{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Tabelle1","Tabelle2","Tabelle3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"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":19,"n_cols":18,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Budget"]
[12000,null,"Posaunen",1200,0]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Trompeten",0,{"$f":"$B4*trompete+C$3*posaune","v":0},1200,2400,3600,4800,6000,7200,8400,9600,10800,{"$f":"$B4*trompete+M$3*posaune","v":12000},13200,14400,15600,16800,18000]
[1050,1,1050,2250,3450,4650,5850,7050,8250,9450,10650,11850,13050,14250,15450,16650,17850,19050]
[null,2,2100,3300,4500,5700,6900,8100,9300,10500,11700,12900,14100,15300,16500,17700,18900,20100]
[null,3,3150,4350,5550,6750,7950,9150,10350,11550,12750,13950,15150,16350,17550,18750,19950,21150]
[null,4,4200,5400,6600,7800,9000,10200,11400,12600,13800,15000,16200,17400,18600,19800,21000,22200]
[null,5,5250,6450,7650,8850,10050,11250,12450,13650,14850,16050,17250,18450,19650,20850,22050,23250]
[null,6,6300,7500,8700,9900,11100,12300,13500,14700,15900,17100,18300,19500,20700,21900,23100,24300]
[null,7,7350,8550,9750,10950,12150,13350,14550,15750,16950,18150,19350,20550,21750,22950,24150,25350]
[null,8,8400,9600,10800,12000,13200,14400,15600,16800,18000,19200,20400,21600,22800,24000,25200,26400]
[null,9,9450,10650,11850,13050,14250,15450,16650,17850,19050,20250,21450,22650,23850,25050,26250,27450]
[null,10,{"$f":"$B14*trompete+C$3*posaune","v":10500},11700,12900,14100,15300,16500,17700,18900,20100,21300,{"$f":"$B14*trompete+M$3*posaune","v":22500},23700,24900,26100,27300,28500]
[null,11,11550,12750,13950,15150,16350,17550,18750,19950,21150,22350,23550,24750,25950,27150,28350,29550]
[null,12,12600,13800,15000,16200,17400,18600,19800,21000,22200,23400,24600,25800,27000,28200,29400,30600]
[null,13,13650,14850,16050,17250,18450,19650,20850,22050,23250,24450,25650,26850,28050,29250,30450,31650]
[null,14,14700,15900,17100,18300,19500,20700,21900,23100,24300,25500,26700,27900,29100,30300,31500,32700]
[null,15,15750,16950,18150,19350,20550,21750,22950,24150,25350,26550,27750,28950,30150,31350,32550,33750]

{"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":[]}