{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Zusammenfassung","Monatliche Einkünfte","Monatliche Ausgaben"],"not_rendered":{"charts":1,"images":1,"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Zusammenfassung","index":0,"n_rows":8,"n_cols":5,"rows_kept":8,"merged":[[0,1,0,4],[1,1,1,4],[3,1,3,3],[5,1,5,4]]}
[null,"Einfaches monatliches Budget"]
[null,"PROZENTSATZ DER AUSGEGEBENEN EINKÜNFTE"]
[]
[null,{"$f":"SummeMonatlicheAusgaben","v":{"v":2336,"d":"233600.00%"}},null,null,{"$f":"SummeMonatlicheAusgaben/SummeMonatlicheEinkünfte","v":{"v":0.6229333333333333,"d":"62%"}}]
[]
[null,"ZUSAMMENFASSUNG"]
[null,"GESAMTBETRAG DER MONATLICHEN EINKÜNFTE","GESAMTBETRAG 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":7,"n_cols":3,"rows_kept":7,"merged":[[1,1,1,2],[2,1,2,2]]}
[]
[null,{"$f":"Zusammenfassung!B1","v":"Einfaches monatliches Budget"}]
[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,"Sonstiges",{"v":250,"d":"250.00 €"}]

{"sheet":"Monatliche Ausgaben","index":2,"n_rows":17,"n_cols":3,"rows_kept":17,"merged":[[1,1,1,2],[2,1,2,2]]}
[]
[null,{"$f":"Zusammenfassung!B1","v":"Einfaches monatliches Budget"}]
[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 €"}]