{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Tabelle1","Tabelle2","Tabelle3"],"not_rendered":{"charts":0,"images":1,"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":"Tabelle1","index":0,"n_rows":94,"n_cols":41,"rows_kept":94,"cut":false,"hidden":false,"merged":[[10,18,10,22],[6,5,6,7],[7,5,7,7],[8,5,8,7],[9,13,9,27],[9,33,9,37],[9,28,9,32],[93,1,93,37],[89,1,89,37],[81,1,81,37],[83,1,83,37],[87,1,87,37],[85,1,85,37],[79,1,79,12],[78,23,78,27],[79,23,79,27],[78,18,78,22],[79,18,79,22],[78,13,78,17],[79,13,79,17],[78,1,78,12],[76,13,76,17],[72,1,72,12],[74,1,74,12],[76,1,76,12],[72,13,72,17],[73,13,73,17],[74,13,74,17],[75,13,75,17],[72,18,72,22],[73,18,73,22],[74,18,74,22],[76,18,76,22],[75,18,75,22],[76,28,76,32],[72,23,72,27],[73,23,73,27],[74,23,74,27],[75,23,75,27],[76,23,76,27],[72,28,72,32],[73,28,73,32],[74,28,74,32],[76,33,76,37],[72,33,72,37],[73,33,73,37],[74,33,74,37],[75,33,75,37],[12,6,12,12],[70,28,70,32],[70,11,70,12],[70,13,70,17],[70,18,70,22],[70,23,70,27],[69,18,69,22],[69,23,69,27],[12,28,12,32],[12,23,12,27],[10,28,10,32],[12,13,12,17],[12,33,12,37],[11,23,11,27],[11,18,11,22],[12,18,12,22],[11,28,11,32],[11,33,11,37],[10,33,10,37],[10,23,10,27],[70,33,70,37],[13,33,13,37],[13,28,13,32],[14,28,14,32],[14,33,14,37],[69,28,69,32],[69,33,69,37],[46,28,46,32],[46,33,46,37],[38,28,38,32],[68,18,68,22],[68,23,68,27],[50,28,50,32],[50,33,50,37],[50,11,50,12],[50,13,50,17],[50,18,50,22],[50,23,50,27],[68,28,68,32],[68,33,68,37],[68,0,70,0],[68,1,68,5],[68,6,68,12],[68,13,68,17],[69,1,69,5],[69,6,69,10],[69,11,69,12],[69,13,69,17],[70,1,70,5],[70,6,70,10],[49,28,49,32],[49,33,49,37],[48,0,50,0],[48,1,48,5],[48,6,48,12],[48,13,48,17],[49,1,49,5],[49,6,49,10],[49,11,49,12],[49,13,49,17],[50,1,50,5],[50,6,50,10],[48,18,48,22],[48,23,48,27],[49,18,49,22],[49,23,49,27],[48,28,48,32],[48,33,48,37],[46,11,46,12],[46,13,46,17],[46,18,46,22],[46,23,46,27],[45,18,45,22],[45,23,45,27],[45,28,45,32],[45,33,45,37],[44,18,44,22],[44,23,44,27],[44,28,44,32],[44,33,44,37],[44,0,46,0],[44,1,44,5],[44,6,44,12],[44,13,44,17],[45,1,45,5],[45,6,45,10],[45,11,45,12],[45,13,45,17],[46,1,46,5],[46,6,46,10],[42,18,42,22],[42,23,42,27],[42,28,42,32],[42,33,42,37],[42,1,42,5],[42,6,42,10],[42,11,42,12],[42,13,42,17],[41,18,41,22],[41,23,41,27],[41,28,41,32],[41,33,41,37],[41,1,41,5],[41,6,41,10],[41,11,41,12],[41,13,41,17],[38,33,38,37],[40,0,42,0],[40,1,40,5],[40,6,40,12],[40,13,40,17],[40,18,40,22],[40,23,40,27],[40,28,40,32],[40,33,40,37],[38,1,38,5],[36,28,36,32],[36,33,36,37],[37,18,37,22],[37,23,37,27],[37,28,37,32],[37,33,37,37],[38,6,38,10],[36,18,36,22],[36,23,36,27],[38,11,38,12],[38,13,38,17],[38,18,38,22],[38,23,38,27],[34,28,34,32],[34,33,34,37],[36,0,38,0],[36,1,36,5],[36,6,36,12],[36,13,36,17],[37,1,37,5],[37,6,37,10],[37,11,37,12],[37,13,37,17],[34,11,34,12],[34,13,34,17],[34,18,34,22],[34,23,34,27],[33,18,33,22],[33,23,33,27],[33,28,33,32],[33,33,33,37],[32,18,32,22],[32,23,32,27],[32,28,32,32],[32,33,32,37],[32,0,34,0],[32,1,32,5],[32,6,32,12],[32,13,32,17],[33,1,33,5],[33,6,33,10],[33,11,33,12],[33,13,33,17],[34,1,34,5],[34,6,34,10],[29,33,29,37],[28,13,28,17],[30,6,30,10],[30,11,30,12],[30,13,30,17],[30,18,30,22],[30,23,30,27],[30,28,30,32],[30,33,30,37],[29,13,29,17],[29,18,29,22],[29,23,29,27],[29,28,29,32],[28,18,28,22],[28,23,28,27],[28,28,28,32],[28,33,28,37],[25,18,25,22],[25,23,25,27],[25,28,25,32],[25,33,25,37],[26,18,26,22],[26,23,26,27],[26,28,26,32],[26,33,26,37],[24,33,24,37],[24,0,26,0],[24,1,24,5],[24,6,24,12],[24,13,24,17],[25,1,25,5],[25,13,25,17],[22,1,22,5],[22,6,22,10],[22,11,22,12],[24,18,24,22],[24,23,24,27],[24,28,24,32],[26,6,26,10],[26,11,26,12],[26,13,26,17],[22,18,22,22],[22,23,22,27],[22,13,22,17],[22,28,22,32],[22,33,22,37],[20,0,22,0],[20,1,20,5],[20,6,20,12],[20,13,20,17],[21,1,21,5],[21,6,21,10],[21,11,21,12],[21,13,21,17],[17,11,17,12],[18,11,18,12],[17,6,17,10],[18,6,18,10],[20,23,20,27],[16,13,16,17],[17,13,17,17],[18,13,18,17],[17,23,17,27],[18,23,18,27],[17,18,17,22],[16,23,16,27],[16,28,16,32],[17,28,17,32],[18,28,18,32],[20,18,20,22],[18,18,18,22],[20,33,20,37],[16,33,16,37],[17,33,17,37],[18,33,18,37],[21,18,21,22],[21,23,21,27],[21,28,21,32],[21,33,21,37],[20,28,20,32],[16,18,16,22],[25,6,25,10],[25,11,25,12],[28,0,30,0],[28,1,28,5],[28,6,28,12],[30,1,30,5],[29,1,29,5],[29,6,29,10],[29,11,29,12],[26,1,26,5],[13,23,13,27],[13,18,13,22],[14,18,14,22],[14,23,14,27],[13,13,13,17],[14,13,14,17],[14,6,14,12],[13,6,13,12],[16,0,18,0],[13,1,13,5],[14,1,14,5],[12,1,12,5],[16,1,16,5],[17,1,17,5],[18,1,18,5],[16,6,16,12],[11,13,11,17],[11,6,11,12],[11,1,11,5],[10,13,10,17],[10,6,10,12],[10,1,10,5],[3,0,3,38],[4,24,4,38],[5,24,5,26],[5,27,5,28],[5,30,5,31],[5,32,5,34],[5,35,5,38],[0,0,0,29],[91,1,91,37],[52,0,54,0],[52,1,52,5],[52,6,52,12],[52,13,52,17],[52,18,52,22],[52,23,52,27],[52,28,52,32],[52,33,52,37],[53,1,53,5],[53,6,53,10],[53,11,53,12],[53,13,53,17],[53,18,53,22],[53,23,53,27],[53,28,53,32],[53,33,53,37],[54,1,54,5],[54,6,54,10],[54,11,54,12],[54,13,54,17],[54,18,54,22],[54,23,54,27],[54,28,54,32],[54,33,54,37],[56,0,58,0],[56,1,56,5],[56,6,56,12],[56,13,56,17],[57,1,57,5],[57,6,57,10],[57,11,57,12],[57,13,57,17],[58,1,58,5],[58,6,58,10],[56,18,56,22],[56,23,56,27],[56,28,56,32],[56,33,56,37],[57,18,57,22],[57,23,57,27],[57,28,57,32],[57,33,57,37],[58,11,58,12],[58,13,58,17],[58,18,58,22],[58,23,58,27],[58,28,58,32],[58,33,58,37],[60,0,62,0],[60,1,60,5],[60,6,60,12],[60,13,60,17],[60,18,60,22],[60,23,60,27],[62,1,62,5],[62,6,62,10],[62,11,62,12],[62,13,62,17],[60,28,60,32],[60,33,60,37],[61,1,61,5],[61,6,61,10],[61,11,61,12],[61,13,61,17],[61,18,61,22],[61,23,61,27],[61,28,61,32],[61,33,61,37],[62,18,62,22],[62,23,62,27],[62,28,62,32],[62,33,62,37],[64,0,66,0],[64,1,64,5],[64,6,64,12],[64,13,64,17],[65,1,65,5],[65,6,65,10],[65,11,65,12],[65,13,65,17],[66,1,66,5],[66,6,66,10],[65,33,65,37],[64,18,64,22],[64,23,64,27],[64,28,64,32],[64,33,64,37],[35,25,35,29],[66,28,66,32],[66,33,66,37],[66,11,66,12],[66,13,66,17],[66,18,66,22],[66,23,66,27],[65,18,65,22],[65,23,65,27],[65,28,65,32]]}
["Darstellung der Darlehen und Ermittlung der betriebswirtschaftlichen Tilgung 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,"Abschlussstichtag"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30.04."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30.06."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"31.12."]
["Antragstellendes Unternehmen (Name, Vorname, ggf. Unternehmensbezeichnung)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EU-Registriernummer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nation",null,null,"BL",null,"BR","LK",null,"Gemeinde",null,null,"Betrieb"]
["Abschlussstichtag:",null,null,null,null,"30.06.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,7,6]
["Ist-Jahr des IK:",null,null,null,null,2011]
["Ziel-Jahr des IK:",null,null,null,null,2013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Wirtschaftsjahre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ist-Jahr des IK 6)",null,null,null,null,"Ziel-Jahr des IK"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC11-3","v":2008},null,null,null,null,{"$f":"AC11-2","v":2009},null,null,null,null,{"$f":"AC11-1","v":2010},null,null,null,null,{"$f":"F8","v":2011},null,null,null,null,{"$f":"F9","v":2013}]
["ldf.","Darlehensbezeichnung 2)",null,null,null,null,"Darlehenszweck",null,null,null,null,null,null,"Valuta Geschäftsjahr 4)",null,null,null,null,"Valuta Geschäftsjahr",null,null,null,null,"Valuta Geschäftsjahr",null,null,null,null,"Valuta",null,null,null,null,"Valuta"]
["Nr.","Nennwert  (€)",null,null,null,null,"tatsächliche Laufzeit",null,null,null,null,null,null,"Tilgung lt. Abschluss",null,null,null,null,"Tilgung lt. Abschluss",null,null,null,null,"Tilgung lt. Abschluss",null,null,null,null,"vereinbarte Tilgung",null,null,null,null,"vereinbarte Tilgung"]
[null,"Aufnahmedatum",null,null,null,null,"betriebswirts. Laufzeit 3)",null,null,null,null,null,null,"betriebswirts. Tilgung 5)",null,null,null,null,"betriebswirts. Tilgung",null,null,null,null,"betriebswirts. Tilgung",null,null,null,null,"betriebswirts. Tilgung",null,null,null,null,"betriebswirts. Tilgung"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"( in €)",null,null,null,null,"( in €)",null,null,null,null,"( in €)",null,null,null,null,"( in €)",null,null,null,null,"( in €)"]
[]
[1,"Raiba 123 456",null,null,null,null,"Neubau Boxenlaufstall",null,null,null,null,null,null,96191.5,null,null,null,null,86478.28,null,null,null,null,76471.47,null,null,null,null,63944.81,null,null,null,null,38891.49]
[null,175373.12,null,null,null,null,16,null,null,null,null,"Jahre",null,6000,null,null,null,null,12526.66,null,null,null,null,12526.66,null,null,null,null,12526.66,null,null,null,null,12526.66]
[null,"1997-10-17",null,null,null,null,20,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B18,$G19,$B19,N$11,$F$7,N18)","v":8768.655999999999},null,null,null,null,{"$f":"Tilgung($B18,$G19,$B19,S$11,$F$7,S18)","v":8768.655999999999},null,null,null,null,{"$f":"Tilgung($B18,$G19,$B19,X$11,$F$7,X18)","v":8768.655999999999},null,null,null,null,{"$f":"Tilgung($B18,$G19,$B19,AC$11,$F$7,AC18)","v":8768.655999999999},null,null,null,null,{"$f":"Tilgung($B18,$G19,$B19,AH$11,$F$7,AH18)","v":8768.655999999999}]
[]
[2]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B22,$G23,$B23,N$11,$F$7,N22)","v":0},null,null,null,null,{"$f":"Tilgung($B22,$G23,$B23,S$11,$F$7,S22)","v":0},null,null,null,null,{"$f":"Tilgung($B22,$G23,$B23,X$11,$F$7,X22)","v":0},null,null,null,null,{"$f":"Tilgung($B22,$G23,$B23,AC$11,$F$7,AC22)","v":0},null,null,null,null,{"$f":"Tilgung($B22,$G23,$B23,AH$11,$F$7,AH22)","v":0}]
[]
[3]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B26,$G27,$B27,N$11,$F$7,N26)","v":0},null,null,null,null,{"$f":"Tilgung($B26,$G27,$B27,S$11,$F$7,S26)","v":0},null,null,null,null,{"$f":"Tilgung($B26,$G27,$B27,X$11,$F$7,X26)","v":0},null,null,null,null,{"$f":"Tilgung($B26,$G27,$B27,AC$11,$F$7,AC26)","v":0},null,null,null,null,{"$f":"Tilgung($B26,$G27,$B27,AH$11,$F$7,AH26)","v":0}]
[null,null,null,null,null,null,","]
[4]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B30,$G31,$B31,N$11,$F$7,N30)","v":0},null,null,null,null,{"$f":"Tilgung($B30,$G31,$B31,S$11,$F$7,S30)","v":0},null,null,null,null,{"$f":"Tilgung($B30,$G31,$B31,X$11,$F$7,X30)","v":0},null,null,null,null,{"$f":"Tilgung($B30,$G31,$B31,AC$11,$F$7,AC30)","v":0},null,null,null,null,{"$f":"Tilgung($B30,$G31,$B31,AH$11,$F$7,AH30)","v":0}]
[]
[5]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B34,$G35,$B35,N$11,$F$7,N34)","v":0},null,null,null,null,{"$f":"Tilgung($B34,$G35,$B35,S$11,$F$7,S34)","v":0},null,null,null,null,{"$f":"Tilgung($B34,$G35,$B35,X$11,$F$7,X34)","v":0},null,null,null,null,{"$f":"Tilgung($B34,$G35,$B35,AC$11,$F$7,AC34)","v":0},null,null,null,null,{"$f":"Tilgung($B34,$G35,$B35,AH$11,$F$7,AH34)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tilgung($B35,$G36,$B36,Z$11,$F$7,Z35)","v":{"$error":"#VALUE!"}}]
[6]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B38,$G39,$B39,N$11,$F$7,N38)","v":0},null,null,null,null,{"$f":"Tilgung($B38,$G39,$B39,S$11,$F$7,S38)","v":0},null,null,null,null,{"$f":"Tilgung($B38,$G39,$B39,X$11,$F$7,X38)","v":0},null,null,null,null,{"$f":"Tilgung($B38,$G39,$B39,AC$11,$F$7,AC38)","v":0},null,null,null,null,{"$f":"Tilgung($B38,$G39,$B39,AH$11,$F$7,AH38)","v":0}]
[]
[7]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B42,$G43,$B43,N$11,$F$7,N42)","v":0},null,null,null,null,{"$f":"Tilgung($B42,$G43,$B43,S$11,$F$7,S42)","v":0},null,null,null,null,{"$f":"Tilgung($B42,$G43,$B43,X$11,$F$7,X42)","v":0},null,null,null,null,{"$f":"Tilgung($B42,$G43,$B43,AC$11,$F$7,AC42)","v":0},null,null,null,null,{"$f":"Tilgung($B42,$G43,$B43,AH$11,$F$7,AH42)","v":0}]
[]
[8]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B46,$G47,$B47,N$11,$F$7,N46)","v":0},null,null,null,null,{"$f":"Tilgung($B46,$G47,$B47,S$11,$F$7,S46)","v":0},null,null,null,null,{"$f":"Tilgung($B46,$G47,$B47,X$11,$F$7,X46)","v":0},null,null,null,null,{"$f":"Tilgung($B46,$G47,$B47,AC$11,$F$7,AC46)","v":0},null,null,null,null,{"$f":"Tilgung($B46,$G47,$B47,AH$11,$F$7,AH46)","v":0}]
[]
[9]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B50,$G51,$B51,N$11,$F$7,N50)","v":0},null,null,null,null,{"$f":"Tilgung($B50,$G51,$B51,S$11,$F$7,S50)","v":0},null,null,null,null,{"$f":"Tilgung($B50,$G51,$B51,X$11,$F$7,X50)","v":0},null,null,null,null,{"$f":"Tilgung($B50,$G51,$B51,AC$11,$F$7,AC50)","v":0},null,null,null,null,{"$f":"Tilgung($B50,$G51,$B51,AH$11,$F$7,AH50)","v":0}]
[]
[10]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B54,$G55,$B55,N$11,$F$7,N54)","v":0},null,null,null,null,{"$f":"Tilgung($B54,$G55,$B55,S$11,$F$7,S54)","v":0},null,null,null,null,{"$f":"Tilgung($B54,$G55,$B55,X$11,$F$7,X54)","v":0},null,null,null,null,{"$f":"Tilgung($B54,$G55,$B55,AC$11,$F$7,AC54)","v":0},null,null,null,null,{"$f":"Tilgung($B54,$G55,$B55,AH$11,$F$7,AH54)","v":0}]
[]
[11]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B58,$G59,$B59,N$11,$F$7,N58)","v":0},null,null,null,null,{"$f":"Tilgung($B58,$G59,$B59,S$11,$F$7,S58)","v":0},null,null,null,null,{"$f":"Tilgung($B58,$G59,$B59,X$11,$F$7,X58)","v":0},null,null,null,null,{"$f":"Tilgung($B58,$G59,$B59,AC$11,$F$7,AC58)","v":0},null,null,null,null,{"$f":"Tilgung($B58,$G59,$B59,AH$11,$F$7,AH58)","v":0}]
[]
[12]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B62,$G63,$B63,N$11,$F$7,N62)","v":0},null,null,null,null,{"$f":"Tilgung($B62,$G63,$B63,S$11,$F$7,S62)","v":0},null,null,null,null,{"$f":"Tilgung($B62,$G63,$B63,X$11,$F$7,X62)","v":0},null,null,null,null,{"$f":"Tilgung($B62,$G63,$B63,AC$11,$F$7,AC62)","v":0},null,null,null,null,{"$f":"Tilgung($B62,$G63,$B63,AH$11,$F$7,AH62)","v":0}]
[]
[13]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B66,$G67,$B67,N$11,$F$7,N66)","v":0},null,null,null,null,{"$f":"Tilgung($B66,$G67,$B67,S$11,$F$7,S66)","v":0},null,null,null,null,{"$f":"Tilgung($B66,$G67,$B67,X$11,$F$7,X66)","v":0},null,null,null,null,{"$f":"Tilgung($B66,$G67,$B67,AC$11,$F$7,AC66)","v":0},null,null,null,null,{"$f":"Tilgung($B66,$G67,$B67,AH$11,$F$7,AH66)","v":0}]
[]
[14]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre"]
[null,null,null,null,null,null,null,null,null,null,null,"Jahre",null,{"$f":"Tilgung($B70,$G71,$B71,N$11,$F$7,N70)","v":0},null,null,null,null,{"$f":"Tilgung($B70,$G71,$B71,S$11,$F$7,S70)","v":0},null,null,null,null,{"$f":"Tilgung($B70,$G71,$B71,X$11,$F$7,X70)","v":0},null,null,null,null,{"$f":"Tilgung($B70,$G71,$B71,AC$11,$F$7,AC70)","v":0},null,null,null,null,{"$f":"Tilgung($B70,$G71,$B71,AH$11,$F$7,AH70)","v":0}]
[]
[null,"Summe Valuta Geschäftsjahr",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17+N21+N25+N29+N33+N37+N41+N45+N49+N53+N57+N61+N65+N69)","v":96191.5},null,null,null,null,{"$f":"SUM(S17+S21+S25+S29+S33+S37+S41+S45+S49+S53+S57+S61+S65+S69)","v":86478.28},null,null,null,null,{"$f":"SUM(X17+X21+X25+X29+X33+X37+X41+X45+X49+X53+X57+X61+X65+X69)","v":76471.47},null,null,null,null,{"$f":"SUM(AC17+AC21+AC25+AC29+AC33+AC37+AC41+AC45+AC49+AC53+AC57+AC61+AC65+AC69)","v":63944.81},null,null,null,null,{"$f":"SUM(AH17+AH21+AH25+AH29+AH33+AH37+AH41+AH45+AH49+AH53+AH57+AH61+AH65+AH69)","v":38891.49}]
[]
[null,"Summe tatsächliche Tilgung gem. Buchabschluss",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N18+N22+N26+N30+N34+N38+N42+N46+N50+N54+N58+N62+N66+N70)","v":6000},null,null,null,null,{"$f":"SUM(S18+S22+S26+S30+S34+S38+S42+S46+S50+S54+S58+S62+S66+S70)","v":12526.66},null,null,null,null,{"$f":"SUM(X18+X22+X26+X30+X34+X38+X42+X46+X50+X54+X58+X62+X66+X70)","v":12526.66}]
[]
[null,"Summe kalkulatorische Tilgung 7)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N19+N23+N27+N31+N35+N39+N43+N47+N51+N55+N59+N63+N67+N71)","v":8768.655999999999},null,null,null,null,{"$f":"SUM(S19+S23+S27+S31+S35+S39+S43+S47+S51+S55+S59+S63+S67+S71)","v":8768.655999999999},null,null,null,null,{"$f":"SUM(X19+X23+X27+X31+X35+X39+X43+X47+X51+X55+X59+X63+X67+X71)","v":8768.655999999999},null,null,null,null,{"$f":"SUM(AC19+AC23+AC27+AC31+AC35+AC39+AC43+AC47+AC51+AC55+AC59+AC63+AC67+AC71)","v":8768.655999999999},null,null,null,null,{"$f":"SUM(AH19+AH23+AH27+AH31+AH35+AH39+AH43+AH47+AH51+AH55+AH59+AH63+AH67+AH71)","v":8768.655999999999}]
[]
[null,"Tilgungsdauer tatsächlich -Jahre",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N73/N75","v":16.031916666666667},null,null,null,null,{"$f":"S73/S75","v":6.903538533016782},null,null,null,null,{"$f":"X73/X75","v":6.1046975011695057}]
[null,"Tilgungsdauer kalkulatorisch - Jahre",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N73/N77","v":10.969925151585375},null,null,null,null,{"$f":"S73/S77","v":9.8622046525716147},null,null,null,null,{"$f":"X73/X77","v":8.7210023976308353}]
[]
["1)","Alle vorhandenen sowie für die Maßnahme notwendigen neuen Darlehen des antragstellenden Unternehmens (bei Personengesellschaften auch Darlehen aus dem Sonderbetriebsvermögen) sind zu erfassen."]
[]
["2)","Die Darlehen sind in der Reihenfolge und mit der Bezeichnung aus dem Buchabschluss zu erfassen. Kontokorrentkonten sowie Darlehen mit einer Laufzeit von weniger als einem Jahr sind nicht zu berücksichtigen."]
[]
["3)","Betriebswirtschaftliche Laufzeit bei Darlehen für Landkauf 25 Jahre, Darlehen für Baumaßnahmen 20 Jahre und für alle weiteren Darlehen 10 Jahre. Sollen Darlehen auf eine betriebswirtschaftliche Laufzeit von mehr als 10 Jahren umgerechnet werden, ist der Darlehensvertrag oder eine Bestätigung der Buchstelle mit vorzulegen."]
[]
["4)","Darlehnsbetrag in den Geschäftsjahren zum Bilanzstichtag."]
[]
["5)","Bei Familiendarlehen und öffentlichen Darlehen mit einer Laufzeit von mehr als 25 Jahren kann die vereinbarte Tilgung auch als betriebswirtschaftliche Tilgung übernommen werden."]
[]
["6)","Tatsächlich getilgte Darlehen können ab dem Ist-Jahr unberücksichtigt bleiben."]
[]
["7)","Auf die Seite 2 des Investitionskonzeptes (Zeile 55) zu übertragen."]

{"sheet":"Tabelle2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Tabelle3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}