{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Wirtschaftlichkeitslücke","Einnahmen und Ausgaben"],"not_rendered":{"images":10,"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"Wirtschaftlichkeitslücke","index":0,"n_rows":42,"n_cols":14,"rows_kept":42,"merged":[[0,0,0,8],[2,1,2,8],[3,1,3,8],[4,1,4,8],[6,1,6,8],[7,1,7,8],[9,4,29,8],[29,2,29,3]]}
["Angaben zur Wirtschaftlichkeitslücke                             (Version vom 01.06.2017)"]
[]
["TK-Anbieter"]
["Landkreis"]
["Ausbaugebiet"]
[]
["verwendete Technologien zur Backbone-Anbindung"]
["verwendete Technologien zur Anbindung der Haushalte "]
[]
["Netzaufbau","vor Inbetrieb-nahme","Einheiten","Abweichung von ø-Kosten","Bitte füllen Sie alle für Ihr Projekt relevanten Daten in die grün gefärbten Felder ein. Einnahmen wie Ausgaben sind immer als positiver Wert einzugeben. \n\nWird nach der Eingabe der Hardware im Bereich Netzaufbau eines oder mehrere Felder in der Spalte Abweichung von ø-Kosten rot, ist zusätzlich eine schriftliche Erklärung für die Abweichung abzugeben.\n\nBitte füllen Sie auch das Tabellenblatt \"Einnahmen und Ausgaben\" aus.\n\n\n\n\n\n\n\n\n\n"]
["Tiefbauarbeiten","Summe","Meter / Anzahl","Kosten / Einheit",{"$nulls":7},"ø-Kosten","ø-Kosten - 15%","ø-Kosten + 15%"]
["Unversiegelt",{"v":0,"d":"0.00 €"},0,{"$f":"IF(B12=0,0)+IF(C12>0,B12/C12)","v":{"v":0,"d":"0.00 €"}},{"$nulls":6},"ø-Kosten Tiefbau unversiegelt [€/m]",{"v":25.31,"d":"25.31 €"},{"$f":"L12*0.85","v":{"v":21.513499999999997,"d":"21.51 €"}},{"$f":"L12*1.15","v":{"v":29.106499999999997,"d":"29.11 €"}}]
["Versiegelt",{"v":0,"d":"0.00 €"},0,{"$f":"IF(B13=0,0)+IF(C13>0,B13/C13)","v":{"v":0,"d":"0.00 €"}},{"$nulls":6},"ø-Kosten Tiefbau versiegelt [€/m]",{"v":79.77,"d":"79.77 €"},{"$f":"L13*0.85","v":{"v":67.80449999999999,"d":"67.80 €"}},{"$f":"L13*1.15","v":{"v":91.73549999999999,"d":"91.74 €"}}]
["Sonstige Tiefbaukosten",{"v":0,"d":"0.00 €"}]
["Passive Infrastruktur"]
["Oberirdische Leitungsverläufe",{"v":0,"d":"0.00 €"},0,{"$f":"IF(B16=0,0)+IF(C16>0,B16/C16)","v":{"v":0,"d":"0.00 €"}}]
["Leerrohr",{"v":0,"d":"0.00 €"},0,{"$f":"IF(B17=0,0)+IF(C17>0,B17/C17)","v":{"v":0,"d":"0.00 €"}},{"$nulls":6},"ø-Kosten Leerrohre [€/m]",{"v":6,"d":"6.00 €"},{"$f":"L17*0.85","v":{"v":5.1,"d":"5.10 €"}},{"$f":"L17*1.15","v":{"v":6.8999999999999995,"d":"6.90 €"}}]
["Masten",{"v":0,"d":"0.00 €"},0,{"$f":"IF(B18=0,0)+IF(C18>0,B18/C18)","v":{"v":0,"d":"0.00 €"}}]
["Glasfaser",{"v":0,"d":"0.00 €"},0,{"$f":"IF(B19=0,0)+IF(C19>0,B19/C19)","v":{"v":0,"d":"0.00 €"}},{"$nulls":6},"ø-Kosten Glasfaser [€/m]",{"v":5.53,"d":"5.53 €"},{"$f":"L19*0.85","v":{"v":4.7005,"d":"4.70 €"}},{"$f":"L19*1.15","v":{"v":6.3595,"d":"6.36 €"}}]
["Kosten Hausanschlüsse/ Schächte/ Verzweiger/ Splitter/ sonst. Abschlusseinrichtungen",{"v":0,"d":"0.00 €"},0,{"$f":"IF(B20=0,0)+IF(C20>0,B20/C20)","v":{"v":0,"d":"0.00 €"}}]
["Sonstige Kosten für passive Infrastruktur",{"v":0,"d":"0.00 €"}]
["Aktive Infrastruktur"]
["DSLAMS",{"v":0,"d":"0.00 €"},0,{"$f":"IF(B23=0,0)+IF(C23>0,B23/C23)","v":{"v":0,"d":"0.00 €"}},{"$nulls":6},"ø-Kosten DSLAM [€/Stk.]",{"v":18509.46,"d":"18,509.46 €"},{"$f":"L23*0.85","v":{"v":15733.041,"d":"15,733.04 €"}},{"$f":"L23*1.15","v":{"v":21285.878999999997,"d":"21,285.88 €"}}]
["Sender/Empfänger Einheit",{"v":0,"d":"0.00 €"},0,{"$f":"IF(B24=0,0)+IF(C24>0,B24/C24)","v":{"v":0,"d":"0.00 €"}}]
["POP / GPON",{"v":0,"d":"0.00 €"},0,{"$f":"IF(B25=0,0)+IF(C25>0,B25/C25)","v":{"v":0,"d":"0.00 €"}}]
["Sonstige Kosten für aktive Infrastruktur",{"v":0,"d":"0.00 €"}]
["Summe Investitionskosten",{"$f":"SUM(B12:B14,B16:B21,B23:B26)","v":{"v":0,"d":"0.00 €"}}]
["darin enthaltene Investitionskosten für die Errichtung der Infrastruktur durch einen Dritten mit anschließender entgeltlicher Nutzungsüberlassung an den Netzbetreiber",{"v":0,"d":"0.00 €"}]
["verbleiben maximal umlegungsfähig",{"$f":"B27-B28","v":{"v":0,"d":"0.00 €"}}]
["davon in die Wirtschaftlichkeitslücke umgelegt",{"$f":"B29","v":{"v":0,"d":"0.00 €"}},{"$f":"IF(B30>B29,\"> max. umlagefähige Summe!\",\"\")","v":""}]
[]
["Barwert Einnahmen (Übertrag Einnahmen & Ausgaben)",{"$f":"'Einnahmen und Ausgaben'!B25","v":{"v":0,"d":"0.00 €"}}]
["Barwert Kosten (Übertrag Einnahmen & Ausgaben)",{"$f":"'Einnahmen und Ausgaben'!B26","v":{"v":0,"d":"0.00 €"}}]
[]
[]
["Wirtschaftlichkeitslücke ",{"$f":"B33-B32","v":{"v":0,"d":"0.00 €"}}]
[]
[]
[]
[]
[]
["In den hellgrau hinterlegten Zellen haben Sie die Möglichkeit eigene Eingaben zu tätigen"]

{"sheet":"Einnahmen und Ausgaben","index":1,"n_rows":30,"n_cols":32,"rows_kept":30,"merged":[[0,0,0,6],[5,0,5,31],[13,0,13,31],[22,0,22,1],[23,0,23,1]]}
["Angaben zu Einnahmen und Ausgaben"]
[]
["Kundenzahlen","Ausbaujahr / Jahr 0","Jahr 1","Jahr 2","Jahr 3","Jahr 4","Jahr 5","Jahr 6","Jahr 7","Jahr 8","Jahr 9","Jahr 10","Jahr 11","Jahr 12","Jahr 13","Jahr 14","Jahr 15","Jahr 16","Jahr 17","Jahr 18","Jahr 19","Jahr 20","Jahr 21","Jahr 22","Jahr 23","Jahr 24","Jahr 25","Jahr 26","Jahr 27","Jahr 28","Jahr 29","Jahr 30"]
["Anzahl Bestandskunden",0,{"$f":"B4+B5","v":0},{"$f":"C4+C5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Neukunden im laufenden Jahr",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Netzbetrieb: Alle Einnahmen im Rahmen der vorbezeichneten Nutzungsverhältnisse:","Ausbaujahr / Jahr 0","Jahr 1","Jahr 2","Jahr 3","Jahr 4","Jahr 5","Jahr 6","Jahr 7","Jahr 8","Jahr 9","Jahr 10","Jahr 11","Jahr 12","Jahr 13","Jahr 14","Jahr 15","Jahr 16","Jahr 17","Jahr 18","Jahr 19","Jahr 20","Jahr 21","Jahr 22","Jahr 23","Jahr 24","Jahr 25","Jahr 26","Jahr 27","Jahr 28","Jahr 29","Jahr 30"]
["Einnahmen durch vorhandene Kunden",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Einnahmen durch neue Kunden",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Einnahmen aus der Nutzungsüberlassung an Dritte",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Erwartete Einnahmen aus Vermarktung von Vorleistungsprodukten",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Sonstige erwartete Einnahmen im Rahmen des Vorhabens, z.B. Erlöse aus Verkauf im Bereich der errichteten Infrastruktur",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Summe der Einnahmen",null,{"$f":"SUM(C8:C12)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(D8:D12)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"SUM(AF8:AF12)","v":{"v":0,"d":"0.00 €"}}]
[]
["Netzbetrieb: Kosten",null,"Jahr 1","Jahr 2","Jahr 3","Jahr 4","Jahr 5","Jahr 6","Jahr 7","Jahr 8","Jahr 9","Jahr 10","Jahr 11","Jahr 12","Jahr 13","Jahr 14","Jahr 15","Jahr 16","Jahr 17","Jahr 18","Jahr 19","Jahr 20","Jahr 21","Jahr 22","Jahr 23","Jahr 24","Jahr 25","Jahr 26","Jahr 27","Jahr 28","Jahr 29","Jahr 30"]
["Kosten für Vorleistungsprodukte",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Unmittelbare Betriebskosten der errichteten Infrastruktur",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Sonstige operative Betriebskosten",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Finanzierungskosten (ohne Tilgung)",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Übertrag: in die Wirtschaftlichkeitslücke umgelegte Investitionskosten",null,{"$f":"Wirtschaftlichkeitslücke!B30","v":{"v":0,"d":"0.00 €"}}]
["Anteil der Gesamtkosten, der dem Anteil von nicht mit mind. 50 Mbit/s versorgten Haushalten im Planungsgebiet entspricht",null,{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Summe der zu berücksichtigenden Kosten",null,{"$f":"SUM(C16:C20)-C21","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(D16:D19)-D21","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(E16:E19)-E21","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Abzinsungssatz",null,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Barwertfaktor",null,{"$f":"1/((1+C23)^C27)","v":1},{"$f":"1/((1+D23)^D27)","v":1},{"$f":"1/((1+E23)^E27)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Barwert (Einnahmen)",{"$f":"SUM(C25:AF25)","v":{"v":0,"d":"0.00 €"}},{"$f":"C13*C24","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Barwert (Kosten)",{"$f":"SUM(C26:AF26)","v":{"v":0,"d":"0.00 €"}},{"$f":"C22*C24","v":{"v":0,"d":"0.00 €"}},{"$f":"D22*D24","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,null,{"$f":"IF(C23<>0,B27+1,B27)","v":0},{"$f":"IF(D23<>0,C27+1,C27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Summe der Barwerte",{"$f":"B25-B26","v":{"v":0,"d":"0.00 €"}},{"$nulls":29},{"$f":"AF27","v":0}]
[]
["In den hellgrau hinterlegten Zellen haben Sie die Möglichkeit eigene Eingaben zu tätigen"]