{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Feiertagsbudget-Planer"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Feiertagsbudget-Planer","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[1,1,7,4],[9,1,9,4],[9,8,9,11],[19,1,19,4],[19,8,19,11],[30,1,30,4],[30,8,30,11]]}
[]
[null,"Feiertagsbudget \nPlaner"]
[]
[{"$nulls":8},"FEIERTAGSBUDGET",null,{"$f":"SUM(Geschenke[Budget],Verpackung[Budget],(Reise[Budget],(Mahlzeiten[Budget],(Unterhaltung[Budget],Verschiedenes[Budget]))))","v":{"v":750,"d":"750.00 €"}}]
[{"$nulls":8},"TATSÄCHLICHE AUSGABEN",null,{"$f":"SUM((Geschenke[Tatsächlich],(Verpackung[Tatsächlich],(Reise[Tatsächlich],(Mahlzeiten[Tatsächlich],(Unterhaltung[Tatsächlich],(Verschiedenes[Tatsächlich])))))))","v":{"v":820,"d":"820.00 €"}}]
[]
[{"$nulls":8},"DIFFERENZ (über/unter Budget)",null,{"$f":"SUM(K4-K5)","v":{"v":-70,"d":"-70.00 €"}}]
[]
[]
[null,"Geschenke",{"$nulls":6},"Feiertagsessen"]
[null,"Artikel","Budget","Tatsächlich","Differenz",{"$nulls":3},"Artikel","Budget","Tatsächlich","Differenz"]
[null,"Familie",{"v":500,"d":"500.00 €"},{"v":495,"d":"495.00 €"},{"$f":"Geschenke[[#This Row],[Budget]]-Geschenke[[#This Row],[Tatsächlich]]","v":{"v":5,"d":"5.00 €"}},{"$nulls":3},"Lebensmittel",null,null,{"$f":"Mahlzeiten[[#This Row],[Budget]]-Mahlzeiten[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Freunde",{"v":250,"d":"250.00 €"},{"v":325,"d":"325.00 €"},{"$f":"Geschenke[[#This Row],[Budget]]-Geschenke[[#This Row],[Tatsächlich]]","v":{"v":-75,"d":"-75.00 €"}},{"$nulls":3},"Getränke",null,null,{"$f":"Mahlzeiten[[#This Row],[Budget]]-Mahlzeiten[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Kollegen",null,null,{"$f":"Geschenke[[#This Row],[Budget]]-Geschenke[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Dekoration",null,null,{"$f":"Mahlzeiten[[#This Row],[Budget]]-Mahlzeiten[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Lehrer, Kinderbetreuer, Babysitter usw.",null,null,{"$f":"Geschenke[[#This Row],[Budget]]-Geschenke[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Sonstiges (Drücken Sie die TABULATORTASTE in der letzten Spalte dieser Zeile, um weitere Zeilen hinzuzufügen.)",null,null,{"$f":"Mahlzeiten[[#This Row],[Budget]]-Mahlzeiten[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Gemeinnützige Spenden",null,null,{"$f":"Geschenke[[#This Row],[Budget]]-Geschenke[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Ergebnis",{"$f":"SUBTOTAL(109,Mahlzeiten[Budget])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Mahlzeiten[Tatsächlich])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Mahlzeiten[Differenz])","v":{"v":0,"d":"0.00 €"}}]
[null,"Sonstiges (Drücken Sie die TABULATORTASTE in der letzten Spalte dieser Zeile, um weitere Zeilen hinzuzufügen.)",null,null,{"$f":"Geschenke[[#This Row],[Budget]]-Geschenke[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Ergebnis",{"$f":"SUBTOTAL(109,Geschenke[Budget])","v":{"v":750,"d":"750.00 €"}},{"$f":"SUBTOTAL(109,Geschenke[Tatsächlich])","v":{"v":820,"d":"820.00 €"}},{"$f":"SUBTOTAL(109,Geschenke[Differenz])","v":{"v":-70,"d":"-70.00 €"}}]
[]
[null,"Verpackung",{"$nulls":6},"Unterhaltung"]
[null,"Artikel","Budget","Tatsächlich","Differenz",{"$nulls":3},"Artikel","Budget","Tatsächlich","Differenz"]
[null,"Geschenkverpackung",null,null,{"$f":"Verpackung[[#This Row],[Budget]]-Verpackung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Partyhilfen (Barkeeper, Catering, Reinigung, usw.)",null,null,{"$f":"Unterhaltung[[#This Row],[Budget]]-Unterhaltung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Etiketten",null,null,{"$f":"Verpackung[[#This Row],[Budget]]-Verpackung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Dekoration",null,null,{"$f":"Unterhaltung[[#This Row],[Budget]]-Unterhaltung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Zubehör (Geschenkband, Klebestreifen, usw.)",null,null,{"$f":"Verpackung[[#This Row],[Budget]]-Verpackung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Speisen und Getränke",null,null,{"$f":"Unterhaltung[[#This Row],[Budget]]-Unterhaltung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Kartons",null,null,{"$f":"Verpackung[[#This Row],[Budget]]-Verpackung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Kleidung",null,null,{"$f":"Unterhaltung[[#This Row],[Budget]]-Unterhaltung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Porto",null,null,{"$f":"Verpackung[[#This Row],[Budget]]-Verpackung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Eintrittskarten",null,null,{"$f":"Unterhaltung[[#This Row],[Budget]]-Unterhaltung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Sonstiges (Drücken Sie die TABULATORTASTE in der letzten Spalte dieser Zeile, um weitere Zeilen hinzuzufügen.)",null,null,{"$f":"Verpackung[[#This Row],[Budget]]-Verpackung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Essen im Restaurant",null,null,{"$f":"Unterhaltung[[#This Row],[Budget]]-Unterhaltung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Ergebnis",{"$f":"SUBTOTAL(109,Verpackung[Budget])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Verpackung[Tatsächlich])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Verpackung[Differenz])","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Sonstiges (Drücken Sie die TABULATORTASTE in der letzten Spalte dieser Zeile, um weitere Zeilen hinzuzufügen.)",null,null,{"$f":"Unterhaltung[[#This Row],[Budget]]-Unterhaltung[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":8},"Ergebnis",{"$f":"SUBTOTAL(109,Unterhaltung[Budget])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Unterhaltung[Tatsächlich])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Unterhaltung[Differenz])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Reise",{"$nulls":6},"Sonstiges"]
[null,"Artikel","Budget","Tatsächlich","Differenz",{"$nulls":3},"Artikel","Budget","Tatsächlich","Differenz"]
[null,"Flugkosten",null,null,{"$f":"Reise[[#This Row],[Budget]]-Reise[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Fotos",null,null,{"$f":"Verschiedenes[[#This Row],[Budget]]-Verschiedenes[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Unterkunft",null,null,{"$f":"Reise[[#This Row],[Budget]]-Reise[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Gas ",null,null,{"$f":"Verschiedenes[[#This Row],[Budget]]-Verschiedenes[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Beförderung",null,null,{"$f":"Reise[[#This Row],[Budget]]-Reise[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Sonstiges (Drücken Sie die TABULATORTASTE in der letzten Spalte dieser Zeile, um weitere Zeilen hinzuzufügen.)",null,null,{"$f":"Verschiedenes[[#This Row],[Budget]]-Verschiedenes[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Sonstiges (Drücken Sie die TABULATORTASTE in der letzten Spalte dieser Zeile, um weitere Zeilen hinzuzufügen.)",null,null,{"$f":"Reise[[#This Row],[Budget]]-Reise[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}},{"$nulls":3},"Ergebnis",{"$f":"SUBTOTAL(109,Verschiedenes[Budget])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Verschiedenes[Tatsächlich])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Verschiedenes[Differenz])","v":{"v":0,"d":"0.00 €"}}]
[null,"Ergebnis",{"$f":"SUBTOTAL(109,Reise[Budget])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Reise[Tatsächlich])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Reise[Differenz])","v":{"v":0,"d":"0.00 €"}}]