{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Inventarverzeichnis"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Inventarverzeichnis","index":0,"n_rows":65,"n_cols":15,"rows_kept":65,"cut":false,"hidden":false,"merged":[[3,6,3,7],[64,1,64,12]]}
[]
["Inventarverzeichnis / Stand 31.12.2025"]
[]
["Nr.","Datum der Beschaffung","Anzahl","Beschreibung des Gegenstandes","Neuwert","Ende der Abschrei-bung","Lauf-zeit in Jahren",null,"Wert nach Ende der Abschrei-bung","Monatlicher Abschrei-bungswert","Heutiges Datum","Lauf-zeit bisher","Zeile löschen","Zeitwert","Standort oder Benutzer"]
[1,"2022-01-01",18,"Stühle",1520,null,8,{"$f":"IF(E5>0,G5*12,\"\")","v":96},1,{"$f":"IF(E5>0,SLN(E5,I5,G5)/12,\"\")","v":15.822916666666666},{"$f":"IF(E5>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E5>0,DATEDIF(B5,K5,\"m\"),\"\")","v":49},{"$f":"IF(E5>0,E5-(J5*L5),\"\")","v":744.67708333333337},{"$f":"IF(M5>1,M5,1)","v":744.67708333333337},"Gst"]
[2,"2022-01-01",1,"Tisch",339.9,null,8,{"$f":"IF(E6>0,G6*12,\"\")","v":96},1,{"$f":"IF(E6>0,SLN(E6,I6,G6)/12,\"\")","v":3.5302083333333329},{"$f":"IF(E6>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E6>0,DATEDIF(B6,K6,\"m\"),\"\")","v":49},{"$f":"IF(E6>0,E6-(J6*L6),\"\")","v":166.91979166666667},{"$f":"IF(M6>1,M6,1)","v":166.91979166666667},"Gst"]
[3,"2022-03-01",1,"TV-Wagen",76.989999999999995,null,8,{"$f":"IF(E7>0,G7*12,\"\")","v":96},1,{"$f":"IF(E7>0,SLN(E7,I7,G7)/12,\"\")","v":0.79156249999999995},{"$f":"IF(E7>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E7>0,DATEDIF(B7,K7,\"m\"),\"\")","v":47},{"$f":"IF(E7>0,E7-(J7*L7),\"\")","v":39.786562499999995},{"$f":"IF(M7>1,M7,1)","v":39.786562499999995},"Gst"]
[4,"2023-06-01",1,"Alu-Gartengarnitur",279.95,null,8,{"$f":"IF(E8>0,G8*12,\"\")","v":96},1,{"$f":"IF(E8>0,SLN(E8,I8,G8)/12,\"\")","v":2.9057291666666667},{"$f":"IF(E8>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E8>0,DATEDIF(B8,K8,\"m\"),\"\")","v":32},{"$f":"IF(E8>0,E8-(J8*L8),\"\")","v":186.96666666666664},{"$f":"IF(M8>1,M8,1)","v":186.96666666666664},"Gst"]
[5,"2023-08-01",2,"Monitor",235.98,null,3,{"$f":"IF(E9>0,G9*12,\"\")","v":36},1,{"$f":"IF(E9>0,SLN(E9,I9,G9)/12,\"\")","v":6.527222222222222},{"$f":"IF(E9>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E9>0,DATEDIF(B9,K9,\"m\"),\"\")","v":30},{"$f":"IF(E9>0,E9-(J9*L9),\"\")","v":40.163333333333327},{"$f":"IF(M9>1,M9,1)","v":40.163333333333327},"Gst"]
[6,"2023-11-01",1,"Standtheke",264.13,null,8,{"$f":"IF(E10>0,G10*12,\"\")","v":96},1,{"$f":"IF(E10>0,SLN(E10,I10,G10)/12,\"\")","v":2.7409374999999998},{"$f":"IF(E10>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E10>0,DATEDIF(B10,K10,\"m\"),\"\")","v":27},{"$f":"IF(E10>0,E10-(J10*L10),\"\")","v":190.12468749999999},{"$f":"IF(M10>1,M10,1)","v":190.12468749999999},"Jugend"]
[7,"2024-02-01",1,"Computer",496,null,3,{"$f":"IF(E11>0,G11*12,\"\")","v":36},1,{"$f":"IF(E11>0,SLN(E11,I11,G11)/12,\"\")","v":13.75},{"$f":"IF(E11>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E11>0,DATEDIF(B11,K11,\"m\"),\"\")","v":24},{"$f":"IF(E11>0,E11-(J11*L11),\"\")","v":166},{"$f":"IF(M11>1,M11,1)","v":166},"Stellv."]
[8,"2024-02-01",1,"JBL-Lautsprecher",429.99,null,3,{"$f":"IF(E12>0,G12*12,\"\")","v":36},1,{"$f":"IF(E12>0,SLN(E12,I12,G12)/12,\"\")","v":11.916388888888889},{"$f":"IF(E12>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E12>0,DATEDIF(B12,K12,\"m\"),\"\")","v":24},{"$f":"IF(E12>0,E12-(J12*L12),\"\")","v":143.99666666666667},{"$f":"IF(M12>1,M12,1)","v":143.99666666666667},"Gst"]
[9,"2025-02-01",1,"GEEKOM Mini-PC",829,null,3,{"$f":"IF(E13>0,G13*12,\"\")","v":36},1,{"$f":"IF(E13>0,SLN(E13,I13,G13)/12,\"\")","v":23},{"$f":"IF(E13>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E13>0,DATEDIF(B13,K13,\"m\"),\"\")","v":12},{"$f":"IF(E13>0,E13-(J13*L13),\"\")","v":553},{"$f":"IF(M13>1,M13,1)","v":553},"Gst"]
[10,"2025-02-01",1,"Computer-Kamera L22-2K",64.989999999999995,null,3,{"$f":"IF(E14>0,G14*12,\"\")","v":36},1,{"$f":"IF(E14>0,SLN(E14,I14,G14)/12,\"\")","v":1.7774999999999999},{"$f":"IF(E14>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E14>0,DATEDIF(B14,K14,\"m\"),\"\")","v":12},{"$f":"IF(E14>0,E14-(J14*L14),\"\")","v":43.66},{"$f":"IF(M14>1,M14,1)","v":43.66},"Gst"]
[11,"2025-02-01",1,"Esszimmertisch",93.9,null,8,{"$f":"IF(E15>0,G15*12,\"\")","v":96},1,{"$f":"IF(E15>0,SLN(E15,I15,G15)/12,\"\")","v":0.96770833333333339},{"$f":"IF(E15>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E15>0,DATEDIF(B15,K15,\"m\"),\"\")","v":12},{"$f":"IF(E15>0,E15-(J15*L15),\"\")","v":82.287500000000009},{"$f":"IF(M15>1,M15,1)","v":82.287500000000009},"Gst"]
[12,"2025-02-01",2,"HDMI- und USB-Kabel",79.94,null,8,{"$f":"IF(E16>0,G16*12,\"\")","v":96},1,{"$f":"IF(E16>0,SLN(E16,I16,G16)/12,\"\")","v":0.82229166666666664},{"$f":"IF(E16>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E16>0,DATEDIF(B16,K16,\"m\"),\"\")","v":12},{"$f":"IF(E16>0,E16-(J16*L16),\"\")","v":70.072499999999991},{"$f":"IF(M16>1,M16,1)","v":70.072499999999991},"Gst"]
[13,"2025-02-01",2,"Tisch-Einbau-Steckdose",132.97,null,8,{"$f":"IF(E17>0,G17*12,\"\")","v":96},1,{"$f":"IF(E17>0,SLN(E17,I17,G17)/12,\"\")","v":1.3746875000000001},{"$f":"IF(E17>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E17>0,DATEDIF(B17,K17,\"m\"),\"\")","v":12},{"$f":"IF(E17>0,E17-(J17*L17),\"\")","v":116.47375},{"$f":"IF(M17>1,M17,1)","v":116.47375},"Gst"]
[14,"2025-02-01",1,"Schreibtisch",396.2,null,8,{"$f":"IF(E18>0,G18*12,\"\")","v":96},1,{"$f":"IF(E18>0,SLN(E18,I18,G18)/12,\"\")","v":4.1166666666666663},{"$f":"IF(E18>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E18>0,DATEDIF(B18,K18,\"m\"),\"\")","v":12},{"$f":"IF(E18>0,E18-(J18*L18),\"\")","v":346.8},{"$f":"IF(M18>1,M18,1)","v":346.8},"Gst"]
[15,"2025-02-01",2,"Tischplatte",183.26,null,8,{"$f":"IF(E19>0,G19*12,\"\")","v":96},1,{"$f":"IF(E19>0,SLN(E19,I19,G19)/12,\"\")","v":1.8985416666666666},{"$f":"IF(E19>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E19>0,DATEDIF(B19,K19,\"m\"),\"\")","v":12},{"$f":"IF(E19>0,E19-(J19*L19),\"\")","v":160.47749999999999},{"$f":"IF(M19>1,M19,1)","v":160.47749999999999},"Gst"]
[16,"2025-03-01",4,"Stühle",371.81,null,8,{"$f":"IF(E20>0,G20*12,\"\")","v":96},1,{"$f":"IF(E20>0,SLN(E20,I20,G20)/12,\"\")","v":3.8626041666666668},{"$f":"IF(E20>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E20>0,DATEDIF(B20,K20,\"m\"),\"\")","v":11},{"$f":"IF(E20>0,E20-(J20*L20),\"\")","v":329.32135416666665},{"$f":"IF(M20>1,M20,1)","v":329.32135416666665},"Gst"]
[17,"2025-04-01",1,"Notebook",333.99,null,3,{"$f":"IF(E21>0,G21*12,\"\")","v":36},1,{"$f":"IF(E21>0,SLN(E21,I21,G21)/12,\"\")","v":9.2497222222222231},{"$f":"IF(E21>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E21>0,DATEDIF(B21,K21,\"m\"),\"\")","v":10},{"$f":"IF(E21>0,E21-(J21*L21),\"\")","v":241.49277777777777},{"$f":"IF(M21>1,M21,1)","v":241.49277777777777},"Stellv."]
[18,"2025-04-01",9,"Stühle",1520.82,null,8,{"$f":"IF(E22>0,G22*12,\"\")","v":96},1,{"$f":"IF(E22>0,SLN(E22,I22,G22)/12,\"\")","v":15.831458333333332},{"$f":"IF(E22>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E22>0,DATEDIF(B22,K22,\"m\"),\"\")","v":10},{"$f":"IF(E22>0,E22-(J22*L22),\"\")","v":1362.5054166666666},{"$f":"IF(M22>1,M22,1)","v":1362.5054166666666},"Gst"]
[19,"2025-04-01",2,"Tischplattenverbinder",62.4,null,8,{"$f":"IF(E23>0,G23*12,\"\")","v":96},1,{"$f":"IF(E23>0,SLN(E23,I23,G23)/12,\"\")","v":0.63958333333333328},{"$f":"IF(E23>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E23>0,DATEDIF(B23,K23,\"m\"),\"\")","v":10},{"$f":"IF(E23>0,E23-(J23*L23),\"\")","v":56.004166666666663},{"$f":"IF(M23>1,M23,1)","v":56.004166666666663},"Gst"]
[20,"2025-05-01",2,"Bodenmatten",87.96,null,8,{"$f":"IF(E24>0,G24*12,\"\")","v":96},1,{"$f":"IF(E24>0,SLN(E24,I24,G24)/12,\"\")","v":0.90583333333333327},{"$f":"IF(E24>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E24>0,DATEDIF(B24,K24,\"m\"),\"\")","v":9},{"$f":"IF(E24>0,E24-(J24*L24),\"\")","v":79.80749999999999},{"$f":"IF(M24>1,M24,1)","v":79.80749999999999},"Gst"]
[21,"2025-06-01",1,"Air Cooler",50,null,3,{"$f":"IF(E25>0,G25*12,\"\")","v":36},1,{"$f":"IF(E25>0,SLN(E25,I25,G25)/12,\"\")","v":1.3611111111111109},{"$f":"IF(E25>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E25>0,DATEDIF(B25,K25,\"m\"),\"\")","v":8},{"$f":"IF(E25>0,E25-(J25*L25),\"\")","v":39.111111111111114},{"$f":"IF(M25>1,M25,1)","v":39.111111111111114},"Gst"]
[22,"2025-08-01",1,"Würstchenwärmer",312.95,null,3,{"$f":"IF(E26>0,G26*12,\"\")","v":36},1,{"$f":"IF(E26>0,SLN(E26,I26,G26)/12,\"\")","v":8.6652777777777779},{"$f":"IF(E26>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E26>0,DATEDIF(B26,K26,\"m\"),\"\")","v":6},{"$f":"IF(E26>0,E26-(J26*L26),\"\")","v":260.95833333333331},{"$f":"IF(M26>1,M26,1)","v":260.95833333333331},"Gst"]
[23,"2025-12-01",2,"Bürosessel",369.98,null,8,{"$f":"IF(E27>0,G27*12,\"\")","v":96},1,{"$f":"IF(E27>0,SLN(E27,I27,G27)/12,\"\")","v":3.8435416666666669},{"$f":"IF(E27>0,TODAY(),\"\")","v":"2026-02-27"},{"$f":"IF(E27>0,DATEDIF(B27,K27,\"m\"),\"\")","v":2},{"$f":"IF(E27>0,E27-(J27*L27),\"\")","v":362.29291666666666},{"$f":"IF(M27>1,M27,1)","v":362.29291666666666},"Gst"]
[24,null,null,null,null,null,null,{"$f":"IF(E28>0,G28*12,\"\")","v":""},1,{"$f":"IF(E28>0,SLN(E28,I28,G28)/12,\"\")","v":""},{"$f":"IF(E28>0,TODAY(),\"\")","v":""},{"$f":"IF(E28>0,DATEDIF(B28,K28,\"m\"),\"\")","v":""},{"$f":"IF(E28>0,E28-(J28*L28),\"\")","v":""},{"$f":"IF(M28>1,M28,1)","v":""}]
[25,null,null,null,null,null,null,{"$f":"IF(E29>0,G29*12,\"\")","v":""},1,{"$f":"IF(E29>0,SLN(E29,I29,G29)/12,\"\")","v":""},{"$f":"IF(E29>0,TODAY(),\"\")","v":""},{"$f":"IF(E29>0,DATEDIF(B29,K29,\"m\"),\"\")","v":""},{"$f":"IF(E29>0,E29-(J29*L29),\"\")","v":""},{"$f":"IF(M29>1,M29,1)","v":""}]
[26,null,null,null,null,null,null,{"$f":"IF(E30>0,G30*12,\"\")","v":""},1,{"$f":"IF(E30>0,SLN(E30,I30,G30)/12,\"\")","v":""},{"$f":"IF(E30>0,TODAY(),\"\")","v":""},{"$f":"IF(E30>0,DATEDIF(B30,K30,\"m\"),\"\")","v":""},{"$f":"IF(E30>0,E30-(J30*L30),\"\")","v":""},{"$f":"IF(M30>1,M30,1)","v":""}]
[27,null,null,null,null,null,null,{"$f":"IF(E31>0,G31*12,\"\")","v":""},1,{"$f":"IF(E31>0,SLN(E31,I31,G31)/12,\"\")","v":""},{"$f":"IF(E31>0,TODAY(),\"\")","v":""},{"$f":"IF(E31>0,DATEDIF(B31,K31,\"m\"),\"\")","v":""},{"$f":"IF(E31>0,E31-(J31*L31),\"\")","v":""},{"$f":"IF(M31>1,M31,1)","v":""}]
[28,null,null,null,null,null,null,{"$f":"IF(E32>0,G32*12,\"\")","v":""},1,{"$f":"IF(E32>0,SLN(E32,I32,G32)/12,\"\")","v":""},{"$f":"IF(E32>0,TODAY(),\"\")","v":""},{"$f":"IF(E32>0,DATEDIF(B32,K32,\"m\"),\"\")","v":""},{"$f":"IF(E32>0,E32-(J32*L32),\"\")","v":""},{"$f":"IF(M32>1,M32,1)","v":""}]
[29,null,null,null,null,null,null,{"$f":"IF(E33>0,G33*12,\"\")","v":""},1,{"$f":"IF(E33>0,SLN(E33,I33,G33)/12,\"\")","v":""},{"$f":"IF(E33>0,TODAY(),\"\")","v":""},{"$f":"IF(E33>0,DATEDIF(B33,K33,\"m\"),\"\")","v":""},{"$f":"IF(E33>0,E33-(J33*L33),\"\")","v":""},{"$f":"IF(M33>1,M33,1)","v":""}]
[30,null,null,null,null,null,null,"",1,"","","","",""]
[31,null,null,null,null,null,null,"",1,"","","","",""]
[32,null,null,null,null,null,null,"",1,"","","","",""]
[33,null,null,null,null,null,null,{"$f":"IF(E37>0,G37*12,\"\")","v":""},1,{"$f":"IF(E37>0,SLN(E37,I37,G37)/12,\"\")","v":""},{"$f":"IF(E37>0,TODAY(),\"\")","v":""},{"$f":"IF(E37>0,DATEDIF(B37,K37,\"m\"),\"\")","v":""},{"$f":"IF(E37>0,E37-(J37*L37),\"\")","v":""},{"$f":"IF(M37>1,M37,1)","v":""}]
[34,null,null,null,null,null,null,"",1,"","","","",""]
[35,null,null,null,null,null,null,"",1,"","","","",""]
[36,null,null,null,null,null,null,"",1,"","","","",""]
[37,null,null,null,null,null,null,"",1,"","","","",""]
[38,null,null,null,null,null,null,"",1,"","","","",""]
[39,null,null,null,null,null,null,"",1,"","","","",""]
[40,null,null,null,null,null,null,"",1,"","","","",""]
[41,null,null,null,null,null,null,"",1,"","","","",""]
[42,null,null,null,null,null,null,"",1,"","","","",""]
[43,null,null,null,null,null,null,"",1,"","","","",""]
[44,null,null,null,null,null,null,"",1,"","","","",""]
[45,null,null,null,null,null,null,"",1,"","","","",""]
[46,null,null,null,null,null,null,"",1,"","","","",""]
[47,null,null,null,null,null,null,"",1,"","","","",""]
[48,null,null,null,null,null,null,"",1,"","","","",""]
[49,null,null,null,null,null,null,"",1,"","","","",""]
[50,null,null,null,null,null,null,"",1,"","","","",""]
[51,null,null,null,null,null,null,"",1,"","","","",""]
[52,null,null,null,null,null,null,"",1,"","","","",""]
[53,null,null,null,null,null,null,"",1,"","","","",""]
[54,null,null,null,null,null,null,"",1,"","","","",""]
[55,null,null,null,null,null,null,"",1,"","","","",""]
[56,null,null,null,null,null,null,"",1,"","","","",""]
[57,null,null,null,null,null,null,"",1,"","","","",""]
[58,null,null,null,null,null,null,"",1,"","","","",""]
[59,null,null,null,null,null,null,"",1,"","","","",""]
[60,null,null,null,null,null,null,"",1,"","","","",""]
[null,"Momentaner Zeitwert des Sachwertvermögens:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5:N64)","v":5782.8996180555541}]