{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Cover sheet","Hardware","Software","Wireless","Warranty","HW Maintenance","Estos_XCAPI","Overview","Customer Offer","Marge Reseller","Print View total","Maintenance agreement","Tabelle1"],"not_rendered":{"charts":0,"images":16,"macros":1,"external_links":0,"defined_names":19,"comments":4,"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 v12r2 Excel Configurator"]
["Version: September 2018"]
[]
["Reseller"]
["Company","Test"]
["Contact person"]
["Email"]
["Phone"]
[]
["Customer"]
["Company"]
["Contact person"]
["Email"]
["Phone"]
[]
["Date","2018-09-03"]
[]
["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":286,"n_cols":10,"rows_kept":286,"cut":false,"hidden":false,"merged":[[54,3,54,4],[1,0,1,7],[25,0,25,7],[43,0,43,7],[53,0,53,7]]}
[]
["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 4 x FXO and 2 x FXS (interface licenses included)",450,null,{"$f":"G4*F4","v":0}]
[null,null,null,"VOIP-Gateways (BRI)","IP411; VOIP-Gateway / Analogue Adapter with 2 x BRI and 2 x FXS (interface licenses included)",450,null,{"$f":"G5*F5","v":0}]
[null,null,null,null,"IP811; VOIP-Gateway with up to 5 BRI, without interface licences",750,null,{"$f":"G6*F6","v":0}]
[null,null,null,null,"License for 1 BRI interface",50,null,{"$f":"G7*F7","v":0}]
[null,null,null,null,"Channel License for one conference or ISDN channel",30,{"$f":"G7*2","v":0},0]
[null,null,null,"VOIP-Gateways (PRI)","IP3011; VOIP-Gateway for up to 1 PRI, without interface licences",1750,null,0]
[null,null,null,null,"IP6010; VOIP-Gateway with up to 4 PRI and 1 BRI, without interface licences",4800,null,0]
[null,null,null,null,"IP1130; Pure VOIP-Gateway with up to 1 PRI, without interface licenses (PBX functionality not supported)",1400,null,0]
[null,null,null,null,"License for 1 PRI interface ",700,null,{"$f":"G12*F12","v":0}]
[null,null,null,null,"License for 1 BRI interface ",50,null,{"$f":"G13*F13","v":0}]
[null,null,null,null,"Channel License for one conference or ISDN channel",30,{"$f":"(G12*30)+(G13*2)","v":0},0]
[null,null,null,"VoIP-PBX (SIP)","IP0011; VOIP-PBX without interfaces",490,null,0]
[null,null,null,"FXO-Gateway","IP38; Pure FXO-Gateway incl. 8 analogue interfaces",535,null,0]
[null,null,null,"Rack","19'' RACK",85,null,{"$f":"G17*F17","v":0}]
[null,null,null,"mSata","mSata SSD 32GB",55,null,{"$f":"G18*F18","v":0}]
[null,null,null,null,"mSata SSD 128GB",140,null,{"$f":"G19*F19","v":0}]
[null,null,null,null,"mSata SSD 256GB",273,null,{"$f":"G20*F20","v":0}]
[null,null,null,"Do you need further channels (e.g. for conferencing)","Channel License for one conference or ISDN channel",30,null,{"$f":"G21*F21","v":0}]
[null,null,null,"Interfaces","License for 1 PRI interface",700,null,{"$f":"F22*G22","v":0}]
[null,null,null,null,"License for 1 BRI interface",50,null,{"$f":"F23*G23","v":0}]
[null,null,null,"Sum Gateways and Interfaces",null,null,null,{"$f":"SUM(H4:H23)","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)",199,null,{"$f":"G28*F28","v":0}]
[null,null,null,null,"IP222 IP Phone (white)",229,null,0]
[null,null,null,null,"IP232 IP Phone (black)",254,null,0]
[null,null,null,null,"IP232 IP Phone (white)",278,null,0]
[null,null,null,null,"IP111 IP Phone",99,null,0]
[null,null,null,null,"IP112 IP Phone",143,null,0]
[null,null,null,null,"IP241 IP Phone",239,null,0]
[null,null,null,"Special Purpose Phone","IP150 IP Phone",860,null,0]
[null,null,null,null,"IP150 IP Phone incl. headset ",1990,null,0]
[null,null,null,"Accessories","IP2X2-X Individual key module (black)",175,null,{"$f":"G37*F37","v":0}]
[null,null,null,null,"IP2X2-X Individual key module (white)",195,null,{"$f":"G38*F38","v":0}]
[null,null,null,null,"base (long) IP2x2-X for one phone IP222 or IP232 including one individual key module",25,null,{"$f":"G39*F39","v":0}]
[null,null,null,null,"base (long) IP2x2-X for one phone IP222 or IP232 including two individual key modules",50,null,{"$f":"G40*F40","v":0}]
[null,null,null,null,"Individual key module for IP230, IP240, IP241",99,null,{"$f":"G41*F41","v":0}]
[null,null,null,"Sum IP Phones",null,null,null,{"$f":"SUM(H28:H41)","v":0}]
[]
["Analogue Adapter"]
[null,null,null,null,"Article","RRP in EUR","Amount","Total in EUR"]
[null,null,null,null,"IP 29-2 - Analogue Adapter incl. 2 analogue interfaces",280,null,{"$f":"G46*F46","v":0}]
[null,null,null,null,"IP 29-4 - Analogue Adapter incl. 4 analogue interfaces",435,null,{"$f":"G47*F47","v":0}]
[null,null,null,null,"IP 29 - Analogue Adapter incl. 8 analogue interfaces",535,null,{"$f":"G48*F48","v":0}]
[null,null,null,null,"IP29 Combipackage (2 x IP29 + 19\"- Rack)",930,null,{"$f":"G49*F49","v":0}]
[null,null,null,"Sum Analogue Adapter",null,null,null,{"$f":"SUM(H46:H49)","v":0}]
[]
[null,null,null,"Sum Hardware",null,null,null,{"$f":"H50+H42+H24","v":0}]
[]
["Power Supply Units (PSU)"]
[null,null,null,"Power Supply"]
[null,null,null,"Please choose Alternative A or Alternative B"]
[]
[null,null,null,"Alternative A"]
[null,null,null,"Do you need Power Supply Units (standard)?","No"]
[null,null,null,null,"12 V power supply",18,{"$f":"IF(E59=\"Yes\",SUM(G28:G34),0)","v":0},{"$f":"G60*F60","v":0}]
[null,null,null,null,"PoE Adapter Gigabit",59,{"$f":"IF(E59=\"Yes\",G4+G5+G6+G9+G10+G11+G15+G16+G35+G36+G46+G47+G48+(2*G49),0)","v":0},{"$f":"G61*F61","v":0}]
[]
[null,null,null,"Alternative B",null,{"$f":"IF(AND($E$59=\"Yes\",SUM(G64:G66)>0),\"Attention: Please choose Alternative A or Alternative B, not both\",\"\")","v":""}]
[null,null,null,"I need the following Power Supply Units:","12 V power supply",18,0,{"$f":"F64*G64","v":0}]
[null,null,null,null,"PoE Adapter Gigabit",59,0,{"$f":"G65*F65","v":0}]
[null,null,null,null,"12 V power supply int. ",28,0,{"$f":"G66*F66","v":0}]
[]
[null,null,null,"Sum Power Supply Units",null,null,null,{"$f":"IF(E59=\"Yes\",SUM(H60:H61),SUM(H64:H66))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
["Printable Area - No entry please"]
[null,null,null,"Article number","Short description","RRP in EUR","Amount","Total in EUR"]
[null,null,null,"01-00311-001","IP311 VOIP-Gateway",450,{"$f":"G4","v":0},{"$f":"F79*G79","v":0}]
[null,null,null,"01-00411-001","IP411 VOIP-Gateway",450,{"$f":"G5","v":0},{"$f":"G80*F80","v":0}]
[null,null,null,"01-00811-001","IP811 VOIP-Gateway",750,{"$f":"G6","v":0},{"$f":"G81*F81","v":0}]
[null,null,null,"01-03011-001","IP3011 VOIP-Gateway",1750,{"$f":"G9","v":0},0]
[null,null,null,"01-06010-002","IP6010 VOIP-Gateway",4800,{"$f":"G10","v":0},0]
[null,null,null,"01-01130-001","IP1130 VOIP-Gateway",1400,{"$f":"G11","v":0},0]
[null,null,null,"01-00011-001","IP0011 VOIP-Gateway",490,{"$f":"G15","v":0},0]
[null,null,null,"01-00038-001","IP38 FXO-Gateway",535,{"$f":"G16","v":0},0]
[null,null,null,"01-00500-003","License for 1 PRI interface",700,{"$f":"G12+G22","v":0},{"$f":"G87*F87","v":0}]
[null,null,null,"01-00500-002","License for 1 BRI interface",50,{"$f":"G7+G13+G23","v":0},0]
[null,null,null,"01-00500-004","Channel License for one conference or ISDN channel",30,{"$f":"G8+G14+G21","v":0},0]
[null,null,null,"01-00999-001","19'' Rack",85,{"$f":"G17","v":0},0]
[null,null,null,"01-00222-001","IP222 IP-Phone (black)",199,{"$f":"G28","v":0},{"$f":"G91*F91","v":0}]
[null,null,null,"01-00222-002","IP222 IP-Phone (white)",229,0,0]
[null,null,null,"01-00232-001","IP232 IP-Phone (black)",254,0,0]
[null,null,null,"01-00232-002","IP232 IP-Phone (white)",278,0,0]
[null,null,null,"01-00111-001","IP111 IP-Phone",99,0,{"$f":"G95*F95","v":0}]
[null,null,null,"01-00112-001","IP112 IP-Phone",143,0,{"$f":"G96*F96","v":0}]
[null,null,null,"01-00241-001","IP241 IP-Phone",239,{"$f":"G34","v":0},0]
[null,null,null,"01-00150-001","IP150 IP-Phone",860,0,0]
[null,null,null,"01-00150-010","IP150 IP-Phone incl. headset",1990,0,0]
[null,null,null,"01-002X2-001","IP2X2-X Individual key module (black)",175,0,0]
[null,null,null,"01-002X2-002","IP2X2-X Individual key module (white)",195,0,0]
[null,null,null,"03-002X2-001","base (long) IP2x2-X for one phone IP222 or IP232 including one individual key module",25,0,{"$f":"G102*F102","v":0}]
[null,null,null,"03-002X2-002","base (long) IP2x2-X for one phone IP222 or IP232 including two individual key modules",50,0,{"$f":"G103*F103","v":0}]
[null,null,null,"01-00230-001","Individual key module for IP230, IP240, IP241",99,0,{"$f":"G104*F104","v":0}]
[null,null,null,"01-00029-003","IP29-2 - Analogue Adapter",280,{"$f":"G46","v":0},0]
[null,null,null,"01-00029-004","IP29-4 - Analogue Adapter",435,{"$f":"G47","v":0},0]
[null,null,null,"01-00029-001","IP29 - Analogue Adapter",535,{"$f":"G48","v":0},0]
[null,null,null,"88-00010-056","IP29 Combipackage (2 x IP29 + 19\"- Rack)",930,{"$f":"G49","v":0},0]
[null,null,null,"03-00010-004","12 V power supply",18,{"$f":"IF(E59=\"Yes\",G60,G64)","v":0},{"$f":"G109*F109","v":0}]
[null,null,null,"03-00010-231","PoE Adapter Gigabit",59,{"$f":"IF(E59=\"Yes\",G61,G65)","v":0},{"$f":"G110*F110","v":0}]
[null,null,null,"03-00010-002","12 V power supply int.",28,{"$f":"IF(E59=\"Yes\",0,G66)","v":0},{"$f":"G111*F111","v":0}]
[null,null,null,"03-00010-009","mSata 32GB",55,{"$f":"G18","v":0},{"$f":"G112*F112","v":0}]
[null,null,null,"03-00010-010","mSata 128GB",140,{"$f":"G19","v":0},0]
[null,null,null,"03-00010-011","mSata 256GB",273,{"$f":"G20","v":0},0]
[null,null,null,"Sum Hardware and Accessories",null,null,null,{"$f":"SUM(H79:H114)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Yes","No"]

{"sheet":"Software","index":2,"n_rows":155,"n_cols":16,"rows_kept":155,"cut":false,"hidden":false,"merged":[[1,0,1,5]]}
[]
["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,{"$f":"IF(AND(F5>0,SUM(F7:F10)>0),\"Attention: Please choose Alternative A or B!\",\"\")","v":""}]
[null,"B","How many users with own extension do you have (Desk phones, Software phones, DECT...)?"]
[null,null,"How many analogue devices with own extension do you have (Fax, door opener…)?"]
[null,null,"How many trunk lines do you have (PSTN, SIP…)?"]
[null,null,"Do you need further Port Licenses? (e.g: internal BRI…)?"]
[null,null,"Sum PBX Port Licenses",null,null,{"$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,"UC Licenses"]
[null,null,"How many VoiceMail Licenses do you need? ",null,null,0]
[null,null,"How many myPBX licenses do you need?",null,null,0]
[null,null,"How many Video licenses do you need?",null,null,0,{"$f":"IF($F$19>$F$18,\"Attention: Video is based on myPBX. Please consider!\",\"\")","v":""}]
[null,null,"How many Mobility licenses do you need?",null,null,0]
[null,null,"How many Fax-User licenses do you need?",null,null,0]
[null,null,"How many Application Sharing licenses do you need?",null,null,0,{"$f":"IF($F$22>$F$18,\"Attention: Application Sharing is based on myPBX. Please consider!\",\"\")","v":""}]
[null,null,"How many UC licenses do you need?",null,null,0]
[null,null,"How many WebRTC Channel Lizenzen do you need?",null,null,0]
[]
[null,null,"App Licenses"]
[null,null,"Conferencing App - How many users want to initiate and monitor conference rooms?",null,null,0,{"$f":"IF($F$27>($F$18+$F$23),\"Attention: The Conferencing App is based on myPBX or UC Lic. Please consider!\",\"\")","v":""}]
[]
[null,null,"Application Licenses"]
[null,null,"How many Softwarephone licenses do you need?",null,null,0]
[null,null,"How many Queue Monitor licenses do you need?",null,null,0]
[null,null,"How many Operator licenses do you need?",null,null,0]
[null,null,"How many Reporting licenses do you need?",null,null,0,{"$f":"IF($F$34>$F$33,\"Attention: You need to have Reporting for Recording!\",\"\")","v":""}]
[null,null,"How many innovaphone Recording licenses do you need?",null,null,0]
[]
[null,null,"Software Service Agreement"]
[null,null,"Do you want to have Software Service?",null,null,"No"]
[]
[null,null,"For how many years?",null,null,0,null,{"$f":"IF(AND($J$97>0,$J$99>0),\"Attention: Please choose years OR a period!\",\"\")","v":""}]
[null,null,"or"]
[null,null,"For the following period? ",null,null,null,"-",null,{"$f":"IF($H$41,IF($F$41,$H$41-$F$41,$H$41-TODAY()),\"0\")","v":"0"},"days"]
[null,null,{"$f":"IF($F$41=\"\",\"\",IF($F$41<TODAY(),\"Attention: Backdated SSCs will be automatically calculated twice\",\"\"))","v":""}]
[null,null,null,null,null,{"$f":"IF($F$41=\"\",\"\",IF($F$41<TODAY(),\"Attention!\",\"\"))","v":""},null,{"$f":"IF($I$41<0,\"Attention!\",\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF($I$41<0,\"Negative SSCs!\",\"\")","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF($I$41<0,\"Wrong entry!\",\"\")","v":""}]
[]
[null,null,"Overview"]
[null,null,"Sum PBX Licenses",null,null,{"$f":"SUM(H60:H74)","v":0}]
[null,null,"Sum UC Licenses",null,null,{"$f":"SUM(H76:H83)","v":0}]
[null,null,"Sum App Licenses",null,null,{"$f":"H85","v":0}]
[null,null,"Sum Applications Licenses",null,null,{"$f":"SUM(H87:H92)","v":0}]
[null,null,"Sum Software Service Agreement",null,null,{"$f":"H102","v":0}]
[null,null,"Total Software",null,null,{"$f":"SUM(F48:F52)","v":0}]
[]
[]
[]
["Printable Area - No entry please"]
[null,null,"Art.-Nr.","Short description","License type","RRP in EUR","Amount","Total","SSC","Total"]
[null,null,"PBX Port licenses"]
[null,null,"02-00039-002","v12 Port-Lic Standard","PBX-Port12",49,{"$f":"IF(F11>500,500,F11)","v":0},{"$f":"G60*F60","v":0},74,{"$f":"IF($F$37=\"Yes\",(G60*I60),0)","v":0}]
[null,null,null,null,null,null,{"$f":"F11-G60","v":0},null,null,{"$f":"IF($F$37=\"Ja\",(G61*I61),0)","v":0}]
[null,null,"02-00039-003","v12 Port-Lic min500","PBX-Port12%500",44,{"$f":"IF(G61>500,500,G61)","v":0},{"$f":"G62*F62","v":0},66,{"$f":"IF($F$37=\"Yes\",(G62*I62),0)","v":0}]
[null,null,null,null,null,null,{"$f":"F11-G62-G60","v":0},null,null,0]
[null,null,"02-00039-004","v12 Port-Lic min1000","PBX-Port12%1000",35,{"$f":"IF(G63>1000,1000,G63)","v":0},0,53,{"$f":"IF($F$37=\"Yes\",(G64*I64),0)","v":0}]
[null,null,null,null,null,null,{"$f":"F11-G64-G62-G60","v":0},null,null,0]
[null,null,"02-00039-005","v12 Port-Lic min2000","PBX-Port12%2000",30,{"$f":"IF(G65>3000,3000,G65)","v":0},0,45,{"$f":"IF($F$37=\"Yes\",(G66*I66),0)","v":0}]
[null,null,null,null,null,null,{"$f":"F11-G66-G64-G62-G60","v":0},null,null,0]
[null,null,"02-00039-006","v12 Port-Lic min5000","PBX-Port12%5000",27,{"$f":"F11-G66-G64-G62-G60","v":0},0,41,{"$f":"IF($F$37=\"Yes\",(G68*I68),0)","v":0}]
[null,null,"02-00040-002","v12 Standby-Lic Standard","PBX-Standby12",9.8000000000000007,{"$f":"IF(F13=\"Yes\",G60,0)","v":0},0,17,0]
[null,null,"02-00040-003","v12 Standby-Lic min500","PBX-Standby12%500",8.8000000000000007,{"$f":"IF(F13=\"Yes\",G62,0)","v":0},0,15,0]
[null,null,"02-00040-004","v12 Standby-Lic min1000","PBX-Standby12%1000",7,{"$f":"IF(F13=\"Yes\",G64,0)","v":0},0,12,0]
[null,null,"02-00040-005","v12 Standby-Lic min2000","PBX-Standby12%2000",6,{"$f":"IF(F13=\"Yes\",G66,0)","v":0},0,10,0]
[null,null,"02-00040-006","v12 Standby-Lic min5000","PBX-Standby12%5000",5.4,{"$f":"IF(F13=\"Yes\",G68,0)","v":0},0,9,0]
[null,null,"02-00043-002","v12 IPVA-Lic","PBX-IPVA12",5,{"$f":"IF($F$14=\"Yes\",F11,0)","v":0},{"$f":"G74*F74","v":0},8,0]
[null,null,"UC licenses"]
[null,null,"02-00041-004","v12 Voicemail-User-Lic","PBX-VoicemailUser12",10,{"$f":"F17","v":0},0,15,{"$f":"IF($F$37=\"Yes\",(G76*I76),0)","v":0}]
[null,null,"02-00031-001","v12 myPBX-Lic","PBX-myPBX12",35,0,0,53,0]
[null,null,"02-00032-001","v12 Video-Lic","PBX-Video12",15,0,0,23,0]
[null,null,"02-00027-005","v12 Mobility-Lic","PBX-Mobility12",30,0,0,60,0]
[null,null,"02-00030-001","v12 Fax-Lic","PBX-Fax12",10,0,{"$f":"G80*F80","v":0},15,0]
[null,null,"02-00045-001","v12 AppSharing-Lic","App Sharing12",15,0,{"$f":"G81*F81","v":0},22,0]
[null,null,"02-00044-001","v12 UC-Lic","PBX-UC12",58,0,{"$f":"G82*F82","v":0},87,0]
[null,null,"02-00047-001","v12 WebRTC Channel-Lic","WebRTC Channel 12",30,0,{"$f":"G83*F83","v":0},45,0]
[null,null,"App licenses"]
[null,null,"02-00050-001","v12 Conferencing App-Lic","PBX-ConferencingApp12",5,{"$f":"F27","v":0},{"$f":"G85*F85","v":0},8,{"$f":"IF($F$37=\"Yes\",(G85*I85),0)","v":0}]
[null,null,"Application licenses"]
[null,null,"02-00043-001","v12 Softwarephone","PBX-SoftwarePhone12",20,{"$f":"F30","v":0},{"$f":"G87*F87","v":0},30,{"$f":"IF($F$37=\"Yes\",(G87*I87),0)","v":0}]
[null,null,"02-00027-007","v12 Queue Monitor","PBX-QueueMonitor12",245,{"$f":"F31","v":0},0,368,0]
[null,null,"02-00027-006","v12 Operator","PBX-Operator12",1400,{"$f":"F32","v":0},0,2100,0]
[null,null,"02-00042-002","v12 Reporting-Lic ","PBX-Reporting12",5,{"$f":"F33","v":0},0,8,0]
[null,null,"02-00027-008    ","v12 innovaphone Recording Base Lic","PBX Recording12",499,{"$f":"IF(F34>0,1,0)","v":0},0,749,0]
[null,null,"02-00027-009    ","v12 innovaphone Recording User Lic","PBX Recording 12%1",49,{"$f":"IF(F34>0,F34-1,0)","v":0},0,74,0]
[null,null,null,"Sum Software overall",null,null,null,{"$f":"SUM(H60:H92)","v":0},null,{"$f":"SUM(J60:J92)","v":0},"SSCs per year"]
[]
[null,null,"Software Service"]
[]
[null,null,"02-00023-002","Software Service for x-years","SSC",0.1,{"$f":"J93*F39","v":0},{"$f":"F97*G97","v":0},null,{"$f":"J93*F39","v":0},{"$f":"IF(F39=1,\"SSCs for one year\",IF(F39=2,\"SSCs for 2 years\",IF(F39=3,\"SSCs for 3 years\",IF(F39=4,\"SSCs for 4 years\",IF(F39=5,\"SSCs for 5 years\",IF(F39=0,\"\"))))))","v":""}]
[]
[null,null,null,"Software Service for the chosen period","SSC",0.1,{"$f":" ROUNDUP(J99,0)","v":0},{"$f":"F99*G99","v":0},null,{"$f":"IF($F$43=\"Attention!\",((TODAY()-$F$41)*($J$93/365*2)+($H$41-TODAY())*$J$93/365),$J$93/365*$I$41)","v":0},{"$f":"IF(J99>0,\"SSCs for the chosen period\",\"\")","v":""}]
[]
[]
[null,null,null,"Sum SSA",null,0.1,{"$f":"IF($G$99>0,$G$99,$G$97)","v":0},{"$f":"IF($H$99>0,$H$99, $H$97)","v":0},null,{"$f":"IF(AND($J$97>0,$J$99>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":"Wireless","index":3,"n_rows":122,"n_cols":9,"rows_kept":122,"cut":false,"hidden":false,"merged":[[1,0,1,8],[45,0,45,8]]}
[]
["DECT"]
[null,null,null,"Artikelnummer","Short description","Artikel","RRP in EUR","Amount","Total"]
[null,"DECT Base Stations",null,"50-01202-001","IP1202","IP 1202 DECT Gateway und Basisstation mit PoE (ohne Netzteil) ",650,null,{"$f":"H4*G4","v":0}]
[null,null,null,null,"IP1202/4",null,425,null,{"$f":"H5*G5","v":0}]
[null,null,null,"50-01202-003","IP1202e","IP1202e IP DECT Gateway und Basisstation mit externem Antennenanschlus",800,null,0]
[null,null,null,"50-00060-019","DECT SARI Certificate","innovaphone DECT SARI Zertifikat mit einer einmaligen Kennung pro Installation",40,{"$f":"IF(OR(H4>0,H5>0,H6>0),1,0)","v":0},0]
[null,"Accessories",null,"50-00060-017","DECT PSU IP1202 / IP1202e EU","innovaphone IP DECT Netzteil für IP1202 und IP1202e EU",73,null,0]
[null,null,null,"50-00060-018","DECT PSU IP1202 / IP1202e UK","innovaphone IP DECT Netzteil für IP1202 und IP1202e UK   ",73,null,0]
[null,null,null,"50-01202-004","IP1202e Dual-Directional-Antenna","Doppelrichtantenne für IP1202e",250,null,0]
[null,null,null,"50-01202-005","IP1202e Single-Directional-Antenna","Einzelrichtantenne für IP1202e",150,null,0]
[null,null,null,"50-01202-006","IP1202e Omni-Directional-Antenna","Rundstrahlantenne für IP1202e",125,null,0]
[null,null,null,"50-01202-007","IP1202 / IP1202e / IP1202/4 additional casing","Zusatzgehäuse (transparant) für IP1202 / IP1202e",530,null,0]
[null,null,null,"50-01202-008","IP1202e additional casing with heat tracing","Zusatzgehäuse mit Begleitheizung für IP1202e",1180,null,{"$f":"H14*G14","v":0}]
[null,"DECT Handsets",null,"50-00061-001","IP64 (not including Charger/PSU)","IP61  DECT Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip) ",99,null,0]
[null,null,null,"50-00063-001","IP65 (not including Charger/PSU)","IP63 DECT Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip) ",225,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",35,null,{"$f":"H17*G17","v":0}]
[null,null,null,"50-00060-002","Charger und PSU IP64/IP65 UK/US/AUS","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63 mit Adaptern für UK/US/AUS",35,null,0]
[null,null,null,"50-00060-005","DECT Battery IP64","Akku für IP61",14,null,0]
[null,null,null,"50-00060-006","Multicharger IP64/IP65","innovaphone IP DECT Multicharger für IP61 / IP62 / IP63 (ohne Netzkabel)",450,null,0]
[null,null,null,"50-00060-007","Battery Multicharger IP65","innovaphone IP DECT Multicharger für IP62 / IP63 Akkus (ohne Netzkabel)",450,null,0]
[null,null,null,"50-00060-008","Battery IP65","Akku für IP62 / IP63",20.5,null,0]
[null,null,null,"50-00060-009","Swivel Clip IP65","Drehkopf-Clip für IP62 / IP63",11.5,null,0]
[null,null,null,"50-00060-010","Security chain IP64 / IP65","Sicherheitsband für IP61 / IP62 / IP63",9,null,0]
[null,null,null,"50-00060-011","Standard belt clip IP64","Standard Gürtelclip für IP61",3.5,null,0]
[null,null,null,"50-00060-012","Standard belt clip IP65","Standard Gürtelclip für IP62 / IP63",11,null,0]
[null,null,null,null,"Leather case IP64",null,30,null,{"$f":"H27*G27","v":0}]
[null,null,null,null,"Leather case IP65",null,42.5,null,{"$f":"H28*G28","v":0}]
[null,null,null,null,"Headset IP64 / IP65",null,350,null,{"$f":"H29*G29","v":0}]
[null,null,null,null,"Headset cable with phone jack IP64 / IP65","Headsetkabel mit Klinkenstecke für IP61 / IP62 / IP64",45,null,{"$f":"H30*G30","v":0}]
[null,null,null,null,"Adapter for headset mono (IP64/IP65) ",null,45,null,0]
[null,null,null,null,"Desktop programming kit IP64 / IP65",null,150,null,{"$f":"H32*G32","v":0}]
[null,"Special DECT Handsets",null,"50-00081-001","D81 DECT phone","IP DECT Mobiltelefon mit robustem Hartgummigehäuse (ohne Netzteil, Ladeschale und Gürtelclip) ",675,null,{"$f":"H33*G33","v":0}]
[null,null,null,"50-00081-002","D81 ex. DECT phone","IP DECT Mobiltelefon mit robustem Hartgummigehäuse und explosionsgeschützt (ohne Netzteil, Ladeschale und Gürtelclip)",1350,null,0]
[null,"Zubehör",null,"50-00081-003","DECT Charger and PSU D81/D81 ex. EU","IP DECT Ladegerät und Netzteil für D81 / D81 ex. EU",63,null,0]
[null,null,null,"50-00081-004","DECT Charger and PSU D81/I62/D81 ex. UK","IP DECT Ladegerät und Netzteil für D81 / I62 / D81 ex. UK",50,null,0]
[null,null,null,"50-00081-005","Battery D81","Ersatzakku für D81",100,null,0]
[null,null,null,"50-00081-006","Battery D81 ex","Ersatzakku für D81 ex.",115,null,0]
[null,null,null,"50-00081-007","Battery pack opener D81 ex.","Akkupack Öffner für D81 ex.",14,null,0]
[null,null,null,"50-00081-009","D81 Belt clip","Gürtelclip für die D81",15,null,0]
[null,null,null,"50-00081-010","D81 Leather case","Ledertasche für die D81",70,null,0]
[]
[null,"Sum DECT",null,null,null,null,null,null,{"$f":"SUM(I4:I42)","v":0}]
[]
[]
["WLAN"]
[null,null,null,"Artieklenummer","Kurzbezeichnung","Artikel","EVP in EUR","Anzahl","Gesamt"]
[null,"WLAN Phone",null,"50-00062-001","IP62 WLAN phone (without Charger/PSU)","IP62 WLAN Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip)",336,null,{"$f":"H48*G48","v":0}]
[null,null,null,"50-00060-021","Desktop programming kit IP62","innovaphone WLAN Desktop Programmiergerät für IP62",150,null,0]
[null,"Accessories WLAN Phone",null,"50-00060-001","Charger and PSU IP62 EU","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63",35,null,0]
[null,null,null,"50-00060-002","Charger and PSU IP62/UK/US/AUS","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63 mit Adaptern für UK/US/AUS",35,null,0]
[null,null,null,"50-00060-006","Multicharger IP62","innovaphone IP DECT Multicharger für IP61 / IP62 / IP63 (ohne Netzkabel)",450,null,0]
[null,null,null,"50-00060-007","Battery Multicharger IP62","innovaphone IP DECT Multicharger für IP62 / IP63 Akkus (ohne Netzkabel)",450,null,0]
[null,null,null,"50-00060-008","Battery IP62","Akku für IP62 / IP63",26,null,0]
[null,null,null,"50-00060-009","Swivel Clip IP62","Drehkopf-Clip für IP62 / IP63",11.5,null,0]
[null,null,null,"50-00060-010","Security chain IP62","Sicherheitsband für IP61 / IP62 / IP63",9,null,0]
[null,null,null,"50-00060-012","Standard belt clip IP62","Standard Gürtelclip für IP62 / IP63",5,null,0]
[null,null,null,"50-00060-014","Ledertasche IP62","Ledertasche für IP62 / IP63",27.5,null,0]
[null,null,null,"50-00060-015","Headset IP62","Headset für IP61 / IP62 / IP63",285,null,0]
[null,null,null,"50-00060-016","Headset cable with phone jack IP62","Headsetkabel mit Klinkenstecke für IP61 / IP62 / IP63",45,null,0]
[]
[null,"Sum WLAN",null,null,null,null,null,null,{"$f":"SUM(I48:I61)","v":0}]
[]
[null,"Sum Wireless ",null,null,null,null,null,null,{"$f":"I43+I62","v":0}]
[]
[]
[]
["Printable Area - No entry please"]
[null,"Article Number",null,null,"Short description","Artikel","RRP in EUR","Amount","Total"]
[null,"50-01202-001",null,null,"IP1202","IP 1202 DECT Gateway und Basisstation mit PoE (ohne Netzteil) ",650,{"$f":"H4","v":0},{"$f":"H70*G70","v":0}]
[null,"50-01202-002",null,null,"IP1202/4 ",null,425,0,{"$f":"H71*G71","v":0}]
[null,"50-01202-003",null,null,"IP1202e","IP1202e IP DECT Gateway und Basisstation mit externem Antennenanschlus ",800,0,0]
[null,"50-00060-019",null,null,"DECT SARI Zertifikat","innovaphone DECT SARI Zertifikat mit einer einmaligen Kennung pro Installation",40,0,0]
[null,"50-00060-017",null,null,"DECT PSU IP1202 / IP1202e EU","innovaphone IP DECT Netzteil für IP1202 und IP1202e EU",73,0,0]
[null,"50-00060-018",null,null,"DECT PSU IP1202 / IP1202e UK","innovaphone IP DECT Netzteil für IP1202 und IP1202e UK   ",73,0,0]
[null,"50-01202-004",null,null,"IP1202e Dual-Directional-Antenna","Doppelrichtantenne für IP1202e",250,0,0]
[null,"50-01202-005",null,null,"IP1202e Single-Directional-Antenna","Einzelrichtantenne für IP1202e",150,0,0]
[null,"50-01202-006",null,null,"IP1202e Omni-Directional-Antenna","Rundstrahlantenne für IP1202e",125,0,0]
[null,"50-01202-007",null,null,"IP1202 / IP1202e / 1202/4 additional casing","Zusatzgehäuse (transparant) für IP1202 / IP1202e",530,0,0]
[null,"50-01202-008",null,null,"IP1202e additional casing with heat tracing","Zusatzgehäuse mit Begleitheizung für IP1202e",1180,0,{"$f":"H80*G80","v":0}]
[null,"50-00064-004",null,null,"IP64","IP61  DECT Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip) ",99,0,{"$f":"H81*G81","v":0}]
[null,"50-00065-001",null,null,"IP65","IP63 DECT Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip) ",225,0,0]
[null,"50-00060-001",null,null,"Charger and PSU IP64 / IP65 EU","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63",35,0,0]
[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",35,0,0]
[null,"50-00060-005",null,null,"DECT Battery IP64","Akku für IP61",14,0,0]
[null,"50-00060-006",null,null,"Multicharger IP64 / IP65","innovaphone IP DECT Multicharger für IP61 / IP62 / IP63 (ohne Netzkabel)",450,0,0]
[null,"50-00060-023",null,null,"Battery Multicharger IP65","innovaphone IP DECT Multicharger für IP62 / IP63 Akkus (ohne Netzkabel)",450,0,0]
[null,"50-00060-028",null,null,"Battery IP65","Akku für IP62 / IP63",20.5,0,0]
[null,"50-00060-025",null,null,"Swivel Clip IP65","Drehkopf-Clip für IP62 / IP63",11.5,0,0]
[null,"50-00060-010",null,null,"Security chain IP64 / IP65","Sicherheitsband für IP61 / IP62 / IP63",9,0,0]
[null,"50-00060-011",null,null,"Standard belt clip IP64","Standard Gürtelclip für IP61",3.5,0,0]
[null,"50-00060-024",null,null,"Standard belt clip IP65","Standard Gürtelclip für IP62 / IP63",11,0,0]
[null,"50-00060-026",null,null,"Leather case IP64","Ledertasche für IP62 / IP64",30,0,{"$f":"H93*G93","v":0}]
[null,"50-00060-027",null,null,"Leather case IP65","Headset für IP61 / IP62 / IP63",42.5,0,{"$f":"H94*G94","v":0}]
[null,"50-00060-030",null,null,"Headset IP64 / IP65","Headset für IP61 / IP62 / IP64",350,0,{"$f":"H95*G95","v":0}]
[null,"50-00060-029",null,null,"Headset cable with phone jack IP64 / IP65","Headsetkabel mit Klinkenstecke für IP61 / IP62 / IP64",45,0,{"$f":"H96*G96","v":0}]
[null,"50-00060-032",null,null,"Adapter for headset mono (IP64/IP65)",null,45,0,{"$f":"H97*G97","v":0}]
[null,"50-00060-021",null,null,"Desktop programming kit IP64 / IP65","innovaphone WLAN Desktop Programmiergerät für IP62",150,0,{"$f":"H98*G98","v":0}]
[null,"50-00081-001",null,null,"D81 DECT phone","IP DECT Mobiltelefon mit robustem Hartgummigehäuse (ohne Netzteil, Ladeschale und Gürtelclip) ",675,0,0]
[null,"50-00081-002",null,null,"D81 ex. DECT phone","IP DECT Mobiltelefon mit robustem Hartgummigehäuse und explosionsgeschützt (ohne Netzteil, Ladeschale und Gürtelclip)",1350,0,0]
[null,"50-00081-003",null,null,"DECT Charger and PSU D81/D81 ex. EU","IP DECT Ladegerät und Netzteil für D81 / D81 ex. EU",63,0,0]
[null,"50-00081-004",null,null,"DECT Charger and PSU D81/I62/D81 ex. UK","IP DECT Ladegerät und Netzteil für D81 / I62 / D81 ex. UK",50,0,0]
[null,"50-00081-005",null,null,"Battery D81","Ersatzakku für D81",100,0,0]
[null,"50-00081-006",null,null,"Battery D81 ex","Ersatzakku für D81 ex.",115,0,0]
[null,"50-00081-007",null,null,"Battery pack opener D81 ex.","Akkupack Öffner für D81 ex.",14,0,0]
[null,"50-00081-009",null,null,"D81 Belt clip","Gürtelclip für die D81",15,0,0]
[null,"50-00081-010",null,null,"D81 Leather case","Ledertasche für die D81",70,0,0]
[null,"50-00062-001",null,null,"IP62 WLAN phone","IP62 WLAN Mobiltelefon (ohne Netzteil, Ladeschale und Gürtelclip)",336,{"$f":"H48","v":0},{"$f":"H108*G108","v":0}]
[null,"50-00060-021",null,null,"Desktop programming kit IP62","innovaphone WLAN Desktop Programmiergerät für IP62",150,{"$f":"H49","v":0},0]
[null,"50-00060-001",null,null,"Charger and PSU IP62 EU","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63",35,0,0]
[null,"50-00060-002",null,null,"Charger and PSU IP62/UK/US/AUS","innovaphone IP DECT Ladegerät und Netzteil für IP61 / IP62 / IP63 mit Adaptern für UK/US/AUS",35,0,0]
[null,"50-00060-006",null,null,"Multicharger IP62","innovaphone IP DECT Multicharger für IP61 / IP62 / IP63 (ohne Netzkabel)",450,0,0]
[null,"50-00060-007",null,null,"Battery Multicharger IP62","innovaphone IP DECT Multicharger für IP62 / IP63 Akkus (ohne Netzkabel)",450,0,0]
[null,"50-00060-008",null,null,"Battery IP62","Akku für IP62 / IP63",26,0,0]
[null,"50-00060-009",null,null,"Swivel Clip IP62","Drehkopf-Clip für IP62 / IP63",11.5,0,0]
[null,"50-00060-010",null,null,"Security chain IP62","Sicherheitsband für IP61 / IP62 / IP63",9,0,0]
[null,"50-00060-012",null,null,"Standard belt clip IP62","Standard Gürtelclip für IP62 / IP63",5,0,0]
[null,"50-00060-014",null,null,"Leather Case IP62","Ledertasche für IP62 / IP63",27.5,0,0]
[null,"50-00060-015",null,null,"Headset IP62","Headset für IP61 / IP62 / IP63",285,0,0]
[null,"50-00060-016",null,null,"Headset cable with phone jack IP62","Headsetkabel mit Klinkenstecke für IP61 / IP62 / IP63",45,0,0]
[]
[null,"Sum",null,null,null,null,null,null,{"$f":"SUM(I70:I121)","v":0}]

{"sheet":"Warranty","index":4,"n_rows":183,"n_cols":9,"rows_kept":183,"cut":false,"hidden":false,"merged":[[7,0,7,6],[95,2,95,3],[96,2,96,3],[90,2,90,3],[91,2,91,3],[92,2,92,3],[93,2,93,3],[94,2,94,3],[64,2,64,3],[65,2,65,3],[73,2,73,3],[83,2,83,3],[69,2,69,3],[68,2,68,3],[59,2,59,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[78,2,78,3],[70,2,70,3],[71,2,71,3],[72,2,72,3],[75,2,75,3],[84,2,84,3],[85,2,85,3],[86,2,86,3],[87,2,87,3],[5,1,5,5],[49,2,49,3],[46,2,46,3],[57,2,57,3],[45,2,45,3],[47,2,47,3],[48,2,48,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[55,2,55,3],[56,2,56,3],[97,2,97,3],[3,1,3,5],[50,2,50,3],[51,2,51,3],[58,2,58,3],[66,2,66,3],[67,2,67,3],[60,2,60,3],[89,2,89,3],[74,2,74,3],[77,2,77,3],[79,2,79,3],[88,2,88,3],[80,2,80,3],[81,2,81,3],[82,2,82,3],[98,2,98,3],[103,2,103,3],[106,2,106,3],[99,2,99,3],[100,2,100,3],[101,2,101,3],[104,2,104,3],[105,2,105,3],[102,2,102,3]]}
[]
["Warranty Extensions"]
[]
["Alternative A:","Warranty extension on purchase: Only available in connection with the purchase of the hardware. Maximum warranty is 5 years (1 year manufacturer warranty and a maximum of 4 years extension). If a warranty extension has been bound to a certain device it is not possible to bind another warranty extension to this device. "]
[]
["Alternative B:","Warranty extension after purchase and within warranty period: Only available within the warranty period of the hardware. Maximum warranty is 5 years (1 year manufacturer warranty and a maximum of 4 years extension) Attention: the warranty extension has to be bound to the serial number within the warranty period of the device, that means within 12 months after purchase. If a warranty extension has been bound to a certain device it is not possible to bind another warranty extension to this device. "]
[]
["Please choose the warranty type you wish to extend as well as the amount of devices and the number of (extension) years"]
[]
["Device","on purchase / after purchase ","Amount of devices","Extension years","Price per device and year","Total"]
["IP29-2","on purchase",null,0,{"$f":"IF(B11=\"on purchase\",E47,E78)","v":12},{"$f":"E11*D11*C11","v":0}]
["IP29-4","on purchase",null,0,17,{"$f":"E12*D12*C12","v":0}]
["IP29","on purchase",null,0,19,{"$f":"E13*D13*C13","v":0}]
["IP311","on purchase",null,0,16,0]
["IP411","on purchase",null,0,16,0]
["IP811","on purchase",null,0,27,{"$f":"E16*D16*C16","v":0}]
["IP0011","on purchase",null,0,17.5,0]
["IP3011","on purchase",null,0,61.5,0]
["IP1130","on purchase",null,0,49,0]
["IP6010","on purchase",null,0,286,0]
["IP38","on purchase",null,0,19,0]
["IP111","on purchase",null,0,5.5,0]
["IP112","on purchase",null,0,6,0]
["IP222 (black)","on purchase",null,0,7,0]
["IP222 (white)","on purchase",null,0,9,0]
["IP232 (black)","on purchase",null,0,9,0]
["IP232 (white)","on purchase",null,0,11,0]
["IP2X2-X (black)","on purchase",null,0,7,0]
["IP2X2-X (white)","on purchase",null,0,8,0]
["IP241","on purchase",null,0,8,0]
["IP230-MOD","on purchase",null,0,5.5,0]
["IP150","on purchase",null,0,27,0]
["IP64","on purchase",null,0,3.5,0]
["IP65","on purchase",null,0,8,0]
["IP62","on purchase",null,0,12,0]
["D81","on purchase",null,0,17.5,0]
["D81ex","on purchase",null,0,32.5,0]
["IP1202","on purchase",null,0,31,0]
["IP1202e","on purchase",null,0,35.5,0]
["IP1202/4","on purchase",null,0,16.5,0]
["Sum Warranty Extensions",null,null,null,null,{"$f":"SUM(F11:F40)","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","Warranty Extension on purchase for IP29-2",null,12,{"$f":"IF(B11=\"on purchase\",C11*D11,0)","v":0},{"$f":"E47*F47","v":0}]
["12-00400-062","IP29-4 - GVL-purchase","Warranty Extension on purchase for IP29-4",null,17,0,{"$f":"E48*F48","v":0}]
["12-00400-058","IP29-GVL-purchase","Warranty Extension on purchase for IP29",null,19,0,{"$f":"E49*F49","v":0}]
["12-00400-053","IP311-GVL-purchase","Warranty Extension on purchase for IP311",null,16,0,0]
["12-00400-054","IP411-GVL-purchase","Warranty Extension on purchase for IP411",null,16,0,0]
["12-00400-055","IP811-GVL-purchase","Warranty Extension on purchase for IP811",null,27,0,0]
["12-00400-059","IP0011-GVL-purchase","Warranty Extension on purchase for IP0011",null,17.5,0,0]
["12-00400-057","IP3011-GVL-purchase","Warranty Extension on purchase for IP3011",null,61.5,0,0]
["12-00400-056","IP1130-GVL-purchase","Warranty Extension on purchase for IP1130",null,49,0,0]
["12-00400-033","IP6010-GVL-purchase","Warranty Extension on purchase for IP6010",null,286,0,0]
["12-00400-046","IP38-GVL-purchase","Warranty Extension on purchase for IP38",null,19,0,0]
["12-00400-048","IP111-GVL-purchase","Warranty Extension on purchase for IP111",null,5.5,0,0]
["12-00400-052","IP112-GVL-purchase","Warranty Extension on purchase for IP112",null,6,0,0]
["12-00400-028","IP222 (black)-GVL-purchase","Warranty Extension on purchase for IP222 (black)",null,7,0,0]
["12-00400-044","IP222 (white)-GVL-purchase","Warranty Extension on purchase for IP222 (white)",null,9,0,0]
["12-00400-029","IP232 (black)-GVL-purchase","Warranty Extension on purchase for IP232 (black)",null,9,0,0]
["12-00400-045","IP232 (white)-GVL-purchase","Warranty Extension on purchase for IP232 (white)",null,11,0,0]
["12-00400-049","IP2X2-X (black)-GVL-purchase","Warranty Extension on purchase for IP2X2-2 (black)",null,7,0,0]
["12-00400-050","IP2X2-X (white)-GVL-purchase","Warranty Extension on purchase for IP2X2-2 (white)",null,8,0,0]
["12-00400-027","IP241-GVL-purchase","Warranty Extension on purchase for IP241",null,8,0,0]
["12-00400-014","IP230-MOD-GVL-purchase","Warranty Extension on purchase for IP230-MOD",null,5.5,0,0]
["12-00400-015","IP150-GVL-purchase","Warranty Extension on purchase for IP150",null,27,0,0]
["12-00400-060","IP64-GVL-purchase","Warranty Extension on purchase for IP64",null,3.5,0,0]
["12-00400-061","IP65-GVL-purchase","Warranty Extension on purchase for IP65",null,8,0,0]
["12-00400-036","IP62-GVL-purchase","Warranty Extension on purchase for IP62",null,12,0,0]
["12-00400-040","D81-GVL-purchase","Warranty Extension on purchase for IP81",null,17.5,0,0]
["12-00400-041","D81ex-GVL-purchase","Warranty Extension on purchase for IP81ex",null,32.5,0,0]
["12-00400-038","IP1202-GVL-purchase","Warranty Extension on purchase for IP1202",null,31,0,0]
["12-00400-042","IP1202e-GVL-purchase","Warranty Extension on purchase for IP1202e",null,35.5,0,0]
["12-00400-051","IP1202/4-GVL-purchase","Warranty Extension on purchase for IP1202/4",null,16.5,0,0]
[null,"Sum warranty extension on purchase",null,null,null,null,{"$f":"SUM(G47:G76)","v":0}]
["12-00500-063","IP29-2 - GVL-within warranty","Warranty Extension after purchase for IP29-2",null,17,{"$f":"IF(B11=\"after purchase\",C11*D11,0)","v":0},{"$f":"E78*F78","v":0}]
["12-00500-062","IP29-4 - GVL-within warranty","Warranty Extension after purchase for IP29-4",null,25,0,{"$f":"E79*F79","v":0}]
["12-00500-058","IP29-GVL-within warranty","Warranty Extension after purchase for IP29",null,27,0,0]
["12-00500-052","IP311-GVL-within warranty","Warranty Extension after purchase for IP311",null,22.5,0,0]
["12-00500-054","IP411-GVL-within warranty","Warranty Extension after purchase for IP411",null,22.5,0,0]
["12-00500-055","IP811-GVL-within warranty","Warranty Extension after purchase for IP811",null,37.5,0,{"$f":"E83*F83","v":0}]
["12-00500-059","IP0011-GVL-within warranty","Warranty Extension after purchase for IP0011",null,24.5,0,{"$f":"E84*F84","v":0}]
["12-00500-057","IP3011-GVL-within warranty","Warranty Extension after purchase for IP3011",null,87.5,0,0]
["12-00500-056","IP1130-GVL-within warranty","Warranty Extension after purchase for IP1130",null,70,0,0]
["12-00500-033","IP6010-GVL-within warranty","Warranty Extension after purchase for IP6010",null,409,0,{"$f":"E87*F87","v":0}]
["12-00500-046","IP38-GVL-within warranty","Warranty Extension after purchase for IP38",null,27,0,{"$f":"E88*F88","v":0}]
["12-00500-048","IP111-GVL-within warranty","Warranty Extension after purchase for IP111",null,8.25,0,0]
["12-00500-053","IP112-GVL-within warranty","Warranty Extension after purchase for IP112",null,9,0,{"$f":"E90*F90","v":0}]
["12-00500-028","IP222-GVL-within warranty","Warranty Extension after purchase for IP222 (black)",null,10,0,{"$f":"E91*F91","v":0}]
["12-00500-044","IP222 (Weiß)-GVL-within warranty","Warranty Extension after purchase for IP222 (white)",null,12,0,0]
["12-00500-029","IP232-GVL-within warranty","Warranty Extension after purchase for IP232 (black)",null,12,0,0]
["12-00500-045","IP232 (Weiß)-GVL-within warranty","Warranty Extension after purchase for IP232 (white)",null,15,0,0]
["12-00500-049","IP2X2-X (Schwarz)-GVL-within warranty","Warranty Extension after purchase for IP2X2-2 (black)",null,10,0,0]
["12-00500-050","IP2X2-X (Weiß)-GVL-within warranty","Warranty Extension after purchase for IP2X2-2 (white)",null,11,0,0]
["12-00500-027","IP241-GVL-within warranty","Warranty Extension after purchase for IP241",null,12,0,0]
["12-00500-014","IP230-MOD-GVL-within warranty","Warranty Extension after purchase for IP230-MOD",null,7.9,0,0]
["12-00500-015","IP150-GVL-within warranty","Warranty Extension after purchase for IP150",null,39,0,0]
["12-00500-060","IP64-GVL-within warranty","Warranty Extension after purchase for IP64",null,5,0,0]
["12-00500-061","IP65-GVL-within warranty","Warranty Extension after purchase for IP65",null,11.5,0,0]
["12-00500-036","IP62-GVL-within warranty","Warranty Extension after purchase for IP62",null,17,0,0]
["12-00500-040","D81-GVL-within warranty","Warranty Extension after purchase for IP81",null,25,0,{"$f":"E103*F103","v":0}]
["12-00500-041","D81ex-GVL-within warranty","Warranty Extension after purchase for IP81ex",null,46.5,0,0]
["12-00500-038","IP1202-GVL-within warranty","Warranty Extension after purchase for IP1202",null,44,0,0]
["12-00500-042","IP1202e-GVL-within warranty","Warranty Extension after purchase for IP1202e",null,50.5,0,{"$f":"E106*F106","v":0}]
["12-00500-051","IP1202/4-GVL-within warranty","Warranty Extension after purchase for IP1202/4",null,23.5,0,{"$f":"E107*F107","v":0}]
[null,"Sum warranty extension after purchase",null,null,null,null,{"$f":"SUM(G78:G107)","v":0}]
[]
[]
[null,"Sum warranty extension ",null,null,null,null,{"$f":"G77+G108","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0,1,2,3,4]
[null,null,null,null,null,"on purchase","after purchase"]

{"sheet":"HW Maintenance","index":5,"n_rows":140,"n_cols":9,"rows_kept":140,"cut":false,"hidden":false,"merged":[[5,1,5,5],[7,1,7,5],[3,1,3,5],[1,0,1,5]]}
[]
["Hardware Maintenance"]
[]
["Silber","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. "]
[]
["Gold onsite","A qualified malfunction report and verification of malfunction by 3pm on working days, means the same day replacement of defect hardware will take place at the hardware location within 4 hours. Reporting after 3pm means the swap will take place on the next day at latest by 12 noon. The swap will be carried out by a courier, who will immediately take and return the defect device to us. The courier does not carry out any maintenance work or configurations. This service is not always available across Germany/Europe without limitation. The location must be checked prior to the agreement being signed and in the event of changing location."]
[]
["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","Silber",null,0,{"$f":"IF(B15=\"Silber\",C33,IF(B15=\"Gold\",C44,IF(B15=\"Gold onsite\",C55)))","v":69},{"$f":"E15*D15*C15","v":0}]
["IP29-4","Silber",null,0,{"$f":"IF(B16=\"Silber\",C34,IF(B16=\"Gold\",C45,IF(B16=\"Gold onsite\",C56)))","v":87},{"$f":"E16*D16*C16","v":0}]
["IP29","Silber",null,0,107,0]
["IP311","Silber",null,0,90,0]
["IP411","Silber",null,0,90,0]
["IP811","Silber",null,0,150,0]
["IP0011","Silber",null,0,98,0]
["IP3011","Silber",null,0,352,0]
["IP1130","Silber",null,0,280,0]
["IP6010","Silber",null,0,960,0]
["IP38","Silber",null,0,107,{"$f":"E25*D25*C25","v":0}]
["Summe ",null,null,null,null,{"$f":"SUM(F15:F25)","v":0}]
[]
[]
[]
["Printable Area - No entry please"]
["Article Number","Short Description","RRP in EUR","Amount","Total"]
["Attention: Please inquire after the availablity of Gold and Gold onsite support under specification of the location"]
["12-00300-134","Silber Support IP29-2",69,{"$f":"IF(B15=\"silber\",C15*D15,0)","v":0},{"$f":"C33*D33","v":0}]
["12-00300-131","Silber Support IP29-4",87,{"$f":"IF(B16=\"silber\",C16*D16,0)","v":0},{"$f":"C34*D34","v":0}]
["12-00300-128","Silber Support IP29",107,0,0]
["12-00300-110","Silber Support IP311",90,0,0]
["12-00300-113","Silber Support IP411",90,0,0]
["12-00300-116","Silber Support IP811",150,0,0]
["12-00300-125","Silber Support IP0011",98,0,0]
["12-00300-122","Silber Support IP3011",352,0,0]
["12-00300-119","Silber Support IP1130",280,0,0]
["12-00300-092","Silber Support IP6010",960,0,0]
["12-00300-108","Silber Support IP38",107,0,0]
["12-00300-135","Gold Support IP29-2",109,{"$f":"IF(B15=\"gold\",C15*D15,0)","v":0},{"$f":"C44*D44","v":0}]
["12-00300-132","Gold Support IP29-4",127,{"$f":"IF(B16=\"gold\",C16*D16,0)","v":0},{"$f":"C45*D45","v":0}]
["12-00300-129","Gold Support IP29",147,0,0]
["12-00300-111","Gold Support IP311",130,0,0]
["12-00300-114","Gold Support IP411",130,0,0]
["12-00300-117","Gold Support IP811",190,0,0]
["12-00300-126","Gold Support IP0011",138,0,0]
["12-00300-123","Gold Support IP3011",392,0,0]
["12-00300-120","Gold Support IP1130",320,0,0]
["12-00300-096","Gold Support IP6010",1000,0,0]
["12-00300-107","Gold Support IP38",147,0,0]
["12-00300-136","Gold onsite Support IP29-2",120,{"$f":"IF(B15=\"gold onsite\",C15*D15,0)","v":0},0]
["12-00300-133","Gold onsite Support IP29-4",152,{"$f":"IF(B16=\"gold onsite\",C16*D16,0)","v":0},{"$f":"C56*D56","v":0}]
["12-00300-130","Gold onsite Support IP29",187,0,0]
["12-00300-112","Gold onsite Support IP311",158,0,0]
["12-00300-115","Gold onsite Support IP411",158,0,0]
["12-00300-118","Gold onsite Support IP811",263,0,0]
["12-00300-127","Gold onsite Support IP0011",172,0,0]
["12-00300-124","Gold onsite Support IP3011",616,0,0]
["12-00300-121","Gold onsite Support IP1130",490,0,0]
["12-00300-100","Gold onsite Support IP6010",1680,0,0]
["12-00300-109","Gold onsite Support IP38",187,0,0]
[null,"Summe Hardware Support",null,null,{"$f":"SUM(E33:E65)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0,1,2,3,4]
[null,null,null,null,null,"Silber","Gold","Gold onsite"]

{"sheet":"Estos_XCAPI","index":6,"n_rows":52,"n_cols":7,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
["Estos - New Pricing, valid from October 1st, 2018"]
[null,"Article Number","Short description","Artikel","RRP in EUR","Amount","Total"]
["ProCall 6","51-00030-134","ProCall 6 Enterprise 5 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, 5 users ",739.5,null,{"$f":"F4*E4","v":0}]
[null,"51-00030-135","ProCall 6 Enterprise 10 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, 10 users ",1314.29,null,0]
[null,"51-00030-136","ProCall 6 Enterprise 25 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, 25 users ",2848.74,null,0]
[null,"51-00030-137","ProCall 6 Enterprise 50 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, 50 users ",4940.34,null,0]
[null,"51-00030-138","ProCall 6 Enterprise 75 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, 75 users ",6915.97,null,0]
[null,"51-00030-139","ProCall 6 Enterprise 100 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, 100 users ",8637.82,null,0]
["ProCall  6 -  Upgrade from ProCall 5 to 6 ","51-00030-140","Upgrade ProCall 6 from 5, 5 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 3.0 and 2.2 5 users ",495.46,null,0]
[null,"51-00030-141","Upgrade ProCall 6 from 5, 10 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 3.0 and 2.2 10 users ",880.57,null,0]
[null,"51-00030-142","Upgrade ProCall 6 from 5, 25 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 3.0 and 2.2 25 users ",1908.66,null,0]
[null,"51-00030-143","Upgrade ProCall 6 from 5, 50 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 3.0 and 2.2 50 users ",3310.03,null,0]
[null,"51-00030-144","Upgrade ProCall 6 from 5, 75 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 3.0 and 2.2 75 users ",4633.7,null,0]
[null,"51-00030-145","Upgrade ProCall 6 from 5, 100 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 3.0 and 2.2 100 users ",5787.34,null,0]
["ProCall  -  Upgrade from 4.0 to 4+ auf 6","51-00030-146","Upgrade ProCall 6 from 4.0 to 4+ Enterprise 5 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 4.0 and 4+ 5 users",665.55,null,0]
[null,"51-00030-147","Upgrade ProCall 6 from 4.0 and 4+ Enterprise 10 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 4.0 and 4+ 10 users",1182.8599999999999,null,0]
[null,"51-00030-148","Upgrade ProCall 6 from 4.0 and 4+ Enterprise 25 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 4.0 and 4+ 25 users",2563.87,null,0]
[null,"51-00030-149","Upgrade ProCall 6 from 4.0 and 4+ Enterprise 50 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 4.0 and 4+ 50 users",4446.3,null,0]
[null,"51-00030-150","Upgrade ProCall 6 from 4.0 and 4+ Enterprise 75 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 4.0 and 4+ 75 users",6224.37,null,0]
[null,"51-00030-151","Upgrade ProCall 6 from 4.0 and 4+ Enterprise 100 users","ProCall 5 Enterprise, CTI-Applikation mit Unified Communications Merkmalen, Upgrade from Version 4.0 and 4+ 100 users",7774.03,null,0]
["MetaDir 4 Enterprise","51-00030-152 ","Meta Directory Enterprise 4, 5 users ",null,237.35,null,0]
[null,"51-00030-153","Meta Directory Enterprise 4, 10 users ",null,463.24,null,0]
[null,"51-00030-154","Meta Directory Enterprise 4, 25 users ",null,1119.71,null,0]
[null,"51-00030-155","Meta Directory Enterprise 4, 50 users ",null,1613.82,null,0]
[null,"51-00030-156","Meta Directory Enterprise 4, 75 users ",null,2019.71,null,0]
[null,"51-00030-157","Meta Directory Enterprise 4, 100 users ",null,2619.71,null,0]
["MetaDir 4 Enterprise, Upgrade from 3.5","51-00030-158","MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 5 users ",null,159.66,null,0]
[null,"51-00030-159","MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 10 users ",null,310.92,null,0]
[null,"51-00030-160","MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 25 users ",null,750.42,null,0]
[null,"51-00030-161","MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 50 users ",null,1081.51,null,0]
[null,"51-00030-162","MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 75 users ",null,1353.78,null,0]
[null,"51-00030-163","MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 100 users ",null,1755.46,null,0]
["MetaDir 4 Enterprise, Crossgrade from 3.5 Std/Prof","51-00030-164","Crossgrade from Meta Directory 3.5 Standard/Professional, 5 users",null,118.7,null,0]
[null,"51-00030-165","Crossgrade from Meta Directory 3.5 Standard/Professional, 10 users",null,231.62,null,0]
[null,"51-00030-166","Crossgrade from Meta Directory 3.5 Standard/Professional, 25 users",null,559.86,null,0]
[null,"51-00030-167","Crossgrade from Meta Directory 3.5 Standard/Professional, 50 users",null,806.92,null,0]
[null,"51-00030-168","Crossgrade from Meta Directory 3.5 Standard/Professional, 75 users",null,1009.86,null,0]
[null,"51-00030-169","Crossgrade from Meta Directory 3.5 Standard/Professional, 100 users",null,1309.8599999999999,null,0]
["Sum Estos",null,null,null,null,null,{"$f":"SUM(G4:G39)","v":0}]
[]
[]
["TE-Systems XCAPI"]
[null,"Article Number","Short description","Artikel","RRP in EUR","Amount","Total"]
[null,"51-00060-001","XCAPI basic version (2 Channels)","XCAPI Grandversion mit 2 Leitungen H.323 and SIP für VoIP-Signalisierung.",285,null,{"$f":"F45*E45","v":0}]
[null,"51-00060-002","XCAPI extension (2 Channels)","XCAPI Erweiterung 2 Kanäle Erweiterung der XCAPI Grandversion um 2 weitere Leitungen.",285,null,0]
[null,"51-00060-004","XCAPI fax extension (2 Channels) with T38 standard and Softfax","XCAPI Fax Erweiterung 2 Leitungen Erweitert die XCAPI um T.38 Funktionalität and Softfax-Funktionalität",215,null,0]
[null,"51-00060-012","XCAPI-Security extension with TLS/SRTP (2 Channels)",null,125,null,{"$f":"F48*E48","v":0}]
["Sum TE-Systems",null,null,null,null,null,{"$f":"SUM(G45:G48)","v":0}]
[]
[]
["Sum 3rd Party ",null,null,null,null,null,{"$f":"G40+G49","v":0}]

{"sheet":"Overview","index":7,"n_rows":61,"n_cols":4,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
["Overview",null,null,{"$f":"D10+D16+D27+D31+D39+D42+D49+D56+D61","v":0}]
[]
["Hardware"]
[null,null,"Gateways (incl. Accessories, w/o interfaces)",{"$f":"Hardware!H4+Hardware!H5+Hardware!H6+Hardware!H9+Hardware!H10+Hardware!H11+Hardware!H15+Hardware!H16+Hardware!H17+Hardware!H18+Hardware!H19+Hardware!H20","v":0}]
[null,null,"PRI, BRI and Channel Licenses ",{"$f":"Hardware!H7+Hardware!H8+Hardware!H12+Hardware!H13+Hardware!H14+Hardware!H21+Hardware!H22+Hardware!H23","v":0}]
[null,null,"IP Phones (incl. Accessories)",{"$f":"Hardware!H42","v":0}]
[null,null,"Analogue Adapter (incl. Accessories)",{"$f":"Hardware!H50","v":0}]
[null,null,"Power Supply (PSU, PoE Adapter, Power coord)",{"$f":"Hardware!H68","v":0}]
["Total Hardware",null,null,{"$f":"SUM(D5:D9)","v":0}]
[]
["PBX Licenses"]
[null,null,"PBX Port Licenses",{"$f":"SUM(Software!H60:H68)","v":0}]
[null,null,"Standby Licenses",{"$f":"SUM(Software!H69:H73)","v":0}]
[null,null,"IPVA Licenses",{"$f":"Software!H74","v":0}]
["Total PBX Licenses",null,null,{"$f":"SUM(D13:D15)","v":0}]
[]
["UC Licenses"]
[null,null,"Voicemail Licenses",{"$f":"Software!H76","v":0}]
[null,null,"myPBX Licenses",{"$f":"Software!H77","v":0}]
[null,null,"Video Licenses",{"$f":"Software!H78","v":0}]
[null,null,"Mobility Licenses",{"$f":"Software!H79","v":0}]
[null,null,"Fax Licenses",{"$f":"Software!H80","v":0}]
[null,null,"Application Sharing Licenses",{"$f":"Software!H81","v":0}]
[null,null,"UC Licenses",{"$f":"Software!H82","v":0}]
[null,null,"WebRTC Channel-Licenses",{"$f":"Software!H83","v":0}]
["Total UC Licenses",null,null,{"$f":"SUM(D19:D26)","v":0}]
[]
["App Licenses"]
[null,null,"Conferencing App License",{"$f":"Software!H85","v":0}]
["Total App Licenses",null,null,{"$f":"SUM(D30:D30)","v":0}]
[]
["Application Licenses"]
[null,null,"Softwarephone Licenses",{"$f":"Software!H87","v":0}]
[null,null,"Queue Monitor Licenses",{"$f":"Software!H88","v":0}]
[null,null,"Operator Licenses",{"$f":"Software!H89","v":0}]
[null,null,"Reporting Licenses",{"$f":"Software!H90","v":0}]
[null,null,"VoiceRecording Licenses",{"$f":"SUM(Software!H91:H92)","v":0}]
["Total Application Licenses",null,null,{"$f":"SUM(D34:D38)","v":0}]
[]
["Software Service for",{"$f":"Software!F39","v":0},"year[s]"]
["Total Software Service",null,null,{"$f":"Software!H102","v":0}]
[]
["Wireless"]
[null,null,"IP DECT Base stations (incl. Accessories)",{"$f":"SUM(Wireless!I4:I14)","v":0}]
[null,null,"IP DECT Handsets ((incl. Accessories)",{"$f":"SUM(Wireless!I15:I32)","v":0}]
[null,null,"Special DECT Handsets (IP81)",{"$f":"SUM(Wireless!I33:I41)","v":0}]
[null,null,"WLAN Phone + Accessories",{"$f":"Wireless!I62","v":0}]
["Total Wireless",null,null,{"$f":"SUM(D45:D48)","v":0}]
[]
["Service"]
[null,null,"Warranty Extensions",{"$f":"Warranty!F41","v":0}]
[null,null,"Silver Maintenance",{"$f":"SUM('HW Maintenance'!E33:E43)","v":0}]
[null,null,"Gold Maintenance",{"$f":"SUM('HW Maintenance'!E44:E54)","v":0}]
[null,null,"Gold onsite Maintenance",{"$f":"SUM('HW Maintenance'!E55:E65)","v":0}]
["Total Service",null,null,{"$f":"SUM(D52:D55)","v":0}]
[]
["Third Party"]
[null,null,"Estos",{"$f":"Estos_XCAPI!G40","v":0}]
[null,null,"XCAPI",{"$f":"Estos_XCAPI!G49","v":0}]
["Total 3rd Party",null,null,{"$f":"SUM(D59:D60)","v":0}]

{"sheet":"Customer Offer","index":8,"n_rows":77,"n_cols":6,"rows_kept":77,"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,{"$f":"IF('Cover sheet'!B12<>\"\",'Cover sheet'!B12,\"\")","v":"Test"}]
["Customer",null,{"$f":"IF('Cover sheet'!B18<>\"\",'Cover sheet'!B18,\"\")","v":""}]
["Date",null,{"$f":"IF('Cover sheet'!B23<>\"\",'Cover sheet'!B23,\"\")","v":"2018-09-03"}]
["Valid until",null,{"$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,0.08]
["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, w/o interfaces)"},{"$f":"Overview!D5","v":0},0,{"$f":"D20-(D20*E20)","v":0}]
[null,null,{"$f":"Overview!C6","v":"PRI, BRI and Channel Licenses "},{"$f":"Overview!D6","v":0},0,{"$f":"D21-(D21*E21)","v":0}]
[null,null,{"$f":"Overview!C7","v":"IP Phones (incl. Accessories)"},{"$f":"Overview!D7","v":0},null,{"$f":"D22-(D22*E22)","v":0}]
[null,null,{"$f":"Overview!C8","v":"Analogue Adapter (incl. Accessories)"},{"$f":"Overview!D8","v":0},null,0]
[null,null,{"$f":"Overview!C9","v":"Power Supply (PSU, PoE Adapter, Power coord)"},{"$f":"Overview!D9","v":0},null,0]
[{"$f":"Overview!A10","v":"Total Hardware"},null,null,{"$f":"SUM(D20:D24)","v":0},null,{"$f":"SUM(F20:F24)","v":0}]
[{"$f":"Overview!A12","v":"PBX Licenses"}]
[null,null,{"$f":"Overview!C13","v":"PBX Port Licenses"},{"$f":"Overview!D13","v":0},null,{"$f":"D27-(D27*E27)","v":0}]
[null,null,{"$f":"Overview!C14","v":"Standby Licenses"},{"$f":"Overview!D14","v":0},null,0]
[null,null,{"$f":"Overview!C15","v":"IPVA Licenses"},{"$f":"Overview!D15","v":0},null,0]
[{"$f":"Overview!A16","v":"Total PBX Licenses"},null,null,{"$f":"SUM(D27:D29)","v":0},null,{"$f":"SUM(F27:F29)","v":0}]
[{"$f":"Overview!A18","v":"UC Licenses"}]
[null,null,{"$f":"Overview!C19","v":"Voicemail Licenses"},{"$f":"Overview!D19","v":0},null,0]
[null,null,{"$f":"Overview!C20","v":"myPBX Licenses"},{"$f":"Overview!D20","v":0},null,0]
[null,null,{"$f":"Overview!C21","v":"Video Licenses"},{"$f":"Overview!D21","v":0},null,0]
[null,null,{"$f":"Overview!C22","v":"Mobility Licenses"},{"$f":"Overview!D22","v":0},null,0]
[null,null,{"$f":"Overview!C23","v":"Fax Licenses"},{"$f":"Overview!D23","v":0},null,0]
[null,null,{"$f":"Overview!C24","v":"Application Sharing Licenses"},{"$f":"Overview!D24","v":0},null,0]
[null,null,{"$f":"Overview!C25","v":"UC Licenses"},{"$f":"Overview!D25","v":0},null,0]
[null,null,{"$f":"Overview!C26","v":"WebRTC Channel-Licenses"},{"$f":"Overview!D26","v":0},null,{"$f":"D39-(D39*E39)","v":0}]
[{"$f":"Overview!A27","v":"Total UC Licenses"},null,null,{"$f":"SUM(D32:D39)","v":0},null,{"$f":"SUM(F32:F39)","v":0}]
[{"$f":"Overview!A29","v":"App Licenses"}]
[null,null,{"$f":"Overview!C30","v":"Conferencing App License"},{"$f":"Overview!D30","v":0},null,{"$f":"D42-(D42*E42)","v":0}]
[{"$f":"Overview!A31","v":"Total App Licenses"},null,null,{"$f":"SUM(D42:D42)","v":0},null,{"$f":"SUM(F42:F42)","v":0}]
[{"$f":"Overview!A33","v":"Application Licenses"}]
[null,null,{"$f":"Overview!C34","v":"Softwarephone Licenses"},{"$f":"Overview!D34","v":0},null,0]
[null,null,{"$f":"Overview!C35","v":"Queue Monitor Licenses"},{"$f":"Overview!D35","v":0},null,0]
[null,null,{"$f":"Overview!C36","v":"Operator Licenses"},{"$f":"Overview!D36","v":0},null,0]
[null,null,{"$f":"Overview!C37","v":"Reporting Licenses"},{"$f":"Overview!D37","v":0},null,{"$f":"D48-(D48*E48)","v":0}]
[null,null,{"$f":"Overview!C38","v":"VoiceRecording Licenses"},{"$f":"Overview!D38","v":0},null,0]
[{"$f":"Overview!A39","v":"Total Application Licenses"},null,null,{"$f":"SUM(D45:D49)","v":0},null,{"$f":"SUM(F45:F49)","v":0}]
[{"$f":"Overview!A41","v":"Software Service for"},{"$f":"Overview!B41","v":0},{"$f":"Overview!C41","v":"year[s]"},{"$f":"Overview!D42","v":0},null,{"$f":"D52-(D52*E51)","v":0}]
[{"$f":"Overview!A42","v":"Total Software Service"},null,null,{"$f":"Overview!D42","v":0},null,{"$f":"D52-(D52*E51)","v":0}]
[{"$f":"Overview!A44","v":"Wireless"}]
[null,null,{"$f":"Overview!C45","v":"IP DECT Base stations (incl. Accessories)"},{"$f":"Overview!D45","v":0},null,0]
[null,null,{"$f":"Overview!C46","v":"IP DECT Handsets ((incl. Accessories)"},{"$f":"Overview!D46","v":0},null,0]
[null,null,{"$f":"Overview!C47","v":"Special DECT Handsets (IP81)"},{"$f":"Overview!D47","v":0},null,0]
[null,null,{"$f":"Overview!C48","v":"WLAN Phone + Accessories"},{"$f":"Overview!D48","v":0},null,0]
[{"$f":"Overview!A49","v":"Total Wireless"},null,null,{"$f":"SUM(D54:D57)","v":0},null,{"$f":"SUM(F54:F57)","v":0}]
[{"$f":"Overview!A51","v":"Service"}]
[null,null,{"$f":"Overview!C52","v":"Warranty Extensions"},{"$f":"Overview!D52","v":0},null,0]
[null,null,{"$f":"Overview!C53","v":"Silver Maintenance"},{"$f":"Overview!D53","v":0},null,0]
[null,null,{"$f":"Overview!C54","v":"Gold Maintenance"},{"$f":"Overview!D54","v":0},null,0]
[null,null,{"$f":"Overview!C55","v":"Gold onsite Maintenance"},{"$f":"Overview!D55","v":0},null,0]
[{"$f":"Overview!A56","v":"Total Service"},null,null,{"$f":"SUM(D60:D63)","v":0},null,{"$f":"SUM(F60:F63)","v":0}]
[{"$f":"Overview!A58","v":"Third Party"}]
[null,null,{"$f":"Overview!C59","v":"Estos"},{"$f":"Overview!D59","v":0},null,0]
[null,null,{"$f":"Overview!C60","v":"XCAPI"},{"$f":"Overview!D60","v":0},null,0]
[{"$f":"Overview!A61","v":"Total 3rd Party"},null,null,{"$f":"SUM(D66:D67)","v":0},null,{"$f":"SUM(F66:F67)","v":0}]
["Onsite Service"]
[null,null,"Implementiation",0,null,0]
[null,null,"Configuration",0,null,0]
[null,null,"usw.",0,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
["Total Onsite Service",null,null,{"$f":"SUM(D69:D74)","v":0},null,{"$f":"SUM(F69:F74)","v":0}]
[]
["Sum",null,null,{"$f":"D25+D30+D40+D43+D50+D52+D58+D64+D68+D75","v":0},null,{"$f":"F25+F30+F40+F43+F50+F52+F58+F64+F68+F75","v":0}]

{"sheet":"Marge Reseller","index":9,"n_rows":233,"n_cols":10,"rows_kept":233,"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"}]
[{"$f":"'Customer Offer'!A5:B5","v":"Customer"},null,{"$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":"2018-09-03"}]
[{"$f":"'Customer Offer'!A7:B7","v":"Valid until"},null,{"$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":0.08}]
[{"$f":"'Customer Offer'!A13:B13","v":"Discount 4 (e.g. Service)"},null,{"$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,"iAR Partner",null,"Beware: The customer discounts are automatically taken from `Customer Offer'"]
["Your Discount",null,{"$f":"IF(C18=\"\",0,IF(C18=\"Reseller\",0.1,IF(C18=\"iAS Partner\",0.2,IF(C18=\"iAR Partner\",0.3,))))","v":0.3},null,"Beware: The reseller discounts can be changed manually"]
[]
["Article",null,null,"RRP","Discount Customer","Offer Customer","Discount Reseller","Purchase price Reseller","Margin %","Contribution Margin in €"]
[{"$f":"Overview!A4","v":"Hardware"}]
[null,null,{"$f":"Overview!C5","v":"Gateways (incl. Accessories, w/o interfaces)"},{"$f":"Overview!D5","v":0},{"$f":"'Customer Offer'!E20","v":0},{"$f":"D23-(D23*E23)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D23-(D23*G23)","v":0},{"$f":"IF(F23=0,\"0\",(F23/H23*100-100)/100)","v":"0"},{"$f":"F23-H23","v":0}]
[null,null,{"$f":"Overview!C6","v":"PRI, BRI and Channel Licenses "},{"$f":"Overview!D6","v":0},{"$f":"'Customer Offer'!E21","v":0},{"$f":"D24-(D24*E24)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D24-(D24*G24)","v":0},{"$f":"IF(F24=0,\"0\",(F24/H24*100-100)/100)","v":"0"},{"$f":"F24-H24","v":0}]
[null,null,{"$f":"Overview!C7","v":"IP Phones (incl. Accessories)"},{"$f":"Overview!D7","v":0},{"$f":"'Customer Offer'!E22","v":0},{"$f":"D25-(D25*E25)","v":0},0.3,{"$f":"D25-(D25*G25)","v":0},{"$f":"IF(F25=0,\"0\",(F25/H25*100-100)/100)","v":"0"},{"$f":"F25-H25","v":0}]
[null,null,{"$f":"Overview!C8","v":"Analogue Adapter (incl. Accessories)"},{"$f":"Overview!D8","v":0},{"$f":"'Customer Offer'!E23","v":0},0,0.3,0,{"$f":"IF(F26=0,\"0\",(F26/H26*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C9","v":"Power Supply (PSU, PoE Adapter, Power coord)"},{"$f":"Overview!D9","v":0},{"$f":"'Customer Offer'!E24","v":0},0,0.3,0,{"$f":"IF(F27=0,\"0\",(F27/H27*100-100)/100)","v":"0"},0]
[{"$f":"Overview!A10","v":"Total Hardware"},null,null,{"$f":"SUM(D23:D27)","v":0},null,{"$f":"SUM(F23:F27)","v":0},null,{"$f":"SUM(H23:H27)","v":0},null,{"$f":"SUM(J23:J27)","v":0}]
[{"$f":"Overview!A12","v":"PBX Licenses"}]
[null,null,{"$f":"Overview!C13","v":"PBX Port Licenses"},{"$f":"Overview!D13","v":0},{"$f":"'Customer Offer'!E27","v":0},{"$f":"D30-(D30*E30)","v":0},{"$f":"$C$19","v":0.3},0,{"$f":"IF(F30=0,\"0\",(F30/H30*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C14","v":"Standby Licenses"},{"$f":"Overview!D14","v":0},{"$f":"'Customer Offer'!E28","v":0},0,{"$f":"$C$19","v":0.3},0,{"$f":"IF(F31=0,\"0\",(F31/H31*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C15","v":"IPVA Licenses"},{"$f":"Overview!D15","v":0},{"$f":"'Customer Offer'!E29","v":0},0,0.3,0,"0",0]
[{"$f":"Overview!A16","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}]
[{"$f":"Overview!A18","v":"UC Licenses"}]
[null,null,{"$f":"Overview!C19","v":"Voicemail Licenses"},{"$f":"Overview!D19","v":0},{"$f":"'Customer Offer'!E32","v":0},0,{"$f":"$C$19","v":0.3},0,{"$f":"IF(F35=0,\"0\",(F35/H35*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C20","v":"myPBX Licenses"},{"$f":"Overview!D20","v":0},{"$f":"'Customer Offer'!E33","v":0},0,0.3,0,"0",0]
[null,null,{"$f":"Overview!C21","v":"Video Licenses"},{"$f":"Overview!D21","v":0},{"$f":"'Customer Offer'!E34","v":0},0,0.3,0,"0",0]
[null,null,{"$f":"Overview!C22","v":"Mobility Licenses"},{"$f":"Overview!D22","v":0},{"$f":"'Customer Offer'!E35","v":0},0,0.3,0,"0",0]
[null,null,{"$f":"Overview!C23","v":"Fax Licenses"},{"$f":"Overview!D23","v":0},{"$f":"'Customer Offer'!E36","v":0},0,0.3,0,"0",0]
[null,null,{"$f":"Overview!C24","v":"Application Sharing Licenses"},{"$f":"Overview!D24","v":0},{"$f":"'Customer Offer'!E37","v":0},0,0.3,0,"0",0]
[null,null,{"$f":"Overview!C25","v":"UC Licenses"},{"$f":"Overview!D25","v":0},{"$f":"'Customer Offer'!E38","v":0},0,0.3,0,"0",0]
[null,null,{"$f":"Overview!C26","v":"WebRTC Channel-Licenses"},{"$f":"Overview!D26","v":0},{"$f":"'Customer Offer'!E39","v":0},{"$f":"D42-(D42*E42)","v":0},0.3,{"$f":"D42-(D42*G42)","v":0},{"$f":"IF(F42=0,\"0\",(F42/H42*100-100)/100)","v":"0"},{"$f":"F42-H42","v":0}]
[{"$f":"Overview!A27","v":"Total UC Licenses"},null,null,{"$f":"SUM(D35:D42)","v":0},null,{"$f":"SUM(F35:F42)","v":0},null,{"$f":"SUM(H35:H42)","v":0},null,{"$f":"SUM(J35:J42)","v":0}]
[{"$f":"Overview!A29","v":"App Licenses"}]
[null,null,{"$f":"Overview!C30","v":"Conferencing App License"},{"$f":"Overview!D30","v":0},{"$f":"'Customer Offer'!E42","v":0},{"$f":"D45-(D45*E45)","v":0},{"$f":"$C$19","v":0.3},{"$f":"D45-(D45*G45)","v":0},{"$f":"IF(F45=0,\"0\",(F45/H45*100-100)/100)","v":"0"},{"$f":"F45-H45","v":0}]
[{"$f":"Overview!A31","v":"Total App Licenses"},null,null,{"$f":"SUM(D45:D45)","v":0},null,{"$f":"SUM(F45:F45)","v":0},null,{"$f":"SUM(H45:H45)","v":0},null,{"$f":"SUM(J45:J45)","v":0}]
[{"$f":"Overview!A33","v":"Application Licenses"}]
[null,null,{"$f":"Overview!C34","v":"Softwarephone Licenses"},{"$f":"Overview!D34","v":0},{"$f":"'Customer Offer'!E45","v":0},0,{"$f":"$C$19","v":0.3},0,{"$f":"IF(F48=0,\"0\",(F48/H48*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C35","v":"Queue Monitor Licenses"},{"$f":"Overview!D35","v":0},{"$f":"'Customer Offer'!E46","v":0},0,0.3,0,"0",0]
[null,null,{"$f":"Overview!C36","v":"Operator Licenses"},{"$f":"Overview!D36","v":0},{"$f":"'Customer Offer'!E47","v":0},0,0.3,0,"0",0]
[null,null,{"$f":"Overview!C37","v":"Reporting Licenses"},{"$f":"Overview!D37","v":0},{"$f":"'Customer Offer'!E48","v":0},0,0.3,{"$f":"D51-(D51*G51)","v":0},"0",{"$f":"F51-H51","v":0}]
[null,null,{"$f":"Overview!C38","v":"VoiceRecording Licenses"},{"$f":"Overview!D38","v":0},{"$f":"'Customer Offer'!E49","v":0},0,0.3,0,"0",0]
[{"$f":"Overview!A39","v":"Total Application Licenses"},null,null,{"$f":"SUM(D48:D52)","v":0},null,{"$f":"SUM(F48:F52)","v":0},null,{"$f":"SUM(H48:H52)","v":0},"0",{"$f":"SUM(J48:J52)","v":0}]
[{"$f":"Overview!A41","v":"Software Service for"},{"$f":"Overview!B41","v":0},{"$f":"Overview!C41","v":"year[s]"},{"$f":"Overview!D42","v":0},{"$f":"'Customer Offer'!E51","v":0},{"$f":"D54-(D54*E54)","v":0},0.3,{"$f":"D54-(D54*G54)","v":0},{"$f":"IF(F54=0,\"0\",(F54/H54*100-100)/100)","v":"0"},{"$f":"F54-H54","v":0}]
[{"$f":"Overview!A42","v":"Total Software Service"},null,null,{"$f":"SUM(D54)","v":0},null,{"$f":"SUM(F54)","v":0},null,{"$f":"SUM(H54)","v":0},null,{"$f":"SUM(J54)","v":0}]
[{"$f":"Overview!A44","v":"Wireless"}]
[null,null,{"$f":"Overview!C45","v":"IP DECT Base stations (incl. Accessories)"},{"$f":"Overview!D45","v":0},{"$f":"'Customer Offer'!E54","v":0},0,{"$f":"$C$19","v":0.3},0,{"$f":"IF(F57=0,\"0\",(F57/H57*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C46","v":"IP DECT Handsets ((incl. Accessories)"},{"$f":"Overview!D46","v":0},{"$f":"'Customer Offer'!E55","v":0},0,0.3,0,"0",0]
[null,null,{"$f":"Overview!C47","v":"Special DECT Handsets (IP81)"},{"$f":"Overview!D47","v":0},{"$f":"'Customer Offer'!E56","v":0},0,0.3,0,"0",0]
[null,null,{"$f":"Overview!C48","v":"WLAN Phone + Accessories"},{"$f":"Overview!D48","v":0},{"$f":"'Customer Offer'!E57","v":0},0,{"$f":"$C$19","v":0.3},0,"0",0]
[{"$f":"Overview!A49","v":"Total Wireless"},null,null,{"$f":"SUM(D57:D60)","v":0},null,{"$f":"SUM(F57:F60)","v":0},null,{"$f":"SUM(H57:H60)","v":0},null,{"$f":"SUM(J57:J60)","v":0}]
[{"$f":"Overview!A51","v":"Service"}]
[null,null,{"$f":"Overview!C52","v":"Warranty Extensions"},{"$f":"Overview!D52","v":0},{"$f":"'Customer Offer'!E60","v":0},0,{"$f":"$C$19","v":0.3},0,{"$f":"IF(F63=0,\"0\",(F63/H63*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C53","v":"Silver Maintenance"},{"$f":"Overview!D53","v":0},{"$f":"'Customer Offer'!E61","v":0},0,{"$f":"$C$19","v":0.3},0,"0",0]
[null,null,{"$f":"Overview!C54","v":"Gold Maintenance"},{"$f":"Overview!D54","v":0},{"$f":"'Customer Offer'!E62","v":0},0,{"$f":"$C$19","v":0.3},0,"0",0]
[null,null,{"$f":"Overview!C55","v":"Gold onsite Maintenance"},{"$f":"Overview!D55","v":0},{"$f":"'Customer Offer'!E63","v":0},0,{"$f":"$C$19","v":0.3},0,"0",0]
[{"$f":"Overview!A56","v":"Total Service"},null,null,{"$f":"SUM(D63:D66)","v":0},null,{"$f":"SUM(F63:F66)","v":0},null,{"$f":"SUM(H63:H66)","v":0},null,{"$f":"SUM(J63:J66)","v":0}]
[{"$f":"Overview!A58","v":"Third Party"}]
[null,null,{"$f":"Overview!C59","v":"Estos"},{"$f":"Overview!D59","v":0},{"$f":"'Customer Offer'!E66","v":0},0,{"$f":"$C$19","v":0.3},0,{"$f":"IF(F69=0,\"0\",(F69/H69*100-100)/100)","v":"0"},0]
[null,null,{"$f":"Overview!C60","v":"XCAPI"},{"$f":"Overview!D60","v":0},{"$f":"'Customer Offer'!E67","v":0},0,{"$f":"$C$19","v":0.3},0,"0",0]
[{"$f":"Overview!A61","v":"Total 3rd Party"},null,null,{"$f":"SUM(D69:D70)","v":0},null,{"$f":"SUM(F69:F70)","v":0},null,{"$f":"SUM(H69:H70)","v":0},null,{"$f":"SUM(J69:J70)","v":0}]
[{"$f":"'Customer Offer'!A69","v":"Onsite Service"}]
[null,null,{"$f":"'Customer Offer'!C70","v":"Implementiation"},{"$f":"'Customer Offer'!D70","v":0},{"$f":"'Customer Offer'!E70","v":0},0,null,null,null,0]
[null,null,{"$f":"'Customer Offer'!C71","v":"Configuration"},{"$f":"'Customer Offer'!D71","v":0},{"$f":"'Customer Offer'!E71","v":0},0,null,null,null,0]
[null,null,{"$f":"'Customer Offer'!C72","v":"usw."},{"$f":"'Customer Offer'!D72","v":0},{"$f":"'Customer Offer'!E72","v":0},0,null,null,null,0]
[null,null,null,{"$f":"'Customer Offer'!D73","v":0},{"$f":"'Customer Offer'!E73","v":0},0,null,null,null,0]
[null,null,null,null,{"$f":"'Customer Offer'!E74","v":0},0,null,null,null,{"$f":"F77-H77","v":0}]
[{"$f":"'Customer Offer'!A75","v":"Total Onsite Service"},null,null,{"$f":"SUM(D73:D77)","v":0},null,{"$f":"SUM(F73:F77)","v":0},null,{"$f":"SUM(H73:H77)","v":0},null,{"$f":"SUM(J73:J77)","v":0}]
[]
["Sum",null,null,{"$f":"D28+D33+D43+D46+D53+D55+D61+D67+D71+D78","v":0},null,{"$f":"F28+F33+F43+F46+F53+F55+F61+F67+F71+F78","v":0},null,{"$f":"H28+H33+H43+H46+H53+H55+H61+H67+H71+H78","v":0},null,{"$f":"J28+J33+J43+J46+J53+J55+J61+J67+J71+J78","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Reseller"]
[null,null,null,null,null,null,"iAS Partner"]
[null,null,null,null,null,null,"iAR Partner"]

{"sheet":"Print View total","index":10,"n_rows":260,"n_cols":9,"rows_kept":260,"cut":false,"hidden":false,"merged":[]}
["Print view total "]
[{"$f":"Hardware!D78","v":"Article number"},"Article",{"$f":"Hardware!F78","v":"RRP in EUR"},null,{"$f":"Hardware!H78","v":"Total in EUR"},"Discount","EK Reseller","Discount","EK Distri"]
[{"$f":"Hardware!D79","v":"01-00311-001"},{"$f":"Hardware!E79","v":"IP311 VOIP-Gateway"},{"$f":"Hardware!F79","v":450},{"$f":"Hardware!G79","v":0},{"$f":"Hardware!H79","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E3-(E3*F3)","v":0},0.42,{"$f":"E3-(E3*H3)","v":0}]
[{"$f":"Hardware!D80","v":"01-00411-001"},{"$f":"Hardware!E80","v":"IP411 VOIP-Gateway"},{"$f":"Hardware!F80","v":450},{"$f":"Hardware!G80","v":0},{"$f":"Hardware!H80","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E4-(E4*F4)","v":0},0.42,{"$f":"E4-(E4*H4)","v":0}]
[{"$f":"Hardware!D81","v":"01-00811-001"},{"$f":"Hardware!E81","v":"IP811 VOIP-Gateway"},{"$f":"Hardware!F81","v":750},{"$f":"Hardware!G81","v":0},{"$f":"Hardware!H81","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D82","v":"01-03011-001"},{"$f":"Hardware!E82","v":"IP3011 VOIP-Gateway"},{"$f":"Hardware!F82","v":1750},{"$f":"Hardware!G82","v":0},{"$f":"Hardware!H82","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D83","v":"01-06010-002"},{"$f":"Hardware!E83","v":"IP6010 VOIP-Gateway"},{"$f":"Hardware!F83","v":4800},{"$f":"Hardware!G83","v":0},{"$f":"Hardware!H83","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D84","v":"01-01130-001"},{"$f":"Hardware!E84","v":"IP1130 VOIP-Gateway"},{"$f":"Hardware!F84","v":1400},{"$f":"Hardware!G84","v":0},{"$f":"Hardware!H84","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D85","v":"01-00011-001"},{"$f":"Hardware!E85","v":"IP0011 VOIP-Gateway"},{"$f":"Hardware!F85","v":490},{"$f":"Hardware!G85","v":0},{"$f":"Hardware!H85","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D86","v":"01-00038-001"},{"$f":"Hardware!E86","v":"IP38 FXO-Gateway"},{"$f":"Hardware!F86","v":535},{"$f":"Hardware!G86","v":0},{"$f":"Hardware!H86","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D87","v":"01-00500-003"},{"$f":"Hardware!E87","v":"License for 1 PRI interface"},{"$f":"Hardware!F87","v":700},{"$f":"Hardware!G87","v":0},{"$f":"Hardware!H87","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D88","v":"01-00500-002"},{"$f":"Hardware!E88","v":"License for 1 BRI interface"},{"$f":"Hardware!F88","v":50},{"$f":"Hardware!G88","v":0},{"$f":"Hardware!H88","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D89","v":"01-00500-004"},{"$f":"Hardware!E89","v":"Channel License for one conference or ISDN channel"},{"$f":"Hardware!F89","v":30},{"$f":"Hardware!G89","v":0},{"$f":"Hardware!H89","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D90","v":"01-00999-001"},{"$f":"Hardware!E90","v":"19'' Rack"},{"$f":"Hardware!F90","v":85},{"$f":"Hardware!G90","v":0},{"$f":"Hardware!H90","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D91","v":"01-00222-001"},{"$f":"Hardware!E91","v":"IP222 IP-Phone (black)"},{"$f":"Hardware!F91","v":199},{"$f":"Hardware!G91","v":0},{"$f":"Hardware!H91","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D92","v":"01-00222-002"},{"$f":"Hardware!E92","v":"IP222 IP-Phone (white)"},{"$f":"Hardware!F92","v":229},{"$f":"Hardware!G92","v":0},{"$f":"Hardware!H92","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D93","v":"01-00232-001"},{"$f":"Hardware!E93","v":"IP232 IP-Phone (black)"},{"$f":"Hardware!F93","v":254},{"$f":"Hardware!G93","v":0},{"$f":"Hardware!H93","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D94","v":"01-00232-002"},{"$f":"Hardware!E94","v":"IP232 IP-Phone (white)"},{"$f":"Hardware!F94","v":278},{"$f":"Hardware!G94","v":0},{"$f":"Hardware!H94","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D95","v":"01-00111-001"},{"$f":"Hardware!E95","v":"IP111 IP-Phone"},{"$f":"Hardware!F95","v":99},{"$f":"Hardware!G95","v":0},{"$f":"Hardware!H95","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D96","v":"01-00112-001"},{"$f":"Hardware!E96","v":"IP112 IP-Phone"},{"$f":"Hardware!F96","v":143},{"$f":"Hardware!G96","v":0},{"$f":"Hardware!H96","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D97","v":"01-00241-001"},{"$f":"Hardware!E97","v":"IP241 IP-Phone"},{"$f":"Hardware!F97","v":239},{"$f":"Hardware!G97","v":0},{"$f":"Hardware!H97","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D98","v":"01-00150-001"},{"$f":"Hardware!E98","v":"IP150 IP-Phone"},{"$f":"Hardware!F98","v":860},{"$f":"Hardware!G98","v":0},{"$f":"Hardware!H98","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D99","v":"01-00150-010"},{"$f":"Hardware!E99","v":"IP150 IP-Phone incl. headset"},{"$f":"Hardware!F99","v":1990},{"$f":"Hardware!G99","v":0},{"$f":"Hardware!H99","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D100","v":"01-002X2-001"},{"$f":"Hardware!E100","v":"IP2X2-X Individual key module (black)"},{"$f":"Hardware!F100","v":175},{"$f":"Hardware!G100","v":0},{"$f":"Hardware!H100","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D101","v":"01-002X2-002"},{"$f":"Hardware!E101","v":"IP2X2-X Individual key module (white)"},{"$f":"Hardware!F101","v":195},{"$f":"Hardware!G101","v":0},{"$f":"Hardware!H101","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D102","v":"03-002X2-001"},{"$f":"Hardware!E102","v":"base (long) IP2x2-X for one phone IP222 or IP232 including one individual key module"},{"$f":"Hardware!F102","v":25},{"$f":"Hardware!G102","v":0},{"$f":"Hardware!H102","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D103","v":"03-002X2-002"},{"$f":"Hardware!E103","v":"base (long) IP2x2-X for one phone IP222 or IP232 including two individual key modules"},{"$f":"Hardware!F103","v":50},{"$f":"Hardware!G103","v":0},{"$f":"Hardware!H103","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D104","v":"01-00230-001"},{"$f":"Hardware!E104","v":"Individual key module for IP230, IP240, IP241"},{"$f":"Hardware!F104","v":99},{"$f":"Hardware!G104","v":0},{"$f":"Hardware!H104","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D105","v":"01-00029-003"},{"$f":"Hardware!E105","v":"IP29-2 - Analogue Adapter"},{"$f":"Hardware!F105","v":280},{"$f":"Hardware!G105","v":0},{"$f":"Hardware!H105","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D106","v":"01-00029-004"},{"$f":"Hardware!E106","v":"IP29-4 - Analogue Adapter"},{"$f":"Hardware!F106","v":435},{"$f":"Hardware!G106","v":0},{"$f":"Hardware!H106","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D107","v":"01-00029-001"},{"$f":"Hardware!E107","v":"IP29 - Analogue Adapter"},{"$f":"Hardware!F107","v":535},{"$f":"Hardware!G107","v":0},{"$f":"Hardware!H107","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D108","v":"88-00010-056"},{"$f":"Hardware!E108","v":"IP29 Combipackage (2 x IP29 + 19\"- Rack)"},{"$f":"Hardware!F108","v":930},{"$f":"Hardware!G108","v":0},{"$f":"Hardware!H108","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D109","v":"03-00010-004"},{"$f":"Hardware!E109","v":"12 V power supply"},{"$f":"Hardware!F109","v":18},{"$f":"Hardware!G109","v":0},{"$f":"Hardware!H109","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D110","v":"03-00010-231"},{"$f":"Hardware!E110","v":"PoE Adapter Gigabit"},{"$f":"Hardware!F110","v":59},{"$f":"Hardware!G110","v":0},{"$f":"Hardware!H110","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D111","v":"03-00010-002"},{"$f":"Hardware!E111","v":"12 V power supply int."},{"$f":"Hardware!F111","v":28},{"$f":"Hardware!G111","v":0},{"$f":"Hardware!H111","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D112","v":"03-00010-009"},{"$f":"Hardware!E112","v":"mSata 32GB"},{"$f":"Hardware!F112","v":55},{"$f":"Hardware!G112","v":0},{"$f":"Hardware!H112","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D113","v":"03-00010-010"},{"$f":"Hardware!E113","v":"mSata 128GB"},{"$f":"Hardware!F113","v":140},{"$f":"Hardware!G113","v":0},{"$f":"Hardware!H113","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Hardware!D114","v":"03-00010-011"},{"$f":"Hardware!E114","v":"mSata 256GB"},{"$f":"Hardware!F114","v":273},{"$f":"Hardware!G114","v":0},{"$f":"Hardware!H114","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[]
[{"$f":"Software!C60","v":"02-00039-002"},{"$f":"Software!D60","v":"v12 Port-Lic Standard"},{"$f":"Software!F60","v":49},{"$f":"Software!G60","v":0},{"$f":"Software!H60","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C62","v":"02-00039-003"},{"$f":"Software!D62","v":"v12 Port-Lic min500"},{"$f":"Software!F62","v":44},{"$f":"Software!G62","v":0},{"$f":"Software!H62","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C64","v":"02-00039-004"},{"$f":"Software!D64","v":"v12 Port-Lic min1000"},{"$f":"Software!F64","v":35},{"$f":"Software!G64","v":0},{"$f":"Software!H64","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C66","v":"02-00039-005"},{"$f":"Software!D66","v":"v12 Port-Lic min2000"},{"$f":"Software!F66","v":30},{"$f":"Software!G66","v":0},{"$f":"Software!H66","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C68","v":"02-00039-006"},{"$f":"Software!D68","v":"v12 Port-Lic min5000"},{"$f":"Software!F68","v":27},{"$f":"Software!G68","v":0},{"$f":"Software!H68","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C69","v":"02-00040-002"},{"$f":"Software!D69","v":"v12 Standby-Lic Standard"},{"$f":"Software!F69","v":9.8000000000000007},{"$f":"Software!G69","v":0},{"$f":"Software!H69","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C70","v":"02-00040-003"},{"$f":"Software!D70","v":"v12 Standby-Lic min500"},{"$f":"Software!F70","v":8.8000000000000007},{"$f":"Software!G70","v":0},{"$f":"Software!H70","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C71","v":"02-00040-004"},{"$f":"Software!D71","v":"v12 Standby-Lic min1000"},{"$f":"Software!F71","v":7},{"$f":"Software!G71","v":0},{"$f":"Software!H71","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C72","v":"02-00040-005"},{"$f":"Software!D72","v":"v12 Standby-Lic min2000"},{"$f":"Software!F72","v":6},{"$f":"Software!G72","v":0},{"$f":"Software!H72","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C73","v":"02-00040-006"},{"$f":"Software!D73","v":"v12 Standby-Lic min5000"},{"$f":"Software!F73","v":5.4},{"$f":"Software!G73","v":0},{"$f":"Software!H73","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C74","v":"02-00043-002"},{"$f":"Software!D74","v":"v12 IPVA-Lic"},{"$f":"Software!F74","v":5},{"$f":"Software!G74","v":0},{"$f":"Software!H74","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[]
[{"$f":"Software!C76","v":"02-00041-004"},{"$f":"Software!D76","v":"v12 Voicemail-User-Lic"},{"$f":"Software!F76","v":10},{"$f":"Software!G76","v":0},{"$f":"Software!H76","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C77","v":"02-00031-001"},{"$f":"Software!D77","v":"v12 myPBX-Lic"},{"$f":"Software!F77","v":35},{"$f":"Software!G77","v":0},{"$f":"Software!H77","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C78","v":"02-00032-001"},{"$f":"Software!D78","v":"v12 Video-Lic"},{"$f":"Software!F78","v":15},{"$f":"Software!G78","v":0},{"$f":"Software!H78","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C79","v":"02-00027-005"},{"$f":"Software!D79","v":"v12 Mobility-Lic"},{"$f":"Software!F79","v":30},{"$f":"Software!G79","v":0},{"$f":"Software!H79","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C80","v":"02-00030-001"},{"$f":"Software!D80","v":"v12 Fax-Lic"},{"$f":"Software!F80","v":10},{"$f":"Software!G80","v":0},{"$f":"Software!H80","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C81","v":"02-00045-001"},{"$f":"Software!D81","v":"v12 AppSharing-Lic"},{"$f":"Software!F81","v":15},{"$f":"Software!G81","v":0},{"$f":"Software!H81","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C82","v":"02-00044-001"},{"$f":"Software!D82","v":"v12 UC-Lic"},{"$f":"Software!F82","v":58},{"$f":"Software!G82","v":0},{"$f":"Software!H82","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C83","v":"02-00047-001"},{"$f":"Software!D83","v":"v12 WebRTC Channel-Lic"},{"$f":"Software!F83","v":30},{"$f":"Software!G83","v":0},{"$f":"Software!H83","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[]
[{"$f":"Software!C85","v":"02-00050-001"},{"$f":"Software!D85","v":"v12 Conferencing App-Lic"},{"$f":"Software!F85","v":5},{"$f":"Software!G85","v":0},{"$f":"Software!H85","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[]
[{"$f":"Software!C87","v":"02-00043-001"},{"$f":"Software!D87","v":"v12 Softwarephone"},{"$f":"Software!F87","v":20},{"$f":"Software!G87","v":0},{"$f":"Software!H87","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C88","v":"02-00027-007"},{"$f":"Software!D88","v":"v12 Queue Monitor"},{"$f":"Software!F88","v":245},{"$f":"Software!G88","v":0},{"$f":"Software!H88","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C89","v":"02-00027-006"},{"$f":"Software!D89","v":"v12 Operator"},{"$f":"Software!F89","v":1400},{"$f":"Software!G89","v":0},{"$f":"Software!H89","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C90","v":"02-00042-002"},{"$f":"Software!D90","v":"v12 Reporting-Lic "},{"$f":"Software!F90","v":5},{"$f":"Software!G90","v":0},{"$f":"Software!H90","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E66-(E66*F66)","v":0},0.42,{"$f":"E66-(E66*H66)","v":0}]
[{"$f":"Software!C91","v":"02-00027-008    "},{"$f":"Software!D91","v":"v12 innovaphone Recording Base Lic"},{"$f":"Software!F91","v":499},{"$f":"Software!G91","v":0},{"$f":"Software!H91","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C92","v":"02-00027-009    "},{"$f":"Software!D92","v":"v12 innovaphone Recording User Lic"},{"$f":"Software!F92","v":49},{"$f":"Software!G92","v":0},{"$f":"Software!H92","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Software!C97","v":"02-00023-002"},{"$f":"Software!D97","v":"Software Service for x-years"},{"$f":"Software!F97","v":0.1},{"$f":"Software!G97","v":0},{"$f":"Software!H97","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[]
[{"$f":"Wireless!B70","v":"50-01202-001"},{"$f":"Wireless!E70","v":"IP1202"},{"$f":"Wireless!G70","v":650},{"$f":"Wireless!H70","v":0},{"$f":"Wireless!I70","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B71","v":"50-01202-002"},{"$f":"Wireless!E71","v":"IP1202/4 "},{"$f":"Wireless!G71","v":425},{"$f":"Wireless!H71","v":0},{"$f":"Wireless!I71","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B72","v":"50-01202-003"},{"$f":"Wireless!E72","v":"IP1202e"},{"$f":"Wireless!G72","v":800},{"$f":"Wireless!H72","v":0},{"$f":"Wireless!I72","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B73","v":"50-00060-019"},{"$f":"Wireless!E73","v":"DECT SARI Zertifikat"},{"$f":"Wireless!G73","v":40},{"$f":"Wireless!H73","v":0},{"$f":"Wireless!I73","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B74","v":"50-00060-017"},{"$f":"Wireless!E74","v":"DECT PSU IP1202 / IP1202e EU"},{"$f":"Wireless!G74","v":73},{"$f":"Wireless!H74","v":0},{"$f":"Wireless!I74","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B75","v":"50-00060-018"},{"$f":"Wireless!E75","v":"DECT PSU IP1202 / IP1202e UK"},{"$f":"Wireless!G75","v":73},{"$f":"Wireless!H75","v":0},{"$f":"Wireless!I75","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B76","v":"50-01202-004"},{"$f":"Wireless!E76","v":"IP1202e Dual-Directional-Antenna"},{"$f":"Wireless!G76","v":250},{"$f":"Wireless!H76","v":0},{"$f":"Wireless!I76","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B77","v":"50-01202-005"},{"$f":"Wireless!E77","v":"IP1202e Single-Directional-Antenna"},{"$f":"Wireless!G77","v":150},{"$f":"Wireless!H77","v":0},{"$f":"Wireless!I77","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B78","v":"50-01202-006"},{"$f":"Wireless!E78","v":"IP1202e Omni-Directional-Antenna"},{"$f":"Wireless!G78","v":125},{"$f":"Wireless!H78","v":0},{"$f":"Wireless!I78","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B79","v":"50-01202-007"},{"$f":"Wireless!E79","v":"IP1202 / IP1202e / 1202/4 additional casing"},{"$f":"Wireless!G79","v":530},{"$f":"Wireless!H79","v":0},{"$f":"Wireless!I79","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B80","v":"50-01202-008"},{"$f":"Wireless!E80","v":"IP1202e additional casing with heat tracing"},{"$f":"Wireless!G80","v":1180},{"$f":"Wireless!H80","v":0},{"$f":"Wireless!I80","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B81","v":"50-00064-004"},{"$f":"Wireless!E81","v":"IP64"},{"$f":"Wireless!G81","v":99},{"$f":"Wireless!H81","v":0},{"$f":"Wireless!I81","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B82","v":"50-00065-001"},{"$f":"Wireless!E82","v":"IP65"},{"$f":"Wireless!G82","v":225},{"$f":"Wireless!H82","v":0},{"$f":"Wireless!I82","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B83","v":"50-00060-001"},{"$f":"Wireless!E83","v":"Charger and PSU IP64 / IP65 EU"},{"$f":"Wireless!G83","v":35},{"$f":"Wireless!H83","v":0},{"$f":"Wireless!I83","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B84","v":"50-00060-002"},{"$f":"Wireless!E84","v":"Charger and PSU IP64/IP65 UK/US/AUS"},{"$f":"Wireless!G84","v":35},{"$f":"Wireless!H84","v":0},{"$f":"Wireless!I84","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B85","v":"50-00060-005"},{"$f":"Wireless!E85","v":"DECT Battery IP64"},{"$f":"Wireless!G85","v":14},{"$f":"Wireless!H85","v":0},{"$f":"Wireless!I85","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B86","v":"50-00060-006"},{"$f":"Wireless!E86","v":"Multicharger IP64 / IP65"},{"$f":"Wireless!G86","v":450},{"$f":"Wireless!H86","v":0},{"$f":"Wireless!I86","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B87","v":"50-00060-023"},{"$f":"Wireless!E87","v":"Battery Multicharger IP65"},{"$f":"Wireless!G87","v":450},{"$f":"Wireless!H87","v":0},{"$f":"Wireless!I87","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B88","v":"50-00060-028"},{"$f":"Wireless!E88","v":"Battery IP65"},{"$f":"Wireless!G88","v":20.5},{"$f":"Wireless!H88","v":0},{"$f":"Wireless!I88","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B89","v":"50-00060-025"},{"$f":"Wireless!E89","v":"Swivel Clip IP65"},{"$f":"Wireless!G89","v":11.5},{"$f":"Wireless!H89","v":0},{"$f":"Wireless!I89","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B90","v":"50-00060-010"},{"$f":"Wireless!E90","v":"Security chain IP64 / IP65"},{"$f":"Wireless!G90","v":9},{"$f":"Wireless!H90","v":0},{"$f":"Wireless!I90","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B91","v":"50-00060-011"},{"$f":"Wireless!E91","v":"Standard belt clip IP64"},{"$f":"Wireless!G91","v":3.5},{"$f":"Wireless!H91","v":0},{"$f":"Wireless!I91","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B92","v":"50-00060-024"},{"$f":"Wireless!E92","v":"Standard belt clip IP65"},{"$f":"Wireless!G92","v":11},{"$f":"Wireless!H92","v":0},{"$f":"Wireless!I92","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B93","v":"50-00060-026"},{"$f":"Wireless!E93","v":"Leather case IP64"},{"$f":"Wireless!G93","v":30},{"$f":"Wireless!H93","v":0},{"$f":"Wireless!I93","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B94","v":"50-00060-027"},{"$f":"Wireless!E94","v":"Leather case IP65"},{"$f":"Wireless!G94","v":42.5},{"$f":"Wireless!H94","v":0},{"$f":"Wireless!I94","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B95","v":"50-00060-030"},{"$f":"Wireless!E95","v":"Headset IP64 / IP65"},{"$f":"Wireless!G95","v":350},{"$f":"Wireless!H95","v":0},{"$f":"Wireless!I95","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B96","v":"50-00060-029"},{"$f":"Wireless!E96","v":"Headset cable with phone jack IP64 / IP65"},{"$f":"Wireless!G96","v":45},{"$f":"Wireless!H96","v":0},{"$f":"Wireless!I96","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B97","v":"50-00060-032"},{"$f":"Wireless!E97","v":"Adapter for headset mono (IP64/IP65)"},{"$f":"Wireless!G97","v":45},{"$f":"Wireless!H97","v":0},{"$f":"Wireless!I97","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E98-(E98*F98)","v":0},0.42,{"$f":"E98-(E98*H98)","v":0}]
[{"$f":"Wireless!B98","v":"50-00060-021"},{"$f":"Wireless!E98","v":"Desktop programming kit IP64 / IP65"},{"$f":"Wireless!G98","v":150},{"$f":"Wireless!H98","v":0},{"$f":"Wireless!I98","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B99","v":"50-00081-001"},{"$f":"Wireless!E99","v":"D81 DECT phone"},{"$f":"Wireless!G99","v":675},{"$f":"Wireless!H99","v":0},{"$f":"Wireless!I99","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B100","v":"50-00081-002"},{"$f":"Wireless!E100","v":"D81 ex. DECT phone"},{"$f":"Wireless!G100","v":1350},{"$f":"Wireless!H100","v":0},{"$f":"Wireless!I100","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B101","v":"50-00081-003"},{"$f":"Wireless!E101","v":"DECT Charger and PSU D81/D81 ex. EU"},{"$f":"Wireless!G101","v":63},{"$f":"Wireless!H101","v":0},{"$f":"Wireless!I101","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B102","v":"50-00081-004"},{"$f":"Wireless!E102","v":"DECT Charger and PSU D81/I62/D81 ex. UK"},{"$f":"Wireless!G102","v":50},{"$f":"Wireless!H102","v":0},{"$f":"Wireless!I102","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B103","v":"50-00081-005"},{"$f":"Wireless!E103","v":"Battery D81"},{"$f":"Wireless!G103","v":100},{"$f":"Wireless!H103","v":0},{"$f":"Wireless!I103","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B104","v":"50-00081-006"},{"$f":"Wireless!E104","v":"Battery D81 ex"},{"$f":"Wireless!G104","v":115},{"$f":"Wireless!H104","v":0},{"$f":"Wireless!I104","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B105","v":"50-00081-007"},{"$f":"Wireless!E105","v":"Battery pack opener D81 ex."},{"$f":"Wireless!G105","v":14},{"$f":"Wireless!H105","v":0},{"$f":"Wireless!I105","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B106","v":"50-00081-009"},{"$f":"Wireless!E106","v":"D81 Belt clip"},{"$f":"Wireless!G106","v":15},{"$f":"Wireless!H106","v":0},{"$f":"Wireless!I106","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B107","v":"50-00081-010"},{"$f":"Wireless!E107","v":"D81 Leather case"},{"$f":"Wireless!G107","v":70},{"$f":"Wireless!H107","v":0},{"$f":"Wireless!I107","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[]
[{"$f":"Wireless!B108","v":"50-00062-001"},{"$f":"Wireless!E108","v":"IP62 WLAN phone"},{"$f":"Wireless!G108","v":336},{"$f":"Wireless!H108","v":0},{"$f":"Wireless!I108","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B109","v":"50-00060-021"},{"$f":"Wireless!E109","v":"Desktop programming kit IP62"},{"$f":"Wireless!G109","v":150},{"$f":"Wireless!H109","v":0},{"$f":"Wireless!I109","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B110","v":"50-00060-001"},{"$f":"Wireless!E110","v":"Charger and PSU IP62 EU"},{"$f":"Wireless!G110","v":35},{"$f":"Wireless!H110","v":0},{"$f":"Wireless!I110","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B111","v":"50-00060-002"},{"$f":"Wireless!E111","v":"Charger and PSU IP62/UK/US/AUS"},{"$f":"Wireless!G111","v":35},{"$f":"Wireless!H111","v":0},{"$f":"Wireless!I111","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B112","v":"50-00060-006"},{"$f":"Wireless!E112","v":"Multicharger IP62"},{"$f":"Wireless!G112","v":450},{"$f":"Wireless!H112","v":0},{"$f":"Wireless!I112","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B113","v":"50-00060-007"},{"$f":"Wireless!E113","v":"Battery Multicharger IP62"},{"$f":"Wireless!G113","v":450},{"$f":"Wireless!H113","v":0},{"$f":"Wireless!I113","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B114","v":"50-00060-008"},{"$f":"Wireless!E114","v":"Battery IP62"},{"$f":"Wireless!G114","v":26},{"$f":"Wireless!H114","v":0},{"$f":"Wireless!I114","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B115","v":"50-00060-009"},{"$f":"Wireless!E115","v":"Swivel Clip IP62"},{"$f":"Wireless!G115","v":11.5},{"$f":"Wireless!H115","v":0},{"$f":"Wireless!I115","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B116","v":"50-00060-010"},{"$f":"Wireless!E116","v":"Security chain IP62"},{"$f":"Wireless!G116","v":9},{"$f":"Wireless!H116","v":0},{"$f":"Wireless!I116","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B117","v":"50-00060-012"},{"$f":"Wireless!E117","v":"Standard belt clip IP62"},{"$f":"Wireless!G117","v":5},{"$f":"Wireless!H117","v":0},{"$f":"Wireless!I117","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B118","v":"50-00060-014"},{"$f":"Wireless!E118","v":"Leather Case IP62"},{"$f":"Wireless!G118","v":27.5},{"$f":"Wireless!H118","v":0},{"$f":"Wireless!I118","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B119","v":"50-00060-015"},{"$f":"Wireless!E119","v":"Headset IP62"},{"$f":"Wireless!G119","v":285},{"$f":"Wireless!H119","v":0},{"$f":"Wireless!I119","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Wireless!B120","v":"50-00060-016"},{"$f":"Wireless!E120","v":"Headset cable with phone jack IP62"},{"$f":"Wireless!G120","v":45},{"$f":"Wireless!H120","v":0},{"$f":"Wireless!I120","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[]
[{"$f":"Warranty!A47","v":"12-00400-063"},{"$f":"Warranty!C47","v":"Warranty Extension on purchase for IP29-2"},{"$f":"Warranty!E47","v":12},{"$f":"Warranty!F47","v":0},{"$f":"Warranty!G47","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A48","v":"12-00400-062"},{"$f":"Warranty!C48","v":"Warranty Extension on purchase for IP29-4"},{"$f":"Warranty!E48","v":17},{"$f":"Warranty!F48","v":0},{"$f":"Warranty!G48","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A49","v":"12-00400-058"},{"$f":"Warranty!C49","v":"Warranty Extension on purchase for IP29"},{"$f":"Warranty!E49","v":19},{"$f":"Warranty!F49","v":0},{"$f":"Warranty!G49","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A50","v":"12-00400-053"},{"$f":"Warranty!C50","v":"Warranty Extension on purchase for IP311"},{"$f":"Warranty!E50","v":16},{"$f":"Warranty!F50","v":0},{"$f":"Warranty!G50","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A51","v":"12-00400-054"},{"$f":"Warranty!C51","v":"Warranty Extension on purchase for IP411"},{"$f":"Warranty!E51","v":16},{"$f":"Warranty!F51","v":0},{"$f":"Warranty!G51","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A52","v":"12-00400-055"},{"$f":"Warranty!C52","v":"Warranty Extension on purchase for IP811"},{"$f":"Warranty!E52","v":27},{"$f":"Warranty!F52","v":0},{"$f":"Warranty!G52","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A53","v":"12-00400-059"},{"$f":"Warranty!C53","v":"Warranty Extension on purchase for IP0011"},{"$f":"Warranty!E53","v":17.5},{"$f":"Warranty!F53","v":0},{"$f":"Warranty!G53","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A54","v":"12-00400-057"},{"$f":"Warranty!C54","v":"Warranty Extension on purchase for IP3011"},{"$f":"Warranty!E54","v":61.5},{"$f":"Warranty!F54","v":0},{"$f":"Warranty!G54","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E131-(E131*F131)","v":0},0.42,{"$f":"E131-(E131*H131)","v":0}]
[{"$f":"Warranty!A55","v":"12-00400-056"},{"$f":"Warranty!C55","v":"Warranty Extension on purchase for IP1130"},{"$f":"Warranty!E55","v":49},{"$f":"Warranty!F55","v":0},{"$f":"Warranty!G55","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A56","v":"12-00400-033"},{"$f":"Warranty!C56","v":"Warranty Extension on purchase for IP6010"},{"$f":"Warranty!E56","v":286},{"$f":"Warranty!F56","v":0},{"$f":"Warranty!G56","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A57","v":"12-00400-046"},{"$f":"Warranty!C57","v":"Warranty Extension on purchase for IP38"},{"$f":"Warranty!E57","v":19},{"$f":"Warranty!F57","v":0},{"$f":"Warranty!G57","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A58","v":"12-00400-048"},{"$f":"Warranty!C58","v":"Warranty Extension on purchase for IP111"},{"$f":"Warranty!E58","v":5.5},{"$f":"Warranty!F58","v":0},{"$f":"Warranty!G58","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A59","v":"12-00400-052"},{"$f":"Warranty!C59","v":"Warranty Extension on purchase for IP112"},{"$f":"Warranty!E59","v":6},{"$f":"Warranty!F59","v":0},{"$f":"Warranty!G59","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A60","v":"12-00400-028"},{"$f":"Warranty!C60","v":"Warranty Extension on purchase for IP222 (black)"},{"$f":"Warranty!E60","v":7},{"$f":"Warranty!F60","v":0},{"$f":"Warranty!G60","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A61","v":"12-00400-044"},{"$f":"Warranty!C61","v":"Warranty Extension on purchase for IP222 (white)"},{"$f":"Warranty!E61","v":9},{"$f":"Warranty!F61","v":0},{"$f":"Warranty!G61","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A62","v":"12-00400-029"},{"$f":"Warranty!C62","v":"Warranty Extension on purchase for IP232 (black)"},{"$f":"Warranty!E62","v":9},{"$f":"Warranty!F62","v":0},{"$f":"Warranty!G62","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A63","v":"12-00400-045"},{"$f":"Warranty!C63","v":"Warranty Extension on purchase for IP232 (white)"},{"$f":"Warranty!E63","v":11},{"$f":"Warranty!F63","v":0},{"$f":"Warranty!G63","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A64","v":"12-00400-049"},{"$f":"Warranty!C64","v":"Warranty Extension on purchase for IP2X2-2 (black)"},{"$f":"Warranty!E64","v":7},{"$f":"Warranty!F64","v":0},{"$f":"Warranty!G64","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A65","v":"12-00400-050"},{"$f":"Warranty!C65","v":"Warranty Extension on purchase for IP2X2-2 (white)"},{"$f":"Warranty!E65","v":8},{"$f":"Warranty!F65","v":0},{"$f":"Warranty!G65","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A66","v":"12-00400-027"},{"$f":"Warranty!C66","v":"Warranty Extension on purchase for IP241"},{"$f":"Warranty!E66","v":8},{"$f":"Warranty!F66","v":0},{"$f":"Warranty!G66","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A67","v":"12-00400-014"},{"$f":"Warranty!C67","v":"Warranty Extension on purchase for IP230-MOD"},{"$f":"Warranty!E67","v":5.5},{"$f":"Warranty!F67","v":0},{"$f":"Warranty!G67","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A68","v":"12-00400-015"},{"$f":"Warranty!C68","v":"Warranty Extension on purchase for IP150"},{"$f":"Warranty!E68","v":27},{"$f":"Warranty!F68","v":0},{"$f":"Warranty!G68","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A69","v":"12-00400-060"},{"$f":"Warranty!C69","v":"Warranty Extension on purchase for IP64"},{"$f":"Warranty!E69","v":3.5},{"$f":"Warranty!F69","v":0},{"$f":"Warranty!G69","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A70","v":"12-00400-061"},{"$f":"Warranty!C70","v":"Warranty Extension on purchase for IP65"},{"$f":"Warranty!E70","v":8},{"$f":"Warranty!F70","v":0},{"$f":"Warranty!G70","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A71","v":"12-00400-036"},{"$f":"Warranty!C71","v":"Warranty Extension on purchase for IP62"},{"$f":"Warranty!E71","v":12},{"$f":"Warranty!F71","v":0},{"$f":"Warranty!G71","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A72","v":"12-00400-040"},{"$f":"Warranty!C72","v":"Warranty Extension on purchase for IP81"},{"$f":"Warranty!E72","v":17.5},{"$f":"Warranty!F72","v":0},{"$f":"Warranty!G72","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A73","v":"12-00400-041"},{"$f":"Warranty!C73","v":"Warranty Extension on purchase for IP81ex"},{"$f":"Warranty!E73","v":32.5},{"$f":"Warranty!F73","v":0},{"$f":"Warranty!G73","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A74","v":"12-00400-038"},{"$f":"Warranty!C74","v":"Warranty Extension on purchase for IP1202"},{"$f":"Warranty!E74","v":31},{"$f":"Warranty!F74","v":0},{"$f":"Warranty!G74","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A75","v":"12-00400-042"},{"$f":"Warranty!C75","v":"Warranty Extension on purchase for IP1202e"},{"$f":"Warranty!E75","v":35.5},{"$f":"Warranty!F75","v":0},{"$f":"Warranty!G75","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A76","v":"12-00400-051"},{"$f":"Warranty!C76","v":"Warranty Extension on purchase for IP1202/4"},{"$f":"Warranty!E76","v":16.5},{"$f":"Warranty!F76","v":0},{"$f":"Warranty!G76","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[]
[{"$f":"Warranty!A78","v":"12-00500-063"},{"$f":"Warranty!C78","v":"Warranty Extension after purchase for IP29-2"},{"$f":"Warranty!E78","v":17},{"$f":"Warranty!F78","v":0},{"$f":"Warranty!G78","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A79","v":"12-00500-062"},{"$f":"Warranty!C79","v":"Warranty Extension after purchase for IP29-4"},{"$f":"Warranty!E79","v":25},{"$f":"Warranty!F79","v":0},{"$f":"Warranty!G79","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A80","v":"12-00500-058"},{"$f":"Warranty!C80","v":"Warranty Extension after purchase for IP29"},{"$f":"Warranty!E80","v":27},{"$f":"Warranty!F80","v":0},{"$f":"Warranty!G80","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A81","v":"12-00500-052"},{"$f":"Warranty!C81","v":"Warranty Extension after purchase for IP311"},{"$f":"Warranty!E81","v":22.5},{"$f":"Warranty!F81","v":0},{"$f":"Warranty!G81","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A82","v":"12-00500-054"},{"$f":"Warranty!C82","v":"Warranty Extension after purchase for IP411"},{"$f":"Warranty!E82","v":22.5},{"$f":"Warranty!F82","v":0},{"$f":"Warranty!G82","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A83","v":"12-00500-055"},{"$f":"Warranty!C83","v":"Warranty Extension after purchase for IP811"},{"$f":"Warranty!E83","v":37.5},{"$f":"Warranty!F83","v":0},{"$f":"Warranty!G83","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A84","v":"12-00500-059"},{"$f":"Warranty!C84","v":"Warranty Extension after purchase for IP0011"},{"$f":"Warranty!E84","v":24.5},{"$f":"Warranty!F84","v":0},{"$f":"Warranty!G84","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A85","v":"12-00500-057"},{"$f":"Warranty!C85","v":"Warranty Extension after purchase for IP3011"},{"$f":"Warranty!E85","v":87.5},{"$f":"Warranty!F85","v":0},{"$f":"Warranty!G85","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A86","v":"12-00500-056"},{"$f":"Warranty!C86","v":"Warranty Extension after purchase for IP1130"},{"$f":"Warranty!E86","v":70},{"$f":"Warranty!F86","v":0},{"$f":"Warranty!G86","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A87","v":"12-00500-033"},{"$f":"Warranty!C87","v":"Warranty Extension after purchase for IP6010"},{"$f":"Warranty!E87","v":409},{"$f":"Warranty!F87","v":0},{"$f":"Warranty!G87","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A88","v":"12-00500-046"},{"$f":"Warranty!C88","v":"Warranty Extension after purchase for IP38"},{"$f":"Warranty!E88","v":27},{"$f":"Warranty!F88","v":0},{"$f":"Warranty!G88","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A89","v":"12-00500-048"},{"$f":"Warranty!C89","v":"Warranty Extension after purchase for IP111"},{"$f":"Warranty!E89","v":8.25},{"$f":"Warranty!F89","v":0},{"$f":"Warranty!G89","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A90","v":"12-00500-053"},{"$f":"Warranty!C90","v":"Warranty Extension after purchase for IP112"},{"$f":"Warranty!E90","v":9},{"$f":"Warranty!F90","v":0},{"$f":"Warranty!G90","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A91","v":"12-00500-028"},{"$f":"Warranty!C91","v":"Warranty Extension after purchase for IP222 (black)"},{"$f":"Warranty!E91","v":10},{"$f":"Warranty!F91","v":0},{"$f":"Warranty!G91","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A92","v":"12-00500-044"},{"$f":"Warranty!C92","v":"Warranty Extension after purchase for IP222 (white)"},{"$f":"Warranty!E92","v":12},{"$f":"Warranty!F92","v":0},{"$f":"Warranty!G92","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A93","v":"12-00500-029"},{"$f":"Warranty!C93","v":"Warranty Extension after purchase for IP232 (black)"},{"$f":"Warranty!E93","v":12},{"$f":"Warranty!F93","v":0},{"$f":"Warranty!G93","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A94","v":"12-00500-045"},{"$f":"Warranty!C94","v":"Warranty Extension after purchase for IP232 (white)"},{"$f":"Warranty!E94","v":15},{"$f":"Warranty!F94","v":0},{"$f":"Warranty!G94","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A95","v":"12-00500-049"},{"$f":"Warranty!C95","v":"Warranty Extension after purchase for IP2X2-2 (black)"},{"$f":"Warranty!E95","v":10},{"$f":"Warranty!F95","v":0},{"$f":"Warranty!G95","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A96","v":"12-00500-050"},{"$f":"Warranty!C96","v":"Warranty Extension after purchase for IP2X2-2 (white)"},{"$f":"Warranty!E96","v":11},{"$f":"Warranty!F96","v":0},{"$f":"Warranty!G96","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A97","v":"12-00500-027"},{"$f":"Warranty!C97","v":"Warranty Extension after purchase for IP241"},{"$f":"Warranty!E97","v":12},{"$f":"Warranty!F97","v":0},{"$f":"Warranty!G97","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A98","v":"12-00500-014"},{"$f":"Warranty!C98","v":"Warranty Extension after purchase for IP230-MOD"},{"$f":"Warranty!E98","v":7.9},{"$f":"Warranty!F98","v":0},{"$f":"Warranty!G98","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A99","v":"12-00500-015"},{"$f":"Warranty!C99","v":"Warranty Extension after purchase for IP150"},{"$f":"Warranty!E99","v":39},{"$f":"Warranty!F99","v":0},{"$f":"Warranty!G99","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A100","v":"12-00500-060"},{"$f":"Warranty!C100","v":"Warranty Extension after purchase for IP64"},{"$f":"Warranty!E100","v":5},{"$f":"Warranty!F100","v":0},{"$f":"Warranty!G100","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A101","v":"12-00500-061"},{"$f":"Warranty!C101","v":"Warranty Extension after purchase for IP65"},{"$f":"Warranty!E101","v":11.5},{"$f":"Warranty!F101","v":0},{"$f":"Warranty!G101","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A102","v":"12-00500-036"},{"$f":"Warranty!C102","v":"Warranty Extension after purchase for IP62"},{"$f":"Warranty!E102","v":17},{"$f":"Warranty!F102","v":0},{"$f":"Warranty!G102","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A103","v":"12-00500-040"},{"$f":"Warranty!C103","v":"Warranty Extension after purchase for IP81"},{"$f":"Warranty!E103","v":25},{"$f":"Warranty!F103","v":0},{"$f":"Warranty!G103","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A104","v":"12-00500-041"},{"$f":"Warranty!C104","v":"Warranty Extension after purchase for IP81ex"},{"$f":"Warranty!E104","v":46.5},{"$f":"Warranty!F104","v":0},{"$f":"Warranty!G104","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A105","v":"12-00500-038"},{"$f":"Warranty!C105","v":"Warranty Extension after purchase for IP1202"},{"$f":"Warranty!E105","v":44},{"$f":"Warranty!F105","v":0},{"$f":"Warranty!G105","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A106","v":"12-00500-042"},{"$f":"Warranty!C106","v":"Warranty Extension after purchase for IP1202e"},{"$f":"Warranty!E106","v":50.5},{"$f":"Warranty!F106","v":0},{"$f":"Warranty!G106","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Warranty!A107","v":"12-00500-051"},{"$f":"Warranty!C107","v":"Warranty Extension after purchase for IP1202/4"},{"$f":"Warranty!E107","v":23.5},{"$f":"Warranty!F107","v":0},{"$f":"Warranty!G107","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[]
[{"$f":"'HW Maintenance'!A33","v":"12-00300-134"},{"$f":"'HW Maintenance'!B33","v":"Silber Support IP29-2"},{"$f":"'HW Maintenance'!C33","v":69},{"$f":"'HW Maintenance'!D33","v":0},{"$f":"'HW Maintenance'!E33","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A34","v":"12-00300-131"},{"$f":"'HW Maintenance'!B34","v":"Silber Support IP29-4"},{"$f":"'HW Maintenance'!C34","v":87},{"$f":"'HW Maintenance'!D34","v":0},{"$f":"'HW Maintenance'!E34","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A35","v":"12-00300-128"},{"$f":"'HW Maintenance'!B35","v":"Silber Support IP29"},{"$f":"'HW Maintenance'!C35","v":107},{"$f":"'HW Maintenance'!D35","v":0},{"$f":"'HW Maintenance'!E35","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A36","v":"12-00300-110"},{"$f":"'HW Maintenance'!B36","v":"Silber Support IP311"},{"$f":"'HW Maintenance'!C36","v":90},{"$f":"'HW Maintenance'!D36","v":0},{"$f":"'HW Maintenance'!E36","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A37","v":"12-00300-113"},{"$f":"'HW Maintenance'!B37","v":"Silber Support IP411"},{"$f":"'HW Maintenance'!C37","v":90},{"$f":"'HW Maintenance'!D37","v":0},{"$f":"'HW Maintenance'!E37","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A38","v":"12-00300-116"},{"$f":"'HW Maintenance'!B38","v":"Silber Support IP811"},{"$f":"'HW Maintenance'!C38","v":150},{"$f":"'HW Maintenance'!D38","v":0},{"$f":"'HW Maintenance'!E38","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A39","v":"12-00300-125"},{"$f":"'HW Maintenance'!B39","v":"Silber Support IP0011"},{"$f":"'HW Maintenance'!C39","v":98},{"$f":"'HW Maintenance'!D39","v":0},{"$f":"'HW Maintenance'!E39","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A40","v":"12-00300-122"},{"$f":"'HW Maintenance'!B40","v":"Silber Support IP3011"},{"$f":"'HW Maintenance'!C40","v":352},{"$f":"'HW Maintenance'!D40","v":0},{"$f":"'HW Maintenance'!E40","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E193-(E193*F193)","v":0},0.42,{"$f":"E193-(E193*H193)","v":0}]
[{"$f":"'HW Maintenance'!A41","v":"12-00300-119"},{"$f":"'HW Maintenance'!B41","v":"Silber Support IP1130"},{"$f":"'HW Maintenance'!C41","v":280},{"$f":"'HW Maintenance'!D41","v":0},{"$f":"'HW Maintenance'!E41","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A42","v":"12-00300-092"},{"$f":"'HW Maintenance'!B42","v":"Silber Support IP6010"},{"$f":"'HW Maintenance'!C42","v":960},{"$f":"'HW Maintenance'!D42","v":0},{"$f":"'HW Maintenance'!E42","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A43","v":"12-00300-108"},{"$f":"'HW Maintenance'!B43","v":"Silber Support IP38"},{"$f":"'HW Maintenance'!C43","v":107},{"$f":"'HW Maintenance'!D43","v":0},{"$f":"'HW Maintenance'!E43","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A44","v":"12-00300-135"},{"$f":"'HW Maintenance'!B44","v":"Gold Support IP29-2"},{"$f":"'HW Maintenance'!C44","v":109},{"$f":"'HW Maintenance'!D44","v":0},{"$f":"'HW Maintenance'!E44","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A45","v":"12-00300-132"},{"$f":"'HW Maintenance'!B45","v":"Gold Support IP29-4"},{"$f":"'HW Maintenance'!C45","v":127},{"$f":"'HW Maintenance'!D45","v":0},{"$f":"'HW Maintenance'!E45","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A46","v":"12-00300-129"},{"$f":"'HW Maintenance'!B46","v":"Gold Support IP29"},{"$f":"'HW Maintenance'!C46","v":147},{"$f":"'HW Maintenance'!D46","v":0},{"$f":"'HW Maintenance'!E46","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A47","v":"12-00300-111"},{"$f":"'HW Maintenance'!B47","v":"Gold Support IP311"},{"$f":"'HW Maintenance'!C47","v":130},{"$f":"'HW Maintenance'!D47","v":0},{"$f":"'HW Maintenance'!E47","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A48","v":"12-00300-114"},{"$f":"'HW Maintenance'!B48","v":"Gold Support IP411"},{"$f":"'HW Maintenance'!C48","v":130},{"$f":"'HW Maintenance'!D48","v":0},{"$f":"'HW Maintenance'!E48","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A49","v":"12-00300-117"},{"$f":"'HW Maintenance'!B49","v":"Gold Support IP811"},{"$f":"'HW Maintenance'!C49","v":190},{"$f":"'HW Maintenance'!D49","v":0},{"$f":"'HW Maintenance'!E49","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A50","v":"12-00300-126"},{"$f":"'HW Maintenance'!B50","v":"Gold Support IP0011"},{"$f":"'HW Maintenance'!C50","v":138},{"$f":"'HW Maintenance'!D50","v":0},{"$f":"'HW Maintenance'!E50","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A51","v":"12-00300-123"},{"$f":"'HW Maintenance'!B51","v":"Gold Support IP3011"},{"$f":"'HW Maintenance'!C51","v":392},{"$f":"'HW Maintenance'!D51","v":0},{"$f":"'HW Maintenance'!E51","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A52","v":"12-00300-120"},{"$f":"'HW Maintenance'!B52","v":"Gold Support IP1130"},{"$f":"'HW Maintenance'!C52","v":320},{"$f":"'HW Maintenance'!D52","v":0},{"$f":"'HW Maintenance'!E52","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A53","v":"12-00300-096"},{"$f":"'HW Maintenance'!B53","v":"Gold Support IP6010"},{"$f":"'HW Maintenance'!C53","v":1000},{"$f":"'HW Maintenance'!D53","v":0},{"$f":"'HW Maintenance'!E53","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A54","v":"12-00300-107"},{"$f":"'HW Maintenance'!B54","v":"Gold Support IP38"},{"$f":"'HW Maintenance'!C54","v":147},{"$f":"'HW Maintenance'!D54","v":0},{"$f":"'HW Maintenance'!E54","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A55","v":"12-00300-136"},{"$f":"'HW Maintenance'!B55","v":"Gold onsite Support IP29-2"},{"$f":"'HW Maintenance'!C55","v":120},{"$f":"'HW Maintenance'!D55","v":0},{"$f":"'HW Maintenance'!E55","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A56","v":"12-00300-133"},{"$f":"'HW Maintenance'!B56","v":"Gold onsite Support IP29-4"},{"$f":"'HW Maintenance'!C56","v":152},{"$f":"'HW Maintenance'!D56","v":0},{"$f":"'HW Maintenance'!E56","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A57","v":"12-00300-130"},{"$f":"'HW Maintenance'!B57","v":"Gold onsite Support IP29"},{"$f":"'HW Maintenance'!C57","v":187},{"$f":"'HW Maintenance'!D57","v":0},{"$f":"'HW Maintenance'!E57","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A58","v":"12-00300-112"},{"$f":"'HW Maintenance'!B58","v":"Gold onsite Support IP311"},{"$f":"'HW Maintenance'!C58","v":158},{"$f":"'HW Maintenance'!D58","v":0},{"$f":"'HW Maintenance'!E58","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A59","v":"12-00300-115"},{"$f":"'HW Maintenance'!B59","v":"Gold onsite Support IP411"},{"$f":"'HW Maintenance'!C59","v":158},{"$f":"'HW Maintenance'!D59","v":0},{"$f":"'HW Maintenance'!E59","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A60","v":"12-00300-118"},{"$f":"'HW Maintenance'!B60","v":"Gold onsite Support IP811"},{"$f":"'HW Maintenance'!C60","v":263},{"$f":"'HW Maintenance'!D60","v":0},{"$f":"'HW Maintenance'!E60","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A61","v":"12-00300-127"},{"$f":"'HW Maintenance'!B61","v":"Gold onsite Support IP0011"},{"$f":"'HW Maintenance'!C61","v":172},{"$f":"'HW Maintenance'!D61","v":0},{"$f":"'HW Maintenance'!E61","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A62","v":"12-00300-124"},{"$f":"'HW Maintenance'!B62","v":"Gold onsite Support IP3011"},{"$f":"'HW Maintenance'!C62","v":616},{"$f":"'HW Maintenance'!D62","v":0},{"$f":"'HW Maintenance'!E62","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A63","v":"12-00300-121"},{"$f":"'HW Maintenance'!B63","v":"Gold onsite Support IP1130"},{"$f":"'HW Maintenance'!C63","v":490},{"$f":"'HW Maintenance'!D63","v":0},{"$f":"'HW Maintenance'!E63","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A64","v":"12-00300-100"},{"$f":"'HW Maintenance'!B64","v":"Gold onsite Support IP6010"},{"$f":"'HW Maintenance'!C64","v":1680},{"$f":"'HW Maintenance'!D64","v":0},{"$f":"'HW Maintenance'!E64","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"'HW Maintenance'!A65","v":"12-00300-109"},{"$f":"'HW Maintenance'!B65","v":"Gold onsite Support IP38"},{"$f":"'HW Maintenance'!C65","v":187},{"$f":"'HW Maintenance'!D65","v":0},{"$f":"'HW Maintenance'!E65","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[]
[{"$f":"Estos_XCAPI!B4","v":"51-00030-134"},{"$f":"Estos_XCAPI!C4","v":"ProCall 6 Enterprise 5 users"},{"$f":"Estos_XCAPI!E4","v":739.5},{"$f":"Estos_XCAPI!F4","v":0},{"$f":"Estos_XCAPI!G4","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B5","v":"51-00030-135"},{"$f":"Estos_XCAPI!C5","v":"ProCall 6 Enterprise 10 users"},{"$f":"Estos_XCAPI!E5","v":1314.29},{"$f":"Estos_XCAPI!F5","v":0},{"$f":"Estos_XCAPI!G5","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B6","v":"51-00030-136"},{"$f":"Estos_XCAPI!C6","v":"ProCall 6 Enterprise 25 users"},{"$f":"Estos_XCAPI!E6","v":2848.74},{"$f":"Estos_XCAPI!F6","v":0},{"$f":"Estos_XCAPI!G6","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B7","v":"51-00030-137"},{"$f":"Estos_XCAPI!C7","v":"ProCall 6 Enterprise 50 users"},{"$f":"Estos_XCAPI!E7","v":4940.34},{"$f":"Estos_XCAPI!F7","v":0},{"$f":"Estos_XCAPI!G7","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B8","v":"51-00030-138"},{"$f":"Estos_XCAPI!C8","v":"ProCall 6 Enterprise 75 users"},{"$f":"Estos_XCAPI!E8","v":6915.97},{"$f":"Estos_XCAPI!F8","v":0},{"$f":"Estos_XCAPI!G8","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B9","v":"51-00030-139"},{"$f":"Estos_XCAPI!C9","v":"ProCall 6 Enterprise 100 users"},{"$f":"Estos_XCAPI!E9","v":8637.82},{"$f":"Estos_XCAPI!F9","v":0},{"$f":"Estos_XCAPI!G9","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B10","v":"51-00030-140"},{"$f":"Estos_XCAPI!C10","v":"Upgrade ProCall 6 from 5, 5 users"},{"$f":"Estos_XCAPI!E10","v":495.46},{"$f":"Estos_XCAPI!F10","v":0},{"$f":"Estos_XCAPI!G10","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B11","v":"51-00030-141"},{"$f":"Estos_XCAPI!C11","v":"Upgrade ProCall 6 from 5, 10 users"},{"$f":"Estos_XCAPI!E11","v":880.57},{"$f":"Estos_XCAPI!F11","v":0},{"$f":"Estos_XCAPI!G11","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B12","v":"51-00030-142"},{"$f":"Estos_XCAPI!C12","v":"Upgrade ProCall 6 from 5, 25 users"},{"$f":"Estos_XCAPI!E12","v":1908.66},{"$f":"Estos_XCAPI!F12","v":0},{"$f":"Estos_XCAPI!G12","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B13","v":"51-00030-143"},{"$f":"Estos_XCAPI!C13","v":"Upgrade ProCall 6 from 5, 50 users"},{"$f":"Estos_XCAPI!E13","v":3310.03},{"$f":"Estos_XCAPI!F13","v":0},{"$f":"Estos_XCAPI!G13","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B14","v":"51-00030-144"},{"$f":"Estos_XCAPI!C14","v":"Upgrade ProCall 6 from 5, 75 users"},{"$f":"Estos_XCAPI!E14","v":4633.7},{"$f":"Estos_XCAPI!F14","v":0},{"$f":"Estos_XCAPI!G14","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B15","v":"51-00030-145"},{"$f":"Estos_XCAPI!C15","v":"Upgrade ProCall 6 from 5, 100 users"},{"$f":"Estos_XCAPI!E15","v":5787.34},{"$f":"Estos_XCAPI!F15","v":0},{"$f":"Estos_XCAPI!G15","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B16","v":"51-00030-146"},{"$f":"Estos_XCAPI!C16","v":"Upgrade ProCall 6 from 4.0 to 4+ Enterprise 5 users"},{"$f":"Estos_XCAPI!E16","v":665.55},{"$f":"Estos_XCAPI!F16","v":0},{"$f":"Estos_XCAPI!G16","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B17","v":"51-00030-147"},{"$f":"Estos_XCAPI!C17","v":"Upgrade ProCall 6 from 4.0 and 4+ Enterprise 10 users"},{"$f":"Estos_XCAPI!E17","v":1182.8599999999999},{"$f":"Estos_XCAPI!F17","v":0},{"$f":"Estos_XCAPI!G17","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B18","v":"51-00030-148"},{"$f":"Estos_XCAPI!C18","v":"Upgrade ProCall 6 from 4.0 and 4+ Enterprise 25 users"},{"$f":"Estos_XCAPI!E18","v":2563.87},{"$f":"Estos_XCAPI!F18","v":0},{"$f":"Estos_XCAPI!G18","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B19","v":"51-00030-149"},{"$f":"Estos_XCAPI!C19","v":"Upgrade ProCall 6 from 4.0 and 4+ Enterprise 50 users"},{"$f":"Estos_XCAPI!E19","v":4446.3},{"$f":"Estos_XCAPI!F19","v":0},{"$f":"Estos_XCAPI!G19","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B20","v":"51-00030-150"},{"$f":"Estos_XCAPI!C20","v":"Upgrade ProCall 6 from 4.0 and 4+ Enterprise 75 users"},{"$f":"Estos_XCAPI!E20","v":6224.37},{"$f":"Estos_XCAPI!F20","v":0},{"$f":"Estos_XCAPI!G20","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B21","v":"51-00030-151"},{"$f":"Estos_XCAPI!C21","v":"Upgrade ProCall 6 from 4.0 and 4+ Enterprise 100 users"},{"$f":"Estos_XCAPI!E21","v":7774.03},{"$f":"Estos_XCAPI!F21","v":0},{"$f":"Estos_XCAPI!G21","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B22","v":"51-00030-152 "},{"$f":"Estos_XCAPI!C22","v":"Meta Directory Enterprise 4, 5 users "},{"$f":"Estos_XCAPI!E22","v":237.35},{"$f":"Estos_XCAPI!F22","v":0},{"$f":"Estos_XCAPI!G22","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B23","v":"51-00030-153"},{"$f":"Estos_XCAPI!C23","v":"Meta Directory Enterprise 4, 10 users "},{"$f":"Estos_XCAPI!E23","v":463.24},{"$f":"Estos_XCAPI!F23","v":0},{"$f":"Estos_XCAPI!G23","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B24","v":"51-00030-154"},{"$f":"Estos_XCAPI!C24","v":"Meta Directory Enterprise 4, 25 users "},{"$f":"Estos_XCAPI!E24","v":1119.71},{"$f":"Estos_XCAPI!F24","v":0},{"$f":"Estos_XCAPI!G24","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B25","v":"51-00030-155"},{"$f":"Estos_XCAPI!C25","v":"Meta Directory Enterprise 4, 50 users "},{"$f":"Estos_XCAPI!E25","v":1613.82},{"$f":"Estos_XCAPI!F25","v":0},{"$f":"Estos_XCAPI!G25","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B26","v":"51-00030-156"},{"$f":"Estos_XCAPI!C26","v":"Meta Directory Enterprise 4, 75 users "},{"$f":"Estos_XCAPI!E26","v":2019.71},{"$f":"Estos_XCAPI!F26","v":0},{"$f":"Estos_XCAPI!G26","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B27","v":"51-00030-157"},{"$f":"Estos_XCAPI!C27","v":"Meta Directory Enterprise 4, 100 users "},{"$f":"Estos_XCAPI!E27","v":2619.71},{"$f":"Estos_XCAPI!F27","v":0},{"$f":"Estos_XCAPI!G27","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B28","v":"51-00030-158"},{"$f":"Estos_XCAPI!C28","v":"MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 5 users "},{"$f":"Estos_XCAPI!E28","v":159.66},{"$f":"Estos_XCAPI!F28","v":0},{"$f":"Estos_XCAPI!G28","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B29","v":"51-00030-159"},{"$f":"Estos_XCAPI!C29","v":"MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 10 users "},{"$f":"Estos_XCAPI!E29","v":310.92},{"$f":"Estos_XCAPI!F29","v":0},{"$f":"Estos_XCAPI!G29","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B30","v":"51-00030-160"},{"$f":"Estos_XCAPI!C30","v":"MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 25 users "},{"$f":"Estos_XCAPI!E30","v":750.42},{"$f":"Estos_XCAPI!F30","v":0},{"$f":"Estos_XCAPI!G30","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B31","v":"51-00030-161"},{"$f":"Estos_XCAPI!C31","v":"MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 50 users "},{"$f":"Estos_XCAPI!E31","v":1081.51},{"$f":"Estos_XCAPI!F31","v":0},{"$f":"Estos_XCAPI!G31","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B32","v":"51-00030-162"},{"$f":"Estos_XCAPI!C32","v":"MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 75 users "},{"$f":"Estos_XCAPI!E32","v":1353.78},{"$f":"Estos_XCAPI!F32","v":0},{"$f":"Estos_XCAPI!G32","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B33","v":"51-00030-163"},{"$f":"Estos_XCAPI!C33","v":"MetaDir 4, Upgrade from MetaDir Enterprise 3.5, 100 users "},{"$f":"Estos_XCAPI!E33","v":1755.46},{"$f":"Estos_XCAPI!F33","v":0},{"$f":"Estos_XCAPI!G33","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B34","v":"51-00030-164"},{"$f":"Estos_XCAPI!C34","v":"Crossgrade from Meta Directory 3.5 Standard/Professional, 5 users"},{"$f":"Estos_XCAPI!E34","v":118.7},{"$f":"Estos_XCAPI!F34","v":0},{"$f":"Estos_XCAPI!G34","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B35","v":"51-00030-165"},{"$f":"Estos_XCAPI!C35","v":"Crossgrade from Meta Directory 3.5 Standard/Professional, 10 users"},{"$f":"Estos_XCAPI!E35","v":231.62},{"$f":"Estos_XCAPI!F35","v":0},{"$f":"Estos_XCAPI!G35","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B36","v":"51-00030-166"},{"$f":"Estos_XCAPI!C36","v":"Crossgrade from Meta Directory 3.5 Standard/Professional, 25 users"},{"$f":"Estos_XCAPI!E36","v":559.86},{"$f":"Estos_XCAPI!F36","v":0},{"$f":"Estos_XCAPI!G36","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B37","v":"51-00030-167"},{"$f":"Estos_XCAPI!C37","v":"Crossgrade from Meta Directory 3.5 Standard/Professional, 50 users"},{"$f":"Estos_XCAPI!E37","v":806.92},{"$f":"Estos_XCAPI!F37","v":0},{"$f":"Estos_XCAPI!G37","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B38","v":"51-00030-168"},{"$f":"Estos_XCAPI!C38","v":"Crossgrade from Meta Directory 3.5 Standard/Professional, 75 users"},{"$f":"Estos_XCAPI!E38","v":1009.86},{"$f":"Estos_XCAPI!F38","v":0},{"$f":"Estos_XCAPI!G38","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B39","v":"51-00030-169"},{"$f":"Estos_XCAPI!C39","v":"Crossgrade from Meta Directory 3.5 Standard/Professional, 100 users"},{"$f":"Estos_XCAPI!E39","v":1309.8599999999999},{"$f":"Estos_XCAPI!F39","v":0},{"$f":"Estos_XCAPI!G39","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},{"$f":"E255-(E255*F255)","v":0},0.42,{"$f":"E255-(E255*H255)","v":0}]
[{"$f":"Estos_XCAPI!B45","v":"51-00060-001"},{"$f":"Estos_XCAPI!C45","v":"XCAPI basic version (2 Channels)"},{"$f":"Estos_XCAPI!E45","v":285},{"$f":"Estos_XCAPI!F45","v":0},{"$f":"Estos_XCAPI!G45","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B46","v":"51-00060-002"},{"$f":"Estos_XCAPI!C46","v":"XCAPI extension (2 Channels)"},{"$f":"Estos_XCAPI!E46","v":285},{"$f":"Estos_XCAPI!F46","v":0},{"$f":"Estos_XCAPI!G46","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B47","v":"51-00060-004"},{"$f":"Estos_XCAPI!C47","v":"XCAPI fax extension (2 Channels) with T38 standard and Softfax"},{"$f":"Estos_XCAPI!E47","v":215},{"$f":"Estos_XCAPI!F47","v":0},{"$f":"Estos_XCAPI!G47","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[{"$f":"Estos_XCAPI!B48","v":"51-00060-012"},{"$f":"Estos_XCAPI!C48","v":"XCAPI-Security extension with TLS/SRTP (2 Channels)"},{"$f":"Estos_XCAPI!E48","v":125},{"$f":"Estos_XCAPI!F48","v":0},{"$f":"Estos_XCAPI!G48","v":0},{"$f":"'Marge Reseller'!$C$19","v":0.3},0,0.42,0]
[null,"Total",null,null,{"$f":"SUM(E3:E259)","v":0},null,{"$f":"SUM(G3:G259)","v":0},null,{"$f":"SUM(I3:I259)","v":0}]

{"sheet":"Maintenance agreement","index":11,"n_rows":67,"n_cols":1,"rows_kept":67,"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."]
[]
[]
["Hardware maintenance Gold onsite"]
[]
["A qualified malfunction report and verification of malfunction by 3pm on working days, means the same day replacement of defect hardware will take place at the hardware location within 4 hours. Reporting after 3pm means the swap will take place on the next day at latest by 12 noon. "]
["The swap will be carried out by a courier, who will immediately take and return the defect device to us. The courier does not carry out any maintenance work or configurations."]
["This service is not always available across Germany/Europe without limitation. The location must be checked prior to the agreement being signed and in the event of changing location."]
["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."]

{"sheet":"Tabelle1","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}