{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Zusammenfassung","Ausgabe"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Zusammenfassung","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Persönliches Budget"]
[null,null,"Jan","Feb","März","April","Mai","Juni","Juli","Aug","Sep","Okt","Nov","Dez","Jahr"]
[null,"Ausgaben gesamt",{"$f":"Ausgaben[[#Totals],[Jan]]","v":{"v":0,"d":"0 €"}},{"$f":"Ausgaben[[#Totals],[Feb]]","v":{"v":0,"d":"0 €"}},{"$f":"Ausgaben[[#Totals],[März]]","v":{"v":0,"d":"0 €"}},{"$f":"Ausgaben[[#Totals],[April]]","v":{"v":0,"d":"0 €"}},{"$f":"Ausgaben[[#Totals],[Mai]]","v":{"v":0,"d":"0 €"}},{"$f":"Ausgaben[[#Totals],[Juni]]","v":{"v":0,"d":"0 €"}},{"$f":"Ausgaben[[#Totals],[Juli]]","v":{"v":0,"d":"0 €"}},{"$f":"Ausgaben[[#Totals],[Aug]]","v":{"v":0,"d":"0 €"}},{"$f":"Ausgaben[[#Totals],[Sep]]","v":{"v":0,"d":"0 €"}},{"$f":"Ausgaben[[#Totals],[Okt]]","v":{"v":0,"d":"0 €"}},{"$f":"Ausgaben[[#Totals],[Nov]]","v":{"v":0,"d":"0 €"}},{"$f":"Ausgaben[[#Totals],[Dez]]","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"0 €"}}]
[null,"Bar Soll/Haben",{"$f":"SUM(Einkünfte[[#Totals],[Jan]]-C3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Einkünfte[[#Totals],[Feb]]-D3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Einkünfte[[#Totals],[März]]-E3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Einkünfte[[#Totals],[April]]-F3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Einkünfte[[#Totals],[Mai]]-G3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Einkünfte[[#Totals],[Juni]]-H3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Einkünfte[[#Totals],[Juli]]-I3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Einkünfte[[#Totals],[Aug]]-J3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Einkünfte[[#Totals],[Sep]]-K3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Einkünfte[[#Totals],[Okt]]-L3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Einkünfte[[#Totals],[Nov]]-M3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(Einkünfte[[#Totals],[Dez]]-N3)","v":{"v":0,"d":"0 €"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"0 €"}}]
[null,"Einkünfte"]
[null,"Kategorie","Jan","Feb","März","April","Mai","Juni","Juli","Aug","Sep","Okt","Nov","Dez","Jahr"]
[null,"Gehälter",{"$nulls":12},{"$f":"SUM(Einkünfte[[#This Row],[Jan]:[Dez]])","v":{"v":0,"d":"0 €"}}]
[null,"Zinsen/Dividenden",{"$nulls":12},{"$f":"SUM(Einkünfte[[#This Row],[Jan]:[Dez]])","v":{"v":0,"d":"0 €"}}]
[null,"Verschiedenes",{"$nulls":12},{"$f":"SUM(Einkünfte[[#This Row],[Jan]:[Dez]])","v":{"v":0,"d":"0 €"}}]
[null,"Ergebnis",{"$f":"SUBTOTAL(109,Einkünfte[Jan])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Feb])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[März])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[April])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Mai])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Juni])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Juli])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Aug])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Sep])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Okt])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Nov])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Dez])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Jahr])","v":{"v":0,"d":"0 €"}}]

{"sheet":"Ausgabe","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Persönliches Budget"]
[null,"Ausgaben"]
[null,"Kategorie","Unterkategorie","Jan","Feb","März","April","Mai","Juni","Juli","Aug","Sep","Okt","Nov","Dez","Jahr"]
[null,"Wohnen","Hypothek/Miete",{"$nulls":12},{"$f":"SUM(Ausgabe!$D4:$O4)","v":{"v":0,"d":"0 €"}}]
[null,"Lebensunterhalt","Lebensmittel ",{"$nulls":12},{"$f":"SUM(Ausgabe!$D5:$O5)","v":{"v":0,"d":"0 €"}}]
[null,"Verkehrskosten","Gas/Kraftstoff",{"$nulls":12},{"$f":"SUM(Ausgabe!$D6:$O6)","v":{"v":0,"d":"0 €"}}]
[null,"Unterhaltung","Kabel-TV",{"$nulls":12},{"$f":"SUM(Ausgabe!$D7:$O7)","v":{"v":0,"d":"0 €"}}]
[null,"Gesundheit","Zahlungen Fitnesscenter",{"$nulls":12},{"$f":"SUM(Ausgabe!$D8:$O8)","v":{"v":0,"d":"0 €"}}]
[null,"Urlaub","Flugpreis",{"$nulls":12},{"$f":"SUM(Ausgabe!$D9:$O9)","v":{"v":0,"d":"0 €"}}]
[null,"Erholung","Fitness-Studio",{"$nulls":12},{"$f":"SUM(Ausgabe!$D10:$O10)","v":{"v":0,"d":"0 €"}}]
[null,"Abgaben/Abonnements","Zeitschriften",{"$nulls":12},{"$f":"SUM(Ausgabe!$D11:$O11)","v":{"v":0,"d":"0 €"}}]
[null,"Ergebnis",null,{"$f":"SUBTOTAL(109,Ausgaben[Jan])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Feb])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[März])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[April])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Mai])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Juni])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Juli])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Aug])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Sep])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Okt])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Nov])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Dez])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Jahr])","v":{"v":0,"d":"0 €"}}]