{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Persönliche Ausgabenüberwachung","Monatliche Zusammenfassung","Diagrammdaten"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Persönliche Ausgabenüberwachung","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"merged":[[8,3,8,6],[18,1,19,1],[20,1,22,1]]}
[null,"Persönliche Ausgabenüberwachung"]
[]
[{"$nulls":3},"Zusammenfassung der Barausgaben"]
[{"$nulls":3},"Konto","Anfangsbarvermögen","Ausgaben gesamt","Verbleibendes Barvermögen"]
[{"$nulls":3},"Girokonto",{"v":3000,"d":"3000.00"},{"$f":"SUMIF('Persönliche Ausgabenüberwachung'!$G$12:$G$22,\"=\" &BargeldÜbersichtTabelle[[#This Row],[Konto]],'Persönliche Ausgabenüberwachung'!$F$12:$F$22)","v":{"v":428,"d":"428.00"}},{"$f":"BargeldÜbersichtTabelle[[#This Row],[Anfangsbarvermögen]]-BargeldÜbersichtTabelle[[#This Row],[Ausgaben gesamt]]","v":{"v":2572,"d":"2572.00"}}]
[{"$nulls":3},"Sparkonto",{"v":500,"d":"500.00"},{"$f":"SUMIF('Persönliche Ausgabenüberwachung'!$G$12:$G$22,\"=\" &BargeldÜbersichtTabelle[[#This Row],[Konto]],'Persönliche Ausgabenüberwachung'!$F$12:$F$22)","v":{"v":450,"d":"450.00"}},{"$f":"BargeldÜbersichtTabelle[[#This Row],[Anfangsbarvermögen]]-BargeldÜbersichtTabelle[[#This Row],[Ausgaben gesamt]]","v":{"v":50,"d":"50.00"}}]
[{"$nulls":3},"Sonstige",{"v":200,"d":"200.00"},{"$f":"SUMIF('Persönliche Ausgabenüberwachung'!$G$12:$G$22,\"=\" &BargeldÜbersichtTabelle[[#This Row],[Konto]],'Persönliche Ausgabenüberwachung'!$F$12:$F$22)","v":{"v":30,"d":"30.00"}},{"$f":"BargeldÜbersichtTabelle[[#This Row],[Anfangsbarvermögen]]-BargeldÜbersichtTabelle[[#This Row],[Ausgaben gesamt]]","v":{"v":170,"d":"170.00"}}]
[{"$nulls":3},"Summe",{"$f":"SUBTOTAL(109,BargeldÜbersichtTabelle[Anfangsbarvermögen])","v":{"v":3700,"d":"3700.00"}},{"$f":"SUBTOTAL(109,BargeldÜbersichtTabelle[Ausgaben gesamt])","v":{"v":908,"d":"908.00"}},{"$f":"SUBTOTAL(109,BargeldÜbersichtTabelle[Verbleibendes Barvermögen])","v":{"v":2792,"d":"2792.00"}}]
[]
[{"$nulls":3},"Barausgaben"]
[{"$nulls":3},"Datum","Beschreibung","Betrag","Konto"]
[{"$nulls":3},"2012-01-04","Abhebungen am Geldautomaten",{"v":40,"d":"40.00"},"Girokonto"]
[{"$nulls":3},"2012-01-05","Mittagessen",{"v":5,"d":"5.00"},"Girokonto"]
[{"$nulls":3},"2012-01-06","KFZ",{"v":230,"d":"230.00"},"Sparkonto"]
[{"$nulls":3},"2012-02-03","Strom",{"v":70,"d":"70.00"},"Girokonto"]
[{"$nulls":3},"2012-02-07","Abendessen",{"v":53,"d":"53.00"},"Girokonto"]
[{"$nulls":3},"2012-03-01","Barabhebungen",{"v":100,"d":"100.00"},"Sparkonto"]
[{"$nulls":3},"2012-03-06","KFZ",{"v":230,"d":"230.00"},"Girokonto"]
[null,"Verbleibendes Barvermögen:",null,"2012-04-06","Strom",{"v":70,"d":"70.00"},"Sparkonto"]
[{"$nulls":3},"2012-04-20","Abhebungen am Geldautomaten",{"v":30,"d":"30.00"},"Girokonto"]
[null,{"$f":"BargeldÜbersichtTabelle[[#Totals],[Verbleibendes Barvermögen]]/BargeldÜbersichtTabelle[[#Totals],[Anfangsbarvermögen]]","v":{"v":0.7545945945945945,"d":"75%"}},null,"2012-05-03","Abhebungen am Geldautomaten",{"v":50,"d":"50.00"},"Sparkonto"]
[{"$nulls":3},"2012-05-10","Abhebungen am Geldautomaten",{"v":30,"d":"30.00"},"Sonstige"]

{"sheet":"Monatliche Zusammenfassung","index":1,"n_rows":26,"n_cols":6,"rows_kept":26}
[null,"Monatliche Zusammenfassung"]
[null,"Kontozusammenfassung"]
{"$rows_empty":13}
[null,"Ausgabenzusammenfassung"]
[null,"Details"]
[null,null,"Girokonto","Sparkonto","Sonstige","Gesamtergebnis"]
[null,"Jan",{"v":45,"d":"45.00"},{"v":230,"d":"230.00"},null,{"v":275,"d":"275.00"}]
[null,"Feb",{"v":123,"d":"123.00"},null,null,{"v":123,"d":"123.00"}]
[null,"Mar",{"v":230,"d":"230.00"},{"v":100,"d":"100.00"},null,{"v":330,"d":"330.00"}]
[null,"KFZ",{"v":230,"d":"230.00"},null,null,{"v":230,"d":"230.00"}]
[null,"Barabhebungen",null,{"v":100,"d":"100.00"},null,{"v":100,"d":"100.00"}]
[null,"Apr",{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},null,{"v":100,"d":"100.00"}]
[null,"May",null,{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":80,"d":"80.00"}]
[null,"Gesamtergebnis",{"v":428,"d":"428.00"},{"v":450,"d":"450.00"},{"v":30,"d":"30.00"},{"v":908,"d":"908.00"}]

{"sheet":"Diagrammdaten","index":2,"n_rows":10,"n_cols":6,"rows_kept":10}
[null,"PivotChart-Daten"]
[null,"Diese PivotTable ist die Datenquelle für das PivotChart 'Kontozusammenfassung' auf dem Arbeitsblatt 'Monatliche Zusammenfassung'"]
[null,"Summe von Betrag","Spaltenbeschriftungen"]
[null,"Zeilenbeschriftungen","Girokonto","Sparkonto","Sonstige","Gesamtergebnis"]
[null,"Jan",{"v":45,"d":"45.00"},{"v":230,"d":"230.00"},null,{"v":275,"d":"275.00"}]
[null,"Feb",{"v":123,"d":"123.00"},null,null,{"v":123,"d":"123.00"}]
[null,"Mar",{"v":230,"d":"230.00"},{"v":100,"d":"100.00"},null,{"v":330,"d":"330.00"}]
[null,"Apr",{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},null,{"v":100,"d":"100.00"}]
[null,"May",null,{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":80,"d":"80.00"}]
[null,"Gesamtergebnis",{"v":428,"d":"428.00"},{"v":450,"d":"450.00"},{"v":30,"d":"30.00"},{"v":908,"d":"908.00"}]