{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Tabelle1","Tabelle2","Tabelle3"],"not_rendered":{"charts":0,"images":4,"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":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[[18,1,18,3],[10,9,10,11],[7,9,7,11],[9,9,9,11],[8,9,8,11],[16,3,16,4],[15,3,15,4]]}
[]
[null,"Kapitalwertmethode (Berechnung des Barwertes)"]
[]
[null,"Periode","Einnahmen","Ausgaben","Zinssatz in %","Überschuss","q","Barwert"]
[null,0,0,1480000,{"$f":"IF(OR(C5>0,D5>0),$E$19,\"\")","v":3.75},{"$f":"IF(OR(C5>0,D5>0),C5-D5,\"\")","v":-1480000},{"$f":"IF(OR(C5>0,D5>0),1+(E5/100),\"\")","v":1.0375000000000001},{"$f":"IF(OR(C5>0,D5>0),F5*G5^-B5,\"\")","v":-1480000}]
[null,{"$f":"IF(OR(C6>0,D6>0),B5+1,\"\")","v":1},530000,200000,{"$f":"IF(OR(C6>0,D6>0),$E$19,\"\")","v":3.75},{"$f":"IF(OR(C6>0,D6>0),C6-D6,\"\")","v":330000},1.0375000000000001,318072.28915662644]
[null,2,530000,200000,3.75,330000,1.0375000000000001,306575.70039192907]
[null,3,530000,200000,3.75,330000,1.0375000000000001,295494.65098017262,null,"negative Toleranz"]
[null,4,530000,200000,3.75,330000,1.0375000000000001,284814.12142667233,null,1000]
[null,5,530000,200000,3.75,330000,1.0375000000000001,274519.63511004555,null,"Zielwert"]
[null,"",null,null,"","","","",null,2000]
[null,"",null,null,"","","",""]
[null,"",null,null,"","","","",null,null,null,{"$f":"IF(H16<J9*-1,\"Kapitalwert zu niedrig!\",\"\")","v":""}]
[null,"",null,null,"","","","",null,null,null,{"$f":"IF(AND(H16>=J9*-1,H16<=J11),\"nicht eindeutige Entscheidung\",\"\")","v":"nicht eindeutige Entscheidung"}]
[null,"",null,null,"","","","",null,null,null,{"$f":"IF(H16>J11,\"hinreichender Kapitalwert!\",\"\")","v":""}]
[null,{"$f":"IF(OR(C15>0,D15>0),B15+1,\"\")","v":""},null,"Zeitwertüberschuss",null,{"$f":"SUM(F5:F15)","v":170000},null,{"$f":"SUM(H5:H15)","v":-523.60293455387}]
[null,null,null,null,null,null,null,"Kapitalwert"]
[]
[null,"kalkulatorischer Zinssatz in %",null,null,3.75]

{"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":[]}