{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Tabelle1","Tabelle2","Tabelle3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Tabelle1","index":0,"n_rows":52,"n_cols":7,"rows_kept":52,"flags":["formulas_cached_only"]}
["Jahre","Einkommen  pro Monat","pro Jahr ","diskontiert bei ","Einkommen pro Monat","pro Jahr ","diskontiert bei "]
[null,"mit Ausbildung","diskontiert","15-jähriger Pause","ohne Ausbildung","diskontiert","15-jähriger Pause"]
[20,-3000,-33962.264150943396,-33962.264150943396,3500,39622.64150943396,39622.64150943396]
[21,-3000,-32039.871840512635,-32039.871840512635,3846.5735902799724,41081.24161922363,41081.24161922363]
[22,-3000,-30226.294189162858,-30226.294189162858,4049.306144334055,40798.50626020863,40798.50626020863]
[23,-3000,-28515.371876568734,-28515.371876568734,4193.147180559945,39856.383728950845,39856.383728950845]
[24,-3000,-26901.294223178047,-26901.294223178047,4304.71895621705,38600.83706309558,38600.83706309558]
[25,6000,50757.15891165669,50757.15891165669,4395.879734614027,37187.0610410559,37187.0610410559]
[26,6693.147180559945,53415.90173943208,53415.90173943208,4472.9550745276565,35697.24709473293,35697.24709473293]
[27,7098.61228866811,53445.08603123386,53445.08603123386,4539.720770839918,34179.32368874901,34179.32368874901]
[28,7386.294361119891,52463.23540232822,52463.23540232822,4598.61228866811,32662.93857639535,32662.93857639535]
[29,7609.4379124341,50988.84462675696,50988.84462675696,4651.292546497023,31167.089566417868,31167.089566417868]
[30,7791.7594692280545,49255.22027089648,null,4698.947636399185,29704.163967882374]
[31,7945.910149055313,47386.48691779257,null,4742.453324894001,28282.24812799442]
[32,8079.441541679836,45455.489671994794,null,4782.474678730769,26906.529027305092]
[33,8197.22457733622,43507.6840295108,null,4819.528664807629,25580.1861155987]
[34,8302.585092994046,41572.54407708183,null,4854.025100551105,24304.98094071953]
[35,8397.89527279837,39669.60318175382,null,4886.294361119891,23081.659396578343]
[36,8484.906649788001,37811.90909817566,null,4916.606672028108,21910.23333873163]
[37,8564.949357461537,36008.12194467261,null,4945.185878948082,20790.18202403133]
[38,8639.057329615258,34263.85015064094,null,4972.21948958322,19720.59878838229]
[39,8708.05020110221,32582.534575979833,null,4997.8661367769955,18700.299429491522]
[40,8772.588722239781,30966.05242213492,null,5022.261218861711,17727.90325695564]
[41,8833.213344056216,29415.140700640397,null,5045.521226679158,16801.89428354541]
[42,8890.371757896164,27929.69973085066,null,5067.747107964575,15920.667761910541]
[43,8944.43897916644,26509.01465685271,null,5089.026915173973,15082.56575931574]
[44,8995.732273553991,25151.91960141326,null,5109.4379124341,14285.904434901924]
[45,9044.522437723423,23856.920847750676,15826.322071962695,5129.048269010741,13528.994971334458,11595.101411602584]
[46,9091.042453358315,22622.290225901663,16655.330653237535,5147.918433002164,12810.159610202163,11130.570380958266]
[47,9135.49421592915,21446.136488051354,16664.43045337215,5166.102255087602,12127.743880638003,10657.274687921456]
[48,9178.053830347946,20326.460197693596,16358.284786183294,5183.647914993237,11480.125849182665,10184.458642109897]
[49,9218.8758248682,19261.19612060021,15898.562773082938,5200.598690831078,10865.723026491267,9718.04585009105]
[50,9258.096538021482,18248.246040206148,15358.010504280797,5216.993602242574,10282.997423166744,9261.898733385027]
[51,9295.836866004329,17285.504168713927,14775.33061149332,5232.867951399863,9730.45913908465,8818.538653273768]
[52,9332.204510175205,16370.876787059953,14173.236542649565,5248.25378073324,9206.66878848676,8389.582934811364]
[53,9367.295829986473,15502.297355866991,13565.901536267666,5263.18026230808,8710.239000100813,7976.022945469457]
[54,9401.197381662156,14677.738051668006,12962.515751914203,5277.674030744707,8239.83518274624,7578.407944192539]
[55,9433.987204485147,13895.218468250507,12369.169785766087,5291.7594692280545,7794.175708803075,7196.97050422773]
[56,9465.735902799726,13152.81206145044,11789.931989398106,5305.4589563221125,7372.03163798433,6831.714322193594]
[57,9496.50756146648,12448.650792823815,11227.502628639459,5318.793079863193,6972.226080161215,6482.477027915066]
[58,9526.36052461616,11780.928333231815,10683.630438286313,5331.780823064823,6593.633277127869,6148.975919241583]
[59,9555.348061489414,11147.902114250746,10159.388294719789,5344.439727056968,6235.177468088724,5830.8417563006005]
[60,9583.518938456109,10547.894458218094,9655.361518223948,5356.786033352154,5895.831591496577,5527.644033297978]
[61,9610.917912644225,9979.292972810277,9171.779912478922,5368.834809141685,5574.6158660412775,5238.9100582497385]
[62,9637.586159726387,9440.550360476911,8708.612396588233,5380.600057846781,5270.596285608681,4964.139463346603]
[63,9663.561646129647,8930.183764710271,8265.636075099163,5392.09481695913,4982.8830565252665,4702.81529732485]
[64,9688.879454113936,8446.773752409988,7842.48742197941,5403.331244885159,4710.629000084579,4454.412530645293]
[65,9713.572066704308,7988.963013298828,7438.700689275828,5414.320698244547,4453.0279389886455,4218.4045820801475]
["Barwert des ",null,964267.2378368778,368975.2572659416,null,862491.0615839523,527760.4778269023]
["Gesamtnutzens"]
[]
["Man sieht, dass es sich im Beispiel nicht lohnt, eine Ausbildung zu machen."]

{"sheet":"Tabelle2","index":1,"n_rows":3,"n_cols":5,"rows_kept":3,"flags":["formulas_cached_only"]}
["mit Ausbildung","mit Ausbildung",null,"ohne Ausbildung","ohne Ausbildung"]
[null,"15-jähriger Pause",null,null,"15-jähriger Pause"]
[1922561.4252717986,731977.4641299262,null,1417958.8811624541,748497.713648354]

{"sheet":"Tabelle3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}