{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Tabelle2","Tabelle3"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":"Tabelle2","index":0,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[[11,0,12,0],[11,2,12,2],[11,3,12,3]]}
["Prinzip der Bestimmung der optimalen Nutzungsdauer"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Jahr","laufende Cash Flows","Liquidationserlös Lt","Kapitalwerte der weiteren Nutzung ..."]
[null,"zt"]
[0,-1000,1000,{"$f":"IF(E15=\"behalten\",MAX(C14,(B15+D15)/1.1),MAX(C14,(B15+C15)/1.1))","v":1307.0145481865991},{"$f":" IF(D14>C14,\"behalten\",\"verkaufen\")","v":"behalten"}]
[1,600,600,837.71600300525915,{"$f":" IF(D15>C15,\"behalten\",\"verkaufen\")","v":"behalten"}]
[2,500,400,{"$f":"IF(E17=\"behalten\",MAX(C16,(B17+D17)/1.1),MAX(C16,(B17+C17)/1.1))","v":421.48760330578506},{"$f":" IF(D16>C16,\"behalten\",\"verkaufen\")","v":"behalten"}]
[3,100,300,363.63636363636363,{"$f":" IF(D17>C17,\"behalten\",\"verkaufen\")","v":"behalten"}]
[4,200,200,200,{"$f":" IF(D18>C18,\"behalten\",\"verkaufen\")","v":"verkaufen"}]
[5,100,100,{"$f":"IF(E20=\"behalten\",MAX(C19,(B20+D20)/1.1),MAX(C19,(B20+C20)/1.1))","v":100},{"$f":" IF(D19>C19,\"behalten\",\"verkaufen\")","v":"verkaufen"}]
[6,100,0,null,{"$f":" IF(D20>C20,\"behalten\",\"verkaufen\")","v":"verkaufen"}]
[]
["Was ist Ihr Vorschlag? Am Ende von Jahr ",null,null,4]
["soll die Maschine verkauft werden"]

{"sheet":"Tabelle3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}