{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Tabelle1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
["Aktuelle lebende Liste wird ständig erweitern"]
[]
["Teilnehmer-ID","Name","Maßnahme","Kursbeginn","Anzahl Raten","Erträge","Kosten","Gewinn",null,"Zeitraum","Erträge","Kosten","Gewinn"]
[202401,"XY","Kurs 1","2024-08-26",2,3500,240,{"$f":"+F5-G5","v":3260}]
[202402,"DF","Kurs 2","2024-09-23",3,4550,520,{"$f":"+F6-G6","v":4030}]
[202403,"FG","Kurs 3","2024-09-23",3,5500,200,5300]
[202404,"RR","Kurs 4","2024-10-09",1,664,300,364]
[202405,"EE","Kurs 5","2024-10-21",3,5555,555,5000]
[202406,"HU","Kurs 6","2024-10-21",3,7000,4440,2560]
[]
[]
[]
["1 Monat nach Kursbeginn wird die erste Rate bezahl und einen Monat danach die Zweiter und so weiter.."]
["Die Kosten werden mit der letzten Raten abgezogen"]
[]
["WUNSCHTABELLE"]
[null,"Zeitraum","Erträge","Kosten","Gewinn"]
[null,"2024-09-01",{"$f":"F5/2","v":1750}]
[null,"2024-10-01",{"$f":"(+F6/3)+(F7/3)+(F5/2)","v":5100},{"$f":"+G5","v":240},{"$f":"+C20-D20","v":4860}]
[null,"2024-11-01",{"$f":"(+F6/3)+(F7/3)+(F8)+(F9/3)+(F10/3)","v":8199},{"$f":"+G8","v":300},{"$f":"+C21-D21","v":7899}]
[null,"2024-12-01",{"$f":"(+F6/3)+(F7/3)+(F9/3)+(F10/3)","v":7535},{"$f":"+G6+G7","v":720},6815]
[null,"2025-01-01",{"$f":"(F9/3)+(F10/3)","v":4185},{"$f":"+G9+G10","v":4995},{"$f":"+C23-D23","v":-810}]