{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Investment"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Investment","index":0,"n_rows":47,"n_cols":28,"rows_kept":47,"merged":[[1,3,1,7],[1,9,1,11],[1,13,1,15],[1,17,1,19],[1,21,1,23],[1,25,1,27]]}
[]
[null,"Investments (individual items > 800 EUR)",null,2023,{"$nulls":5},{"$f":"+D2+1","v":2024},{"$nulls":3},{"$f":"+J2+1","v":2025},{"$nulls":3},{"$f":"+N2+1","v":2026},{"$nulls":3},{"$f":"+R2+1","v":2027},{"$nulls":3},{"$f":"+V2+1","v":2028}]
[null,"in TEUR",null,"Amount","Unit Costs","Total Costs","Purchase Date","Date of use",null,"Amount","Unit Costs","Total Costs",null,"Amount","Unit Costs","Total Costs",null,"Amount","Unit Costs","Total Costs",null,"Amount","Unit Costs","Total Costs",null,"Amount","Unit Costs","Total Costs"]
[]
[null,"PCs",null,10,1.2,{"$f":"+E5*D5","v":12},"2023-07-01","2023-07-01",null,10,{"v":1.2,"d":"1"},{"$f":"+K5*J5","v":12},null,15,1.2,{"$f":"+O5*N5","v":18},null,20,1.2,{"$f":"+S5*R5","v":24},null,20,1.2,{"$f":"+W5*V5","v":24},null,20,1.2,{"$f":"+AA5*Z5","v":24}]
[null,"ERP software license",null,10,{"v":2.5,"d":"3"},{"$f":"+E6*D6","v":25},"2023-04-01","2023-06-01",null,10,{"v":2.5,"d":"3"},{"$f":"+K6*J6","v":25},null,15,{"v":2.5,"d":"3"},{"$f":"+O6*N6","v":{"v":37.5,"d":"38"}},null,20,{"v":2.5,"d":"3"},{"$f":"+S6*R6","v":50},null,20,{"v":2.5,"d":"3"},{"$f":"+W6*V6","v":50},null,20,{"v":2.5,"d":"3"},{"$f":"+AA6*Z6","v":50}]
[null,"Office Equipment",null,2,{"v":1.5,"d":"2"},{"$f":"+E7*D7","v":3},"2023-07-01","2023-07-01",null,2,{"v":1.5,"d":"2"},{"$f":"+K7*J7","v":3},null,2,{"v":1.5,"d":"2"},{"$f":"+O7*N7","v":3},null,2,{"v":1.5,"d":"2"},{"$f":"+S7*R7","v":3},null,2,{"v":1.5,"d":"2"},{"$f":"+W7*V7","v":3},null,2,{"v":1.5,"d":"2"},{"$f":"+AA7*Z7","v":3}]
[null,"Car",null,1,55,{"$f":"+E8*D8","v":55},"2023-07-01","2023-07-01",null,1,55,{"$f":"+K8*J8","v":55},null,1,55,{"$f":"+O8*N8","v":55},null,1,55,{"$f":"+S8*R8","v":55},null,1,55,{"$f":"+W8*V8","v":55},null,1,55,{"$f":"+AA8*Z8","v":55}]
[null,"IDE Licenses",null,20,1,{"$f":"+E9*D9","v":20},"2023-07-01","2023-07-01",null,20,1,{"$f":"+K9*J9","v":20},null,20,1,{"$f":"+O9*N9","v":20},null,20,1,{"$f":"+S9*R9","v":20},null,20,1,{"$f":"+W9*V9","v":20},null,20,1,{"$f":"+AA9*Z9","v":20}]
[{"$nulls":5},{"$f":"+E10*D10","v":0},{"$nulls":5},{"$f":"+K10*J10","v":0},{"$nulls":3},{"$f":"+O10*N10","v":0},{"$nulls":3},{"$f":"+S10*R10","v":0},{"$nulls":3},{"$f":"+W10*V10","v":0},{"$nulls":3},{"$f":"+AA10*Z10","v":0}]
[{"$nulls":5},{"$f":"+E11*D11","v":0},{"$nulls":5},{"$f":"+K11*J11","v":0},{"$nulls":3},{"$f":"+O11*N11","v":0},{"$nulls":3},{"$f":"+S11*R11","v":0},{"$nulls":3},{"$f":"+W11*V11","v":0},{"$nulls":3},{"$f":"+AA11*Z11","v":0}]
[{"$nulls":5},{"$f":"+E12*D12","v":0},{"$nulls":5},{"$f":"+K12*J12","v":0},{"$nulls":3},{"$f":"+O12*N12","v":0},{"$nulls":3},{"$f":"+S12*R12","v":0},{"$nulls":3},{"$f":"+W12*V12","v":0},{"$nulls":3},{"$f":"+AA12*Z12","v":0}]
[{"$nulls":5},{"$f":"+E13*D13","v":0},{"$nulls":5},{"$f":"+K13*J13","v":0},{"$nulls":3},{"$f":"+O13*N13","v":0},{"$nulls":3},{"$f":"+S13*R13","v":0},{"$nulls":3},{"$f":"+W13*V13","v":0},{"$nulls":3},{"$f":"+AA13*Z13","v":0}]
[{"$nulls":5},{"$f":"+E14*D14","v":0},{"$nulls":5},{"$f":"+K14*J14","v":0},{"$nulls":3},{"$f":"+O14*N14","v":0},{"$nulls":3},{"$f":"+S14*R14","v":0},{"$nulls":3},{"$f":"+W14*V14","v":0},{"$nulls":3},{"$f":"+AA14*Z14","v":0}]
[{"$nulls":5},{"$f":"+E15*D15","v":0},{"$nulls":5},{"$f":"+K15*J15","v":0},{"$nulls":3},{"$f":"+O15*N15","v":0},{"$nulls":3},{"$f":"+S15*R15","v":0},{"$nulls":3},{"$f":"+W15*V15","v":0},{"$nulls":3},{"$f":"+AA15*Z15","v":0}]
[{"$nulls":5},{"$f":"+E16*D16","v":0},{"$nulls":5},{"$f":"+K16*J16","v":0},{"$nulls":3},{"$f":"+O16*N16","v":0},{"$nulls":3},{"$f":"+S16*R16","v":0},{"$nulls":3},{"$f":"+W16*V16","v":0},{"$nulls":3},{"$f":"+AA16*Z16","v":0}]
[{"$nulls":5},{"$f":"+E17*D17","v":0},{"$nulls":5},{"$f":"+K17*J17","v":0},{"$nulls":3},{"$f":"+O17*N17","v":0},{"$nulls":3},{"$f":"+S17*R17","v":0},{"$nulls":3},{"$f":"+W17*V17","v":0},{"$nulls":3},{"$f":"+AA17*Z17","v":0}]
[{"$nulls":5},{"$f":"+E18*D18","v":0},{"$nulls":5},{"$f":"+K18*J18","v":0},{"$nulls":3},{"$f":"+O18*N18","v":0},{"$nulls":3},{"$f":"+S18*R18","v":0},{"$nulls":3},{"$f":"+W18*V18","v":0},{"$nulls":3},{"$f":"+AA18*Z18","v":0}]
[{"$nulls":5},{"$f":"+E19*D19","v":0},{"$nulls":5},{"$f":"+K19*J19","v":0},{"$nulls":3},{"$f":"+O19*N19","v":0},{"$nulls":3},{"$f":"+S19*R19","v":0},{"$nulls":3},{"$f":"+W19*V19","v":0},{"$nulls":3},{"$f":"+AA19*Z19","v":0}]
[{"$nulls":5},{"$f":"+E20*D20","v":0},{"$nulls":5},{"$f":"+K20*J20","v":0},{"$nulls":3},{"$f":"+O20*N20","v":0},{"$nulls":3},{"$f":"+S20*R20","v":0},{"$nulls":3},{"$f":"+W20*V20","v":0},{"$nulls":3},{"$f":"+AA20*Z20","v":0}]
[{"$nulls":5},{"$f":"+E21*D21","v":0},{"$nulls":5},{"$f":"+K21*J21","v":0},{"$nulls":3},{"$f":"+O21*N21","v":0},{"$nulls":3},{"$f":"+S21*R21","v":0},{"$nulls":3},{"$f":"+W21*V21","v":0},{"$nulls":3},{"$f":"+AA21*Z21","v":0}]
[{"$nulls":5},{"$f":"+E22*D22","v":0},{"$nulls":5},{"$f":"+K22*J22","v":0},{"$nulls":3},{"$f":"+O22*N22","v":0},{"$nulls":3},{"$f":"+S22*R22","v":0},{"$nulls":3},{"$f":"+W22*V22","v":0},{"$nulls":3},{"$f":"+AA22*Z22","v":0}]
[{"$nulls":5},{"$f":"+E23*D23","v":0},{"$nulls":5},{"$f":"+K23*J23","v":0},{"$nulls":3},{"$f":"+O23*N23","v":0},{"$nulls":3},{"$f":"+S23*R23","v":0},{"$nulls":3},{"$f":"+W23*V23","v":0},{"$nulls":3},{"$f":"+AA23*Z23","v":0}]
[{"$nulls":5},{"$f":"+E24*D24","v":0},{"$nulls":5},{"$f":"+K24*J24","v":0},{"$nulls":3},{"$f":"+O24*N24","v":0},{"$nulls":3},{"$f":"+S24*R24","v":0},{"$nulls":3},{"$f":"+W24*V24","v":0},{"$nulls":3},{"$f":"+AA24*Z24","v":0}]
[{"$nulls":5},{"$f":"+E25*D25","v":0},{"$nulls":5},{"$f":"+K25*J25","v":0},{"$nulls":3},{"$f":"+O25*N25","v":0},{"$nulls":3},{"$f":"+S25*R25","v":0},{"$nulls":3},{"$f":"+W25*V25","v":0},{"$nulls":3},{"$f":"+AA25*Z25","v":0}]
[{"$nulls":5},{"$f":"+E26*D26","v":0},{"$nulls":5},{"$f":"+K26*J26","v":0},{"$nulls":3},{"$f":"+O26*N26","v":0},{"$nulls":3},{"$f":"+S26*R26","v":0},{"$nulls":3},{"$f":"+W26*V26","v":0},{"$nulls":3},{"$f":"+AA26*Z26","v":0}]
[{"$nulls":5},{"$f":"+E27*D27","v":0},{"$nulls":5},{"$f":"+K27*J27","v":0},{"$nulls":3},{"$f":"+O27*N27","v":0},{"$nulls":3},{"$f":"+S27*R27","v":0},{"$nulls":3},{"$f":"+W27*V27","v":0},{"$nulls":3},{"$f":"+AA27*Z27","v":0}]
[{"$nulls":5},{"$f":"+E28*D28","v":0},{"$nulls":5},{"$f":"+K28*J28","v":0},{"$nulls":3},{"$f":"+O28*N28","v":0},{"$nulls":3},{"$f":"+S28*R28","v":0},{"$nulls":3},{"$f":"+W28*V28","v":0},{"$nulls":3},{"$f":"+AA28*Z28","v":0}]
[{"$nulls":5},{"$f":"+E29*D29","v":0},{"$nulls":5},{"$f":"+K29*J29","v":0},{"$nulls":3},{"$f":"+O29*N29","v":0},{"$nulls":3},{"$f":"+S29*R29","v":0},{"$nulls":3},{"$f":"+W29*V29","v":0},{"$nulls":3},{"$f":"+AA29*Z29","v":0}]
[{"$nulls":5},{"$f":"+E30*D30","v":0},{"$nulls":5},{"$f":"+K30*J30","v":0},{"$nulls":3},{"$f":"+O30*N30","v":0},{"$nulls":3},{"$f":"+S30*R30","v":0},{"$nulls":3},{"$f":"+W30*V30","v":0},{"$nulls":3},{"$f":"+AA30*Z30","v":0}]
[{"$nulls":5},{"$f":"+E31*D31","v":0},{"$nulls":5},{"$f":"+K31*J31","v":0},{"$nulls":3},{"$f":"+O31*N31","v":0},{"$nulls":3},{"$f":"+S31*R31","v":0},{"$nulls":3},{"$f":"+W31*V31","v":0},{"$nulls":3},{"$f":"+AA31*Z31","v":0}]
[{"$nulls":5},{"$f":"+E32*D32","v":0},{"$nulls":5},{"$f":"+K32*J32","v":0},{"$nulls":3},{"$f":"+O32*N32","v":0},{"$nulls":3},{"$f":"+S32*R32","v":0},{"$nulls":3},{"$f":"+W32*V32","v":0},{"$nulls":3},{"$f":"+AA32*Z32","v":0}]
[{"$nulls":5},{"$f":"+E33*D33","v":0},{"$nulls":5},{"$f":"+K33*J33","v":0},{"$nulls":3},{"$f":"+O33*N33","v":0},{"$nulls":3},{"$f":"+S33*R33","v":0},{"$nulls":3},{"$f":"+W33*V33","v":0},{"$nulls":3},{"$f":"+AA33*Z33","v":0}]
[{"$nulls":5},{"$f":"+E34*D34","v":0},{"$nulls":5},{"$f":"+K34*J34","v":0},{"$nulls":3},{"$f":"+O34*N34","v":0},{"$nulls":3},{"$f":"+S34*R34","v":0},{"$nulls":3},{"$f":"+W34*V34","v":0},{"$nulls":3},{"$f":"+AA34*Z34","v":0}]
[{"$nulls":5},{"$f":"+E35*D35","v":0},{"$nulls":5},{"$f":"+K35*J35","v":0},{"$nulls":3},{"$f":"+O35*N35","v":0},{"$nulls":3},{"$f":"+S35*R35","v":0},{"$nulls":3},{"$f":"+W35*V35","v":0},{"$nulls":3},{"$f":"+AA35*Z35","v":0}]
[{"$nulls":5},{"$f":"+E36*D36","v":0},{"$nulls":5},{"$f":"+K36*J36","v":0},{"$nulls":3},{"$f":"+O36*N36","v":0},{"$nulls":3},{"$f":"+S36*R36","v":0},{"$nulls":3},{"$f":"+W36*V36","v":0},{"$nulls":3},{"$f":"+AA36*Z36","v":0}]
[{"$nulls":5},{"$f":"+E37*D37","v":0},{"$nulls":5},{"$f":"+K37*J37","v":0},{"$nulls":3},{"$f":"+O37*N37","v":0},{"$nulls":3},{"$f":"+S37*R37","v":0},{"$nulls":3},{"$f":"+W37*V37","v":0},{"$nulls":3},{"$f":"+AA37*Z37","v":0}]
[{"$nulls":5},{"$f":"+E38*D38","v":0},{"$nulls":5},{"$f":"+K38*J38","v":0},{"$nulls":3},{"$f":"+O38*N38","v":0},{"$nulls":3},{"$f":"+S38*R38","v":0},{"$nulls":3},{"$f":"+W38*V38","v":0},{"$nulls":3},{"$f":"+AA38*Z38","v":0}]
[{"$nulls":5},{"$f":"+E39*D39","v":0},{"$nulls":5},{"$f":"+K39*J39","v":0},{"$nulls":3},{"$f":"+O39*N39","v":0},{"$nulls":3},{"$f":"+S39*R39","v":0},{"$nulls":3},{"$f":"+W39*V39","v":0},{"$nulls":3},{"$f":"+AA39*Z39","v":0}]
[{"$nulls":5},{"$f":"+E40*D40","v":0},{"$nulls":5},{"$f":"+K40*J40","v":0},{"$nulls":3},{"$f":"+O40*N40","v":0},{"$nulls":3},{"$f":"+S40*R40","v":0},{"$nulls":3},{"$f":"+W40*V40","v":0},{"$nulls":3},{"$f":"+AA40*Z40","v":0}]
[{"$nulls":5},{"$f":"+E41*D41","v":0},{"$nulls":5},{"$f":"+K41*J41","v":0},{"$nulls":3},{"$f":"+O41*N41","v":0},{"$nulls":3},{"$f":"+S41*R41","v":0},{"$nulls":3},{"$f":"+W41*V41","v":0},{"$nulls":3},{"$f":"+AA41*Z41","v":0}]
[{"$nulls":5},{"$f":"+E42*D42","v":0},{"$nulls":5},{"$f":"+K42*J42","v":0},{"$nulls":3},{"$f":"+O42*N42","v":0},{"$nulls":3},{"$f":"+S42*R42","v":0},{"$nulls":3},{"$f":"+W42*V42","v":0},{"$nulls":3},{"$f":"+AA42*Z42","v":0}]
[{"$nulls":5},{"$f":"+E43*D43","v":0},{"$nulls":5},{"$f":"+K43*J43","v":0},{"$nulls":3},{"$f":"+O43*N43","v":0},{"$nulls":3},{"$f":"+S43*R43","v":0},{"$nulls":3},{"$f":"+W43*V43","v":0},{"$nulls":3},{"$f":"+AA43*Z43","v":0}]
[{"$nulls":5},{"$f":"+E44*D44","v":0},{"$nulls":5},{"$f":"+K44*J44","v":0},{"$nulls":3},{"$f":"+O44*N44","v":0},{"$nulls":3},{"$f":"+S44*R44","v":0},{"$nulls":3},{"$f":"+W44*V44","v":0},{"$nulls":3},{"$f":"+AA44*Z44","v":0}]
[{"$nulls":5},{"$f":"+E45*D45","v":0},{"$nulls":5},{"$f":"+K45*J45","v":0},{"$nulls":3},{"$f":"+O45*N45","v":0},{"$nulls":3},{"$f":"+S45*R45","v":0},{"$nulls":3},{"$f":"+W45*V45","v":0},{"$nulls":3},{"$f":"+AA45*Z45","v":0}]
[]
[null,"Total",null,null,{"$f":"+SUM(E5:E46)","v":{"v":61.2,"d":"61"}},{"$f":"+SUM(F5:F46)","v":115},{"$nulls":4},{"$f":"+SUM(K5:K46)","v":{"v":61.2,"d":"61"}},{"$f":"+SUM(L5:L46)","v":115},null,null,{"$f":"+SUM(O5:O46)","v":{"v":61.2,"d":"61"}},{"$f":"+SUM(P5:P46)","v":{"v":133.5,"d":"134"}},null,null,{"$f":"+SUM(S5:S46)","v":{"v":61.2,"d":"61"}},{"$f":"+SUM(T5:T46)","v":152},null,null,{"$f":"+SUM(W5:W46)","v":{"v":61.2,"d":"61"}},{"$f":"+SUM(X5:X46)","v":152},null,null,{"$f":"+SUM(AA5:AA46)","v":{"v":61.2,"d":"61"}},{"$f":"+SUM(AB5:AB46)","v":152}]