{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Monatlicher Budgetbericht","Monatliche Ausgaben","Zusätzliche Daten"],"not_rendered":{"charts":1,"defined_names":3,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Monatlicher Budgetbericht","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"Budgetübersicht",{"$nulls":7},"Budgetzusammenfassung"]
[null,"Saldo"]
[null,"Erwarteter Saldo","(Erwartet abzüglich Ausgaben)",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[Erwartete Kosten])","v":{"v":1585,"d":"1,585 €"}}]
[null,"Tatsächlicher Saldo ","(Tatsächlich abzüglich Ausgaben)",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[Tatsächliche Kosten])","v":{"v":1740,"d":"1,740 €"}}]
[null,"Differenz","(Tatsächlich abzüglich erwartet)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"155 €"}}]
[]
[null,"Einkünfte",{"$nulls":3},"Ausgaben",{"$nulls":3},"Klicken Sie mit der rechten Maustaste auf die PivotTable, und klicken Sie dann auf Aktualisieren."]
[null,"TATSÄCHLICH","Einkünfte 1",{"v":5800,"d":"5,800 €"},null,"TATSÄCHLICH",{"$f":"SUM(BudgetDetails[Tatsächliche Kosten])","v":{"v":7860,"d":"7,860 €"}}]
[null,null,"Einkünfte 2",{"v":2300,"d":"2,300 €"},{"$nulls":6},"Kategorie","Erwartete Kosten ","Tatsächliche Kosten ","Differenz "]
[null,null,"Zusatzeinkünfte",{"v":1500,"d":"1,500 €"},{"$nulls":6},"Essen",{"v":140,"d":"140 €"},{"v":140,"d":"140 €"},{"v":0,"d":"0 €"}]
[null,null,"Einkünfte gesamt",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"9,600 €"}}]
[{"$nulls":10},"Geschenke und Spenden",{"v":400,"d":"400 €"},{"v":358,"d":"358 €"},{"v":42,"d":"42 €"}]
[null,"ERWARTET",{"$nulls":3},"ERWARTET",{"$f":"SUM(BudgetDetails[Erwartete Kosten])","v":{"v":7915,"d":"7,915 €"}}]
[null,null,"Einkünfte 1",{"v":6000,"d":"6,000 €"},{"$nulls":6},"Haustiere",{"v":1100,"d":"1,100 €"},{"v":1320,"d":"1,320 €"},{"v":-220,"d":"-220 €"}]
[null,null,"Einkünfte 2",{"v":1000,"d":"1,000 €"}]
[null,null,"Zusatzeinkünfte",{"v":2500,"d":"2,500 €"},{"$nulls":6},"Kinder",{"v":100,"d":"100 €"},{"v":125,"d":"125 €"},{"v":-25,"d":"-25 €"}]
[null,null,"Einkünfte gesamt",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"9,500 €"}}]
[{"$nulls":10},"Kredite",{"v":2830,"d":"2,830 €"},{"v":2702,"d":"2,702 €"},{"v":128,"d":"128 €"}]
[]
[{"$nulls":10},"Persönlicher Bedarf",{"v":900,"d":"900 €"},{"v":900,"d":"900 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Spareinlagen oder Investitionen",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Steuern",{"v":150,"d":"150 €"},{"v":140,"d":"140 €"},{"v":10,"d":"10 €"}]
[]
[{"$nulls":10},"Transport",{"v":170,"d":"170 €"},{"v":100,"d":"100 €"},{"v":70,"d":"70 €"}]
[]
[{"$nulls":10},"Unterhaltung",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Versicherungen",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"v":0,"d":"0 €"}]
[]
[{"$nulls":10},"Wohnen",{"v":1425,"d":"1,425 €"},{"v":1375,"d":"1,375 €"},{"v":50,"d":"50 €"}]
[]
[{"$nulls":10},"Gesamtergebnis",{"v":7915,"d":"7,915 €"},{"v":7860,"d":"7,860 €"},{"v":55,"d":"55 €"}]

{"sheet":"Monatliche Ausgaben","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"Monatsausgaben"]
[null,"Beschreibung","Kategorie","Erwartete Kosten","Tatsächliche Kosten","Differenz","Übersicht über die tatsächlichen Kosten"]
[null,"Außerhalb des Lehrplans stattfindende Aktivitäten","Essen",{"v":40,"d":"40 €"},{"v":40,"d":"40 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":40,"d":"40 €"}}]
[null,"Arztkosten","Essen",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Schulmaterialien","Essen",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Unterrichtsgebühren","Essen",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":100,"d":"100 €"}}]
[null,"Konzerte","Geschenke und Spenden",{"v":50,"d":"50 €"},{"v":40,"d":"40 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":10,"d":"10 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":40,"d":"40 €"}}]
[null,"Theater","Geschenke und Spenden",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":150,"d":"150 €"}}]
[null,"Filme","Geschenke und Spenden",{"v":50,"d":"50 €"},{"v":28,"d":"28 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":22,"d":"22 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":28,"d":"28 €"}}]
[null,"Musik (CDs, Downloads usw.)","Geschenke und Spenden",{"v":50,"d":"50 €"},{"v":30,"d":"30 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":20,"d":"20 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":30,"d":"30 €"}}]
[null,"Sportveranstaltungen","Geschenke und Spenden",{"v":0,"d":"0 €"},{"v":40,"d":"40 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-40,"d":"-40 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":40,"d":"40 €"}}]
[null,"Video/DVD (Kauf)","Geschenke und Spenden",{"v":20,"d":"20 €"},{"v":50,"d":"50 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-30,"d":"-30 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":50,"d":"50 €"}}]
[null,"Video/DVD (Ausleihe)","Geschenke und Spenden",{"v":30,"d":"30 €"},{"v":20,"d":"20 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":10,"d":"10 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":20,"d":"20 €"}}]
[null,"Ausgehen","Haustiere",{"v":1000,"d":"1,000 €"},{"v":1200,"d":"1,200 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-200,"d":"-200 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":1200,"d":"1,200 €"}}]
[null,"Lebensmittel","Haustiere",{"v":100,"d":"100 €"},{"v":120,"d":"120 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-20,"d":"-20 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":120,"d":"120 €"}}]
[null,"Spenden 1","Kinder",{"v":75,"d":"75 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-25,"d":"-25 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":100,"d":"100 €"}}]
[null,"Spenden 2","Kinder",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":25,"d":"25 €"}}]
[null,"Geschenk 1","Kinder",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Geschenk 2","Kinder",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Kabel/Satellit","Kredite",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":100,"d":"100 €"}}]
[null,"Strom","Kredite",{"v":45,"d":"45 €"},{"v":50,"d":"50 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-5,"d":"-5 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":50,"d":"50 €"}}]
[null,"Gas","Kredite",{"v":300,"d":"300 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-100,"d":"-100 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":400,"d":"400 €"}}]
[null,"Reinigungsdienste","Kredite",{"v":200,"d":"200 €"},null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":200,"d":"200 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Wartung","Kredite",{"v":200,"d":"200 €"},{"v":150,"d":"150 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":150,"d":"150 €"}}]
[null,"Hypothek oder Miete","Kredite",{"v":1700,"d":"1,700 €"},{"v":1700,"d":"1,700 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":1700,"d":"1,700 €"}}]
[null,"Erdgas/Öl","Kredite",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Online-/Internetdienst","Kredite",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":100,"d":"100 €"}}]
[null,"Telefon (Mobiltelefon)","Kredite",{"v":60,"d":"60 €"},{"v":60,"d":"60 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":60,"d":"60 €"}}]
[null,"Telefon (privat)","Kredite",{"v":35,"d":"35 €"},{"v":39,"d":"39 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-4,"d":"-4 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":39,"d":"39 €"}}]
[null,"Betriebsmittel","Kredite",{"v":40,"d":"40 €"},{"v":55,"d":"55 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-15,"d":"-15 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":55,"d":"55 €"}}]
[null,"Müllabfuhr und Recycling","Kredite",{"v":25,"d":"25 €"},{"v":22,"d":"22 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":3,"d":"3 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":22,"d":"22 €"}}]
[null,"Wasser und Abwasser","Kredite",{"v":25,"d":"25 €"},{"v":26,"d":"26 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-1,"d":"-1 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":26,"d":"26 €"}}]
[null,"Gesundheit","Persönlicher Bedarf",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":400,"d":"400 €"}}]
[null,"Haus","Persönlicher Bedarf",{"v":400,"d":"400 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":400,"d":"400 €"}}]
[null,"Lebensversicherung","Persönlicher Bedarf",{"v":100,"d":"100 €"},{"v":100,"d":"100 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":100,"d":"100 €"}}]
[null,"Kreditkarte 1","Spareinlagen oder Investitionen",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":200,"d":"200 €"}}]
[null,"Kreditkarte 2","Spareinlagen oder Investitionen",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Kreditkarte 3","Spareinlagen oder Investitionen",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Privat","Spareinlagen oder Investitionen",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Studium","Spareinlagen oder Investitionen",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Kleidung","Steuern",{"v":150,"d":"150 €"},{"v":140,"d":"140 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":10,"d":"10 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":140,"d":"140 €"}}]
[null,"Chemische Reinigung","Steuern",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Haare/Nägel","Steuern",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Fitnesscenter","Steuern",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Arztkosten","Steuern",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Essen","Transport",{"v":150,"d":"150 €"},{"v":75,"d":"75 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":75,"d":"75 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":75,"d":"75 €"}}]
[null,"Körperpflege","Transport",{"v":20,"d":"20 €"},{"v":25,"d":"25 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-5,"d":"-5 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":25,"d":"25 €"}}]
[null,"Arztkosten","Transport",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Spielzeuge","Transport",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Anlagekonto","Unterhaltung",{"v":200,"d":"200 €"},{"v":200,"d":"200 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":200,"d":"200 €"}}]
[null,"Altersvorsorgekonto","Unterhaltung",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"EkSt","Versicherungen",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":300,"d":"300 €"}}]
[null,"Kommunalsteuern","Versicherungen",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"USt","Versicherungen",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Bus-/Taxikosten","Wohnen",{"v":100,"d":"100 €"},{"v":150,"d":"150 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":-50,"d":"-50 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":150,"d":"150 €"}}]
[null,"Kraftstoff","Wohnen",{"v":450,"d":"450 €"},{"v":400,"d":"400 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":400,"d":"400 €"}}]
[null,"Versicherungen","Wohnen",{"v":300,"d":"300 €"},{"v":300,"d":"300 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":300,"d":"300 €"}}]
[null,"Kfz-Steuer ","Wohnen",{"v":25,"d":"25 €"},{"v":25,"d":"25 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":25,"d":"25 €"}}]
[null,"Wartung","Wohnen",{"v":100,"d":"100 €"},{"v":50,"d":"50 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":50,"d":"50 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":50,"d":"50 €"}}]
[null,"Parkgebühren","Wohnen",null,null,{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}}]
[null,"Kfz-Kosten","Wohnen",{"v":450,"d":"450 €"},{"v":450,"d":"450 €"},{"$f":"BudgetDetails[[#This Row],[Erwartete Kosten]]-BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":0,"d":"0 €"}},{"$f":"BudgetDetails[[#This Row],[Tatsächliche Kosten]]","v":{"v":450,"d":"450 €"}}]
[null,"Ergebnis",null,{"$f":"SUBTOTAL(109,BudgetDetails[Erwartete Kosten])","v":{"v":7915,"d":"7,915 €"}},{"$f":"SUBTOTAL(109,BudgetDetails[Tatsächliche Kosten])","v":{"v":7860,"d":"7,860 €"}},{"$f":"SUBTOTAL(109,BudgetDetails[Differenz])","v":{"v":55,"d":"55 €"}}]

{"sheet":"Zusätzliche Daten","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"PivotTable für die Budgetübersicht",null,null,"Nachschlageliste für die Kategorie „Budgetdetails“"]
[null,"Kategorie","Kosten  ",null,"Nachschlagen der Budgetkategorie"]
[null,"Essen",140,null,"Essen"]
[null,"Geschenke und Spenden",358,null,"Geschenke und Spenden"]
[null,"Haustiere",1320,null,"Haustiere"]
[null,"Kinder",125,null,"Kinder"]
[null,"Kredite",2702,null,"Kredite"]
[null,"Persönlicher Bedarf",900,null,"Persönlicher Bedarf"]
[null,"Spareinlagen oder Investitionen",200,null,"Spareinlagen oder Investitionen"]
[null,"Steuern",140,null,"Steuern"]
[null,"Transport",100,null,"Transport"]
[null,"Unterhaltung",200,null,"Unterhaltung"]
[null,"Versicherungen",300,null,"Versicherungen"]
[null,"Wohnen",1375,null,"Wohnen"]
[null,"Gesamtergebnis",7860]