{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Monatlicher Familienhaushalt"],"not_rendered":{"charts":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Monatlicher Familienhaushalt","index":0,"n_rows":68,"n_cols":17,"rows_kept":68,"merged":[[0,1,0,7],[2,1,2,2],[2,6,2,7],[7,19,7,20],[8,6,8,7],[10,16,10,17],[13,19,13,20],[16,16,16,17],[18,1,18,4],[29,1,29,4],[36,1,36,4],[42,1,42,4],[54,1,54,4],[61,1,61,4]]}
[]
[]
[null,"Gesamte geplante Kosten",null,"Gesamte Ist-Kosten","Gesamtdifferenz",null,"Geplante Monatseinnahmen"]
[null,null,{"$f":"Wohnen[[#Totals],[Geplante Kosten]]+Transport[[#Totals],[Geplante Kosten]]+Versicherung[[#Totals],[Geplante Kosten]]+Lebensmittel[[#Totals],[Geplante Kosten]]+Kinder[[#Totals],[Geplante Kosten]]+Rechtliches[[#Totals],[Geplante Kosten]]+Ersparnisse[[#Totals],[Geplante Kosten]]+Kredite[[#Totals],[Geplante Kosten]]+Unterhaltung[[#Totals],[Geplante Kosten]]+Steuern[[#Totals],[Geplante Kosten]]+Persönlicher_Bedarf[[#Totals],[Geplante Kosten]]+Haustiere[[#Totals],[Geplante Kosten]]+Geschenke[[#Totals],[Geplante Kosten]]","v":{"v":3941,"d":"€3,941"}},{"$f":"Wohnen[[#Totals],[Ist-Kosten]]+Transport[[#Totals],[Ist-Kosten]]+Versicherung[[#Totals],[Ist-Kosten]]+Lebensmittel[[#Totals],[Ist-Kosten]]+Kinder[[#Totals],[Ist-Kosten]]+Rechtliches[[#Totals],[Ist-Kosten]]+Ersparnisse[[#Totals],[Ist-Kosten]]+Kredite[[#Totals],[Ist-Kosten]]+Unterhaltung[[#Totals],[Ist-Kosten]]+Steuern[[#Totals],[Ist-Kosten]]+Persönlicher_Bedarf[[#Totals],[Ist-Kosten]]+Haustiere[[#Totals],[Ist-Kosten]]+Geschenke[[#Totals],[Ist-Kosten]]","v":{"v":4034,"d":"€4,034"}},{"$f":"Wohnen[[#Totals],[Differenz]]+Transport[[#Totals],[Differenz]]+Versicherung[[#Totals],[Differenz]]+Lebensmittel[[#Totals],[Differenz]]+Kinder[[#Totals],[Differenz]]+Rechtliches[[#Totals],[Differenz]]+Ersparnisse[[#Totals],[Differenz]]+Kredite[[#Totals],[Differenz]]+Unterhaltung[[#Totals],[Differenz]]+Steuern[[#Totals],[Differenz]]+Persönlicher_Bedarf[[#Totals],[Differenz]]+Haustiere[[#Totals],[Differenz]]+Geschenke[[#Totals],[Differenz]]","v":{"v":-93,"d":"(€93)"}},null,"Einnahmen 1",{"v":1500,"d":"€1,500"}]
[{"$nulls":6},"Einnahmen 2",{"v":1200,"d":"€1,200"}]
[null,"Wohnen","Geplante Kosten","Ist-Kosten","Differenz",null,"Nebeneinkommen",{"v":300,"d":"€300"}]
[null,"Zweite Ratenzahlung oder Miete",{"v":0,"d":"€0"},{"v":0,"d":"€0"},{"$f":"Wohnen[Geplante Kosten]-Wohnen[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Gesamte Monatseinnahmen",{"$f":"SUM(H4:H6)","v":{"v":3000,"d":"€3,000"}}]
[null,"Betriebsmittel",{"v":0,"d":"€0"},{"v":0,"d":"€0"},{"$f":"Wohnen[Geplante Kosten]-Wohnen[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Sonstiges",{"v":0,"d":"€0"},{"v":0,"d":"€0"},{"$f":"Wohnen[Geplante Kosten]-Wohnen[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Tatsächliche Monatseinnahmen",{"$nulls":3},"  "]
[null,"Wasser und Abwasser",{"v":8,"d":"€8"},{"v":8,"d":"€8"},{"$f":"Wohnen[Geplante Kosten]-Wohnen[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Einnahmen 1",{"v":4000,"d":"€4,000"}]
[null,"Abfallbeseitigung",{"v":10,"d":"€10"},{"v":10,"d":"€10"},{"$f":"Wohnen[Geplante Kosten]-Wohnen[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Einnahmen 2",{"v":1200,"d":"€1,200"}]
[null,"Wartung und Reparaturen",{"v":23,"d":"€23"},{"v":23,"d":"€23"},{"$f":"Wohnen[Geplante Kosten]-Wohnen[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Nebeneinkommen",{"v":300,"d":"€300"}]
[null,"Gas",{"v":22,"d":"€22"},{"v":35,"d":"€35"},{"$f":"Wohnen[Geplante Kosten]-Wohnen[Ist-Kosten]","v":{"v":-13,"d":"-€13"}},null,"Gesamte Monatseinnahmen",{"$f":"SUM(H10:H12)","v":{"v":5500,"d":"€5,500"}}]
[null,"Kabel",{"v":34,"d":"€34"},{"v":34,"d":"€34"},{"$f":"Wohnen[Geplante Kosten]-Wohnen[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Telefon",{"v":120,"d":"€120"},{"v":120,"d":"€120"},{"$f":"Wohnen[Geplante Kosten]-Wohnen[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Geplante Bilanz\n",{"$f":"SUM(H7-C4)","v":{"v":-941,"d":"(€941)"}}]
[null,"Strom",{"v":44,"d":"€44"},{"v":44,"d":"€44"},{"$f":"Wohnen[Geplante Kosten]-Wohnen[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Tatsächliche Bilanz",{"$f":"SUM(H13-D4)","v":{"v":1466,"d":"€1,466"}}]
[null,"Ratenzahlung oder Miete",{"v":1100,"d":"€1,100"},{"v":1100,"d":"€1,100"},{"$f":"Wohnen[Geplante Kosten]-Wohnen[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Differenz",{"$f":"SUM(H16-H15)","v":{"v":2407,"d":"€2,407"}}]
[null,"Gesamt",{"$f":"SUBTOTAL(109,Wohnen[Geplante Kosten])","v":{"v":1361,"d":"€1,361"}},{"$f":"SUBTOTAL(109,Wohnen[Ist-Kosten])","v":{"v":1374,"d":"€1,374"}},{"$f":"SUBTOTAL(109,Wohnen[Differenz])","v":{"v":-13,"d":"(€13)"}}]
[]
[null,"Transport","Geplante Kosten","Ist-Kosten","Differenz",null,"Unterhaltung","Geplante Kosten","Ist-Kosten","Differenz"]
[null,"Zahlungen für Fahrzeug 1",{"v":350,"d":"€350"},{"v":350,"d":"€350"},{"$f":"Transport[Geplante Kosten]-Transport[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Video/DVD",null,null,{"$f":"Unterhaltung[Geplante Kosten]-Unterhaltung[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Zahlungen für Fahrzeug 2",{"v":200,"d":"€200"},{"v":200,"d":"€200"},{"$f":"Transport[Geplante Kosten]-Transport[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"CDs",null,null,{"$f":"Unterhaltung[Geplante Kosten]-Unterhaltung[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Bus/Taxi",{"v":100,"d":"€100"},{"v":100,"d":"€100"},{"$f":"Transport[Geplante Kosten]-Transport[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Kino",{"v":50,"d":"€50"},{"v":50,"d":"€50"},{"$f":"Unterhaltung[Geplante Kosten]-Unterhaltung[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Benzin",{"v":60,"d":"€60"},{"v":60,"d":"€60"},{"$f":"Transport[Geplante Kosten]-Transport[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Konzerte",{"v":300,"d":"€300"},{"v":300,"d":"€300"},{"$f":"Unterhaltung[Geplante Kosten]-Unterhaltung[Ist-Kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Wohnen",1300]
[null,"Versicherung",{"v":50,"d":"€50"},{"v":50,"d":"€50"},{"$f":"Transport[Geplante Kosten]-Transport[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Sportereignisse",null,null,{"$f":"Unterhaltung[Geplante Kosten]-Unterhaltung[Ist-Kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Transport",800]
[null,"Wartung",{"v":20,"d":"€20"},{"v":0,"d":"€0"},{"$f":"Transport[Geplante Kosten]-Transport[Ist-Kosten]","v":{"v":20,"d":"€20"}},null,"Theater",{"v":100,"d":"€100"},{"v":100,"d":"€100"},{"$f":"Unterhaltung[Geplante Kosten]-Unterhaltung[Ist-Kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Versicherung",500]
[null,"Lizenzen",null,null,{"$f":"Transport[Geplante Kosten]-Transport[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Sonstiges",null,null,{"$f":"Unterhaltung[Geplante Kosten]-Unterhaltung[Ist-Kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Lebensmittel",700]
[null,"Sonstiges",null,null,{"$f":"Transport[Geplante Kosten]-Transport[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Gesamt",{"$f":"SUBTOTAL(109,Unterhaltung[Geplante Kosten])","v":{"v":450,"d":"€450"}},{"$f":"SUBTOTAL(109,Unterhaltung[Ist-Kosten])","v":{"v":450,"d":"€450"}},{"$f":"SUBTOTAL(109,Unterhaltung[Differenz])","v":{"v":0,"d":"€0"}},{"$nulls":5},"Kinder",500]
[null,"Gesamt",{"$f":"SUBTOTAL(109,Transport[Geplante Kosten])","v":{"v":780,"d":"€780"}},{"$f":"SUBTOTAL(109,Transport[Ist-Kosten])","v":{"v":760,"d":"€760"}},{"$f":"SUBTOTAL(109,Transport[Differenz])","v":{"v":20,"d":"€20"}},{"$nulls":10},"Unterhaltung",500]
[{"$nulls":6},"Geschenke und Spenden","Geplante Kosten","Ist-Kosten","Differenz",{"$nulls":5},"Geschenke",400]
[null,"Versicherung","Geplante Kosten","Ist-Kosten","Differenz",null,"Spenden 1",null,null,{"$f":"Geschenke[Geplante Kosten]-Geschenke[Ist-Kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Haustiere",800]
[null,"Hausrat",null,null,{"$f":"Versicherung[Geplante Kosten]-Versicherung[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Spenden 2",null,null,{"$f":"Geschenke[Geplante Kosten]-Geschenke[Ist-Kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Persönlicher Bedarf",200]
[null,"Krankenversicherung",{"v":50,"d":"€50"},{"v":50,"d":"€50"},{"$f":"Versicherung[Geplante Kosten]-Versicherung[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Spenden 3",null,null,{"$f":"Geschenke[Geplante Kosten]-Geschenke[Ist-Kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Ersparnisse",500]
[null,"Lebensversicherung",null,null,{"$f":"Versicherung[Geplante Kosten]-Versicherung[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Gesamt",{"$f":"SUBTOTAL(109,Geschenke[Geplante Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Geschenke[Ist-Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Geschenke[Differenz])","v":{"v":0,"d":"€0"}}]
[null,"Sonstiges",null,null,{"$f":"Versicherung[Geplante Kosten]-Versicherung[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Gesamt",{"$f":"SUBTOTAL(109,Versicherung[Geplante Kosten])","v":{"v":50,"d":"€50"}},{"$f":"SUBTOTAL(109,Versicherung[Ist-Kosten])","v":{"v":50,"d":"€50"}},{"$f":"SUBTOTAL(109,Versicherung[Differenz])","v":{"v":0,"d":"€0"}},null,"Haustiere","Geplante Kosten","Ist-Kosten","Differenz"]
[{"$nulls":6},"Lebensmittel",null,null,{"$f":"Haustiere[Geplante Kosten]-Haustiere[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Lebensmittel","Geplante Kosten","Ist-Kosten","Differenz",null,"Medikamente",null,null,{"$f":"Haustiere[Geplante Kosten]-Haustiere[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Gemischtwaren",{"v":200,"d":"€200"},{"v":300,"d":"€300"},{"$f":"Lebensmittel[Geplante Kosten]-Lebensmittel[Ist-Kosten]","v":{"v":-100,"d":"-€100"}},null,"Pflege",null,null,{"$f":"Haustiere[Geplante Kosten]-Haustiere[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Restaurantbesuche",{"v":500,"d":"€500"},{"v":200,"d":"€200"},{"$f":"Lebensmittel[Geplante Kosten]-Lebensmittel[Ist-Kosten]","v":{"v":300,"d":"€300"}},null,"Spielsachen",null,null,{"$f":"Haustiere[Geplante Kosten]-Haustiere[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Sonstiges",null,null,{"$f":"Lebensmittel[Geplante Kosten]-Lebensmittel[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Sonstiges",null,null,{"$f":"Haustiere[Geplante Kosten]-Haustiere[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Gesamt",{"$f":"SUBTOTAL(109,Lebensmittel[Geplante Kosten])","v":{"v":700,"d":"€700"}},{"$f":"SUBTOTAL(109,Lebensmittel[Ist-Kosten])","v":{"v":500,"d":"€500"}},{"$f":"SUBTOTAL(109,Lebensmittel[Differenz])","v":{"v":200,"d":"€200"}},null,"Gesamt",{"$f":"SUBTOTAL(109,Haustiere[Geplante Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Haustiere[Ist-Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Haustiere[Differenz])","v":{"v":0,"d":"€0"}}]
[]
[null,"Kinder","Geplante Kosten","Ist-Kosten","Differenz",null,"Persönlicher Bedarf","Geplante Kosten","Ist-Kosten","Differenz"]
[null,"Medikamente",null,null,{"$f":"Kinder[Geplante Kosten]-Kinder[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Medikamente",null,null,{"$f":"Persönlicher_Bedarf[Geplante Kosten]-Persönlicher_Bedarf[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Kleidung",{"v":200,"d":"€200"},{"v":200,"d":"€200"},{"$f":"Kinder[Geplante Kosten]-Kinder[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Frisör/Nagelpflege",null,null,{"$f":"Persönlicher_Bedarf[Geplante Kosten]-Persönlicher_Bedarf[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Schulgeld",null,null,{"$f":"Kinder[Geplante Kosten]-Kinder[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Kleidung",{"v":100,"d":"€100"},{"v":400,"d":"€400"},{"$f":"Persönlicher_Bedarf[Geplante Kosten]-Persönlicher_Bedarf[Ist-Kosten]","v":{"v":-300,"d":"-€300"}}]
[null,"Unterrichtsmaterialien",{"v":200,"d":"€200"},{"v":200,"d":"€200"},{"$f":"Kinder[Geplante Kosten]-Kinder[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Textilreinigung",null,null,{"$f":"Persönlicher_Bedarf[Geplante Kosten]-Persönlicher_Bedarf[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Organisationsabgaben oder -gebühren",null,null,{"$f":"Kinder[Geplante Kosten]-Kinder[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Sportstudio",null,null,{"$f":"Persönlicher_Bedarf[Geplante Kosten]-Persönlicher_Bedarf[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Verpflegungsgeld",{"v":100,"d":"€100"},{"v":100,"d":"€100"},{"$f":"Kinder[Geplante Kosten]-Kinder[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Organisationsabgaben oder -gebühren",null,null,{"$f":"Persönlicher_Bedarf[Geplante Kosten]-Persönlicher_Bedarf[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Betreuung",null,null,{"$f":"Kinder[Geplante Kosten]-Kinder[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Sonstiges",null,null,{"$f":"Persönlicher_Bedarf[Geplante Kosten]-Persönlicher_Bedarf[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Spiele/Spielsachen",null,null,{"$f":"Kinder[Geplante Kosten]-Kinder[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Gesamt",{"$f":"SUBTOTAL(109,Persönlicher_Bedarf[Geplante Kosten])","v":{"v":100,"d":"€100"}},{"$f":"SUBTOTAL(109,Persönlicher_Bedarf[Ist-Kosten])","v":{"v":400,"d":"€400"}},{"$f":"SUBTOTAL(109,Persönlicher_Bedarf[Differenz])","v":{"v":-300,"d":"(€300)"}}]
[null,"Sonstiges",null,null,{"$f":"Kinder[Geplante Kosten]-Kinder[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Gesamt",{"$f":"SUBTOTAL(109,Kinder[Geplante Kosten])","v":{"v":500,"d":"€500"}},{"$f":"SUBTOTAL(109,Kinder[Ist-Kosten])","v":{"v":500,"d":"€500"}},{"$f":"SUBTOTAL(109,Kinder[Differenz])","v":{"v":0,"d":"€0"}},null,"Kredite","Geplante Kosten","Ist-Kosten","Differenz"]
[{"$nulls":6},"Persönliche",null,null,{"$f":"Kredite[Geplante Kosten]-Kredite[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Rechtliches","Geplante Kosten","Ist-Kosten","Differenz",null,"Studentenkredit",null,null,{"$f":"Kredite[Geplante Kosten]-Kredite[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Rechtsanwalt",null,null,{"$f":"Rechtliches[Geplante Kosten]-Rechtliches[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Kreditkarte",null,null,{"$f":"Kredite[Geplante Kosten]-Kredite[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Unterhaltszahlungen",null,null,{"$f":"Rechtliches[Geplante Kosten]-Rechtliches[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Kreditkarte",null,null,{"$f":"Kredite[Geplante Kosten]-Kredite[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Zahlungen",null,null,{"$f":"Rechtliches[Geplante Kosten]-Rechtliches[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Kreditkarte",null,null,{"$f":"Kredite[Geplante Kosten]-Kredite[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Sonstiges",null,null,{"$f":"Rechtliches[Geplante Kosten]-Rechtliches[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Sonstiges",null,null,{"$f":"Kredite[Geplante Kosten]-Kredite[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Gesamt",{"$f":"SUBTOTAL(109,Rechtliches[Geplante Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Rechtliches[Ist-Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Rechtliches[Differenz])","v":{"v":0,"d":"€0"}},null,"Gesamt",{"$f":"SUBTOTAL(109,Kredite[Geplante Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Kredite[Ist-Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Kredite[Differenz])","v":{"v":0,"d":"€0"}}]
[]
[null,"Ersparnisse/Investitionen","Geplante Kosten","Ist-Kosten","Differenz",null,"Steuern","Geplante Kosten","Ist-Kosten","Differenz"]
[null,"Rentenkonto",null,null,{"$f":"Ersparnisse[Geplante Kosten]-Ersparnisse[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Bundessteuer",null,null,{"$f":"Steuern[Geplante Kosten]-Steuern[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Anlagenkonto",null,null,{"$f":"Ersparnisse[Geplante Kosten]-Ersparnisse[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Staatsabgaben",null,null,{"$f":"Steuern[Geplante Kosten]-Steuern[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Hochschule",null,null,{"$f":"Ersparnisse[Geplante Kosten]-Ersparnisse[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Kommunale Abgaben",null,null,{"$f":"Steuern[Geplante Kosten]-Steuern[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Sonstiges",null,null,{"$f":"Ersparnisse[Geplante Kosten]-Ersparnisse[Ist-Kosten]","v":{"v":0,"d":"€0"}},null,"Sonstiges",null,null,{"$f":"Steuern[Geplante Kosten]-Steuern[Ist-Kosten]","v":{"v":0,"d":"€0"}}]
[null,"Gesamt",{"$f":"SUBTOTAL(109,Ersparnisse[Geplante Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Ersparnisse[Ist-Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Ersparnisse[Differenz])","v":{"v":0,"d":"€0"}},null,"Gesamt",{"$f":"SUBTOTAL(109,Steuern[Geplante Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Steuern[Ist-Kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Steuern[Differenz])","v":{"v":0,"d":"€0"}}]