{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Tabelle1","Tabelle2","Tabelle3"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Tabelle1","index":0,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Berechnung des INTERNEN ZINSSATZES "]
[]
[null,"Periode","Einnahmen","Ausgaben","Zinssatz in %","Überschuss","q","Barwert"]
[null,0,0,295000,{"$f":"IF(OR(C5>0,D5>0),$D$18,\"\")","v":4.0995174140101893},{"$f":"IF(OR(C5>0,D5>0),C5-D5,\"\")","v":-295000},{"$f":"IF(OR(C5>0,D5>0),1+(E5/100),\"\")","v":1.0409951741401018},{"$f":"IF(OR(C5>0,D5>0),F5*G5^-B5,\"\")","v":-295000}]
[null,{"$f":"IF(OR(C6>0,D6>0),B5+1,\"\")","v":1},84000,29000,{"$f":"IF(OR(C6>0,D6>0),$D$18,\"\")","v":4.0995174140101893},{"$f":"IF(OR(C6>0,D6>0),C6-D6,\"\")","v":55000},1.0409951741401018,52834.058568457738]
[null,2,94000,29000,{"$f":"IF(OR(C7>0,D7>0),$E$5,\"\")","v":4.0995174140101893},65000,1.0409951741401018,59981.306913384942]
[null,3,94000,29000,4.0995174140101893,65000,1.0409951741401018,57619.197863171263]
[null,4,94000,31000,4.0995174140101893,63000,1.0409951741401018,53647.030125295598]
[null,5,74000,31000,4.0995174140101893,43000,1.0409951741401018,35174.252312132303]
[null,6,64000,31000,4.0995174140101893,33000,1.0409951741401018,25931.141954803366]
[null,7,54000,41000,4.0995174140101893,13000,1.0409951741401018,9813.012201780688]
[null,"",null,null,"","","",""]
[null,"",null,null,"","","",""]
[null,"",null,null,"","","",""]
[null,{"$f":"IF(OR(C15>0,D15>0),B15+1,\"\")","v":""},null,null,null,{"$f":"SUM(F5:F15)","v":42000},null,{"$f":"SUM(H5:H15)","v":-6.097413097450044E-5}]
[]
[null,"Interner Zinssatz:",null,4.0995174140101893,"%"]

{"sheet":"Tabelle2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Tabelle3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}