{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Cashflow","Monatliches Einkommen","Monatliche Ausgaben","Diagrammdaten"],"not_rendered":{"charts":1,"images":2,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Cashflow","index":0,"n_rows":11,"n_cols":5,"rows_kept":11}
[]
[null,"Torres Familie | Februar 2023"]
[null,"HAUSHALTSBUDGET"]
[]
[null,"Cashflowanalyse"]
[]
[]
[null,"Haushaltsbudget","Erwartet","Tatsächlich","Abweichung"]
[null,"Gesamteinnahmen",{"$f":"Einkünfte[[#Totals],[Erwartet]]","v":{"v":5700,"d":"5,700 €"}},{"$f":"Einkünfte[[#Totals],[Tatsächlich]]","v":{"v":6000,"d":"6,000 €"}},{"$f":"CashFlow[[#This Row],[Tatsächlich]]-CashFlow[[#This Row],[Erwartet]]","v":{"v":300,"d":"300 €"}}]
[null,"Ausgaben gesamt",{"$f":"Ausgaben[[#Totals],[Erwartet]]","v":{"v":3603,"d":"3,603 €"}},{"$f":"Ausgaben[[#Totals],[Tatsächlich]]","v":{"v":3655,"d":"3,655 €"}},{"$f":"CashFlow[[#This Row],[Erwartet]]-CashFlow[[#This Row],[Tatsächlich]]","v":{"v":-52,"d":"-52 €"}}]
[null,"Barbestand gesamt",{"$f":"C9-C10","v":{"v":2097,"d":"2,097 €"}},{"$f":"D9-D10","v":{"v":2345,"d":"2,345 €"}},{"$f":"SUBTOTAL(109,CashFlow[Abweichung])","v":{"v":248,"d":"248 €"}}]

{"sheet":"Monatliches Einkommen","index":1,"n_rows":9,"n_cols":6,"rows_kept":9,"merged":[[1,1,1,3],[2,1,2,4]]}
[{"$nulls":5}," "]
[null,"Torres Familie | Februar 2023"]
[null,"MONATLICHES EINKOMMEN"]
[]
[null," Monatliches Einkommen","Erwartet","Tatsächlich","Abweichung"]
[null,"Einkünfte 1",{"v":4000,"d":"4,000.00 €"},{"v":4000,"d":"4,000.00 €"},{"$f":"Einkünfte[[#This Row],[Tatsächlich]]-Einkünfte[[#This Row],[Erwartet]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Einkünfte 2",{"v":1400,"d":"1,400.00 €"},{"v":1500,"d":"1,500.00 €"},{"$f":"Einkünfte[[#This Row],[Tatsächlich]]-Einkünfte[[#This Row],[Erwartet]]","v":{"v":100,"d":"100.00 €"}}]
[null,"Sonstige Einkünfte",{"v":300,"d":"300.00 €"},{"v":500,"d":"500.00 €"},{"$f":"Einkünfte[[#This Row],[Tatsächlich]]-Einkünfte[[#This Row],[Erwartet]]","v":{"v":200,"d":"200.00 €"}}]
[null,"Gesamteinnahmen",{"$f":"SUBTOTAL(109,Einkünfte[Erwartet])","v":{"v":5700,"d":"5,700.00 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Tatsächlich])","v":{"v":6000,"d":"6,000.00 €"}},{"$f":"SUBTOTAL(109,Einkünfte[Abweichung])","v":{"v":300,"d":"300.00 €"}}]

{"sheet":"Monatliche Ausgaben","index":2,"n_rows":26,"n_cols":6,"rows_kept":26,"merged":[[1,1,1,3],[2,1,2,4]]}
[{"$nulls":5}," "]
[null,"Torres Familie | Februar 2023"]
[null,"MONATLICHE AUSGABEN"]
[]
[null," Monatliche Ausgaben","Erwartet","Tatsächlich","Abweichung"]
[null,"Wohnen",{"v":1500,"d":"1,500.00 €"},{"v":1500,"d":"1,500.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Lebensmittel",{"v":250,"d":"250.00 €"},{"v":280,"d":"280.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":-30,"d":"-30.00 €"}}]
[null,"Telefon",{"v":38,"d":"38.00 €"},{"v":38,"d":"38.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Strom/Gas",{"v":65,"d":"65.00 €"},{"v":78,"d":"78.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":-13,"d":"-13.00 €"}}]
[null,"Wasser/Abwasser/Abfallentsorgung",{"v":25,"d":"25.00 €"},{"v":21,"d":"21.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":4,"d":"4.00 €"}}]
[null,"Kabel-TV",{"v":75,"d":"75.00 €"},{"v":83,"d":"83.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":-8,"d":"-8.00 €"}}]
[null,"Internet",{"v":60,"d":"60.00 €"},{"v":60,"d":"60.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Wartungen/Reparaturen",{"v":0,"d":"0.00 €"},{"v":60,"d":"60.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":-60,"d":"-60.00 €"}}]
[null,"Kinderbetreuung",{"v":180,"d":"180.00 €"},{"v":150,"d":"150.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":30,"d":"30.00 €"}}]
[null,"Unterrichtsgebühren",{"v":250,"d":"250.00 €"},{"v":250,"d":"250.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Haustiere",{"v":75,"d":"75.00 €"},{"v":80,"d":"80.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":-5,"d":"-5.00 €"}}]
[null,"Transport",{"v":280,"d":"280.00 €"},{"v":260,"d":"260.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":20,"d":"20.00 €"}}]
[null,"Körperpflege",{"v":75,"d":"75.00 €"},{"v":65,"d":"65.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":10,"d":"10.00 €"}}]
[null,"Versicherung",{"v":255,"d":"255.00 €"},{"v":255,"d":"255.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Kreditkarten",{"v":100,"d":"100.00 €"},{"v":100,"d":"100.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Kredite",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Steuern",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Geschenke/Spenden",{"v":150,"d":"150.00 €"},{"v":150,"d":"150.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Spareinlagen",{"v":225,"d":"225.00 €"},{"v":225,"d":"225.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Sonstiges",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"Ausgaben[[#This Row],[Erwartet]]-Ausgaben[[#This Row],[Tatsächlich]]","v":{"v":0,"d":"0.00 €"}}]
[null,"Ergebnis",{"$f":"SUBTOTAL(109,Ausgaben[Erwartet])","v":{"v":3603,"d":"3,603.00 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Tatsächlich])","v":{"v":3655,"d":"3,655.00 €"}},{"$f":"SUBTOTAL(109,Ausgaben[Abweichung])","v":{"v":-52,"d":"-52.00 €"}}]

{"sheet":"Diagrammdaten","index":3,"n_rows":7,"n_cols":4,"rows_kept":7,"hidden":true}
[]
[null,"Diagrammdaten"]
[]
[null,null,"Erwartet","Tatsächlich"]
[null,"Monatliches Einkommen",{"$f":"Einkünfte[[#Totals],[Erwartet]]","v":5700},{"$f":"Einkünfte[[#Totals],[Tatsächlich]]","v":6000}]
[null,"Monatliche Ausgaben",{"$f":"Ausgaben[[#Totals],[Erwartet]]","v":3603},{"$f":"Ausgaben[[#Totals],[Tatsächlich]]","v":3655}]
[null,"Cashflow",{"$f":"CashFlow[[#Totals],[Erwartet]]","v":2097},{"$f":"CashFlow[[#Totals],[Tatsächlich]]","v":2345}]