{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Tabelle1","Tabelle2","Tabelle3"],"not_rendered":{"charts":0,"images":0,"macros":0,"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":38,"n_cols":6,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Jahr","Anteile","Kurs je Anteil €","Depotwert €"]
[null,2006,19.34,106.06,2063]
[null,2007,53.73,101.43,5450]
[null,2008,71.75,88.3,6337]
[null,2009,92.6,82.11,7604]
[null,2010,91.98,88.31,8123]
[null,2011,91.36,94.05,8593]
[null,2012,90.76,99.52,9032]
[null,2013,90.16,103.55,9336]
[null,2014,89.57,106,9496]
[null,2015,{"$f":"C12-0.6","v":88.97},{"$f":"D12+F13","v":108.12},{"$f":"C13*D13","v":9619.4364000000005},{"$f":"D12*0.02","v":2.12}]
[null,2016,{"$f":"C13-0.6","v":88.37},{"$f":"D13+F14","v":110.28240000000001},{"$f":"C14*D14","v":9745.6556880000007},{"$f":"D13*0.02","v":2.1624000000000003}]
[null,2017,87.77000000000001,{"$f":"D14+F15","v":112.48804800000001},9873.0759729600013,{"$f":"D14*0.02","v":2.2056480000000001}]
[null,2018,87.170000000000016,{"$f":"D15+F16","v":114.73780896000001},10001.694807043203,{"$f":"D15*0.02","v":2.2497609600000001}]
[null,2019,86.570000000000022,{"$f":"D16+F17","v":117.03256513920002},10131.509164100547,{"$f":"D16*0.02","v":2.2947561792000002}]
[null,2020,85.970000000000027,{"$f":"D17+F18","v":119.37321644198401},10262.515417517368,{"$f":"D17*0.02","v":2.3406513027840004}]
[null,2021,85.370000000000033,121.7606807708237,10394.709317405222,{"$f":"D18*0.02","v":2.3874643288396804}]
[null,2022,84.770000000000039,124.19589438624017,10528.085967121584,2.4352136154164739]
[null,2023,84.170000000000044,126.67981227396497,10662.639799099637,2.4839178877248034]
[null,2024,83.57000000000005,129.21340851944427,10798.364549969965,2.5335962454792993]
[null,2025,82.970000000000056,131.79767668983317,10935.253234955466,2.5842681703888855]
[null,2026,82.370000000000061,134.43363022362982,11073.298121520396,2.6359535337966635]
[null,2027,81.770000000000067,137.12230282810242,11212.490702253945,2.6886726044725964]
[null,2028,81.170000000000073,139.86474888466446,11352.821666968224,2.7424460565620485]
[null,2029,80.570000000000078,142.66204386235776,11494.280873990176,2.7972949776932894]
[null,2030,79.970000000000084,145.51528473960491,11636.857320626217,2.8532408772471554]
[null,2031,79.37000000000009,148.42559043439701,11780.539112778104,2.9103056947920982]
[null,2032,78.770000000000095,151.39410224308494,11925.313433687816,2.9685118086879401]
[null,2033,78.170000000000101,154.42198428794666,12071.166511788806,3.0278820448616988]
[null,2034,77.570000000000107,157.5104239737056,12218.08358764036,3.0884396857589334]
[null,2035,76.970000000000113,160.66063245317972,12366.048879921262,3.1502084794741121]
[null,2036,76.370000000000118,163.87384510224331,12515.045550458341,3.2132126490635944]
[null,2037,75.770000000000124,167.15132200428818,12665.055668264935,3.2774769020448664]
[null,2038,75.17000000000013,170.49434844437394,12816.060172563612,3.3430264400857634]
[null,2039,74.570000000000135,173.90423541326143,12968.038834766929,3.4098869688874789]
[null,2040,73.970000000000141,177.38232012152667,13120.970219389354,3.4780847082652286]

{"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":[]}