{"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":33,"n_cols":15,"rows_kept":33,"cut":false,"hidden":false,"merged":[[32,1,32,12]]}
[]
["                                      Inventarverzeichnis / Stand 31.12.2025"]
[]
["Nr.","Datum der Beschaffung","Anzahl","Beschreibung des Gegenstandes","Neuwert","Ende der Abschrei-bung","Lauf-zeit in Jahren","Spalte1","Wert nach Ende der Abschrei-bung","Monatlicher Abschrei-bungswert","Heutiges Datum","Lauf-zeit bisher","Abschreibung","Zeitwert","Standort oder Benutzer"]
[{"$f":"ROW()-4","v":1},"2021-12-01",1,"Fernseher",699,null,3,{"$f":"IF(E5>0,G5*12,\"\")","v":36},1,{"$f":"IF(E5>0,SLN(E5,I5,G5)/12,\"\")","v":19.388888888888889},{"$f":"IF(E5>0,TODAY(),\"\")","v":"2026-03-04"},{"$f":"IF(E5>0,DATEDIF(B5,K5,\"m\"),\"\")","v":51},{"$f":"IF(E5>0,E5-(J5*L5),\"\")","v":-289.83333333333337},{"$f":"IF(M5>1,M5,1)","v":1},"Gst"]
[{"$f":"ROW()-4","v":2},"2021-12-01",1,"Notebook",649,null,3,36,{"$f":"I5","v":1},18,"2026-03-04",51,-269,1,"Vors."]
[3,"2021-12-01",1,"Notebook",649,null,3,36,1,18,"2026-03-04",51,-269,1,"Stellv."]
[4,"2022-01-01",18,"Stühle",1520,null,8,96,1,15.822916666666666,"2026-03-04",50,728.85416666666674,728.85416666666674,"Gst"]
[5,"2022-01-01",1,"Tisch",339.9,null,8,96,1,3.5302083333333329,"2026-03-04",50,163.38958333333332,163.38958333333332,"Gst"]
[6,"2022-03-01",1,"TV-Wagen",76.989999999999995,null,8,96,1,0.79156249999999995,"2026-03-04",48,38.994999999999997,38.994999999999997,"Gst"]
[7,"2022-07-01",2,"Mikrofon-Ständer",112.98,null,3,36,1,3.1105555555555555,"2026-03-04",44,-23.884444444444441,1,"Gst"]
[8,"2022-08-01",1,"Monitor",173.99,null,3,36,1,4.8052777777777775,"2026-03-04",43,-32.636944444444424,1,"Gst"]
[9,"2023-06-01",1,"Alu-Gartengarnitur",279.95,null,8,96,1,2.9057291666666667,"2026-03-04",33,184.06093749999999,184.06093749999999,"Gst"]
[10,"2023-08-01",2,"Monitor",235.98,null,3,36,1,6.527222222222222,"2026-03-04",31,33.63611111111112,33.63611111111112,"Gst"]
[11,"2023-11-01",1,"Standtheke",264.13,null,8,96,1,2.7409374999999998,"2026-03-04",28,187.38375000000002,187.38375000000002,"Jugend"]
[12,"2024-02-01",1,"Computer",496,null,3,36,1,13.75,"2026-03-04",25,152.25,152.25,"Stellv."]
[13,"2024-02-01",1,"JBL-Lautsprecher",429.99,null,3,36,1,11.916388888888889,"2026-03-04",25,132.08027777777778,132.08027777777778,"Gst"]
[14,"2025-02-01",1,"GEEKOM Mini-PC",829,null,3,36,1,23,"2026-03-04",13,530,530,"Gst"]
[15,"2025-02-01",1,"Computer-Kamera L22-2K",64.989999999999995,null,3,36,1,1.7774999999999999,"2026-03-04",13,41.882499999999993,41.882499999999993,"Gst"]
[16,"2025-02-01",1,"Esszimmertisch",93.9,null,8,96,1,0.96770833333333339,"2026-03-04",13,81.319791666666674,81.319791666666674,"Gst"]
[17,"2025-02-01",2,"HDMI- und USB-Kabel",79.94,null,8,96,1,0.82229166666666664,"2026-03-04",13,69.250208333333333,69.250208333333333,"Gst"]
[18,"2025-02-01",2,"Tisch-Einbau-Steckdose",132.97,null,8,96,1,1.3746875000000001,"2026-03-04",13,115.0990625,115.0990625,"Gst"]
[19,"2025-02-01",1,"Schreibtisch",396.2,null,8,96,1,4.1166666666666663,"2026-03-04",13,342.68333333333334,342.68333333333334,"Gst"]
[20,"2025-02-01",2,"Tischplatte",183.26,null,8,96,1,1.8985416666666666,"2026-03-04",13,158.57895833333333,158.57895833333333,"Gst"]
[21,"2025-03-01",4,"Stühle",371.81,null,8,96,1,3.8626041666666668,"2026-03-04",12,325.45875000000001,325.45875000000001,"Gst"]
[22,"2025-04-01",1,"Notebook",333.99,null,3,36,1,9.2497222222222231,"2026-03-04",11,232.24305555555554,232.24305555555554,"Stellv."]
[23,"2025-04-01",9,"Stühle",1520.82,null,8,96,1,15.831458333333332,"2026-03-04",11,1346.6739583333333,1346.6739583333333,"Gst"]
[24,"2025-04-01",2,"Tischplattenverbinder",62.4,null,8,96,1,0.63958333333333328,"2026-03-04",11,55.364583333333329,55.364583333333329,"Gst"]
[25,"2025-05-01",2,"Bodenmatten",87.96,null,8,96,1,0.90583333333333327,"2026-03-04",10,78.901666666666657,78.901666666666657,"Gst"]
[26,"2025-06-01",1,"Air Cooler",50,null,3,36,1,1.3611111111111109,"2026-03-04",9,37.75,37.75,"Gst"]
[27,"2025-08-01",1,"Würstchenwärmer",312.95,null,3,36,1,8.6652777777777779,"2026-03-04",7,252.29305555555555,252.29305555555555,"Gst"]
[28,"2025-12-01",2,"Bürosessel",369.98,null,8,96,1,3.8435416666666669,"2026-03-04",3,358.44937500000003,358.44937500000003,"Gst"]
[null,"Zeitwert des Sachwertvermögens:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N5:N32)","v":5651.5981250000013}]