{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Dashboard","Budget","Setup","Diagrammdaten"],"not_rendered":{"charts":2,"images":1,"defined_names":42},"read":"whole","date_system":"1900"}

{"sheet":"Dashboard","index":0,"n_rows":13,"n_cols":14,"rows_kept":13,"merged":[[2,0,4,2],[6,0,8,2],[10,0,12,2]]}
[{"$nulls":13},{"$f":"\"INTERAKTIVES BUDGET VON \"&Budgetbezeichnung","v":"INTERAKTIVES BUDGET VON FAMILIE NIELSEN 2012"}]
[]
[{"$f":"Diagrammdaten!C38","v":{"v":4222,"d":"4,222 €"}}]
[]
[{"$nulls":3},"Einkünfte"]
[]
[{"$f":"Diagrammdaten!C39","v":{"v":7936,"d":"7,936 €"}}]
[]
[{"$nulls":3},"Ausgaben"]
[]
[{"$f":"Diagrammdaten!D40&Diagrammdaten!C40&\" €\"","v":"-3714 €"}]
[]
[{"$nulls":3},"Cashflow"]

{"sheet":"Budget","index":1,"n_rows":131,"n_cols":16,"rows_kept":131,"merged":[[18,1,18,13],[27,1,27,13],[36,1,36,13],[45,1,45,13],[54,1,54,13],[61,1,61,13],[68,1,68,13],[75,1,75,13],[82,1,82,13],[89,1,89,13],[96,1,96,13],[103,1,103,13],[110,1,110,13],[117,1,117,13],[124,1,124,13]]}
[null,null,"Jan","Feb","Mär","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Jahr","Durchschn."]
[]
[]
[]
[null,"Anfangssaldo",{"v":1000,"d":"1,000"}]
[null,"Summe Einkünfte",{"$f":"SUM(tblEinkünfte[jan])","v":{"v":4222,"d":"4,222"}},{"$f":"SUM(tblEinkünfte[feb])","v":{"v":9033,"d":"9,033"}},{"$f":"SUM(tblEinkünfte[mar])","v":{"v":4000,"d":"4,000"}},{"$f":"SUM(tblEinkünfte[apr])","v":{"v":4045,"d":"4,045"}},{"$f":"SUM(tblEinkünfte[may])","v":{"v":9000,"d":"9,000"}},{"$f":"SUM(tblEinkünfte[jun])","v":{"v":1525,"d":"1,525"}},{"$f":"SUM(tblEinkünfte[jul])","v":{"v":1500,"d":"1,500"}},{"$f":"SUM(tblEinkünfte[aug])","v":{"v":6500,"d":"6,500"}},{"$f":"SUM(tblEinkünfte[sep])","v":{"v":4000,"d":"4,000"}},{"$f":"SUM(tblEinkünfte[oct])","v":{"v":4000,"d":"4,000"}},{"$f":"SUM(tblEinkünfte[nov])","v":{"v":9000,"d":"9,000"}},{"$f":"SUM(tblEinkünfte[dec])","v":{"v":4000,"d":"4,000"}},{"$f":"SUM(tblEinkünfte[year])","v":{"v":60825,"d":"60,825"}},{"$f":"O6/12","v":{"v":5068.75,"d":"5,069"}}]
[null,"Summe Ausgaben",{"$f":"SUM(tblKostenkategorie_01[jan],tblKostenkategorie_02[jan],tblKostenkategorie_03[jan],tblKostenkategorie_04[jan],tblKostenkategorie_05[jan],tblKostenkategorie_06[jan],tblKostenkategorie_07[jan],tblKostenkategorie_08[jan],tblKostenkategorie_09[jan],tblKostenkategorie_10[jan],tblKostenkategorie_11[jan],tblKostenkategorie_12[jan],tblKostenkategorie_13[jan],tblKostenkategorie_14[jan],tblKostenkategorie_15[jan])","v":{"v":7936,"d":"7,936"}},{"$f":"SUM(tblKostenkategorie_01[feb],tblKostenkategorie_02[feb],tblKostenkategorie_03[feb],tblKostenkategorie_04[feb],tblKostenkategorie_05[feb],tblKostenkategorie_06[feb],tblKostenkategorie_07[feb],tblKostenkategorie_08[feb],tblKostenkategorie_09[feb],tblKostenkategorie_10[feb],tblKostenkategorie_11[feb],tblKostenkategorie_12[feb],tblKostenkategorie_13[feb],tblKostenkategorie_14[feb],tblKostenkategorie_15[feb])","v":{"v":5243,"d":"5,243"}},{"$f":"SUM(tblKostenkategorie_01[mar],tblKostenkategorie_02[mar],tblKostenkategorie_03[mar],tblKostenkategorie_04[mar],tblKostenkategorie_05[mar],tblKostenkategorie_06[mar],tblKostenkategorie_07[mar],tblKostenkategorie_08[mar],tblKostenkategorie_09[mar],tblKostenkategorie_10[mar],tblKostenkategorie_11[mar],tblKostenkategorie_12[mar],tblKostenkategorie_13[mar],tblKostenkategorie_14[mar],tblKostenkategorie_15[mar])","v":{"v":5933,"d":"5,933"}},{"$f":"SUM(tblKostenkategorie_01[apr],tblKostenkategorie_02[apr],tblKostenkategorie_03[apr],tblKostenkategorie_04[apr],tblKostenkategorie_05[apr],tblKostenkategorie_06[apr],tblKostenkategorie_07[apr],tblKostenkategorie_08[apr],tblKostenkategorie_09[apr],tblKostenkategorie_10[apr],tblKostenkategorie_11[apr],tblKostenkategorie_12[apr],tblKostenkategorie_13[apr],tblKostenkategorie_14[apr],tblKostenkategorie_15[apr])","v":{"v":5858,"d":"5,858"}},{"$f":"SUM(tblKostenkategorie_01[may],tblKostenkategorie_02[may],tblKostenkategorie_03[may],tblKostenkategorie_04[may],tblKostenkategorie_05[may],tblKostenkategorie_06[may],tblKostenkategorie_07[may],tblKostenkategorie_08[may],tblKostenkategorie_09[may],tblKostenkategorie_10[may],tblKostenkategorie_11[may],tblKostenkategorie_12[may],tblKostenkategorie_13[may],tblKostenkategorie_14[may],tblKostenkategorie_15[may])","v":{"v":5468,"d":"5,468"}},{"$f":"SUM(tblKostenkategorie_01[jun],tblKostenkategorie_02[jun],tblKostenkategorie_03[jun],tblKostenkategorie_04[jun],tblKostenkategorie_05[jun],tblKostenkategorie_06[jun],tblKostenkategorie_07[jun],tblKostenkategorie_08[jun],tblKostenkategorie_09[jun],tblKostenkategorie_10[jun],tblKostenkategorie_11[jun],tblKostenkategorie_12[jun],tblKostenkategorie_13[jun],tblKostenkategorie_14[jun],tblKostenkategorie_15[jun])","v":{"v":5118,"d":"5,118"}},{"$f":"SUM(tblKostenkategorie_01[jul],tblKostenkategorie_02[jul],tblKostenkategorie_03[jul],tblKostenkategorie_04[jul],tblKostenkategorie_05[jul],tblKostenkategorie_06[jul],tblKostenkategorie_07[jul],tblKostenkategorie_08[jul],tblKostenkategorie_09[jul],tblKostenkategorie_10[jul],tblKostenkategorie_11[jul],tblKostenkategorie_12[jul],tblKostenkategorie_13[jul],tblKostenkategorie_14[jul],tblKostenkategorie_15[jul])","v":{"v":5743,"d":"5,743"}},{"$f":"SUM(tblKostenkategorie_01[aug],tblKostenkategorie_02[aug],tblKostenkategorie_03[aug],tblKostenkategorie_04[aug],tblKostenkategorie_05[aug],tblKostenkategorie_06[aug],tblKostenkategorie_07[aug],tblKostenkategorie_08[aug],tblKostenkategorie_09[aug],tblKostenkategorie_10[aug],tblKostenkategorie_11[aug],tblKostenkategorie_12[aug],tblKostenkategorie_13[aug],tblKostenkategorie_14[aug],tblKostenkategorie_15[aug])","v":{"v":5353,"d":"5,353"}},{"$f":"SUM(tblKostenkategorie_01[sep],tblKostenkategorie_02[sep],tblKostenkategorie_03[sep],tblKostenkategorie_04[sep],tblKostenkategorie_05[sep],tblKostenkategorie_06[sep],tblKostenkategorie_07[sep],tblKostenkategorie_08[sep],tblKostenkategorie_09[sep],tblKostenkategorie_10[sep],tblKostenkategorie_11[sep],tblKostenkategorie_12[sep],tblKostenkategorie_13[sep],tblKostenkategorie_14[sep],tblKostenkategorie_15[sep])","v":{"v":5983,"d":"5,983"}},{"$f":"SUM(tblKostenkategorie_01[oct],tblKostenkategorie_02[oct],tblKostenkategorie_03[oct],tblKostenkategorie_04[oct],tblKostenkategorie_05[oct],tblKostenkategorie_06[oct],tblKostenkategorie_07[oct],tblKostenkategorie_08[oct],tblKostenkategorie_09[oct],tblKostenkategorie_10[oct],tblKostenkategorie_11[oct],tblKostenkategorie_12[oct],tblKostenkategorie_13[oct],tblKostenkategorie_14[oct],tblKostenkategorie_15[oct])","v":{"v":5943,"d":"5,943"}},{"$f":"SUM(tblKostenkategorie_01[nov],tblKostenkategorie_02[nov],tblKostenkategorie_03[nov],tblKostenkategorie_04[nov],tblKostenkategorie_05[nov],tblKostenkategorie_06[nov],tblKostenkategorie_07[nov],tblKostenkategorie_08[nov],tblKostenkategorie_09[nov],tblKostenkategorie_10[nov],tblKostenkategorie_11[nov],tblKostenkategorie_12[nov],tblKostenkategorie_13[nov],tblKostenkategorie_14[nov],tblKostenkategorie_15[nov])","v":{"v":5058,"d":"5,058"}},{"$f":"SUM(tblKostenkategorie_01[dec],tblKostenkategorie_02[dec],tblKostenkategorie_03[dec],tblKostenkategorie_04[dec],tblKostenkategorie_05[dec],tblKostenkategorie_06[dec],tblKostenkategorie_07[dec],tblKostenkategorie_08[dec],tblKostenkategorie_09[dec],tblKostenkategorie_10[dec],tblKostenkategorie_11[dec],tblKostenkategorie_12[dec],tblKostenkategorie_13[dec],tblKostenkategorie_14[dec],tblKostenkategorie_15[dec])","v":{"v":4958,"d":"4,958"}},{"$f":"SUM(tblKostenkategorie_01[year],tblKostenkategorie_02[year],tblKostenkategorie_03[year],tblKostenkategorie_04[year],tblKostenkategorie_05[year],tblKostenkategorie_06[year],tblKostenkategorie_07[year],tblKostenkategorie_08[year],tblKostenkategorie_09[year],tblKostenkategorie_10[year],tblKostenkategorie_11[year],tblKostenkategorie_12[year],tblKostenkategorie_13[year],tblKostenkategorie_14[year],tblKostenkategorie_15[year])","v":{"v":68594,"d":"68,594"}},{"$f":"O7/12","v":{"v":5716.166666666667,"d":"5,716"}}]
[null,"Nettoeinkommen",{"$f":"C6-C7","v":{"v":-3714,"d":"-3,714"}},{"$f":"D6-D7","v":{"v":3790,"d":"3,790"}},{"v":-1933,"d":"-1,933"},{"v":-1813,"d":"-1,813"},{"v":3532,"d":"3,532"},{"v":-3593,"d":"-3,593"},{"v":-4243,"d":"-4,243"},{"v":1147,"d":"1,147"},{"v":-1983,"d":"-1,983"},{"v":-1943,"d":"-1,943"},{"v":3942,"d":"3,942"},-958,{"v":-7769,"d":"-7,769"},{"$f":"O8/12","v":{"v":-647.4166666666666,"d":"-647"}}]
[null,"SUMME CASHFLOW",{"$f":"C5+C6-C7","v":{"v":-2714,"d":"-2,714"}},{"$f":"C9+D6-D7","v":{"v":1076,"d":"1,076"}},{"$f":"D9+E6-E7","v":-857},{"v":-2670,"d":"-2,670"},862,{"v":-2731,"d":"-2,731"},{"v":-6974,"d":"-6,974"},{"v":-5827,"d":"-5,827"},{"v":-7810,"d":"-7,810"},{"v":-9753,"d":"-9,753"},{"v":-5811,"d":"-5,811"},{"v":-6769,"d":"-6,769"}]
[]
[]
[null,"Einkünfte"]
[null,"Gehälter und Trinkgelder",{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"v":4000,"d":"4,000"},{"$f":"SUM(tblEinkünfte[[#This Row],[jan]:[dec]])","v":{"v":39000,"d":"39,000"}},{"$f":"tblEinkünfte[[#This Row],[year]]/12","v":{"v":3250,"d":"3,250"}}]
[null,"Zinsertrag",222,33,null,45,null,25,{"$nulls":6},{"$f":"SUM(tblEinkünfte[[#This Row],[jan]:[dec]])","v":325},{"$f":"tblEinkünfte[[#This Row],[year]]/12","v":{"v":27.083333333333332,"d":"27"}}]
[null,"Dividenden",null,{"v":5000,"d":"5,000"},null,null,{"v":5000,"d":"5,000"},null,null,{"v":5000,"d":"5,000"},null,null,{"v":5000,"d":"5,000"},null,{"$f":"SUM(tblEinkünfte[[#This Row],[jan]:[dec]])","v":{"v":20000,"d":"20,000"}},{"$f":"tblEinkünfte[[#This Row],[year]]/12","v":{"v":1666.6666666666667,"d":"1,667"}}]
[null,"Rückerstattungen/Rückzahlungen",{"$nulls":5},500,500,500,{"$nulls":4},{"$f":"SUM(tblEinkünfte[[#This Row],[jan]:[dec]])","v":{"v":1500,"d":"1,500"}},{"$f":"tblEinkünfte[[#This Row],[year]]/12","v":125}]
[null,"Sonstiges",{"$nulls":12},{"$f":"SUM(tblEinkünfte[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblEinkünfte[[#This Row],[year]]/12","v":0}]
[null,"SUMME EINKÜNFTE",{"$f":"SUM(tblEinkünfte[jan])","v":{"v":4222,"d":"4,222"}},{"$f":"SUM(tblEinkünfte[feb])","v":{"v":9033,"d":"9,033"}},{"$f":"SUM(tblEinkünfte[mar])","v":{"v":4000,"d":"4,000"}},{"$f":"SUM(tblEinkünfte[apr])","v":{"v":4045,"d":"4,045"}},{"$f":"SUM(tblEinkünfte[may])","v":{"v":9000,"d":"9,000"}},{"$f":"SUM(tblEinkünfte[jun])","v":{"v":1525,"d":"1,525"}},{"$f":"SUM(tblEinkünfte[jul])","v":{"v":1500,"d":"1,500"}},{"$f":"SUM(tblEinkünfte[aug])","v":{"v":6500,"d":"6,500"}},{"$f":"SUM(tblEinkünfte[sep])","v":{"v":4000,"d":"4,000"}},{"$f":"SUM(tblEinkünfte[oct])","v":{"v":4000,"d":"4,000"}},{"$f":"SUM(tblEinkünfte[nov])","v":{"v":9000,"d":"9,000"}},{"$f":"SUM(tblEinkünfte[dec])","v":{"v":4000,"d":"4,000"}},{"$f":"SUM(tblEinkünfte[year])","v":{"v":60825,"d":"60,825"}},{"$f":"tblEinkünfte[[#Totals],[year]]/12","v":{"v":5068.75,"d":"5,069"}}]
[]
[]
[null,"Haushalt"]
[null,"Hypothek/Miete",850,850,850,850,850,850,850,850,850,850,900,900,{"$f":"SUM(tblKostenkategorie_01[[#This Row],[jan]:[dec]])","v":{"v":10300,"d":"10,300"}},{"$f":"tblKostenkategorie_01[[#This Row],[year]]/12","v":{"v":858.3333333333334,"d":"858"}}]
[null,"Strom",200,200,175,150,150,175,225,275,200,150,150,150,{"$f":"SUM(tblKostenkategorie_01[[#This Row],[jan]:[dec]])","v":{"v":2200,"d":"2,200"}},{"$f":"tblKostenkategorie_01[[#This Row],[year]]/12","v":{"v":183.33333333333334,"d":"183"}}]
[null,"Telefon",50,50,100,100,50,50,100,100,50,50,50,50,{"$f":"SUM(tblKostenkategorie_01[[#This Row],[jan]:[dec]])","v":800},{"$f":"tblKostenkategorie_01[[#This Row],[year]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Kabel-/Satellitenfernsehen",69,69,69,69,69,69,69,69,69,69,69,69,{"$f":"SUM(tblKostenkategorie_01[[#This Row],[jan]:[dec]])","v":828},{"$f":"tblKostenkategorie_01[[#This Row],[year]]/12","v":69}]
[null,"Internet",39,39,39,39,39,39,39,39,39,39,39,39,{"$f":"SUM(tblKostenkategorie_01[[#This Row],[jan]:[dec]])","v":468},{"$f":"tblKostenkategorie_01[[#This Row],[year]]/12","v":39}]
[null,{"$f":"UPPER(\"SUMME \" & B21)","v":"SUMME HAUSHALT"},{"$f":"SUM(tblKostenkategorie_01[jan])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[feb])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[mar])","v":{"v":1233,"d":"1,233"}},{"$f":"SUM(tblKostenkategorie_01[apr])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[may])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblKostenkategorie_01[jun])","v":{"v":1183,"d":"1,183"}},{"$f":"SUM(tblKostenkategorie_01[jul])","v":{"v":1283,"d":"1,283"}},{"$f":"SUM(tblKostenkategorie_01[aug])","v":{"v":1333,"d":"1,333"}},{"$f":"SUM(tblKostenkategorie_01[sep])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[oct])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblKostenkategorie_01[nov])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[dec])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[year])","v":{"v":14596,"d":"14,596"}},{"$f":"tblKostenkategorie_01[[#Totals],[year]]/12","v":{"v":1216.3333333333333,"d":"1,216"}}]
[]
[]
[null,"Tägliches Leben"]
[null,"Lebensmittel",345,250,200,400,350,250,400,350,250,400,350,250,{"$f":"SUM(tblKostenkategorie_02[[#This Row],[jan]:[dec]])","v":{"v":3795,"d":"3,795"}},{"$f":"tblKostenkategorie_02[[#This Row],[year]]/12","v":{"v":316.25,"d":"316"}}]
[null,"Kleidung",300,null,null,300,null,null,300,null,null,300,null,null,{"$f":"SUM(tblKostenkategorie_02[[#This Row],[jan]:[dec]])","v":{"v":1200,"d":"1,200"}},{"$f":"tblKostenkategorie_02[[#This Row],[year]]/12","v":100}]
[null,"Restaurantbesuche",125,125,300,125,125,200,125,125,125,125,125,125,{"$f":"SUM(tblKostenkategorie_02[[#This Row],[jan]:[dec]])","v":{"v":1750,"d":"1,750"}},{"$f":"tblKostenkategorie_02[[#This Row],[year]]/12","v":{"v":145.83333333333334,"d":"146"}}]
[null,"Friseur",25,null,50,null,25,null,50,null,25,null,100,null,{"$f":"SUM(tblKostenkategorie_02[[#This Row],[jan]:[dec]])","v":275},{"$f":"tblKostenkategorie_02[[#This Row],[year]]/12","v":{"v":22.916666666666668,"d":"23"}}]
[null,"Sonstiges",{"$nulls":12},{"$f":"SUM(tblKostenkategorie_02[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_02[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"SUMME \" & B30)","v":"SUMME TÄGLICHES LEBEN"},{"$f":"SUM(tblKostenkategorie_02[jan])","v":795},{"$f":"SUM(tblKostenkategorie_02[feb])","v":375},{"$f":"SUM(tblKostenkategorie_02[mar])","v":550},{"$f":"SUM(tblKostenkategorie_02[apr])","v":825},{"$f":"SUM(tblKostenkategorie_02[may])","v":500},{"$f":"SUM(tblKostenkategorie_02[jun])","v":450},{"$f":"SUM(tblKostenkategorie_02[jul])","v":875},{"$f":"SUM(tblKostenkategorie_02[aug])","v":475},{"$f":"SUM(tblKostenkategorie_02[sep])","v":400},{"$f":"SUM(tblKostenkategorie_02[oct])","v":825},{"$f":"SUM(tblKostenkategorie_02[nov])","v":575},{"$f":"SUM(tblKostenkategorie_02[dec])","v":375},{"$f":"SUM(tblKostenkategorie_02[year])","v":{"v":7020,"d":"7,020"}},{"$f":"tblKostenkategorie_02[[#Totals],[year]]/12","v":585}]
[]
[]
[null,"Kinder"]
[null,"Unterrichtsmaterialien",123,null,100,{"$nulls":4},345,{"$nulls":4},{"$f":"SUM(tblKostenkategorie_03[[#This Row],[jan]:[dec]])","v":568},{"$f":"tblKostenkategorie_03[[#This Row],[year]]/12","v":{"v":47.333333333333336,"d":"47"}}]
[null,"Kleidung",null,100,null,null,100,{"$nulls":3},100,null,null,100,{"$f":"SUM(tblKostenkategorie_03[[#This Row],[jan]:[dec]])","v":400},{"$f":"tblKostenkategorie_03[[#This Row],[year]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,"Mittagessen in der Schule",50,50,50,50,50,50,null,null,50,50,50,50,{"$f":"SUM(tblKostenkategorie_03[[#This Row],[jan]:[dec]])","v":500},{"$f":"tblKostenkategorie_03[[#This Row],[year]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Medizin",200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(tblKostenkategorie_03[[#This Row],[jan]:[dec]])","v":{"v":2400,"d":"2,400"}},{"$f":"tblKostenkategorie_03[[#This Row],[year]]/12","v":200}]
[null,"Sonstiges",{"v":2000,"d":"2,000"},150,{"$nulls":3},200,{"$nulls":3},100,null,null,{"$f":"SUM(tblKostenkategorie_03[[#This Row],[jan]:[dec]])","v":{"v":2450,"d":"2,450"}},{"$f":"tblKostenkategorie_03[[#This Row],[year]]/12","v":{"v":204.16666666666666,"d":"204"}}]
[null,{"$f":"UPPER(\"SUMME \" & B39)","v":"SUMME KINDER"},{"$f":"SUM(tblKostenkategorie_03[jan])","v":{"v":2373,"d":"2,373"}},{"$f":"SUM(tblKostenkategorie_03[feb])","v":500},{"$f":"SUM(tblKostenkategorie_03[mar])","v":350},{"$f":"SUM(tblKostenkategorie_03[apr])","v":250},{"$f":"SUM(tblKostenkategorie_03[may])","v":350},{"$f":"SUM(tblKostenkategorie_03[jun])","v":450},{"$f":"SUM(tblKostenkategorie_03[jul])","v":200},{"$f":"SUM(tblKostenkategorie_03[aug])","v":545},{"$f":"SUM(tblKostenkategorie_03[sep])","v":350},{"$f":"SUM(tblKostenkategorie_03[oct])","v":350},{"$f":"SUM(tblKostenkategorie_03[nov])","v":250},{"$f":"SUM(tblKostenkategorie_03[dec])","v":350},{"$f":"SUM(tblKostenkategorie_03[year])","v":{"v":6318,"d":"6,318"}},{"$f":"tblKostenkategorie_03[[#Totals],[year]]/12","v":{"v":526.5,"d":"527"}}]
[]
[]
[null,"Transport"]
[null,"Kfz-Kosten",600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(tblKostenkategorie_04[[#This Row],[jan]:[dec]])","v":{"v":7200,"d":"7,200"}},{"$f":"tblKostenkategorie_04[[#This Row],[year]]/12","v":600}]
[null,"Kraftstoff",325,325,325,325,325,500,500,500,325,325,325,325,{"$f":"SUM(tblKostenkategorie_04[[#This Row],[jan]:[dec]])","v":{"v":4425,"d":"4,425"}},{"$f":"tblKostenkategorie_04[[#This Row],[year]]/12","v":{"v":368.75,"d":"369"}}]
[null,"Reparaturen",null,100,null,100,null,100,null,100,null,100,null,null,{"$f":"SUM(tblKostenkategorie_04[[#This Row],[jan]:[dec]])","v":500},{"$f":"tblKostenkategorie_04[[#This Row],[year]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Kfz-Anmeldung",185,{"$nulls":7},225,{"$nulls":3},{"$f":"SUM(tblKostenkategorie_04[[#This Row],[jan]:[dec]])","v":410},{"$f":"tblKostenkategorie_04[[#This Row],[year]]/12","v":{"v":34.166666666666664,"d":"34"}}]
[null,"Sonstiges",{"$nulls":4},400,{"$nulls":7},{"$f":"SUM(tblKostenkategorie_04[[#This Row],[jan]:[dec]])","v":400},{"$f":"tblKostenkategorie_04[[#This Row],[year]]/12","v":{"v":33.333333333333336,"d":"33"}}]
[null,{"$f":"UPPER(\"SUMME \" & B48)","v":"SUMME TRANSPORT"},{"$f":"SUM(tblKostenkategorie_04[jan])","v":{"v":1110,"d":"1,110"}},{"$f":"SUM(tblKostenkategorie_04[feb])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblKostenkategorie_04[mar])","v":925},{"$f":"SUM(tblKostenkategorie_04[apr])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblKostenkategorie_04[may])","v":{"v":1325,"d":"1,325"}},{"$f":"SUM(tblKostenkategorie_04[jun])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblKostenkategorie_04[jul])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblKostenkategorie_04[aug])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblKostenkategorie_04[sep])","v":{"v":1150,"d":"1,150"}},{"$f":"SUM(tblKostenkategorie_04[oct])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblKostenkategorie_04[nov])","v":925},{"$f":"SUM(tblKostenkategorie_04[dec])","v":925},{"$f":"SUM(tblKostenkategorie_04[year])","v":{"v":12935,"d":"12,935"}},{"$f":"tblKostenkategorie_04[[#Totals],[year]]/12","v":{"v":1077.9166666666667,"d":"1,078"}}]
[]
[]
[null,"Gesundheit"]
[null,"Arzt/Zahnarzt",null,35,null,null,35,35,35,null,null,35,null,null,{"$f":"SUM(tblKostenkategorie_05[[#This Row],[jan]:[dec]])","v":175},{"$f":"tblKostenkategorie_05[[#This Row],[year]]/12","v":{"v":14.583333333333334,"d":"15"}}]
[null,"Medikamente",25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"SUM(tblKostenkategorie_05[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblKostenkategorie_05[[#This Row],[year]]/12","v":25}]
[null,"Sonstiges",null,null,150,{"$nulls":5},150,{"$nulls":3},{"$f":"SUM(tblKostenkategorie_05[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblKostenkategorie_05[[#This Row],[year]]/12","v":25}]
[null,{"$f":"UPPER(\"SUMME \" & B57)","v":"SUMME GESUNDHEIT"},{"$f":"SUM(tblKostenkategorie_05[jan])","v":25},{"$f":"SUM(tblKostenkategorie_05[feb])","v":60},{"$f":"SUM(tblKostenkategorie_05[mar])","v":175},{"$f":"SUM(tblKostenkategorie_05[apr])","v":25},{"$f":"SUM(tblKostenkategorie_05[may])","v":60},{"$f":"SUM(tblKostenkategorie_05[jun])","v":60},{"$f":"SUM(tblKostenkategorie_05[jul])","v":60},{"$f":"SUM(tblKostenkategorie_05[aug])","v":25},{"$f":"SUM(tblKostenkategorie_05[sep])","v":175},{"$f":"SUM(tblKostenkategorie_05[oct])","v":60},{"$f":"SUM(tblKostenkategorie_05[nov])","v":25},{"$f":"SUM(tblKostenkategorie_05[dec])","v":25},{"$f":"SUM(tblKostenkategorie_05[year])","v":775},{"$f":"tblKostenkategorie_05[[#Totals],[year]]/12","v":{"v":64.58333333333333,"d":"65"}}]
[]
[]
[null,"Versicherungen"]
[null,"Kfz-Versicherung",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblKostenkategorie_06[[#This Row],[jan]:[dec]])","v":{"v":1800,"d":"1,800"}},{"$f":"tblKostenkategorie_06[[#This Row],[year]]/12","v":150}]
[null,"Krankenversicherung",675,675,675,675,675,675,675,675,675,675,675,675,{"$f":"SUM(tblKostenkategorie_06[[#This Row],[jan]:[dec]])","v":{"v":8100,"d":"8,100"}},{"$f":"tblKostenkategorie_06[[#This Row],[year]]/12","v":675}]
[null,"Lebensversicherung",150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"SUM(tblKostenkategorie_06[[#This Row],[jan]:[dec]])","v":{"v":1800,"d":"1,800"}},{"$f":"tblKostenkategorie_06[[#This Row],[year]]/12","v":150}]
[null,{"$f":"UPPER(\"SUMME \" & B64)","v":"SUMME VERSICHERUNGEN"},{"$f":"SUM(tblKostenkategorie_06[jan])","v":975},{"$f":"SUM(tblKostenkategorie_06[feb])","v":975},{"$f":"SUM(tblKostenkategorie_06[mar])","v":975},{"$f":"SUM(tblKostenkategorie_06[apr])","v":975},{"$f":"SUM(tblKostenkategorie_06[may])","v":975},{"$f":"SUM(tblKostenkategorie_06[jun])","v":975},{"$f":"SUM(tblKostenkategorie_06[jul])","v":975},{"$f":"SUM(tblKostenkategorie_06[aug])","v":975},{"$f":"SUM(tblKostenkategorie_06[sep])","v":975},{"$f":"SUM(tblKostenkategorie_06[oct])","v":975},{"$f":"SUM(tblKostenkategorie_06[nov])","v":975},{"$f":"SUM(tblKostenkategorie_06[dec])","v":975},{"$f":"SUM(tblKostenkategorie_06[year])","v":{"v":11700,"d":"11,700"}},{"$f":"tblKostenkategorie_06[[#Totals],[year]]/12","v":975}]
[]
[]
[null,"Ausbildung"]
[null,"Unterrichtsgebühr",null,null,400,{"$nulls":5},400,{"$nulls":3},{"$f":"SUM(tblKostenkategorie_07[[#This Row],[jan]:[dec]])","v":800},{"$f":"tblKostenkategorie_07[[#This Row],[year]]/12","v":{"v":66.66666666666667,"d":"67"}}]
[null,"Bücher",null,null,225,{"$nulls":5},225,{"$nulls":3},{"$f":"SUM(tblKostenkategorie_07[[#This Row],[jan]:[dec]])","v":450},{"$f":"tblKostenkategorie_07[[#This Row],[year]]/12","v":{"v":37.5,"d":"38"}}]
[null,"Sonstiges",{"$nulls":12},{"$f":"SUM(tblKostenkategorie_07[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_07[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"SUMME \" & B71)","v":"SUMME AUSBILDUNG"},{"$f":"SUM(tblKostenkategorie_07[jan])","v":0},{"$f":"SUM(tblKostenkategorie_07[feb])","v":0},{"$f":"SUM(tblKostenkategorie_07[mar])","v":625},{"$f":"SUM(tblKostenkategorie_07[apr])","v":0},{"$f":"SUM(tblKostenkategorie_07[may])","v":0},{"$f":"SUM(tblKostenkategorie_07[jun])","v":0},{"$f":"SUM(tblKostenkategorie_07[jul])","v":0},{"$f":"SUM(tblKostenkategorie_07[aug])","v":0},{"$f":"SUM(tblKostenkategorie_07[sep])","v":625},{"$f":"SUM(tblKostenkategorie_07[oct])","v":0},{"$f":"SUM(tblKostenkategorie_07[nov])","v":0},{"$f":"SUM(tblKostenkategorie_07[dec])","v":0},{"$f":"SUM(tblKostenkategorie_07[year])","v":{"v":1250,"d":"1,250"}},{"$f":"tblKostenkategorie_07[[#Totals],[year]]/12","v":{"v":104.16666666666667,"d":"104"}}]
[]
[]
[null,"Spenden"]
[null,"Geschenke von uns",null,100,{"$nulls":3},100,{"$nulls":3},100,null,null,{"$f":"SUM(tblKostenkategorie_08[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblKostenkategorie_08[[#This Row],[year]]/12","v":25}]
[null,"Spenden an gemeinnützige Einrichtungen",null,null,100,null,100,null,100,null,100,null,100,null,{"$f":"SUM(tblKostenkategorie_08[[#This Row],[jan]:[dec]])","v":500},{"$f":"tblKostenkategorie_08[[#This Row],[year]]/12","v":{"v":41.666666666666664,"d":"42"}}]
[null,"Sonstiges",{"$nulls":3},100,{"$nulls":3},100,{"$nulls":3},100,{"$f":"SUM(tblKostenkategorie_08[[#This Row],[jan]:[dec]])","v":300},{"$f":"tblKostenkategorie_08[[#This Row],[year]]/12","v":25}]
[null,{"$f":"UPPER(\"SUMME \" & B78)","v":"SUMME SPENDEN"},{"$f":"SUM(tblKostenkategorie_08[jan])","v":0},{"$f":"SUM(tblKostenkategorie_08[feb])","v":100},{"$f":"SUM(tblKostenkategorie_08[mar])","v":100},{"$f":"SUM(tblKostenkategorie_08[apr])","v":100},{"$f":"SUM(tblKostenkategorie_08[may])","v":100},{"$f":"SUM(tblKostenkategorie_08[jun])","v":100},{"$f":"SUM(tblKostenkategorie_08[jul])","v":100},{"$f":"SUM(tblKostenkategorie_08[aug])","v":100},{"$f":"SUM(tblKostenkategorie_08[sep])","v":100},{"$f":"SUM(tblKostenkategorie_08[oct])","v":100},{"$f":"SUM(tblKostenkategorie_08[nov])","v":100},{"$f":"SUM(tblKostenkategorie_08[dec])","v":100},{"$f":"SUM(tblKostenkategorie_08[year])","v":{"v":1100,"d":"1,100"}},{"$f":"tblKostenkategorie_08[[#Totals],[year]]/12","v":{"v":91.66666666666667,"d":"92"}}]
[]
[]
[null,"Spareinlagen"]
[null,"Notgroschen",100,100,100,100,100,{"$nulls":3},100,100,100,100,{"$f":"SUM(tblKostenkategorie_09[[#This Row],[jan]:[dec]])","v":900},{"$f":"tblKostenkategorie_09[[#This Row],[year]]/12","v":75}]
[null,"Altersvorsorge (401.000 €, private Rentenversicherung)",500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(tblKostenkategorie_09[[#This Row],[jan]:[dec]])","v":{"v":6000,"d":"6,000"}},{"$f":"tblKostenkategorie_09[[#This Row],[year]]/12","v":500}]
[null,"Überweisung an Sparkonto",200,200,200,200,200,{"$nulls":3},200,200,200,200,{"$f":"SUM(tblKostenkategorie_09[[#This Row],[jan]:[dec]])","v":{"v":1800,"d":"1,800"}},{"$f":"tblKostenkategorie_09[[#This Row],[year]]/12","v":150}]
[null,{"$f":"UPPER(\"SUMME \" & B85)","v":"SUMME SPAREINLAGEN"},{"$f":"SUM(tblKostenkategorie_09[jan])","v":800},{"$f":"SUM(tblKostenkategorie_09[feb])","v":800},{"$f":"SUM(tblKostenkategorie_09[mar])","v":800},{"$f":"SUM(tblKostenkategorie_09[apr])","v":800},{"$f":"SUM(tblKostenkategorie_09[may])","v":800},{"$f":"SUM(tblKostenkategorie_09[jun])","v":500},{"$f":"SUM(tblKostenkategorie_09[jul])","v":500},{"$f":"SUM(tblKostenkategorie_09[aug])","v":500},{"$f":"SUM(tblKostenkategorie_09[sep])","v":800},{"$f":"SUM(tblKostenkategorie_09[oct])","v":800},{"$f":"SUM(tblKostenkategorie_09[nov])","v":800},{"$f":"SUM(tblKostenkategorie_09[dec])","v":800},{"$f":"SUM(tblKostenkategorie_09[year])","v":{"v":8700,"d":"8,700"}},{"$f":"tblKostenkategorie_09[[#Totals],[year]]/12","v":725}]
[]
[]
[null,"Verbindlichkeiten"]
[null,"Kreditkarte 1",145,145,145,145,145,145,145,145,145,145,145,145,{"$f":"SUM(tblKostenkategorie_10[[#This Row],[jan]:[dec]])","v":{"v":1740,"d":"1,740"}},{"$f":"tblKostenkategorie_10[[#This Row],[year]]/12","v":145}]
[null,"Steuern des Bunds",450,null,null,450,null,null,450,null,null,450,null,null,{"$f":"SUM(tblKostenkategorie_10[[#This Row],[jan]:[dec]])","v":{"v":1800,"d":"1,800"}},{"$f":"tblKostenkategorie_10[[#This Row],[year]]/12","v":150}]
[null,"Studiendarlehen",55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"SUM(tblKostenkategorie_10[[#This Row],[jan]:[dec]])","v":660},{"$f":"tblKostenkategorie_10[[#This Row],[year]]/12","v":55}]
[null,{"$f":"UPPER(\"SUMME \" & B92)","v":"SUMME VERBINDLICHKEITEN"},{"$f":"SUM(tblKostenkategorie_10[jan])","v":650},{"$f":"SUM(tblKostenkategorie_10[feb])","v":200},{"$f":"SUM(tblKostenkategorie_10[mar])","v":200},{"$f":"SUM(tblKostenkategorie_10[apr])","v":650},{"$f":"SUM(tblKostenkategorie_10[may])","v":200},{"$f":"SUM(tblKostenkategorie_10[jun])","v":200},{"$f":"SUM(tblKostenkategorie_10[jul])","v":650},{"$f":"SUM(tblKostenkategorie_10[aug])","v":200},{"$f":"SUM(tblKostenkategorie_10[sep])","v":200},{"$f":"SUM(tblKostenkategorie_10[oct])","v":650},{"$f":"SUM(tblKostenkategorie_10[nov])","v":200},{"$f":"SUM(tblKostenkategorie_10[dec])","v":200},{"$f":"SUM(tblKostenkategorie_10[year])","v":{"v":4200,"d":"4,200"}},{"$f":"tblKostenkategorie_10[[#Totals],[year]]/12","v":350}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_11[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_11[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_11[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_11[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"SUMME \" & B99)","v":"SUMME  "},{"$f":"SUM(tblKostenkategorie_11[jan])","v":0},{"$f":"SUM(tblKostenkategorie_11[feb])","v":0},{"$f":"SUM(tblKostenkategorie_11[mar])","v":0},{"$f":"SUM(tblKostenkategorie_11[apr])","v":0},{"$f":"SUM(tblKostenkategorie_11[may])","v":0},{"$f":"SUM(tblKostenkategorie_11[jun])","v":0},{"$f":"SUM(tblKostenkategorie_11[jul])","v":0},{"$f":"SUM(tblKostenkategorie_11[aug])","v":0},{"$f":"SUM(tblKostenkategorie_11[sep])","v":0},{"$f":"SUM(tblKostenkategorie_11[oct])","v":0},{"$f":"SUM(tblKostenkategorie_11[nov])","v":0},{"$f":"SUM(tblKostenkategorie_11[dec])","v":0},{"$f":"SUM(tblKostenkategorie_11[year])","v":0},{"$f":"tblKostenkategorie_11[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_12[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_12[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_12[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_12[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"SUMME \" & B106)","v":"SUMME  "},{"$f":"SUM(tblKostenkategorie_12[jan])","v":0},{"$f":"SUM(tblKostenkategorie_12[feb])","v":0},{"$f":"SUM(tblKostenkategorie_12[mar])","v":0},{"$f":"SUM(tblKostenkategorie_12[apr])","v":0},{"$f":"SUM(tblKostenkategorie_12[may])","v":0},{"$f":"SUM(tblKostenkategorie_12[jun])","v":0},{"$f":"SUM(tblKostenkategorie_12[jul])","v":0},{"$f":"SUM(tblKostenkategorie_12[aug])","v":0},{"$f":"SUM(tblKostenkategorie_12[sep])","v":0},{"$f":"SUM(tblKostenkategorie_12[oct])","v":0},{"$f":"SUM(tblKostenkategorie_12[nov])","v":0},{"$f":"SUM(tblKostenkategorie_12[dec])","v":0},{"$f":"SUM(tblKostenkategorie_12[year])","v":0},{"$f":"tblKostenkategorie_12[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_13[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_13[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_13[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_13[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"SUMME \" & B113)","v":"SUMME  "},{"$f":"SUM(tblKostenkategorie_13[jan])","v":0},{"$f":"SUM(tblKostenkategorie_13[feb])","v":0},{"$f":"SUM(tblKostenkategorie_13[mar])","v":0},{"$f":"SUM(tblKostenkategorie_13[apr])","v":0},{"$f":"SUM(tblKostenkategorie_13[may])","v":0},{"$f":"SUM(tblKostenkategorie_13[jun])","v":0},{"$f":"SUM(tblKostenkategorie_13[jul])","v":0},{"$f":"SUM(tblKostenkategorie_13[aug])","v":0},{"$f":"SUM(tblKostenkategorie_13[sep])","v":0},{"$f":"SUM(tblKostenkategorie_13[oct])","v":0},{"$f":"SUM(tblKostenkategorie_13[nov])","v":0},{"$f":"SUM(tblKostenkategorie_13[dec])","v":0},{"$f":"SUM(tblKostenkategorie_13[year])","v":0},{"$f":"tblKostenkategorie_13[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_14[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_14[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_14[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_14[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"SUMME \" & B120)","v":"SUMME  "},{"$f":"SUM(tblKostenkategorie_14[jan])","v":0},{"$f":"SUM(tblKostenkategorie_14[feb])","v":0},{"$f":"SUM(tblKostenkategorie_14[mar])","v":0},{"$f":"SUM(tblKostenkategorie_14[apr])","v":0},{"$f":"SUM(tblKostenkategorie_14[may])","v":0},{"$f":"SUM(tblKostenkategorie_14[jun])","v":0},{"$f":"SUM(tblKostenkategorie_14[jul])","v":0},{"$f":"SUM(tblKostenkategorie_14[aug])","v":0},{"$f":"SUM(tblKostenkategorie_14[sep])","v":0},{"$f":"SUM(tblKostenkategorie_14[oct])","v":0},{"$f":"SUM(tblKostenkategorie_14[nov])","v":0},{"$f":"SUM(tblKostenkategorie_14[dec])","v":0},{"$f":"SUM(tblKostenkategorie_14[year])","v":0},{"$f":"tblKostenkategorie_14[[#Totals],[year]]/12","v":0}]
[]
[]
[null," "]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_15[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_15[[#This Row],[year]]/12","v":0}]
[{"$nulls":14},{"$f":"SUM(tblKostenkategorie_15[[#This Row],[jan]:[dec]])","v":0},{"$f":"tblKostenkategorie_15[[#This Row],[year]]/12","v":0}]
[null,{"$f":"UPPER(\"SUMME \" & B127)","v":"SUMME  "},{"$f":"SUM(tblKostenkategorie_15[jan])","v":0},{"$f":"SUM(tblKostenkategorie_15[feb])","v":0},{"$f":"SUM(tblKostenkategorie_15[mar])","v":0},{"$f":"SUM(tblKostenkategorie_15[apr])","v":0},{"$f":"SUM(tblKostenkategorie_15[may])","v":0},{"$f":"SUM(tblKostenkategorie_15[jun])","v":0},{"$f":"SUM(tblKostenkategorie_15[jul])","v":0},{"$f":"SUM(tblKostenkategorie_15[aug])","v":0},{"$f":"SUM(tblKostenkategorie_15[sep])","v":0},{"$f":"SUM(tblKostenkategorie_15[oct])","v":0},{"$f":"SUM(tblKostenkategorie_15[nov])","v":0},{"$f":"SUM(tblKostenkategorie_15[dec])","v":0},{"$f":"SUM(tblKostenkategorie_15[year])","v":0},{"$f":"tblKostenkategorie_15[[#Totals],[year]]/12","v":0}]

{"sheet":"Setup","index":2,"n_rows":59,"n_cols":10,"rows_kept":59}
[null,"FAMILIE NIELSEN 2012"]
[null,"Einkünfte",null,"Ausgaben"]
[null,"Gehälter und Trinkgelder",null," "]
[null,"Zinsertrag",null,"Haushalt",null,"Haushalt",null,"Tägliches Leben",null,"Kinder"]
[null,"Dividenden",null,"Tägliches Leben",null,"Hypothek/Miete",null,"Lebensmittel",null,"Medizin"]
[null,"Erhaltene Geschenke",null,"Kinder",null,"Strom",null,"Privater Bedarf",null,"Kleidung"]
[null,"Rückerstattungen/Rückzahlungen",null,"Transport",null,"Gas/Öl",null,"Kleidung",null,"Schulgebühren"]
[null,"Überweisung vom Sparkonto",null,"Gesundheit",null,"Wasser/Abwasser/Müll",null,"Reinigungsdienste",null,"Mittagessen in der Schule"]
[null,"Sonstiges",null,"Versicherungen",null,"Telefon",null,"Restaurantbesuche",null,"Unterrichtsmaterialien"]
[{"$nulls":3},"Ausbildung",null,"Kabel-/Satellitenfernsehen",null,"Chemische Reinigung",null,"Babysitter"]
[{"$nulls":3},"Spenden",null,"Internet",null,"Friseur",null,"Spielzeug/Spiele"]
[{"$nulls":3},"Spareinlagen",null,"Möbel/Haushaltsgeräte",null,"Sonstiges",null,"Sonstiges"]
[{"$nulls":3},"Verbindlichkeiten",null,"Rasen/Garten"]
[{"$nulls":3},"Unterhaltung",null,"Versorgungsgüter"]
[{"$nulls":3},"Haustiere",null,"Wartung"]
[{"$nulls":3},"Abonnements",null,"Renovierungen"]
[{"$nulls":3},"Urlaub",null,"Sonstiges"]
[{"$nulls":3},"Verschiedenes"]
[]
[{"$nulls":5},"Transport",null,"Gesundheit",null,"Versicherungen"]
[{"$nulls":5},"Kfz-Kosten",null,"Arzt/Zahnarzt",null,"Kfz-Versicherung"]
[{"$nulls":5},"Kraftstoff",null,"Medikamente",null,"Krankenversicherung"]
[{"$nulls":5},"Bus/Taxi/Bahn",null,"Gebühren für Fitnesscenter",null,"Wohnung/Miete"]
[{"$nulls":5},"Reparaturen",null,"Notgroschen",null,"Lebensversicherung"]
[{"$nulls":5},"Kfz-Anmeldung",null,"Sonstiges",null,"Sonstiges"]
[{"$nulls":5},"Sonstiges"]
[]
[]
[{"$nulls":5},"Ausbildung",null,"Spenden",null,"Spareinlagen"]
[{"$nulls":5},"Unterrichtsgebühr",null,"Geschenke von uns",null,"Notgroschen"]
[{"$nulls":5},"Bücher",null,"Spenden an gemeinnützige Einrichtungen",null,"Überweisung an Sparkonto"]
[{"$nulls":5},"Musikunterricht",null,"Kirchliche Spenden",null,"Altersvorsorge (401.000 €, private Rentenversicherung)"]
[{"$nulls":5},"Sonstiges",null,"Sonstiges",null,"Investitionen"]
[{"$nulls":9},"Hochschule"]
[{"$nulls":9},"Sonstiges"]
[]
[]
[{"$nulls":5},"Verbindlichkeiten",null,"Unterhaltung",null,"Haustiere"]
[{"$nulls":5},"Studiendarlehen",null,"Videos/DVDs",null,"Futter"]
[{"$nulls":5},"Sonstiges Darlehen",null,"Musik",null,"Medizin"]
[{"$nulls":5},"Kreditkarte 1",null,"Spiele",null,"Spielzeug/Zubehör"]
[{"$nulls":5},"Kreditkarte 2",null,"Leihgebühren",null,"Sonstiges"]
[{"$nulls":5},"Kreditkarte 3",null,"Kino/Theater"]
[{"$nulls":5},"Unterhalt/Kindergeld",null,"Konzerte/Opern"]
[{"$nulls":5},"Steuern des Bunds",null,"Bücher"]
[{"$nulls":5},"Grundsteuer",null,"Hobbys"]
[{"$nulls":5},"Landes-/Gemeindesteuern",null,"Filme/Fotos"]
[{"$nulls":5},"Hausgeldabrechnungen",null,"Sportverein"]
[{"$nulls":5},"Rechtsanwaltskosten",null,"Erholung im Freien"]
[{"$nulls":5},"Sonstiges",null,"Spielzeug/technische Spielereien"]
[{"$nulls":7},"Sonstiges"]
[]
[{"$nulls":5},"Abonnements",null,"Urlaub",null,"Verschiedenes"]
[{"$nulls":5},"Tageszeitung",null,"Reise",null,"Bankgebühren"]
[{"$nulls":5},"Zeitschriften",null,"Unterkunft",null,"Porto"]
[{"$nulls":5},"Gebühren",null,"Essen",null,"Sonstiges"]
[{"$nulls":5},"Clubmitgliedschaften",null,"Mietwagen"]
[{"$nulls":5},"Sonstiges",null,"Unterhaltung"]
[{"$nulls":7},"Sonstiges"]

{"sheet":"Diagrammdaten","index":3,"n_rows":40,"n_cols":16,"rows_kept":40,"hidden":true}
[null,"*** Dieses Arbeitsblatt sollte ausgeblendet bleiben ***"]
[]
[]
[null,"Zeitraum",1]
[]
[null,null,"Jan","Feb","Mär","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Jahr","Durchschn."]
[null,{"$f":"LOWER(Budget!B127)","v":" "},{"$f":"SUM(tblKostenkategorie_15[jan])","v":0},{"$f":"SUM(tblKostenkategorie_15[feb])","v":0},{"$f":"SUM(tblKostenkategorie_15[mar])","v":0},{"$f":"SUM(tblKostenkategorie_15[apr])","v":0},{"$f":"SUM(tblKostenkategorie_15[may])","v":0},{"$f":"SUM(tblKostenkategorie_15[jun])","v":0},{"$f":"SUM(tblKostenkategorie_15[jul])","v":0},{"$f":"SUM(tblKostenkategorie_15[aug])","v":0},{"$f":"SUM(tblKostenkategorie_15[sep])","v":0},{"$f":"SUM(tblKostenkategorie_15[oct])","v":0},{"$f":"SUM(tblKostenkategorie_15[nov])","v":0},{"$f":"SUM(tblKostenkategorie_15[dec])","v":0},{"$f":"SUM(tblKostenkategorie_15[year])","v":0},{"$f":"SUM(tblKostenkategorie_15[avg])","v":0}]
[null,{"$f":"LOWER(Budget!B120)","v":" "},{"$f":"SUM(tblKostenkategorie_14[jan])","v":0},{"$f":"SUM(tblKostenkategorie_14[feb])","v":0},{"$f":"SUM(tblKostenkategorie_14[mar])","v":0},{"$f":"SUM(tblKostenkategorie_14[apr])","v":0},{"$f":"SUM(tblKostenkategorie_14[may])","v":0},{"$f":"SUM(tblKostenkategorie_14[jun])","v":0},{"$f":"SUM(tblKostenkategorie_14[jul])","v":0},{"$f":"SUM(tblKostenkategorie_14[aug])","v":0},{"$f":"SUM(tblKostenkategorie_14[sep])","v":0},{"$f":"SUM(tblKostenkategorie_14[oct])","v":0},{"$f":"SUM(tblKostenkategorie_14[nov])","v":0},{"$f":"SUM(tblKostenkategorie_14[dec])","v":0},{"$f":"SUM(tblKostenkategorie_14[year])","v":0},{"$f":"SUM(tblKostenkategorie_14[avg])","v":0}]
[null,{"$f":"LOWER(Budget!B113)","v":" "},{"$f":"SUM(tblKostenkategorie_13[jan])","v":0},{"$f":"SUM(tblKostenkategorie_13[feb])","v":0},{"$f":"SUM(tblKostenkategorie_13[mar])","v":0},{"$f":"SUM(tblKostenkategorie_13[apr])","v":0},{"$f":"SUM(tblKostenkategorie_13[may])","v":0},{"$f":"SUM(tblKostenkategorie_13[jun])","v":0},{"$f":"SUM(tblKostenkategorie_13[jul])","v":0},{"$f":"SUM(tblKostenkategorie_13[aug])","v":0},{"$f":"SUM(tblKostenkategorie_13[sep])","v":0},{"$f":"SUM(tblKostenkategorie_13[oct])","v":0},{"$f":"SUM(tblKostenkategorie_13[nov])","v":0},{"$f":"SUM(tblKostenkategorie_13[dec])","v":0},{"$f":"SUM(tblKostenkategorie_13[year])","v":0},{"$f":"SUM(tblKostenkategorie_13[avg])","v":0}]
[null,{"$f":"LOWER(Budget!B106)","v":" "},{"$f":"SUM(tblKostenkategorie_12[jan])","v":0},{"$f":"SUM(tblKostenkategorie_12[feb])","v":0},{"$f":"SUM(tblKostenkategorie_12[mar])","v":0},{"$f":"SUM(tblKostenkategorie_12[apr])","v":0},{"$f":"SUM(tblKostenkategorie_12[may])","v":0},{"$f":"SUM(tblKostenkategorie_12[jun])","v":0},{"$f":"SUM(tblKostenkategorie_12[jul])","v":0},{"$f":"SUM(tblKostenkategorie_12[aug])","v":0},{"$f":"SUM(tblKostenkategorie_12[sep])","v":0},{"$f":"SUM(tblKostenkategorie_12[oct])","v":0},{"$f":"SUM(tblKostenkategorie_12[nov])","v":0},{"$f":"SUM(tblKostenkategorie_12[dec])","v":0},{"$f":"SUM(tblKostenkategorie_12[year])","v":0},{"$f":"SUM(tblKostenkategorie_12[avg])","v":0}]
[null,null,{"$f":"SUM(tblKostenkategorie_11[jan])","v":0},{"$f":"SUM(tblKostenkategorie_11[feb])","v":0},{"$f":"SUM(tblKostenkategorie_11[mar])","v":0},{"$f":"SUM(tblKostenkategorie_11[apr])","v":0},{"$f":"SUM(tblKostenkategorie_11[may])","v":0},{"$f":"SUM(tblKostenkategorie_11[jun])","v":0},{"$f":"SUM(tblKostenkategorie_11[jul])","v":0},{"$f":"SUM(tblKostenkategorie_11[aug])","v":0},{"$f":"SUM(tblKostenkategorie_11[sep])","v":0},{"$f":"SUM(tblKostenkategorie_11[oct])","v":0},{"$f":"SUM(tblKostenkategorie_11[nov])","v":0},{"$f":"SUM(tblKostenkategorie_11[dec])","v":0},{"$f":"SUM(tblKostenkategorie_11[year])","v":0},{"$f":"SUM(tblKostenkategorie_11[avg])","v":0}]
[null,{"$f":"Budget!B92","v":"Verbindlichkeiten"},{"$f":"SUM(tblKostenkategorie_10[jan])","v":650},{"$f":"SUM(tblKostenkategorie_10[feb])","v":200},{"$f":"SUM(tblKostenkategorie_10[mar])","v":200},{"$f":"SUM(tblKostenkategorie_10[apr])","v":650},{"$f":"SUM(tblKostenkategorie_10[may])","v":200},{"$f":"SUM(tblKostenkategorie_10[jun])","v":200},{"$f":"SUM(tblKostenkategorie_10[jul])","v":650},{"$f":"SUM(tblKostenkategorie_10[aug])","v":200},{"$f":"SUM(tblKostenkategorie_10[sep])","v":200},{"$f":"SUM(tblKostenkategorie_10[oct])","v":650},{"$f":"SUM(tblKostenkategorie_10[nov])","v":200},{"$f":"SUM(tblKostenkategorie_10[dec])","v":200},{"$f":"SUM(tblKostenkategorie_10[year])","v":{"v":4200,"d":"4,200"}},{"$f":"SUM(tblKostenkategorie_10[avg])","v":350}]
[null,{"$f":"Budget!B85","v":"Spareinlagen"},{"$f":"SUM(tblKostenkategorie_09[jan])","v":800},{"$f":"SUM(tblKostenkategorie_09[feb])","v":800},{"$f":"SUM(tblKostenkategorie_09[mar])","v":800},{"$f":"SUM(tblKostenkategorie_09[apr])","v":800},{"$f":"SUM(tblKostenkategorie_09[may])","v":800},{"$f":"SUM(tblKostenkategorie_09[jun])","v":500},{"$f":"SUM(tblKostenkategorie_09[jul])","v":500},{"$f":"SUM(tblKostenkategorie_09[aug])","v":500},{"$f":"SUM(tblKostenkategorie_09[sep])","v":800},{"$f":"SUM(tblKostenkategorie_09[oct])","v":800},{"$f":"SUM(tblKostenkategorie_09[nov])","v":800},{"$f":"SUM(tblKostenkategorie_09[dec])","v":800},{"$f":"SUM(tblKostenkategorie_09[year])","v":{"v":8700,"d":"8,700"}},{"$f":"SUM(tblKostenkategorie_09[avg])","v":725}]
[null,{"$f":"Budget!B78","v":"Spenden"},{"$f":"SUM(tblKostenkategorie_08[jan])","v":0},{"$f":"SUM(tblKostenkategorie_08[feb])","v":100},{"$f":"SUM(tblKostenkategorie_08[mar])","v":100},{"$f":"SUM(tblKostenkategorie_08[apr])","v":100},{"$f":"SUM(tblKostenkategorie_08[may])","v":100},{"$f":"SUM(tblKostenkategorie_08[jun])","v":100},{"$f":"SUM(tblKostenkategorie_08[jul])","v":100},{"$f":"SUM(tblKostenkategorie_08[aug])","v":100},{"$f":"SUM(tblKostenkategorie_08[sep])","v":100},{"$f":"SUM(tblKostenkategorie_08[oct])","v":100},{"$f":"SUM(tblKostenkategorie_08[nov])","v":100},{"$f":"SUM(tblKostenkategorie_08[dec])","v":100},{"$f":"SUM(tblKostenkategorie_08[year])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblKostenkategorie_08[avg])","v":{"v":91.66666666666666,"d":"92"}}]
[null,{"$f":"Budget!B71","v":"Ausbildung"},{"$f":"SUM(tblKostenkategorie_07[jan])","v":0},{"$f":"SUM(tblKostenkategorie_07[feb])","v":0},{"$f":"SUM(tblKostenkategorie_07[mar])","v":625},{"$f":"SUM(tblKostenkategorie_07[apr])","v":0},{"$f":"SUM(tblKostenkategorie_07[may])","v":0},{"$f":"SUM(tblKostenkategorie_07[jun])","v":0},{"$f":"SUM(tblKostenkategorie_07[jul])","v":0},{"$f":"SUM(tblKostenkategorie_07[aug])","v":0},{"$f":"SUM(tblKostenkategorie_07[sep])","v":625},{"$f":"SUM(tblKostenkategorie_07[oct])","v":0},{"$f":"SUM(tblKostenkategorie_07[nov])","v":0},{"$f":"SUM(tblKostenkategorie_07[dec])","v":0},{"$f":"SUM(tblKostenkategorie_07[year])","v":{"v":1250,"d":"1,250"}},{"$f":"SUM(tblKostenkategorie_07[avg])","v":{"v":104.16666666666667,"d":"104"}}]
[null,{"$f":"Budget!B64","v":"Versicherungen"},{"$f":"SUM(tblKostenkategorie_06[jan])","v":975},{"$f":"SUM(tblKostenkategorie_06[feb])","v":975},{"$f":"SUM(tblKostenkategorie_06[mar])","v":975},{"$f":"SUM(tblKostenkategorie_06[apr])","v":975},{"$f":"SUM(tblKostenkategorie_06[may])","v":975},{"$f":"SUM(tblKostenkategorie_06[jun])","v":975},{"$f":"SUM(tblKostenkategorie_06[jul])","v":975},{"$f":"SUM(tblKostenkategorie_06[aug])","v":975},{"$f":"SUM(tblKostenkategorie_06[sep])","v":975},{"$f":"SUM(tblKostenkategorie_06[oct])","v":975},{"$f":"SUM(tblKostenkategorie_06[nov])","v":975},{"$f":"SUM(tblKostenkategorie_06[dec])","v":975},{"$f":"SUM(tblKostenkategorie_06[year])","v":{"v":11700,"d":"11,700"}},{"$f":"SUM(tblKostenkategorie_06[avg])","v":975}]
[null,{"$f":"Budget!B57","v":"Gesundheit"},{"$f":"SUM(tblKostenkategorie_05[jan])","v":25},{"$f":"SUM(tblKostenkategorie_05[feb])","v":60},{"$f":"SUM(tblKostenkategorie_05[mar])","v":175},{"$f":"SUM(tblKostenkategorie_05[apr])","v":25},{"$f":"SUM(tblKostenkategorie_05[may])","v":60},{"$f":"SUM(tblKostenkategorie_05[jun])","v":60},{"$f":"SUM(tblKostenkategorie_05[jul])","v":60},{"$f":"SUM(tblKostenkategorie_05[aug])","v":25},{"$f":"SUM(tblKostenkategorie_05[sep])","v":175},{"$f":"SUM(tblKostenkategorie_05[oct])","v":60},{"$f":"SUM(tblKostenkategorie_05[nov])","v":25},{"$f":"SUM(tblKostenkategorie_05[dec])","v":25},{"$f":"SUM(tblKostenkategorie_05[year])","v":775},{"$f":"SUM(tblKostenkategorie_05[avg])","v":{"v":64.58333333333334,"d":"65"}}]
[null,{"$f":"Budget!B48","v":"Transport"},{"$f":"SUM(tblKostenkategorie_04[jan])","v":{"v":1110,"d":"1,110"}},{"$f":"SUM(tblKostenkategorie_04[feb])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblKostenkategorie_04[mar])","v":925},{"$f":"SUM(tblKostenkategorie_04[apr])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblKostenkategorie_04[may])","v":{"v":1325,"d":"1,325"}},{"$f":"SUM(tblKostenkategorie_04[jun])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblKostenkategorie_04[jul])","v":{"v":1100,"d":"1,100"}},{"$f":"SUM(tblKostenkategorie_04[aug])","v":{"v":1200,"d":"1,200"}},{"$f":"SUM(tblKostenkategorie_04[sep])","v":{"v":1150,"d":"1,150"}},{"$f":"SUM(tblKostenkategorie_04[oct])","v":{"v":1025,"d":"1,025"}},{"$f":"SUM(tblKostenkategorie_04[nov])","v":925},{"$f":"SUM(tblKostenkategorie_04[dec])","v":925},{"$f":"SUM(tblKostenkategorie_04[year])","v":{"v":12935,"d":"12,935"}},{"$f":"SUM(tblKostenkategorie_04[avg])","v":{"v":1077.9166666666665,"d":"1,078"}}]
[null,{"$f":"Budget!B39","v":"Kinder"},{"$f":"SUM(tblKostenkategorie_03[jan])","v":{"v":2373,"d":"2,373"}},{"$f":"SUM(tblKostenkategorie_03[feb])","v":500},{"$f":"SUM(tblKostenkategorie_03[mar])","v":350},{"$f":"SUM(tblKostenkategorie_03[apr])","v":250},{"$f":"SUM(tblKostenkategorie_03[may])","v":350},{"$f":"SUM(tblKostenkategorie_03[jun])","v":450},{"$f":"SUM(tblKostenkategorie_03[jul])","v":200},{"$f":"SUM(tblKostenkategorie_03[aug])","v":545},{"$f":"SUM(tblKostenkategorie_03[sep])","v":350},{"$f":"SUM(tblKostenkategorie_03[oct])","v":350},{"$f":"SUM(tblKostenkategorie_03[nov])","v":250},{"$f":"SUM(tblKostenkategorie_03[dec])","v":350},{"$f":"SUM(tblKostenkategorie_03[year])","v":{"v":6318,"d":"6,318"}},{"$f":"SUM(tblKostenkategorie_03[avg])","v":{"v":526.5,"d":"527"}}]
[null,{"$f":"Budget!B30","v":"Tägliches Leben"},{"$f":"SUM(tblKostenkategorie_02[jan])","v":795},{"$f":"SUM(tblKostenkategorie_02[feb])","v":375},{"$f":"SUM(tblKostenkategorie_02[mar])","v":550},{"$f":"SUM(tblKostenkategorie_02[apr])","v":825},{"$f":"SUM(tblKostenkategorie_02[may])","v":500},{"$f":"SUM(tblKostenkategorie_02[jun])","v":450},{"$f":"SUM(tblKostenkategorie_02[jul])","v":875},{"$f":"SUM(tblKostenkategorie_02[aug])","v":475},{"$f":"SUM(tblKostenkategorie_02[sep])","v":400},{"$f":"SUM(tblKostenkategorie_02[oct])","v":825},{"$f":"SUM(tblKostenkategorie_02[nov])","v":575},{"$f":"SUM(tblKostenkategorie_02[dec])","v":375},{"$f":"SUM(tblKostenkategorie_02[year])","v":{"v":7020,"d":"7,020"}},{"$f":"SUM(tblKostenkategorie_02[avg])","v":585}]
[null,{"$f":"Budget!B21","v":"Haushalt"},{"$f":"SUM(tblKostenkategorie_01[jan])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[feb])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[mar])","v":{"v":1233,"d":"1,233"}},{"$f":"SUM(tblKostenkategorie_01[apr])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[may])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblKostenkategorie_01[jun])","v":{"v":1183,"d":"1,183"}},{"$f":"SUM(tblKostenkategorie_01[jul])","v":{"v":1283,"d":"1,283"}},{"$f":"SUM(tblKostenkategorie_01[aug])","v":{"v":1333,"d":"1,333"}},{"$f":"SUM(tblKostenkategorie_01[sep])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[oct])","v":{"v":1158,"d":"1,158"}},{"$f":"SUM(tblKostenkategorie_01[nov])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[dec])","v":{"v":1208,"d":"1,208"}},{"$f":"SUM(tblKostenkategorie_01[year])","v":{"v":14596,"d":"14,596"}},{"$f":"SUM(tblKostenkategorie_01[avg])","v":{"v":1216.3333333333335,"d":"1,216"}}]
[{"$nulls":4},{"$f":"LOWER(Budget!B99)","v":" "}]
[]
[]
[]
[null,"Kumulativer Geldfluss",{"$f":"SUM(Budget!$C$8:C$8)","v":{"v":-3714,"d":"-3,714"}},{"$f":"SUM(Budget!$C$8:D$8)","v":76},{"$f":"SUM(Budget!$C$8:E$8)","v":{"v":-1857,"d":"-1,857"}},{"$f":"SUM(Budget!$C$8:F$8)","v":{"v":-3670,"d":"-3,670"}},{"$f":"SUM(Budget!$C$8:G$8)","v":-138},{"$f":"SUM(Budget!$C$8:H$8)","v":{"v":-3731,"d":"-3,731"}},{"$f":"SUM(Budget!$C$8:I$8)","v":{"v":-7974,"d":"-7,974"}},{"$f":"SUM(Budget!$C$8:J$8)","v":{"v":-6827,"d":"-6,827"}},{"$f":"SUM(Budget!$C$8:K$8)","v":{"v":-8810,"d":"-8,810"}},{"$f":"SUM(Budget!$C$8:L$8)","v":{"v":-10753,"d":"-10,753"}},{"$f":"SUM(Budget!$C$8:M$8)","v":{"v":-6811,"d":"-6,811"}},{"$f":"SUM(Budget!$C$8:N$8)","v":{"v":-7769,"d":"-7,769"}},{"$f":"SUM(Budget!$C$8:O$8)","v":{"v":-15538,"d":"-15,538"}}]
[]
[null,"Jährlicher Geldfluss (positiv)",{"$f":"IF(Budget!C$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!C$8),NA(),Budget!C$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!D$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!D$8),NA(),Budget!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!E$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!E$8),NA(),Budget!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!F$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!F$8),NA(),Budget!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!G$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!G$8),NA(),Budget!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!H$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!H$8),NA(),Budget!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!I$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!I$8),NA(),Budget!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!J$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!J$8),NA(),Budget!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!K$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!K$8),NA(),Budget!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!L$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!L$8),NA(),Budget!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!M$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!M$8),NA(),Budget!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!N$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!N$8),NA(),Budget!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!O$8<0,NA(),IF(Zeitraum+2<>COLUMN(Budget!O$8),NA(),Budget!O$8))","v":{"$error":"#N/A"}}]
[null,"Jährlicher Geldfluss (negativ)",{"$f":"IF(Budget!C$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!C$8),NA(),Budget!C$8))","v":{"v":-3714,"d":"-3,714"}},{"$f":"IF(Budget!D$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!D$8),NA(),Budget!D$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!E$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!E$8),NA(),Budget!E$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!F$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!F$8),NA(),Budget!F$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!G$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!G$8),NA(),Budget!G$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!H$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!H$8),NA(),Budget!H$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!I$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!I$8),NA(),Budget!I$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!J$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!J$8),NA(),Budget!J$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!K$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!K$8),NA(),Budget!K$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!L$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!L$8),NA(),Budget!L$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!M$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!M$8),NA(),Budget!M$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!N$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!N$8),NA(),Budget!N$8))","v":{"$error":"#N/A"}},{"$f":"IF(Budget!O$8>=0,NA(),IF(Zeitraum+2<>COLUMN(Budget!O$8),NA(),Budget!O$8))","v":{"$error":"#N/A"}}]
{"$rows_empty":7}
[null,{"$f":"angezeigter_langer_Zeitraum","v":"Januar"}]
[null,{"$f":"angezeigter_langer_Zeitraum & \" Einkünfte\"","v":"Januar Einkünfte"},{"$f":"INDEX(Budget!$C$6:$P$6,,Zeitraum)","v":{"v":4222,"d":"4,222 €"}}]
[null,{"$f":"angezeigter_langer_Zeitraum & \" Ausgaben: \" & TEXT(INDEX(Budget!$C$7:$P$7,,Zeitraum),\"#.##0 €\")","v":"Januar Ausgaben: 7.936 €"},{"$f":"INDEX(Budget!$C$7:$P$7,,Zeitraum)","v":{"v":7936,"d":"7,936 €"}}]
[null,{"$f":"angezeigter_langer_Zeitraum & \" Cashflow\"","v":"Januar Cashflow"},{"$f":"ABS(INDEX(Budget!$C$8:$P$8,,Zeitraum))","v":{"v":3714,"d":"3,714 €"}},{"$f":"REPT(\"-\",INDEX(Budget!$C$8:$P$8,,Zeitraum)<0)","v":"-"}]