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

{"sheet":"Zusammenfassung","index":0,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[2,1,2,3]]}
[null,"Einfaches Monatsbudget"]
[null,"Ausgegebener Prozentsatz der Einkünfte"]
[null,{"$f":"SummeMonatlicheAusgaben","v":2336},null,null,{"$f":"SummeMonatlicheAusgaben/SummeMonatlicheEinkünfte","v":{"v":0.6229333333333333,"d":"62%"}}]
[]
[null,"ZUSAMMENFASSUNG"]
[null,"Summe der monatlichen Einkünfte","Summe der monatlichen Ausgaben","Saldo"]
[null,{"$f":"SummeMonatlicheEinkünfte","v":{"v":3750,"d":"3,750 €"}},{"$f":"SummeMonatlicheAusgaben","v":{"v":2336,"d":"2,336 €"}},{"$f":"SummeMonatlicheEinkünfte-SummeMonatlicheAusgaben","v":{"v":1414,"d":"1,414 €"}}]

{"sheet":"Monatliche Einkünfte","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"Budgettitel","v":"Einfaches Monatsbudget"}]
[null,"MONATLICHE EINKÜNFTE"]
[null,"Posten","Betrag"]
[null,"Einnahmen 1",{"v":2500,"d":"2,500.00 €"}]
[null,"Einnahmen 2",{"v":1000,"d":"1,000.00 €"}]
[null,"Sonstige",{"v":250,"d":"250.00 €"}]

{"sheet":"Monatsausgaben","index":2,"n_rows":16,"n_cols":3,"rows_kept":16}
[null,{"$f":"Budgettitel","v":"Einfaches Monatsbudget"}]
[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 €"}]