{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Zusammenfassung","Monatliche Einnahmen","Monatliche Ausgaben"],"not_rendered":{"charts":1,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"Zusammenfassung","index":0,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[6,1,6,2]]}
[{"$nulls":3},{"$f":"YEAR(TODAY())","v":2022}]
[null,"EINFACHES MONATSBUDGET"]
[null,"AUSGEGEBENER PROZENTSATZ DER EINKÜNFTE"]
[]
[null,{"$f":"SummeMonatlicheAusgaben","v":2336},{"$f":"SummeMonatlicheAusgaben/SummeMonatlicheEinkünfte","v":{"v":0.584,"d":"58%"}}]
[]
[null,"ZUSAMMENFASSUNG"]
[null,"Summe der monatlichen Einkünfte",{"$f":"SummeMonatlicheEinkünfte","v":{"v":4000,"d":"4,000.00 €"}}]
[null,"Summe der monatlichen Ausgaben",{"$f":"SummeMonatlicheAusgaben","v":{"v":2336,"d":"2,336.00 €"}}]
[]
[null,"SALDO",{"$f":"SummeMonatlicheEinkünfte-SummeMonatlicheAusgaben","v":{"v":1664,"d":"1,664.00 €"}}]

{"sheet":"Monatliche Einnahmen","index":1,"n_rows":7,"n_cols":3,"rows_kept":7,"merged":[[1,1,1,2]]}
[]
[null,"MONATLICHE EINKÜNFTE"]
[null,"Posten","Betrag"]
[null,"Einkünfte 1",{"v":2500,"d":"2,500.00 €"}]
[null,"Einkünfte 2",{"v":1000,"d":"1,000.00 €"}]
[null,"Einkünfte 3",{"v":250,"d":"250.00 €"}]
[null,"Sonstiges",{"v":250,"d":"250.00 €"}]

{"sheet":"Monatliche Ausgaben","index":2,"n_rows":16,"n_cols":3,"rows_kept":16,"merged":[[1,1,1,2]]}
[]
[null,"MONATLICHE AUSGABEN"]
[null,"Posten","Betrag"]
[null,"Miete/Hypothek",{"v":800,"d":"800.00 €"}]
[null,"Strom",{"v":120,"d":"120.00 €"}]
[null,"Gas",{"v":50,"d":"50.00 €"}]
[null,"Mobiltelefon",{"v":45,"d":"45.00 €"}]
[null,"Lebensmittel",{"v":500,"d":"500.00 €"}]
[null,"Rate für Kfz",{"v":273,"d":"273.00 €"}]
[null,"Kfz-Kosten",{"v":120,"d":"120.00 €"}]
[null,"Studienkredite",{"v":50,"d":"50.00 €"}]
[null,"Kreditkarten",{"v":100,"d":"100.00 €"}]
[null,"Autoversicherung",{"v":78,"d":"78.00 €"}]
[null,"Persönlicher Bedarf",{"v":50,"d":"50.00 €"}]
[null,"Unterhaltung",{"v":100,"d":"100.00 €"}]
[null,"Verschiedenes",{"v":50,"d":"50.00 €"}]