total Service"},null,null,{"$f":"SUM(D82:D84)","v":0},null,{"$f":"SUM(F82:F84)","v":0}]
[{"$f":"Overview!A81","v":"Jabra & kuando®"}]
[null,null,{"$f":"Overview!C82","v":"Jabra Headsets Bundles"},{"$f":"Overview!D82","v":0},null,{"$f":"D87-(D87*E87)","v":0}]
[null,null,{"$f":"Overview!C83","v":"SSCs Jabra Bundles"},{"$f":"Overview!D83","v":0},null,0]
[null,null,{"$f":"Overview!C84","v":"kuando®Busylight"},{"$f":"Overview!D84","v":0},null,{"$f":"D89-(D89*E89)","v":0}]
[{"$f":"Overview!A85","v":"Total Jabra & kuando®"},null,null,{"$f":"SUM(D87:D89)","v":0},null,{"$f":"SUM(F87:F89)","v":0}]
[{"$f":"Overview!A87","v":"TE-Systems"}]
[null,null,{"$f":"Overview!C88","v":"XCAPI"},{"$f":"Overview!D88","v":0},null,0]
[{"$f":"Overview!A89","v":"Total XCAPI"},null,null,{"$f":"SUM(D92:D92)","v":0},null,{"$f":"SUM(F92:F92)","v":0}]
["innovaphone Service Credits",null,null,{"$f":"Overview!D92","v":0},null,0]
[{"$f":"Overview!A93","v":"Total iSCs"},null,null,{"$f":"SUM(D94)","v":0},null,{"$f":"SUM(F94)","v":0}]
["Onsite Service"]
[null,null,"Implementation",0,null,0]
[null,null,"Configuration",0,null,0]
[null,null,"usw.",0,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Total Onsite Service",null,null,{"$f":"SUM(D96:D101)","v":0},null,{"$f":"SUM(F96:F101)","v":0}]
[]
["Sum",null,null,{"$f":"D24+D29+D32+D39+D58+D63+D65+D74+D80+D85+D90+D93+D95+D102","v":0},null,{"$f":"F24+F29+F32+F39+F58+F63+F65+F74+F80+F85+F90+F93+F95+F102","v":0}]

{"sheet":"Marge Reseller","index":13,"n_rows":261,"n_cols":12,"rows_kept":261,"cut":false,"hidden":false,"merged":[[10,0,10,1],[11,0,11,1],[15,0,15,1],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[9,0,9,1],[12,0,12,1],[13,0,13,1],[14,0,14,1]]}
[]
["Overview offer"]
[]
[{"$f":"'Customer offer'!A4:B4","v":"Reseller"},null,{"$f":"IF('Cover Sheet'!B12<>\"\",'Cover Sheet'!B12,\"\")","v":"Test AG"}]
[{"$f":"'Customer offer'!A5:B5","v":"Customer"},null,{"$f":"IF('Cover Sheet'!B18<>\"\",'Cover Sheet'!B18,\"\")","v":""}]
[{"$f":"'Customer offer'!A6:B6","v":"Date"},null,{"$f":"IF('Cover Sheet'!B23<>\"\",'Cover Sheet'!B23,\"\")","v":"2024-03-15"}]
[{"$f":"'Customer offer'!A7:B7","v":"Valid until"},null,{"$f":"IF('Cover Sheet'!B25<>\"\",'Cover Sheet'!B25,\"\")","v":""}]
[]
["Your discounts ('customer offer')"]
[{"$f":"'Customer offer'!A10:B10","v":"Discount 1 (e.g. Hardware)"},null,{"$f":"'Customer offer'!C10","v":0}]
[{"$f":"'Customer offer'!A11:B11","v":"Discount 2 (e.g: Software)"},null,{"$f":"'Customer offer'!C11","v":0.05}]
[{"$f":"'Customer offer'!A12:B12","v":"Discount 3 (e.g: SSA)"},null,{"$f":"'Customer offer'!C12","v":0.1}]
[{"$f":"'Customer offer'!A13:B13","v":"Discount 4 (e.g. Service)"},null,{"$f":"'Customer offer'!C13","v":0.12}]
[{"$f":"'Customer offer'!A14:B14","v":"Discount 5"},null,{"$f":"'Customer offer'!C14","v":0}]
[{"$f":"'Customer offer'!A15:B15","v":"Discount 6"},null,{"$f":"'Customer offer'!C15","v":0}]
[{"$f":"'Customer offer'!A16:B16","v":"Discount 7"},null,{"$f":"'Customer offer'!C16","v":0}]
[]
["Choose your Partner Status",null,"iP Connect Partner",null,"Beware: The customer discounts are automatically taken from `Customer Offer'"]
["Your Discount",null,{"$f":"IF(C18=\"\",0,IF(C18=\"Reseller\",0.1,IF(C18=\"iP Connect Partner\",0.3,IF(C18=\"iP Advanced Partner\",0.36,))))","v":0.3},null,"Beware: The reseller discounts can be changed manually"]
[]
["Article",null,null,"RRP","Discount Customer","Offer Customer","Discount Reseller","Purchase price Reseller","Discount  DIS","Purchase price DIS","Margin %","Contribution Margin in €"]
[]
[{"$f":"Overview!A4","v":"Hardware"}]
[null,null,{"$f":"Overview!C5","v":"Gateways (incl. Accessories)"},{"$f":"Overview!D5","v":0},{"$f":"'Customer offer'!E20","v":0},{"$f":"D24-(D24*E24)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D24-(D24*G24)","v":0},{"$f":"$I$22","v":0},{"$f":"D24-(D24*I24)","v":0},{"$f":"IF(F24=0,\"0\",(F24/H24*100-100)/100)","v":"0"},{"$f":"F24-H24","v":0}]
[null,null,{"$f":"Overview!C6","v":"IP Phones (incl. Accessories)"},{"$f":"Overview!D6","v":0},{"$f":"'Customer offer'!E21","v":0},{"$f":"D25-(D25*E25)","v":0},0.3,{"$f":"D25-(D25*G25)","v":0},{"$f":"$I$22","v":0},{"$f":"D25-(D25*I25)","v":0},{"$f":"IF(F25=0,\"0\",(F25/H25*100-100)/100)","v":"0"},{"$f":"F25-H25","v":0}]
[null,null,{"$f":"Overview!C7","v":"Analogue Adapter (incl. Accessories)"},{"$f":"Overview!D7","v":0},{"$f":"'Customer offer'!E22","v":0},0,{"$f":"$C$19","v":0.3},0,0,0,{"$f":"IF(F26=0,\"0\",(F26/H26*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C8","v":"Power Supply (PSU, PoE Adapter, Power coord)"},{"$f":"Overview!D8","v":0},{"$f":"'Customer offer'!E23","v":0},0,0.3,0,0,0,{"$f":"IF(F27=0,\"0\",(F27/H27*100-100)/100)","v":"0"},0]
[{"$f":"Overview!A9","v":"Total Hardware"},null,null,{"$f":"SUM(D24:D27)","v":0},null,{"$f":"SUM(F24:F27)","v":0},null,{"$f":"SUM(H24:H27)","v":0},null,{"$f":"SUM(J24:J27)","v":0},null,{"$f":"SUM(L24:L27)","v":0}]
[{"$f":"Overview!A11","v":"PBX Licenses"}]
[null,null,{"$f":"Overview!C12","v":"PBX Port Licenses"},{"$f":"Overview!D12","v":0},{"$f":"'Customer offer'!E26","v":0},{"$f":"D30-(D30*E30)","v":0},{"$f":"$C$19","v":0.3},0,{"$f":"$I$22","v":0},{"$f":"D30-(D30*I30)","v":0},{"$f":"IF(F30=0,\"0\",(F30/H30*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C13","v":"Standby Licenses"},{"$f":"Overview!D13","v":0},{"$f":"'Customer offer'!E27","v":0},0,0.3,0,0,0,{"$f":"IF(F31=0,\"0\",(F31/H31*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C14","v":"IPVA Licenses"},{"$f":"Overview!D14","v":0},{"$f":"'Customer offer'!E28","v":0},0,0.3,0,0,0,"0",0]
[{"$f":"Overview!A15","v":"Total PBX Licenses"},null,null,{"$f":"SUM(D30:D32)","v":0},null,{"$f":"SUM(F30:F32)","v":0},null,{"$f":"SUM(H30:H32)","v":0},null,{"$f":"SUM(J30:J32)","v":0},null,{"$f":"SUM(L30:L32)","v":0}]
[{"$f":"Overview!A17","v":"PBX-Channels Licenses"}]
[null,null,{"$f":"Overview!C18","v":"PBX-Channels"},{"$f":"Overview!D19","v":0},{"$f":"'Customer offer'!E31","v":0},{"$f":"D35-(D35*E35)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D35-(D35*G35)","v":0},{"$f":"$I$22","v":0},{"$f":"D35-(D35*I35)","v":0},{"$f":"IF(F35=0,\"0\",(F35/H35*100-100)/100)","v":"0"},{"$f":"F35-H35","v":0}]
["Total PBX-Channels Licenses",null,null,{"$f":"SUM(D34:D35)","v":0},null,{"$f":"SUM(F34:F35)","v":0},null,{"$f":"SUM(H34:H35)","v":0},null,{"$f":"SUM(J34:J35)","v":0},null,{"$f":"L35","v":0}]
[{"$f":"Overview!A21","v":"SMB PBX Port Licenses"}]
[null,null,{"$f":"Overview!C22","v":"SMB Port Lic 1-20 Ports"},{"$f":"Overview!D22","v":0},{"$f":"'Customer offer'!E34","v":0},{"$f":"D38-(D38*E38)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D38-(D38*G38)","v":0},{"$f":"$I$22","v":0},{"$f":"D38-(D38*I38)","v":0},{"$f":"IF(F38=0,\"0\",(F38/H38*100-100)/100)","v":"0"},{"$f":"F38-H38","v":0}]
[null,null,{"$f":"Overview!C23","v":"SMB Port Lic 1-30 Ports"},{"$f":"Overview!D23","v":0},{"$f":"'Customer offer'!E35","v":0},{"$f":"D39-(D39*E39)","v":0},0.3,{"$f":"D39-(D39*G39)","v":0},0,0,{"$f":"IF(F39=0,\"0\",(F39/H39*100-100)/100)","v":"0"},{"$f":"F39-H39","v":0}]
[null,null,{"$f":"Overview!C24","v":"SMB Port Lic 1-50 Ports"},{"$f":"Overview!D24","v":0},{"$f":"'Customer offer'!E36","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C25","v":"SMB Port Lic Upgrade"},{"$f":"Overview!D25","v":0},{"$f":"'Customer offer'!E37","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C26","v":"IPVA Licenses"},{"$f":"Overview!D26","v":0},{"$f":"'Customer offer'!E38","v":0},{"$f":"D42-(D42*E42)","v":0},0.3,{"$f":"D42-(D42*G42)","v":0},0,0,{"$f":"IF(F42=0,\"0\",(F42/H42*100-100)/100)","v":"0"},{"$f":"F42-H42","v":0}]
[{"$f":"Overview!A27","v":"Total SMB Port Licenses"},null,null,{"$f":"SUM(D38:D42)","v":0},null,{"$f":"SUM(F38:F42)","v":0},null,{"$f":"SUM(H38:H42)","v":0},null,{"$f":"SUM(J38:J42)","v":0},null,{"$f":"SUM(L38:L42)","v":0}]
[{"$f":"Overview!A29","v":"Application Licenses"}]
[null,null,{"$f":"Overview!C30","v":"Voicemail UserLicense (incl. VoiceMail App)"},{"$f":"Overview!D30","v":0},{"$f":"'Customer offer'!E41","v":0},0,{"$f":"$C$19","v":0.3},0,{"$f":"$I$22","v":0},{"$f":"D45-(D45*I45)","v":0},{"$f":"IF(F45=0,\"0\",(F45/H45*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C31","v":"Video License"},{"$f":"Overview!D31","v":0},{"$f":"'Customer offer'!E42","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C32","v":"Mobility License"},{"$f":"Overview!D32","v":0},{"$f":"'Customer offer'!E43","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C33","v":"Fax User License (incl. Fax App)"},{"$f":"Overview!D33","v":0},{"$f":"'Customer offer'!E44","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C34","v":"Application Sharing License"},{"$f":"Overview!D34","v":0},{"$f":"'Customer offer'!E45","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C35","v":"UC License"},{"$f":"Overview!D35","v":0},{"$f":"'Customer offer'!E46","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C36","v":"Phone App License"},{"$f":"Overview!D36","v":0},{"$f":"'Customer offer'!E47","v":0},{"$f":"D51-(D51*E51)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D51-(D51*G51)","v":0},0,0,{"$f":"IF(F51=0,\"0\",(F51/H51*100-100)/100)","v":"0"},{"$f":"F51-H51","v":0}]
[null,null,{"$f":"Overview!C37","v":"Softphone App License"},{"$f":"Overview!D37","v":0},{"$f":"'Customer offer'!E48","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C38","v":"Chat App License (premium)"},{"$f":"Overview!D38","v":0},{"$f":"'Customer offer'!E49","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C39","v":"Conference App License"},{"$f":"Overview!D39","v":0},{"$f":"'Customer offer'!E50","v":0},{"$f":"D54-(D54*E54)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D54-(D54*G54)","v":0},0,0,{"$f":"IF(F54=0,\"0\",(F54/H54*100-100)/100)","v":"0"},{"$f":"F54-H54","v":0}]
[null,null,{"$f":"Overview!C40","v":"Reporting License (incl. Reports App)"},{"$f":"Overview!D40","v":0},{"$f":"'Customer offer'!E51","v":0},{"$f":"D55-(D55*E55)","v":0},0.3,{"$f":"D55-(D55*G55)","v":0},0,0,{"$f":"IF(F55=0,\"0\",(F55/H55*100-100)/100)","v":"0"},{"$f":"F55-H55","v":0}]
[null,null,{"$f":"Overview!C41","v":"Recording License (incl. Recordings App)"},{"$f":"Overview!D41","v":0},{"$f":"'Customer offer'!E52","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C42","v":"Switchboard App License"},{"$f":"Overview!D42","v":0},{"$f":"'Customer offer'!E53","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C43","v":"myPhoneKeys App License"},{"$f":"Overview!D43","v":0},{"$f":"'Customer offer'!E54","v":0},{"$f":"D58-(D58*E58)","v":0},0.3,{"$f":"D58-(D58*G58)","v":0},0,{"$f":"D58-(D58*I58)","v":0},{"$f":"IF(F58=0,\"0\",(F58/H58*100-100)/100)","v":"0"},{"$f":"F58-H58","v":0}]
[null,null,{"$f":"Overview!C44","v":"Working App License"},{"$f":"Overview!D44","v":0},{"$f":"'Customer offer'!E55","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C45","v":"Connect App License"},{"$f":"Overview!D45","v":0},{"$f":"'Customer offer'!E56","v":0},{"$f":"D60-(D60*E60)","v":0},0.3,{"$f":"D60-(D60*G60)","v":0},0,{"$f":"D60-(D60*I60)","v":0},{"$f":"IF(F60=0,\"0\",(F60/H60*100-100)/100)","v":"0"},{"$f":"F60-H60","v":0}]
[null,null,{"$f":"Overview!C46","v":"Contact Widgets License"},{"$f":"Overview!D46","v":0},{"$f":"'Customer offer'!E57","v":0},0,0.3,0,0,0,"0",0]
[{"$f":"Overview!A47","v":"Total Application Licenses"},null,null,{"$f":"SUM(D45:D61)","v":0},null,{"$f":"SUM(F45:F61)","v":0},null,{"$f":"SUM(H45:H61)","v":0},null,{"$f":"SUM(J45:J61)","v":0},null,{"$f":"SUM(L45:L61)","v":0}]
[{"$f":"Overview!A49","v":"Connectors"}]
[null,null,{"$f":"Overview!C50","v":"innovaphone myApps Connector for Microsoft 365"},{"$f":"Overview!D50","v":0},{"$f":"'Customer offer'!E60","v":0},{"$f":"D64-(D64*E64)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D64-(D64*G64)","v":0},{"$f":"$I$22","v":0},{"$f":"D64-(D64*I64)","v":0},{"$f":"IF(F64=0,\"0\",(F64/H64*100-100)/100)","v":"0"},{"$f":"F64-H64","v":0}]
[null,null,{"$f":"Overview!C51","v":"innovaphone Connector for kuando® without use of a kuando® Busy Light"},{"$f":"Overview!D51","v":0},{"$f":"'Customer offer'!E61","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C52","v":"innovaphone Connector for kuando® with use of a kuando® Busy Light"},{"$f":"Overview!D52","v":0},{"$f":"'Customer offer'!E62","v":0},{"$f":"D66-(D66*E66)","v":0},0.3,{"$f":"D66-(D66*G66)","v":0},0,{"$f":"D66-(D66*I66)","v":0},{"$f":"IF(F66=0,\"0\",(F66/H66*100-100)/100)","v":"0"},{"$f":"F66-H66","v":0}]
[{"$f":"Overview!A53","v":"Total Connectors"},null,null,{"$f":"SUM(D64:D66)","v":0},null,{"$f":"SUM(F64:F66)","v":0},null,{"$f":"SUM(H64:H66)","v":0},null,{"$f":"SUM(J64:J66)","v":0},null,{"$f":"SUM(L64:L66)","v":0}]
["Software Service",null,null,{"$f":"Overview!D56","v":0},{"$f":"'Customer offer'!E64","v":0},{"$f":"D68-(D68*E68)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D68-(D68*G68)","v":0},{"$f":"$I$22","v":0},{"$f":"D68-(D68*I68)","v":0},{"$f":"IF(F68=0,\"0\",(F68/H68*100-100)/100)","v":"0"},{"$f":"F68-H68","v":0}]
[{"$f":"Overview!A56","v":"Total SSA"},null,null,{"$f":"SUM(D68)","v":0},null,{"$f":"SUM(F68)","v":0},null,{"$f":"SUM(H68)","v":0},null,{"$f":"SUM(J68)","v":0},null,{"$f":"SUM(L68)","v":0}]
[{"$f":"Overview!A58","v":"Partner Apps"}]
[null,null,{"$f":"Overview!C59","v":"Mediterranean"},{"$f":"Overview!D59","v":0},{"$f":"'Customer offer'!E67","v":0},{"$f":"D71-(D71*E71)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D71-(D71*G71)","v":0},{"$f":"$I$22","v":0},{"$f":"D71-(D71*I71)","v":0},{"$f":"IF(F71=0,\"0\",(F71/H71*100-100)/100)","v":"0"},{"$f":"F71-H71","v":0}]
[null,null,{"$f":"Overview!C60","v":"Effexx"},{"$f":"Overview!D60","v":0},{"$f":"'Customer offer'!E68","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C61","v":"comtelo"},{"$f":"Overview!D61","v":0},{"$f":"'Customer offer'!E69","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C62","v":"ilink"},{"$f":"Overview!D62","v":0},{"$f":"'Customer offer'!E70","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C63","v":"trizwo"},{"$f":"Overview!D63","v":0},{"$f":"'Customer offer'!E71","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C64","v":"MediaRunway"},{"$f":"Overview!D64","v":0},{"$f":"'Customer offer'!E72","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C65","v":"SSCs Partner Apps"},{"$f":"Overview!D65","v":0},{"$f":"'Customer offer'!E73","v":0},0,0.3,0,0,0,"0",0]
[{"$f":"Overview!A66","v":"Total Partner Apps"},null,null,{"$f":"SUM(D71:D77)","v":0},null,{"$f":"SUM(F71:F77)","v":0},null,{"$f":"SUM(H71:H77)","v":0},null,{"$f":"SUM(J71:J77)","v":0},null,{"$f":"SUM(L71:L77)","v":0}]
[{"$f":"Overview!A68","v":"Wireless"}]
[null,null,{"$f":"Overview!C69","v":"IP DECT Base stations (incl. Accessories)"},{"$f":"Overview!D69","v":0},{"$f":"'Customer offer'!E76","v":0},0,{"$f":"$C$19","v":0.3},0,{"$f":"$I$22","v":0},{"$f":"D80-(D80*I80)","v":0},{"$f":"IF(F80=0,\"0\",(F80/H80*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C70","v":"IP DECT Handsets ((incl. Accessories)"},{"$f":"Overview!D70","v":0},{"$f":"'Customer offer'!E77","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C71","v":"Special DECT Handsets (d83)"},{"$f":"Overview!D71","v":0},{"$f":"'Customer offer'!E78","v":0},0,0.3,0,0,0,"0",0]
[null,null,{"$f":"Overview!C72","v":"WLAN Phone + Accessories"},{"$f":"Overview!D72","v":0},{"$f":"'Customer offer'!E79","v":0},0,{"$f":"$C$19","v":0.3},0,0,0,"0",0]
[{"$f":"Overview!A73","v":"Total Wireless"},null,null,{"$f":"SUM(D80:D83)","v":0},null,{"$f":"SUM(F80:F83)","v":0},null,{"$f":"SUM(H80:H83)","v":0},null,{"$f":"SUM(J80:J83)","v":0},null,{"$f":"SUM(L80:L83)","v":0}]
[{"$f":"Overview!A75","v":"Service"}]
[null,null,{"$f":"Overview!C76","v":"Warranty"},{"$f":"Overview!D76","v":0},{"$f":"'Customer offer'!E82","v":0},0,{"$f":"$C$19","v":0.3},0,{"$f":"$I$22","v":0},{"$f":"D86-(D86*I86)","v":0},{"$f":"IF(F86=0,\"0\",(F86/H86*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C77","v":"Silver Maintenance"},{"$f":"Overview!D77","v":0},{"$f":"'Customer offer'!E83","v":0},0,{"$f":"$C$19","v":0.3},0,0,0,"0",0]
[null,null,{"$f":"Overview!C78","v":"Gold Maintenance"},{"$f":"Overview!D78","v":0},{"$f":"'Customer offer'!E84","v":0},0,{"$f":"$C$19","v":0.3},0,0,0,"0",0]
[{"$f":"Overview!A79","v":"Total Service"},null,null,{"$f":"SUM(D86:D88)","v":0},null,{"$f":"SUM(F86:F88)","v":0},null,{"$f":"SUM(H86:H88)","v":0},null,{"$f":"SUM(J86:J88)","v":0},null,{"$f":"SUM(L86:L88)","v":0}]
[{"$f":"Overview!A81","v":"Jabra & kuando®"}]
[null,null,{"$f":"Overview!C82","v":"Jabra Headsets Bundles"},{"$f":"Overview!D82","v":0},{"$f":"'Customer offer'!E86","v":0},{"$f":"D91-(D91*E91)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D91-(D91*G91)","v":0},{"$f":"$I$22","v":0},{"$f":"D91-(D91*I91)","v":0},{"$f":"IF(F91=0,\"0\",(F91/H91*100-100)/100)","v":"0"},{"$f":"F91-H91","v":0}]
[null,null,{"$f":"Overview!C83","v":"SSCs Jabra Bundles"},{"$f":"Overview!D83","v":0},{"$f":"'Customer offer'!E87","v":0},{"$f":"D92-(D92*E92)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D92-(D92*G92)","v":0},0,{"$f":"D92-(D92*I92)","v":0},{"$f":"IF(F92=0,\"0\",(F92/H92*100-100)/100)","v":"0"},{"$f":"F92-H92","v":0}]
[null,null,{"$f":"Overview!C84","v":"kuando®Busylight"},{"$f":"Overview!D84","v":0},{"$f":"'Customer offer'!E88","v":0},{"$f":"D93-(D93*E93)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D93-(D93*G93)","v":0},0,{"$f":"D93-(D93*I93)","v":0},{"$f":"IF(F93=0,\"0\",(F93/H93*100-100)/100)","v":"0"},{"$f":"F93-H93","v":0}]
[{"$f":"Overview!A85","v":"Total Jabra & kuando®"},null,null,{"$f":"SUM(D91:D93)","v":0},null,{"$f":"SUM(F91:F93)","v":0},null,{"$f":"SUM(H91:H93)","v":0},null,{"$f":"SUM(J91:J93)","v":0},null,{"$f":"SUM(L91:L93)","v":0}]
[{"$f":"Overview!A87","v":"TE-Systems"}]
[null,null,{"$f":"Overview!C88","v":"XCAPI"},{"$f":"Overview!D88","v":0},{"$f":"'Customer offer'!E92","v":0},0,{"$f":"$C$19","v":0.3},0,{"$f":"$I$22","v":0},{"$f":"D96-(D96*I96)","v":0},{"$f":"IF(F96=0,\"0\",(F96/H96*100-100)/100)","v":"0"},0]
[{"$f":"Overview!A89","v":"Total XCAPI"},null,null,{"$f":"SUM(D96:D96)","v":0},null,{"$f":"SUM(F96:F96)","v":0},null,{"$f":"SUM(H96:H96)","v":0},null,{"$f":"SUM(J96:J96)","v":0},null,{"$f":"SUM(L96:L96)","v":0}]
[{"$f":"'Customer offer'!A94","v":"innovaphone Service Credits"},null,null,{"$f":"Overview!D92","v":0},{"$f":"'Customer offer'!E94","v":0},{"$f":"D98-(D98*E98)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D98-(D98*G98)","v":0},{"$f":"$I$22","v":0},{"$f":"D98-(D98*I98)","v":0},{"$f":"IF(F98=0,\"0\",(F98/H98*100-100)/100)","v":"0"},{"$f":"F98-H98","v":0}]
[{"$f":"'Customer offer'!A95","v":"Total iSCs"},null,null,{"$f":"SUM(D98)","v":0},null,{"$f":"SUM(F98)","v":0},null,{"$f":"SUM(H98)","v":0},null,{"$f":"SUM(J98)","v":0},null,{"$f":"SUM(L98)","v":0}]
[{"$f":"'Customer offer'!A96","v":"Onsite Service"}]
[null,null,{"$f":"'Customer offer'!C97","v":"Implementation"},{"$f":"'Customer offer'!D97","v":0},{"$f":"'Customer offer'!E97","v":0},0,null,null,null,null,null,0]
[null,null,{"$f":"'Customer offer'!C98","v":"Configuration"},{"$f":"'Customer offer'!D98","v":0},{"$f":"'Customer offer'!E98","v":0},0,null,null,null,null,null,0]
[null,null,{"$f":"'Customer offer'!C99","v":"usw."},{"$f":"'Customer offer'!D99","v":0},{"$f":"'Customer offer'!E99","v":0},0,null,null,null,null,null,0]
[null,null,null,{"$f":"'Customer offer'!D100","v":0},{"$f":"'Customer offer'!E100","v":0},0,null,null,null,null,null,0]
[]
[{"$f":"'Customer offer'!A102","v":"Total Onsite Service"},null,null,{"$f":"SUM(D101:D105)","v":0},null,{"$f":"SUM(F101:F105)","v":0},null,{"$f":"SUM(H101:H105)","v":0},null,{"$f":"SUM(J101:J105)","v":0},null,{"$f":"SUM(L101:L105)","v":0}]
[]
["Sum",null,null,{"$f":"D28+D33+D36+D43+D62+D67+D69+D78+D84+D89+D94+D97+D99+D106","v":0},null,{"$f":"F28+F33+F36+F43+F62+F67+F69+F78+F84+F89+F94+F97+F99+F106","v":0},null,{"$f":"H28+H33+H36+H43+H62+H67+H69+H78+H84+H89+H94+H97+H99+H106","v":0},null,{"$f":"J28+J33+J36+J43+J62+J67+J69+J78+J84+J89+J94+J97+J99+J106","v":0},null,{"$f":"L28+L33+L36+L43+L62+L67+L69+L78+L84+L89+L94+L97+L99+L106","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"1-(H108/D108)","v":{"$error":"#DIV/0!"}},null,{"$f":"1-(J108/D108)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,"Durchschnitts-",null,"Durchschnitts-"]
[null,null,null,null,null,null,null,"Rabatt Reseller",null,"Rabatt Distributor"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Reseller"]
[null,null,null,null,null,null,"iP Connect Partner"]
[null,null,null,null,null,null,"iP Advanced Partner"]

{"sheet":"Print view total","index":14,"n_rows":310,"n_cols":10,"rows_kept":310,"cut":false,"hidden":false,"merged":[]}
[]
["Print view total "]
[{"$f":"Hardware!D78","v":"Article number"},"Article",{"$f":"Hardware!F78","v":"RRP in EUR"},null,{"$f":"Hardware!H78","v":"Total in EUR"},"Discount Reseller","Purchase Reseller total","Purchase Reseller apiece","Discount DIS","EK DIS total"]
[]
[{"$f":"Hardware!D79","v":"01-00311-001"},{"$f":"Hardware!E79","v":"IP311 VOIP-Gateway"},{"$f":"Hardware!F79","v":680},{"$f":"Hardware!G79","v":0},{"$f":"Hardware!H79","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E5-(E5*F5)","v":0},{"$f":"IF(D5>0,G5/D5,0)","v":0},null,{"$f":"E5-(E5*I5)","v":0}]
[{"$f":"Hardware!D80","v":"01-00411-001"},{"$f":"Hardware!E80","v":"IP411 VOIP-Gateway"},{"$f":"Hardware!F80","v":680},{"$f":"Hardware!G80","v":0},{"$f":"Hardware!H80","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E6-(E6*F6)","v":0},0,null,0]
[{"$f":"Hardware!D81","v":"01-00811-001"},{"$f":"Hardware!E81","v":"IP811 VOIP-Gateway"},{"$f":"Hardware!F81","v":1275},{"$f":"Hardware!G81","v":0},{"$f":"Hardware!H81","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D82","v":"01-00811-003"},{"$f":"Hardware!E82","v":"IP811 VOIP-Gateway with DNV Label (maritime) "},{"$f":"Hardware!F82","v":1900},{"$f":"Hardware!G82","v":0},{"$f":"Hardware!H82","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E8-(E8*F8)","v":0},0,null,0]
[{"$f":"Hardware!D83","v":"01-03011-001"},{"$f":"Hardware!E83","v":"IP3011 VOIP-Gateway"},{"$f":"Hardware!F83","v":3000},{"$f":"Hardware!G83","v":0},{"$f":"Hardware!H83","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D84","v":"01-06013-001"},{"$f":"Hardware!E84","v":"IP6013 VOIP-Gateway"},{"$f":"Hardware!F84","v":4850},{"$f":"Hardware!G84","v":0},{"$f":"Hardware!H84","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D85","v":"01-01130-001"},{"$f":"Hardware!E85","v":"IP1130 VOIP-Gateway"},{"$f":"Hardware!F85","v":2750},{"$f":"Hardware!G85","v":0},{"$f":"Hardware!H85","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D86","v":"01-00011-001"},{"$f":"Hardware!E86","v":"IP0011 VOIP-Gateway"},{"$f":"Hardware!F86","v":616},{"$f":"Hardware!G86","v":0},{"$f":"Hardware!H86","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D87","v":"01-00013-001"},{"$f":"Hardware!E87","v":"IP0013 VOIP-Gateway"},{"$f":"Hardware!F87","v":1208},{"$f":"Hardware!G87","v":0},{"$f":"Hardware!H87","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E13-(E13*F13)","v":0},{"$f":"IF(D13>0,G13/D13,0)","v":0},null,{"$f":"E13-(E13*I13)","v":0}]
[{"$f":"Hardware!D88","v":"01-00511-001"},{"$f":"Hardware!E88","v":"IP511 VOIP-Gateway"},{"$f":"Hardware!F88","v":830},{"$f":"Hardware!G88","v":0},{"$f":"Hardware!H88","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E14-(E14*F14)","v":0},{"$f":"IF(D14>0,G14/D14,0)","v":0},null,{"$f":"E14-(E14*I14)","v":0}]
[{"$f":"Hardware!D89","v":"01-00038-001"},{"$f":"Hardware!E89","v":"IP38 FXO Gateway"},{"$f":"Hardware!F89","v":674},{"$f":"Hardware!G89","v":0},{"$f":"Hardware!H89","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D90","v":"01-00999-001"},{"$f":"Hardware!E90","v":"19'' Rack"},{"$f":"Hardware!F90","v":107},{"$f":"Hardware!G90","v":0},{"$f":"Hardware!H90","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D91","v":"01-00222-001"},{"$f":"Hardware!E91","v":"IP222 IP-Phone (black)"},{"$f":"Hardware!F91","v":251},{"$f":"Hardware!G91","v":0},{"$f":"Hardware!H91","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D92","v":"01-00232-001"},{"$f":"Hardware!E92","v":"IP232 IP-Phone (black)"},{"$f":"Hardware!F92","v":337},{"$f":"Hardware!G92","v":0},{"$f":"Hardware!H92","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D93","v":"01-00111-001"},{"$f":"Hardware!E93","v":"IP111 IP-Phone"},{"$f":"Hardware!F93","v":155},{"$f":"Hardware!G93","v":0},{"$f":"Hardware!H93","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D94","v":"01-00111-003"},{"$f":"Hardware!E94","v":"IP111 IP Phone with DNV Label (maritime) "},{"$f":"Hardware!F94","v":182},{"$f":"Hardware!G94","v":0},{"$f":"Hardware!H94","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E20-(E20*F20)","v":0},0,null,0]
[{"$f":"Hardware!D95","v":"01-00112-001"},{"$f":"Hardware!E95","v":"IP112 IP-Phone"},{"$f":"Hardware!F95","v":188},{"$f":"Hardware!G95","v":0},{"$f":"Hardware!H95","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D96","v":"01-00112-005 "},{"$f":"Hardware!E96","v":"IP112-secure IP-Phone (short measurement according to Zone 1)"},{"$f":"Hardware!F96","v":3000},{"$f":"Hardware!G96","v":0},{"$f":"Hardware!H96","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E22-(E22*F22)","v":0},{"$f":"IF(D22>0,G22/D22,0)","v":0},null,{"$f":"E22-(E22*I22)","v":0}]
[{"$f":"Hardware!D97","v":"01-00101-001"},{"$f":"Hardware!E97","v":"IP101 IP-Phone"},{"$f":"Hardware!F97","v":85},{"$f":"Hardware!G97","v":0},{"$f":"Hardware!H97","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E23-(E23*F23)","v":0},0,null,0]
[{"$f":"Hardware!D98","v":"01-00102-001"},{"$f":"Hardware!E98","v":"IP102 IP-Phone"},{"$f":"Hardware!F98","v":137},{"$f":"Hardware!G98","v":0},{"$f":"Hardware!H98","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D99","v":"01-00160-001"},{"$f":"Hardware!E99","v":"IP160 IP-Telefon"},{"$f":"Hardware!F99","v":1049},{"$f":"Hardware!G99","v":0},{"$f":"Hardware!H99","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D100","v":"01-00150-010"},{"$f":"Hardware!E100","v":"IP150 IP-Phone incl. headset"},{"$f":"Hardware!F100","v":2800},{"$f":"Hardware!G100","v":0},{"$f":"Hardware!H100","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D101","v":"01-002X2-001"},{"$f":"Hardware!E101","v":"IP2X2-X Individual key module (black)"},{"$f":"Hardware!F101","v":255},{"$f":"Hardware!G101","v":0},{"$f":"Hardware!H101","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D102","v":"03-002X2-001"},{"$f":"Hardware!E102","v":"Base (long) IP2x2-X for IP222 or IP232 incl. one individual key module"},{"$f":"Hardware!F102","v":31},{"$f":"Hardware!G102","v":0},{"$f":"Hardware!H102","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D103","v":"03-002X2-002"},{"$f":"Hardware!E103","v":"Base (long) IP2x2-X for IP222 or IP232 incl. two individual key modules"},{"$f":"Hardware!F103","v":63},{"$f":"Hardware!G103","v":0},{"$f":"Hardware!H103","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D104","v":"01-00230-001"},{"$f":"Hardware!E104","v":"Individual key module for IP230, IP240, IP241"},{"$f":"Hardware!F104","v":124},{"$f":"Hardware!G104","v":0},{"$f":"Hardware!H104","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D105","v":"01-00029-003"},{"$f":"Hardware!E105","v":"IP29-2 - Analogue Adapter"},{"$f":"Hardware!F105","v":440},{"$f":"Hardware!G105","v":0},{"$f":"Hardware!H105","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D106","v":"01-00029-004"},{"$f":"Hardware!E106","v":"IP29-4 - Analogue Adapter"},{"$f":"Hardware!F106","v":660},{"$f":"Hardware!G106","v":0},{"$f":"Hardware!H106","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D107","v":"01-00029-005"},{"$f":"Hardware!E107","v":"IP29-8 - Analogue Adapter"},{"$f":"Hardware!F107","v":785},{"$f":"Hardware!G107","v":0},{"$f":"Hardware!H107","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D108","v":"01-00029-006"},{"$f":"Hardware!E108","v":"IP29-8 Analogue Adapter with DNV Label (maritime) "},{"$f":"Hardware!F108","v":1500},{"$f":"Hardware!G108","v":0},{"$f":"Hardware!H108","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E34-(E34*F34)","v":0},0,null,0]
[{"$f":"Hardware!D109","v":"01-00029-007"},{"$f":"Hardware!E109","v":"IP29-20 - Analogue Adapter"},{"$f":"Hardware!F109","v":1369},{"$f":"Hardware!G109","v":0},{"$f":"Hardware!H109","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E35-(E35*F35)","v":0},{"$f":"IF(D35>0,G35/D35,0)","v":0},null,{"$f":"E35-(E35*I35)","v":0}]
[{"$f":"Hardware!D110","v":"88-00010-093"},{"$f":"Hardware!E110","v":"IP29-20 Combipackage (2 x IP29-20 + 19\"- Rack)"},{"$f":"Hardware!F110","v":2289},{"$f":"Hardware!G110","v":0},{"$f":"Hardware!H110","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D111","v":"03-00029-001 "},{"$f":"Hardware!E111","v":"Adapter cable for IP29-20"},{"$f":"Hardware!F111","v":17},{"$f":"Hardware!G111","v":0},{"$f":"Hardware!H111","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E37-(E37*F37)","v":0},{"$f":"IF(D37>0,G37/D37,0)","v":0},null,{"$f":"E37-(E37*I37)","v":0}]
[{"$f":"Hardware!D112","v":"03-00010-004"},{"$f":"Hardware!E112","v":"12 V power supply"},{"$f":"Hardware!F112","v":23},{"$f":"Hardware!G112","v":0},{"$f":"Hardware!H112","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D113","v":"03-00010-016 "},{"$f":"Hardware!E113","v":"12 V power supply IP240/IP241"},{"$f":"Hardware!F113","v":23},{"$f":"Hardware!G113","v":0},{"$f":"Hardware!H113","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E39-(E39*F39)","v":0},{"$f":"IF(D39>0,G39/D39,0)","v":0},null,{"$f":"E39-(E39*I39)","v":0}]
[{"$f":"Hardware!D114","v":"03-00010-231"},{"$f":"Hardware!E114","v":"PoE Adapter Gigabit"},{"$f":"Hardware!F114","v":75},{"$f":"Hardware!G114","v":0},{"$f":"Hardware!H114","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D115","v":"03-00010-002"},{"$f":"Hardware!E115","v":"12 V power supply int."},{"$f":"Hardware!F115","v":36},{"$f":"Hardware!G115","v":0},{"$f":"Hardware!H115","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D116","v":"03-00010-029"},{"$f":"Hardware!E116","v":"mSata 64GB"},{"$f":"Hardware!F116","v":69},{"$f":"Hardware!G116","v":0},{"$f":"Hardware!H116","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D117","v":"03-00010-010"},{"$f":"Hardware!E117","v":"mSata 128GB"},{"$f":"Hardware!F117","v":176},{"$f":"Hardware!G117","v":0},{"$f":"Hardware!H117","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Hardware!D118","v":"03-00010-011"},{"$f":"Hardware!E118","v":"mSata 256GB"},{"$f":"Hardware!F118","v":344},{"$f":"Hardware!G118","v":0},{"$f":"Hardware!H118","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E44-(E44*F44)","v":0},{"$f":"IF(D44>0,G44/D44,0)","v":0},null,{"$f":"E44-(E44*I44)","v":0}]
[{"$f":"Hardware!D119","v":"03-00010-017 "},{"$f":"Hardware!E119","v":"M.2 SSD 512GB"},{"$f":"Hardware!F119","v":460},{"$f":"Hardware!G119","v":0},{"$f":"Hardware!H119","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[]
[{"$f":"Software!C81","v":"02-00039-002"},{"$f":"Software!D81","v":"Port-Lic Standard"},{"$f":"Software!F81","v":62},{"$f":"Software!G81","v":0},{"$f":"Software!H81","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,{"$f":"IF(D47>0,G47/D47,0)","v":0},null,{"$f":"E47-(E47*I47)","v":0}]
[{"$f":"Software!C83","v":"02-00039-003"},{"$f":"Software!D83","v":"Port-Lic min500"},{"$f":"Software!F83","v":55},{"$f":"Software!G83","v":0},{"$f":"Software!H83","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C85","v":"02-00039-004"},{"$f":"Software!D85","v":"Port-Lic min1000"},{"$f":"Software!F85","v":44},{"$f":"Software!G85","v":0},{"$f":"Software!H85","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C87","v":"02-00039-005"},{"$f":"Software!D87","v":"Port-Lic min2000"},{"$f":"Software!F87","v":38},{"$f":"Software!G87","v":0},{"$f":"Software!H87","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C89","v":"02-00039-006"},{"$f":"Software!D89","v":"Port-Lic min5000"},{"$f":"Software!F89","v":35},{"$f":"Software!G89","v":0},{"$f":"Software!H89","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C90","v":"02-00040-002"},{"$f":"Software!D90","v":"Standby-Lic Standard"},{"$f":"Software!F90","v":12.3},{"$f":"Software!G90","v":0},{"$f":"Software!H90","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C91","v":"02-00040-003"},{"$f":"Software!D91","v":"Standby-Lic min500"},{"$f":"Software!F91","v":11},{"$f":"Software!G91","v":0},{"$f":"Software!H91","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C92","v":"02-00040-004"},{"$f":"Software!D92","v":"Standby-Lic min1000"},{"$f":"Software!F92","v":8.9},{"$f":"Software!G92","v":0},{"$f":"Software!H92","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C93","v":"02-00040-005"},{"$f":"Software!D93","v":"Standby-Lic min2000"},{"$f":"Software!F93","v":7.6},{"$f":"Software!G93","v":0},{"$f":"Software!H93","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C94","v":"02-00040-006"},{"$f":"Software!D94","v":"Standby-Lic min5000"},{"$f":"Software!F94","v":6.8},{"$f":"Software!G94","v":0},{"$f":"Software!H94","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C95","v":"02-00043-002"},{"$f":"Software!D95","v":"IPVA Licenses"},{"$f":"Software!F95","v":6.3},{"$f":"Software!G95+Software!G103","v":0},{"$f":"Software!H95+Software!H103","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E57-(E57*F57)","v":0},{"$f":"IF(D57>0,G57/D57,0)","v":0},null,{"$f":"E57-(E57*I57)","v":0}]
[]
[{"$f":"Software!C97","v":"02-00020-007"},{"$f":"Software!D97","v":"PBX-Channels"},{"$f":"Software!F97","v":38},{"$f":"Software!G97","v":0},{"$f":"Software!H97","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E59-(E59*F59)","v":0},{"$f":"IF(D59>0,G59/D59,0)","v":0},null,{"$f":"E59-(E59*I59)","v":0}]
[]
[{"$f":"Software!C99","v":"02-00039-007"},{"$f":"Software!D99","v":"SMB Port Lic 1-20 Ports"},{"$f":"Software!F99","v":24},{"$f":"Software!G99","v":0},{"$f":"Software!H99","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E61-(E61*F61)","v":0},{"$f":"IF(D61>0,G61/D61,0)","v":0},null,{"$f":"E61-(E61*I61)","v":0}]
[{"$f":"Software!C100","v":"02-00039-008"},{"$f":"Software!D100","v":"SMB Port Lic 1-30 Ports"},{"$f":"Software!F100","v":37},{"$f":"Software!G100","v":0},{"$f":"Software!H100","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,{"$f":"IF(D62>0,G62/D62,0)","v":0},null,{"$f":"E62-(E62*I62)","v":0}]
[{"$f":"Software!C101","v":"02-00039-009"},{"$f":"Software!D101","v":"SMB Port Lic 1-50 Ports"},{"$f":"Software!F101","v":47},{"$f":"Software!G101","v":0},{"$f":"Software!H101","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,{"$f":"IF(D63>0,G63/D63,0)","v":0},null,{"$f":"E63-(E63*I63)","v":0}]
[{"$f":"Software!C102","v":"02-00039-010"},{"$f":"Software!D102","v":"SMB Port Lic Upgrade"},{"$f":"Software!F102","v":989},{"$f":"Software!G102","v":0},{"$f":"Software!H102","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,{"$f":"IF(D64>0,G64/D64,0)","v":0},null,{"$f":"E64-(E64*I64)","v":0}]
[]
[{"$f":"Software!C105","v":"02-00041-004"},{"$f":"Software!D105","v":"Voicemail UserLicense (incl. VoiceMail App)"},{"$f":"Software!F105","v":12.7},{"$f":"Software!G105","v":0},{"$f":"Software!H105","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,{"$f":"IF(D66>0,G66/D66,0)","v":0},null,{"$f":"E66-(E66*I66)","v":0}]
[{"$f":"Software!C106","v":"02-00032-001"},{"$f":"Software!D106","v":"Video License"},{"$f":"Software!F106","v":20},{"$f":"Software!G106","v":0},{"$f":"Software!H106","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C107","v":"02-00027-005"},{"$f":"Software!D107","v":"Mobility License"},{"$f":"Software!F107","v":38},{"$f":"Software!G107","v":0},{"$f":"Software!H107","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C108","v":"02-00030-001"},{"$f":"Software!D108","v":"Fax User License (incl. Fax App)"},{"$f":"Software!F108","v":13},{"$f":"Software!G108","v":0},{"$f":"Software!H108","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C109","v":"02-00045-001"},{"$f":"Software!D109","v":"Application Sharing License"},{"$f":"Software!F109","v":20},{"$f":"Software!G109","v":0},{"$f":"Software!H109","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C110","v":"02-00044-001"},{"$f":"Software!D110","v":"UC License"},{"$f":"Software!F110","v":74},{"$f":"Software!G110","v":0},{"$f":"Software!H110","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C111","v":"02-00050-005"},{"$f":"Software!D111","v":"Phone App License"},{"$f":"Software!F111","v":21},{"$f":"Software!G111","v":0},{"$f":"Software!H111","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,{"$f":"IF(D72>0,G72/D72,0)","v":0},null,{"$f":"E72-(E72*I72)","v":0}]
[{"$f":"Software!C112","v":"02-00050-004"},{"$f":"Software!D112","v":"Softphone App License"},{"$f":"Software!F112","v":25},{"$f":"Software!G112","v":0},{"$f":"Software!H112","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E73-(E73*F73)","v":0},0,null,0]
[{"$f":"Software!C113","v":"02-00050-006"},{"$f":"Software!D113","v":"Chat App License (premium)"},{"$f":"Software!F113","v":10},{"$f":"Software!G113","v":0},{"$f":"Software!H113","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C114","v":"02-00050-001"},{"$f":"Software!D114","v":"Conference App License"},{"$f":"Software!F114","v":6.3},{"$f":"Software!G114","v":0},{"$f":"Software!H114","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C115","v":"02-00042-002"},{"$f":"Software!D115","v":"Reporting License (incl. Reports App)"},{"$f":"Software!F115","v":6.3},{"$f":"Software!G115","v":0},{"$f":"Software!H115","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C116","v":"02-00050-008"},{"$f":"Software!D116","v":"Recording License (incl. Recordings App)"},{"$f":"Software!F116","v":68},{"$f":"Software!G116","v":0},{"$f":"Software!H116","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C117","v":"02-00050-007 "},{"$f":"Software!D117","v":"Switchboard App License"},{"$f":"Software!F117","v":552},{"$f":"Software!G117","v":0},{"$f":"Software!H117","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Software!C118","v":"02-00050-011"},{"$f":"Software!D118","v":"myPhoneKeys App License"},{"$f":"Software!F118","v":50},{"$f":"Software!G118","v":0},{"$f":"Software!H118","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E79-(E79*F79)","v":0},{"$f":"IF(D79>0,G79/D79,0)","v":0},null,{"$f":"E79-(E79*I79)","v":0}]
[{"$f":"Software!C119","v":"02-00050-010"},{"$f":"Software!D119","v":"Working App License"},{"$f":"Software!F119","v":66},{"$f":"Software!G119","v":0},{"$f":"Software!H119","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,{"$f":"E80-(E80*I80)","v":0}]
[{"$f":"Software!C120","v":"02-00050-012"},{"$f":"Software!D120","v":"Connect App License"},{"$f":"Software!F120","v":88},{"$f":"Software!G120","v":0},{"$f":"Software!H120","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E81-(E81*F81)","v":0},{"$f":"IF(D81>0,G81/D81,0)","v":0},null,{"$f":"E81-(E81*I81)","v":0}]
[{"$f":"Software!C121","v":"02-00050-013"},{"$f":"Software!D121","v":"Contact Widgets License"},{"$f":"Software!F121","v":100},{"$f":"Software!G121","v":0},{"$f":"Software!H121","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[]
[{"$f":"Software!C123","v":"02-00050-009"},{"$f":"Software!D123","v":"innovaphone myApps Connector for Microsoft 365"},{"$f":"Software!F123","v":6.3},{"$f":"Software!G123","v":0},{"$f":"Software!H123","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E84-(E84*F84)","v":0},{"$f":"IF(D84>0,G84/D84,0)","v":0},null,{"$f":"E84-(E84*I84)","v":0}]
[{"$f":"Software!C124","v":"02-00060-006 "},{"$f":"Software!D124","v":"innovaphone Connector for kuando® without use of a kuando® Busy Light"},{"$f":"Software!F124","v":8},{"$f":"Software!G124","v":0},{"$f":"Software!H124","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E85-(E85*F85)","v":0},{"$f":"IF(D85>0,G85/D85,0)","v":0},null,{"$f":"E85-(E85*I85)","v":0}]
[{"$f":"Software!C125","v":"02-00060-004 "},{"$f":"Software!D125","v":"innovaphone Connector for kuando® with use of a kuando® Busy Light"},{"$f":"Software!F125","v":2},{"$f":"Software!G125","v":0},{"$f":"Software!H125","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[]
[{"$f":"Software!C130","v":"02-00023-002"},{"$f":"Software!C128","v":"Software Service (SSC)"},{"$f":"Software!F135","v":0.1},{"$f":"Software!G135+'Partner Apps'!I30+'Jabra & kuando'!H14","v":0},{"$f":"C88*D88","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E88-(E88*F88)","v":0},{"$f":"IF(D88>0,G88/D88,0)","v":0},null,{"$f":"E88-(E88*I88)","v":0}]
[]
[{"$f":"Wireless!B67","v":"50-01203-001"},{"$f":"Wireless!E67","v":"IP1203"},{"$f":"Wireless!G67","v":675},{"$f":"Wireless!H67","v":0},{"$f":"Wireless!I67","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,{"$f":"IF(D90>0,G90/D90,0)","v":0},null,{"$f":"E90-(E90*I90)","v":0}]
[{"$f":"Wireless!B68","v":"50-01203-002"},{"$f":"Wireless!E68","v":"IP1203/4 "},{"$f":"Wireless!G68","v":440},{"$f":"Wireless!H68","v":0},{"$f":"Wireless!I68","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B69","v":"50-01202-010"},{"$f":"Wireless!E69","v":"IP1202/4s"},{"$f":"Wireless!G69","v":288},{"$f":"Wireless!H69","v":0},{"$f":"Wireless!I69","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E92-(E92*F92)","v":0},0,null,0]
[{"$f":"Wireless!B70","v":"50-01203-004 "},{"$f":"Wireless!E70","v":"IP1203e"},{"$f":"Wireless!G70","v":830},{"$f":"Wireless!H70","v":0},{"$f":"Wireless!I70","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B71","v":"50-00060-019"},{"$f":"Wireless!E71","v":"DECT SARI Certificate"},{"$f":"Wireless!G71","v":46},{"$f":"Wireless!H71","v":0},{"$f":"Wireless!I71","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B72","v":"50-00060-017"},{"$f":"Wireless!E72","v":"DECT PSU IP1203 / IP1203e / IP1203/4 / IP1202/4s EU"},{"$f":"Wireless!G72","v":81},{"$f":"Wireless!H72","v":0},{"$f":"Wireless!I72","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B73","v":"50-00060-018"},{"$f":"Wireless!E73","v":"DECT PSU IP1203 / IP1203e / IP1203/4 / IP1202/4s UK"},{"$f":"Wireless!G73","v":80},{"$f":"Wireless!H73","v":0},{"$f":"Wireless!I73","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B74","v":"50-01202-004"},{"$f":"Wireless!E74","v":"IP1202e / IP1203e Dual-Directional-Antenna"},{"$f":"Wireless!G74","v":544},{"$f":"Wireless!H74","v":0},{"$f":"Wireless!I74","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B75","v":"50-01202-005"},{"$f":"Wireless!E75","v":"IP1202e / IP1203e Single-Directional-Antenna"},{"$f":"Wireless!G75","v":199},{"$f":"Wireless!H75","v":0},{"$f":"Wireless!I75","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B76","v":"50-01202-006"},{"$f":"Wireless!E76","v":"IP1202e Omni-Directional-Antenna"},{"$f":"Wireless!G76","v":140},{"$f":"Wireless!H76","v":0},{"$f":"Wireless!I76","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B77","v":"50-01202-007"},{"$f":"Wireless!E77","v":"IP1203 / IP1203e / 1203/4 / 1202/4s additional casing"},{"$f":"Wireless!G77","v":667},{"$f":"Wireless!H77","v":0},{"$f":"Wireless!I77","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B78","v":"50-01202-008"},{"$f":"Wireless!E78","v":"IP1202e / IP1203e additional casing with heat tracing"},{"$f":"Wireless!G78","v":1867},{"$f":"Wireless!H78","v":0},{"$f":"Wireless!I78","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B79","v":"50-00064-004"},{"$f":"Wireless!E79","v":"IP64"},{"$f":"Wireless!G79","v":124},{"$f":"Wireless!H79","v":0},{"$f":"Wireless!I79","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B80","v":"50-00065-001"},{"$f":"Wireless!E80","v":"IP65"},{"$f":"Wireless!G80","v":250},{"$f":"Wireless!H80","v":0},{"$f":"Wireless!I80","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B81","v":"50-00060-001"},{"$f":"Wireless!E81","v":"Charger and PSU IP64 / IP65 EU"},{"$f":"Wireless!G81","v":39},{"$f":"Wireless!H81","v":0},{"$f":"Wireless!I81","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B82","v":"50-00060-002"},{"$f":"Wireless!E82","v":"Charger and PSU IP64/IP65 UK/US/AUS"},{"$f":"Wireless!G82","v":52},{"$f":"Wireless!H82","v":0},{"$f":"Wireless!I82","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B83","v":"50-00060-005"},{"$f":"Wireless!E83","v":"DECT Battery IP64"},{"$f":"Wireless!G83","v":15},{"$f":"Wireless!H83","v":0},{"$f":"Wireless!I83","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B84","v":"50-00060-006"},{"$f":"Wireless!E84","v":"Multicharger IP64 / IP65"},{"$f":"Wireless!G84","v":565},{"$f":"Wireless!H84","v":0},{"$f":"Wireless!I84","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B85","v":"50-00060-023"},{"$f":"Wireless!E85","v":"Battery Multicharger IP65"},{"$f":"Wireless!G85","v":504},{"$f":"Wireless!H85","v":0},{"$f":"Wireless!I85","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B86","v":"50-00060-028"},{"$f":"Wireless!E86","v":"Battery IP65"},{"$f":"Wireless!G86","v":26},{"$f":"Wireless!H86","v":0},{"$f":"Wireless!I86","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B87","v":"50-00060-025"},{"$f":"Wireless!E87","v":"Swivel Clip IP65"},{"$f":"Wireless!G87","v":13},{"$f":"Wireless!H87","v":0},{"$f":"Wireless!I87","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B88","v":"50-00060-010"},{"$f":"Wireless!E88","v":"Security chain IP64 / IP65"},{"$f":"Wireless!G88","v":10},{"$f":"Wireless!H88","v":0},{"$f":"Wireless!I88","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B89","v":"50-00060-011"},{"$f":"Wireless!E89","v":"Standard belt clip IP64"},{"$f":"Wireless!G89","v":4},{"$f":"Wireless!H89","v":0},{"$f":"Wireless!I89","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B90","v":"50-00060-024"},{"$f":"Wireless!E90","v":"Standard belt clip IP65"},{"$f":"Wireless!G90","v":13},{"$f":"Wireless!H90","v":0},{"$f":"Wireless!I90","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B91","v":"50-00060-026"},{"$f":"Wireless!E91","v":"Leather case IP64"},{"$f":"Wireless!G91","v":43},{"$f":"Wireless!H91","v":0},{"$f":"Wireless!I91","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B92","v":"50-00060-027"},{"$f":"Wireless!E92","v":"Leather case IP65"},{"$f":"Wireless!G92","v":60},{"$f":"Wireless!H92","v":0},{"$f":"Wireless!I92","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B93","v":"50-00060-030"},{"$f":"Wireless!E93","v":"Headset IP64 / IP65"},{"$f":"Wireless!G93","v":587},{"$f":"Wireless!H93","v":0},{"$f":"Wireless!I93","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B94","v":"50-00060-032"},{"$f":"Wireless!E94","v":"Adapter for headset mono (IP64/IP65)"},{"$f":"Wireless!G94","v":59},{"$f":"Wireless!H94","v":0},{"$f":"Wireless!I94","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B95","v":"50-00060-021"},{"$f":"Wireless!E95","v":"Desktop programming kit IP64 / IP65"},{"$f":"Wireless!G95","v":168},{"$f":"Wireless!H95","v":0},{"$f":"Wireless!I95","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B96","v":"50-00083-013 "},{"$f":"Wireless!E96","v":"d83 DECT Talker Phone"},{"$f":"Wireless!G96","v":540},{"$f":"Wireless!H96","v":0},{"$f":"Wireless!I96","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B97","v":"50-00083-014 "},{"$f":"Wireless!E97","v":"d83 DECT Messenger Phone"},{"$f":"Wireless!G97","v":588},{"$f":"Wireless!H97","v":0},{"$f":"Wireless!I97","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B98","v":"50-00083-015"},{"$f":"Wireless!E98","v":"d83 DECT Protector Phone"},{"$f":"Wireless!G98","v":1481},{"$f":"Wireless!H98","v":0},{"$f":"Wireless!I98","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B99","v":"50-00083-019"},{"$f":"Wireless!E99","v":"DECT charger and PSU d83 EU"},{"$f":"Wireless!G99","v":75},{"$f":"Wireless!H99","v":0},{"$f":"Wireless!I99","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B100","v":"50-00083-017 "},{"$f":"Wireless!E100","v":"Battery d83 "},{"$f":"Wireless!G100","v":119},{"$f":"Wireless!H100","v":0},{"$f":"Wireless!I100","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B101","v":"50-00083-020     "},{"$f":"Wireless!E101","v":"DECT Desktop programming kit d83"},{"$f":"Wireless!G101","v":315},{"$f":"Wireless!H101","v":0},{"$f":"Wireless!I101","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E124-(E124*F124)","v":0},{"$f":"IF(D124>0,G124/D124,0)","v":0},null,{"$f":"E124-(E124*I124)","v":0}]
[{"$f":"Wireless!B102","v":"50-00083-016 "},{"$f":"Wireless!E102","v":"Belt clip d83 "},{"$f":"Wireless!G102","v":32},{"$f":"Wireless!H102","v":0},{"$f":"Wireless!I102","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B103","v":"50-00083-018 "},{"$f":"Wireless!E103","v":"Leather case d83"},{"$f":"Wireless!G103","v":122},{"$f":"Wireless!H103","v":0},{"$f":"Wireless!I103","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[]
[{"$f":"Wireless!B104","v":"50-00073-001"},{"$f":"Wireless!E104","v":"IP73 WLAN phone"},{"$f":"Wireless!G104","v":350},{"$f":"Wireless!H104","v":0},{"$f":"Wireless!I104","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,{"$f":"IF(D128>0,G128/D128,0)","v":0},null,{"$f":"E128-(E128*I128)","v":0}]
[{"$f":"Wireless!B105","v":"50-00060-021"},{"$f":"Wireless!E105","v":"Desktop programming kit IP62 / IP73"},{"$f":"Wireless!G105","v":168},{"$f":"Wireless!H105","v":0},{"$f":"Wireless!I105","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B106","v":"50-00060-001"},{"$f":"Wireless!E106","v":"Charger and PSU IP73 EU"},{"$f":"Wireless!G106","v":39},{"$f":"Wireless!H106","v":0},{"$f":"Wireless!I106","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B107","v":"50-00060-002"},{"$f":"Wireless!E107","v":"Charger and PSU IP73/UK/US/AUS"},{"$f":"Wireless!G107","v":52},{"$f":"Wireless!H107","v":0},{"$f":"Wireless!I107","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B108","v":"50-00060-006"},{"$f":"Wireless!E108","v":"Multicharger IP62 / IP73"},{"$f":"Wireless!G108","v":565},{"$f":"Wireless!H108","v":0},{"$f":"Wireless!I108","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B109","v":"50-00060-023"},{"$f":"Wireless!E109","v":"Battery Multicharger IP73"},{"$f":"Wireless!G109","v":504},{"$f":"Wireless!H109","v":0},{"$f":"Wireless!I109","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B110","v":"50-00060-028"},{"$f":"Wireless!E110","v":"Battery IP73"},{"$f":"Wireless!G110","v":26},{"$f":"Wireless!H110","v":0},{"$f":"Wireless!I110","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B111","v":"50-00060-025"},{"$f":"Wireless!E111","v":"Swivel Clip IP73"},{"$f":"Wireless!G111","v":13},{"$f":"Wireless!H111","v":0},{"$f":"Wireless!I111","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B112","v":"50-00060-010"},{"$f":"Wireless!E112","v":"Security chain IP62 / IP73"},{"$f":"Wireless!G112","v":10},{"$f":"Wireless!H112","v":0},{"$f":"Wireless!I112","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B113","v":"50-00060-034"},{"$f":"Wireless!E113","v":"Standard belt clip IP73"},{"$f":"Wireless!G113","v":6},{"$f":"Wireless!H113","v":0},{"$f":"Wireless!I113","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B114","v":"50-00060-027"},{"$f":"Wireless!E114","v":"Leather Case IP73"},{"$f":"Wireless!G114","v":60},{"$f":"Wireless!H114","v":0},{"$f":"Wireless!I114","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B115","v":"50-00060-030"},{"$f":"Wireless!E115","v":"Headset IP73 (mono)"},{"$f":"Wireless!G115","v":587},{"$f":"Wireless!H115","v":0},{"$f":"Wireless!I115","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Wireless!B116","v":"50-00060-032"},{"$f":"Wireless!E116","v":"Adapter for headset mono IP73"},{"$f":"Wireless!G116","v":59},{"$f":"Wireless!H116","v":0},{"$f":"Wireless!I116","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E140-(E140*F140)","v":0},{"$f":"IF(D140>0,G140/D140,0)","v":0},null,{"$f":"E140-(E140*I140)","v":0}]
[]
[{"$f":"Warranty!A53","v":"12-00400-063"},{"$f":"Warranty!C53","v":"Express warranty on purchase for IP29-2"},{"$f":"Warranty!E53","v":15.4},{"$f":"Warranty!F53","v":0},{"$f":"Warranty!G53","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,{"$f":"IF(D142>0,G142/D142,0)","v":0},null,{"$f":"E142-(E142*I142)","v":0}]
[{"$f":"Warranty!A54","v":"12-00400-062"},{"$f":"Warranty!C54","v":"Express warranty on purchase for IP29-4"},{"$f":"Warranty!E54","v":23.1},{"$f":"Warranty!F54","v":0},{"$f":"Warranty!G54","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A55","v":"12-00400-058"},{"$f":"Warranty!C55","v":"Express warranty on purchase for IP29-8"},{"$f":"Warranty!E55","v":27.5},{"$f":"Warranty!F55","v":0},{"$f":"Warranty!G55","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A56","v":"12-00400-065"},{"$f":"Warranty!C56","v":"Express warranty on purchase for the IP29 with DNV Label"},{"$f":"Warranty!E56","v":52.2},{"$f":"Warranty!F56","v":0},{"$f":"Warranty!G56","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E145-(E145*F145)","v":0},0,null,0]
[{"$f":"Warranty!A57","v":"12-00400-071"},{"$f":"Warranty!C57","v":"Express warranty on purchase for IP29-20"},{"$f":"Warranty!E57","v":48},{"$f":"Warranty!F57","v":0},{"$f":"Warranty!G57","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E146-(E146*F146)","v":0},{"$f":"IF(D146>0,G146/D146,0)","v":0},null,{"$f":"E146-(E146*I146)","v":0}]
[{"$f":"Warranty!A58","v":"12-00400-053"},{"$f":"Warranty!C58","v":"Express warranty on purchase for IP311"},{"$f":"Warranty!E58","v":23.8},{"$f":"Warranty!F58","v":0},{"$f":"Warranty!G58","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A59","v":"12-00400-054"},{"$f":"Warranty!C59","v":"Express warranty on purchase for IP411"},{"$f":"Warranty!E59","v":23.8},{"$f":"Warranty!F59","v":0},{"$f":"Warranty!G59","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A60","v":"12-00400-077"},{"$f":"Warranty!C60","v":"Express warranty on purchase for IP511"},{"$f":"Warranty!E60","v":29.1},{"$f":"Warranty!F60","v":0},{"$f":"Warranty!G60","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E149-(E149*F149)","v":0},{"$f":"IF(D149>0,G149/D149,0)","v":0},null,{"$f":"E149-(E149*I149)","v":0}]
[{"$f":"Warranty!A61","v":"12-00400-055"},{"$f":"Warranty!C61","v":"Express warranty on purchase for IP811"},{"$f":"Warranty!E61","v":45},{"$f":"Warranty!F61","v":0},{"$f":"Warranty!G61","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A62","v":"12-00400-064"},{"$f":"Warranty!C62","v":"Express warranty on purchase for the IP811 with DNV Label"},{"$f":"Warranty!E62","v":67},{"$f":"Warranty!F62","v":0},{"$f":"Warranty!G62","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E151-(E151*F151)","v":0},0,null,0]
[{"$f":"Warranty!A63","v":"12-00400-059"},{"$f":"Warranty!C63","v":"Express warranty on purchase for IP0011"},{"$f":"Warranty!E63","v":22},{"$f":"Warranty!F63","v":0},{"$f":"Warranty!G63","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A64","v":"12-00400-079"},{"$f":"Warranty!C64","v":"Express warranty on purchase for IP0013"},{"$f":"Warranty!E64","v":42},{"$f":"Warranty!F64","v":0},{"$f":"Warranty!G64","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E153-(E153*F153)","v":0},{"$f":"IF(D153>0,G153/D153,0)","v":0},null,{"$f":"E153-(E153*I153)","v":0}]
[{"$f":"Warranty!A65","v":"12-00400-057"},{"$f":"Warranty!C65","v":"Express warranty on purchase for IP3011"},{"$f":"Warranty!E65","v":105},{"$f":"Warranty!F65","v":0},{"$f":"Warranty!G65","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E154-(E154*F154)","v":0},0,null,0]
[{"$f":"Warranty!A66","v":"12-00400-056"},{"$f":"Warranty!C66","v":"Express warranty on purchase for IP1130"},{"$f":"Warranty!E66","v":96},{"$f":"Warranty!F66","v":0},{"$f":"Warranty!G66","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A67","v":"12-00400-076"},{"$f":"Warranty!C67","v":"Express warranty on purchase for IP6013"},{"$f":"Warranty!E67","v":170},{"$f":"Warranty!F67","v":0},{"$f":"Warranty!G67","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A68","v":"12-00400-046"},{"$f":"Warranty!C68","v":"Express warranty on purchase for IP38"},{"$f":"Warranty!E68","v":23.6},{"$f":"Warranty!F68","v":0},{"$f":"Warranty!G68","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A69","v":"12-00400-066"},{"$f":"Warranty!C69","v":"Express warranty on purchase for IP101"},{"$f":"Warranty!E69","v":3},{"$f":"Warranty!F69","v":0},{"$f":"Warranty!G69","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A70","v":"12-00400-067"},{"$f":"Warranty!C70","v":"Express warranty on purchase for IP102"},{"$f":"Warranty!E70","v":4.8},{"$f":"Warranty!F70","v":0},{"$f":"Warranty!G70","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A71","v":"12-00400-048"},{"$f":"Warranty!C71","v":"Express warranty on purchase for IP111"},{"$f":"Warranty!E71","v":5.4},{"$f":"Warranty!F71","v":0},{"$f":"Warranty!G71","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A72","v":"12-00400-068"},{"$f":"Warranty!C72","v":"Express warranty on purchase for the IP111 with DNV Label"},{"$f":"Warranty!E72","v":6.4},{"$f":"Warranty!F72","v":0},{"$f":"Warranty!G72","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E161-(E161*F161)","v":0},0,null,0]
[{"$f":"Warranty!A73","v":"12-00400-052"},{"$f":"Warranty!C73","v":"Express warranty on purchase for IP112"},{"$f":"Warranty!E73","v":6.6},{"$f":"Warranty!F73","v":0},{"$f":"Warranty!G73","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A74","v":"12-00400-028"},{"$f":"Warranty!C74","v":"Express warranty on purchase for IP222 (black)"},{"$f":"Warranty!E74","v":8.8000000000000007},{"$f":"Warranty!F74","v":0},{"$f":"Warranty!G74","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A75","v":"12-00400-029"},{"$f":"Warranty!C75","v":"Express warranty on purchase for IP232 (black)"},{"$f":"Warranty!E75","v":11.8},{"$f":"Warranty!F75","v":0},{"$f":"Warranty!G75","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A76","v":"12-00400-049"},{"$f":"Warranty!C76","v":"Express warranty on purchase for IP2X2-2 (black)"},{"$f":"Warranty!E76","v":8.9},{"$f":"Warranty!F76","v":0},{"$f":"Warranty!G76","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A77","v":"12-00400-014"},{"$f":"Warranty!C77","v":"Express warranty on purchase for IP230-MOD"},{"$f":"Warranty!E77","v":4.3},{"$f":"Warranty!F77","v":0},{"$f":"Warranty!G77","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A78","v":"12-00400-083 "},{"$f":"Warranty!C78","v":"Express warranty on purchase for IP160"},{"$f":"Warranty!E78","v":36.700000000000003},{"$f":"Warranty!F78","v":0},{"$f":"Warranty!G78","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A79","v":"12-00400-060"},{"$f":"Warranty!C79","v":"Express warranty on purchase for IP64"},{"$f":"Warranty!E79","v":4.4000000000000004},{"$f":"Warranty!F79","v":0},{"$f":"Warranty!G79","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A80","v":"12-00400-061"},{"$f":"Warranty!C80","v":"Express warranty on purchase for IP65"},{"$f":"Warranty!E80","v":11.8},{"$f":"Warranty!F80","v":0},{"$f":"Warranty!G80","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A81","v":"12-00400-078"},{"$f":"Warranty!C81","v":"Express warranty on purchase for IP73"},{"$f":"Warranty!E81","v":14},{"$f":"Warranty!F81","v":0},{"$f":"Warranty!G81","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A82","v":"12-00400-080"},{"$f":"Warranty!C82","v":"Express warranty on purchase for d83 Talker"},{"$f":"Warranty!E82","v":19},{"$f":"Warranty!F82","v":0},{"$f":"Warranty!G82","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A83","v":"12-00400-081"},{"$f":"Warranty!C83","v":"Express warranty on purchase for d83 Messenger"},{"$f":"Warranty!E83","v":21},{"$f":"Warranty!F83","v":0},{"$f":"Warranty!G83","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A84","v":"12-00400-082"},{"$f":"Warranty!C84","v":"Express warranty on purchase for d83 Protector"},{"$f":"Warranty!E84","v":52},{"$f":"Warranty!F84","v":0},{"$f":"Warranty!G84","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E173-(E173*F173)","v":0},{"$f":"IF(D173>0,G173/D173,0)","v":0},null,{"$f":"E173-(E173*I173)","v":0}]
[{"$f":"Warranty!A85","v":"12-00400-072"},{"$f":"Warranty!C85","v":"Express warranty on purchase for IP1203"},{"$f":"Warranty!E85","v":31.2},{"$f":"Warranty!F85","v":0},{"$f":"Warranty!G85","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A86","v":"12-00400-073"},{"$f":"Warranty!C86","v":"Express warranty on purchase for IP1203e"},{"$f":"Warranty!E86","v":33.299999999999997},{"$f":"Warranty!F86","v":0},{"$f":"Warranty!G86","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A87","v":"12-00400-074"},{"$f":"Warranty!C87","v":"Express warranty on purchase for IP1203/4"},{"$f":"Warranty!E87","v":26.3},{"$f":"Warranty!F87","v":0},{"$f":"Warranty!G87","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A88","v":"12-00400-069"},{"$f":"Warranty!C88","v":"Express warranty on purchase for IP1202/4s"},{"$f":"Warranty!E88","v":10.1},{"$f":"Warranty!F88","v":0},{"$f":"Warranty!G88","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E177-(E177*F177)","v":0},0,null,0]
[]
[{"$f":"Warranty!A90","v":"12-00500-063"},{"$f":"Warranty!C90","v":"Express warranty after purchase for IP29-2"},{"$f":"Warranty!E90","v":22},{"$f":"Warranty!F90","v":0},{"$f":"Warranty!G90","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,{"$f":"IF(D179>0,G179/D179,0)","v":0},null,{"$f":"E179-(E179*I179)","v":0}]
[{"$f":"Warranty!A91","v":"12-00500-062"},{"$f":"Warranty!C91","v":"Express warranty after purchase for IP29-4"},{"$f":"Warranty!E91","v":33},{"$f":"Warranty!F91","v":0},{"$f":"Warranty!G91","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A92","v":"12-00500-058"},{"$f":"Warranty!C92","v":"Express warranty after purchase for IP29-8"},{"$f":"Warranty!E92","v":39.299999999999997},{"$f":"Warranty!F92","v":0},{"$f":"Warranty!G92","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A93","v":"12-00500-065"},{"$f":"Warranty!C93","v":"Express warranty after purchase for the IP29 with DNV Label"},{"$f":"Warranty!E93","v":75},{"$f":"Warranty!F93","v":0},{"$f":"Warranty!G93","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E182-(E182*F182)","v":0},0,null,0]
[{"$f":"Warranty!A94","v":"12-00500-071"},{"$f":"Warranty!C94","v":"Express warranty after purchase for IP29-20"},{"$f":"Warranty!E94","v":68.5},{"$f":"Warranty!F94","v":0},{"$f":"Warranty!G94","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E183-(E183*F183)","v":0},{"$f":"IF(D183>0,G183/D183,0)","v":0},null,{"$f":"E183-(E183*I183)","v":0}]
[{"$f":"Warranty!A95","v":"12-00500-052"},{"$f":"Warranty!C95","v":"Express warranty after purchase for IP311"},{"$f":"Warranty!E95","v":34},{"$f":"Warranty!F95","v":0},{"$f":"Warranty!G95","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A96","v":"12-00500-054"},{"$f":"Warranty!C96","v":"Express warranty after purchase for IP411"},{"$f":"Warranty!E96","v":34},{"$f":"Warranty!F96","v":0},{"$f":"Warranty!G96","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A97","v":"12-00500-077"},{"$f":"Warranty!C97","v":"Express warranty after purchase for IP511"},{"$f":"Warranty!E97","v":41.5},{"$f":"Warranty!F97","v":0},{"$f":"Warranty!G97","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E186-(E186*F186)","v":0},{"$f":"IF(D186>0,G186/D186,0)","v":0},null,{"$f":"E186-(E186*I186)","v":0}]
[{"$f":"Warranty!A98","v":"12-00500-055"},{"$f":"Warranty!C98","v":"Express warranty after purchase for IP811"},{"$f":"Warranty!E98","v":63.8},{"$f":"Warranty!F98","v":0},{"$f":"Warranty!G98","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A99","v":"12-00500-064"},{"$f":"Warranty!C99","v":"Express warranty after purchase for the IP811 with DNV Label"},{"$f":"Warranty!E99","v":95},{"$f":"Warranty!F99","v":0},{"$f":"Warranty!G99","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E188-(E188*F188)","v":0},0,null,0]
[{"$f":"Warranty!A100","v":"12-00500-059"},{"$f":"Warranty!C100","v":"Express warranty after purchase for IP0011"},{"$f":"Warranty!E100","v":30.8},{"$f":"Warranty!F100","v":0},{"$f":"Warranty!G100","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A101","v":"12-00500-079"},{"$f":"Warranty!C101","v":"Express warranty after purchase for IP0013"},{"$f":"Warranty!E101","v":60.4},{"$f":"Warranty!F101","v":0},{"$f":"Warranty!G101","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E190-(E190*F190)","v":0},{"$f":"IF(D190>0,G190/D190,0)","v":0},null,{"$f":"E190-(E190*I190)","v":0}]
[{"$f":"Warranty!A102","v":"12-00500-057"},{"$f":"Warranty!C102","v":"Express warranty after purchase for IP3011"},{"$f":"Warranty!E102","v":150},{"$f":"Warranty!F102","v":0},{"$f":"Warranty!G102","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A103","v":"12-00500-056"},{"$f":"Warranty!C103","v":"Express warranty after purchase for IP1130"},{"$f":"Warranty!E103","v":138},{"$f":"Warranty!F103","v":0},{"$f":"Warranty!G103","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A104","v":"12-00500-076"},{"$f":"Warranty!C104","v":"Express warranty after purchase for IP6013"},{"$f":"Warranty!E104","v":242.5},{"$f":"Warranty!F104","v":0},{"$f":"Warranty!G104","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A105","v":"12-00500-046"},{"$f":"Warranty!C105","v":"Express warranty after purchase for IP38"},{"$f":"Warranty!E105","v":33.700000000000003},{"$f":"Warranty!F105","v":0},{"$f":"Warranty!G105","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A106","v":"12-00500-066"},{"$f":"Warranty!C106","v":"Express warranty after purchase for IP101"},{"$f":"Warranty!E106","v":4.3},{"$f":"Warranty!F106","v":0},{"$f":"Warranty!G106","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A107","v":"12-00500-067"},{"$f":"Warranty!C107","v":"Express warranty after purchase for IP102"},{"$f":"Warranty!E107","v":6.9},{"$f":"Warranty!F107","v":0},{"$f":"Warranty!G107","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A108","v":"12-00500-048"},{"$f":"Warranty!C108","v":"Express warranty after purchase for IP111"},{"$f":"Warranty!E108","v":7.8},{"$f":"Warranty!F108","v":0},{"$f":"Warranty!G108","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A109","v":"12-00500-068"},{"$f":"Warranty!C109","v":"Express warranty after purchase for the IP111 with DNV Label"},{"$f":"Warranty!E109","v":9.1},{"$f":"Warranty!F109","v":0},{"$f":"Warranty!G109","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E198-(E198*F198)","v":0},0,null,0]
[{"$f":"Warranty!A110","v":"12-00500-053"},{"$f":"Warranty!C110","v":"Express warranty after purchase for IP112"},{"$f":"Warranty!E110","v":9.4},{"$f":"Warranty!F110","v":0},{"$f":"Warranty!G110","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A111","v":"12-00500-028"},{"$f":"Warranty!C111","v":"Express warranty after purchase for IP222 (black)"},{"$f":"Warranty!E111","v":12.6},{"$f":"Warranty!F111","v":0},{"$f":"Warranty!G111","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A112","v":"12-00500-029"},{"$f":"Warranty!C112","v":"Express warranty after purchase for IP232 (black)"},{"$f":"Warranty!E112","v":16.899999999999999},{"$f":"Warranty!F112","v":0},{"$f":"Warranty!G112","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A113","v":"12-00500-049"},{"$f":"Warranty!C113","v":"Express warranty after purchase for IP2X2-2 (black)"},{"$f":"Warranty!E113","v":12.8},{"$f":"Warranty!F113","v":0},{"$f":"Warranty!G113","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A114","v":"12-00500-014"},{"$f":"Warranty!C114","v":"Express warranty after purchase for IP230-MOD"},{"$f":"Warranty!E114","v":6.2},{"$f":"Warranty!F114","v":0},{"$f":"Warranty!G114","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A115","v":"12-00500-083 "},{"$f":"Warranty!C115","v":"Express warranty after purchase for IP160"},{"$f":"Warranty!E115","v":52.5},{"$f":"Warranty!F115","v":0},{"$f":"Warranty!G115","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A116","v":"12-00500-060"},{"$f":"Warranty!C116","v":"Express warranty after purchase for IP64"},{"$f":"Warranty!E116","v":6.2},{"$f":"Warranty!F116","v":0},{"$f":"Warranty!G116","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A117","v":"12-00500-061"},{"$f":"Warranty!C117","v":"Express warranty after purchase for IP65"},{"$f":"Warranty!E117","v":16.899999999999999},{"$f":"Warranty!F117","v":0},{"$f":"Warranty!G117","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A118","v":"12-00500-078"},{"$f":"Warranty!C118","v":"Express warranty after purchase for IP73"},{"$f":"Warranty!E118","v":20.100000000000001},{"$f":"Warranty!F118","v":0},{"$f":"Warranty!G118","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A119","v":"12-00500-080"},{"$f":"Warranty!C119","v":"Express warranty after purchase for d83 Talker"},{"$f":"Warranty!E119","v":27},{"$f":"Warranty!F119","v":0},{"$f":"Warranty!G119","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A120","v":"12-00500-081"},{"$f":"Warranty!C120","v":"Express warranty after purchase for d83 Messenger"},{"$f":"Warranty!E120","v":29},{"$f":"Warranty!F120","v":0},{"$f":"Warranty!G120","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A121","v":"12-00500-082"},{"$f":"Warranty!C121","v":"Express warranty after purchase for d83 Protector"},{"$f":"Warranty!E121","v":74},{"$f":"Warranty!F121","v":0},{"$f":"Warranty!G121","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E210-(E210*F210)","v":0},{"$f":"IF(D210>0,G210/D210,0)","v":0},null,{"$f":"E210-(E210*I210)","v":0}]
[{"$f":"Warranty!A122","v":"12-00500-072"},{"$f":"Warranty!C122","v":"Express warranty after purchase for IP1203"},{"$f":"Warranty!E122","v":44.5},{"$f":"Warranty!F122","v":0},{"$f":"Warranty!G122","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A123","v":"12-00500-073"},{"$f":"Warranty!C123","v":"Express warranty after purchase for IP1203e"},{"$f":"Warranty!E123","v":47.5},{"$f":"Warranty!F123","v":0},{"$f":"Warranty!G123","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A124","v":"12-00500-074"},{"$f":"Warranty!C124","v":"Express warranty after purchase for IP1203/4"},{"$f":"Warranty!E124","v":37.5},{"$f":"Warranty!F124","v":0},{"$f":"Warranty!G124","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Warranty!A125","v":"12-00500-069"},{"$f":"Warranty!C125","v":"Express warranty after purchase for IP1202/4s"},{"$f":"Warranty!E125","v":14.4},{"$f":"Warranty!F125","v":0},{"$f":"Warranty!G125","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E214-(E214*F214)","v":0},0,null,0]
[]
[{"$f":"'HW Support'!A33","v":"12-00300-134"},{"$f":"'HW Support'!B33","v":"Silver Support IP29-2"},{"$f":"'HW Support'!C33","v":88},{"$f":"'HW Support'!D33","v":0},{"$f":"'HW Support'!E33","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,{"$f":"IF(D216>0,G216/D216,0)","v":0},null,{"$f":"E216-(E216*I216)","v":0}]
[{"$f":"'HW Support'!A34","v":"12-00300-131"},{"$f":"'HW Support'!B34","v":"Silver Support IP29-4"},{"$f":"'HW Support'!C34","v":132},{"$f":"'HW Support'!D34","v":0},{"$f":"'HW Support'!E34","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A35","v":"12-00300-128"},{"$f":"'HW Support'!B35","v":"Silver Support IP29-8"},{"$f":"'HW Support'!C35","v":157},{"$f":"'HW Support'!D35","v":0},{"$f":"'HW Support'!E35","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A36","v":"12-00300-139"},{"$f":"'HW Support'!B36","v":"Silver Support IP29-20"},{"$f":"'HW Support'!C36","v":274},{"$f":"'HW Support'!D36","v":0},{"$f":"'HW Support'!E36","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E219-(E219*F219)","v":0},{"$f":"IF(D219>0,G219/D219,0)","v":0},null,{"$f":"E219-(E219*I219)","v":0}]
[{"$f":"'HW Support'!A37","v":"12-00300-110"},{"$f":"'HW Support'!B37","v":"Silver Support IP311"},{"$f":"'HW Support'!C37","v":136},{"$f":"'HW Support'!D37","v":0},{"$f":"'HW Support'!E37","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A38","v":"12-00300-113"},{"$f":"'HW Support'!B38","v":"Silver Support IP411"},{"$f":"'HW Support'!C38","v":136},{"$f":"'HW Support'!D38","v":0},{"$f":"'HW Support'!E38","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A39","v":"12-00300-143"},{"$f":"'HW Support'!B39","v":"Silber Support IP511"},{"$f":"'HW Support'!C39","v":166},{"$f":"'HW Support'!D39","v":0},{"$f":"'HW Support'!E39","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E222-(E222*F222)","v":0},{"$f":"IF(D222>0,G222/D222,0)","v":0},null,{"$f":"E222-(E222*I222)","v":0}]
[{"$f":"'HW Support'!A40","v":"12-00300-116"},{"$f":"'HW Support'!B40","v":"Silver Support IP811"},{"$f":"'HW Support'!C40","v":255},{"$f":"'HW Support'!D40","v":0},{"$f":"'HW Support'!E40","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A41","v":"12-00300-125"},{"$f":"'HW Support'!B41","v":"Silver Support IP0011"},{"$f":"'HW Support'!C41","v":123},{"$f":"'HW Support'!D41","v":0},{"$f":"'HW Support'!E41","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A42","v":"12-00300-145"},{"$f":"'HW Support'!B42","v":"Silver Support IP0013"},{"$f":"'HW Support'!C42","v":242},{"$f":"'HW Support'!D42","v":0},{"$f":"'HW Support'!E42","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E225-(E225*F225)","v":0},{"$f":"IF(D225>0,G225/D225,0)","v":0},null,{"$f":"E225-(E225*I225)","v":0}]
[{"$f":"'HW Support'!A43","v":"12-00300-122"},{"$f":"'HW Support'!B43","v":"Silver Support IP3011"},{"$f":"'HW Support'!C43","v":600},{"$f":"'HW Support'!D43","v":0},{"$f":"'HW Support'!E43","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E226-(E226*F226)","v":0},0,null,0]
[{"$f":"'HW Support'!A44","v":"12-00300-119"},{"$f":"'HW Support'!B44","v":"Silver Support IP1130"},{"$f":"'HW Support'!C44","v":550},{"$f":"'HW Support'!D44","v":0},{"$f":"'HW Support'!E44","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A45","v":"12-00300-141"},{"$f":"'HW Support'!B45","v":"Silver Support IP6013"},{"$f":"'HW Support'!C45","v":970},{"$f":"'HW Support'!D45","v":0},{"$f":"'HW Support'!E45","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A46","v":"12-00300-108"},{"$f":"'HW Support'!B46","v":"Silver Support IP38"},{"$f":"'HW Support'!C46","v":135},{"$f":"'HW Support'!D46","v":0},{"$f":"'HW Support'!E46","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A47","v":"12-00300-135"},{"$f":"'HW Support'!B47","v":"Gold Support IP29-2"},{"$f":"'HW Support'!C47","v":134},{"$f":"'HW Support'!D47","v":0},{"$f":"'HW Support'!E47","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A48","v":"12-00300-132"},{"$f":"'HW Support'!B48","v":"Gold Support IP29-4"},{"$f":"'HW Support'!C48","v":178},{"$f":"'HW Support'!D48","v":0},{"$f":"'HW Support'!E48","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A49","v":"12-00300-129"},{"$f":"'HW Support'!B49","v":"Gold Support IP29-8"},{"$f":"'HW Support'!C49","v":203},{"$f":"'HW Support'!D49","v":0},{"$f":"'HW Support'!E49","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A50","v":"12-00300-140"},{"$f":"'HW Support'!B50","v":"Gold Support IP29-20"},{"$f":"'HW Support'!C50","v":320},{"$f":"'HW Support'!D50","v":0},{"$f":"'HW Support'!E50","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E233-(E233*F233)","v":0},{"$f":"IF(D233>0,G233/D233,0)","v":0},null,{"$f":"E233-(E233*I233)","v":0}]
[{"$f":"'HW Support'!A51","v":"12-00300-111"},{"$f":"'HW Support'!B51","v":"Gold Support IP311"},{"$f":"'HW Support'!C51","v":182},{"$f":"'HW Support'!D51","v":0},{"$f":"'HW Support'!E51","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A52","v":"12-00300-114"},{"$f":"'HW Support'!B52","v":"Gold Support IP411"},{"$f":"'HW Support'!C52","v":182},{"$f":"'HW Support'!D52","v":0},{"$f":"'HW Support'!E52","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A53","v":"12-00300-144"},{"$f":"'HW Support'!B53","v":"Gold Support IP511"},{"$f":"'HW Support'!C53","v":212},{"$f":"'HW Support'!D53","v":0},{"$f":"'HW Support'!E53","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E236-(E236*F236)","v":0},{"$f":"IF(D236>0,G236/D236,0)","v":0},null,{"$f":"E236-(E236*I236)","v":0}]
[{"$f":"'HW Support'!A54","v":"12-00300-117"},{"$f":"'HW Support'!B54","v":"Gold Support IP811"},{"$f":"'HW Support'!C54","v":301},{"$f":"'HW Support'!D54","v":0},{"$f":"'HW Support'!E54","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A55","v":"12-00300-126"},{"$f":"'HW Support'!B55","v":"Gold Support IP0011"},{"$f":"'HW Support'!C55","v":169},{"$f":"'HW Support'!D55","v":0},{"$f":"'HW Support'!E55","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A56","v":"12-00300-146"},{"$f":"'HW Support'!B56","v":"Gold Support IP0013"},{"$f":"'HW Support'!C56","v":288},{"$f":"'HW Support'!D56","v":0},{"$f":"'HW Support'!E56","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E239-(E239*F239)","v":0},{"$f":"IF(D239>0,G239/D239,0)","v":0},null,{"$f":"E239-(E239*I239)","v":0}]
[{"$f":"'HW Support'!A57","v":"12-00300-123"},{"$f":"'HW Support'!B57","v":"Gold Support IP3011"},{"$f":"'HW Support'!C57","v":646},{"$f":"'HW Support'!D57","v":0},{"$f":"'HW Support'!E57","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A58","v":"12-00300-120"},{"$f":"'HW Support'!B58","v":"Gold Support IP1130"},{"$f":"'HW Support'!C58","v":596},{"$f":"'HW Support'!D58","v":0},{"$f":"'HW Support'!E58","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A59","v":"12-00300-142"},{"$f":"'HW Support'!B59","v":"Gold Support IP6013"},{"$f":"'HW Support'!C59","v":1016},{"$f":"'HW Support'!D59","v":0},{"$f":"'HW Support'!E59","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'HW Support'!A60","v":"12-00300-107"},{"$f":"'HW Support'!B60","v":"Gold Support IP38"},{"$f":"'HW Support'!C60","v":181},{"$f":"'HW Support'!D60","v":0},{"$f":"'HW Support'!E60","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[]
["77-00029-001","IP29-20 Analogue Adapter Rental Device",9.9999999999999994E-12,{"$f":"Rental!C10","v":0},{"$f":"C245*D245","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00029-002","IP29-8 Analogue Adapter Rental Device",9.9999999999999994E-12,{"$f":"Rental!C11","v":0},{"$f":"C246*D246","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00029-003","IP29-4 Analogue Adapter Rental Device",9.9999999999999994E-12,{"$f":"Rental!C12","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00029-004","IP29-2 Analogue Adapter Rental Device",9.9999999999999994E-12,{"$f":"Rental!C13","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00101-001 ","IP101 IP-Phone Rental Device",9.9999999999999994E-12,{"$f":"Rental!C14","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00102-001 ","IP102 IP-Phone Rental Device",9.9999999999999994E-12,{"$f":"Rental!C15","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00111-001","IP111 IP-Phone Rental Device",9.9999999999999994E-12,{"$f":"Rental!C16","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00112-001 ","IP112 IP-Phone Rental Device",9.9999999999999994E-12,{"$f":"Rental!C17","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00311-001","IP311 VoIP-Gateway Rental Device",9.9999999999999994E-12,{"$f":"Rental!C18","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00411-001","IP411 VoIP-Gateway Rental Device",9.9999999999999994E-12,{"$f":"Rental!C19","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00511-001 ","IP511 VoIP-Gateway Rental Device",9.9999999999999994E-12,{"$f":"Rental!C20","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00811-001","IP811 VoIP-Gateway Rental Device",9.9999999999999994E-12,{"$f":"Rental!C21","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-01130-001","IP1130 VoIP-Gateway Rental Device",9.9999999999999994E-12,{"$f":"Rental!C22","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-03011-001","IP3011 VoIP-Gateway Rental Device",9.9999999999999994E-12,{"$f":"Rental!C23","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00011-001","IP0011 VoIP-Gateway Rental Device",9.9999999999999994E-12,{"$f":"Rental!C24","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-00013-001","IP0013 VoIP-Gateway Rental Device",9.9999999999999994E-12,{"$f":"Rental!C25","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
["77-06013-001 ","IP6013 VoIP-Gateway Rental Device",9.9999999999999994E-12,{"$f":"Rental!C26","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[]
[{"$f":"Cloud!F71","v":"02-00023-006"},"Cloud-Service Premium Start License incl. 1 user (1 x per PBX) ",9.9999999999999994E-12,{"$f":"Cloud!C71","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"Cloud!F72","v":"02-00023-007"},"Cloud-Service Premium per user (from the 2. user)",9.9999999999999994E-12,{"$f":"Cloud!C72","v":0},0,{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[]
[{"$f":"'Partner Apps'!B5","v":"02-00060-001"},{"$f":"'Partner Apps'!C5","v":"Mediterranean - Sites Manager "},{"$f":"'Partner Apps'!D5","v":13},{"$f":"'Partner Apps'!E5","v":0},{"$f":"'Partner Apps'!F5","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E266-(E266*F266)","v":0},{"$f":"IF(D266>0,G266/D266,0)","v":0},null,{"$f":"E266-(E266*I266)","v":0}]
[{"$f":"'Partner Apps'!B6","v":"02-00060-002"},{"$f":"'Partner Apps'!C6","v":"Mediterranean - Wake Me Up! "},{"$f":"'Partner Apps'!D6","v":13},{"$f":"'Partner Apps'!E6","v":0},{"$f":"'Partner Apps'!F6","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B7","v":"02-00060-007"},{"$f":"'Partner Apps'!C7","v":"Effexx - Diversion App"},{"$f":"'Partner Apps'!D7","v":6.3},{"$f":"'Partner Apps'!E7","v":0},{"$f":"'Partner Apps'!F7","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E268-(E268*F268)","v":0},{"$f":"IF(D268>0,G268/D268,0)","v":0},null,{"$f":"E268-(E268*I268)","v":0}]
[{"$f":"'Partner Apps'!B8","v":"02-00060-012"},{"$f":"'Partner Apps'!C8","v":"Effexx - Callback Manager App"},{"$f":"'Partner Apps'!D8","v":99},{"$f":"'Partner Apps'!E8","v":0},{"$f":"'Partner Apps'!F8","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E269-(E269*F269)","v":0},{"$f":"IF(D269>0,G269/D269,0)","v":0},null,{"$f":"E269-(E269*I269)","v":0}]
[{"$f":"'Partner Apps'!B9","v":"02-00060-011"},{"$f":"'Partner Apps'!C9","v":"comtelo - GROUPS"},{"$f":"'Partner Apps'!D9","v":25},{"$f":"'Partner Apps'!E9","v":0},{"$f":"'Partner Apps'!F9","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E270-(E270*F270)","v":0},{"$f":"IF(D270>0,G270/D270,0)","v":0},null,{"$f":"E270-(E270*I270)","v":0}]
[{"$f":"'Partner Apps'!B11","v":"02-00060-008"},"ilink - CRM Extensions User 1 - 9",{"$f":"'Partner Apps'!D11","v":44},{"$f":"'Partner Apps'!E11","v":0},{"$f":"'Partner Apps'!F11","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B12","v":"02-00060-009"},"ilink - CRM Extensions User 10 - 24",{"$f":"'Partner Apps'!D12","v":33},{"$f":"'Partner Apps'!E12","v":0},{"$f":"'Partner Apps'!F12","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B13","v":"02-00060-010"},"ilink - CRM Extensions User > 24",{"$f":"'Partner Apps'!D13","v":29.7},{"$f":"'Partner Apps'!E13","v":0},{"$f":"'Partner Apps'!F13","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E273-(E273*F273)","v":0},{"$f":"IF(D273>0,G273/D273,0)","v":0},null,{"$f":"E273-(E273*I273)","v":0}]
[{"$f":"'Partner Apps'!B14","v":"02-00060-013"},{"$f":"'Partner Apps'!C14","v":"trizwo Jitsi App User without admin rights"},{"$f":"'Partner Apps'!D14","v":13},{"$f":"'Partner Apps'!E14","v":0},{"$f":"'Partner Apps'!F14","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E274-(E274*F274)","v":0},{"$f":"IF(D274>0,G274/D274,0)","v":0},null,{"$f":"E274-(E274*I274)","v":0}]
[{"$f":"'Partner Apps'!B15","v":"02-00060-014"},{"$f":"'Partner Apps'!C15","v":"trizwo Jitsi App User with admin rights"},{"$f":"'Partner Apps'!D15","v":13},{"$f":"'Partner Apps'!E15","v":0},{"$f":"'Partner Apps'!F15","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B16","v":"02-00060-015"},{"$f":"'Partner Apps'!C16","v":"trizwo WQ Status App User without admin rights"},{"$f":"'Partner Apps'!D16","v":44},{"$f":"'Partner Apps'!E16","v":0},{"$f":"'Partner Apps'!F16","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B17","v":"02-00060-016"},{"$f":"'Partner Apps'!C17","v":"trizwo WQ Status App User with admin rights"},{"$f":"'Partner Apps'!D17","v":44},{"$f":"'Partner Apps'!E17","v":0},{"$f":"'Partner Apps'!F17","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B18","v":"02-00060-017"},{"$f":"'Partner Apps'!C18","v":"MediaRunway Camera"},{"$f":"'Partner Apps'!D18","v":45},{"$f":"'Partner Apps'!E18","v":0},{"$f":"'Partner Apps'!F18","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B19","v":"02-00060-018"},{"$f":"'Partner Apps'!C19","v":"MediaRunway iframe"},{"$f":"'Partner Apps'!D19","v":25},{"$f":"'Partner Apps'!E19","v":0},{"$f":"'Partner Apps'!F19","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B20","v":"02-00060-019"},{"$f":"'Partner Apps'!C20","v":"MediaRunway favorite contacts"},{"$f":"'Partner Apps'!D20","v":149},{"$f":"'Partner Apps'!E20","v":0},{"$f":"'Partner Apps'!F20","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B21","v":"02-00060-020"},{"$f":"'Partner Apps'!C21","v":"MediaRunway phone control"},{"$f":"'Partner Apps'!D21","v":45},{"$f":"'Partner Apps'!E21","v":0},{"$f":"'Partner Apps'!F21","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B22","v":"02-00060-021"},{"$f":"'Partner Apps'!C22","v":"MediaRunway Hotdesk"},{"$f":"'Partner Apps'!D22","v":45},{"$f":"'Partner Apps'!E22","v":0},{"$f":"'Partner Apps'!F22","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B23","v":"02-00060-022"},{"$f":"'Partner Apps'!C23","v":"MediaRunway Share"},{"$f":"'Partner Apps'!D23","v":149},{"$f":"'Partner Apps'!E23","v":0},{"$f":"'Partner Apps'!F23","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E283-(E283*F283)","v":0},{"$f":"IF(D283>0,G283/D283,0)","v":0},null,{"$f":"E283-(E283*I283)","v":0}]
[{"$f":"'Partner Apps'!B24","v":"02-00060-023"},{"$f":"'Partner Apps'!C24","v":"MediaRunway Callback2"},{"$f":"'Partner Apps'!D24","v":45},{"$f":"'Partner Apps'!E24","v":0},{"$f":"'Partner Apps'!F24","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E284-(E284*F284)","v":0},{"$f":"IF(D284>0,G284/D284,0)","v":0},null,0]
[{"$f":"'Partner Apps'!B25","v":"02-00060-028"},{"$f":"'Partner Apps'!C25","v":"Mediarunway ESENTA"},{"$f":"'Partner Apps'!D25","v":99},{"$f":"'Partner Apps'!E25","v":0},{"$f":"'Partner Apps'!F25","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B26","v":"02-00060-024"},{"$f":"'Partner Apps'!C26","v":"MediaRunway Queue Board per user "},{"$f":"'Partner Apps'!D26","v":10},{"$f":"'Partner Apps'!E26","v":0},{"$f":"'Partner Apps'!F26","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B27","v":"02-00060-025"},{"$f":"'Partner Apps'!C27","v":"MediaRunway Queue Board per supervisor "},{"$f":"'Partner Apps'!D27","v":25},{"$f":"'Partner Apps'!E27","v":0},{"$f":"'Partner Apps'!F27","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B28","v":"02-00060-026"},{"$f":"'Partner Apps'!C28","v":"MediaRunway Queue Board per Waiting Queue"},{"$f":"'Partner Apps'!D28","v":200},{"$f":"'Partner Apps'!E28","v":0},{"$f":"'Partner Apps'!F28","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Partner Apps'!B29","v":"02-00060-027"},{"$f":"'Partner Apps'!C29","v":"MediaRunway Queue Board per Dashboard"},{"$f":"'Partner Apps'!D29","v":100},{"$f":"'Partner Apps'!E29","v":0},{"$f":"'Partner Apps'!F29","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[]
[{"$f":"'Jabra & kuando'!A4","v":"88-00010-113"},{"$f":"'Jabra & kuando'!B4","v":"Evolve2 40 Mono with UC license"},{"$f":"'Jabra & kuando'!C4","v":206},{"$f":"'Jabra & kuando'!D4","v":0},{"$f":"'Jabra & kuando'!E4","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Jabra & kuando'!A5","v":"88-00010-114"},{"$f":"'Jabra & kuando'!B5","v":"Evolve2 40 Mono with Softphone and Phone App license"},{"$f":"'Jabra & kuando'!C5","v":178},{"$f":"'Jabra & kuando'!D5","v":0},{"$f":"'Jabra & kuando'!E5","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Jabra & kuando'!A6","v":"88-00010-115"},{"$f":"'Jabra & kuando'!B6","v":"Evolve2 40 Stereo with UC licenses"},{"$f":"'Jabra & kuando'!C6","v":218},{"$f":"'Jabra & kuando'!D6","v":0},{"$f":"'Jabra & kuando'!E6","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Jabra & kuando'!A7","v":"88-00010-116"},{"$f":"'Jabra & kuando'!B7","v":"Evolve2 40 Stereo with Softphone and Phone App license"},{"$f":"'Jabra & kuando'!C7","v":190},{"$f":"'Jabra & kuando'!D7","v":0},{"$f":"'Jabra & kuando'!E7","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Jabra & kuando'!A8","v":"88-00010-117"},{"$f":"'Jabra & kuando'!B8","v":"Evolve2 55 Mono with UC licenses"},{"$f":"'Jabra & kuando'!C8","v":293},{"$f":"'Jabra & kuando'!D8","v":0},{"$f":"'Jabra & kuando'!E8","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Jabra & kuando'!A9","v":"88-00010-118"},{"$f":"'Jabra & kuando'!B9","v":"Evolve2 55 Mono with Softphone and Phone App license"},{"$f":"'Jabra & kuando'!C9","v":265},{"$f":"'Jabra & kuando'!D9","v":0},{"$f":"'Jabra & kuando'!E9","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Jabra & kuando'!A10","v":"88-00010-119"},{"$f":"'Jabra & kuando'!B10","v":"Evolve2 55 Stereo with UC licenses"},{"$f":"'Jabra & kuando'!C10","v":303},{"$f":"'Jabra & kuando'!D10","v":0},{"$f":"'Jabra & kuando'!E10","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Jabra & kuando'!A11","v":"88-00010-120"},{"$f":"'Jabra & kuando'!B11","v":"Evolve2 55 Stereo with Softphone and Phone App license"},{"$f":"'Jabra & kuando'!C11","v":275},{"$f":"'Jabra & kuando'!D11","v":0},{"$f":"'Jabra & kuando'!E11","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Jabra & kuando'!A12","v":"88-00010-121"},{"$f":"'Jabra & kuando'!B12","v":"Evolve2 65 FLEX Link380A Stereo with UC license"},{"$f":"'Jabra & kuando'!C12","v":373},{"$f":"'Jabra & kuando'!D12","v":0},{"$f":"'Jabra & kuando'!E12","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"'Jabra & kuando'!A13","v":"88-00010-122"},{"$f":"'Jabra & kuando'!B13","v":"Evolve2 65 FLEX Link380A Stereo with Softphone and Phone App license"},{"$f":"'Jabra & kuando'!C13","v":345},{"$f":"'Jabra & kuando'!D13","v":0},{"$f":"'Jabra & kuando'!E13","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[]
[{"$f":"'Jabra & kuando'!A22","v":"50-00060-043"},{"$f":"'Jabra & kuando'!B22","v":"kuando® Busylight UC Omega"},{"$f":"'Jabra & kuando'!C22","v":55},{"$f":"'Jabra & kuando'!D22","v":0},{"$f":"'Jabra & kuando'!E22","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E302-(E302*F302)","v":0},{"$f":"IF(D302>0,G302/D302,0)","v":0},null,0]
[]
[{"$f":"XCAPI!A4","v":"51-00060-001"},{"$f":"XCAPI!B4","v":"XCAPI basic version (2 Channels)"},{"$f":"XCAPI!D4","v":359},{"$f":"XCAPI!E4","v":0},{"$f":"XCAPI!F4","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E304-(E304*F304)","v":0},{"$f":"IF(D304>0,G304/D304,0)","v":0},null,{"$f":"E304-(E304*I304)","v":0}]
[{"$f":"XCAPI!A5","v":"51-00060-002"},{"$f":"XCAPI!B5","v":"XCAPI extension (2 Channels)"},{"$f":"XCAPI!D5","v":359},{"$f":"XCAPI!E5","v":0},{"$f":"XCAPI!F5","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"XCAPI!A6","v":"51-00060-004"},{"$f":"XCAPI!B6","v":"XCAPI fax extension (2 Channels) with T38 standard and Softfax"},{"$f":"XCAPI!D6","v":270},{"$f":"XCAPI!E6","v":0},{"$f":"XCAPI!F6","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[{"$f":"XCAPI!A7","v":"51-00060-012"},{"$f":"XCAPI!B7","v":"XCAPI-Security extension with TLS/SRTP (2 Channels)"},{"$f":"XCAPI!D7","v":158},{"$f":"XCAPI!E7","v":0},{"$f":"XCAPI!F7","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0,null,0]
[]
["02-00023-005","innovaphone Service Credits (iSCs)",{"$f":"Rental!C96","v":0.1},{"$f":"Rental!D96+Cloud!D79","v":0},{"$f":"C309*D309","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E309-(E309*F309)","v":0},{"$f":"IF(D309>0,G309/D309,0)","v":0},null,{"$f":"E309-(E309*I309)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E5:E309)","v":0},null,{"$f":"SUM(G5:G309)","v":0},null,null,{"$f":"SUM(J5:J309)","v":0}]

{"sheet":"Maintenance agreement","index":15,"n_rows":59,"n_cols":1,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["Hardware Maintenance agreement swap service for innovaphone products"]
[]
[]
["General information concerning hardware maintenance agreement (HMA)"]
[]
["The company innovaphone AG - subsequently called innovaphone – carries out the following services for the specific product with the serial number stated and within the duration stated:"]
[]
["The object of the swap service is to restore the device to its initial state. Configuration, respectively restoring an old configuration or transferring an existing configuration is not part of the swap service."]
[]
["Rectifying fundamental problems with the device’s software or hardware, which already existed when the product was purchased, is not part of the service. The right to normal guarantee and warranties are not influenced by this swap service and continue to be effective."]
[]
["The fee is charged so that in the event of hardware failure, replacement devices are provided within the duration period to be pre-exchanged free of charge. Swap does not mean entitlement to a new device, but to the delivery of a device which is technically at least of the same standard, possibly a newer model."]
[]
["Software service is not part of this hardware maintenance agreement, but can be ordered separately. A current software service is not a pre-requisite for using services from this swap service. "]
[]
["Configuration, backup and restore, user support in setting up and configuring components are not part of this swap service."]
[]
[]
["Necessary for using the service"]
[]
["·        Verification according to checklist A in appendix before notifying of a defect."]
["·        Calling hotline."]
["·        Stating HMA ID and the device serial number."]
["·        Handing over a detailed failure description."]
["·        Stating location of hardware and contact person incl. telephone number and email address (verification of the information as stated in this contract)."]
["·        If technically possible, on request permission is to be granted for remote access to the device."]
["·        Once these points have been verified and should the hotline determine a hardware defect, then an RMA (Return Material Authorisation) number is allocated for further reference and the hotline initiates the swap within service hours according to the hardware maintenance agreed upon. The service time begins at the point of time when the claim has been determined."]
[]
[]
["Hardware maintenance Silver"]
[]
["A replacement device will be sent out to the hardware location on the same day if notification and verification of a failure takes place before 3pm on working days, and on the next working day if notification takes place after 3pm on working days. Logistic companies take between one and three working days. Should the hardware be outside of Germany, yet in a European country, then shipment should usually take 1-3 additional working days dependent on location. Shipment could take longer for countries outside of Europe. The recipient is responsible for taking care of customs and paying any custom duties and taxes incurred."]
["The end customer arranges for a free, insured return shipment of the defect device with all accessories in the shipping box at the latest by the third day after the swap device has arrived. For shipping please state the RMA number and include a meaningful failure description and send to the address provided."]
["The following days do not count as working days: Saturdays, Sundays, public holidays in both the dispatch and recipient countries. Furthermore the 24th December, 31st December, Shrove Monday and Shrove Tuesday do not count as working days."]
[]
[]
["Hardware maintenance Gold"]
[]
["If the malfunction is reported and verified by 3pm on a working day then a replacement device is sent to the hardware location on the same day; and on the next day should the malfunction be reported after 3pm. The device is sent as an express delivery, and will arrive at locations in Germany on the next working day before 10.30am and by 12.00 noon on a Saturday. Should the hardware be located outside of Germany, yet in Europe, then logistics should usually take 1-3 working days dependant on location. Locations outside of Europe could take longer. The recipient is responsible for taking care of customs and paying any custom duties and taxes incurred."]
["The end customer arranges for a free, insured return shipment of the defect device with all accessories in the shipping box at the latest by the third day after the swap device has arrived. For shipping please state the RMA number and include a meaningful failure description and send to the address provided."]
["The following days do not count as working days: Saturdays, Sundays, public holidays in both the dispatch and recipient countries. Furthermore the 24th December, 31st December, Shrove Monday and Shrove Tuesday do not count as working days."]
[]
[]
[]
["Should testing of the swapped device prove that there is no malfunction justifying the swap service in this agreement, then a “No Fault Found charge” of € 150 will be charged. "]
[]
["Should testing of the swapped device show that the malfunction is not a part of the innovaphone guarantee regulations, respectively is the result of misuse or operation under unsuitable conditions, then the repair of the device will be charged. "]
[]
["The valid guarantee regulations for the device and the requirements for environment conditions are included in the initial delivery of the device, respectively they can be requested from innovaphone. "]
[]
["Service is linked between the device and the location stated. innovaphone should immediately be informed in writing of any change in location. On changing location the customer has the right to terminate the HMA, the proportion of the fee paid will be reimbursed accordingly. Respectively changing over to a different hardware maintenance may be recommended, as not every hardware maintenance is available at every location. Should innovaphone not be informed of a change in location, and in the event of malfunction, innovaphone has the right to deny swapping the device or has the right to demand the swap is undertaken at the location known to innovaphone. The HMA can be sold on or rented out together with the device. The prerequisite is that innovaphone is informed of the location and the address of the new location."]
[]
["On paying the fee, the customer recognises that innovaphone is not liable for consequential damage resulting from services not rendered or rendered incorrectly. The parties are mutually liable only in the event of gross negligence or malicious intent for damage other than on the hardware included in this HMA. Absolutely no liability is accepted for replacing or recovering data, for loss of earnings or other indirect damage, furthermore absolutely no liability is accepted for release from any third party claims through lack of available services or malfunctions."]
[]
["In cases where it can be proven that the services contractually agreed upon have not been fulfilled and the fault lies with innovaphone, the customer has the right to cancel the HMA for the respective product in writing within 14 days of the occurrence and the fee will be reimbursed proportionately. "]
[]
["The fee is to be paid in advance for the entire duration. innovaphone has the right to deny services claimed from unpaid agreements until these have been fully paid. This does not extend the service agreement term. Should the reseller not be the user of the service, but sells on the service and should the reseller not have completely paid for the services then innovaphone reserves the right to also deny performing services for these end customers."]
[]
["The innovaphone AG general terms and conditions apply."]