{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Start","Investitionen","Umsätze","Kosten","Personal-Tool","Material-Tool","AfA-Tool","Entnahmen-Tool","Einnahmen","Kapital","Rentabilität","Liquidität","LiquiditätII","Kapitalbedarf","Finanzierung","Tabelle1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":46,"comments":10,"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":"Start","index":0,"n_rows":74,"n_cols":37,"rows_kept":74,"cut":false,"hidden":false,"merged":[[6,12,6,33],[12,12,12,33],[73,12,73,24],[65,12,65,24],[69,12,69,24],[61,12,61,24],[44,12,44,24],[48,12,48,24],[36,12,36,24],[40,12,40,24],[24,12,24,33],[16,12,16,33],[20,12,20,33]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"In fünf Schritten zum Businessplan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Version 11f - April 2018"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Klicken Sie auf einen der nebenstehenden Buttons, "]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"um in das Tool zu gelangen!"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ergebnis der fünf Schritte sind die folgenden vier Auswertungen, die Sie dem Textteil Ihres Businessplans beilegen:"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Zur Erleichterung der Berechnungen unterstützen Sie vier zusätzliche Tools:"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Entnahme"]

{"sheet":"Investitionen","index":1,"n_rows":74,"n_cols":57,"rows_kept":74,"cut":false,"hidden":false,"merged":[[71,4,71,52],[71,56,71,68],[73,4,73,52],[73,56,73,68],[66,56,66,68],[67,56,67,68],[68,56,68,68],[69,56,69,68],[67,4,67,52],[68,4,68,52],[69,4,69,52],[58,4,58,52],[59,4,59,52],[60,4,60,52],[61,4,61,52],[51,56,51,68],[52,56,52,68],[53,56,53,68],[54,56,54,68],[56,53,56,68],[54,4,54,52],[56,4,56,52],[53,4,53,52],[65,56,65,68],[58,56,58,68],[59,56,59,68],[60,56,60,68],[61,56,61,68],[63,56,63,68],[64,56,64,68],[62,56,62,68],[62,4,62,52],[63,4,63,52],[64,4,64,52],[65,4,65,52],[66,4,66,52],[45,56,45,68],[46,56,46,68],[47,56,47,68],[48,56,48,68],[49,56,49,68],[50,56,50,68],[49,4,49,52],[50,4,50,52],[51,4,51,52],[52,4,52,52],[45,4,45,52],[46,4,46,52],[47,4,47,52],[48,4,48,52],[41,4,41,52],[41,56,41,68],[43,4,43,52],[43,53,43,68],[37,56,37,68],[38,56,38,68],[39,56,39,68],[40,56,40,68],[37,4,37,52],[38,4,38,52],[39,4,39,52],[40,4,40,52],[32,53,32,68],[34,4,34,52],[35,56,35,68],[36,56,36,68],[12,12,12,33],[12,40,12,52],[16,56,16,68],[20,56,20,68],[16,40,16,52],[34,56,34,68],[24,56,24,68],[12,56,12,68],[29,56,29,68],[30,56,30,68],[35,4,35,52],[36,4,36,52],[6,12,6,33],[32,4,32,52],[24,12,24,33],[20,40,20,52],[24,40,24,52],[20,12,20,33],[29,4,29,52],[30,4,30,52],[16,12,16,33],[24,4,24,8]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Investitionen"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarf"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null,"Beginn der Selbstständigkeit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-05-01"]
[null,null,null,null,"Mehrwertsteuersatz auf eigene Leistungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19]
[]
[null,null,null,null,"Gründungsbedingte Kosten"]
[]
[null,null,null,null,"Gründungsberatung"]
[null,null,null,null,"Erstberatung Steuerberater"]
[null,null,null,null,"Eintragung ins Handelsregister und Notarkosten"]
[null,null,null,null,"Gewerbeanmeldung"]
[null,null,null,null,"Markenschutz"]
[null,null,null,null,"Einmalige Patent-, Lizenz-, Franchisegebühren"]
[null,null,null,null,"Sonstiges"]
[null,null,null,null,"Summe Gründungsbedingte Kosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE35:BQ41)","v":0}]
[]
[null,null,null,null,"Büro, Halle, Laden"]
[]
[null,null,null,null,"Investitionen Büro, Halle, Laden"]
[null,null,null,null,"Anschaffung Grundstück, Gebäude"]
[null,null,null,null,"Grunderwerbskosten (Notar, Grunderwerbssteuer)"]
[null,null,null,null,"Maklerprovision"]
[null,null,null,null,"Baukosten"]
[null,null,null,null,"Bauliche Änderungen, Renovierung"]
[null,null,null,null,"Übernahme, Kauf von Unternehmensanteilen"]
[null,null,null,null,"Mietkaution"]
[null,null,null,null,"Sonstiges"]
[null,null,null,null,"Summe Büro, Halle, Laden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE46:BP54)","v":0}]
[]
[null,null,null,null,"Investitionen Geschäfts- und Betriebsausstattung"]
[]
[null,null,null,null,"Maschinen, Geräte, Werkzeuge"]
[null,null,null,null,"Büromöbel, Ladeneinrichtung"]
[null,null,null,null,"Warenlager"]
[null,null,null,null,"Fuhrpark, Betriebsfahrzeug"]
[null,null,null,null,"PC, Laptop, Drucker"]
[null,null,null,null,"Kasse, Kopierer"]
[null,null,null,null,"Software"]
[null,null,null,null,"Telefon, ISDN oder DSL-Anschluss, Netzwerk"]
[null,null,null,null,"Erstausstattung Marketing"]
[null,null,null,null,"Kosten der Markterschließung"]
[null,null,null,null,"Sonstiges"]
[null,null,null,null,"Summe Geschäfts- und Betriebsausstattung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE59:BP69)","v":0}]
[]
[null,null,null,null,"Summe Investitionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE70+BE55","v":0}]
[]
[null,null,null,null,"Summe gründungsbedingte Kosten und Investitionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE72+BE42","v":0}]

{"sheet":"Umsätze","index":2,"n_rows":168,"n_cols":198,"rows_kept":168,"cut":false,"hidden":false,"merged":[[167,197,167,209],[166,197,166,209],[167,40,167,52],[167,53,167,66],[167,67,167,79],[167,80,167,92],[167,93,167,105],[167,106,167,118],[167,119,167,131],[167,132,167,144],[68,53,68,66],[167,158,167,170],[167,171,167,183],[167,184,167,196],[167,145,167,157],[166,145,166,157],[166,158,166,170],[166,171,166,183],[166,184,166,196],[166,93,166,105],[95,40,95,52],[95,53,95,66],[95,67,95,79],[95,80,95,92],[95,93,95,105],[95,106,95,118],[95,119,95,131],[95,184,95,196],[95,197,95,209],[95,132,95,144],[95,145,95,157],[95,158,95,170],[95,171,95,183],[166,106,166,118],[166,119,166,131],[166,132,166,144],[166,40,166,52],[166,53,166,66],[166,67,166,79],[166,80,166,92],[92,184,92,196],[92,197,92,209],[93,4,93,36],[93,40,93,52],[93,53,93,66],[93,67,93,79],[93,80,93,92],[93,93,93,105],[93,106,93,118],[93,119,93,131],[94,106,94,118],[94,119,94,131],[93,132,93,144],[93,145,93,157],[93,158,93,170],[93,171,93,183],[94,4,94,36],[94,40,94,52],[94,53,94,66],[94,67,94,79],[94,80,94,92],[94,93,94,105],[94,132,94,144],[94,145,94,157],[94,158,94,170],[94,171,94,183],[93,184,93,196],[93,197,93,209],[94,184,94,196],[94,197,94,209],[90,158,90,170],[90,171,90,183],[90,184,90,196],[90,197,90,209],[90,106,90,118],[90,119,90,131],[90,132,90,144],[90,145,90,157],[91,80,91,92],[91,93,91,105],[91,106,91,118],[91,119,91,131],[91,132,91,144],[91,145,91,157],[91,158,91,170],[91,171,91,183],[66,40,66,52],[92,40,92,52],[92,53,92,66],[92,67,92,79],[92,80,92,92],[92,93,92,105],[92,132,92,144],[92,145,92,157],[92,158,92,170],[92,171,92,183],[85,184,85,196],[86,184,86,196],[87,184,87,196],[87,145,87,157],[85,40,85,52],[86,40,86,52],[87,40,87,52],[85,53,85,66],[86,53,86,66],[87,53,87,66],[86,67,86,79],[89,132,89,144],[89,145,89,157],[86,158,86,170],[87,158,87,170],[86,132,86,144],[81,145,81,157],[89,158,89,170],[89,171,89,183],[89,40,89,52],[89,53,89,66],[89,67,89,79],[89,80,89,92],[89,93,89,105],[82,145,82,157],[83,145,83,157],[84,145,84,157],[85,145,85,157],[86,145,86,157],[85,119,85,131],[86,119,86,131],[84,119,84,131],[81,171,81,183],[82,171,82,183],[83,171,83,183],[84,171,84,183],[81,158,81,170],[82,158,82,170],[60,145,60,157],[61,145,61,157],[64,93,64,105],[64,106,64,118],[63,40,63,52],[63,53,63,66],[63,67,63,79],[63,80,63,92],[64,171,64,183],[64,184,64,196],[63,171,63,183],[63,184,63,196],[53,106,53,118],[53,119,53,131],[53,132,53,144],[61,184,61,196],[56,95,56,143],[56,144,56,192],[56,193,56,209],[60,158,60,170],[61,158,61,170],[60,106,60,118],[63,197,63,209],[64,197,64,209],[63,145,63,157],[63,158,63,170],[53,158,53,170],[53,171,53,183],[64,80,64,92],[64,145,64,157],[64,158,64,170],[53,145,53,157],[54,119,54,131],[54,132,54,144],[54,145,54,157],[63,132,63,144],[53,4,53,36],[53,40,53,52],[53,53,53,66],[53,67,53,79],[53,80,53,92],[53,93,53,105],[54,4,54,36],[54,40,54,52],[54,53,54,65],[54,67,54,79],[54,93,54,105],[54,106,54,118],[54,184,54,196],[53,197,53,209],[53,184,53,196],[54,197,54,209],[54,158,54,170],[54,171,54,183],[51,158,51,170],[51,171,51,183],[51,184,51,196],[50,197,50,209],[51,4,51,36],[51,40,51,52],[51,53,51,66],[51,67,51,79],[51,80,51,92],[52,184,52,196],[51,197,51,209],[52,4,52,36],[52,40,52,52],[52,53,52,66],[52,67,52,79],[52,80,52,92],[52,93,52,105],[52,106,52,118],[52,119,52,131],[51,93,51,105],[51,106,51,118],[51,119,51,131],[51,132,51,144],[52,145,52,157],[52,158,52,170],[52,171,52,183],[52,132,52,144],[52,197,52,209],[48,145,48,157],[48,158,48,170],[48,171,48,183],[48,184,48,196],[48,93,48,105],[48,106,48,118],[48,119,48,131],[48,132,48,144],[49,171,49,183],[49,184,49,196],[49,93,49,105],[49,106,49,118],[49,119,49,131],[49,132,49,144],[49,145,49,157],[49,158,49,170],[50,171,50,183],[50,184,50,196],[50,93,50,105],[50,106,50,118],[50,119,50,131],[50,132,50,144],[40,171,40,183],[41,171,41,183],[42,171,42,183],[43,171,43,183],[60,197,60,209],[40,184,40,196],[41,184,41,196],[42,184,42,196],[43,184,43,196],[43,145,43,157],[44,145,44,157],[45,145,45,157],[46,145,46,157],[40,145,40,157],[40,158,40,170],[41,145,41,157],[42,145,42,157],[41,158,41,170],[42,158,42,170],[60,171,60,183],[60,184,60,196],[43,158,43,170],[44,158,44,170],[45,158,45,170],[46,158,46,170],[44,171,44,183],[45,171,45,183],[46,171,46,183],[44,184,44,196],[50,145,50,157],[50,158,50,170],[51,145,51,157],[161,119,161,131],[160,132,160,144],[161,132,161,144],[128,119,128,131],[129,119,129,131],[127,132,127,144],[128,132,128,144],[160,171,160,183],[161,171,161,183],[160,184,160,196],[161,184,161,196],[160,145,160,157],[161,145,161,157],[160,158,160,170],[161,158,161,170],[40,197,40,209],[41,197,41,209],[42,197,42,209],[43,197,43,209],[45,197,45,209],[44,197,44,209],[45,184,45,196],[46,184,46,196],[48,197,48,209],[49,197,49,209],[160,197,160,209],[161,197,161,209],[46,197,46,209],[61,197,61,209],[119,197,119,209],[120,197,120,209],[61,171,61,183],[111,145,111,157],[113,145,113,157],[114,145,114,157],[122,158,122,170],[120,158,120,170],[122,145,122,157],[120,145,120,157],[117,158,117,170],[119,158,119,170],[119,145,119,157],[106,132,106,144],[107,132,107,144],[108,132,108,144],[110,132,110,144],[117,145,117,157],[116,145,116,157],[106,145,106,157],[107,145,107,157],[108,145,108,157],[110,145,110,157],[111,132,111,144],[113,132,113,144],[114,132,114,144],[116,132,116,144],[117,132,117,144],[119,132,119,144],[120,132,120,144],[122,132,122,144],[108,171,108,183],[111,171,111,183],[110,171,110,183],[116,184,116,196],[117,184,117,196],[119,184,119,196],[116,171,116,183],[117,171,117,183],[119,171,119,183],[106,158,106,170],[107,158,107,170],[108,158,108,170],[110,158,110,170],[122,184,122,196],[120,184,120,196],[120,171,120,183],[122,171,122,183],[106,171,106,183],[107,171,107,183],[111,158,111,170],[113,158,113,170],[116,158,116,170],[114,171,114,183],[114,158,114,170],[113,171,113,183],[85,197,85,209],[86,197,86,209],[87,197,87,209],[106,197,106,209],[81,197,81,209],[82,197,82,209],[83,197,83,209],[84,197,84,209],[116,197,116,209],[117,197,117,209],[107,197,107,209],[108,197,108,209],[110,197,110,209],[111,197,111,209],[106,184,106,196],[107,184,107,196],[108,184,108,196],[110,184,110,196],[111,184,111,196],[113,184,113,196],[114,184,114,196],[113,197,113,209],[114,197,114,209],[91,184,91,196],[91,197,91,209],[89,184,89,196],[89,197,89,209],[81,184,81,196],[82,184,82,196],[83,184,83,196],[84,184,84,196],[160,119,160,131],[83,158,83,170],[84,158,84,170],[85,158,85,170],[85,171,85,183],[86,171,86,183],[87,171,87,183],[40,132,40,144],[41,132,41,144],[42,132,42,144],[43,132,43,144],[45,132,45,144],[44,132,44,144],[40,119,40,131],[46,132,46,144],[60,119,60,131],[61,119,61,131],[60,132,60,144],[61,132,61,144],[64,119,64,131],[64,132,64,144],[87,119,87,131],[81,132,81,144],[82,132,82,144],[83,132,83,144],[84,132,84,144],[85,132,85,144],[87,132,87,144],[81,119,81,131],[82,119,82,131],[83,119,83,131],[63,119,63,131],[128,106,128,118],[117,119,117,131],[119,119,119,131],[120,119,120,131],[122,119,122,131],[111,119,111,131],[113,119,113,131],[44,119,44,131],[45,119,45,131],[46,119,46,131],[114,119,114,131],[107,119,107,131],[106,119,106,131],[108,119,108,131],[110,119,110,131],[126,119,126,131],[124,119,124,131],[125,119,125,131],[116,119,116,131],[89,106,89,118],[89,119,89,131],[92,119,92,131],[46,106,46,118],[126,106,126,118],[127,106,127,118],[63,106,63,118],[61,106,61,118],[114,93,114,105],[116,93,116,105],[106,93,106,105],[107,93,107,105],[108,93,108,105],[110,93,110,105],[100,93,100,105],[101,93,101,105],[40,106,40,118],[41,106,41,118],[42,106,42,118],[43,106,43,118],[44,106,44,118],[45,106,45,118],[106,106,106,118],[107,106,107,118],[108,106,108,118],[110,106,110,118],[84,106,84,118],[85,106,85,118],[86,106,86,118],[87,106,87,118],[111,106,111,118],[113,106,113,118],[114,106,114,118],[116,106,116,118],[40,93,40,105],[87,93,87,105],[63,93,63,105],[41,119,41,131],[42,119,42,131],[43,119,43,131],[58,93,58,105],[161,93,161,105],[124,82,124,105],[125,82,125,105],[126,82,126,105],[127,82,127,105],[128,82,128,105],[129,82,129,105],[161,80,161,92],[160,80,160,92],[143,80,143,92],[81,106,81,118],[82,106,82,118],[83,106,83,118],[160,93,160,105],[117,93,117,105],[119,93,119,105],[99,93,99,105],[86,80,86,92],[92,106,92,118],[117,106,117,118],[119,106,119,118],[122,106,122,118],[120,106,120,118],[129,106,129,118],[160,106,160,118],[161,106,161,118],[124,106,124,118],[125,106,125,118],[139,106,139,118],[6,12,6,33],[12,12,12,33],[12,40,12,52],[12,56,12,68],[16,12,16,33],[16,40,16,52],[16,56,16,68],[20,12,20,33],[102,93,102,105],[103,93,103,105],[102,4,102,36],[103,4,103,36],[104,4,104,36],[44,40,44,52],[45,40,45,52],[84,4,84,36],[85,4,85,36],[58,40,58,52],[99,56,99,90],[100,56,100,90],[101,56,101,90],[102,56,102,90],[103,56,103,90],[48,40,48,52],[48,53,48,66],[48,67,48,79],[48,80,48,92],[50,4,50,36],[50,40,50,52],[50,53,50,66],[50,67,50,79],[49,40,49,52],[32,56,32,74],[40,40,40,52],[44,53,44,66],[45,53,45,66],[41,40,41,52],[42,40,42,52],[43,40,43,52],[41,53,41,66],[42,53,42,66],[43,53,43,66],[20,40,20,52],[20,56,20,68],[24,12,24,33],[24,40,24,52],[24,56,24,68],[78,4,78,36],[73,67,73,79],[74,67,74,79],[75,67,75,79],[76,67,76,79],[67,40,67,52],[68,40,68,52],[49,53,49,66],[49,67,49,79],[60,53,60,66],[61,53,61,66],[66,53,66,66],[67,53,67,66],[42,4,42,36],[43,4,43,36],[44,4,44,36],[45,4,45,36],[76,40,76,52],[77,40,77,52],[78,40,78,52],[79,40,79,52],[81,40,81,52],[82,40,82,52],[82,4,82,36],[83,4,83,36],[44,67,44,79],[136,4,136,36],[137,4,137,36],[131,53,131,66],[122,40,122,52],[117,40,117,52],[120,40,120,52],[68,67,68,79],[69,67,69,79],[45,67,45,79],[46,67,46,79],[60,67,60,79],[61,67,61,79],[66,67,66,79],[107,67,107,79],[136,53,136,66],[137,53,137,66],[46,53,46,65],[64,4,64,36],[64,40,64,52],[64,53,64,66],[64,67,64,79],[91,4,91,36],[92,4,92,36],[46,40,46,52],[56,4,56,94],[46,4,46,36],[60,40,60,52],[49,80,49,92],[116,67,116,79],[117,67,117,79],[119,67,119,79],[106,80,106,92],[114,80,114,92],[116,80,116,92],[114,40,114,52],[74,53,74,66],[75,53,75,66],[45,93,45,105],[46,93,46,105],[60,93,60,105],[67,67,67,79],[104,40,104,52],[102,40,102,52],[103,40,103,52],[108,67,108,79],[110,67,110,79],[111,67,111,79],[111,40,111,52],[108,53,108,66],[113,93,113,105],[95,4,95,36],[84,93,84,105],[85,93,85,105],[86,93,86,105],[160,40,160,52],[161,40,161,52],[136,40,136,52],[137,40,137,52],[139,40,139,52],[143,40,143,52],[158,4,158,94],[69,53,69,66],[79,4,79,36],[83,40,83,52],[76,53,76,66],[139,67,139,79],[139,80,139,92],[139,93,139,105],[143,4,143,36],[143,67,143,79],[141,93,141,105],[143,93,143,105],[111,53,111,66],[106,67,106,79],[120,93,120,105],[122,93,122,105],[111,93,111,105],[99,40,99,52],[97,4,97,94],[85,80,85,92],[99,4,99,36],[86,4,86,36],[135,40,135,52],[131,4,131,36],[132,4,132,36],[84,40,84,52],[164,53,164,66],[58,4,58,36],[68,4,68,36],[69,4,69,36],[71,4,71,94],[73,4,73,36],[74,4,74,36],[75,4,75,36],[100,4,100,36],[132,53,132,66],[133,53,133,66],[134,53,134,66],[161,53,161,66],[135,53,135,66],[160,53,160,66],[139,53,139,66],[143,53,143,66],[129,53,129,66],[129,40,129,52],[128,53,128,66],[123,4,123,36],[125,4,125,36],[125,40,125,52],[128,4,128,36],[126,4,126,36],[127,4,127,36],[124,4,124,36],[61,93,61,105],[81,93,81,105],[82,93,82,105],[83,93,83,105],[164,40,164,52],[76,4,76,36],[77,4,77,36],[69,40,69,52],[79,53,79,66],[77,53,77,66],[78,53,78,66],[100,40,100,52],[101,40,101,52],[163,4,163,36],[106,40,106,52],[116,40,116,52],[122,4,122,36],[150,4,150,36],[150,40,150,52],[107,4,107,36],[108,4,108,36],[109,4,109,36],[110,4,110,36],[121,4,121,36],[111,4,111,36],[113,4,113,36],[114,4,114,36],[116,4,116,36],[115,4,115,36],[101,4,101,36],[124,40,124,52],[163,53,163,66],[81,53,81,66],[82,53,82,66],[83,53,83,66],[84,53,84,66],[133,4,133,36],[134,4,134,36],[135,4,135,36],[134,40,134,52],[131,40,131,52],[132,40,132,52],[133,40,133,52],[119,40,119,52],[126,40,126,52],[127,40,127,52],[163,40,163,52],[117,80,117,92],[87,67,87,79],[87,4,87,36],[119,4,119,36],[119,53,119,66],[124,67,124,79],[125,67,125,79],[126,67,126,79],[127,67,127,79],[129,4,129,36],[130,4,130,36],[128,40,128,52],[91,40,91,52],[91,53,91,66],[91,67,91,79],[87,80,87,92],[90,4,90,36],[90,40,90,52],[90,53,90,66],[90,67,90,79],[90,80,90,92],[106,53,106,66],[107,40,107,52],[108,40,108,52],[110,40,110,52],[110,53,110,66],[113,40,113,52],[113,53,113,66],[118,4,118,36],[117,4,117,36],[114,53,114,66],[117,53,117,66],[116,53,116,66],[107,80,107,92],[108,80,108,92],[110,80,110,92],[111,80,111,92],[113,80,113,92],[107,53,107,66],[164,67,164,79],[33,56,33,74],[34,56,34,74],[35,56,35,74],[40,80,40,92],[38,4,38,94],[40,67,40,79],[40,53,40,66],[60,80,60,92],[61,80,61,92],[135,67,135,79],[136,67,136,79],[137,67,137,79],[160,67,160,79],[161,67,161,79],[163,67,163,79],[150,67,150,79],[128,67,128,79],[129,67,129,79],[131,67,131,79],[132,67,132,79],[133,67,133,79],[134,67,134,79],[120,67,120,79],[122,67,122,79],[90,93,90,105],[113,67,113,79],[114,67,114,79],[81,80,81,92],[82,80,82,92],[83,80,83,92],[84,80,84,92],[24,4,24,8],[45,80,45,92],[46,80,46,92],[41,80,41,92],[42,80,42,92],[43,80,43,92],[44,80,44,92],[50,80,50,92],[54,80,54,92],[81,67,81,79],[82,67,82,79],[83,67,83,79],[84,67,84,79],[85,67,85,79],[78,67,78,79],[79,67,79,79],[41,93,41,105],[42,93,42,105],[43,93,43,105],[44,93,44,105],[73,40,73,52],[73,53,73,65],[74,40,74,52],[75,40,75,52],[41,67,41,79],[42,67,42,79],[43,67,43,79],[77,67,77,79],[61,4,61,36],[66,4,66,36],[67,4,67,36],[61,40,61,52],[139,197,139,209],[140,4,140,36],[140,40,140,52],[140,53,140,66],[140,67,140,79],[140,80,140,92],[140,93,140,105],[140,106,140,118],[140,119,140,131],[140,132,140,144],[139,119,139,131],[139,132,139,144],[139,145,139,157],[139,158,139,170],[139,171,139,183],[139,184,139,196],[119,80,119,92],[120,80,120,92],[122,80,122,92],[120,4,120,36],[120,53,120,66],[124,53,124,66],[122,53,122,66],[125,53,125,66],[126,53,126,66],[127,53,127,66],[122,197,122,209],[126,132,126,144],[124,132,124,144],[125,132,125,144],[129,132,129,144],[127,119,127,131],[141,171,141,183],[141,184,141,196],[141,197,141,209],[142,4,142,36],[141,119,141,131],[141,132,141,144],[141,145,141,157],[141,158,141,170],[140,145,140,157],[140,158,140,170],[140,171,140,183],[140,184,140,196],[140,197,140,209],[141,4,141,36],[141,40,141,52],[141,53,141,66],[141,67,141,79],[141,80,141,92],[141,106,141,118],[144,145,144,157],[144,158,144,170],[144,171,144,183],[144,184,144,196],[144,197,144,209],[146,4,146,36],[146,40,146,52],[146,53,146,66],[146,67,146,79],[146,80,146,92],[143,197,143,209],[144,4,144,36],[144,40,144,52],[144,53,144,66],[144,67,144,79],[144,80,144,92],[144,93,144,105],[144,106,144,118],[144,119,144,131],[144,132,144,144],[143,119,143,131],[143,132,143,144],[143,145,143,157],[143,158,143,170],[143,171,143,183],[143,184,143,196],[143,106,143,118],[147,197,147,209],[148,4,148,36],[149,4,149,36],[149,40,149,52],[149,53,149,66],[149,67,149,79],[149,80,149,92],[149,93,149,105],[149,106,149,118],[149,119,149,131],[147,119,147,131],[147,132,147,144],[147,145,147,157],[147,158,147,170],[147,171,147,183],[147,184,147,196],[146,171,146,183],[146,184,146,196],[146,197,146,209],[147,4,147,36],[147,40,147,52],[147,53,147,66],[147,67,147,79],[147,80,147,92],[147,93,147,105],[147,106,147,118],[146,93,146,105],[146,106,146,118],[146,119,146,131],[146,132,146,144],[146,145,146,157],[146,158,146,170],[150,132,150,144],[150,145,150,157],[150,158,150,170],[152,4,152,36],[152,40,152,52],[152,53,152,66],[152,67,152,79],[152,80,152,92],[150,80,150,92],[150,93,150,105],[150,106,150,118],[150,171,150,183],[150,184,150,196],[150,197,150,209],[149,132,149,144],[149,145,149,157],[149,158,149,170],[149,171,149,183],[149,184,149,196],[149,197,149,209],[152,171,152,183],[152,184,152,196],[152,197,152,209],[150,53,150,66],[151,4,151,36],[152,93,152,105],[152,106,152,118],[152,119,152,131],[152,132,152,144],[152,145,152,157],[152,158,152,170],[150,119,150,131],[155,184,155,196],[155,197,155,209],[155,119,155,131],[155,132,155,144],[155,145,155,157],[155,158,155,170],[153,197,153,209],[154,4,154,36],[155,4,155,36],[155,40,155,52],[155,53,155,66],[155,67,155,79],[155,80,155,92],[155,93,155,105],[155,106,155,118]],"merged_total":1014,"flags":["merged_cut"]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Umsätze"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Wählen Sie zuerst, mit welcher Alternative Sie Ihre Umsätze planen:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dann arbeiten Sie mit:"]
[]
[null,null,null,null,null,"A1:Sie planen mit einem durchschnittlichen Tagesumsatz:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kalender und Alternative 1"]
[null,null,null,null,null,"A2:Sie planen mit einem Jahresumsatz:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kalender und Alternative 2"]
[null,null,null,null,null,"A3:Sie planen die Absatzmenge mit zugehörigem Verkaufspreis:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kalender und Alternative 3"]
[null,null,null,null,null,"A4:Sie möchten Ihren monatlichen Umsatz einfach manuell eingeben: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nur Alternative 4"]
[]
[]
[null,null,null,null," Kalender zur Ermittlung der Arbeitstage bzw. Umsatztage"]
[]
[null,null,null,null,"Planung 1. Jahr:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"2. Monat",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"4. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"5. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"6. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"7. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"8. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"9. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"10. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"11. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"12. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"Summe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!$BE$30","v":"2018-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AO42),MONTH(AO42)+1,DAY(AO42))","v":"2018-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BB42),MONTH(BB42)+1,DAY(BB42))","v":"2018-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BP42),MONTH(BP42)+1,DAY(BP42))","v":"2018-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CC42),MONTH(CC42)+1,DAY(CC42))","v":"2018-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CP42),MONTH(CP42)+1,DAY(CP42))","v":"2018-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DC42),MONTH(DC42)+1,DAY(DC42))","v":"2018-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DP42),MONTH(DP42)+1,DAY(DP42))","v":"2018-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EC42),MONTH(EC42)+1,DAY(EC42))","v":"2019-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EP42),MONTH(EP42)+1,DAY(EP42))","v":"2019-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FC42),MONTH(FC42)+1,DAY(FC42))","v":"2019-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FP42),MONTH(FP42)+1,DAY(FP42))","v":"2019-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate"]
[null,null,null,null,"Verfügbare Arbeitstage des Monats",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO43:GC43)","v":0}]
[null,null,null,null,"     davon Urlaub bzw. geschlossen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO44:GC44)","v":0}]
[null,null,null,null,"     davon nicht fakturierbar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO45:GC45)","v":0}]
[null,null,null,null,"Umsatzminderung während Anlaufzeit in %"]
[null,null,null,null,"Summe Arbeitstage bzw. Umsatztage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO43-AO44-AO45)*(1-AO46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BB43-BB44-BB45)*(1-BB46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BP43-BP44-BP45)*(1-BP46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CC43-CC44-CC45)*(1-CC46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CP43-CP44-CP45)*(1-CP46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DC43-DC44-DC45)*(1-DC46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DP43-DP44-DP45)*(1-DP46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(EC43-EC44-EC45)*(1-EC46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(EP43-EP44-EP45)*(1-EP46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(FC43-FC44-FC45)*(1-FC46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(FP43-FP44-FP45)*(1-FP46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(GC43-GC44-GC45)*(1-GC46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO47:GC47)=0,0.001,SUM(AO47:GC47))","v":1E-3}]
[]
[null,null,null,null,"Planung 2. Jahr:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"2. Monat",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"4. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"5. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"6. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"7. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"8. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"9. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"10. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"11. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"12. Monat",null,null,null,null,null,null,null,null,null,null,null,null,"Summe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AO42)+1,MONTH(AO42),DAY(AO42))","v":"2019-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AO50),MONTH(AO50)+1,DAY(AO50))","v":"2019-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BB50),MONTH(BB50)+1,DAY(BB50))","v":"2019-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BP50),MONTH(BP50)+1,DAY(BP50))","v":"2019-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CC50),MONTH(CC50)+1,DAY(CC50))","v":"2019-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CP50),MONTH(CP50)+1,DAY(CP50))","v":"2019-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DC50),MONTH(DC50)+1,DAY(DC50))","v":"2019-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DP50),MONTH(DP50)+1,DAY(DP50))","v":"2019-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EC50),MONTH(EC50)+1,DAY(EC50))","v":"2020-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EP50),MONTH(EP50)+1,DAY(EP50))","v":"2020-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FC50),MONTH(FC50)+1,DAY(FC50))","v":"2020-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FP50),MONTH(FP50)+1,DAY(FP50))","v":"2020-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate"]
[null,null,null,null,"Werktage des Monats",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO51:GC51)","v":0}]
[null,null,null,null,"     davon Urlaub bzw. geschlossen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO52:GC52)","v":0}]
[null,null,null,null,"     davon nicht fakturierbar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO53:GC53)","v":0}]
[null,null,null,null,"Umsatzminderung während Anlaufzeit in %"]
[null,null,null,null,"Summe Arbeitstage bzw. Umsatztage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO51-AO52-AO53)*(1-AO54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BB51-BB52-BB53)*(1-BB54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BP51-BP52-BP53)*(1-BP54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CC51-CC52-CC53)*(1-CC54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CP51-CP52-CP53)*(1-CP54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DC51-DC52-DC53)*(1-DC54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DP51-DP52-DP53)*(1-DP54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(EC51-EC52-EC53)*(1-EC54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(EP51-EP52-EP53)*(1-EP54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(FC51-FC52-FC53)*(1-FC54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(FP51-FP52-FP53)*(1-FP54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(GC51-GC52-GC53)*(1-GC54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AO55:GC55)=0,0.001,SUM(AO55:GC55))","v":1E-3}]
[]
[null,null,null,null," Alternative 1: Berechnung des Monatsumsatzes aus Tagesumsatz und Anzahl Arbeitstage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berechnung des Monatsumsatzes aus Tagesumsatz und Anzahl Arbeitstage"]
[]
[null,null,null,null,"Geplanter Umsatz pro Arbeitstag 1. Jahr:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Umsatz pro Arbeitstag 2. Jahr:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!$BE$30","v":"2018-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AO61),MONTH(AO61)+1,DAY(AO61))","v":"2018-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BB61),MONTH(BB61)+1,DAY(BB61))","v":"2018-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BP61),MONTH(BP61)+1,DAY(BP61))","v":"2018-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CC61),MONTH(CC61)+1,DAY(CC61))","v":"2018-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CP61),MONTH(CP61)+1,DAY(CP61))","v":"2018-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DC61),MONTH(DC61)+1,DAY(DC61))","v":"2018-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DP61),MONTH(DP61)+1,DAY(DP61))","v":"2018-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EC61),MONTH(EC61)+1,DAY(EC61))","v":"2019-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EP61),MONTH(EP61)+1,DAY(EP61))","v":"2019-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FC61),MONTH(FC61)+1,DAY(FC61))","v":"2019-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FP61),MONTH(FP61)+1,DAY(FP61))","v":"2019-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate"]
[null,null,null,null,"Umsatz pro Monat Jahr 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*AO47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*BB47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*BP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*CC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*CP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*DC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*DP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*EC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*EP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*FC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*FP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$59*GC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO62:GC62)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO50","v":"2019-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AO64),MONTH(AO64)+1,DAY(AO64))","v":"2019-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BB64),MONTH(BB64)+1,DAY(BB64))","v":"2019-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BP64),MONTH(BP64)+1,DAY(BP64))","v":"2019-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CC64),MONTH(CC64)+1,DAY(CC64))","v":"2019-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CP64),MONTH(CP64)+1,DAY(CP64))","v":"2019-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DC64),MONTH(DC64)+1,DAY(DC64))","v":"2019-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DP64),MONTH(DP64)+1,DAY(DP64))","v":"2019-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EC64),MONTH(EC64)+1,DAY(EC64))","v":"2020-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EP64),MONTH(EP64)+1,DAY(EP64))","v":"2020-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FC64),MONTH(FC64)+1,DAY(FC64))","v":"2020-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FP64),MONTH(FP64)+1,DAY(FP64))","v":"2020-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate"]
[null,null,null,null,"Umsatz pro Monat Jahr 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$59*AO55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP59*BB55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$59*BP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$59*CC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$59*CP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$59*DC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$59*DP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$59*EC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$59*EP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$59*FC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$59*FP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$59*GC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO65:GC65)","v":0}]
[]
[null,null,null,null,"Umsatzplanung Folgejahr 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,"2. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Jahr"]
[null,null,null,null,"Umsatztage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GP$47","v":1E-3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GP55","v":1E-3}]
[null,null,null,null,"Umsatz pro Tag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP59","v":0}]
[null,null,null,null,"Jahresumsatz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GP$62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB68*BB69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP68*BP69","v":0}]
[]
[null,null,null,null," Alternative 2: Verteilung des Jahresumsatzes nach Arbeitstagen"]
[]
[null,null,null,null,"Umsatzplanung für 3 Jahre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,"2. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Jahr"]
[null,null,null,null,"Jahresumsatz Produkt 1"]
[null,null,null,null,"Jahresumsatz Produkt 2"]
[null,null,null,null,"Jahresumsatz Produkt 3"]
[null,null,null,null,"Jahresumsatz Produkt 4"]
[null,null,null,null,"Jahresumsatz Produkt 5"]
[null,null,null,null,"Jahresumsatz gesamt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO75:BA79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB75:BB79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BP75:BP79)","v":0}]
[]
[null,null,null,null,"Monatsplanung Jahr 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!$BE$30","v":"2018-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AO82),MONTH(AO82)+1,DAY(AO82))","v":"2018-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BB82),MONTH(BB82)+1,DAY(BB82))","v":"2018-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BP82),MONTH(BP82)+1,DAY(BP82))","v":"2018-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CC82),MONTH(CC82)+1,DAY(CC82))","v":"2018-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CP82),MONTH(CP82)+1,DAY(CP82))","v":"2018-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DC82),MONTH(DC82)+1,DAY(DC82))","v":"2018-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DP82),MONTH(DP82)+1,DAY(DP82))","v":"2018-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EC82),MONTH(EC82)+1,DAY(EC82))","v":"2019-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EP82),MONTH(EP82)+1,DAY(EP82))","v":"2019-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FC82),MONTH(FC82)+1,DAY(FC82))","v":"2019-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FP82),MONTH(FP82)+1,DAY(FP82))","v":"2019-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate"]
[null,null,null,null,"Umsatz pro Monat Produkt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*AO47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*BB47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*BP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*CC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*CP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*DC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*DP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*EC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*EP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*FC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*FP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$75/$GP$47*GC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO83:GC83)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*AO47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*BB47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*BP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*CC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*CP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*DC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*DP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*EC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*EP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*FC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*FP47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$76/$GP$47*GC47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO84:GC84)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*BB$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*BP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*CC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*CP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*DC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*DP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*EC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*EP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*FC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*FP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$77/$GP$47*GC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO85:GC85)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*BB$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*BP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*CC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*CP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*DC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*DP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*EC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*EP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*FC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*FP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$78/$GP$47*GC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO86:GC86)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*BB$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*BP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*CC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*CP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*DC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*DP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*EC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*EP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*FC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*FP$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$79/$GP$47*GC$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO87:GC87)","v":0}]
[null,null,null,null,"Gesamtumsatz pro Monat ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO83:AO87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB83:BB87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BP83:BP87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC83:CC87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CP83:CP87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DC83:DC87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DP83:DP87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EC83:EC87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EP83:EP87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC83:FC87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FP83:FP87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC83:GC87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GP83:GP87)","v":0}]
[]
[null,null,null,null,"Monatsplanung Jahr 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO64","v":"2019-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AO90),MONTH(AO90)+1,DAY(AO90))","v":"2019-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BB90),MONTH(BB90)+1,DAY(BB90))","v":"2019-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BP90),MONTH(BP90)+1,DAY(BP90))","v":"2019-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CC90),MONTH(CC90)+1,DAY(CC90))","v":"2019-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CP90),MONTH(CP90)+1,DAY(CP90))","v":"2019-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DC90),MONTH(DC90)+1,DAY(DC90))","v":"2019-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DP90),MONTH(DP90)+1,DAY(DP90))","v":"2019-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EC90),MONTH(EC90)+1,DAY(EC90))","v":"2020-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EP90),MONTH(EP90)+1,DAY(EP90))","v":"2020-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FC90),MONTH(FC90)+1,DAY(FC90))","v":"2020-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FP90),MONTH(FP90)+1,DAY(FP90))","v":"2020-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate"]
[null,null,null,null,"Umsatz pro Monat Produkt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BP$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CC$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DC$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DP$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EC$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EP$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FC$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FP$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GC$55/$GP$55*BB75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO91:GC91)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BP$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CC$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DC$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DP$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EC$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EP$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FC$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FP$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GC$55/$GP$55*BB76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO92:GC92)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BP$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CC$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DC$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DP$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EC$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EP$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FC$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FP$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GC$55/$GP$55*BB77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO93:GC93)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BP$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CC$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DC$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DP$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EC$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EP$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FC$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FP$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GC$55/$GP$55*BB78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO94:GC94)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BP$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CC$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$CP$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DC$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DP$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EC$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$EP$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FC$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$FP$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GC$55/$GP$55*BB79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO95:GC95)","v":0}]
[null,null,null,null,"Gesamtumsatz pro Monat ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO91:AO95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB91:BB95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BP91:BP95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CC91:CC95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CP91:CP95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DC91:DC95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DP91:DP95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EC91:EC95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EP91:EP95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FC91:FC95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FP91:FP95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GC91:GC95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GP91:GP95)","v":0}]
[]
[null,null,null,null," Alternative 3: Berechnung des Umsatzes aus Absatzmenge und Verkaufspreis und Verteilung nach Arbeitstagen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berechnung des Monatsumsatzes aus Tagesumsatz und Anzahl Arbeitstage"]
[]
[null,null,null,null,"Geplante Jahres-Absatzmenge Produkt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geplanter Verkaufspreis in € Produkt 1 "]
[null,null,null,null,"Geplante Jahres-Absatzmenge Produkt 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geplanter Verkaufspreis in € Produkt 2"]
[null,null,null,null,"Geplante Jahres-Absatzmenge Produkt 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geplanter Verkaufspreis in € Produkt 3"]
[null,null,null,null,"Geplante Jahres-Absatzmenge Produkt 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geplanter Verkaufspreis in € Produkt 4"]
[null,null,null,null,"Geplante Jahres-Absatzmenge Produkt 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geplanter Verkaufspreis in € Produkt 5"]
[null,null,null,null,"Jahresabsatz gesamt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO100:AO104)","v":0}]
[]
[null,null,null,null,"Monatsplanung Jahr 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!$BE$30","v":"2018-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AO107),MONTH(AO107)+1,DAY(AO107))","v":"2018-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BB107),MONTH(BB107)+1,DAY(BB107))","v":"2018-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BP107),MONTH(BP107)+1,DAY(BP107))","v":"2018-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CC107),MONTH(CC107)+1,DAY(CC107))","v":"2018-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CP107),MONTH(CP107)+1,DAY(CP107))","v":"2018-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DC107),MONTH(DC107)+1,DAY(DC107))","v":"2018-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DP107),MONTH(DP107)+1,DAY(DP107))","v":"2018-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EC107),MONTH(EC107)+1,DAY(EC107))","v":"2019-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EP107),MONTH(EP107)+1,DAY(EP107))","v":"2019-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FC107),MONTH(FC107)+1,DAY(FC107))","v":"2019-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FP107),MONTH(FP107)+1,DAY(FP107))","v":"2019-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate"]
[null,null,null,null,"Absatzmenge pro Monat Produkt 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$100/$GP$47*AO47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$100/$GP$47*BB47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$100/$GP$47*BP47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$100/$GP$47*CC47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$100/$GP$47*CP47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$100/$GP$47*DC47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$100/$GP$47*DP47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$100/$GP$47*EC47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$100/$GP$47*EP47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$100/$GP$47*FC47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$100/$GP$47*FP47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$100-SUM(AO108:GB108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO108:GO108)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC108*$CP$100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO109:GO109)","v":0}]
[]
[null,null,null,null,"Absatzmenge pro Monat Produkt 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$101/$GP$47*AO47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$101/$GP$47*BB47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$101/$GP$47*BP47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$101/$GP$47*CC47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$101/$GP$47*CP47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$101/$GP$47*DC47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$101/$GP$47*DP47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$101/$GP$47*EC47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$101/$GP$47*EP47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$101/$GP$47*FC47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$101/$GP$47*FP47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$101-SUM(AO111:FP111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO111:GC111)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC111*$CP$101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO112:GC112)","v":0}]
[]
[null,null,null,null,"Absatzmenge pro Monat Produkt 3:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO102/$GP$47*AO$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$102/$GP$47*BB$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$102/$GP$47*BP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$102/$GP$47*CC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$102/$GP$47*CP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$102/$GP$47*DC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$102/$GP$47*DP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$102/$GP$47*EC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$102/$GP$47*EP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$102/$GP$47*FC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO$102/$GP$47*FP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$102-SUM(AO114:FP114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO114:GC114)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 3:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC114*$CP$102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO115:GC115)","v":0}]
[]
[null,null,null,null,"Absatzmenge pro Monat Produkt 4:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO103/$GP$47*AO$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO103/$GP$47*BB$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO103/$GP$47*BP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO103/$GP$47*CC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO103/$GP$47*CP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO103/$GP$47*DC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO103/$GP$47*DP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO103/$GP$47*EC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO103/$GP$47*EP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO103/$GP$47*FC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO103/$GP$47*FP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$103-SUM(AO117:FP117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO117:GC117)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 4:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC117*$CP$103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO118:GC118)","v":0}]
[]
[null,null,null,null,"Absatzmenge pro Monat Produkt 5:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO104/$GP$47*AO$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO104/$GP$47*BB$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO104/$GP$47*BP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO104/$GP$47*CC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO104/$GP$47*CP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO104/$GP$47*DC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO104/$GP$47*DP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO104/$GP$47*EC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO104/$GP$47*EP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO104/$GP$47*FC$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($AO104/$GP$47*FP$47,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AO$104-SUM(AO120:FP120)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO120:GC120)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 5:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC120*$CP$104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO121:GC121)","v":0}]
[]
[null,null,null,null,"Gesamtumsatz pro Monat ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO121+AO118+AO115+AO112+AO109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB121+BB118+BB115+BB112+BB109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP121+BP118+BP115+BP112+BP109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC121+CC118+CC115+CC112+CC109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP121+CP118+CP115+CP112+CP109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC121+DC118+DC115+DC112+DC109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP121+DP118+DP115+DP112+DP109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC121+EC118+EC115+EC112+EC109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP121+EP118+EP115+EP112+EP109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC121+FC118+FC115+FC112+FC109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP121+FP118+FP115+FP112+FP109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC121+GC118+GC115+GC112+GC109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GP121+GP118+GP115+GP112+GP109","v":0}]
[]
[null,null,null,null,"Mengenplanung Folgejahre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,"2. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preisplanung Folgejahre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,"2. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,"3. Jahr"]
[null,null,null,null,"Absatzmenge Produkt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verkaufspreis Produkt 1 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP100","v":0}]
[null,null,null,null,"Absatzmenge Produkt 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verkaufspreis Produkt 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP101","v":0}]
[null,null,null,null,"Absatzmenge Produkt 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verkaufspreis Produkt 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP102","v":0}]
[null,null,null,null,"Absatzmenge Produkt 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verkaufspreis Produkt 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP103","v":0}]
[null,null,null,null,"Absatzmenge Produkt 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Verkaufspreis Produkt 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP104","v":0}]
[]
[null,null,null,null,"Umsatz Folgejahre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,"2. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Jahr"]
[null,null,null,null,"Umsatz Produkt 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GP109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB126*DP126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP126*EC126","v":0}]
[null,null,null,null,"Umsatz Produkt 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GP112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB127*DP127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP127*EC127","v":0}]
[null,null,null,null,"Umsatz Produkt 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GP115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB128*DP128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP128*EC128","v":0}]
[null,null,null,null,"Umsatz Produkt 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GP118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB129*DP129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP129*EC129","v":0}]
[null,null,null,null,"Umsatz Produkt 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$GP121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB130*DP130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP130*EC130","v":0}]
[null,null,null,null,"Summe gesamt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO133:AO137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BB133:BB137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BP133:BP137)","v":0}]
[]
[null,null,null,null,"Monatsplanung Jahr 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO90","v":"2019-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AO140),MONTH(AO140)+1,DAY(AO140))","v":"2019-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BB140),MONTH(BB140)+1,DAY(BB140))","v":"2019-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BP140),MONTH(BP140)+1,DAY(BP140))","v":"2019-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CC140),MONTH(CC140)+1,DAY(CC140))","v":"2019-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CP140),MONTH(CP140)+1,DAY(CP140))","v":"2019-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DC140),MONTH(DC140)+1,DAY(DC140))","v":"2019-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DP140),MONTH(DP140)+1,DAY(DP140))","v":"2019-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EC140),MONTH(EC140)+1,DAY(EC140))","v":"2020-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EP140),MONTH(EP140)+1,DAY(EP140))","v":"2020-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FC140),MONTH(FC140)+1,DAY(FC140))","v":"2020-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FP140),MONTH(FP140)+1,DAY(FP140))","v":"2020-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate"]
[null,null,null,null,"Absatzmenge pro Monat Produkt 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$126/$GP$55*$AO$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(ROUND($BB$126/$GP$55*BB55,))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$126/$GP$55*BP55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$126/$GP$55*CC55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$126/$GP$55*CP55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$126/$GP$55*DC55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$126/$GP$55*DP55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$126/$GP$55*EC55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$126/$GP$55*EP55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$126/$GP$55*FC55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$126/$GP$55*FP55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB126-SUM(AO141:GB141)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO141:GO141)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC141*$DP$126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO142:GO142)","v":0}]
[]
[null,null,null,null,"Absatzmenge pro Monat Produkt 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB127/$GP$55*$AO$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$127/$GP$55*BB55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$127/$GP$55*BP55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$127/$GP$55*CC55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$127/$GP$55*CP55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$127/$GP$55*DC55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$127/$GP$55*DP55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$127/$GP$55*EC55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$127/$GP$55*EP55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$127/$GP$55*FC55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$127/$GP$55*FP55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB127-SUM(AO144:GB144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO144:GC144)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC144*$DP$127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO145:GC145)","v":0}]
[]
[null,null,null,null,"Absatzmenge pro Monat Produkt 3:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB128/$GP$55*$AO$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$128/$GP$55*BB$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$128/$GP$55*BP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$128/$GP$55*CC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$128/$GP$55*CP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$128/$GP$55*DC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$128/$GP$55*DP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$128/$GP$55*EC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$128/$GP$55*EP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$128/$GP$55*FC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$128/$GP$55*FP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB128-SUM(AO147:GB147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO147:GC147)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 3:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC147*$DP$128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO148:GC148)","v":0}]
[]
[null,null,null,null,"Absatzmenge pro Monat Produkt 4:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB129/$GP$55*$AO$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$129/$GP$55*BB$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$129/$GP$55*BP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$129/$GP$55*CC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$129/$GP$55*CP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$129/$GP$55*DC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$129/$GP$55*DP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$129/$GP$55*EC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$129/$GP$55*EP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$129/$GP$55*FC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$129/$GP$55*FP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB129-SUM(AO150:GB150)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO150:GC150)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 4:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC150*$DP$129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO151:GC151)","v":0}]
[]
[null,null,null,null,"Absatzmenge pro Monat Produkt 5:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BB130/$GP$55*$AO$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$130/$GP$55*BB$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$130/$GP$55*BP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$130/$GP$55*CC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$130/$GP$55*CP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$130/$GP$55*DC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$130/$GP$55*DP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$130/$GP$55*EC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$130/$GP$55*EP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$130/$GP$55*FC$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($BB$130/$GP$55*FP$55,)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB130-SUM(AO153:FP153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO153:GC153)","v":0}]
[null,null,null,null,"Umsatz pro Monat Produkt 5:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC153*$DP$130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO154:GC154)","v":0}]
[]
[null,null,null,null,"Gesamtumsatz pro Monat ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO154+AO151+AO148+AO145+AO142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BB154+BB151+BB148+BB145+BB142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP154+BP151+BP148+BP145+BP142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC154+CC151+CC148+CC145+CC142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CP154+CP151+CP148+CP145+CP142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC154+DC151+DC148+DC145+DC142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DP154+DP151+DP148+DP145+DP142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EC154+EC151+EC148+EC145+EC142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EP154+EP151+EP148+EP145+EP142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FC154+FC151+FC148+FC145+FC142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FP154+FP151+FP148+FP145+FP142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC154+GC151+GC148+GC145+GC142","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GP154+GP151+GP148+GP145+GP142","v":0}]
[]
[]
[null,null,null,null," Alternative 4: Manuelle Verteilung des geplanten Jahresumsatzes auf Monate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Berechnung des Monatsumsatzes aus Tagesumsatz und Anzahl Arbeitstage"]
[]
[null,null,null,null,"Manuelle Verteilung für Jahr 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!$BE$30","v":"2018-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AO161),MONTH(AO161)+1,DAY(AO161))","v":"2018-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BB161),MONTH(BB161)+1,DAY(BB161))","v":"2018-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BP161),MONTH(BP161)+1,DAY(BP161))","v":"2018-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CC161),MONTH(CC161)+1,DAY(CC161))","v":"2018-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CP161),MONTH(CP161)+1,DAY(CP161))","v":"2018-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DC161),MONTH(DC161)+1,DAY(DC161))","v":"2018-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DP161),MONTH(DP161)+1,DAY(DP161))","v":"2018-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EC161),MONTH(EC161)+1,DAY(EC161))","v":"2019-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EP161),MONTH(EP161)+1,DAY(EP161))","v":"2019-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FC161),MONTH(FC161)+1,DAY(FC161))","v":"2019-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FP161),MONTH(FP161)+1,DAY(FP161))","v":"2019-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO162:GC162)","v":0}]
[]
[null,null,null,null,"Umsatzplanung Folgejahre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,"2. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Jahr"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GP162","v":0}]
[]
[null,null,null,null,"Manuelle Verteilung für Jahr 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO140","v":"2019-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(AO167),MONTH(AO167)+1,DAY(AO167))","v":"2019-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BB167),MONTH(BB167)+1,DAY(BB167))","v":"2019-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BP167),MONTH(BP167)+1,DAY(BP167))","v":"2019-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CC167),MONTH(CC167)+1,DAY(CC167))","v":"2019-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CP167),MONTH(CP167)+1,DAY(CP167))","v":"2019-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DC167),MONTH(DC167)+1,DAY(DC167))","v":"2019-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DP167),MONTH(DP167)+1,DAY(DP167))","v":"2019-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EC167),MONTH(EC167)+1,DAY(EC167))","v":"2020-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EP167),MONTH(EP167)+1,DAY(EP167))","v":"2020-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FC167),MONTH(FC167)+1,DAY(FC167))","v":"2020-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FP167),MONTH(FP167)+1,DAY(FP167))","v":"2020-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO168:GC168)","v":0}]

{"sheet":"Kosten","index":3,"n_rows":118,"n_cols":114,"rows_kept":118,"cut":false,"hidden":false,"merged":[[39,71,39,82],[39,83,39,94],[29,40,29,52],[29,71,29,82],[33,4,33,53],[36,4,36,53],[41,4,41,36],[40,40,40,52],[41,71,41,82],[40,56,40,68],[38,4,38,36],[38,40,38,52],[35,83,35,94],[36,71,36,82],[36,83,36,94],[35,71,35,82],[39,40,39,52],[39,56,39,68],[39,4,39,36],[6,12,6,33],[12,12,12,33],[12,40,12,52],[12,56,12,68],[38,56,38,68],[35,56,35,68],[36,56,36,68],[16,12,16,33],[16,40,16,52],[16,56,16,68],[20,12,20,33],[20,40,20,52],[20,56,20,68],[31,4,31,94],[24,4,24,8],[29,83,29,94],[29,56,29,67],[24,12,24,33],[24,40,24,52],[24,56,24,68],[34,2,34,96],[38,71,38,82],[38,83,38,94],[51,83,51,94],[51,4,51,36],[52,4,52,36],[52,40,52,52],[52,56,52,68],[52,71,52,82],[52,83,52,94],[51,40,51,52],[51,71,51,82],[51,56,51,68],[49,56,49,68],[40,71,40,82],[40,83,40,94],[47,4,47,53],[48,2,48,96],[46,2,46,96],[49,71,49,82],[49,83,49,94],[49,4,49,52],[45,4,45,94],[40,4,40,36],[43,4,43,36],[43,83,43,94],[43,56,43,68],[43,71,43,82],[41,83,41,94],[42,40,42,52],[42,56,42,68],[42,4,42,36],[41,40,41,52],[41,56,41,68],[54,40,54,52],[54,56,54,68],[54,71,54,82],[54,83,54,94],[53,4,53,36],[53,40,53,52],[53,56,53,68],[53,71,53,82],[62,4,62,94],[55,4,55,36],[55,40,55,52],[55,56,55,68],[56,4,56,36],[56,56,56,68],[56,71,56,82],[53,83,53,94],[54,4,54,36],[63,2,63,96],[64,4,64,36],[64,40,64,52],[64,56,64,68],[64,71,64,82],[64,83,64,94],[56,83,56,94],[58,4,58,94],[59,2,59,96],[60,40,60,52],[60,4,60,36],[60,71,60,82],[60,83,60,94],[65,83,65,94],[66,4,66,36],[66,40,66,52],[66,56,66,68],[66,71,66,82],[66,83,66,94],[65,4,65,36],[65,40,65,52],[65,56,65,68],[65,71,65,82],[69,4,69,36],[69,40,69,52],[69,56,69,68],[69,71,69,82],[71,83,71,94],[72,83,72,94],[67,83,67,94],[68,71,68,82],[68,83,68,94],[68,56,68,68],[69,83,69,94],[70,4,70,36],[70,40,70,52],[70,56,70,68],[70,71,70,82],[70,83,70,94],[67,4,67,36],[68,4,68,36],[67,40,67,52],[68,40,68,52],[67,56,67,68],[67,71,67,82],[71,56,71,68],[72,56,72,68],[79,83,79,94],[80,83,80,94],[81,83,81,94],[71,71,71,82],[72,71,72,82],[73,71,73,82],[74,71,74,82],[75,71,75,82],[76,71,76,82],[77,71,77,82],[73,83,73,94],[74,83,74,94],[75,83,75,94],[76,83,76,94],[77,83,77,94],[78,83,78,94],[78,71,78,82],[79,71,79,82],[80,71,80,82],[81,71,81,82],[73,56,73,68],[74,56,74,68],[75,56,75,68],[76,56,76,68],[77,56,77,68],[78,56,78,68],[79,56,79,68],[80,56,80,68],[81,56,81,68],[75,4,75,36],[76,4,76,36],[77,4,77,36],[78,4,78,36],[79,4,79,36],[80,4,80,36],[81,40,81,52],[71,4,71,36],[71,40,71,52],[72,4,72,36],[73,4,73,36],[74,4,74,36],[81,4,81,36],[72,40,72,52],[73,40,73,52],[74,40,74,52],[75,40,75,52],[76,40,76,52],[77,40,77,52],[78,40,78,52],[79,40,79,52],[80,40,80,52],[82,83,82,94],[83,40,83,52],[83,56,83,68],[83,71,83,82],[83,83,83,94],[84,56,84,68],[84,71,84,82],[84,83,84,94],[87,4,87,36],[82,40,82,52],[84,40,84,52],[86,40,86,52],[82,56,82,68],[82,71,82,82],[85,40,85,52],[85,56,85,68],[85,71,85,82],[84,4,84,36],[85,4,85,36],[86,4,86,36],[82,4,82,36],[83,4,83,36],[88,4,88,36],[88,40,88,52],[88,56,88,68],[89,4,89,36],[89,56,89,68],[85,83,85,94],[86,56,86,68],[86,71,86,82],[86,83,86,94],[87,40,87,52],[87,56,87,68],[87,71,87,82],[87,83,87,94],[89,71,89,82],[89,83,89,94],[105,40,105,52],[105,56,105,68],[99,71,99,82],[99,83,99,94],[100,71,100,82],[100,83,100,94],[102,2,102,96],[101,56,101,68],[101,71,101,82],[101,83,101,94],[101,4,101,36],[116,71,116,82],[116,83,116,94],[116,4,116,36],[117,4,117,36],[112,2,112,96],[113,56,113,68],[113,71,113,82],[113,83,113,94],[117,71,117,82],[117,83,117,94],[116,40,116,52],[113,4,113,52],[117,56,117,68],[109,4,109,94],[107,56,107,68],[111,4,111,53],[107,4,107,52],[110,2,110,96],[114,4,114,36],[114,71,114,82],[114,83,114,94],[97,71,97,82],[97,83,97,94],[98,71,98,82],[98,83,98,94],[98,56,98,68],[97,56,97,68],[99,56,99,68],[100,56,100,68],[106,56,106,68],[98,4,98,36],[99,4,99,36],[100,4,100,36],[104,2,104,96],[103,40,103,52],[106,4,106,36],[105,4,105,36],[91,4,91,94],[97,4,97,36],[93,4,93,53],[94,2,94,96],[95,71,95,82],[95,83,95,94],[95,4,95,52],[95,56,95,68],[92,2,92,96]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kostenaufstellung"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Betrag monatlich",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Betrag pro Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anpassung\n2. Jahr",null,null,null,null,null,null,null,null,null,null,null,"Anpassung\n3. Jahr"]
[]
[null,null,null,null,"Personalkosten ohne Unternehmerlohn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monatsbeträge "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"für Liquidität!","Jahr","Jahr",null,"ja"]
[null,null,null,null,"Möchten Sie Werte aus dem Personal-Tool übernehmen?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nein",2]
[]
[null,null,null,null,"Löhne und Gehälter einschließlich Sozialabgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DH$34=1,'Personal-Tool'!$DB$51,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE36/12","v":0},{"$f":"BE36+BT36","v":0},{"$f":"DD36+CF36","v":0},null,{"$f":"IF(BE36>0,BE36/12,BE39/12+AO39)","v":0},"monatl. K. für"]
[null,null,null,null,"Mini-Jobs, Aushilfen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DH$34=1,'Personal-Tool'!$DB$58,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE37/12","v":0},{"$f":"BE37+BT37","v":0},{"$f":"DD37+CF37","v":0},null,{"$f":"IF(BE37>0,BE37/12,BE40/12+AO40)","v":0},"Kap.bed.re"]
[]
[null,null,null,null,"Löhne und Gehälter einschließlich Sozialabgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO39>0,AO39,BE39/12)","v":0},{"$f":"DC39*12+BT39","v":0},{"$f":"DD39+CF39","v":0}]
[null,null,null,null,"Mini-Jobs und Aushilfen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO40>0,AO40,BE40/12)","v":0},{"$f":"DC40*12+BT40","v":0},{"$f":"DD40+CF40","v":0}]
[null,null,null,null,"Freie Mitarbeiter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO41>0,AO41,BE41/12)","v":0},{"$f":"DC41*12+BT41","v":0},{"$f":"DD41+CF41","v":0}]
[null,null,null,null,"Sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO42>0,AO42,BE42/12)","v":0},{"$f":"DC42*12+BT42","v":0},{"$f":"DD42+CF42","v":0}]
[null,null,null,null,"Summe 1 Personalkosten ohne Unternehmerlohn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO39:BA42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE36:BQ42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DC36:DC42)","v":0},{"$f":"SUM(DD36:DD42)","v":0},{"$f":"SUM(DE36:DE42)","v":0}]
[null,null,null,null,"Summe 2 Personalkosten ohne Unternehmerlohn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO43*12+BE43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT36:CE42)+BE44","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CF36:CQ42)+BT44","v":0}]
[]
[null,null,null,null,"Wareneinsatz, Materialkosten"]
[]
[null,null,null,null,"Möchten Sie Werte aus dem Material-Tool übernehmen?"]
[]
[null,null,null,null,"Wareneinsatz, Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DJ$53=1,0,(IF($DJ$53=2,'Material-Tool'!CD40,(IF($DJ$53=3,'Material-Tool'!CD51)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DJ$53=1,0,(IF($DJ$53=2,'Material-Tool'!CD41,(IF($DJ$53=3,'Material-Tool'!CD52)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DJ$53=1,0,(IF($DJ$53=2,'Material-Tool'!CD42,(IF($DJ$53=3,'Material-Tool'!CD53)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE50/12","v":0},{"$f":"BT50","v":0},{"$f":"CF50","v":0}]
[]
[null,null,null,null,"Roh-, Hilfs- und Betriebsstoffe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO52>0,AO52,G52/12)","v":0},{"$f":"DC52*12+BE52","v":0},{"$f":"DD52+CF52","v":0},null,null,null,"nein"]
[null,null,null,null,"Halbfertige Produkte, Fertigprodukte, Waren",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO53>0,AO53,BE53/12)","v":0},{"$f":"DC53*12+BT53","v":0},{"$f":"DD53+CF53","v":0},null,null,null,"ja, Alternative 1",1]
[null,null,null,null,"Fremdleistungen ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO54>0,AO54,BE54/12)","v":0},{"$f":"DC54*12+BT54","v":0},{"$f":"DD54+CF54","v":0},null,{"$f":"IF(BE50>0,BE50/12,BE53/12+AO53)","v":0},"monatl. K. für","ja, Alternative 2"]
[null,null,null,null,"Sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO55>0,AO55,BE55/12)","v":0},{"$f":"DC55*12+BT55","v":0},{"$f":"DD55+CF55","v":0},null,null,"Kap.bed.re"]
[null,null,null,null,"Summe 1 Wareneinsatz, Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO52:BA55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE50:BQ55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DC50:DC55)","v":0},{"$f":"SUM(DD50:DD55)","v":0},{"$f":"SUM(DE50:DE55)","v":0}]
[null,null,null,null,"Summe 2 Wareneinsatz, Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO56*12+BE56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT50:CE55)+BE57-BE50","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CF50:CQ56)+BT57-BT50","v":0}]
[]
[null,null,null,null,"Provisionen"]
[]
[null,null,null,null,"Provisionen vom Umsatz in % (Angabe pro Jahr)"]
[]
[null,null,null,null,"Sonstige Betriebsausgaben"]
[]
[null,null,null,null,"Miete, Pacht für Büro, Laden, Halle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO65>0,AO65,BE65/12)","v":0},{"$f":"DC65*12+BT65","v":0},{"$f":"DD65+CF65","v":0}]
[null,null,null,null,"Mietnebenkosten ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Laufende Lizenz- und Franchisegebühren",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Leasingraten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Laufende Fahrzeugkosten ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Sonstige Fahrzeugkosten ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Reisekosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Instandhaltung für Geräte, Maschinen ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Werbung, PR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Bewirtungskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Weiterbildung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Bürobedarf, Kopien",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Telefon, Fax, Handy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Internetzugang, Hosting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Porto, Kurierdienste",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Verpackung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Fachzeitschriften und -bücher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Buchhaltung, Steuer- und Rechtsberatung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Nebenkosten des Geldverkehrs ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Beträge für Kammern und Verbände",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Gebühren",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Betriebliche Versicherungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Betriebssteuern (Gewerbesteuer,  Körperschaftsst.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Sonstiges, GWG ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Summe 1 Betriebsausgaben incl. Steuern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO65:BA88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE65:BQ88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DC65:DC88)","v":0},{"$f":"SUM(DD65:DD88)","v":0},{"$f":"SUM(DE65:DE88)","v":0}]
[null,null,null,null,"Summe Betriebsausgaben im Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO89*12)+BE89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT65:CE88)+BE90","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CF65:CQ88)+BT90","v":0}]
[]
[null,null,null,null,"Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steuern:",{"$f":"IF(AO87>0,AO87,BE87/12)","v":0},{"$f":"DC92*12+BT87","v":0},{"$f":"DD92+CF87","v":0}]
[]
[null,null,null,null,"Möchten Sie Werte aus dem AfA-Tool übernehmen?"]
[]
[null,null,null,null,"Abschreibungen in den ersten drei Jahren",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DG$98=1,0,(IF($DG$98=2,'AfA-Tool'!BN43,(IF($DG$98=3,'AfA-Tool'!BN59)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DG$98=1,0,(IF($DG$98=2,'AfA-Tool'!BV43,(IF($DG$98=3,'AfA-Tool'!BV59)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DG$98=1,0,(IF($DG$98=2,'AfA-Tool'!CD43,(IF($DG$98=3,'AfA-Tool'!CD59)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE96/12","v":0},{"$f":"BT96","v":0},{"$f":"CF96","v":0}]
[]
[null,null,null,null,"Weitere AfA pro Jahr: bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE98/12","v":0},{"$f":"BE98+BT98","v":0},{"$f":"DD98+CF98","v":0},"nein",1]
[null,null,null,null,"Weitere AfA pro Jahr: bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE99/12","v":0},{"$f":"BE99+BT99","v":0},{"$f":"DD99+CF99","v":0},"ja, lineare AfA"]
[null,null,null,null,"Weitere AfA pro Jahr: bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE100/12","v":0},{"$f":"BE100+BT100","v":0},{"$f":"DD100+CF100","v":0},"keine AfA"]
[null,null,null,null,"Weitere AfA pro Jahr: bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE101/12","v":0},{"$f":"BE101+BT101","v":0},{"$f":"DD101+CF101","v":0}]
[null,null,null,null,"Summe Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE98:BQ101)+BE96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT98:BT101)+BT96+SUM(BE98:BE101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT102+CF96+SUM(CF98:CF101)-BT96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DC96:DC101)","v":0},{"$f":"SUM(DD96:DD101)","v":0},{"$f":"SUM(DE96:DE101)","v":0}]
[]
[]
[]
[null,null,null,null,"Summe alle Kosten",{"$f":"F102+Kapital!AO87+AO89+AO56+AO43","v":0},{"$f":"BE102+BE89+BE56+BE43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO43+AO56+AO89+AO104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE43+BE56+BE89+BE102","v":0}]
[null,null,null,null,"Summe alle Kosten insgesamt pro Jahr",null,{"$f":"(F106*12)+G106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO106*12+BE106","v":0}]
[null,null,null,null,"Summe alle Kosten insgesamt pro Jahr ohne Abschreibungen",null,{"$f":"G107-BE102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE107-BE102","v":0}]
[]
[null,null,null,null,"Kalkulatorischer Unternehmerlohn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ja"]
[null,null,null,null,"Möchten Sie Werte aus dem Entnahme-Tool übernehmen?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nein",2]
[]
[null,null,null,null,"Unternehmerlohn im Jahr",null,null,{"$f":"6*1562","v":9372},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DC$112=1,'Entnahmen-Tool'!BE84,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DC112=1,'Entnahmen-Tool'!BE85,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DC112=1,'Entnahmen-Tool'!BE86,0)","v":0}]
[null,null,null,null,"Anpassung für Folgejahr:"]
[]
[null,null,null,null,"Monatliche Entnahme (manuell) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO117","v":0},{"$f":"DB117*12+BT117","v":0},{"$f":"DC117+CF117","v":0}]
[null,null,null,null,"Summe Unternehmerlohn im Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO117*12+BE114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DC$112=1,BT114+BT115,BE118+BT117)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($DC$112=1,CF114+CF115+BT115,BT118+CF117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DB117)","v":0},{"$f":"SUM(DC117)","v":0},{"$f":"SUM(DD117)","v":0}]

{"sheet":"Personal-Tool","index":4,"n_rows":117,"n_cols":106,"rows_kept":117,"cut":false,"hidden":false,"merged":[[12,56,12,68],[24,56,24,68],[29,4,29,52],[16,12,16,33],[16,40,16,52],[16,56,16,68],[20,12,20,33],[20,40,20,52],[20,56,20,68],[29,53,29,92],[24,4,24,8],[24,12,24,33],[24,40,24,52],[31,40,31,52],[31,4,31,36],[32,4,32,36],[33,4,33,36],[32,40,32,52],[33,40,33,52],[6,12,6,33],[12,12,12,33],[12,40,12,52],[36,40,36,52],[37,40,37,52],[35,4,35,36],[36,4,36,36],[37,4,37,36],[38,4,38,36],[39,4,39,36],[40,4,40,36],[34,40,34,52],[35,40,35,52],[34,4,34,37],[42,4,42,52],[40,40,40,52],[38,40,38,52],[39,40,39,52],[44,53,44,65],[44,40,44,52],[44,79,44,91],[50,4,50,36],[45,53,45,65],[46,53,46,65],[47,53,47,65],[44,66,44,78],[45,66,45,78],[46,66,46,78],[47,66,47,78],[49,4,49,36],[48,53,48,65],[49,53,49,65],[48,4,48,36],[44,4,44,36],[56,40,56,52],[48,40,48,52],[49,40,49,52],[45,4,45,36],[46,4,46,36],[47,4,47,36],[50,40,50,52],[45,40,45,52],[46,40,46,52],[47,40,47,52],[51,4,51,36],[56,4,56,36],[54,4,54,52],[45,92,45,104],[46,92,46,104],[47,92,47,104],[48,92,48,104],[49,92,49,104],[50,92,50,104],[56,92,56,104],[45,79,45,91],[46,79,46,91],[47,79,47,91],[48,79,48,91],[54,53,54,92],[48,66,48,78],[49,66,49,78],[56,66,56,78],[54,93,54,117],[56,53,56,65],[57,4,57,36],[58,4,58,36],[57,105,57,117],[58,105,58,117],[57,40,57,52],[57,92,57,104],[29,93,29,117],[42,53,42,92],[42,93,42,117],[31,56,31,68],[32,56,32,68],[33,56,33,68],[48,105,48,117],[49,105,49,117],[50,105,50,117],[51,105,51,117],[44,105,44,117],[45,105,45,117],[46,105,46,117],[47,105,47,117],[56,105,56,117],[49,79,49,91],[56,79,56,91],[44,92,44,104]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Personalkosten"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null," Personal-Nebenkosten"]
[]
[null,null,null,null,"Arbeitgeberanteil Sozialbeiträge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mini-Job"]
[null,null,null,null,"Krankenversicherung (durchschnittlich)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG-Zuschlag %"]
[null,null,null,null,"Pflegeversicherung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2749999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.4]
[null,null,null,null,"Umlage KV (U1/U2 i. Durchschn.); Insolvenzumlage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.71]
[null,null,null,null,"Rentenversicherung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3000000000000007]
[null,null,null,null,"Arbeitslosenversicherung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5]
[null,null,null,null,"Berufsgenossenschaft durchschnittlich",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.22]
[null,null,null,null,"Zusatzversorgungskasse"]
[null,null,null,null,"Zusatzkosten 1"]
[null,null,null,null,"Summe Arbeitgeberanteil Sozialbeiträge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO33:AO40)","v":23.305}]
[]
[null,null,null,null," Löhne und Gehälter"]
[]
[null,null,null,null,"Löhne und Gehälter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anzahl\nMitarbeiter",null,null,null,null,null,null,null,null,null,null,null,null,"Lohn/Gehalt \npro Monat",null,null,null,null,null,null,null,null,null,null,null,null,"Urlaubsgeld/ \nWeihn.geld",null,null,null,null,null,null,null,null,null,null,null,null,"Sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,"Jahressumme \nLohn/Gehalt",null,null,null,null,null,null,null,null,null,null,null,null,"Zuzüglich \nSozialbeiträge"]
[null,null,null,null,"Leitung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO46*BB46*12)+(BO46+CB46)*AO46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO46*(1+($AO$41/100))","v":0}]
[null,null,null,null,"Verkauf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO47*BB47*12)+(BO47+CB47)*AO47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO47*(1+($AO$41/100))","v":0}]
[null,null,null,null,"Produktion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO48*BB48*12)+(BO48+CB48)*AO48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO48*(1+($AO$41/100))","v":0}]
[null,null,null,null,"Verwaltung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO49*BB49*12)+(BO49+CB49)*AO49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO49*(1+($AO$41/100))","v":0}]
[null,null,null,null,"Technik",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO50*BB50*12)+(BO50+CB50)*AO50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO50*(1+($AO$41/100))","v":0}]
[null,null,null,null,"Summe Personalkosten im Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO45:AO50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CO46:CO50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DB46:DB50)","v":0}]
[null,null,null,null,"Summe Personalkosten im Monat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB51/12","v":0}]
[]
[]
[null,null,null,null," Minijobs"]
[]
[null,null,null,null,"Anzahl Mini-Jobs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO57*BB57*12)+(BO57+CB57)*AO57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CO57*(1+($BE$34/100))","v":0}]
[null,null,null,null,"Summe Mini-Job im Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CO57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DB57)","v":0}]
[null,null,null,null,"Summe Mini-Job im Monat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB58/12","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"2004:13,26 im Durchschnitt",null,null,6.7]
[null,null,null,null,null,null,null,null,0.85]
[null,null,null,null,null,null,null,null,0.1]
[null,null,null,null,null,"Umlage 0,1% für",null,null,9.75]
[null,null,null,null,null,"Lohnfortzahlung",null,null,3.25]

{"sheet":"Material-Tool","index":5,"n_rows":53,"n_cols":82,"rows_kept":53,"cut":false,"hidden":false,"merged":[[50,81,50,88],[51,81,51,88],[52,81,52,88],[46,81,46,88],[47,81,47,88],[48,81,48,88],[49,81,49,88],[31,81,31,88],[32,81,32,88],[33,81,33,88],[34,81,34,88],[35,81,35,88],[36,81,36,88],[37,81,37,88],[38,81,38,88],[39,81,39,88],[40,81,40,88],[41,81,41,88],[45,81,45,88],[45,73,45,80],[52,73,52,80],[50,73,50,80],[51,73,51,80],[48,73,48,80],[49,73,49,80],[46,73,46,80],[47,73,47,80],[41,73,41,80],[48,65,48,72],[49,65,49,72],[50,65,50,72],[40,65,40,72],[41,65,41,72],[45,65,45,72],[46,65,46,72],[51,65,51,72],[52,65,52,72],[47,65,47,72],[40,57,40,64],[38,73,38,80],[39,73,39,80],[40,73,40,80],[31,65,31,72],[32,65,32,72],[33,65,33,72],[34,65,34,72],[35,65,35,72],[36,65,36,72],[37,65,37,72],[38,65,38,72],[39,65,39,72],[31,73,31,80],[32,73,32,80],[33,73,33,80],[34,73,34,80],[35,73,35,80],[36,73,36,80],[37,73,37,80],[48,57,48,64],[49,57,49,64],[50,40,50,47],[52,48,52,56],[31,57,31,64],[32,57,32,64],[33,57,33,64],[34,57,34,64],[35,57,35,64],[36,57,36,64],[37,57,37,64],[50,57,50,64],[51,57,51,64],[52,57,52,64],[41,57,41,64],[45,57,45,64],[46,57,46,64],[47,57,47,64],[41,48,41,56],[43,4,43,52],[43,53,43,89],[38,57,38,64],[39,57,39,64],[50,48,50,56],[51,48,51,56],[47,48,47,56],[48,48,48,56],[49,48,49,56],[51,4,51,36],[52,4,52,36],[46,48,46,56],[38,48,38,56],[45,48,45,55],[39,48,39,56],[40,48,40,56],[52,40,52,47],[45,40,45,47],[46,40,46,47],[47,40,47,47],[48,40,48,47],[38,40,38,47],[39,40,39,47],[40,40,40,47],[41,40,41,47],[51,40,51,47],[49,40,49,47],[46,4,46,36],[47,4,47,36],[48,4,48,36],[49,4,49,36],[38,4,38,36],[39,4,39,36],[40,4,40,36],[41,4,41,36],[50,4,50,36],[36,4,36,36],[37,4,37,36],[32,4,32,36],[35,4,35,36],[33,4,33,36],[34,4,34,36],[35,48,35,56],[36,48,36,56],[37,48,37,56],[31,48,31,56],[32,48,32,56],[33,48,33,56],[34,48,34,56],[31,40,31,47],[32,40,32,47],[33,40,33,47],[34,40,34,47],[35,40,35,47],[36,40,36,47],[37,40,37,47],[6,12,6,33],[12,12,12,33],[12,40,12,52],[12,56,12,68],[24,56,24,68],[29,4,29,52],[16,12,16,33],[16,40,16,52],[16,56,16,68],[20,12,20,33],[20,40,20,52],[20,56,20,68],[24,4,24,8],[24,12,24,33],[24,40,24,52]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Materialkosten"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null," Alternative 1: Jahresplanung über Absatzmenge"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produkt 1",null,null,null,null,null,null,null,"Produkt 2",null,null,null,null,null,null,null,null,"Produkt 3",null,null,null,null,null,null,null,"Produkt 4",null,null,null,null,null,null,null,"Produkt 5",null,null,null,null,null,null,null,"Gesamt"]
[null,null,null,null,"1. Jahr: geplante Absatzmenge in Stück",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO33:BV33)","v":0}]
[null,null,null,null,"2. Jahr: geplante Absatzmenge in Stück",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO34:BV34)","v":0}]
[null,null,null,null,"3. Jahr: geplante Absatzmenge in Stück",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO35:BV35)","v":0}]
[null,null,null,null,"       dafür Preis für Wareneinsatz 1 in € pro Stück"]
[null,null,null,null,"       dafür Preis für Wareneinsatz 2 in € pro Stück"]
[null,null,null,null,"       dafür Preis für Wareneinsatz 3 in € pro Stück"]
[null,null,null,null,"       dafür Preis für Wareneinsatz 4 in € pro Stück"]
[null,null,null,null,"1. Jahr: Summe Wareneinsatz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AO$36:$AO$39)*AO33","v":0},null,null,null,null,null,null,null,{"$f":"SUM($AW$36:$AW$39)*AW33","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM($BF$36:$BF$39)*BF33","v":0},null,null,null,null,null,null,null,{"$f":"SUM($BN$36:$BN$39)*BN33","v":0},null,null,null,null,null,null,null,{"$f":"SUM($BV$36:$BV$39)*BV33","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AO40:BV40)","v":0}]
[null,null,null,null,"2. Jahr: Summe Wareneinsatz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AO$36:$AO$39)*AO34","v":0},null,null,null,null,null,null,null,{"$f":"SUM($AW$36:$AW$39)*AW34","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM($BF$36:$BF$39)*BF34","v":0},null,null,null,null,null,null,null,{"$f":"SUM($BN$36:$BN$39)*BN34","v":0},null,null,null,null,null,null,null,{"$f":"SUM($BV$36:$BV$39)*BV34","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AO41:BV41)","v":0}]
[null,null,null,null,"3. Jahr: Summe Wareneinsatz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($AO$36:$AO$39)*AO35","v":0},null,null,null,null,null,null,null,{"$f":"SUM($AW$36:$AW$39)*AW35","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM($BF$36:$BF$39)*BF35","v":0},null,null,null,null,null,null,null,{"$f":"SUM($BN$36:$BN$39)*BN35","v":0},null,null,null,null,null,null,null,{"$f":"SUM($BV$36:$BV$39)*BV35","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AO42:BV42)","v":0}]
[]
[null,null,null,null," Alternative 2: Jahresplanung über Umsatz"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Produkt/ Artikel-gruppe 1",null,null,null,null,null,null,null,"Produkt/\nArtikel-gruppe 2",null,null,null,null,null,null,null,null,"Produkt/ Artikel-gruppe 3",null,null,null,null,null,null,null,"Produkt/ Artikel-gruppe 4",null,null,null,null,null,null,null,"Produkt/ Artikel-gruppe 5",null,null,null,null,null,null,null,"Gesamt"]
[null,null,null,null,"1. Jahr: geplanter Umsatz in €:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO47:BV47)","v":0}]
[null,null,null,null,"2. Jahr: geplanter Umsatz in €:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO48:BV48)","v":0}]
[null,null,null,null,"3. Jahr: geplanter Umsatz in €:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO49:BV49)","v":0}]
[null,null,null,null,"     dafür durchschnittl. Wareneinsatz in % vom Umsatz"]
[null,null,null,null,"1. Jahr: Summe Wareneinsatz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO47*$AO$50","v":0},null,null,null,null,null,null,null,{"$f":"AW47*$AW$50","v":0},null,null,null,null,null,null,null,null,{"$f":"BF47*$BF$50","v":0},null,null,null,null,null,null,null,{"$f":"BN47*$BN$50","v":0},null,null,null,null,null,null,null,{"$f":"BV47*$BV$50","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AO51:BV51)","v":0}]
[null,null,null,null,"2. Jahr: Summe Wareneinsatz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO48*$AO$50","v":0},null,null,null,null,null,null,null,{"$f":"AW48*$AW$50","v":0},null,null,null,null,null,null,null,null,{"$f":"BF48*$BF$50","v":0},null,null,null,null,null,null,null,{"$f":"BN48*$BN$50","v":0},null,null,null,null,null,null,null,{"$f":"BV48*$BV$50","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AO52:BV52)","v":0}]
[null,null,null,null,"3. Jahr: Summe Wareneinsatz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO49*$AO$50","v":0},null,null,null,null,null,null,null,{"$f":"AW49*$AW$50","v":0},null,null,null,null,null,null,null,null,{"$f":"BF49*$BF$50","v":0},null,null,null,null,null,null,null,{"$f":"BN49*$BN$50","v":0},null,null,null,null,null,null,null,{"$f":"BV49*$BV$50","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AO53:BV53)","v":0}]

{"sheet":"AfA-Tool","index":6,"n_rows":126,"n_cols":82,"rows_kept":126,"cut":false,"hidden":false,"merged":[[58,46,58,47],[59,46,59,47],[58,81,58,88],[59,81,59,88],[58,73,58,80],[59,73,59,80],[58,65,58,72],[59,65,59,72],[58,57,58,64],[59,57,59,64],[58,48,58,56],[59,48,59,56],[31,81,31,88],[32,81,32,88],[33,81,33,88],[34,81,34,88],[35,81,35,88],[36,81,36,88],[43,81,43,88],[47,81,47,88],[48,81,48,88],[39,81,39,88],[40,81,40,88],[41,81,41,88],[42,81,42,88],[37,81,37,88],[38,81,38,88],[49,81,49,88],[54,81,54,88],[55,81,55,88],[56,81,56,88],[57,81,57,88],[50,81,50,88],[51,81,51,88],[52,81,52,88],[53,81,53,88],[31,73,31,80],[32,73,32,80],[33,73,33,80],[34,73,34,80],[35,73,35,80],[36,73,36,80],[43,73,43,80],[47,73,47,80],[48,73,48,80],[39,73,39,80],[40,73,40,80],[41,73,41,80],[42,73,42,80],[37,73,37,80],[38,73,38,80],[49,73,49,80],[54,73,54,80],[55,73,55,80],[56,73,56,80],[57,73,57,80],[50,73,50,80],[51,73,51,80],[52,73,52,80],[53,73,53,80],[31,57,31,64],[32,57,32,64],[33,57,33,64],[34,57,34,64],[54,65,54,72],[55,65,55,72],[56,65,56,72],[57,65,57,72],[50,65,50,72],[51,65,51,72],[52,65,52,72],[53,65,53,72],[49,65,49,72],[31,65,31,72],[32,65,32,72],[33,65,33,72],[34,65,34,72],[35,65,35,72],[36,65,36,72],[43,65,43,72],[47,65,47,72],[48,65,48,72],[39,65,39,72],[40,65,40,72],[41,65,41,72],[42,65,42,72],[37,65,37,72],[38,65,38,72],[35,57,35,64],[36,57,36,64],[37,57,37,64],[38,57,38,64],[55,48,55,56],[43,57,43,64],[47,57,47,64],[48,57,48,64],[49,57,49,64],[39,57,39,64],[40,57,40,64],[41,57,41,64],[42,57,42,64],[40,48,40,56],[41,48,41,56],[54,57,54,64],[55,57,55,64],[42,48,42,56],[43,48,43,56],[50,57,50,64],[51,57,51,64],[52,57,52,64],[53,57,53,64],[56,57,56,64],[57,57,57,64],[47,48,47,56],[48,48,48,56],[49,48,49,56],[50,48,50,56],[47,40,47,47],[48,40,48,47],[56,48,56,56],[55,40,55,47],[56,40,56,47],[51,48,51,56],[52,48,52,56],[53,48,53,56],[54,48,54,56],[57,40,57,47],[51,40,51,47],[52,40,52,47],[53,40,53,47],[54,40,54,47],[57,48,57,56],[56,4,56,36],[49,4,49,36],[50,4,50,36],[51,4,51,36],[52,4,52,36],[57,4,57,36],[53,4,53,36],[54,4,54,36],[55,4,55,36],[58,4,58,36],[59,4,59,36],[31,40,31,47],[32,40,32,47],[33,40,33,47],[34,40,34,47],[35,40,35,47],[36,40,36,47],[37,40,37,47],[38,40,38,47],[39,40,39,47],[49,40,49,47],[50,40,50,47],[40,40,40,47],[41,40,41,47],[42,46,42,47],[43,46,43,47],[45,4,45,52],[42,4,42,36],[43,4,43,36],[47,4,47,36],[48,4,48,36],[41,4,41,36],[40,4,40,36],[31,48,31,56],[32,48,32,56],[33,48,33,56],[34,48,34,56],[31,4,31,36],[29,4,29,52],[39,4,39,36],[35,4,35,36],[36,4,36,36],[37,4,37,36],[38,4,38,36],[32,4,32,36],[33,4,33,36],[34,4,34,36],[39,48,39,56],[35,48,35,56],[36,48,36,56],[37,48,37,56],[38,48,38,56],[24,4,24,8],[20,12,20,33],[20,40,20,52],[20,56,20,68],[24,12,24,33],[24,40,24,52],[24,56,24,68],[6,12,6,33],[12,12,12,33],[12,40,12,52],[12,56,12,68],[16,12,16,33],[16,40,16,52],[16,56,16,68]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Abschreibungen"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null," AfA-Rechner: Lineare Abschreibung"]
[]
[null,null,null,null,"Wirtschaftsgut",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nutzungs-dauer in Jahren",null,null,null,null,null,null,null,"Anschaff-ungswert",null,null,null,null,null,null,null,null,"Abschreibungs-methode",null,null,null,null,null,null,null,"AfA 1. Nutzungs-jahr",null,null,null,null,null,null,null,"AfA 2. Nutzungs-jahr",null,null,null,null,null,null,null,"AfA 3. Nutzungs-jahr"]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"linear",null,null,null,null,null,null,null,{"$f":"IF(B100=16,0,A100)","v":0},null,null,null,null,null,null,null,{"$f":"IF(F100=16,0,E100)","v":0},null,null,null,null,null,null,null,{"$f":"IF(H100=16,0,IF(G100=0,0,A100))","v":0}]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"linear",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"linear",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"linear",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"linear",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"linear",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"linear",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"linear",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"linear",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"linear",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Summe lineare AfA pro Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BN33:BN42)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BV33:BV42)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CD33:CD42)","v":0}]
[null,null,null,null,"Summe lineare AfA pro Monat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN43/12","v":0},null,null,null,null,null,null,null,{"$f":"BV43/12","v":0},null,null,null,null,null,null,null,{"$f":"CD43/12","v":0}]
[]
[null,null,null,null," AfA-Rechner: Degressive Abschreibung"]
[]
[null,null,null,null,"Wirtschaftsgut",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nutzungs-dauer in Jahren",null,null,null,null,null,null,null,"Anschaff-ungswert",null,null,null,null,null,null,null,null,"Abschreibungs-methode",null,null,null,null,null,null,null,"AfA 1. Jahr",null,null,null,null,null,null,null,"AfA 2. Jahr",null,null,null,null,null,null,null,"AfA 3. Jahr"]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"degressiv",null,null,null,null,null,null,null,{"$f":"IF(B116=16,0,A116)","v":0},null,null,null,null,null,null,null,{"$f":"IF(D116=16,0,C116)","v":0},null,null,null,null,null,null,null,{"$f":"IF(F116=16,0,E116)","v":0}]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"degressiv",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"degressiv",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"degressiv",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"degressiv",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"degressiv",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"degressiv",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"degressiv",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"degressiv",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"degressiv",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,"Summe degressive AfA pro Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BN49:BN58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BV49:BV58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CD49:CD58)","v":0}]
[null,null,null,null,"Summe degressive AfA pro Monat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN59/12","v":0},null,null,null,null,null,null,null,{"$f":"BV59/12","v":0},null,null,null,null,null,null,null,{"$f":"CD59/12","v":0}]
[]
[]
[]
[]
[null,null,null,null,"Tipp:"]
[null,null,null,null,"Die steuerlich korrekte Abschreibungsdauer finden sie im Internet z.B. unter:"]
[null,null,null,null,"http://www.betriebsausgabe.de/abschreibungstabelle.php"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Afa 1.Nutzungsjahr",null,"Afa 2.Nutzungsjahr",null,"Afa 2.Nutzungsjahr",null,"Afa 3.Nutzungsjahr"]
[{"$f":"SLN($AW$33,0,$AO$33)","v":{"$error":"#DIV/0!"}},{"$f":"TYPE(A100)","v":16},{"$f":"SLN($AW$33,0,$AO$33)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(BN33+C100>AW33,0,C100)","v":{"$error":"#DIV/0!"}},{"$f":"TYPE(E100)","v":16},{"$f":"IF(BN33+BV33+A100>AW33,0,A100)","v":{"$error":"#DIV/0!"}},{"$f":"TYPE(G100)","v":16}]
[{"$f":"SLN($AW$34,0,$AO$34)","v":{"$error":"#DIV/0!"}},16,{"$f":"SLN($AW$34,0,$AO$34)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},16,{"$error":"#DIV/0!"},16]
[{"$f":"SLN($AW$35,0,$AO$35)","v":{"$error":"#DIV/0!"}},16,{"$f":"SLN($AW$35,0,$AO$35)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},16,{"$error":"#DIV/0!"},16]
[{"$f":"SLN($AW$36,0,$AO$36)","v":{"$error":"#DIV/0!"}},16,{"$f":"SLN($AW$36,0,$AO$36)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},16,{"$error":"#DIV/0!"},16]
[{"$f":"SLN($AW$37,0,$AO$37)","v":{"$error":"#DIV/0!"}},16,{"$f":"SLN($AW$37,0,$AO$37)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},16,{"$error":"#DIV/0!"},16]
[{"$f":"SLN($AW$38,0,$AO$38)","v":{"$error":"#DIV/0!"}},16,{"$f":"SLN($AW$38,0,$AO$38)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},16,{"$error":"#DIV/0!"},16]
[{"$f":"SLN($AW$39,0,$AO$39)","v":{"$error":"#DIV/0!"}},16,{"$f":"SLN($AW$39,0,$AO$39)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},16,{"$error":"#DIV/0!"},16]
[{"$f":"SLN($AW$40,0,$AO$40)","v":{"$error":"#DIV/0!"}},16,{"$f":"SLN($AW$40,0,$AO$40)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},16,{"$error":"#DIV/0!"},16]
[{"$f":"SLN($AW$41,0,$AO$41)","v":{"$error":"#DIV/0!"}},16,{"$f":"SLN($AW$41,0,$AO$41)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},16,{"$error":"#DIV/0!"},16]
[{"$f":"SLN($AW$42,0,$AO$42)","v":{"$error":"#DIV/0!"}},16,{"$f":"SLN($AW$42,0,$AO$42)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},16,{"$error":"#DIV/0!"},16]
[{"$f":"SUM(A100:A109)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(C100:C109)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
["Afa 1. Jahr",null,"Afa 2. Jahr",null,"Afa 3. Jahr"]
[{"$f":"SYD($AW$49,0,$AO$49,1)","v":{"$error":"#NUM!"}},{"$f":"TYPE(A116)","v":16},{"$f":"SYD($AW$49,0,$AO$49,2)","v":{"$error":"#NUM!"}},{"$f":"TYPE(C116)","v":16},{"$f":"SYD($AW$49,0,$AO$49,3)","v":{"$error":"#NUM!"}},{"$f":"TYPE(E116)","v":16}]
[{"$f":"SYD($AW$50,0,$AO$50,1)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$50,0,$AO$50,2)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$50,0,$AO$50,3)","v":{"$error":"#NUM!"}},16]
[{"$f":"SYD($AW$51,0,$AO$51,1)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$51,0,$AO$51,2)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$51,0,$AO$51,3)","v":{"$error":"#NUM!"}},16]
[{"$f":"SYD($AW$52,0,$AO$52,1)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$52,0,$AO$52,2)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$52,0,$AO$52,3)","v":{"$error":"#NUM!"}},16]
[{"$f":"SYD($AW$53,0,$AO$53,1)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$53,0,$AO$53,2)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$53,0,$AO$53,3)","v":{"$error":"#NUM!"}},16]
[{"$f":"SYD($AW$54,0,$AO$54,1)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$54,0,$AO$54,2)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$54,0,$AO$54,3)","v":{"$error":"#NUM!"}},16]
[{"$f":"SYD($AW$55,0,$AO$55,1)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$55,0,$AO$55,2)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$55,0,$AO$55,3)","v":{"$error":"#NUM!"}},16]
[{"$f":"SYD($AW$56,0,$AO$56,1)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$56,0,$AO$56,2)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$56,0,$AO$56,3)","v":{"$error":"#NUM!"}},16]
[{"$f":"SYD($AW$57,0,$AO$57,1)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$57,0,$AO$57,2)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$57,0,$AO$57,31)","v":{"$error":"#NUM!"}},16]
[{"$f":"SYD($AW$57,0,$AO$57,1)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$57,0,$AO$57,2)","v":{"$error":"#NUM!"}},16,{"$f":"SYD($AW$57,0,$AO$57,2)","v":{"$error":"#NUM!"}},16]
[{"$f":"SUM(A116:A125)","v":{"$error":"#NUM!"}},16,{"$f":"SUM(C116:C125)","v":{"$error":"#NUM!"}},16,{"$f":"SUM(E116:E125)","v":{"$error":"#NUM!"}},16]

{"sheet":"Entnahmen-Tool","index":7,"n_rows":97,"n_cols":256,"rows_kept":97,"cut":false,"hidden":false,"merged":[[84,4,84,52],[84,56,84,68],[85,4,85,52],[85,56,85,68],[31,4,31,52],[33,4,33,52],[34,4,34,52],[35,4,35,52],[31,56,31,68],[33,56,33,68],[40,56,40,68],[41,56,41,68],[42,56,42,68],[43,56,43,68],[44,56,44,68],[45,56,45,68],[34,56,34,68],[35,56,35,68],[36,56,36,68],[37,56,37,68],[38,56,38,68],[39,56,39,68],[36,4,36,52],[37,4,37,52],[6,12,6,33],[12,12,12,33],[20,12,20,33],[29,4,29,52],[20,40,20,52],[12,40,12,52],[24,4,24,8],[12,56,12,68],[16,12,16,33],[16,40,16,52],[16,56,16,68],[20,56,20,68],[24,12,24,33],[24,40,24,52],[24,56,24,68],[38,4,38,52],[39,4,39,52],[40,4,40,52],[41,4,41,52],[67,56,67,68],[68,56,68,68],[69,56,69,68],[60,56,60,68],[61,56,61,68],[62,56,62,68],[63,56,63,68],[64,56,64,68],[65,56,65,68],[52,56,52,68],[53,56,53,68],[56,56,56,68],[57,56,57,68],[58,56,58,68],[59,56,59,68],[46,56,46,68],[47,56,47,68],[48,56,48,68],[42,4,42,52],[43,4,43,52],[44,4,44,52],[45,4,45,52],[46,4,46,52],[47,4,47,52],[76,56,76,68],[79,56,79,68],[75,56,75,68],[77,56,77,68],[71,56,71,68],[72,56,72,68],[73,56,73,68],[49,56,49,68],[50,56,50,68],[51,56,51,68],[48,4,48,52],[49,4,49,52],[50,4,50,52],[51,4,51,52],[61,4,61,52],[62,4,62,52],[52,4,52,52],[56,4,56,52],[57,4,57,52],[58,4,58,52],[69,4,69,52],[53,4,53,52],[55,4,55,52],[65,4,65,52],[63,4,63,52],[64,4,64,52],[67,4,67,52],[68,4,68,52],[59,4,59,52],[60,4,60,52],[83,4,83,52],[71,4,71,52],[72,4,72,52],[73,4,73,52],[76,4,76,52],[81,56,81,68],[83,56,83,68],[75,4,75,52],[77,4,77,52],[79,4,79,52],[81,4,81,52]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Entnahme"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null,"Berechnung des kalkulatorischen Unternehmerlohns / Privatentnahme"]
[]
[null,null,null,null,"Durchschnittliche monatliche Ausgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Betrag"]
[]
[null,null,null,null,"Privat-Kfz inkl. Steuer, Versicherung, Reparaturen, Benzin, Stellplatz "]
[null,null,null,null,"Ausgaben für Öffentliche Verkehrsmittel"]
[null,null,null,null,"Telefon / Handy privat"]
[null,null,null,null,"Internet, GEZ"]
[null,null,null,null,"Täglicher Bedarf (Lebensmittel, Genussmittel, Hygiene- und Putzartikel)"]
[null,null,null,null,"Bekleidung, Schuhe, Accessoires "]
[null,null,null,null,"Haushalt (Einrichtung, Geräte und Zubehör)"]
[null,null,null,null,"Gesundheit (Arztbesuche, Arzneimittel, u. ä.)"]
[null,null,null,null,"Freizeit und Hobby"]
[null,null,null,null,"Weiterbildung"]
[null,null,null,null,"Miete und Nebenkosten"]
[null,null,null,null,"Ratenzahlungen, Sparverträge"]
[null,null,null,null,"Zinsen, Tilgung für Privatkredit"]
[null,null,null,null,"Unterhaltszahlungen"]
[null,null,null,null,"Sonstige regelmäßige Verpflichtungen"]
[null,null,null,null,"Kranken- und Pflegeversicherung"]
[null,null,null,null,"Rentenversicherung"]
[null,null,null,null,"Lebensversicherung"]
[null,null,null,null,"Sonstige Versicherungen"]
[null,null,null,null,"Sonstige Ausgaben"]
[null,null,null,null,"Gesamtausgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE34:BE53)","v":0}]
[]
[null,null,null,null,"Monatliches Einkommen aus anderen Einkunftsarten"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IT59>1,\"bitte nur 1 Feld ausfüllen\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE57>0,1,0)","v":0}]
[null,null,null,null,"Gründerzuschuss (monatlicher Betrag, Laufzeit 6 Monate)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE58>0,1,0)","v":0}]
[null,null,null,null,"Kindergeld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IT57:IT58)","v":0}]
[null,null,null,null,"Unterhalt"]
[null,null,null,null,"Erziehungsgeld"]
[null,null,null,null,"Einkommen aus Vermietung und Verpachtung"]
[null,null,null,null,"Einkommen aus Kapitalerträgen"]
[null,null,null,null,"Nettogehalt LebenspartnerIn"]
[null,null,null,null,"Sonstige Einkünfte"]
[null,null,null,null,"Summe andere Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE57:BE65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Folgejahr 2","Folgejahr3"]
[]
[null,null,null,null,"Summe andere monatliche Einnahmen in den ersten 6 Monaten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE69","v":0}]
[null,null,null,null,"Summe andere monatliche Einnahmen in den letzten 6 Monaten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE68-BE58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE66-BE58","v":0}]
[null,null,null,null,"Abzüglich Gesamtausgaben pro Monat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE54","v":0}]
[]
[null,null,null,null,"Notwendige Netto - Privatentnahme pro Monat (erste 6 Monate)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE68-BE70>0,0,(BE68-BE70)*-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE70-BW68","v":0}]
[null,null,null,null,"Notwendige Netto - Privatentnahme pro Monat (letzte 6 Monate)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE69-BE70>0,0,(BE69-BE70)*-1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE70-BW69","v":0},{"$f":"BW73","v":0}]
[null,null,null,null,"Summe Netto-Privatentnahme im Jahr 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE72*6+BE73*6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW72*3+BW73*9","v":0},{"$f":"BX73*12","v":0}]
[]
[null,null,null,null,"Zuschlag für Einkommenssteuer, SolZ, Kirchensteuer in % ",null,null,null,null,null,null,{"$f":"IF(BE76>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CC79>1,\"Bitte nur 1 Feld ausfüllen!\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BE74/(1-BE76))-BE74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IT82>1,\"bitte nur 1 Feld ausfüllen\",\" \")","v":" "},null,{"$f":"(BW74/(1-$BE$76))-BW74","v":0},{"$f":"(BX74/(1-$BE$76))-BX74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F77>0,1,0)","v":0}]
[null,null,null,null,"oder Einkommenssteuer, SolZ, Kirchensteuer  in Euro ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE78>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE78>0,1,0)","v":0},null,{"$f":"IF(BE78>0,BE78,BE77)","v":0}]
[]
[null,null,null,null,"Unternehmerlohn monatlich (erste 6 Monate)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE72=0,0,IF($BE$78>0,BE72+($BE$78/12),BE72+($BE$77/12)))","v":0}]
[]
[null,null,null,null,"Unternehmerlohn monatlich (letzte 6 Monate)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE80=0,BE73+(IV78/3),BE73+(IV78/12))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IT77:IT78)","v":0}]
[]
[null,null,null,null,"Unternehmerlohn inkl. EkSt im Jahr 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE80*6+BE82*6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW74+BW77","v":0},{"$f":"BX74+BX77","v":0}]
[null,null,null,null,"Unternehmerlohn inkl. EkSt im Jahr 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW84","v":0}]
[null,null,null,null,"Unternehmerlohn inkl. EkSt im Jahr 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BX84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"für Liqui-Monat:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BW72+BW77/12","v":0},"für 3 monate"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BW73+BW77/12+Kosten!BT115/9,)","v":0},"für 9 Monate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"incl. Steigerung"]
[null,null,null,null,null,"Tipp:"]
[]
[null,null,null,null,null,"Ihre persönliche Steuerbelastung können Sie über den "]
[null,null,null,null,null,"Abgabenrechner des Bundesfinanzministeriums ermitteln:"]
[null,null,null,null,null,"www.abgabenrechner.de"]

{"sheet":"Einnahmen","index":8,"n_rows":134,"n_cols":239,"rows_kept":134,"cut":false,"hidden":false,"merged":[[24,12,24,33],[24,40,24,52],[24,56,24,68],[29,4,29,53],[34,4,34,36],[35,40,35,52],[6,12,6,33],[12,12,12,33],[12,40,12,52],[20,12,20,33],[20,40,20,52],[12,56,12,68],[16,12,16,33],[16,40,16,52],[16,56,16,68],[20,56,20,68],[24,4,24,8],[65,4,65,36],[35,4,35,36],[36,4,36,36],[37,4,37,36],[38,4,38,36],[39,4,39,36],[60,4,60,36],[59,4,59,36],[36,40,36,52],[61,4,61,36],[39,40,39,52],[55,40,55,52],[37,40,37,52],[38,40,38,52],[61,40,61,52],[45,4,45,36],[46,4,46,36],[43,4,43,36],[48,4,48,36],[48,40,48,52],[47,4,47,36],[47,40,47,52],[50,4,50,36],[50,40,50,52],[55,4,55,36],[63,40,63,52],[31,56,31,68],[32,56,32,68],[35,56,35,68],[36,56,36,68],[37,56,37,68],[38,56,38,68],[39,56,39,68],[55,56,55,68],[46,40,46,52],[63,4,63,36],[32,4,32,36],[43,56,43,68],[48,56,48,68],[47,56,47,68],[50,56,50,68],[61,56,61,68],[57,4,57,36],[57,40,57,52],[49,4,49,36],[49,40,49,52],[49,56,49,68],[65,56,65,68],[37,69,37,81],[38,69,38,81],[39,69,39,81],[55,69,55,81],[61,69,61,81],[65,69,65,81],[42,56,42,68],[42,69,42,81],[43,69,43,81],[46,69,46,81],[48,69,48,81],[47,69,47,81],[50,69,50,81],[46,56,46,68],[57,56,57,68],[57,69,57,81],[49,69,49,81],[31,69,31,81],[32,69,32,81],[35,69,35,81],[36,69,36,81],[31,82,31,94],[32,82,32,94],[35,82,35,94],[36,82,36,94],[37,82,37,94],[31,95,31,107],[32,95,32,107],[35,95,35,107],[36,95,36,107],[37,95,37,107],[38,95,38,107],[39,95,39,107],[55,95,55,107],[38,82,38,94],[39,82,39,94],[55,82,55,94],[42,82,42,94],[47,82,47,94],[48,82,48,94],[42,95,42,107],[43,95,43,107],[46,95,46,107],[47,95,47,107],[48,95,48,107],[50,95,50,107],[49,82,49,94],[49,95,49,107],[31,108,31,120],[32,108,32,120],[35,108,35,120],[36,108,36,120],[37,108,37,120],[38,108,38,120],[39,108,39,120],[55,108,55,120],[42,108,42,120],[43,108,43,120],[46,108,46,120],[47,108,47,120],[48,108,48,120],[50,108,50,120],[49,108,49,120],[42,121,42,133],[43,121,43,133],[46,121,46,133],[47,121,47,133],[48,121,48,133],[50,121,50,133],[50,82,50,94],[61,95,61,107],[65,95,65,107],[61,108,61,120],[65,108,65,120],[57,108,57,120],[57,82,57,94],[57,95,57,107],[43,82,43,94],[46,82,46,94],[61,82,61,94],[65,82,65,94],[49,121,49,133],[65,121,65,133],[57,121,57,133],[61,121,61,133],[31,134,31,146],[32,134,32,146],[35,134,35,146],[36,134,36,146],[37,134,37,146],[38,134,38,146],[39,134,39,146],[55,134,55,146],[42,134,42,146],[43,134,43,146],[46,134,46,146],[47,134,47,146],[48,134,48,146],[50,134,50,146],[31,121,31,133],[32,121,32,133],[35,121,35,133],[36,121,36,133],[37,121,37,133],[38,121,38,133],[39,121,39,133],[55,121,55,133],[31,238,31,250],[31,147,31,159],[32,147,32,159],[35,147,35,159],[36,147,36,159],[37,147,37,159],[38,147,38,159],[39,147,39,159],[42,147,42,159],[42,160,42,172],[42,173,42,185],[42,186,42,198],[43,173,43,185],[43,186,43,198],[42,225,42,237],[42,238,42,250],[61,134,61,146],[65,134,65,146],[46,160,46,172],[47,147,47,159],[47,160,47,172],[48,147,48,159],[48,160,48,172],[50,147,50,159],[50,160,50,172],[57,134,57,146],[49,134,49,146],[49,147,49,159],[49,160,49,172],[55,147,55,159],[61,147,61,159],[57,147,57,159],[65,147,65,159],[55,160,55,172],[61,160,61,172],[65,160,65,172],[57,160,57,172],[43,147,43,159],[43,160,43,172],[46,173,46,185],[46,147,46,159],[47,173,47,185],[48,173,48,185],[31,186,31,198],[32,186,32,198],[35,186,35,198],[31,173,31,185],[32,173,32,185],[35,173,35,185],[36,173,36,185],[37,173,37,185],[38,173,38,185],[39,173,39,185],[31,160,31,172],[32,160,32,172],[35,160,35,172],[36,160,36,172],[37,160,37,172],[38,160,38,172],[39,160,39,172],[39,186,39,198],[38,186,38,198],[37,186,37,198],[50,173,50,185],[36,186,36,198],[47,186,47,198],[48,186,48,198],[50,186,50,198],[57,173,57,185],[65,173,65,185],[65,186,65,198],[61,186,61,198],[55,186,55,198],[57,186,57,198],[55,173,55,185],[61,173,61,185],[46,186,46,198],[49,173,49,185],[49,186,49,198],[38,238,38,250],[37,238,37,250],[47,199,47,211],[48,199,48,211],[50,199,50,211],[65,212,65,224],[37,212,37,224],[38,212,38,224],[39,212,39,224],[55,212,55,224],[42,212,42,224],[43,212,43,224],[61,212,61,224],[65,199,65,211],[37,199,37,211],[48,238,48,250],[49,212,49,224],[49,225,49,237],[49,238,49,250],[49,199,49,211],[46,199,46,211],[46,212,46,224],[31,225,31,237],[38,225,38,237],[37,225,37,237],[61,199,61,211],[38,199,38,211],[39,199,39,211],[47,212,47,224],[48,212,48,224],[50,212,50,224],[48,225,48,237],[57,199,57,211],[57,212,57,224],[31,212,31,224],[32,212,32,224],[35,212,35,224],[36,212,36,224],[55,199,55,211],[31,199,31,211],[32,199,32,211],[35,199,35,211],[42,199,42,211],[43,199,43,211],[36,199,36,211]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Einnahmen"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null,"Wahl der Umsatzberechnung aus dem Umsatzplan:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!$BE$30","v":"2018-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BE32),MONTH(BE32)+1,DAY(BE32))","v":"2018-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BR32),MONTH(BR32)+1,DAY(BR32))","v":"2018-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CE32),MONTH(CE32)+1,DAY(CE32))","v":"2018-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CR32),MONTH(CR32)+1,DAY(CR32))","v":"2018-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DE32),MONTH(DE32)+1,DAY(DE32))","v":"2018-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DR32),MONTH(DR32)+1,DAY(DR32))","v":"2018-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EE32),MONTH(EE32)+1,DAY(EE32))","v":"2018-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(ER32),MONTH(ER32)+1,DAY(ER32))","v":"2019-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FE32),MONTH(FE32)+1,DAY(FE32))","v":"2019-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FR32),MONTH(FR32)+1,DAY(FR32))","v":"2019-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(GE32),MONTH(GE32)+1,DAY(GE32))","v":"2019-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(GR32),MONTH(GR32)+1,DAY(GR32))","v":"2019-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(HR32),MONTH(HR32)+1,DAY(HR32))","v":"2019-06-01"}]
[null,null,null,null,"Umsatz Jahr 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!AO62,IF($W$121=2,Umsätze!AO88,IF($W$121=3,Umsätze!AO123,IF($W$121=4,Umsätze!AO162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!BB62,IF($W$121=2,Umsätze!BB88,IF($W$121=3,Umsätze!BB123,IF($W$121=4,Umsätze!BB162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!BP62,IF($W$121=2,Umsätze!BP88,IF($W$121=3,Umsätze!BP123,IF($W$121=4,Umsätze!BP162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!CC62,IF($W$121=2,Umsätze!CC88,IF($W$121=3,Umsätze!CC123,IF($W$121=4,Umsätze!CC162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!CP62,IF($W$121=2,Umsätze!CP88,IF($W$121=3,Umsätze!CP123,IF($W$121=4,Umsätze!CP162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!DC62,IF($W$121=2,Umsätze!DC88,IF($W$121=3,Umsätze!DC123,IF($W$121=4,Umsätze!DC162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!DP62,IF($W$121=2,Umsätze!DP88,IF($W$121=3,Umsätze!DP123,IF($W$121=4,Umsätze!DP162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!EC62,IF($W$121=2,Umsätze!EC88,IF($W$121=3,Umsätze!EC123,IF($W$121=4,Umsätze!EC162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!EP62,IF($W$121=2,Umsätze!EP88,IF($W$121=3,Umsätze!EP123,IF($W$121=4,Umsätze!EP162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!FC62,IF($W$121=2,Umsätze!FC88,IF($W$121=3,Umsätze!FC123,IF($W$121=4,Umsätze!FC162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!FP62,IF($W$121=2,Umsätze!FP88,IF($W$121=3,Umsätze!FP123,IF($W$121=4,Umsätze!FP162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!GC62,IF($W$121=2,Umsätze!GC88,IF($W$121=3,Umsätze!GC123,IF($W$121=4,Umsätze!GC162))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BE33:HD33)=0,0.0001,SUM(BE33:HD33))","v":1E-4}]
[]
[null,null,null,null,"Zahlungseingang der Umsatzerlöse in %"]
[null,null,null,null,"Anzahlung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR33*$AO$36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE36:HD36)","v":0}]
[null,null,null,null,"Zahlung im selben Monat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR33*$AO$37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE37:HD37)","v":0}]
[null,null,null,null,"Zahlung im Folgemonat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE33*$AO$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR33*$AO$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE33*$AO$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR33*$AO$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE33*$AO$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR33*$AO$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE33*$AO$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER33*$AO$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE33*$AO$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR33*$AO$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE33*$AO$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE38:HD38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR33*$AO$38","v":0}]
[null,null,null,null,"Zahlung in zwei Monaten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE33*$AO$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR33*$AO$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE33*$AO$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR33*$AO$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE33*$AO$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR33*$AO$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE33*$AO$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER33*$AO$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE33*$AO$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR33*$AO$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE39:HD39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE33*$AO$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR33*$AO$39","v":0}]
[null,null,null,null,"Summe der Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO36:AO39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE36:BE39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BR36:BR39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CE36:CE39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CR36:CR39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE36:DE39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DR36:DR39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EE36:EE39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ER36:ER39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FE36:FE39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FR36:FR39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GE36:GE39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GR36:GR39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HE36:HE39)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Umsätze!AO50","v":"2019-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BE43),MONTH(BE43)+1,DAY(BE43))","v":"2019-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(BR43),MONTH(BR43)+1,DAY(BR43))","v":"2019-07-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CE43),MONTH(CE43)+1,DAY(CE43))","v":"2019-08-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(CR43),MONTH(CR43)+1,DAY(CR43))","v":"2019-09-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DE43),MONTH(DE43)+1,DAY(DE43))","v":"2019-10-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(DR43),MONTH(DR43)+1,DAY(DR43))","v":"2019-11-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(EE43),MONTH(EE43)+1,DAY(EE43))","v":"2019-12-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(ER43),MONTH(ER43)+1,DAY(ER43))","v":"2020-01-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FE43),MONTH(FE43)+1,DAY(FE43))","v":"2020-02-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(FR43),MONTH(FR43)+1,DAY(FR43))","v":"2020-03-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(GE43),MONTH(GE43)+1,DAY(GE43))","v":"2020-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,"12 Monate",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(GR43),MONTH(GR43)+1,DAY(GR43))","v":"2020-05-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(HR43),MONTH(HR43)+1,DAY(HR43))","v":"2020-06-01"}]
[null,null,null,null,"Umsatz Jahr 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!AO65,IF($W$121=2,Umsätze!AO96,IF($W$121=3,Umsätze!AO156,IF($W$121=4,Umsätze!AO168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!BB65,IF($W$121=2,Umsätze!BB96,IF($W$121=3,Umsätze!BB156,IF($W$121=4,Umsätze!BB168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!BP65,IF($W$121=2,Umsätze!BP96,IF($W$121=3,Umsätze!BP156,IF($W$121=4,Umsätze!BP168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!CC65,IF($W$121=2,Umsätze!CC96,IF($W$121=3,Umsätze!CC156,IF($W$121=4,Umsätze!CC168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!CP65,IF($W$121=2,Umsätze!CP96,IF($W$121=3,Umsätze!CP156,IF($W$121=4,Umsätze!CP168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!DC65,IF($W$121=2,Umsätze!DC96,IF($W$121=3,Umsätze!DC156,IF($W$121=4,Umsätze!DC168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!DP65,IF($W$121=2,Umsätze!DP96,IF($W$121=3,Umsätze!DP156,IF($W$121=4,Umsätze!DP168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!EC65,IF($W$121=2,Umsätze!EC96,IF($W$121=3,Umsätze!EC156,IF($W$121=4,Umsätze!EC168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!EP65,IF($W$121=2,Umsätze!EP96,IF($W$121=3,Umsätze!EP156,IF($W$121=4,Umsätze!EP168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!FC65,IF($W$121=2,Umsätze!FC96,IF($W$121=3,Umsätze!FC156,IF($W$121=4,Umsätze!FC168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!FP65,IF($W$121=2,Umsätze!FP96,IF($W$121=3,Umsätze!FP156,IF($W$121=4,Umsätze!FP168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($W$121=1,Umsätze!GC65,IF($W$121=2,Umsätze!GC96,IF($W$121=3,Umsätze!GC156,IF($W$121=4,Umsätze!GC168))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BE44:HD44)=0,0.0001,SUM(BE44:HD44))","v":1E-4}]
[]
[null,null,null,null,"Zahlungseingang der Umsatzerlöse in %"]
[null,null,null,null,"Anzahlung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR44*$AO$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE47:HD47)","v":0}]
[null,null,null,null,"Zahlung im selben Monat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR44*$AO$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE48:HD48)","v":0}]
[null,null,null,null,"Zahlung im Folgemonat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO38*GR33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE44*$AO$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR44*$AO$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE44*$AO$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR44*$AO$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE44*$AO$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR44*$AO$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE44*$AO$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER44*$AO$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE44*$AO$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR44*$AO$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE44*$AO$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE49:HD49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR44*$AO$49","v":0}]
[null,null,null,null,"Zahlung in zwei Monaten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO39*GE33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO39*GR33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE44*$AO$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR44*$AO$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE44*$AO$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR44*$AO$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE44*$AO$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR44*$AO$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE44*$AO$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER44*$AO$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE44*$AO$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR44*$AO$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE50:HD50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE44*$AO$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR44*$AO$50","v":0}]
[null,null,null,null,"Summe der Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO47:AO50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE47:BE50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BR47:BR50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CE47:CE50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CR47:CR50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DE47:DE50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DR47:DR50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EE47:EE50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ER47:ER50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FE47:FE50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FR47:FR50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GE47:GE50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(GR47:GR50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(HE47:HE50)","v":0}]
[]
[]
[]
[null,null,null,null,"Umsatzabhängige Provisionen in % vom Umsatz"]
[null,null,null,null,"Provision Jahr1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!AO61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR33*$AO$56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE56:HD56)","v":0}]
[]
[null,null,null,null,"Provision Jahr2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!BT61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR44*$AO$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE58:HD58)","v":0}]
[]
[null,null,null,null,"Umsatzabhängiger Wareneinsatz"]
[null,null,null,null,"Jahreswert verteilt nach Umsatz auf Monate"]
[null,null,null,null,"Automatische Übernahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W134=1,0.0001,IF(W134=2,Kosten!BE50,IF(W134=3,Kosten!BE57-Kosten!BE50,IF(W134=4,0,))))","v":1E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*BE33,$AO$64/$HE$33*BE33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*BR33,$AO$64/$HE$33*BR33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*CE33,$AO$64/$HE$33*CE33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*CR33,$AO$64/$HE$33*CR33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*DE33,$AO$64/$HE$33*DE33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*DR33,$AO$64/$HE$33*DR33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*EE33,$AO$64/$HE$33*EE33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*ER33,$AO$64/$HE$33*ER33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*FE33,$AO$64/$HE$33*FE33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*FR33,$AO$64/$HE$33*FR33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*GE33,$AO$64/$HE$33*GE33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AO$62>0,$AO$62/$HE$33*GR33,$AO$64/$HE$33*GR33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE62:HD62)","v":0}]
[]
[null,null,null,null,{"$f":"IF(W134=4,\"Hier eigene Werte eingeben:\",\"\")","v":""}]
[]
[null,null,null,null,"Deckungsbeitrag pro Monat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE33-BE56-BE62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR33-BR56-BR62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE33-CE56-CE62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR33-CR56-CR62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE33-DE56-DE62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR33-DR56-DR62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE33-EE56-EE62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER33-ER56-ER62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE33-FE56-FE62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR33-FR56-FR62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE33-GE56-GE62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GR33-GR56-GR62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC66:HD66)","v":0}]
[]
[]
[null,null,null,null,null,"Für Produktionsunternehmen gilt:"]
[]
[null,null,null,null,null,"Der hier ermittelte Deckungsbeitrag ist nur dann korrekt,"]
[null,null,null,null,null,"wenn Sie keine stückzahlabhängigen Löhne, sondern"]
[null,null,null,null,null,"fixe Monatslöhne bezahlen!"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jahr 1","Jahr 2","Jahr 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1",null,{"$f":"HE33","v":1E-4},{"$f":"IF($W$121=1,Umsätze!BB70,IF($W$121=2,Umsätze!BB80,IF($W$121=3,Umsätze!BB138,IF($W$121=4,Umsätze!BB165))))","v":0},{"$f":"IF($W$121=1,Umsätze!BP70,IF($W$121=2,Umsätze!BP80,IF($W$121=3,Umsätze!BP138,IF($W$121=4,Umsätze!BP165))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3",null,"Einnahmen 3 M","Einnahmen 6 M","Einnahmen 12 M"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4",null,{"$f":"BE40+BR40+CE40","v":0},{"$f":"Y119+CR40+DE40+DR40","v":0},{"$f":"HE40","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ich habe keinen umsatzabhängigen Wareneinsatz."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ich möchte die Werte aus dem Material-Tool übernehmen."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ich möchte meine bereits manuell eingegebenen Werte übernehmen."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ich möchte hier eigene Werte eingeben."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"Kapital","index":9,"n_rows":125,"n_cols":114,"rows_kept":125,"cut":false,"hidden":false,"merged":[[6,12,6,33],[12,12,12,33],[12,40,12,52],[24,12,24,33],[24,40,24,52],[34,4,34,36],[78,56,78,68],[78,69,78,81],[79,56,79,68],[79,69,79,81],[76,56,76,68],[76,69,76,81],[77,56,77,68],[77,69,77,81],[24,56,24,68],[45,56,45,68],[38,40,38,52],[39,40,39,52],[40,40,40,52],[45,40,45,52],[12,56,12,68],[16,12,16,33],[16,40,16,52],[16,56,16,68],[20,12,20,33],[20,40,20,52],[20,56,20,68],[35,4,35,36],[90,56,90,68],[31,40,31,52],[32,40,32,52],[33,40,33,52],[34,40,34,52],[35,40,35,52],[36,40,36,52],[37,40,37,52],[83,56,83,68],[76,4,76,36],[76,40,76,52],[77,4,77,36],[77,40,77,52],[84,56,84,68],[48,40,48,52],[49,40,49,52],[88,56,88,68],[89,56,89,68],[85,56,85,68],[86,56,86,68],[84,40,84,52],[44,56,44,68],[44,69,44,81],[49,56,49,68],[42,27,42,49],[42,50,42,72],[42,73,42,81],[45,4,45,36],[47,69,47,81],[46,4,46,36],[47,4,47,36],[46,40,46,52],[47,40,47,52],[46,56,46,68],[47,56,47,68],[45,69,45,81],[46,69,46,81],[48,4,48,36],[49,4,49,36],[57,73,57,81],[55,40,55,52],[51,4,51,36],[55,4,55,36],[57,4,57,26],[57,27,57,49],[57,50,57,72],[59,4,59,36],[60,4,60,36],[61,4,61,36],[83,4,83,36],[48,56,48,68],[82,56,82,68],[53,73,53,81],[48,69,48,81],[49,69,49,81],[61,40,61,52],[83,40,83,52],[59,40,59,52],[60,40,60,52],[78,40,78,52],[79,40,79,52],[89,69,89,81],[90,69,90,81],[91,69,91,81],[92,69,92,81],[64,4,64,26],[64,27,64,49],[64,50,64,72],[64,73,64,81],[82,4,82,36],[82,40,82,52],[84,69,84,81],[85,69,85,81],[82,69,82,81],[86,69,86,81],[83,69,83,81],[88,69,88,81],[92,40,92,52],[91,56,91,68],[92,56,92,68],[85,40,85,52],[86,40,86,52],[88,40,88,52],[89,40,89,52],[90,40,90,52],[84,4,84,36],[85,4,85,36],[24,4,24,8],[91,4,91,36],[92,4,92,36],[86,4,86,36],[88,4,88,36],[89,4,89,36],[90,4,90,36],[42,4,42,26],[37,4,37,36],[38,4,38,36],[39,4,39,36],[40,4,40,36],[29,4,29,52],[31,4,31,36],[32,4,32,36],[33,4,33,36],[36,4,36,36],[91,40,91,52],[53,4,53,26],[53,27,53,49],[53,50,53,72],[51,40,51,52]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Eigen- & Fremdkapital"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null," Vorhandenes Eigenkapital"]
[]
[null,null,null,null,"Barvermögen"]
[null,null,null,null,"Bankguthaben"]
[null,null,null,null,"Betriebsnotwendige Sacheinlagen"]
[null,null,null,null,"Eigenleistungen (nur wenn aktivierungsfähig)"]
[null,null,null,null,"Bausparverträge"]
[null,null,null,null,"Verwandtendarlehen"]
[null,null,null,null,"Schenkungen"]
[null,null,null,null,"Finanzmittel von privaten Dritten"]
[null,null,null,null,"Sonstiges"]
[null,null,null,null,"Summe Eigenkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO32:AO40)","v":0}]
[]
[null,null,null,null," Langfristiges Fremdkapital"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auszahlung",null,null,null,null,null,null,null,null,null,null,null,null,"Betrag"]
[null,null,null,null,"Fördermittel (vergünstigte Kredite) Kredit 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO46*BE46","v":0}]
[null,null,null,null,"Fördermittel (vergünstigte Kredite) Kredit 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO47*BE47","v":0}]
[null,null,null,null,"Kredite der Hausbank (Kredit 3) :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO48*BE48","v":0}]
[null,null,null,null,"Sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO49*BE49","v":0}]
[null,null,null,null,"Summe Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO46:AO49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auszahlungssumme",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BR46:BR49)","v":0}]
[]
[null,null,null,null,"Vorhandenes Gesamtkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO50+AO41","v":0}]
[]
[null,null,null,null," Kurzfristiges Fremdkapital"]
[]
[null,null,null,null,"Kontokorrent-Kredit"]
[]
[null,null,null,null," Vorhandene Sicherheiten"]
[]
[null,null,null,null,"Haus- und Grundbesitz"]
[null,null,null,null,"Lebensversicherungen"]
[null,null,null,null,"Bürgschaften Dritter"]
[]
[]
[null,null,null,null," Erfassung von Zins und Tilgung"]
[]
[]
[null,null,null,null,null,"Tipp: Zins- und Tilgungsrechner"]
[]
[null,null,null,null,null,"Unter www.kfw-foerderbank.de im Service-Bereich können Sie sich über die aktuellen"]
[null,null,null,null,null,"Kreditkonditionen informieren und die dort ermittelten Werte dann hier eingeben."]
[null,null,null,null,null,"Aus Vereinfachungsgründen wird im Folgenden mit einer quartalsweisen Zinszahlung und "]
[null,null,null,null,null,"einer halbjährlichen Tilgungszahlung gerechnet."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kredit 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kredit 2",null,null,null,null,null,null,null,null,null,null,null,null,"Kredit 3"]
[null,null,null,null,"Kreditsumme:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kredit1",null,null,null,null,null,null,"Kredit2",null,null,null,null,null,null,"Kredit3"]
[null,null,null,null,"Zinssatz:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"Tilgung","pro Halbjahr",{"$f":"IF(BR46/(AO80-AO79)/2=0,0.000001,BR46/(AO80-AO79)/2)","v":9.9999999999999995E-7},null,null,null,null,"Tilgung","pro Halbjahr",{"$f":"BR47/(BE80-BE79)/2","v":0},null,null,null,null,"Tilgung","pro Halbjahr",{"$f":"BR48/(BR80-BR79)/2","v":0}]
[null,null,null,null,"Tilgungsfreiheit in Jahren: (bitte auswählen)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,null,null,"pro Jahr",{"$f":"CR78*2","v":1.9999999999999999E-6},null,null,null,null,null,"pro Jahr",{"$f":"CY78*2","v":0},null,null,null,null,null,"pro Jahr",{"$f":"DF78*2","v":0}]
[null,null,null,null,"Laufzeit des Kredits in Jahren:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,{"$f":"BR46","v":0},null,null,null,null,null,null,{"$f":"BR47","v":0},null,null,null,null,null,null,{"$f":"BR48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
[null,null,null,null,"Zinsen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,"3. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Qtl.","Tilgung","Restschuld für Zinsberechng","Zins","Zins pro H-Jahr","Zins pro Jahr","Kurzzeitprüfg","Qtl.","Tilgung","Restschuld","Zins","Zins pro H-Jahr","Zins pro Jahr","Kurzzeitprüfg","Qtl.","Tilgung","Restschuld","Zins","Zins pro H-Jahr","Zins pro Jahr","Kurzzeitprüfg"]
[null,null,null,null,"Zins 1 (Jahresbetrag) für: bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CU87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CU91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CU95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF($AO$79=0,$CR$78/2,0)","v":0},{"$f":"$BR$46-CQ84","v":0},{"$f":"CR80*$AO$78/4","v":0},null,null,null,1,{"$f":"IF($BE$79=0,$CY$78/2,0)","v":0},{"$f":"$BR$47-CX84","v":0},{"$f":"CY80*$BE$78/4","v":0},null,null,null,1,{"$f":"IF($BR$79=0,$DF$78/2,0)","v":0},{"$f":"$BR$48-DE84","v":0},{"$f":"DF80*$BR$78/4","v":0}]
[null,null,null,null,"Zins 2 (Jahresbetrag) für: bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DB95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF($AO$79=0,$CR$78/2,0)","v":0},{"$f":"CR84-CQ85","v":0},{"$f":"CR84*$AO$78/4","v":0},{"$f":"SUM(CS84:CS85)","v":0},null,null,2,{"$f":"IF($BE$79=0,$CY$78/2,0)","v":0},{"$f":"CY84-CX84","v":0},{"$f":"CY84*$BE$78/4","v":0},{"$f":"SUM(CZ84:CZ85)","v":0},null,null,2,{"$f":"IF($BR$79=0,$DF$78/2,0)","v":0},{"$f":"DF84-DE85","v":0},{"$f":"DF84*$BR$78/4","v":0},{"$f":"SUM(DG84:DG85)","v":0}]
[null,null,null,null,"Zins 3 (Jahresbetrag) für: bitte Text eingeben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DI87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DI91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DI95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF($AO$79<1,$CR$78/2,0)","v":4.9999999999999998E-7},{"$f":"CR85-CQ86","v":-4.9999999999999998E-7},{"$f":"CR85*$AO$78/4","v":0},null,null,null,3,{"$f":"IF($BE$79<1,$CY$78/2,0)","v":0},{"$f":"CY85-CX86","v":0},{"$f":"CY85*$BE$78/4","v":0},null,null,null,3,{"$f":"IF($BR$79<1,$DF$78/2,0)","v":0},{"$f":"DF85-DE86","v":0},{"$f":"DF85*$BR$78/4","v":0}]
[null,null,null,null,"Summe Zinsen ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO84:AO86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE84:BE86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BR84:BR86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF($AO$79<1,$CR$78/2,0)","v":4.9999999999999998E-7},{"$f":"CR86-CQ87","v":-9.9999999999999995E-7},0,{"$f":"SUM(CS86:CS87)","v":0},{"$f":"SUM(CT85:CT87)","v":0},{"$f":"CR87-CQ87","v":-1.5E-6},4,{"$f":"IF($BE$79<1,$CY$78/2,0)","v":0},{"$f":"CY86-CX87","v":0},0,{"$f":"SUM(CZ86:CZ87)","v":0},{"$f":"SUM(DA85:DA87)","v":0},{"$f":"CY87-CX87","v":0},4,{"$f":"IF($BR$79<1,$DF$78/2,0)","v":0},{"$f":"DF86-DE87","v":0},0,{"$f":"SUM(DG86:DG87)","v":0},{"$f":"SUM(DH85:DH87)","v":0},{"$f":"DF87-DE87","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(CV87=0,0,IF($AO$79<2,$CR$78/2,0))","v":4.9999999999999998E-7},{"$f":"CR87-CQ88","v":-1.5E-6},0,null,null,null,5,{"$f":"IF($DC$87=0,0,IF($BE$79<2,$CY$78/2,0))","v":0},{"$f":"CY87-CX88","v":0},0,null,null,null,5,{"$f":"IF($DJ$87=0,0,IF($BR$79<2,$DF$78/2,0))","v":0},0,0]
[null,null,null,null,"Tilgung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,"3. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(CV87=0,0,IF($AO$79<2,$CR$78/2,0))","v":4.9999999999999998E-7},-1.9999999999999999E-6,0,null,null,{"$f":"CR89-CQ89","v":-2.4999999999999998E-6},6,{"$f":"IF($DC$87=0,0,IF($BE$79<2,$CY$78/2,0))","v":0},0,0,null,null,{"$f":"CY89-CX89","v":0},6,{"$f":"IF($DJ$87=0,0,IF($BR$79<2,$DF$78/2,0))","v":0},0,0,null,null,{"$f":"DF89-DE89","v":0}]
[null,null,null,null,"Tilgung 1 pro Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(CQ84:CQ87),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(CQ88:CQ91),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(CQ92:CQ95),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF($CV$89=0,0,IF($AO$79<2,$CR$78/2,0))","v":4.9999999999999998E-7},-2.4999999999999998E-6,0,null,null,null,7,{"$f":"IF($DC$89=0,0,IF($BE$79<2,$CY$78/2,0))","v":0},0,0,null,null,null,7,{"$f":"IF($DJ$89=0,0,IF($BR$79<2,$DF$78/2,0))","v":0},0,0]
[null,null,null,null,"Tilgung 2 pro Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(CX84:CX87),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(CX88:CX91),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(CX92:CX95),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF($CV$89=0,0,IF($AO$79<2,$CR$78/2,0))","v":4.9999999999999998E-7},-2.9999999999999997E-6,0,{"$f":"SUM(CS88:CS91)","v":0},{"$f":"CT91","v":0},{"$f":"CR91-CQ91","v":-3.4999999999999995E-6},8,{"$f":"IF($DC$89=0,0,IF($BE$79<2,$CY$78/2,0))","v":0},0,0,{"$f":"SUM(CZ88:CZ91)","v":0},{"$f":"DA91","v":0},{"$f":"CY91-CX91","v":0},8,{"$f":"IF($DJ$89=0,0,IF($BR$79<2,$DF$78/2,0))","v":0},0,0,{"$f":"SUM(DG88:DG91)","v":0},{"$f":"DH91","v":0},{"$f":"DF91-DE91","v":0}]
[null,null,null,null,"Tilgung 3 pro Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(DE84:DE87),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(DE88:DE91),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(DE92:DE95),1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF($CV$91=0,0,$CR$78/2)","v":4.9999999999999998E-7},-3.4999999999999995E-6,0,null,null,null,9,{"$f":"IF($DC$91=0,0,$CY$78/2)","v":0},0,0,null,null,null,9,{"$f":"IF($DJ$91=0,0,$DF$78/2)","v":0},0,0]
[null,null,null,null,"Summe Tilgung ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO90:AO92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE90:BE92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BR90:BR92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF($CV$91=0,0,$CR$78/2)","v":4.9999999999999998E-7},-3.9999999999999998E-6,0,null,null,{"$f":"CR93-CQ93","v":-4.5000000000000001E-6},10,{"$f":"IF($DC$91=0,0,$CY$78/2)","v":0},0,0,null,null,{"$f":"CY93-CX93","v":0},10,{"$f":"IF($DJ$91=0,0,$DF$78/2)","v":0},0,0,null,null,{"$f":"DF93-DE93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IF($CV$93=0,0,$CR$78/2)","v":4.9999999999999998E-7},-4.5000000000000001E-6,0,null,null,null,11,{"$f":"IF($DC$93=0,0,$CY$78/2)","v":0},0,0,null,null,null,11,{"$f":"IF($DJ$93=0,0,$DF$78/2)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IF($CV$93=0,0,$CR$78/2)","v":4.9999999999999998E-7},-5.0000000000000004E-6,0,{"$f":"SUM(CS92:CS95)","v":0},{"$f":"CT95","v":0},null,12,{"$f":"IF($DC$93=0,0,$CY$78/2)","v":0},0,0,{"$f":"SUM(CZ92:CZ95)","v":0},{"$f":"DA95","v":0},null,12,{"$f":"IF($DJ$93=0,0,$DF$78/2)","v":0},0,0,{"$f":"SUM(DG92:DG95)","v":0},{"$f":"DH95","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"CQ94","v":4.9999999999999998E-7},-5.5000000000000007E-6,0,null,null,null,13,{"$f":"CX94","v":0},0,0,null,null,null,13,{"$f":"DE94","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,4.9999999999999998E-7,-6.000000000000001E-6,0,null,null,null,14,0,0,0,null,null,null,14,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,4.9999999999999998E-7,-6.5000000000000013E-6,0,null,null,null,15,0,0,0,null,null,null,15,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,4.9999999999999998E-7,-7.0000000000000016E-6,0,{"$f":"SUM(CS96:CS99)","v":0},{"$f":"CT99+CQ96+CQ97+CQ98+CQ99","v":1.9999999999999999E-6},null,16,0,0,0,{"$f":"SUM(CZ96:CZ99)","v":0},{"$f":"DA99+CX96+CX97+CX98+CX99","v":0},null,16,0,0,0,{"$f":"SUM(DG96:DG99)","v":0},{"$f":"DH99+DE96+DE97+DE98+DE99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,4.9999999999999998E-7,-7.5000000000000019E-6,0,null,null,null,17,0,0,0,null,null,null,17,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,4.9999999999999998E-7,-8.0000000000000013E-6,0,null,null,null,18,0,0,0,null,null,null,18,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,4.9999999999999998E-7,-8.5000000000000016E-6,0,null,null,null,19,0,0,0,null,null,null,19,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,4.9999999999999998E-7,-9.0000000000000019E-6,0,{"$f":"SUM(CS100:CS103)","v":0},{"$f":"CT103+CQ100+CQ101+CQ102+CQ103","v":1.9999999999999999E-6},null,20,0,0,0,{"$f":"SUM(CZ100:CZ103)","v":0},{"$f":"DA103+CX100+CX101+CX102+CX103","v":0},null,20,0,0,0,{"$f":"SUM(DG100:DG103)","v":0},{"$f":"DH103+DE100+DE101+DE102+DE103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,4.9999999999999998E-7,-9.5000000000000022E-6,0,null,null,null,21,0,0,0,null,null,null,21,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,4.9999999999999998E-7,-1.0000000000000003E-5,0,null,null,null,22,0,0,0,null,null,null,22,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,4.9999999999999998E-7,-1.0500000000000003E-5,0,null,null,null,23,0,0,0,null,null,null,23,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,4.9999999999999998E-7,-1.1000000000000003E-5,0,{"$f":"SUM(CS104:CS107)","v":0},{"$f":"CT107+CQ104+CQ105+CQ106+CQ107","v":1.9999999999999999E-6},null,24,0,0,0,{"$f":"SUM(CZ104:CZ107)","v":0},{"$f":"DA107+CX104+CX105+CX106+CX107","v":0},null,24,0,0,0,{"$f":"SUM(DG104:DG107)","v":0},{"$f":"DH107+DE104+DE105+DE106+DE107","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,4.9999999999999998E-7,-1.1500000000000003E-5,0,null,null,null,25,0,0,0,null,null,null,25,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,4.9999999999999998E-7,-1.2000000000000004E-5,0,null,null,null,26,0,0,0,null,null,null,26,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,4.9999999999999998E-7,-1.2500000000000004E-5,0,null,null,null,27,0,0,0,null,null,null,27,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,4.9999999999999998E-7,-1.3000000000000004E-5,0,{"$f":"SUM(CS108:CS111)","v":0},{"$f":"CT111+CQ108+CQ109+CQ110+CQ111","v":1.9999999999999999E-6},null,28,0,0,0,{"$f":"SUM(CZ108:CZ111)","v":0},{"$f":"DA111+CX108+CX109+CX110+CX111","v":0},null,28,0,0,0,{"$f":"SUM(DG108:DG111)","v":0},{"$f":"DH111+DE108+DE109+DE110+DE111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,4.9999999999999998E-7,-1.3500000000000005E-5,0,null,null,null,29,0,0,0,null,null,null,29,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,4.9999999999999998E-7,-1.4000000000000005E-5,0,null,null,null,30,0,0,0,null,null,null,30,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,4.9999999999999998E-7,-1.4500000000000005E-5,0,null,null,null,31,0,0,0,null,null,null,31,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,4.9999999999999998E-7,-1.5000000000000005E-5,0,{"$f":"SUM(CS112:CS115)","v":0},{"$f":"CT115+CQ112+CQ113+CQ114+CQ115","v":1.9999999999999999E-6},null,32,0,0,0,{"$f":"SUM(CZ112:CZ115)","v":0},{"$f":"DA115+CX112+CX113+CX114+CX115","v":0},null,32,0,0,0,{"$f":"SUM(DG112:DG115)","v":0},{"$f":"DH115+DE112+DE113+DE114+DE115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,4.9999999999999998E-7,-1.5500000000000004E-5,0,null,null,null,33,0,0,0,null,null,null,33,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,4.9999999999999998E-7,-1.6000000000000003E-5,0,null,null,null,34,0,0,0,null,null,null,34,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,4.9999999999999998E-7,-1.6500000000000001E-5,0,null,null,null,35,0,0,0,null,null,null,35,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,4.9999999999999998E-7,-1.7E-5,0,{"$f":"SUM(CS116:CS119)","v":0},{"$f":"CT119+CQ116+CQ117+CQ118+CQ119","v":1.9999999999999999E-6},null,36,0,0,0,{"$f":"SUM(CZ116:CZ119)","v":0},{"$f":"DA119+CX116+CX117+CX118+CX119","v":0},null,36,0,0,0,{"$f":"SUM(DG116:DG119)","v":0},{"$f":"DH119+DE116+DE117+DE118+DE119","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,4.9999999999999998E-7,-1.7499999999999998E-5,0,null,null,null,37,0,0,0,null,null,null,37,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,4.9999999999999998E-7,-1.7999999999999997E-5,0,null,null,null,38,0,0,0,null,null,null,38,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,4.9999999999999998E-7,-1.8499999999999996E-5,0,null,null,null,39,0,0,0,null,null,null,39,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4.9999999999999998E-7,-1.8999999999999994E-5,0,{"$f":"SUM(CS120:CS123)","v":0},{"$f":"CT123+CQ120+CQ121+CQ122+CQ123","v":1.9999999999999999E-6},null,40,0,0,0,{"$f":"SUM(CZ120:CZ123)","v":0},{"$f":"DA123+CX120+CX121+CX122+CX123","v":0},null,40,0,0,0,{"$f":"SUM(DG120:DG123)","v":0},{"$f":"DH123+DE120+DE121+DE122+DE123","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CQ84:CQ124)","v":1.8999999999999994E-5},null,null,{"$f":"SUM(CT123,CT119,CT115,CT111,CT107,CT103,CT99,CT95,CT91,CT87)","v":0},{"$f":"SUM(CU84:CU124)","v":1.3999999999999998E-5},null,null,{"$f":"SUM(CX84:CX124)","v":0},null,null,{"$f":"SUM(DA123,DA119,DA115,DA111,DA107,DA103,DA99,DA95,DA91,DA87)","v":0},{"$f":"SUM(DB84:DB124)","v":0},null,null,{"$f":"SUM(DE84:DE124)","v":0},null,null,{"$f":"SUM(DH123,DH119,DH115,DH111,DH107,DH103,DH99,DH95,DH91,DH87)","v":0},{"$f":"SUM(DI84:DI124)","v":0}]

{"sheet":"Rentabilität","index":10,"n_rows":71,"n_cols":93,"rows_kept":71,"cut":false,"hidden":false,"merged":[[49,3,49,37],[63,3,63,36],[63,40,63,52],[63,56,63,68],[63,71,63,83],[59,3,59,36],[60,3,60,36],[61,3,61,36],[54,3,54,36],[55,3,55,36],[60,56,60,68],[60,71,60,83],[55,56,55,68],[55,71,55,83],[54,40,54,52],[55,40,55,52],[57,40,57,52],[59,40,59,52],[60,40,60,52],[61,40,61,52],[52,40,52,52],[53,40,53,52],[64,56,64,68],[64,71,64,83],[62,71,62,83],[66,3,66,36],[62,3,62,36],[64,3,64,36],[66,56,66,68],[66,40,66,52],[64,40,64,52],[62,56,62,68],[62,40,62,52],[38,3,38,36],[66,71,66,83],[54,71,54,83],[57,71,57,83],[59,71,59,83],[61,71,61,83],[50,71,50,83],[51,71,51,83],[43,3,43,36],[44,3,44,36],[45,3,45,36],[46,3,46,36],[39,3,39,36],[40,3,40,36],[41,3,41,36],[42,3,42,36],[50,3,50,36],[51,3,51,36],[52,3,52,36],[53,3,53,36],[47,3,47,36],[48,3,48,36],[57,3,57,36],[38,71,38,83],[29,71,29,83],[31,3,31,36],[36,3,36,36],[33,3,33,36],[31,71,31,83],[34,71,34,83],[35,71,35,83],[36,71,36,83],[29,56,29,68],[31,56,31,68],[34,3,34,36],[35,3,35,36],[33,56,33,68],[33,71,33,82],[39,71,39,83],[40,71,40,83],[41,71,41,83],[59,56,59,68],[61,56,61,68],[52,56,52,68],[53,56,53,68],[54,56,54,68],[57,56,57,68],[48,71,48,83],[49,71,49,83],[42,71,42,83],[43,71,43,83],[44,71,44,83],[45,71,45,83],[52,71,52,83],[53,71,53,83],[46,71,46,83],[47,71,47,83],[40,56,40,68],[41,56,41,68],[42,56,42,68],[43,56,43,68],[38,56,38,68],[39,56,39,68],[48,56,48,68],[49,56,49,68],[50,40,50,52],[51,56,51,68],[44,56,44,68],[45,56,45,68],[46,56,46,68],[47,56,47,68],[51,40,51,52],[46,40,46,52],[47,40,47,52],[48,40,48,52],[49,40,49,52],[50,56,50,68],[42,40,42,52],[43,40,43,52],[44,40,44,52],[45,40,45,52],[38,40,38,52],[39,40,39,52],[40,40,40,52],[41,40,41,52],[24,4,24,8],[29,40,29,52],[6,12,6,33],[12,12,12,33],[12,40,12,52],[20,12,20,33],[20,40,20,52],[24,12,24,33],[24,40,24,52],[12,56,12,68],[16,12,16,33],[16,40,16,52],[16,56,16,68],[31,40,31,52],[34,40,34,52],[35,40,35,52],[36,40,36,52],[33,51,33,52],[20,56,20,68],[34,56,34,68],[35,56,35,68],[36,56,36,68],[24,56,24,68]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2. Jahr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3. Jahr"]
[]
[null,null,null,"Plan-Umsatz (ohne Bestandsveränderungen)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!Y116","v":1E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!Z116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!AA116","v":0}]
[]
[null,null,null,"Abzüglich variable Kosten"]
[null,null,null,"             Wareneinsatz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!BE57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!BT57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!CF57","v":0}]
[null,null,null,"             Provisionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO32*Kosten!AO61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE32*Kosten!BT61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT32*Kosten!CF61","v":0}]
[null,null,null,"= Rohertrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO32-AO35-AO36","v":1E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE32-BE35-BE36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT32-BT35-BT36","v":0}]
[]
[null,null,null,"Abzüglich Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DC43*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DD43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DE43","v":0}]
[null,null,null,"             Raumkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DC65+Kosten!DC66)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DD65+Kosten!DD66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DE65+Kosten!DE66","v":0}]
[null,null,null,"             Fahrzeugkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DC69+Kosten!DC70)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DD69+Kosten!DD70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DE69+Kosten!DE70)","v":0}]
[null,null,null,"             Leasing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DC68*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DD68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DE68","v":0}]
[null,null,null,"             Instandhaltung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DC72*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DD72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DE72","v":0}]
[null,null,null,"             Werbekosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DC73*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DD73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DE73","v":0}]
[null,null,null,"             Reise- / Bewirtungskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DC71+Kosten!DC74)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DD71+Kosten!DD74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DE71+Kosten!DE74)","v":0}]
[null,null,null,"                Weiterbildung / Fachzeitschriften, Bücher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DC75+Kosten!DC81)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DD75+Kosten!DD81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DE75+Kosten!DE81)","v":0}]
[null,null,null,"             Buchführung, Beratung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DC82*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DD82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DE82","v":0}]
[null,null,null,"             Bürobedarf",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DC76*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DD76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DE76","v":0}]
[null,null,null,"             Telefon / Fax / Internet / Porto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DC77+Kosten!DC78+Kosten!DC79+Kosten!DC80)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DD77+Kosten!DD78+Kosten!DD79+Kosten!DD80)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DE77+Kosten!DE78+Kosten!DE79+Kosten!DE80)","v":0}]
[null,null,null,"             Beiträge, Gebühren (auch Lizenz/Franchiseg)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DC67+Kosten!DC84+Kosten!DC85)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DD67+Kosten!DD84+Kosten!DD85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DE67+Kosten!DE84+Kosten!DE85)","v":0}]
[null,null,null,"             Betriebliche Versicherungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DC86*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DD86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DE86","v":0}]
[null,null,null,"             Betriebliche Steuern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DE87","v":0}]
[null,null,null,"             Sonstige Kosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DC88+Kosten!DC83)*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DD88+Kosten!DD83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DE88+Kosten!DE83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kosten!DE88+Kosten!DE83)","v":0},"summe so. K. f. Kap.bed"]
[null,null,null,"Abzüglich AfA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DC102*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DD102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DE102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!CF102","v":0},{"$f":"SUM(AO40:AO53)","v":0},{"$f":"SUM(BE40:BE53)","v":0},{"$f":"SUM(BT40:BT53)","v":0}]
[null,null,null,"Abzüglich Zinsen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!BE87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!BR87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!BR87","v":0}]
[null,null,null,"Abzüglich gründungsbedingte Kosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE42","v":0}]
[]
[null,null,null,"= Gewinn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO37-SUM(AO39:AO57)","v":1E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE37-SUM(BE39:BE57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT37-SUM(BT39:BT57)","v":0}]
[]
[null,null,null,"Zuzüglich AfA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL54","v":0}]
[null,null,null,"              Eigenkapital & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO41-Kapital!AO34-Kapital!AO35+Kapital!BR50","v":0}]
[null,null,null,"Abzüglich Tilgung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!BE93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!BR93","v":0}]
[null,null,null,"              Unternehmerlohn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!BE118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!BT118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!CF118","v":0}]
[null,null,null,"              Betriebliche Steuern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DC92*12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DD92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DE92","v":0}]
[null,null,null,"              Investitionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE72","v":0}]
[]
[null,null,null,"= Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO58+AO60+AO61-AO62-AO63-AO65-AO64","v":1E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE58+BE60+BE61-BE62-BE63-BE65-BE64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BT58+BT60+BT61-BT62-BT63-BT65-BT64","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO67>0,\"In Ordnung!\",\"Bitte prüfen!\")","v":"In Ordnung!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE67>-1,\"In Ordnung!\",\"Bitte prüfen!\")","v":"In Ordnung!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BT67>-1,\"In Ordnung!\",\"Bitte prüfen!\")","v":"In Ordnung!"}]

{"sheet":"Liquidität","index":11,"n_rows":84,"n_cols":195,"rows_kept":84,"cut":false,"hidden":false,"merged":[[77,66,79,101],[6,12,6,33],[12,12,12,33],[12,40,12,52],[12,56,12,68],[16,12,16,33],[16,40,16,52],[16,56,16,68],[16,70,16,81],[20,12,20,33],[20,40,20,52],[20,56,20,68],[43,40,43,51],[43,65,43,76],[46,65,46,76],[47,65,47,76],[32,4,32,36],[37,4,37,36],[45,4,45,37],[46,4,46,36],[35,4,35,36],[36,4,36,36],[43,4,43,37],[38,4,38,36],[40,4,40,36],[41,4,41,36],[40,52,40,64],[24,56,24,68],[29,4,29,36],[29,52,29,64],[29,40,29,51],[29,65,29,76],[24,4,24,8],[24,12,24,33],[24,40,24,52],[39,4,39,36],[36,40,36,51],[37,40,37,51],[30,65,30,76],[32,65,32,76],[35,65,35,76],[38,65,38,76],[36,65,36,76],[37,65,37,76],[39,65,39,76],[30,40,30,51],[34,4,34,37],[31,4,31,37],[38,40,38,51],[69,4,69,36],[32,40,32,51],[35,40,35,51],[39,40,39,51],[40,40,40,51],[47,40,47,51],[52,40,52,51],[53,40,53,51],[54,4,54,36],[55,4,55,36],[56,4,56,36],[57,4,57,36],[58,4,58,36],[59,4,59,36],[48,4,48,36],[49,4,49,36],[50,4,50,36],[51,4,51,36],[52,4,52,36],[53,4,53,36],[46,40,46,51],[49,40,49,51],[47,4,47,36],[41,40,41,51],[59,40,59,51],[61,40,61,51],[54,40,54,51],[55,40,55,51],[56,40,56,51],[57,40,57,51],[58,40,58,51],[61,4,61,37],[51,40,51,51],[63,4,63,37],[48,40,48,51],[52,77,52,88],[53,77,53,88],[54,77,54,88],[69,52,69,64],[56,52,56,64],[57,52,57,64],[58,52,58,64],[59,52,59,64],[61,52,61,64],[63,52,63,64],[48,52,48,64],[63,65,63,76],[50,52,50,64],[51,52,51,64],[49,52,49,64],[48,65,48,76],[69,65,69,76],[57,65,57,76],[58,65,58,76],[59,65,59,76],[61,65,61,76],[50,40,50,51],[80,40,80,51],[73,40,73,51],[52,52,52,64],[53,52,53,64],[54,52,54,64],[55,52,55,64],[63,40,63,51],[69,40,69,51],[30,101,30,112],[32,101,32,112],[35,101,35,112],[36,101,36,112],[37,101,37,112],[41,52,41,64],[43,52,43,64],[46,52,46,64],[47,52,47,64],[30,52,30,64],[32,52,32,64],[35,52,35,64],[36,52,36,64],[37,52,37,64],[38,52,38,64],[39,52,39,64],[56,65,56,76],[54,65,54,76],[49,65,49,76],[50,65,50,76],[51,65,51,76],[52,65,52,76],[53,65,53,76],[55,65,55,76],[40,65,40,76],[41,65,41,76],[59,77,59,88],[61,77,61,88],[49,77,49,88],[50,77,50,88],[29,77,29,88],[30,77,30,88],[32,77,32,88],[35,77,35,88],[36,77,36,88],[37,77,37,88],[38,77,38,88],[39,77,39,88],[51,77,51,88],[46,77,46,88],[47,77,47,88],[48,77,48,88],[29,89,29,100],[30,89,30,100],[32,89,32,100],[35,89,35,100],[36,89,36,100],[37,89,37,100],[38,89,38,100],[39,89,39,100],[55,77,55,88],[49,89,49,100],[69,89,69,100],[63,89,63,100],[40,77,40,88],[41,77,41,88],[43,77,43,88],[61,89,61,100],[54,89,54,100],[55,89,55,100],[56,89,56,100],[57,89,57,100],[50,89,50,100],[52,89,52,100],[53,89,53,100],[40,89,40,100],[41,89,41,100],[43,89,43,100],[46,89,46,100],[47,89,47,100],[48,89,48,100],[63,77,63,88],[69,77,69,88],[56,77,56,88],[57,77,57,88],[58,77,58,88],[54,101,54,112],[55,101,55,112],[56,101,56,112],[57,101,57,112],[51,89,51,100],[51,101,51,112],[58,101,58,112],[59,101,59,112],[61,101,61,112],[29,113,29,124],[30,113,30,124],[32,113,32,124],[35,113,35,124],[36,113,36,124],[52,101,52,112],[53,101,53,112],[46,101,46,112],[47,101,47,112],[48,101,48,112],[49,101,49,112],[39,101,39,112],[40,101,40,112],[41,101,41,112],[43,101,43,112],[29,101,29,112],[37,113,37,124],[38,113,38,124],[39,113,39,124],[40,113,40,124],[41,113,41,124],[43,113,43,124],[50,101,50,112],[38,101,38,112],[52,113,52,124],[53,113,53,124],[54,113,54,124],[55,113,55,124],[56,113,56,124],[57,113,57,124],[46,113,46,124],[47,113,47,124],[48,113,48,124],[49,113,49,124],[50,113,50,124],[51,113,51,124],[56,125,56,136],[57,125,57,136],[46,125,46,136],[47,125,47,136],[48,125,48,136],[49,125,49,136],[50,125,50,136],[51,125,51,136],[37,125,37,136],[38,125,38,136],[39,125,39,136],[40,125,40,136],[41,125,41,136],[43,125,43,136],[29,137,29,148],[30,137,30,148],[32,137,32,148],[35,137,35,148],[36,137,36,148],[52,125,52,136],[53,125,53,136],[54,125,54,136],[55,125,55,136],[29,125,29,136],[30,125,30,136],[32,125,32,136],[35,125,35,136],[36,125,36,136],[29,149,29,160],[30,149,30,160],[32,149,32,160],[35,149,35,160],[36,149,36,160],[52,137,52,148],[53,137,53,148],[54,137,54,148],[55,137,55,148],[46,137,46,148],[47,137,47,148],[48,137,48,148],[49,137,49,148],[50,137,50,148],[51,137,51,148],[37,137,37,148],[38,137,38,148],[39,137,39,148],[40,137,40,148],[41,137,41,148],[43,137,43,148],[37,149,37,160],[38,149,38,160],[48,149,48,160],[49,149,49,160],[39,149,39,160],[40,149,40,160],[41,149,41,160],[43,149,43,160],[58,137,58,148],[56,137,56,148],[57,137,57,148],[57,161,57,172],[58,161,58,172],[51,149,51,160],[52,149,52,160],[53,149,53,160],[46,149,46,160],[47,149,47,160],[46,161,46,172],[47,161,47,172],[49,161,49,172],[50,161,50,172],[51,161,51,172],[54,149,54,160],[55,149,55,160],[56,149,56,160],[57,149,57,160],[58,149,58,160],[50,149,50,160],[52,161,52,172],[53,161,53,172],[54,161,54,172],[55,161,55,172],[36,173,36,184],[37,173,37,184],[38,173,38,184],[56,161,56,172],[48,161,48,172],[36,161,36,172],[37,161,37,172],[38,161,38,172],[39,161,39,172],[40,161,40,172],[41,161,41,172],[43,161,43,172],[52,173,52,184],[53,173,53,184],[54,173,54,184],[55,173,55,184],[56,173,56,184],[57,173,57,184],[29,173,29,184],[30,173,30,184],[32,173,32,184],[35,173,35,184],[39,173,39,184],[40,173,40,184],[41,173,41,184],[43,173,43,184],[29,161,29,172],[30,161,30,172],[32,161,32,172],[35,161,35,172],[46,173,46,184],[47,173,47,184],[48,173,48,184],[49,173,49,184],[50,173,50,184],[51,173,51,184],[61,149,61,160],[79,40,79,51],[74,40,74,51],[76,40,76,51],[75,40,75,51],[78,40,78,51],[69,173,69,184],[58,173,58,184],[59,173,59,184],[61,173,61,184],[63,173,63,184],[61,161,61,172],[63,161,63,172],[69,161,69,172],[59,161,59,172],[69,149,69,160],[63,149,63,160],[59,149,59,160],[83,5,83,31],[83,40,83,49],[59,137,59,148],[61,137,61,148],[63,137,63,148],[69,137,69,148],[58,125,58,136],[59,125,59,136],[81,40,81,51],[82,40,82,51],[82,5,82,31],[81,5,81,31],[61,125,61,136],[63,125,63,136],[69,125,69,136],[58,113,58,124],[59,113,59,124],[61,113,61,124],[63,113,63,124],[69,113,69,124],[63,101,63,112],[69,101,69,112],[58,89,58,100],[59,89,59,100]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan Jahr 1"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan",null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquidität 2. Jahr"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null,"Monat ab Gründung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monat 1",null,null,null,null,null,null,null,null,null,null,null,"Monat 2",null,null,null,null,null,null,null,null,null,null,null,null,"Monat 3",null,null,null,null,null,null,null,null,null,null,null,"Monat 4",null,null,null,null,null,null,null,null,null,null,null,"Monat 5",null,null,null,null,null,null,null,null,null,null,null,"Monat 6",null,null,null,null,null,null,null,null,null,null,null,"Monat 7",null,null,null,null,null,null,null,null,null,null,null,"Monat 8",null,null,null,null,null,null,null,null,null,null,null,"Monat 9",null,null,null,null,null,null,null,null,null,null,null,"Monat 10",null,null,null,null,null,null,null,null,null,null,null,"Monat 11",null,null,null,null,null,null,null,null,null,null,null,"Monat 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BE32","v":"2018-05-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BR32","v":"2018-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CE32","v":"2018-07-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CR32","v":"2018-08-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DE32","v":"2018-09-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DR32","v":"2018-10-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!EE32","v":"2018-11-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!ER32","v":"2018-12-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FE32","v":"2019-01-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FR32","v":"2019-02-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GE32","v":"2019-03-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GR32","v":"2019-04-01"}]
[null,null,null,null,"1. Bestand an liquiden Mitteln"]
[null,null,null,null,"Kasse / Bankguthaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO41","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA64","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN64","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ64","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL64","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX64","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ64","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV64","v":-3.333333333333333E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH64","v":-4.9999999999999998E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET64","v":-6.666666666666666E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF64","v":-8.3333333333333323E-7}]
[]
[null,null,null,null,"2. Einnahmen"]
[null,null,null,null,"Kreditauszahlungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!BR50","v":0}]
[null,null,null,null,"Geldeingang aus Netto-Umsätzen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BE40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BR40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CE40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CR40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DE40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DR40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!EE40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!ER40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FE40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FR40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GE40","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GR40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO37:FR37)","v":0}]
[null,null,null,null,"Eingenommene Umsatzsteuer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Vom Finanzamt erstattete Vorsteuer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Sonstige Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Privateinlage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Summe Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO36:AO41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA36:BA41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BN36:BN41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BZ36:BZ41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL36:CL41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CX36:CX41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ36:DJ41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DV36:DV41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EH36:EH41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ET36:ET41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FF36:FF41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FR36:FR41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,"3. Verfügbare Mittel (1+2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO33+AO42","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA33+BA42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN33+BN42","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ33+BZ42","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL33+CL42","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX33+CX42","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ33+DJ42","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV33+DV42","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH33+EH42","v":-3.333333333333333E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET33+ET42","v":-4.9999999999999998E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF33+FF42","v":-6.666666666666666E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR33+FR42","v":-8.3333333333333323E-7}]
[]
[null,null,null,null,"4. Ausgaben"]
[null,null,null,null,"Löhne und Gehälter inklusive Sozialabgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DC43","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO47:FR47)","v":0}]
[null,null,null,null,"Zahlungen an Lieferanten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO75","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AO48+BA48+BN48","v":0},{"$f":"GK48+BZ48+CL48+CX48","v":0},{"$f":"GI48","v":0}]
[null,null,null,null,"Bareinkäufe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Provisionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BE56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BR56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CE56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CR56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DE56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DR56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!EE56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!ER56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FE56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FR56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GE56","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GR56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Sonstige Betriebsausgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DC89","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Bezahlte Vorsteuer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO48+AO49+AO50+AO51+AO57+AO58-Investitionen!BE52)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BA48+BA49+BA50+BA51+BA57+BA58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BN48+BN49+BN50+BN51+BN57+BN58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BZ48+BZ49+BZ50+BZ51+BZ57+BZ58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CL48+CL49+CL50+CL51+CL57+CL58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CX48+CX49+CX50+CX51+CX57+CX58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DJ48+DJ49+DJ50+DJ51+DJ57+DJ58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DV48+DV49+DV50+DV51+DV57+DV58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(EH48+EH49+EH50+EH51+EH57+EH58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(ET48+ET49+ET50+ET51+ET57+ET58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(FF48+FF49+FF50+FF51+FF57+FF58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(FR48+FR49+FR50+FR51+FR57+FR58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"An das Finanzamt abgeführte Umsatzsteuer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Zinsen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kapital!CT85+Kapital!DA85+Kapital!DH85)/6","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kapital!$CT$87+Kapital!$DA$87+Kapital!$DH$87)/6","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"3M","6M","12M"]
[null,null,null,null,"Kredittilgung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kapital!CQ85+Kapital!CX85+Kapital!DE85)/3","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA55","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN55","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ55","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL55","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kapital!CQ87+Kapital!CX87+Kapital!DE87)/3","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9999999999999995E-7,null,{"$f":"AO55+BA55+CX55","v":0},{"$f":"GK55+BZ55+CL55+CX55","v":0},{"$f":"SUM(AO55:FR55)","v":9.9999999999999995E-7}]
[null,null,null,null,"Betriebliche Steuern ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Investitionen und gründungsbedingte Kosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Sonstige Ausgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Privatentnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Kosten!$BE$114>0,'Entnahmen-Tool'!$BE$80,Kosten!$AO$117)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Kosten!$BE$114>0,'Entnahmen-Tool'!$BE$82,Kosten!$AO$117)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AO59+BA59+BN59","v":0},{"$f":"GK59+BZ59+CL59+CX59","v":0},{"$f":"SUM(AO59:FR59)","v":0}]
[null,null,null,null,"Summe Ausgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO47:AO59)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA47:BA59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BN47:BN59)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BZ47:BZ59)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL47:CL59)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CX47:CX59)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ47:DJ59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DV47:DV59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EH47:EH59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ET47:ET59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FF47:FF59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FR47:FR59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9999999999999995E-7]
[]
[null,null,null,null,"Ergebnis (2-4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO42-AO60","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA42-BA60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN42-BN60","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ42-BZ60","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL42-CL60","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX42-CX60","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ42-DJ60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV42-DV60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH42-EH60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET42-ET60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF42-FF60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR42-FR60","v":-1.6666666666666665E-7}]
[]
[null,null,null,null,"Liquidität (3-4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO44-AO60","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA44-BA60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN44-BN60","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ44-BZ60","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL44-CL60","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX44-CX60","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ44-DJ60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV44-DV60","v":-3.333333333333333E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH44-EH60","v":-4.9999999999999998E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET44-ET60","v":-6.666666666666666E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF44-FF60","v":-8.3333333333333323E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR44-FR60","v":-9.9999999999999995E-7}]
[]
[]
[]
[]
[]
[null,null,null,null,"Kontrolle:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"In Ordnung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"In Ordnung!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"In Ordnung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BZ64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"In Ordnung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CL64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"In Ordnung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CX64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"In Ordnung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DJ64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DV64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EH64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ET64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FF64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FR64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"}]
[]
[]
[null,null,null,null,null,"Kontrollsummen:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicht ausdrucken!"]
[null,null,null,null,null,"Summe geplanter Wareneinsatz:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!BE57","v":0}]
[null,null,null,null,null,"Geplanter Wareneinsatz pro Monat:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO74/12","v":0}]
[null,null,null,null,null,"Summe Zahlung an Lieferanten:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO48:FR48)","v":0}]
[null,null,null,null,null,"Differenz:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO76-AO74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hinweis:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AO77<-500,AO77>500),\"Bitte prüfen!\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bitte achten Sie unbedingt darauf, dass in jedem Monat die Liquidität größer 0 ist bzw. die vereinbarte Kontokorrent-Linie eingehalten wird!"]
[null,null,null,null,null,"Kontokorrent-Kredit:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO56","v":0}]
[null,null,null,null,null,"Kleinster Wert in Liquiditätsvorschau Jahr 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AO64,BA64,BN64,BZ64,CL64,CX64,DJ64,DV64,EH64,ET64,FF64,FR64)","v":-9.9999999999999995E-7}]
[null,null,null,null,null,"Kontokorrent-Kredit-Linie eingehalten:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO80<AO79*-1,\"nein\",\"ja\")","v":"nein"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bitte passen Sie andernfalls Ihre Planung entsprechend an!"]
[null,null,null,null,null,"Kleinster Wert in Liquiditätsvorschau Jahr 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LiquiditätII!AO80","v":-2.9999999999999997E-6}]
[null,null,null,null,null,"Kontokorrent-Kredit-Linie eingehalten:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LiquiditätII!AO81","v":"nein"}]
[null,null,null,null,null,"Größte Liquiditätslücke in Monat:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LiquiditätII!GW55","v":24}]

{"sheet":"LiquiditätII","index":12,"n_rows":81,"n_cols":209,"rows_kept":81,"cut":false,"hidden":false,"merged":[[63,173,63,184],[63,89,63,100],[63,101,63,112],[63,113,63,124],[63,125,63,136],[69,161,69,172],[63,77,63,88],[79,40,79,51],[80,40,80,51],[69,173,69,184],[73,40,73,51],[74,40,74,51],[75,40,75,51],[69,125,69,136],[69,137,69,148],[69,149,69,160],[69,77,69,88],[69,89,69,100],[69,101,69,112],[69,113,69,124],[78,40,78,51],[59,137,59,148],[59,149,59,160],[59,161,59,172],[69,4,69,36],[69,40,69,51],[69,52,69,64],[69,65,69,76],[76,40,76,51],[63,137,63,148],[63,149,63,160],[63,161,63,172],[61,4,61,37],[61,40,61,51],[61,52,61,64],[61,65,61,76],[61,77,61,88],[63,4,63,37],[63,40,63,51],[63,52,63,64],[63,65,63,76],[59,173,59,184],[58,173,58,184],[59,4,59,36],[59,40,59,51],[59,52,59,64],[59,65,59,76],[59,77,59,88],[58,77,58,88],[61,137,61,148],[61,149,61,160],[61,161,61,172],[61,173,61,184],[61,89,61,100],[61,101,61,112],[61,113,61,124],[61,125,61,136],[58,161,58,172],[58,89,58,100],[58,101,58,112],[58,113,58,124],[59,89,59,100],[59,101,59,112],[59,113,59,124],[59,125,59,136],[57,137,57,148],[57,149,57,160],[57,113,57,124],[57,125,57,136],[58,149,58,160],[57,161,57,172],[57,173,57,184],[56,173,56,184],[57,4,57,36],[57,40,57,51],[57,52,57,64],[57,65,57,76],[57,77,57,88],[57,89,57,100],[57,101,57,112],[58,125,58,136],[58,137,58,148],[58,4,58,36],[58,40,58,51],[58,52,58,64],[58,65,58,76],[55,161,55,172],[55,173,55,184],[55,89,55,100],[55,101,55,112],[55,113,55,124],[55,125,55,136],[56,4,56,36],[56,40,56,51],[56,52,56,64],[56,65,56,76],[55,137,55,148],[55,149,55,160],[55,77,55,88],[56,125,56,136],[56,137,56,148],[56,149,56,160],[56,161,56,172],[56,77,56,88],[56,89,56,100],[56,101,56,112],[56,113,56,124],[53,137,53,148],[53,149,53,160],[53,161,53,172],[53,173,53,184],[53,89,53,100],[53,101,53,112],[53,113,53,124],[53,125,53,136],[54,137,54,148],[54,149,54,160],[54,161,54,172],[54,173,54,184],[54,89,54,100],[54,101,54,112],[54,113,54,124],[54,125,54,136],[51,137,51,148],[51,149,51,160],[51,161,51,172],[51,173,51,184],[51,89,51,100],[51,101,51,112],[51,113,51,124],[51,125,51,136],[52,137,52,148],[52,149,52,160],[52,161,52,172],[52,173,52,184],[52,89,52,100],[52,101,52,112],[52,113,52,124],[52,125,52,136],[49,137,49,148],[49,149,49,160],[49,161,49,172],[49,173,49,184],[49,89,49,100],[49,101,49,112],[49,113,49,124],[49,125,49,136],[50,137,50,148],[50,149,50,160],[50,161,50,172],[50,173,50,184],[50,89,50,100],[50,101,50,112],[50,113,50,124],[50,125,50,136],[47,137,47,148],[47,149,47,160],[47,161,47,172],[47,173,47,184],[47,89,47,100],[47,101,47,112],[47,113,47,124],[47,125,47,136],[48,137,48,148],[48,149,48,160],[48,161,48,172],[48,173,48,184],[48,89,48,100],[48,101,48,112],[48,113,48,124],[48,125,48,136],[43,137,43,148],[43,149,43,160],[43,161,43,172],[43,173,43,184],[43,89,43,100],[43,101,43,112],[43,113,43,124],[43,125,43,136],[46,137,46,148],[46,149,46,160],[46,161,46,172],[46,173,46,184],[46,89,46,100],[46,101,46,112],[46,113,46,124],[46,125,46,136],[40,137,40,148],[40,149,40,160],[40,161,40,172],[40,173,40,184],[40,89,40,100],[40,101,40,112],[40,113,40,124],[40,125,40,136],[41,137,41,148],[41,149,41,160],[41,161,41,172],[41,173,41,184],[41,89,41,100],[41,101,41,112],[41,113,41,124],[41,125,41,136],[38,173,38,184],[37,173,37,184],[38,4,38,36],[38,40,38,51],[38,52,38,64],[38,65,38,76],[38,77,38,88],[39,137,39,148],[39,149,39,160],[39,161,39,172],[39,173,39,184],[39,89,39,100],[39,101,39,112],[39,113,39,124],[39,125,39,136],[37,161,37,172],[37,77,37,88],[37,89,37,100],[37,101,37,112],[37,113,37,124],[38,89,38,100],[38,101,38,112],[38,113,38,124],[38,125,38,136],[37,125,37,136],[37,137,37,148],[38,137,38,148],[38,149,38,160],[38,161,38,172],[37,4,37,36],[37,40,37,51],[37,52,37,64],[37,65,37,76],[36,137,36,148],[36,149,36,160],[36,113,36,124],[36,125,36,136],[37,149,37,160],[35,149,35,160],[35,161,35,172],[32,173,32,184],[34,4,34,37],[35,4,35,36],[35,40,35,51],[35,52,35,64],[35,65,35,76],[36,161,36,172],[36,173,36,184],[35,173,35,184],[36,4,36,36],[36,40,36,51],[36,52,36,64],[36,65,36,76],[36,77,36,88],[36,89,36,100],[36,101,36,112],[35,77,35,88],[35,89,35,100],[35,101,35,112],[35,113,35,124],[32,125,32,136],[32,137,32,148],[32,101,32,112],[32,113,32,124],[35,125,35,136],[35,137,35,148],[32,149,32,160],[32,161,32,172],[30,173,30,184],[31,4,31,37],[32,4,32,36],[32,40,32,51],[32,52,32,64],[32,65,32,76],[32,77,32,88],[32,89,32,100],[29,137,29,148],[29,149,29,160],[29,161,29,172],[29,173,29,184],[29,89,29,100],[29,101,29,112],[29,113,29,124],[29,125,29,136],[30,125,30,136],[30,137,30,148],[30,149,30,160],[30,161,30,172],[30,89,30,100],[30,101,30,112],[30,113,30,124],[54,4,54,36],[54,40,54,51],[54,52,54,64],[54,65,54,76],[54,77,54,88],[55,4,55,36],[55,40,55,51],[55,52,55,64],[55,65,55,76],[53,77,53,88],[52,4,52,36],[52,40,52,51],[52,52,52,64],[52,65,52,76],[52,77,52,88],[53,4,53,36],[53,40,53,51],[53,52,53,64],[53,65,53,76],[51,77,51,88],[50,4,50,36],[50,40,50,51],[50,52,50,64],[50,65,50,76],[50,77,50,88],[51,4,51,36],[51,40,51,51],[51,52,51,64],[51,65,51,76],[49,77,49,88],[48,4,48,36],[48,40,48,51],[48,52,48,64],[48,65,48,76],[48,77,48,88],[49,4,49,36],[49,40,49,51],[49,52,49,64],[49,65,49,76],[47,77,47,88],[46,4,46,36],[46,40,46,51],[46,52,46,64],[46,65,46,76],[46,77,46,88],[47,4,47,36],[47,40,47,51],[47,52,47,64],[47,65,47,76],[39,4,39,36],[39,40,39,51],[39,52,39,64],[39,65,39,76],[39,77,39,88],[40,4,40,36],[40,40,40,51],[40,52,40,64],[40,65,40,76],[41,4,41,36],[41,40,41,51],[41,52,41,64],[41,65,41,76],[41,77,41,88],[40,77,40,88],[45,4,45,37],[43,4,43,37],[43,40,43,51],[43,52,43,64],[43,65,43,76],[43,77,43,88],[6,12,6,33],[12,12,12,33],[12,40,12,52],[12,56,12,68],[30,40,30,51],[30,52,30,64],[30,65,30,76],[24,4,24,8],[24,12,24,33],[24,40,24,52],[24,56,24,68],[16,70,16,79],[29,4,29,36],[29,40,29,51],[29,52,29,64],[29,65,29,76],[29,77,29,88],[16,12,16,33],[16,40,16,52],[16,56,16,68],[20,12,20,33],[30,77,30,88],[20,40,20,52],[20,56,20,68]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan Jahr 2"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan 1. Jahr"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ausgaben","Einnahmen","kum. Ausg","kum. Einn"]
[null,null,null,null,"Monat ab Gründung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monat 13",null,null,null,null,null,null,null,null,null,null,null,"Monat 14",null,null,null,null,null,null,null,null,null,null,null,null,"Monat 15",null,null,null,null,null,null,null,null,null,null,null,"Monat 16",null,null,null,null,null,null,null,null,null,null,null,"Monat 17",null,null,null,null,null,null,null,null,null,null,null,"Monat 18",null,null,null,null,null,null,null,null,null,null,null,"Monat 19",null,null,null,null,null,null,null,null,null,null,null,"Monat 20",null,null,null,null,null,null,null,null,null,null,null,"Monat 21",null,null,null,null,null,null,null,null,null,null,null,"Monat 22",null,null,null,null,null,null,null,null,null,null,null,"Monat 23",null,null,null,null,null,null,null,null,null,null,null,"Monat 24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"Liquidität!AO64","v":0},1,{"$f":"Liquidität!AO60-Liquidität!AO57","v":0},{"$f":"Liquidität!AO42-Liquidität!AO36","v":0},{"$f":"GX30","v":0},{"$f":"GY30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BE43","v":"2019-05-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BR43","v":"2019-06-01"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CE43","v":"2019-07-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CR43","v":"2019-08-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DE43","v":"2019-09-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DR43","v":"2019-10-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!EE43","v":"2019-11-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!ER43","v":"2019-12-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FE43","v":"2020-01-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FR43","v":"2020-02-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GE43","v":"2020-03-01"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GR43","v":"2020-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"Liquidität!BA64","v":0},2,{"$f":"Liquidität!BA60-Liquidität!BA57","v":0},{"$f":"Liquidität!BA42-Liquidität!BA36","v":0},{"$f":"GZ30+GX31","v":0},{"$f":"HA30+GY31","v":0}]
[null,null,null,null,"1. Bestand an liquiden Mitteln",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"Liquidität!BN64","v":0},3,{"$f":"Liquidität!BN60-Liquidität!BN57","v":0},{"$f":"Liquidität!BN42-Liquidität!BN36","v":0},{"$f":"GZ31+GX32","v":0},{"$f":"HA31+GY32","v":0}]
[null,null,null,null,"Kasse / Bankguthaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Liquidität!FR64","v":-9.9999999999999995E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO64","v":-1.1666666666666666E-6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA64","v":-1.3333333333333332E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN64","v":-1.4999999999999998E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ64","v":-1.6666666666666665E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL64","v":-1.8333333333333331E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX64","v":-1.9999999999999999E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ64","v":-2.1666666666666665E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV64","v":-2.3333333333333332E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH64","v":-2.4999999999999998E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET64","v":-2.6666666666666664E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF64","v":-2.833333333333333E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"Liquidität!BZ64","v":0},4,{"$f":"Liquidität!BZ60-Liquidität!BZ57","v":0},{"$f":"Liquidität!BZ42-Liquidität!BZ36","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"Liquidität!CL64","v":0},5,{"$f":"Liquidität!CL60-Liquidität!CL57","v":0},{"$f":"Liquidität!CL42-Liquidität!CL36","v":0},0,0]
[null,null,null,null,"2. Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"Liquidität!CX64","v":0},6,{"$f":"Liquidität!CX60-Liquidität!CX57","v":0},{"$f":"Liquidität!CX42-Liquidität!CX36","v":0},0,0]
[null,null,null,null,"Kreditauszahlungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"Liquidität!DJ64","v":-1.6666666666666665E-7},7,{"$f":"Liquidität!DJ60-Liquidität!DJ57","v":1.6666666666666665E-7},{"$f":"Liquidität!DJ42-Liquidität!DJ36","v":0},1.6666666666666665E-7,0]
[null,null,null,null,"Geldeingang aus Netto-Umsätzen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BE51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BR51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CE51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CR51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DE51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DR51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!EE51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!ER51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FE51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FR51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GE51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GR51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO37:FR37)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AO37:GC37)","v":0},null,null,8,{"$f":"Liquidität!DV64","v":-3.333333333333333E-7},8,{"$f":"Liquidität!DV60-Liquidität!DV57","v":1.6666666666666665E-7},{"$f":"Liquidität!DV42-Liquidität!DV36","v":0},3.333333333333333E-7,0]
[null,null,null,null,"Eingenommene Umsatzsteuer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"Liquidität!EH64","v":-4.9999999999999998E-7},9,{"$f":"Liquidität!EH60-Liquidität!EH57","v":1.6666666666666665E-7},{"$f":"Liquidität!EH42-Liquidität!EH36","v":0},4.9999999999999998E-7,0]
[null,null,null,null,"Vom Finanzamt erstattete Vorsteuer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Liquidität!FR52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET52","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"Liquidität!ET64","v":-6.666666666666666E-7},10,{"$f":"Liquidität!ET60-Liquidität!ET57","v":1.6666666666666665E-7},{"$f":"Liquidität!ET42-Liquidität!ET36","v":0},6.666666666666666E-7,0]
[null,null,null,null,"Sonstige Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"Liquidität!FF64","v":-8.3333333333333323E-7},11,{"$f":"Liquidität!FF60-Liquidität!FF57","v":1.6666666666666665E-7},{"$f":"Liquidität!FF42-Liquidität!FF36","v":0},8.3333333333333323E-7,0]
[null,null,null,null,"Privateinlage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"Liquidität!FR64","v":-9.9999999999999995E-7},12,{"$f":"Liquidität!FR60-Liquidität!FR57","v":1.6666666666666665E-7},{"$f":"Liquidität!FR42-Liquidität!FR36","v":0},9.9999999999999995E-7,0]
[null,null,null,null,"Summe Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO36:AO41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA36:BA41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BN36:BN41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BZ36:BZ41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL36:CL41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CX36:CX41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ36:DJ41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DV36:DV41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EH36:EH41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ET36:ET41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FF36:FF41)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FR36:FR41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"AO64","v":-1.1666666666666666E-6},13,{"$f":"AO60-AO57","v":1.6666666666666665E-7},{"$f":"AO42-AO36","v":0},1.1666666666666666E-6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"BA64","v":-1.3333333333333332E-6},14,{"$f":"BA60-BA57","v":1.6666666666666665E-7},{"$f":"BA42-BA36","v":0},1.3333333333333332E-6,0]
[null,null,null,null,"3. Verfügbare Mittel (1+2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO33+AO42","v":-9.9999999999999995E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA33+BA42","v":-1.1666666666666666E-6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN33+BN42","v":-1.3333333333333332E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ33+BZ42","v":-1.4999999999999998E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL33+CL42","v":-1.6666666666666665E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX33+CX42","v":-1.8333333333333331E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ33+DJ42","v":-1.9999999999999999E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV33+DV42","v":-2.1666666666666665E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH33+EH42","v":-2.3333333333333332E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET33+ET42","v":-2.4999999999999998E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF33+FF42","v":-2.6666666666666664E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR33+FR42","v":-2.833333333333333E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"BN64","v":-1.4999999999999998E-6},15,{"$f":"BN60-BN57","v":1.6666666666666665E-7},{"$f":"BN42-BN36","v":0},1.4999999999999998E-6,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"BZ64","v":-1.6666666666666665E-6},16,{"$f":"BZ60-BZ57","v":1.6666666666666665E-7},{"$f":"BZ42-BZ36","v":0},1.6666666666666665E-6,0]
[null,null,null,null,"4. Ausgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"CL64","v":-1.8333333333333331E-6},17,{"$f":"CL60-CL57","v":1.6666666666666665E-7},{"$f":"CL42-CL36","v":0},1.8333333333333331E-6,0]
[null,null,null,null,"Löhne und Gehälter inklusive Sozialabgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!BT44/12","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET47","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO47:FR47)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AO47:GC47)","v":0},null,null,18,{"$f":"CX64","v":-1.9999999999999999E-6},18,{"$f":"CX60-CX57","v":1.6666666666666665E-7},{"$f":"CX42-CX36","v":0},1.9999999999999999E-6,0]
[null,null,null,null,"Zahlungen an Lieferanten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO75","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET48","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"AO48+BA48+BN48","v":0},{"$f":"GK48+BZ48+CL48+CX48","v":0},{"$f":"GI48","v":0},null,null,null,null,null,null,null,19,{"$f":"DJ64","v":-2.1666666666666665E-6},19,{"$f":"DJ60-DJ57","v":1.6666666666666665E-7},{"$f":"DJ42-DJ36","v":0},2.1666666666666665E-6,0]
[null,null,null,null,"Bareinkäufe",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"DV64","v":-2.3333333333333332E-6},20,{"$f":"DV60-DV57","v":1.6666666666666665E-7},{"$f":"DV42-DV36","v":0},2.3333333333333332E-6,0]
[null,null,null,null,"Provisionen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BE58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!BR58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CE58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!CR58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DE58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!DR58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!EE58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!ER58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FE58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!FR58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GE58","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Einnahmen!GR58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AO50:GC50)","v":0},null,null,21,{"$f":"EH64","v":-2.4999999999999998E-6},21,{"$f":"EH60-EH57","v":1.6666666666666665E-7},{"$f":"EH42-EH36","v":0},2.4999999999999998E-6,0]
[null,null,null,null,"Sonstige Betriebsausgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!DD89/12","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET51","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"SUM(AO51:GC51)","v":0},null,null,22,{"$f":"ET64","v":-2.6666666666666664E-6},22,{"$f":"ET60-ET57","v":1.6666666666666665E-7},{"$f":"ET42-ET36","v":0},2.6666666666666664E-6,0]
[null,null,null,null,"Bezahlte Vorsteuer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AO48+AO49+AO50+AO51+AO57+AO58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BA48+BA49+BA50+BA51+BA57+BA58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BN48+BN49+BN50+BN51+BN57+BN58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(BZ48+BZ49+BZ50+BZ51+BZ57+BZ58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CL48+CL49+CL50+CL51+CL57+CL58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(CX48+CX49+CX50+CX51+CX57+CX58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DJ48+DJ49+DJ50+DJ51+DJ57+DJ58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(DV48+DV49+DV50+DV51+DV57+DV58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(EH48+EH49+EH50+EH51+EH57+EH58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(ET48+ET49+ET50+ET51+ET57+ET58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(FF48+FF49+FF50+FF51+FF57+FF58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(FR48+FR49+FR50+FR51+FR57+FR58)*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"FF64","v":-2.833333333333333E-6},23,{"$f":"FF60-FF57","v":1.6666666666666665E-7},{"$f":"FF42-FF36","v":0},2.833333333333333E-6,0]
[null,null,null,null,"An das Finanzamt abgeführte Umsatzsteuer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Liquidität!FR38","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF37*Investitionen!$BE$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"FR64","v":-2.9999999999999997E-6},24,{"$f":"FR60-FR57","v":1.6666666666666665E-7},{"$f":"FR42-FR36","v":0},2.9999999999999997E-6,0]
[null,null,null,null,"Zinsen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kapital!CU$91+Kapital!$DB$91+Kapital!$DI$91)/12","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET54","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"3M","6M","12M",null,null,null,null,{"$f":"SUM(AO54:GC54)","v":0}]
[null,null,null,null,"Kredittilgung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Kapital!CQ91+Kapital!CX91+Kapital!DE91)/3","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF55","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9999999999999999E-6,null,{"$f":"AO55+BA55+CX55","v":4.9999999999999998E-7},{"$f":"GK55+BZ55+CL55+CX55","v":9.9999999999999995E-7},{"$f":"SUM(AO55:FR55)","v":1.9999999999999999E-6},null,null,null,null,{"$f":"SUM(AO55:GC55)","v":1.9999999999999999E-6},null,null,"Min:",{"$f":"MIN(GV30:GV54)","v":-2.9999999999999997E-6},{"$f":"VLOOKUP(GV55,GV30:GW53,2,FALSE)","v":24}]
[null,null,null,null,"Betriebliche Steuern ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO58:FR58)","v":0}]
[null,null,null,null,"Investitionen und gründungsbedingte Kosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO57:FR57)","v":0}]
[null,null,null,null,"Sonstige Ausgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO58:FR58)","v":0}]
[null,null,null,null,"Privatentnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Kosten!$BT$114>0,'Entnahmen-Tool'!$BW$87,Kosten!$BT$118/12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Kosten!$BT$114>0,'Entnahmen-Tool'!$BW$91,Kosten!$BT$118/12)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET59","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO59:FR59)","v":0},null,{"$f":"AO59+BA59+BN59","v":0},{"$f":"GK59+BZ59+CL59+CX59","v":0},{"$f":"SUM(AO59:FR59)","v":0},null,null,null,null,{"$f":"SUM(AO59:GC59)","v":0}]
[null,null,null,null,"Summe Ausgaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO47:AO59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA47:BA59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BN47:BN59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BZ47:BZ59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL47:CL59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CX47:CX59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DJ47:DJ59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DV47:DV59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EH47:EH59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(ET47:ET59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FF47:FF59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(FR47:FR59)","v":1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO60:FR60)","v":1.9999999999999999E-6}]
[]
[null,null,null,null,"Ergebnis (2-4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO42-AO60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA42-BA60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN42-BN60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ42-BZ60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL42-CL60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX42-CX60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ42-DJ60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV42-DV60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH42-EH60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET42-ET60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF42-FF60","v":-1.6666666666666665E-7},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR42-FR60","v":-1.6666666666666665E-7}]
[]
[null,null,null,null,"Liquidität (3-4)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO44-AO60","v":-1.1666666666666666E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BA44-BA60","v":-1.3333333333333332E-6},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN44-BN60","v":-1.4999999999999998E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BZ44-BZ60","v":-1.6666666666666665E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL44-CL60","v":-1.8333333333333331E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX44-CX60","v":-1.9999999999999999E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DJ44-DJ60","v":-2.1666666666666665E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DV44-DV60","v":-2.3333333333333332E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH44-EH60","v":-2.4999999999999998E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ET44-ET60","v":-2.6666666666666664E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FF44-FF60","v":-2.833333333333333E-6},null,null,null,null,null,null,null,null,null,null,null,{"$f":"FR44-FR60","v":-2.9999999999999997E-6}]
[]
[]
[]
[]
[]
[null,null,null,null,"Kontrolle:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BA64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BN64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BZ64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CL64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CX64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DJ64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DV64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(EH64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ET64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FF64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FR64<$AO$79*-1,\"Achtung!\",\"In Ordnung!\")","v":"Achtung!"}]
[]
[]
[null,null,null,null,null,"Kontrollsummen:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nicht ausdrucken!"]
[null,null,null,null,null,"Summe geplanter Wareneinsatz:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kosten!BT57","v":0}]
[null,null,null,null,null,"Geplanter Wareneinsatz pro Monat:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO74/12","v":0}]
[null,null,null,null,null,"Summe Zahlung an Lieferanten:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO48:FR48)","v":0}]
[null,null,null,null,null,"Differenz:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO76-AO74","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AO77<-500,AO77>500),\"Bitte prüfen!\",\"\")","v":""}]
[null,null,null,null,null,"Kontokorrent-Kredit:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO56","v":0}]
[null,null,null,null,null,"Kleinster Wert in Liquiditätsvorschau:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(AO64,BA64,BN64,BZ64,CL64,CX64,DJ64,DV64,EH64,ET64,FF64,FR64)","v":-2.9999999999999997E-6}]
[null,null,null,null,null,"Kontokorrent-Kredit-Linie eingehalten:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO80<AO79*-1,\"nein\",\"ja\")","v":"nein"}]

{"sheet":"Kapitalbedarf","index":13,"n_rows":88,"n_cols":150,"rows_kept":88,"cut":false,"hidden":false,"merged":[[6,12,6,33],[12,12,12,33],[12,40,12,52],[12,56,12,68],[16,12,16,33],[16,40,16,52],[16,56,16,68],[29,4,29,52],[24,4,24,8],[31,4,31,52],[31,56,31,68],[32,56,32,68],[33,56,33,68],[32,4,32,52],[33,4,33,52],[20,12,20,33],[20,40,20,52],[20,56,20,68],[24,12,24,33],[24,40,24,52],[24,56,24,68],[42,4,42,52],[42,56,42,68],[36,56,36,68],[37,56,37,68],[38,4,38,52],[38,56,38,68],[40,4,40,52],[34,4,34,52],[35,4,35,52],[34,56,34,68],[35,56,35,68],[36,4,36,52],[37,4,37,52],[50,4,50,52],[56,4,56,52],[56,56,56,68],[44,4,44,52],[44,56,44,68],[45,4,45,52],[45,56,45,68],[55,4,55,52],[55,56,55,68],[48,4,48,52],[48,56,48,68],[49,4,49,52],[49,56,49,68],[57,4,57,52],[57,56,57,68],[58,4,58,52],[58,56,58,68],[59,4,59,52],[59,56,59,68],[53,4,53,52],[51,4,51,52],[51,56,51,68],[60,4,60,52],[60,56,60,68],[61,4,61,52],[61,56,61,68],[64,56,64,68],[65,4,65,52],[65,56,65,68],[62,4,62,52],[62,56,62,68],[63,4,63,52],[63,56,63,68],[64,4,64,52],[66,4,66,52],[66,56,66,68],[78,4,78,52],[78,56,78,68],[74,4,74,52],[74,56,74,68],[75,4,75,52],[75,56,75,68],[77,4,77,52],[77,56,77,68],[72,64,72,68],[43,4,43,52],[43,56,43,68],[87,4,87,52],[87,56,87,68],[85,4,85,52],[85,56,85,68],[83,4,83,52],[83,56,83,68],[81,4,81,52],[81,56,81,68],[80,4,80,52],[80,56,80,68],[79,4,79,52],[79,56,79,68],[76,4,76,52],[76,56,76,68],[50,56,50,68],[46,4,46,52],[46,56,46,68],[47,4,47,52],[47,56,47,68],[70,4,70,52],[68,4,68,52],[68,56,68,68]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null," Gründungsbedingte Kosten (Investitionen vor der Gründung)"]
[]
[null,null,null,null,"Gründungsberatung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE35","v":0}]
[null,null,null,null,"Erstberatung Steuerberater",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE36","v":0}]
[null,null,null,null,"Eintragung ins Handelsregister und Notarkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE37","v":0}]
[null,null,null,null,"Gewerbeanmeldung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE38","v":0}]
[null,null,null,null,"Markenschutz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE39","v":0}]
[null,null,null,null,"Einmalige Patent-, Lizenz-, Franchisegebühren",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE40","v":0}]
[null,null,null,null,"Sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE41","v":0}]
[null,null,null,null,"Summe Gründungskosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE32:BE38)","v":0}]
[]
[null,null,null,null,"Investitionen Büro / Halle / Laden"]
[]
[null,null,null,null,"Investition Büro, Halle, Laden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE46","v":0}]
[null,null,null,null,"Anschaffung Grundstück, Gebäude",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE47","v":0}]
[null,null,null,null,"Grunderwerbskosten (Notar, Grunderwerbssteuer)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE48","v":0}]
[null,null,null,null,"Maklerprovision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE49","v":0}]
[null,null,null,null,"Baukosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE50","v":0}]
[null,null,null,null,"Bauliche Änderungen, Renovierung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE51","v":0}]
[null,null,null,null,"Übernahme bzw. Kauf von Unternehmensanteilen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE52","v":0}]
[null,null,null,null,"Mietkaution",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE53","v":0}]
[null,null,null,null,"Sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE54","v":0}]
[null,null,null,null,"Summe Büro, Halle, Laden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE43:BE51)","v":0}]
[]
[null,null,null,null,"Investitionen Geschäfts- und Betriebsausstattung"]
[]
[null,null,null,null,"Maschinen, Geräte, Werkzeuge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE59","v":0}]
[null,null,null,null,"Büromöbel, Ladeneinrichtung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE60","v":0}]
[null,null,null,null,"Warenlager",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE61","v":0}]
[null,null,null,null,"Fuhrpark, Betriebsfahrzeug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE62","v":0}]
[null,null,null,null,"PC, Laptop, Drucker",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE63","v":0}]
[null,null,null,null,"Kasse, Kopierer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE64","v":0}]
[null,null,null,null,"Software",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE65","v":0}]
[null,null,null,null,"Telefon, ISDN-/DSL- Neuanschluss, Netzwerk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE66","v":0}]
[null,null,null,null,"Erstausstattung Geschäftsunterlagen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE67","v":0}]
[null,null,null,null,"Kosten der Markterschließung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE68","v":0}]
[null,null,null,null,"Sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Investitionen!BE69","v":0}]
[null,null,null,null,"Summe Geschäfts- und Betriebsausstattung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE56:BE66)","v":0}]
[]
[null,null,null,null,"Summe Kapitalbedarf vor der Gründung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE67+BE52+BE39","v":0}]
[]
[null,null,null,null,"Berücksichtigung der größten Liquiditätslücke nach der Gründung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"für 3 Monate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"für 6 Monate"]
[null,null,null,null,"Die größte Liquiditätslücke entsteht in Monat:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Liquidität!AO84","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"für 3 Monate",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"für 12 Monate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"für 6 Monate"]
[null,null,null,null,"Summe Ausgaben in diesem Zeitraum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($BM$73,LiquiditätII!GW30:HA53,4,FALSE)","v":2.9999999999999997E-6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"für 12 Monate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Summe Einnahmen in diesem Zeitraum ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($BM$73,LiquiditätII!GW30:HA53,5,FALSE)","v":0}]
[null,null,null,null,"Personalkosten ohne Unternehmerlohn"]
[null,null,null,null,{"$f":"Kosten!E63","v":"Sonstige Betriebsausgaben"}]
[null,null,null,null,"Zinsen"]
[null,null,null,null,"Tilgung"]
[null,null,null,null,"Unternehmerlohn, Privatentnahme"]
[null,null,null,null,"Summe Kosten für Betriebsmittel nach der Gründung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"für 6 Monate"]
[null,null,null,null,"Geplante Umsatzeinnahmen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"für 6 Monate"]
[null,null,null,null,"Summe zusätzlicher Kapitalbedarf nach der Gründung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE75-BE76","v":2.9999999999999997E-6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"für 6 Monate"]
[null,null,null,null,"Gesamter Kapitalbedarf (Eigen- und Fremdkapital)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BE86>0,BE69+BE86,BE69)","v":2.9999999999999997E-6}]

{"sheet":"Finanzierung","index":14,"n_rows":75,"n_cols":60,"rows_kept":75,"cut":false,"hidden":false,"merged":[[6,12,6,33],[12,12,12,33],[12,40,12,52],[12,56,12,68],[16,12,16,33],[16,40,16,52],[16,56,16,68],[20,12,20,33],[20,40,20,52],[20,56,20,68],[24,12,24,33],[24,40,24,52],[24,56,24,68],[74,4,74,52],[74,56,74,68],[33,4,33,52],[33,56,33,68],[34,4,34,52],[37,4,37,52],[37,56,37,68],[34,56,34,68],[35,4,35,52],[35,56,35,68],[36,4,36,52],[36,56,36,68],[38,4,38,52],[38,56,38,68],[39,4,39,52],[39,56,39,68],[29,4,29,52],[29,56,29,68],[24,4,24,8],[31,4,31,52],[31,56,31,68],[40,4,40,52],[40,56,40,68],[41,4,41,52],[41,56,41,68],[45,4,45,52],[45,56,45,68],[42,4,42,52],[42,56,42,68],[44,4,44,52],[44,56,44,68],[48,4,48,52],[48,56,48,68],[46,4,46,52],[46,56,46,68],[47,4,47,52],[47,56,47,68],[49,4,49,52],[49,56,49,68],[51,4,51,52],[51,56,51,68],[53,4,53,52],[53,56,53,68],[55,4,55,52],[57,4,57,52],[57,56,57,68],[59,4,59,52],[59,56,59,68],[55,54,55,58],[55,59,55,68],[73,4,73,52],[73,56,73,68],[71,4,71,52],[71,56,71,68],[61,4,61,52],[61,56,61,68],[63,4,63,52],[63,56,63,68],[65,4,65,52],[65,56,65,68],[67,4,67,52],[67,56,67,68],[72,4,72,52],[72,56,72,68],[69,4,69,52],[69,56,69,68]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 1: Investitionen"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 2: Umsätze",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Personalkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rentabilitätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 3: Kostenaufstellung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Materialkosten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquiditätsplan"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null," Schritt 4: Einnahmen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Abschreibungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalbedarfsplan"]
[]
[]
[]
[null,null,null,null,"Start",null,null,null,null,null,null,null," Schritt 5: Eigen- & Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Entnahme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finanzierungsplan"]
[]
[]
[]
[]
[null,null,null,null,"Kapitalbedarf vor der Gründung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapitalbedarf!BE69","v":0}]
[]
[null,null,null,null,"Vorhandenes Eigenkapital"]
[]
[null,null,null,null,"Barvermögen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO32","v":0}]
[null,null,null,null,"Bankguthaben",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO33","v":0}]
[null,null,null,null,"Betriebsnotwendige Sacheinlagen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO34","v":0}]
[null,null,null,null,"Eigenleistungen (nur wenn aktivierungsfähig)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO35","v":0}]
[null,null,null,null,"Bausparverträge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO36","v":0}]
[null,null,null,null,"Verwandtendarlehen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO37","v":0}]
[null,null,null,null,"Schenkungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO38","v":0}]
[null,null,null,null,"Finanzmittel von privaten Dritten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO39","v":0}]
[null,null,null,null,"Sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO40","v":0}]
[null,null,null,null,"Summe Eigenkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE34:BE42)","v":0}]
[]
[null,null,null,null,"Langfristiges Fremdkapital"]
[null,null,null,null,"Fördermittel (vergünstigte Kredite) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO46+Kapital!AO47","v":0}]
[null,null,null,null,"davon Auszahlungsbetrag:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!BR46+Kapital!BR47","v":0}]
[null,null,null,null,"Kredite der Hausbank",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO48","v":0}]
[null,null,null,null,"Sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO49","v":0}]
[null,null,null,null,"Summe Fremdkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE47:BE49)","v":0}]
[]
[null,null,null,null,"Vorhandenes Gesamtkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE43+BE50","v":0}]
[]
[null,null,null,null,"Über-(+) / Unterdeckung (-) vor Gründung",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE52-BE30","v":0}]
[]
[null,null,null,null,"Zusätzlicher Kapitalbedarf nach der Gründung für die ersten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Liquidität!AO84","v":24},null,null,null,null,"Monate"]
[]
[null,null,null,null,"Summe der Ausgaben in diesem Zeitraum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapitalbedarf!BE75","v":2.9999999999999997E-6}]
[]
[null,null,null,null,"Summe der Einnahmen in diesem Zeitraum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapitalbedarf!BE76","v":0}]
[]
[null,null,null,null,"Zusätzlicher Kapitalbedarf nach der Gründung ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE58-BE60","v":2.9999999999999997E-6}]
[]
[null,null,null,null,"Über- (+)/ Unterdeckung (-) gesamt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE52+BE60-BE30-BE58","v":-2.9999999999999997E-6}]
[]
[null,null,null,null,"Kurzfristiges Fremdkapital"]
[]
[null,null,null,null,"Kontokorrent-Kredit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO56","v":0}]
[]
[null,null,null,null,"Vorhandene Sicherheiten"]
[]
[null,null,null,null,"Haus- und Grundbesitz",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO60","v":0}]
[null,null,null,null,"Lebensversicherungen",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO61","v":0}]
[null,null,null,null,"Bürgschaften Dritter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Kapital!AO62","v":0}]
[null,null,null,null,"Summe Sicherheiten",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE72:BE74)","v":0}]

{"sheet":"Tabelle1","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}