{"text_format":"3","workbook":"xlsx","n_sheets":14,"sheets":["Übersicht 2013","Januar","Februar","März","April","Mai","Juni","Juli","August","September","Oktober","November","Dezember","Ausgaben privat"],"not_rendered":{"charts":1},"read":"whole","date_system":"1904"}

{"sheet":"Übersicht 2013","index":0,"n_rows":15,"n_cols":7,"rows_kept":15,"merged":[[0,1,0,6],[15,1,32,6]]}
[null,"Übersicht 2013"]
[null,null,"Einnahmen","Ausgaben","Rest","Private Kosten","Endrest"]
[null,"Januar",{"$f":"Januar!E14","v":0},{"$f":"Januar!$E$36","v":0},{"$f":"C3-D3","v":0},{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"$f":"E3-F3","v":{"v":-1744,"d":"-1,744.00  €"}}]
[null,"Februar",{"$f":"Februar!E15","v":0},{"$f":"Februar!$E$39","v":0},0,{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"$f":"E4-F4","v":{"v":-1744,"d":"-1,744.00  €"}}]
[null,"März",{"$f":"März!E17","v":0},{"$f":"März!$E$42","v":0},0,{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"$f":"E5-F5","v":{"v":-1744,"d":"-1,744.00  €"}}]
[null,"April",{"$f":"April!E16","v":0},{"$f":"April!$E$37","v":0},0,{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"v":-1744,"d":"-1,744.00  €"}]
[null,"Mai",{"$f":"Mai!E16","v":0},{"$f":"Mai!$E$39","v":0},0,{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"v":-1744,"d":"-1,744.00  €"}]
[null,"Juni",{"$f":"Juni!E12","v":0},{"$f":"Juni!$E$32","v":0},0,{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"v":-1744,"d":"-1,744.00  €"}]
[null,"Juli",{"$f":"Juli!E17","v":0},{"$f":"Juli!$E$43","v":0},0,{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"v":-1744,"d":"-1,744.00  €"}]
[null,"August",{"$f":"August!E15","v":0},{"$f":"August!$E$38","v":0},0,{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"v":-1744,"d":"-1,744.00  €"}]
[null,"September",{"$f":"September!E15","v":0},{"$f":"September!$E$33","v":0},0,{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"v":-1744,"d":"-1,744.00  €"}]
[null,"Oktober",{"$f":"Oktober!E11","v":0},{"$f":"Oktober!$E$39","v":0},0,{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"v":-1744,"d":"-1,744.00  €"}]
[null,"November",{"$f":"November!E11","v":0},{"$f":"November!$E$35","v":0},0,{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"v":-1744,"d":"-1,744.00  €"}]
[null,"Dezember",{"$f":"Dezember!E13","v":0},{"$f":"Dezember!$E$36","v":0},0,{"$f":"'Ausgaben privat'!$B$14","v":{"v":1744,"d":"1,744.00 €"}},{"v":-1744,"d":"-1,744.00  €"}]
[null,"Summe:",{"$f":"SUM(C3:C14)","v":0},{"$f":"SUM(D3:D14)","v":0},{"$f":"SUM(E3:E14)","v":0},{"$f":"SUM(F3:F14)","v":{"v":20928,"d":"20,928.00 €"}},{"$f":"SUM(G3:G14)","v":{"v":-20928,"d":"-20,928.00  €"}}]

{"sheet":"Januar","index":1,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["Januar 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0},{"$f":"SUM(E5:E13)","v":0}]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"Februar","index":2,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["Februar 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0},{"$f":"SUM(E5:E13)","v":0}]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"März","index":3,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["März 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0},{"$f":"SUM(E5:E13)","v":0}]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"April","index":4,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["April 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0},{"$f":"SUM(E5:E13)","v":0}]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"Mai","index":5,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["Mai 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0}," -    €"]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"Juni","index":6,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["Juni 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0},{"$f":"SUM(E5:E13)","v":0}]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"Juli","index":7,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["Juli 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0},{"$f":"SUM(E5:E13)","v":0}]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"August","index":8,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["August 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0},{"$f":"SUM(E5:E13)","v":0}]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"September","index":9,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["September 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0},{"$f":"SUM(E5:E13)","v":0}]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"Oktober","index":10,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["Oktober 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0},{"$f":"SUM(E5:E13)","v":0}]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"November","index":11,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["November 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0},{"$f":"SUM(E5:E13)","v":0}]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"Dezember","index":12,"n_rows":36,"n_cols":6,"rows_kept":36,"merged":[[0,0,0,5],[2,0,2,4],[13,0,13,2],[16,0,16,5]]}
["Dezember 2013"]
[]
["Einnahmen"]
["Kunde","Leistung","Datum","MwSt.","Betrag (netto)"]
{"$rows_empty":9}
["Summe:",null,null,{"$f":"SUM(D5:D13)","v":0},{"$f":"SUM(E5:E13)","v":0}]
[]
[]
["Ausgaben"]
["Lieferant","Leistung","Datum","MwSt.","Betrag (netto)","Betrag (brutto)"]
{"$rows_empty":17}
[null,null,"Summe:",{"$f":"SUM(D19:D35)","v":0},{"$f":"SUM(E19:E35)","v":0},{"$f":"SUM(F19:F35)","v":0}]

{"sheet":"Ausgaben privat","index":13,"n_rows":14,"n_cols":2,"rows_kept":14,"merged":[[0,0,0,1],[16,0,16,1],[16,3,16,4]]}
["Ausgaben privat"]
["Miete",{"v":535,"d":"535.00 €"}]
["Telefon",{"v":30,"d":"30.00 €"}]
["Sport",{"v":69,"d":"69.00 €"}]
["LV1",{"v":85,"d":"85.00 €"}]
["AutoVersicherung",{"v":45,"d":"45.00 €"}]
["RentenFond 1",{"v":50,"d":"50.00 €"}]
["Goldfond",{"v":50,"d":"50.00 €"}]
["Sparen",{"v":50,"d":"50.00 €"}]
["KV",{"v":320,"d":"320.00 €"}]
["Haushaltskasse",{"v":400,"d":"400.00 €"}]
["Strom/Gas",{"v":110,"d":"110.00 €"}]
["Leben",0]
["Gesamt",{"$f":"SUM(B2:B13)","v":{"v":1744,"d":"1,744.00 €"}}]