{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Tabelle1","Tabelle2","Tabelle3"],"not_rendered":{"charts":1,"images":0,"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":21,"n_cols":4,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Variante 1","Variante 2","Variante 3"]
["Bodenwert",500000,500000,500000]
["Grundstücksrohertrag",60000,60000,60000]
["Bewirtschaftungkosten",0.2,0.2,0.2]
["Grundstücksreinertrag",{"$f":"ROUND(B5-B5*B6,0)","v":48000},48000,48000]
[]
["Restnutzungsdauer",70,70,70]
["Liegenschaftszinssatz",0.05,0.05,0.05]
[]
["RBF Zeitrente",{"$f":"-PV(B10,B9,1)","v":19.342676648735623},{"$f":"-PV(C10,C9,1)","v":19.342676648735623},19.342676648735623]
["RBF ewige Rente",{"$f":"1/B10","v":20},{"$f":"1/C10","v":20},20]
[]
["Grundstücksreinertrag",{"$f":"B7","v":48000},{"$f":"C7","v":48000},48000]
["Bodenwertverzinsung",{"$f":"ROUND(B4*B10,0)","v":25000},{"$f":"ROUND(C4*C10,0)","v":25000},25000]
["Gebäudereinertrag",{"$f":"B15-B16","v":23000},{"$f":"C15-C16","v":23000},23000]
[]
["Gebäudertragswert",{"$f":"ROUND(B17*B12,0)","v":444882},{"$f":"ROUND(C17*C12,0)","v":444882},444882]
["zuzüglich Bodenwert",{"$f":"B4","v":500000},{"$f":"C4","v":500000},500000]
["Ertragswert gesamt",{"$f":"SUM(B19:B20)","v":944882},{"$f":"SUM(C19:C20)","v":944882},944882]

{"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":[]}