{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Vorgeschlagene Miete","Einnahmequellen"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Vorgeschlagene Miete","index":0,"n_rows":10,"n_cols":6,"rows_kept":10}
[null,"Mietkostenkalkulator",{"$nulls":3}," "]
[null,"Gesamte Jahreseinnahmen vor Steuern",{"$f":"Total_Income_From_Sources","v":{"v":0,"d":"0 €"}}]
[null," ","Sicher \n25 %","Annehmbar\n30 %","Aggressiv\n35 %"]
[null,"Vorgeschlagene monatliche Miete",{"$f":"IFERROR(Total_Income*0.25/12,\"\")","v":{"v":0,"d":"0 €"}},{"$f":"IFERROR(Total_Income*0.3/12,\"\")","v":{"v":0,"d":"0 €"}},{"$f":"IFERROR(Total_Income*0.35/12,\"\")","v":{"v":0,"d":"0 €"}}]
[null,"Geschätzte Nebenkosten",{"$f":"IFERROR(C4*0.2,\"\")","v":{"v":0,"d":"0 €"}},{"$f":"IFERROR(D4*0.2,\"\")","v":{"v":0,"d":"0 €"}},{"$f":"IFERROR(E4*0.2,\"\")","v":{"v":0,"d":"0 €"}}]
[null,"Maximale Wohnungskosten",{"$f":"IFERROR(C4+C5,\"\")","v":{"v":0,"d":"0 €"}},{"$f":"IFERROR(D4+D5,\"\")","v":{"v":0,"d":"0 €"}},{"$f":"IFERROR(E4+E5,\"\")","v":{"v":0,"d":"0 €"}}]
[null,"Ziel-Ersparnisse vor dem Auszug",{"$f":"IFERROR(C4*3,\"\")","v":{"v":0,"d":"0 €"}},{"$f":"IFERROR(D4*3,\"\")","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"}]
[null,"HAFTUNGSAUSSCHLUSS: "]
[null,"Alle Berechnungen sind Vorschläge. "]
[null,"Alle persönlichen und finanziellen Faktoren sollten berücksichtigt werden, bevor Sie einen Mietvertrag abschließen."]

{"sheet":"Einnahmequellen","index":1,"n_rows":4,"n_cols":5,"rows_kept":4}
[null,"Einnahmequellen",null,null," "]
[null,"Gesamte Jahreseinnahmen vor Steuern",null,{"$f":"SUMIF(Tabelle2[Häufigkeit],\"pro Jahr\",Tabelle2[Summe (vor Steuern)])+SUMIF(Tabelle2[Häufigkeit],\"pro Monat\",Tabelle2[Summe (vor Steuern)])*12+SUMIF(Tabelle2[Häufigkeit],\"pro Woche\",Tabelle2[Summe (vor Steuern)])*72","v":{"v":0,"d":"0 €"}}]
[null,"Quellen","Summe (vor Steuern)","Häufigkeit"]
[null,"Einnahmequelle hinzufügen",{"v":0,"d":"0 €"},"pro Jahr"]