{"text_format":"3","workbook":"xlsx","n_sheets":23,"sheets":["Kat. I","Kat. II","Jan.","Feb.","März","April","Mai","Juni","Juli","Aug.","Sept.","Okt.","Nov.","Dez.","Auszug","Statistik","Bilanz","Journal","Trennung","Steuerabschluss","Dialog1","Dialog2","Dialog3"],"not_rendered":{"charts":1,"macros":1,"defined_names":36},"unopened":[{"sheet":"Dialog1","index":20,"reason":"not_a_worksheet"},{"sheet":"Dialog2","index":21,"reason":"not_a_worksheet"},{"sheet":"Dialog3","index":22,"reason":"not_a_worksheet"}],"read":"whole","date_system":"1900"}

{"sheet":"Kat. I","index":0,"n_rows":780,"n_cols":29,"rows_kept":780}
["Einnahmen und Ausgaben nach Kategorien",{"$nulls":7},{"$f":"CONCATENATE(\"Januar \",$A$2)","v":"Januar "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen Januar \",$A$2)","v":"Kategoriengruppen Januar "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen Januar \",$A$2)","v":"Kategoriengruppen Januar "},{"$nulls":7},1,"Januar",false,true,false]
[null,2,1,{"$nulls":22},"Februar",false,true,false]
[{"$nulls":25},"März",false,true,false]
["Einnahmenkategorien",{"$nulls":4},"Ausgabenkategorien",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen",{"$nulls":6},"April",false,true,false]
[{"$nulls":25},"Mai",false,true,false]
["Kat.","G.","Beschreibung","CHF",null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},{"$nulls":16},"Juni",true,true,false]
[100,"A","Ladenverkauf",{"$f":"IF(C7=\"\",\"\",SUMIF(INDIRECT(\"Jan.!$D$15:$D$16000\"),A7,INDIRECT(\"Jan.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,200,"A","Maschinen und Geräte",{"$f":"IF(H7=\"\",\"\",SUMIF(INDIRECT(\"Jan.!$F$15:$F$16000\"),F7,INDIRECT(\"Jan.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",{"$nulls":6},"Juli",false,true,false]
[101,"A","Verkauf über Internet",{"$f":"IF(C8=\"\",\"\",SUMIF(INDIRECT(\"Jan.!$D$15:$D$16000\"),A8,INDIRECT(\"Jan.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,201,"A","Ladenmiete",{"$f":"IF(H8=\"\",\"\",SUMIF(INDIRECT(\"Jan.!$F$15:$F$16000\"),F8,INDIRECT(\"Jan.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Landwirtschaft",null,"Landwirtschaft",{"$nulls":11},"August",false,true,false]
[102,null,null,"",null,202,"A","Werbeausgaben",{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$7:$B$57,\"A\",$D$7:$D$57)","v":{"v":0,"d":"0.00"}},{"$f":"L9+N9","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$57,\"A\",$I$7:$I$57)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$7:$B$57,\"A\",$D$7:$D$57)","v":{"v":0,"d":"0.00"}},{"$f":"Q9+S9","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$57,\"A\",$I$7:$I$57)","v":{"v":0,"d":"0.00"}},{"$nulls":6},"September",false,true,false]
[103,null,null,"",null,203,"A","Löhne",{"v":0,"d":"0.00"},{"$nulls":16},"Oktober",false,true,false]
[104,null,null,"",null,204,null,null,"",{"$nulls":16},"November",false,true,false]
[105,null,null,"",null,205,null,null,"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",{"$nulls":6},"Dezember",false,true,false]
[106,null,null,"",null,206,null,null,"",null,null,"Privat",null,"Privat",{"$nulls":11},"Jahr",false,true,false]
[107,null,null,"",null,207,null,null,"",null,null,{"$f":"SUMIF($B$7:$B$57,\"B\",$D$7:$D$57)","v":{"v":1900.75,"d":"1,900.75"}},{"$f":"L14+N14","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"SUMIF($G$7:$G$57,\"B\",$I$7:$I$57)","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"SUMIF($B$7:$B$57,\"B\",$D$7:$D$57)","v":{"v":1900.75,"d":"1,900.75"}},{"$f":"Q14+S14","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"SUMIF($G$7:$G$57,\"B\",$I$7:$I$57)","v":{"v":-2410,"d":"- 2,410.00"}}]
[108,null,null,"",null,208,null,null,""]
[109,null,null,"",null,209,null,null,""]
[110,null,null,"",null,210,null,null,"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[111,null,null,"",null,211,null,null,""]
[112,null,null,"",null,212,null,null,"",{"$nulls":7},{"$f":"SUMIF($B$7:$B$57,\"C\",$D$7:$D$57)","v":{"v":0,"d":"0.00"}},{"$f":"Q19+S19","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$57,\"C\",$I$7:$I$57)","v":{"v":0,"d":"0.00"}}]
[113,null,null,"",null,213,null,null,""]
[114,null,null,"",null,214,null,null,""]
[115,null,null,"",null,215,null,null,"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[116,null,null,"",null,216,null,null,""]
[117,null,null,"",null,217,null,null,"",{"$nulls":7},{"$f":"SUMIF($B$7:$B$57,\"D\",$D$7:$D$57)","v":{"v":0,"d":"0.00"}},{"$f":"Q24+S24","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$57,\"D\",$I$7:$I$57)","v":{"v":0,"d":"0.00"}}]
[118,null,null,"",null,218,null,null,""]
[119,null,null,"",null,219,null,null,""]
[120,null,null,"",null,220,null,null,"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[121,null,null,"",null,221,null,null,""]
[122,null,null,"",null,222,null,null,"",{"$nulls":7},{"$f":"SUMIF($B$7:$B$57,\"E\",$D$7:$D$57)","v":{"v":0,"d":"0.00"}},{"$f":"Q29+S29","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$57,\"E\",$I$7:$I$57)","v":{"v":0,"d":"0.00"}}]
[123,null,null,"",null,223,null,null,""]
[124,null,null,"",null,224,null,null,""]
[125,"B","Lohn Nebenerwerb",{"v":1780,"d":"1,780.00"},null,225,"B","Nahrung, Kleider, Körperpflege",{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[126,null,null,"",null,226,"B","Autokosten",{"v":0,"d":"0.00"}]
[127,null,null,"",null,227,"B","Gesundheit, Krankenkasse, Zahnarzt",{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$7:$B$57,\"F\",$D$7:$D$57)","v":{"v":0,"d":"0.00"}},{"$f":"Q34+S34","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$57,\"F\",$I$7:$I$57)","v":{"v":0,"d":"0.00"}}]
[128,null,null,"",null,228,"B","Versicherungen allgemein",{"v":0,"d":"0.00"}]
[129,null,null,"",null,229,"B","Büro, Computer, Fotos",{"v":0,"d":"0.00"}]
[130,null,null,"",null,230,"B","Ferien, Ausflüge",{"v":-910,"d":"- 910.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[131,null,null,"",null,231,"B","Freizeit, Vergnügen, Unterhaltung",{"v":0,"d":"0.00"}]
[132,"B","Feuerwehrsold",{"v":0,"d":"0.00"},null,232,"B","Telefon",{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$7:$B$57,\"G\",$D$7:$D$57)","v":{"v":0,"d":"0.00"}},{"$f":"Q39+S39","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$57,\"G\",$I$7:$I$57)","v":{"v":0,"d":"0.00"}}]
[133,null,null,"",null,233,"B","Öffentlicher Verkehr und Velo",{"v":0,"d":"0.00"}]
[134,null,null,"",null,234,"B","Möbel, Wohnungseinrichtung",{"v":0,"d":"0.00"}]
[135,null,null,"",null,235,"B","Kosten IT Consulting / Webdesign",{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[136,null,null,"",null,236,"B","Schule und Bildung Kinder",{"v":0,"d":"0.00"}]
[137,null,null,"",null,237,"B","Org. Freizeitaktivitäten der Kinder",{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$7:$B$57,\"H\",$D$7:$D$57)","v":{"v":0,"d":"0.00"}},{"$f":"Q44+S44","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$57,\"H\",$I$7:$I$57)","v":{"v":0,"d":"0.00"}}]
[138,null,null,"",null,238,null,null,""]
[139,null,null,"",null,239,"B","Wohltätige Spenden",{"v":0,"d":"0.00"}]
[140,null,null,"",null,240,"B","Vorsorgesparen 3a / PK Einkauf",{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[141,null,null,"",null,241,null,null,""]
[142,null,null,"",null,242,null,null,"",{"$nulls":7},{"$f":"SUMIF($B$7:$B$57,\"I\",$D$7:$D$57)","v":{"v":0,"d":"0.00"}},{"$f":"Q49+S49","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$57,\"I\",$I$7:$I$57)","v":{"v":0,"d":"0.00"}}]
[143,null,null,"",null,243,"B","Wasser",{"v":0,"d":"0.00"}]
[144,null,null,"",null,244,"B","Strom",{"v":0,"d":"0.00"}]
[145,null,null,"",null,245,"B","Geschenke",{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[146,null,null,"",null,246,"B","Erwachsenenbildung",{"v":0,"d":"0.00"}]
[147,"B","Diverse Privateinnahmen",120.75,null,247,"B","Diverse Privatausgaben",{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$7:$B$57,\"K\",$D$7:$D$57)","v":{"v":0,"d":"0.00"}},{"$f":"Q54+S54","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$7:$G$57,\"K\",$I$7:$I$57)","v":{"v":0,"d":"0.00"}}]
[148,null,null,"",null,248,"B","Private Vereinsbeiträge",{"v":0,"d":"0.00"},{"$nulls":3}," ",{"$nulls":4}," "]
[149,null,null,"",null,249,"B","Spesen Vermögensverwaltung",{"v":0,"d":"0.00"}]
[150,"B","Zinsen, Zinssteuererstattungen",{"v":0,"d":"0.00"},null,250,"B","Steuern",{"v":-1500,"d":"- 1,500.00"},null,null,{"$f":"L9+L14+L19+L24+L29+L34+L39+L44+L49+L54","v":{"v":1900.75,"d":"1,900.75"}},"Gruppen",{"$f":"N9+N14+N19+N24+N29+N34+N39+N44+N49+N54","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"Q9+Q14+Q19+Q24+Q29+Q34+Q39+Q44+Q49+Q54","v":{"v":1900.75,"d":"1,900.75"}},"Gruppen",{"$f":"S9+S14+S19+S24+S29+S34+S39+S44+S49+S54","v":{"v":-2410,"d":"- 2,410.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D7:D57)","v":{"v":1900.75,"d":"1,900.75"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I7:I57)","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"$D$58","v":{"v":1900.75,"d":"1,900.75"}},"Total",{"$f":"$I$58","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"$D$58","v":{"v":1900.75,"d":"1,900.75"}},"Total",{"$f":"$I$58","v":{"v":-2410,"d":"- 2,410.00"}}]
[" Kontrolle",null,null,{"$f":"Jan.!$E$7","v":{"v":1900.75,"d":"1,900.75"}},null," Kontrolle",null,null,{"$f":"Jan.!$G$7","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"L9+L14+L19+L24+L29+L34+L39+L44+L49+L54+SUMIF($B$7:$B$57,\"\",$D$7:$D$57)","v":{"v":1900.75,"d":"1,900.75"}},"Kontrolle",{"$f":"N9+N14+N19+N24+N29+N34+N39+N44+N49+N54+SUMIF($G$7:$G$57,\"\",$I$7:$I$57)","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"Q9+Q14+Q19+Q24+Q29+Q34+Q39+Q44+Q49+Q54+SUMIF($B$7:$B$57,\"\",$D$7:$D$57)","v":{"v":1900.75,"d":"1,900.75"}},"Kontrolle",{"$f":"S9+S14+S19+S24+S29+S34+S39+S44+S49+S54+SUMIF($G$7:$G$57,\"\",$I$7:$I$57)","v":{"v":-2410,"d":"- 2,410.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"CONCATENATE(\"Februar \",$A$2)","v":"Februar "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen Februar \",$A$2)","v":"Kategoriengruppen Februar "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen Februar \",$A$2)","v":"Kategoriengruppen Februar "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C67=\"\",\"\",SUMIF(INDIRECT(\"Feb.!$D$15:$D$16000\"),A67,INDIRECT(\"Feb.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H67=\"\",\"\",SUMIF(INDIRECT(\"Feb.!$F$15:$F$16000\"),F67,INDIRECT(\"Feb.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C68=\"\",\"\",SUMIF(INDIRECT(\"Feb.!$D$15:$D$16000\"),A68,INDIRECT(\"Feb.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H68=\"\",\"\",SUMIF(INDIRECT(\"Feb.!$F$15:$F$16000\"),F68,INDIRECT(\"Feb.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",null,{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$67:$B$117,\"A\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"L69+N69","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"A\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$67:$B$117,\"A\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"Q69+S69","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"A\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",null,{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"}]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",null,{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},""]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",null,{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",null,{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",null,null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",null,{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",null,null,{"$f":"SUMIF($B$67:$B$117,\"B\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"L74+N74","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"B\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$67:$B$117,\"B\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"Q74+S74","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"B\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",null,{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},""]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",null,{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},""]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",null,{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",null,{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$nulls":7},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",null,{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$67:$B$117,\"C\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"Q79+S79","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"C\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",null,{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},""]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",null,{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},""]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",null,{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",null,{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$nulls":7},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},"",null,{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$67:$B$117,\"D\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"Q84+S84","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"D\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",null,{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},""]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",null,{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},""]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",null,{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",null,{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$nulls":7},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",null,{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$67:$B$117,\"E\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"Q89+S89","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"E\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",null,{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},""]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",null,{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},""]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":0,"d":"0.00"},null,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",null,{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",null,{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$67:$B$117,\"F\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"Q94+S94","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"F\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",null,{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"}]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",null,{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"}]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",null,{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",null,{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},null,{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$67:$B$117,\"G\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"Q99+S99","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"G\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},"",null,{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"v":0,"d":"0.00"}]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",null,{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",null,{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",null,{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",null,{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$67:$B$117,\"H\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"Q104+S104","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"H\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",null,{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},""]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",null,{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"}]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",null,{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",null,{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$nulls":7},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",null,{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$67:$B$117,\"I\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"Q109+S109","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"I\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",null,{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"}]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",null,{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"}]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",null,{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",null,{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},{"v":0,"d":"0.00"},null,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$67:$B$117,\"K\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},{"$f":"Q114+S114","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$67:$G$117,\"K\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",null,{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},"",null,{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"v":0,"d":"0.00"},null,{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"v":0,"d":"0.00"},null,null,{"$f":"L69+L74+L79+L84+L89+L94+L99+L104+L109+L114","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"N69+N74+N79+N84+N89+N94+N99+N104+N109+N114","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q69+Q74+Q79+Q84+Q89+Q94+Q99+Q104+Q109+Q114","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"S69+S74+S79+S84+S89+S94+S99+S104+S109+S114","v":{"v":0,"d":"0.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D67:D117)","v":{"v":0,"d":"0.00"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I67:I117)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$118","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$118","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$118","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$118","v":{"v":0,"d":"0.00"}}]
[" Kontrolle",null,null,{"$f":"Feb.!$E$7","v":{"v":0,"d":"0.00"}},null," Kontrolle",null,null,{"$f":"Feb.!$G$7","v":{"v":0,"d":"0.00"}},null,null,{"$f":"L69+L74+L79+L84+L89+L94+L99+L104+L109+L114+SUMIF($B$67:$B$117,\"\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"N69+N74+N79+N84+N89+N94+N99+N104+N109+N114+SUMIF($G$67:$G$117,\"\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q69+Q74+Q79+Q84+Q89+Q94+Q99+Q104+Q109+Q114+SUMIF($B$67:$B$117,\"\",$D$67:$D$117)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"S69+S74+S79+S84+S89+S94+S99+S104+S109+S114+SUMIF($G$67:$G$117,\"\",$I$67:$I$117)","v":{"v":0,"d":"0.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"CONCATENATE(\"März \",$A$2)","v":"März "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen März \",$A$2)","v":"Kategoriengruppen März "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen März \",$A$2)","v":"Kategoriengruppen März "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C127=\"\",\"\",SUMIF(INDIRECT(\"März!$D$15:$D$16000\"),A127,INDIRECT(\"März!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H127=\"\",\"\",SUMIF(INDIRECT(\"März!$F$15:$F$16000\"),F127,INDIRECT(\"März!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C128=\"\",\"\",SUMIF(INDIRECT(\"März!$D$15:$D$16000\"),A128,INDIRECT(\"März!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H128=\"\",\"\",SUMIF(INDIRECT(\"März!$F$15:$F$16000\"),F128,INDIRECT(\"März!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",null,{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$127:$B$177,\"A\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"L129+N129","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"A\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$127:$B$177,\"A\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"Q129+S129","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"A\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",null,{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"}]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",null,{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},""]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",null,{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",null,{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",null,null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",null,{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",null,null,{"$f":"SUMIF($B$127:$B$177,\"B\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"L134+N134","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"B\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$127:$B$177,\"B\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"Q134+S134","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"B\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",null,{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},""]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",null,{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},""]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",null,{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",null,{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$nulls":7},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",null,{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$127:$B$177,\"C\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"Q139+S139","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"C\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",null,{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},""]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",null,{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},""]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",null,{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",null,{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$nulls":7},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},"",null,{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$127:$B$177,\"D\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"Q144+S144","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"D\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",null,{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},""]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",null,{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},""]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",null,{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",null,{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$nulls":7},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",null,{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$127:$B$177,\"E\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"Q149+S149","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"E\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",null,{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},""]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",null,{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},""]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":0,"d":"0.00"},null,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",null,{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",null,{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$127:$B$177,\"F\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"Q154+S154","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"F\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",null,{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"}]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",null,{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"}]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",null,{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",null,{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},null,{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$127:$B$177,\"G\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"Q159+S159","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"G\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},"",null,{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"v":0,"d":"0.00"}]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",null,{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",null,{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",null,{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",null,{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$127:$B$177,\"H\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"Q164+S164","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"H\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",null,{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},""]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",null,{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"}]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",null,{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",null,{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$nulls":7},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",null,{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$127:$B$177,\"I\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"Q169+S169","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"I\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",null,{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"}]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",null,{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"}]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",null,{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",null,{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},{"v":0,"d":"0.00"},null,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$127:$B$177,\"K\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},{"$f":"Q174+S174","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$127:$G$177,\"K\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",null,{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},"",null,{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"v":0,"d":"0.00"},null,{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"v":0,"d":"0.00"},null,null,{"$f":"L129+L134+L139+L144+L149+L154+L159+L164+L169+L174","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"N129+N134+N139+N144+N149+N154+N159+N164+N169+N174","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q129+Q134+Q139+Q144+Q149+Q154+Q159+Q164+Q169+Q174","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"S129+S134+S139+S144+S149+S154+S159+S164+S169+S174","v":{"v":0,"d":"0.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D127:D177)","v":{"v":0,"d":"0.00"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I127:I177)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$178","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$178","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$178","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$178","v":{"v":0,"d":"0.00"}}]
[" Kontrolle",null,null,{"$f":"März!$E$7","v":{"v":0,"d":"0.00"}},null," Kontrolle",null,null,{"$f":"März!$G$7","v":{"v":0,"d":"0.00"}},null,null,{"$f":"L129+L134+L139+L144+L149+L154+L159+L164+L169+L174+SUMIF($B$127:$B$177,\"\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"N129+N134+N139+N144+N149+N154+N159+N164+N169+N174+SUMIF($G$127:$G$177,\"\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q129+Q134+Q139+Q144+Q149+Q154+Q159+Q164+Q169+Q174+SUMIF($B$127:$B$177,\"\",$D$127:$D$177)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"S129+S134+S139+S144+S149+S154+S159+S164+S169+S174+SUMIF($G$127:$G$177,\"\",$I$127:$I$177)","v":{"v":0,"d":"0.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"CONCATENATE(\"April \",$A$2)","v":"April "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen April \",$A$2)","v":"Kategoriengruppen April "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen April \",$A$2)","v":"Kategoriengruppen April "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C187=\"\",\"\",SUMIF(INDIRECT(\"April!$D$15:$D$16000\"),A187,INDIRECT(\"April!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H187=\"\",\"\",SUMIF(INDIRECT(\"April!$F$15:$F$16000\"),F187,INDIRECT(\"April!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C188=\"\",\"\",SUMIF(INDIRECT(\"April!$D$15:$D$16000\"),A188,INDIRECT(\"April!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H188=\"\",\"\",SUMIF(INDIRECT(\"April!$F$15:$F$16000\"),F188,INDIRECT(\"April!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",null,{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$187:$B$237,\"A\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"L189+N189","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"A\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$187:$B$237,\"A\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"Q189+S189","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"A\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",null,{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"}]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",null,{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},""]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",null,{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",null,{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",null,null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",null,{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",null,null,{"$f":"SUMIF($B$187:$B$237,\"B\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"L194+N194","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"B\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$187:$B$237,\"B\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"Q194+S194","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"B\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",null,{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},""]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",null,{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},""]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",null,{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",null,{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$nulls":7},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",null,{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$187:$B$237,\"C\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"Q199+S199","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"C\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",null,{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},""]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",null,{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},""]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",null,{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",null,{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$nulls":7},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},"",null,{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$187:$B$237,\"D\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"Q204+S204","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"D\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",null,{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},""]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",null,{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},""]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",null,{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",null,{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$nulls":7},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",null,{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$187:$B$237,\"E\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"Q209+S209","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"E\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",null,{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},""]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",null,{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},""]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":0,"d":"0.00"},null,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",null,{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",null,{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$187:$B$237,\"F\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"Q214+S214","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"F\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",null,{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"}]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",null,{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"}]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",null,{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",null,{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},null,{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$187:$B$237,\"G\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"Q219+S219","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"G\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},"",null,{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"v":0,"d":"0.00"}]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",null,{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",null,{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",null,{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",null,{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$187:$B$237,\"H\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"Q224+S224","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"H\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",null,{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},""]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",null,{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"}]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",null,{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",null,{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$nulls":7},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",null,{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$187:$B$237,\"I\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"Q229+S229","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"I\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",null,{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"}]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",null,{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"}]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",null,{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",null,{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},{"v":0,"d":"0.00"},null,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$187:$B$237,\"K\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},{"$f":"Q234+S234","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$187:$G$237,\"K\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",null,{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},"",null,{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"v":0,"d":"0.00"},null,{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"v":0,"d":"0.00"},null,null,{"$f":"L189+L194+L199+L204+L209+L214+L219+L224+L229+L234","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"N189+N194+N199+N204+N209+N214+N219+N224+N229+N234","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q189+Q194+Q199+Q204+Q209+Q214+Q219+Q224+Q229+Q234","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"S189+S194+S199+S204+S209+S214+S219+S224+S229+S234","v":{"v":0,"d":"0.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D187:D237)","v":{"v":0,"d":"0.00"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I187:I237)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$238","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$238","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$238","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$238","v":{"v":0,"d":"0.00"}}]
[" Kontrolle",null,null,{"$f":"April!$E$7","v":{"v":0,"d":"0.00"}},null," Kontrolle",null,null,{"$f":"April!$G$7","v":{"v":0,"d":"0.00"}},null,null,{"$f":"L189+L194+L199+L204+L209+L214+L219+L224+L229+L234+SUMIF($B$187:$B$237,\"\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"N189+N194+N199+N204+N209+N214+N219+N224+N229+N234+SUMIF($G$187:$G$237,\"\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q189+Q194+Q199+Q204+Q209+Q214+Q219+Q224+Q229+Q234+SUMIF($B$187:$B$237,\"\",$D$187:$D$237)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"S189+S194+S199+S204+S209+S214+S219+S224+S229+S234+SUMIF($G$187:$G$237,\"\",$I$187:$I$237)","v":{"v":0,"d":"0.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"CONCATENATE(\"Mai \",$A$2)","v":"Mai "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen Mai \",$A$2)","v":"Kategoriengruppen Mai "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen Mai \",$A$2)","v":"Kategoriengruppen Mai "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C247=\"\",\"\",SUMIF(INDIRECT(\"Mai!$D$15:$D$16000\"),A247,INDIRECT(\"Mai!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H247=\"\",\"\",SUMIF(INDIRECT(\"Mai!$F$15:$F$16000\"),F247,INDIRECT(\"Mai!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C248=\"\",\"\",SUMIF(INDIRECT(\"Mai!$D$15:$D$16000\"),A248,INDIRECT(\"Mai!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H248=\"\",\"\",SUMIF(INDIRECT(\"Mai!$F$15:$F$16000\"),F248,INDIRECT(\"Mai!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",null,{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$247:$B$297,\"A\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"L249+N249","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"A\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$247:$B$297,\"A\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"Q249+S249","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"A\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",null,{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"}]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",null,{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},""]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",null,{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",null,{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",null,null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",null,{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",null,null,{"$f":"SUMIF($B$247:$B$297,\"B\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"L254+N254","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"B\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$247:$B$297,\"B\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"Q254+S254","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"B\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",null,{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},""]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",null,{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},""]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",null,{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",null,{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$nulls":7},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",null,{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$247:$B$297,\"C\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"Q259+S259","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"C\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",null,{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},""]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",null,{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},""]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",null,{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",null,{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$nulls":7},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},"",null,{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$247:$B$297,\"D\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"Q264+S264","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"D\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",null,{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},""]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",null,{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},""]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",null,{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",null,{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$nulls":7},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",null,{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$247:$B$297,\"E\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"Q269+S269","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"E\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",null,{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},""]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",null,{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},""]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":0,"d":"0.00"},null,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",null,{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",null,{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$247:$B$297,\"F\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"Q274+S274","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"F\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",null,{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"}]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",null,{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"}]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",null,{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",null,{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},null,{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$247:$B$297,\"G\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"Q279+S279","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"G\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},"",null,{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"v":0,"d":"0.00"}]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",null,{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",null,{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",null,{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",null,{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$247:$B$297,\"H\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"Q284+S284","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"H\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",null,{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},""]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",null,{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"}]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",null,{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",null,{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$nulls":7},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",null,{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$247:$B$297,\"I\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"Q289+S289","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"I\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",null,{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"}]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",null,{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"}]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",null,{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",null,{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},{"v":0,"d":"0.00"},null,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$247:$B$297,\"K\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},{"$f":"Q294+S294","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$247:$G$297,\"K\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",null,{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},"",null,{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"v":0,"d":"0.00"},null,{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"v":0,"d":"0.00"},null,null,{"$f":"L249+L254+L259+L264+L269+L274+L279+L284+L289+L294","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"N249+N254+N259+N264+N269+N274+N279+N284+N289+N294","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q249+Q254+Q259+Q264+Q269+Q274+Q279+Q284+Q289+Q294","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"S249+S254+S259+S264+S269+S274+S279+S284+S289+S294","v":{"v":0,"d":"0.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D247:D297)","v":{"v":0,"d":"0.00"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I247:I297)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$298","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$298","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$298","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$298","v":{"v":0,"d":"0.00"}}]
[" Kontrolle",null,null,{"$f":"Mai!$E$7","v":{"v":0,"d":"0.00"}},null," Kontrolle",null,null,{"$f":"Mai!$G$7","v":{"v":0,"d":"0.00"}},null,null,{"$f":"L249+L254+L259+L264+L269+L274+L279+L284+L289+L294+SUMIF($B$247:$B$297,\"\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"N249+N254+N259+N264+N269+N274+N279+N284+N289+N294+SUMIF($G$247:$G$297,\"\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q249+Q254+Q259+Q264+Q269+Q274+Q279+Q284+Q289+Q294+SUMIF($B$247:$B$297,\"\",$D$247:$D$297)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"S249+S254+S259+S264+S269+S274+S279+S284+S289+S294+SUMIF($G$247:$G$297,\"\",$I$247:$I$297)","v":{"v":0,"d":"0.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"CONCATENATE(\"Juni \",$A$2)","v":"Juni "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen Juni \",$A$2)","v":"Kategoriengruppen Juni "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen Juni \",$A$2)","v":"Kategoriengruppen Juni "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C307=\"\",\"\",SUMIF(INDIRECT(\"Juni!$D$15:$D$16000\"),A307,INDIRECT(\"Juni!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H307=\"\",\"\",SUMIF(INDIRECT(\"Juni!$F$15:$F$16000\"),F307,INDIRECT(\"Juni!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C308=\"\",\"\",SUMIF(INDIRECT(\"Juni!$D$15:$D$16000\"),A308,INDIRECT(\"Juni!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H308=\"\",\"\",SUMIF(INDIRECT(\"Juni!$F$15:$F$16000\"),F308,INDIRECT(\"Juni!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",null,{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$307:$B$357,\"A\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"L309+N309","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"A\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$307:$B$357,\"A\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"Q309+S309","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"A\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",null,{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"}]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",null,{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},""]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",null,{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",null,{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",null,null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",null,{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",null,null,{"$f":"SUMIF($B$307:$B$357,\"B\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"L314+N314","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"B\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$307:$B$357,\"B\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"Q314+S314","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"B\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",null,{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},""]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",null,{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},""]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",null,{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",null,{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$nulls":7},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",null,{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$307:$B$357,\"C\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"Q319+S319","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"C\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",null,{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},""]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",null,{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},""]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",null,{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",null,{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$nulls":7},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},"",null,{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$307:$B$357,\"D\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"Q324+S324","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"D\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",null,{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},""]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",null,{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},""]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",null,{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",null,{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$nulls":7},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",null,{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$307:$B$357,\"E\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"Q329+S329","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"E\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",null,{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},""]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",null,{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},""]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":0,"d":"0.00"},null,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",null,{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",null,{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$307:$B$357,\"F\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"Q334+S334","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"F\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",null,{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"}]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",null,{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"}]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",null,{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",null,{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},null,{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$307:$B$357,\"G\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"Q339+S339","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"G\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},"",null,{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"v":0,"d":"0.00"}]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",null,{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",null,{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",null,{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",null,{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$307:$B$357,\"H\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"Q344+S344","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"H\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",null,{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},""]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",null,{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"}]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",null,{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",null,{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$nulls":7},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",null,{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$307:$B$357,\"I\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"Q349+S349","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"I\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",null,{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"}]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",null,{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"}]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",null,{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",null,{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},{"v":0,"d":"0.00"},null,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$307:$B$357,\"K\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},{"$f":"Q354+S354","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$307:$G$357,\"K\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",null,{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},"",null,{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"v":0,"d":"0.00"},null,{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"v":0,"d":"0.00"},null,null,{"$f":"L309+L314+L319+L324+L329+L334+L339+L344+L349+L354","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"N309+N314+N319+N324+N329+N334+N339+N344+N349+N354","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q309+Q314+Q319+Q324+Q329+Q334+Q339+Q344+Q349+Q354","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"S309+S314+S319+S324+S329+S334+S339+S344+S349+S354","v":{"v":0,"d":"0.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D307:D357)","v":{"v":0,"d":"0.00"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I307:I357)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$358","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$358","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$358","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$358","v":{"v":0,"d":"0.00"}}]
[" Kontrolle",null,null,{"$f":"Juni!$E$7","v":{"v":0,"d":"0.00"}},null," Kontrolle",null,null,{"$f":"Juni!$G$7","v":{"v":0,"d":"0.00"}},null,null,{"$f":"L309+L314+L319+L324+L329+L334+L339+L344+L349+L354+SUMIF($B$307:$B$357,\"\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"N309+N314+N319+N324+N329+N334+N339+N344+N349+N354+SUMIF($G$307:$G$357,\"\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q309+Q314+Q319+Q324+Q329+Q334+Q339+Q344+Q349+Q354+SUMIF($B$307:$B$357,\"\",$D$307:$D$357)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"S309+S314+S319+S324+S329+S334+S339+S344+S349+S354+SUMIF($G$307:$G$357,\"\",$I$307:$I$357)","v":{"v":0,"d":"0.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"CONCATENATE(\"Juli \",$A$2)","v":"Juli "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen Juli \",$A$2)","v":"Kategoriengruppen Juli "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen Juli \",$A$2)","v":"Kategoriengruppen Juli "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C367=\"\",\"\",SUMIF(INDIRECT(\"Juli!$D$15:$D$16000\"),A367,INDIRECT(\"Juli!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H367=\"\",\"\",SUMIF(INDIRECT(\"Juli!$F$15:$F$16000\"),F367,INDIRECT(\"Juli!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C368=\"\",\"\",SUMIF(INDIRECT(\"Juli!$D$15:$D$16000\"),A368,INDIRECT(\"Juli!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H368=\"\",\"\",SUMIF(INDIRECT(\"Juli!$F$15:$F$16000\"),F368,INDIRECT(\"Juli!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",null,{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$367:$B$417,\"A\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"L369+N369","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"A\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$367:$B$417,\"A\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"Q369+S369","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"A\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",null,{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"}]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",null,{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},""]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",null,{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",null,{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",null,null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",null,{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",null,null,{"$f":"SUMIF($B$367:$B$417,\"B\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"L374+N374","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"B\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$367:$B$417,\"B\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"Q374+S374","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"B\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",null,{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},""]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",null,{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},""]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",null,{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",null,{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$nulls":7},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",null,{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$367:$B$417,\"C\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"Q379+S379","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"C\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",null,{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},""]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",null,{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},""]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",null,{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",null,{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$nulls":7},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},"",null,{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$367:$B$417,\"D\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"Q384+S384","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"D\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",null,{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},""]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",null,{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},""]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",null,{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",null,{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$nulls":7},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",null,{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$367:$B$417,\"E\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"Q389+S389","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"E\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",null,{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},""]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",null,{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},""]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":0,"d":"0.00"},null,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",null,{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",null,{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$367:$B$417,\"F\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"Q394+S394","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"F\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",null,{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"}]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",null,{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"}]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",null,{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",null,{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},null,{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$367:$B$417,\"G\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"Q399+S399","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"G\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},"",null,{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"v":0,"d":"0.00"}]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",null,{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",null,{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",null,{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",null,{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$367:$B$417,\"H\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"Q404+S404","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"H\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",null,{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},""]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",null,{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"}]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",null,{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",null,{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$nulls":7},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",null,{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$367:$B$417,\"I\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"Q409+S409","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"I\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",null,{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"}]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",null,{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"}]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",null,{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",null,{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},{"v":0,"d":"0.00"},null,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$367:$B$417,\"K\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},{"$f":"Q414+S414","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$367:$G$417,\"K\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",null,{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},"",null,{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"v":0,"d":"0.00"},null,{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"v":0,"d":"0.00"},null,null,{"$f":"L369+L374+L379+L384+L389+L394+L399+L404+L409+L414","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"N369+N374+N379+N384+N389+N394+N399+N404+N409+N414","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q369+Q374+Q379+Q384+Q389+Q394+Q399+Q404+Q409+Q414","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"S369+S374+S379+S384+S389+S394+S399+S404+S409+S414","v":{"v":0,"d":"0.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D367:D417)","v":{"v":0,"d":"0.00"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I367:I417)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$418","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$418","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$418","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$418","v":{"v":0,"d":"0.00"}}]
[" Kontrolle",null,null,{"$f":"Juli!$E$7","v":{"v":0,"d":"0.00"}},null," Kontrolle",null,null,{"$f":"Juli!$G$7","v":{"v":0,"d":"0.00"}},null,null,{"$f":"L369+L374+L379+L384+L389+L394+L399+L404+L409+L414+SUMIF($B$367:$B$417,\"\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"N369+N374+N379+N384+N389+N394+N399+N404+N409+N414+SUMIF($G$367:$G$417,\"\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q369+Q374+Q379+Q384+Q389+Q394+Q399+Q404+Q409+Q414+SUMIF($B$367:$B$417,\"\",$D$367:$D$417)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"S369+S374+S379+S384+S389+S394+S399+S404+S409+S414+SUMIF($G$367:$G$417,\"\",$I$367:$I$417)","v":{"v":0,"d":"0.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"CONCATENATE(\"August \",$A$2)","v":"August "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen August \",$A$2)","v":"Kategoriengruppen August "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen August \",$A$2)","v":"Kategoriengruppen August "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C427=\"\",\"\",SUMIF(INDIRECT(\"Aug.!$D$15:$D$16000\"),A427,INDIRECT(\"Aug.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H427=\"\",\"\",SUMIF(INDIRECT(\"Aug.!$F$15:$F$16000\"),F427,INDIRECT(\"Aug.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C428=\"\",\"\",SUMIF(INDIRECT(\"Aug.!$D$15:$D$16000\"),A428,INDIRECT(\"Aug.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H428=\"\",\"\",SUMIF(INDIRECT(\"Aug.!$F$15:$F$16000\"),F428,INDIRECT(\"Aug.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",null,{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$427:$B$477,\"A\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"L429+N429","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"A\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$427:$B$477,\"A\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"Q429+S429","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"A\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",null,{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"}]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",null,{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},""]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",null,{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",null,{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",null,null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",null,{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",null,null,{"$f":"SUMIF($B$427:$B$477,\"B\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"L434+N434","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"B\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$427:$B$477,\"B\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"Q434+S434","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"B\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",null,{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},""]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",null,{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},""]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",null,{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",null,{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$nulls":7},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",null,{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$427:$B$477,\"C\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"Q439+S439","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"C\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",null,{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},""]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",null,{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},""]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",null,{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",null,{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$nulls":7},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},"",null,{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$427:$B$477,\"D\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"Q444+S444","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"D\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",null,{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},""]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",null,{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},""]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",null,{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",null,{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$nulls":7},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",null,{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$427:$B$477,\"E\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"Q449+S449","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"E\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",null,{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},""]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",null,{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},""]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":0,"d":"0.00"},null,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",null,{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",null,{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$427:$B$477,\"F\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"Q454+S454","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"F\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",null,{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"}]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",null,{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"}]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",null,{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",null,{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},null,{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$427:$B$477,\"G\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"Q459+S459","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"G\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},"",null,{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"v":0,"d":"0.00"}]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",null,{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",null,{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",null,{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",null,{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$427:$B$477,\"H\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"Q464+S464","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"H\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",null,{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},""]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",null,{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"}]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",null,{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",null,{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$nulls":7},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",null,{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$427:$B$477,\"I\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"Q469+S469","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"I\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",null,{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"}]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",null,{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"}]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",null,{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",null,{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},{"v":0,"d":"0.00"},null,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$427:$B$477,\"K\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},{"$f":"Q474+S474","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$427:$G$477,\"K\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",null,{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},"",null,{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"v":0,"d":"0.00"},null,{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"v":0,"d":"0.00"},null,null,{"$f":"L429+L434+L439+L444+L449+L454+L459+L464+L469+L474","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"N429+N434+N439+N444+N449+N454+N459+N464+N469+N474","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q429+Q434+Q439+Q444+Q449+Q454+Q459+Q464+Q469+Q474","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"S429+S434+S439+S444+S449+S454+S459+S464+S469+S474","v":{"v":0,"d":"0.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D427:D477)","v":{"v":0,"d":"0.00"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I427:I477)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$478","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$478","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$478","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$478","v":{"v":0,"d":"0.00"}}]
[" Kontrolle",null,null,{"$f":"Aug.!$E$7","v":{"v":0,"d":"0.00"}},null," Kontrolle",null,null,{"$f":"Aug.!$G$7","v":{"v":0,"d":"0.00"}},null,null,{"$f":"L429+L434+L439+L444+L449+L454+L459+L464+L469+L474+SUMIF($B$427:$B$477,\"\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"N429+N434+N439+N444+N449+N454+N459+N464+N469+N474+SUMIF($G$427:$G$477,\"\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q429+Q434+Q439+Q444+Q449+Q454+Q459+Q464+Q469+Q474+SUMIF($B$427:$B$477,\"\",$D$427:$D$477)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"S429+S434+S439+S444+S449+S454+S459+S464+S469+S474+SUMIF($G$427:$G$477,\"\",$I$427:$I$477)","v":{"v":0,"d":"0.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"CONCATENATE(\"September \",$A$2)","v":"September "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen September \",$A$2)","v":"Kategoriengruppen September "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen September \",$A$2)","v":"Kategoriengruppen September "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C487=\"\",\"\",SUMIF(INDIRECT(\"Sept.!$D$15:$D$16000\"),A487,INDIRECT(\"Sept.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H487=\"\",\"\",SUMIF(INDIRECT(\"Sept.!$F$15:$F$16000\"),F487,INDIRECT(\"Sept.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C488=\"\",\"\",SUMIF(INDIRECT(\"Sept.!$D$15:$D$16000\"),A488,INDIRECT(\"Sept.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H488=\"\",\"\",SUMIF(INDIRECT(\"Sept.!$F$15:$F$16000\"),F488,INDIRECT(\"Sept.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",null,{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$487:$B$537,\"A\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"L489+N489","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"A\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$487:$B$537,\"A\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"Q489+S489","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"A\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",null,{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"}]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",null,{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},""]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",null,{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",null,{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",null,null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",null,{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",null,null,{"$f":"SUMIF($B$487:$B$537,\"B\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"L494+N494","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"B\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$487:$B$537,\"B\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"Q494+S494","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"B\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",null,{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},""]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",null,{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},""]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",null,{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",null,{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$nulls":7},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",null,{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$487:$B$537,\"C\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"Q499+S499","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"C\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",null,{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},""]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",null,{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},""]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",null,{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",null,{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$nulls":7},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},"",null,{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$487:$B$537,\"D\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"Q504+S504","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"D\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",null,{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},""]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",null,{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},""]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",null,{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",null,{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$nulls":7},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",null,{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$487:$B$537,\"E\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"Q509+S509","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"E\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",null,{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},""]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",null,{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},""]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":0,"d":"0.00"},null,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",null,{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",null,{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$487:$B$537,\"F\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"Q514+S514","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"F\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",null,{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"}]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",null,{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"}]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",null,{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",null,{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},null,{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$487:$B$537,\"G\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"Q519+S519","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"G\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},"",null,{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"v":0,"d":"0.00"}]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",null,{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",null,{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",null,{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",null,{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$487:$B$537,\"H\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"Q524+S524","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"H\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",null,{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},""]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",null,{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"}]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",null,{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",null,{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$nulls":7},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",null,{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$487:$B$537,\"I\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"Q529+S529","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"I\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",null,{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"}]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",null,{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"}]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",null,{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",null,{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},{"v":0,"d":"0.00"},null,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$487:$B$537,\"K\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},{"$f":"Q534+S534","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$487:$G$537,\"K\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",null,{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},"",null,{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"v":0,"d":"0.00"},null,{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"v":0,"d":"0.00"},null,null,{"$f":"L489+L494+L499+L504+L509+L514+L519+L524+L529+L534","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"N489+N494+N499+N504+N509+N514+N519+N524+N529+N534","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q489+Q494+Q499+Q504+Q509+Q514+Q519+Q524+Q529+Q534","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"S489+S494+S499+S504+S509+S514+S519+S524+S529+S534","v":{"v":0,"d":"0.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D487:D537)","v":{"v":0,"d":"0.00"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I487:I537)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$538","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$538","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$538","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$538","v":{"v":0,"d":"0.00"}}]
[" Kontrolle",null,null,{"$f":"Sept.!$E$7","v":{"v":0,"d":"0.00"}},null," Kontrolle",null,null,{"$f":"Sept.!$G$7","v":{"v":0,"d":"0.00"}},null,null,{"$f":"L489+L494+L499+L504+L509+L514+L519+L524+L529+L534+SUMIF($B$487:$B$537,\"\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"N489+N494+N499+N504+N509+N514+N519+N524+N529+N534+SUMIF($G$487:$G$537,\"\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q489+Q494+Q499+Q504+Q509+Q514+Q519+Q524+Q529+Q534+SUMIF($B$487:$B$537,\"\",$D$487:$D$537)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"S489+S494+S499+S504+S509+S514+S519+S524+S529+S534+SUMIF($G$487:$G$537,\"\",$I$487:$I$537)","v":{"v":0,"d":"0.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"CONCATENATE(\"Oktober \",$A$2)","v":"Oktober "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen Oktober \",$A$2)","v":"Kategoriengruppen Oktober "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen Oktober \",$A$2)","v":"Kategoriengruppen Oktober "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C547=\"\",\"\",SUMIF(INDIRECT(\"Okt.!$D$15:$D$16000\"),A547,INDIRECT(\"Okt.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H547=\"\",\"\",SUMIF(INDIRECT(\"Okt.!$F$15:$F$16000\"),F547,INDIRECT(\"Okt.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C548=\"\",\"\",SUMIF(INDIRECT(\"Okt.!$D$15:$D$16000\"),A548,INDIRECT(\"Okt.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H548=\"\",\"\",SUMIF(INDIRECT(\"Okt.!$F$15:$F$16000\"),F548,INDIRECT(\"Okt.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",null,{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$547:$B$597,\"A\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"L549+N549","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"A\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$547:$B$597,\"A\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"Q549+S549","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"A\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",null,{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"}]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",null,{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},""]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",null,{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",null,{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",null,null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",null,{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",null,null,{"$f":"SUMIF($B$547:$B$597,\"B\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"L554+N554","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"B\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$547:$B$597,\"B\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"Q554+S554","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"B\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",null,{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},""]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",null,{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},""]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",null,{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",null,{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$nulls":7},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",null,{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$547:$B$597,\"C\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"Q559+S559","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"C\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",null,{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},""]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",null,{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},""]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",null,{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",null,{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$nulls":7},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},"",null,{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$547:$B$597,\"D\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"Q564+S564","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"D\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",null,{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},""]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",null,{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},""]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",null,{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",null,{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$nulls":7},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",null,{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$547:$B$597,\"E\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"Q569+S569","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"E\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",null,{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},""]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",null,{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},""]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":0,"d":"0.00"},null,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",null,{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",null,{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$547:$B$597,\"F\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"Q574+S574","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"F\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",null,{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"}]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",null,{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"}]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",null,{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",null,{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},null,{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$547:$B$597,\"G\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"Q579+S579","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"G\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},"",null,{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"v":0,"d":"0.00"}]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",null,{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",null,{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",null,{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",null,{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$547:$B$597,\"H\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"Q584+S584","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"H\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",null,{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},""]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",null,{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"}]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",null,{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",null,{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$nulls":7},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",null,{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$547:$B$597,\"I\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"Q589+S589","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"I\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",null,{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"}]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",null,{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"}]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",null,{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",null,{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},{"v":0,"d":"0.00"},null,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$547:$B$597,\"K\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},{"$f":"Q594+S594","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$547:$G$597,\"K\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",null,{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},"",null,{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"v":0,"d":"0.00"},null,{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"v":0,"d":"0.00"},null,null,{"$f":"L549+L554+L559+L564+L569+L574+L579+L584+L589+L594","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"N549+N554+N559+N564+N569+N574+N579+N584+N589+N594","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q549+Q554+Q559+Q564+Q569+Q574+Q579+Q584+Q589+Q594","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"S549+S554+S559+S564+S569+S574+S579+S584+S589+S594","v":{"v":0,"d":"0.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D547:D597)","v":{"v":0,"d":"0.00"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I547:I597)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$598","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$598","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$598","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$598","v":{"v":0,"d":"0.00"}}]
[" Kontrolle",null,null,{"$f":"Okt.!$E$7","v":{"v":0,"d":"0.00"}},null," Kontrolle",null,null,{"$f":"Okt.!$G$7","v":{"v":0,"d":"0.00"}},null,null,{"$f":"L549+L554+L559+L564+L569+L574+L579+L584+L589+L594+SUMIF($B$547:$B$597,\"\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"N549+N554+N559+N564+N569+N574+N579+N584+N589+N594+SUMIF($G$547:$G$597,\"\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q549+Q554+Q559+Q564+Q569+Q574+Q579+Q584+Q589+Q594+SUMIF($B$547:$B$597,\"\",$D$547:$D$597)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"S549+S554+S559+S564+S569+S574+S579+S584+S589+S594+SUMIF($G$547:$G$597,\"\",$I$547:$I$597)","v":{"v":0,"d":"0.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"CONCATENATE(\"November \",$A$2)","v":"November "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen November \",$A$2)","v":"Kategoriengruppen November "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen November \",$A$2)","v":"Kategoriengruppen November "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C607=\"\",\"\",SUMIF(INDIRECT(\"Nov.!$D$15:$D$16000\"),A607,INDIRECT(\"Nov.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H607=\"\",\"\",SUMIF(INDIRECT(\"Nov.!$F$15:$F$16000\"),F607,INDIRECT(\"Nov.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C608=\"\",\"\",SUMIF(INDIRECT(\"Nov.!$D$15:$D$16000\"),A608,INDIRECT(\"Nov.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H608=\"\",\"\",SUMIF(INDIRECT(\"Nov.!$F$15:$F$16000\"),F608,INDIRECT(\"Nov.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",null,{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$607:$B$657,\"A\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"L609+N609","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"A\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$607:$B$657,\"A\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"Q609+S609","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"A\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",null,{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"}]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",null,{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},""]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",null,{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",null,{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",null,null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",null,{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",null,null,{"$f":"SUMIF($B$607:$B$657,\"B\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"L614+N614","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"B\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$607:$B$657,\"B\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"Q614+S614","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"B\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",null,{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},""]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",null,{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},""]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",null,{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",null,{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$nulls":7},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",null,{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$607:$B$657,\"C\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"Q619+S619","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"C\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",null,{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},""]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",null,{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},""]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",null,{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",null,{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$nulls":7},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},"",null,{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$607:$B$657,\"D\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"Q624+S624","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"D\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",null,{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},""]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",null,{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},""]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",null,{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",null,{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$nulls":7},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",null,{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$607:$B$657,\"E\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"Q629+S629","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"E\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",null,{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},""]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",null,{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},""]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":0,"d":"0.00"},null,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",null,{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",null,{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$607:$B$657,\"F\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"Q634+S634","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"F\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",null,{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"}]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",null,{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"}]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",null,{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",null,{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},null,{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$607:$B$657,\"G\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"Q639+S639","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"G\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},"",null,{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"v":0,"d":"0.00"}]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",null,{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",null,{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",null,{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",null,{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$607:$B$657,\"H\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"Q644+S644","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"H\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",null,{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},""]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",null,{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"}]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",null,{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",null,{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$nulls":7},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",null,{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$607:$B$657,\"I\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"Q649+S649","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"I\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",null,{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"}]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",null,{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"}]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",null,{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",null,{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},{"v":0,"d":"0.00"},null,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$607:$B$657,\"K\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},{"$f":"Q654+S654","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$607:$G$657,\"K\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",null,{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},"",null,{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"v":0,"d":"0.00"},null,{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"v":0,"d":"0.00"},null,null,{"$f":"L609+L614+L619+L624+L629+L634+L639+L644+L649+L654","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"N609+N614+N619+N624+N629+N634+N639+N644+N649+N654","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q609+Q614+Q619+Q624+Q629+Q634+Q639+Q644+Q649+Q654","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"S609+S614+S619+S624+S629+S634+S639+S644+S649+S654","v":{"v":0,"d":"0.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D607:D657)","v":{"v":0,"d":"0.00"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I607:I657)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$658","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$658","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$658","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$658","v":{"v":0,"d":"0.00"}}]
[" Kontrolle",null,null,{"$f":"Nov.!$E$7","v":{"v":0,"d":"0.00"}},null," Kontrolle",null,null,{"$f":"Nov.!$G$7","v":{"v":0,"d":"0.00"}},null,null,{"$f":"L609+L614+L619+L624+L629+L634+L639+L644+L649+L654+SUMIF($B$607:$B$657,\"\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"N609+N614+N619+N624+N629+N634+N639+N644+N649+N654+SUMIF($G$607:$G$657,\"\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q609+Q614+Q619+Q624+Q629+Q634+Q639+Q644+Q649+Q654+SUMIF($B$607:$B$657,\"\",$D$607:$D$657)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"S609+S614+S619+S624+S629+S634+S639+S644+S649+S654+SUMIF($G$607:$G$657,\"\",$I$607:$I$657)","v":{"v":0,"d":"0.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"CONCATENATE(\"Dezember \",$A$2)","v":"Dezember "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen Dezember \",$A$2)","v":"Kategoriengruppen Dezember "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen Dezember \",$A$2)","v":"Kategoriengruppen Dezember "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C667=\"\",\"\",SUMIF(INDIRECT(\"Dez.!$D$15:$D$16000\"),A667,INDIRECT(\"Dez.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H667=\"\",\"\",SUMIF(INDIRECT(\"Dez.!$F$15:$F$16000\"),F667,INDIRECT(\"Dez.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C668=\"\",\"\",SUMIF(INDIRECT(\"Dez.!$D$15:$D$16000\"),A668,INDIRECT(\"Dez.!$E$15:$E$16000\")))","v":{"v":0,"d":"0.00"}},null,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H668=\"\",\"\",SUMIF(INDIRECT(\"Dez.!$F$15:$F$16000\"),F668,INDIRECT(\"Dez.!$G$15:$G$16000\")))","v":{"v":0,"d":"0.00"}},null,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",null,{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},null,null,{"$f":"SUMIF($B$667:$B$717,\"A\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"L669+N669","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"A\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$667:$B$717,\"A\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"Q669+S669","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"A\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",null,{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"}]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",null,{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},""]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",null,{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",null,{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",null,null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",null,{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",null,null,{"$f":"SUMIF($B$667:$B$717,\"B\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"L674+N674","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"B\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$667:$B$717,\"B\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"Q674+S674","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"B\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",null,{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},""]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",null,{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},""]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",null,{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$nulls":7},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",null,{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$nulls":7},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",null,{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$667:$B$717,\"C\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"Q679+S679","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"C\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",null,{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},""]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",null,{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},""]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",null,{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$nulls":7},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",null,{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$nulls":7},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},"",null,{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$667:$B$717,\"D\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"Q684+S684","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"D\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",null,{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},""]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",null,{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},""]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",null,{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$nulls":7},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",null,{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$nulls":7},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",null,{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$667:$B$717,\"E\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"Q689+S689","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"E\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",null,{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},""]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",null,{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},""]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":0,"d":"0.00"},null,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",null,{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",null,{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$667:$B$717,\"F\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"Q694+S694","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"F\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",null,{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"}]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",null,{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"}]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",null,{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",null,{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},null,{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$667:$B$717,\"G\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"Q699+S699","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"G\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},"",null,{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"v":0,"d":"0.00"}]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",null,{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",null,{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",null,{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",null,{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$667:$B$717,\"H\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"Q704+S704","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"H\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",null,{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},""]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",null,{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"}]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",null,{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",null,{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$nulls":7},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",null,{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$nulls":7},{"$f":"SUMIF($B$667:$B$717,\"I\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"Q709+S709","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"I\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",null,{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"}]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",null,{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"}]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",null,{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},{"$nulls":7},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",null,{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},{"v":0,"d":"0.00"},null,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},{"$nulls":7},{"$f":"SUMIF($B$667:$B$717,\"K\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},{"$f":"Q714+S714","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$667:$G$717,\"K\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",null,{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},"",null,{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"v":0,"d":"0.00"}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"v":0,"d":"0.00"},null,{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"v":0,"d":"0.00"},null,null,{"$f":"L669+L674+L679+L684+L689+L694+L699+L704+L709+L714","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"N669+N674+N679+N684+N689+N694+N699+N704+N709+N714","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q669+Q674+Q679+Q684+Q689+Q694+Q699+Q704+Q709+Q714","v":{"v":0,"d":"0.00"}},"Gruppen",{"$f":"S669+S674+S679+S684+S689+S694+S699+S704+S709+S714","v":{"v":0,"d":"0.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D667:D717)","v":{"v":0,"d":"0.00"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I667:I717)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$718","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$718","v":{"v":0,"d":"0.00"}},null,null,{"$f":"$D$718","v":{"v":0,"d":"0.00"}},"Total",{"$f":"$I$718","v":{"v":0,"d":"0.00"}}]
[" Kontrolle",null,null,{"$f":"Dez.!$E$7","v":{"v":0,"d":"0.00"}},null," Kontrolle",null,null,{"$f":"Dez.!$G$7","v":{"v":0,"d":"0.00"}},null,null,{"$f":"L669+L674+L679+L684+L689+L694+L699+L704+L709+L714+SUMIF($B$667:$B$717,\"\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"N669+N674+N679+N684+N689+N694+N699+N704+N709+N714+SUMIF($G$667:$G$717,\"\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"Q669+Q674+Q679+Q684+Q689+Q694+Q699+Q704+Q709+Q714+SUMIF($B$667:$B$717,\"\",$D$667:$D$717)","v":{"v":0,"d":"0.00"}},"Kontrolle",{"$f":"S669+S674+S679+S684+S689+S694+S699+S704+S709+S714+SUMIF($G$667:$G$717,\"\",$I$667:$I$717)","v":{"v":0,"d":"0.00"}}]
[]
[{"$f":"$A$1","v":"Einnahmen und Ausgaben nach Kategorien"},{"$nulls":7},{"$f":"\"Jahr \"&$A$2","v":"Jahr "},null,null,{"$f":"CONCATENATE(\"Kategoriengruppen Jahr \",$A$2)","v":"Kategoriengruppen Jahr "},{"$nulls":4},{"$f":"CONCATENATE(\"Kategoriengruppen Jahr \",$A$2)","v":"Kategoriengruppen Jahr "}]
[]
[]
["Einnahmenpositionen",{"$nulls":4},"Ausgabenpositionen",{"$nulls":5},"Einnahmengruppen","Vergleich","Ausgabengruppen",null,null,"Einnahmengruppen","Vergleich","Ausgabengruppen"]
[]
["Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"},null,"Kat.","G.","Beschreibung",{"$f":"$D$6","v":"CHF"}]
[{"$f":"$A$7","v":100},{"$f":"IF(B$7=\"\",\"\",B$7)","v":"A"},{"$f":"IF($C$7=\"\",\"\",$C$7)","v":"Ladenverkauf"},{"$f":"IF(C727=\"\",\"\",E727)","v":{"v":0,"d":"0.00"}},{"$f":"D7+D67+D127+D187+D247+D307+D367+D427+D487+D547+D607+D667","v":0},{"$f":"$F$7","v":200},{"$f":"IF(G$7=\"\",\"\",G$7)","v":"A"},{"$f":"IF($H$7=\"\",\"\",$H$7)","v":"Maschinen und Geräte"},{"$f":"IF(H727=\"\",\"\",J727)","v":{"v":0,"d":"0.00"}},{"$f":"I7+I67+I127+I187+I247+I307+I367+I427+I487+I547+I607+I667","v":0},null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A",null,null,"Einnahmen Gruppe A",null,"Ausgaben Gruppe A"]
[{"$f":"$A$8","v":101},{"$f":"IF(B$8=\"\",\"\",B$8)","v":"A"},{"$f":"IF($C$8=\"\",\"\",$C$8)","v":"Verkauf über Internet"},{"$f":"IF(C728=\"\",\"\",E728)","v":{"v":0,"d":"0.00"}},0,{"$f":"$F$8","v":201},{"$f":"IF(G$8=\"\",\"\",G$8)","v":"A"},{"$f":"IF($H$8=\"\",\"\",$H$8)","v":"Ladenmiete"},{"$f":"IF(H728=\"\",\"\",J728)","v":{"v":0,"d":"0.00"}},0,null,{"$f":"IF(L$8=\"\",\"\",L$8)","v":"Landwirtschaft"},null,{"$f":"IF(N$8=\"\",\"\",N$8)","v":"Landwirtschaft"},null,null,{"$f":"IF(Q$8=\"\",\"\",Q$8)","v":""},null,{"$f":"IF(S$8=\"\",\"\",S$8)","v":""}]
[{"$f":"$A$9","v":102},{"$f":"IF(B$9=\"\",\"\",B$9)","v":""},{"$f":"IF($C$9=\"\",\"\",$C$9)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$9","v":202},{"$f":"IF(G$9=\"\",\"\",G$9)","v":"A"},{"$f":"IF($H$9=\"\",\"\",$H$9)","v":"Werbeausgaben"},{"v":0,"d":"0.00"},0,null,{"$f":"SUMIF($B$727:$B$777,\"A\",$D$727:$D$777)","v":{"v":0,"d":"0.00"}},{"$f":"L729+N729","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$727:$G$777,\"A\",$I$727:$I$777)","v":{"v":0,"d":"0.00"}},null,null,{"$f":"SUMIF($B$727:$B$777,\"A\",$D$727:$D$777)","v":{"v":0,"d":"0.00"}},{"$f":"Q729+S729","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$727:$G$777,\"A\",$I$727:$I$777)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$10","v":103},{"$f":"IF(B$10=\"\",\"\",B$10)","v":""},{"$f":"IF($C$10=\"\",\"\",$C$10)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$10","v":203},{"$f":"IF(G$10=\"\",\"\",G$10)","v":"A"},{"$f":"IF($H$10=\"\",\"\",$H$10)","v":"Löhne"},{"v":0,"d":"0.00"},0]
[{"$f":"$A$11","v":104},{"$f":"IF(B$11=\"\",\"\",B$11)","v":""},{"$f":"IF($C$11=\"\",\"\",$C$11)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$11","v":204},{"$f":"IF(G$11=\"\",\"\",G$11)","v":""},{"$f":"IF($H$11=\"\",\"\",$H$11)","v":""},"",{"$error":"#VALUE!"}]
[{"$f":"$A$12","v":105},{"$f":"IF(B$12=\"\",\"\",B$12)","v":""},{"$f":"IF($C$12=\"\",\"\",$C$12)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$12","v":205},{"$f":"IF(G$12=\"\",\"\",G$12)","v":""},{"$f":"IF($H$12=\"\",\"\",$H$12)","v":""},"",{"$error":"#VALUE!"},null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B",null,null,"Einnahmen Gruppe B",null,"Ausgaben Gruppe B"]
[{"$f":"$A$13","v":106},{"$f":"IF(B$13=\"\",\"\",B$13)","v":""},{"$f":"IF($C$13=\"\",\"\",$C$13)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$13","v":206},{"$f":"IF(G$13=\"\",\"\",G$13)","v":""},{"$f":"IF($H$13=\"\",\"\",$H$13)","v":""},"",{"$error":"#VALUE!"},null,{"$f":"IF(L$13=\"\",\"\",L$13)","v":"Privat"},null,{"$f":"IF(N$13=\"\",\"\",N$13)","v":"Privat"},null,null,{"$f":"IF(Q$13=\"\",\"\",Q$13)","v":""},null,{"$f":"IF(S$13=\"\",\"\",S$13)","v":""}]
[{"$f":"$A$14","v":107},{"$f":"IF(B$14=\"\",\"\",B$14)","v":""},{"$f":"IF($C$14=\"\",\"\",$C$14)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$14","v":207},{"$f":"IF(G$14=\"\",\"\",G$14)","v":""},{"$f":"IF($H$14=\"\",\"\",$H$14)","v":""},"",{"$error":"#VALUE!"},null,{"$f":"SUMIF($B$727:$B$777,\"B\",$D$727:$D$777)","v":{"v":1900.75,"d":"1,900.75"}},{"$f":"L734+N734","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"SUMIF($G$727:$G$777,\"B\",$I$727:$I$777)","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"SUMIF($B$727:$B$777,\"B\",$D$727:$D$777)","v":{"v":1900.75,"d":"1,900.75"}},{"$f":"Q734+S734","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"SUMIF($G$727:$G$777,\"B\",$I$727:$I$777)","v":{"v":-2410,"d":"- 2,410.00"}}]
[{"$f":"$A$15","v":108},{"$f":"IF(B$15=\"\",\"\",B$15)","v":""},{"$f":"IF($C$15=\"\",\"\",$C$15)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$15","v":208},{"$f":"IF(G$15=\"\",\"\",G$15)","v":""},{"$f":"IF($H$15=\"\",\"\",$H$15)","v":""},"",{"$error":"#VALUE!"}]
[{"$f":"$A$16","v":109},{"$f":"IF(B$16=\"\",\"\",B$16)","v":""},{"$f":"IF($C$16=\"\",\"\",$C$16)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$16","v":209},{"$f":"IF(G$16=\"\",\"\",G$16)","v":""},{"$f":"IF($H$16=\"\",\"\",$H$16)","v":""},"",{"$error":"#VALUE!"}]
[{"$f":"$A$17","v":110},{"$f":"IF(B$17=\"\",\"\",B$17)","v":""},{"$f":"IF($C$17=\"\",\"\",$C$17)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$17","v":210},{"$f":"IF(G$17=\"\",\"\",G$17)","v":""},{"$f":"IF($H$17=\"\",\"\",$H$17)","v":""},"",{"$error":"#VALUE!"},{"$nulls":6},"Einnahmen Gruppe C",null,"Ausgaben Gruppe C"]
[{"$f":"$A$18","v":111},{"$f":"IF(B$18=\"\",\"\",B$18)","v":""},{"$f":"IF($C$18=\"\",\"\",$C$18)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$18","v":211},{"$f":"IF(G$18=\"\",\"\",G$18)","v":""},{"$f":"IF($H$18=\"\",\"\",$H$18)","v":""},"",{"$error":"#VALUE!"},{"$nulls":6},{"$f":"IF(Q$18=\"\",\"\",Q$18)","v":""},null,{"$f":"IF(S$18=\"\",\"\",S$18)","v":""}]
[{"$f":"$A$19","v":112},{"$f":"IF(B$19=\"\",\"\",B$19)","v":""},{"$f":"IF($C$19=\"\",\"\",$C$19)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$19","v":212},{"$f":"IF(G$19=\"\",\"\",G$19)","v":""},{"$f":"IF($H$19=\"\",\"\",$H$19)","v":""},"",{"$error":"#VALUE!"},{"$nulls":6},{"$f":"SUMIF($B$727:$B$777,\"C\",$D$727:$D$777)","v":{"v":0,"d":"0.00"}},{"$f":"Q739+S739","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$727:$G$777,\"C\",$I$727:$I$777)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$20","v":113},{"$f":"IF(B$20=\"\",\"\",B$20)","v":""},{"$f":"IF($C$20=\"\",\"\",$C$20)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$20","v":213},{"$f":"IF(G$20=\"\",\"\",G$20)","v":""},{"$f":"IF($H$20=\"\",\"\",$H$20)","v":""},"",{"$error":"#VALUE!"}]
[{"$f":"$A$21","v":114},{"$f":"IF(B$21=\"\",\"\",B$21)","v":""},{"$f":"IF($C$21=\"\",\"\",$C$21)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$21","v":214},{"$f":"IF(G$21=\"\",\"\",G$21)","v":""},{"$f":"IF($H$21=\"\",\"\",$H$21)","v":""},"",{"$error":"#VALUE!"}]
[{"$f":"$A$22","v":115},{"$f":"IF(B$22=\"\",\"\",B$22)","v":""},{"$f":"IF($C$22=\"\",\"\",$C$22)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$22","v":215},{"$f":"IF(G$22=\"\",\"\",G$22)","v":""},{"$f":"IF($H$22=\"\",\"\",$H$22)","v":""},"",{"$error":"#VALUE!"},{"$nulls":6},"Einnahmen Gruppe D",null,"Ausgaben Gruppe D"]
[{"$f":"$A$23","v":116},{"$f":"IF(B$23=\"\",\"\",B$23)","v":""},{"$f":"IF($C$23=\"\",\"\",$C$23)","v":""},"",{"$f":"D23+D83+D143+D203+D263+D323+D383+D443+D503+D563+D623+D683","v":{"$error":"#VALUE!"}},{"$f":"$F$23","v":216},{"$f":"IF(G$23=\"\",\"\",G$23)","v":""},{"$f":"IF($H$23=\"\",\"\",$H$23)","v":""},"",{"$f":"I23+I83+I143+I203+I263+I323+I383+I443+I503+I563+I623+I683","v":{"$error":"#VALUE!"}},{"$nulls":6},{"$f":"IF(Q$23=\"\",\"\",Q$23)","v":""},null,{"$f":"IF(S$23=\"\",\"\",S$23)","v":""}]
[{"$f":"$A$24","v":117},{"$f":"IF(B$24=\"\",\"\",B$24)","v":""},{"$f":"IF($C$24=\"\",\"\",$C$24)","v":""},{"$f":"IF(C744=\"\",\"\",E744)","v":""},{"$error":"#VALUE!"},{"$f":"$F$24","v":217},{"$f":"IF(G$24=\"\",\"\",G$24)","v":""},{"$f":"IF($H$24=\"\",\"\",$H$24)","v":""},{"$f":"IF(H744=\"\",\"\",J744)","v":""},{"$error":"#VALUE!"},{"$nulls":6},{"$f":"SUMIF($B$727:$B$777,\"D\",$D$727:$D$777)","v":{"v":0,"d":"0.00"}},{"$f":"Q744+S744","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$727:$G$777,\"D\",$I$727:$I$777)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$25","v":118},{"$f":"IF(B$25=\"\",\"\",B$25)","v":""},{"$f":"IF($C$25=\"\",\"\",$C$25)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$25","v":218},{"$f":"IF(G$25=\"\",\"\",G$25)","v":""},{"$f":"IF($H$25=\"\",\"\",$H$25)","v":""},"",{"$error":"#VALUE!"}]
[{"$f":"$A$26","v":119},{"$f":"IF(B$26=\"\",\"\",B$26)","v":""},{"$f":"IF($C$26=\"\",\"\",$C$26)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$26","v":219},{"$f":"IF(G$26=\"\",\"\",G$26)","v":""},{"$f":"IF($H$26=\"\",\"\",$H$26)","v":""},"",{"$error":"#VALUE!"}]
[{"$f":"$A$27","v":120},{"$f":"IF(B$27=\"\",\"\",B$27)","v":""},{"$f":"IF($C$27=\"\",\"\",$C$27)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$27","v":220},{"$f":"IF(G$27=\"\",\"\",G$27)","v":""},{"$f":"IF($H$27=\"\",\"\",$H$27)","v":""},"",{"$error":"#VALUE!"},{"$nulls":6},"Einnahmen Gruppe E",null,"Ausgaben Gruppe E"]
[{"$f":"$A$28","v":121},{"$f":"IF(B$28=\"\",\"\",B$28)","v":""},{"$f":"IF($C$28=\"\",\"\",$C$28)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$28","v":221},{"$f":"IF(G$28=\"\",\"\",G$28)","v":""},{"$f":"IF($H$28=\"\",\"\",$H$28)","v":""},"",{"$error":"#VALUE!"},{"$nulls":6},{"$f":"IF(Q$28=\"\",\"\",Q$28)","v":""},null,{"$f":"IF(S$28=\"\",\"\",S$28)","v":""}]
[{"$f":"$A$29","v":122},{"$f":"IF(B$29=\"\",\"\",B$29)","v":""},{"$f":"IF($C$29=\"\",\"\",$C$29)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$29","v":222},{"$f":"IF(G$29=\"\",\"\",G$29)","v":""},{"$f":"IF($H$29=\"\",\"\",$H$29)","v":""},"",{"$error":"#VALUE!"},{"$nulls":6},{"$f":"SUMIF($B$727:$B$777,\"E\",$D$727:$D$777)","v":{"v":0,"d":"0.00"}},{"$f":"Q749+S749","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$727:$G$777,\"E\",$I$727:$I$777)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$30","v":123},{"$f":"IF(B$30=\"\",\"\",B$30)","v":""},{"$f":"IF($C$30=\"\",\"\",$C$30)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$30","v":223},{"$f":"IF(G$30=\"\",\"\",G$30)","v":""},{"$f":"IF($H$30=\"\",\"\",$H$30)","v":""},"",{"$error":"#VALUE!"}]
[{"$f":"$A$31","v":124},{"$f":"IF(B$31=\"\",\"\",B$31)","v":""},{"$f":"IF($C$31=\"\",\"\",$C$31)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$31","v":224},{"$f":"IF(G$31=\"\",\"\",G$31)","v":""},{"$f":"IF($H$31=\"\",\"\",$H$31)","v":""},"",{"$error":"#VALUE!"}]
[{"$f":"$A$32","v":125},{"$f":"IF(B$32=\"\",\"\",B$32)","v":"B"},{"$f":"IF($C$32=\"\",\"\",$C$32)","v":"Lohn Nebenerwerb"},{"v":1780,"d":"1,780.00"},1780,{"$f":"$F$32","v":225},{"$f":"IF(G$32=\"\",\"\",G$32)","v":"B"},{"$f":"IF($H$32=\"\",\"\",$H$32)","v":"Nahrung, Kleider, Körperpflege"},{"v":0,"d":"0.00"},0,{"$nulls":6},"Einnahmen Gruppe F",null,"Ausgaben Gruppe F"]
[{"$f":"$A$33","v":126},{"$f":"IF(B$33=\"\",\"\",B$33)","v":""},{"$f":"IF($C$33=\"\",\"\",$C$33)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$33","v":226},{"$f":"IF(G$33=\"\",\"\",G$33)","v":"B"},{"$f":"IF($H$33=\"\",\"\",$H$33)","v":"Autokosten"},{"v":0,"d":"0.00"},0,{"$nulls":6},{"$f":"IF(Q$33=\"\",\"\",Q$33)","v":""},null,{"$f":"IF(S$33=\"\",\"\",S$33)","v":""}]
[{"$f":"$A$34","v":127},{"$f":"IF(B$34=\"\",\"\",B$34)","v":""},{"$f":"IF($C$34=\"\",\"\",$C$34)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$34","v":227},{"$f":"IF(G$34=\"\",\"\",G$34)","v":"B"},{"$f":"IF($H$34=\"\",\"\",$H$34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"v":0,"d":"0.00"},0,{"$nulls":6},{"$f":"SUMIF($B$727:$B$777,\"F\",$D$727:$D$777)","v":{"v":0,"d":"0.00"}},{"$f":"Q754+S754","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$727:$G$777,\"F\",$I$727:$I$777)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$35","v":128},{"$f":"IF(B$35=\"\",\"\",B$35)","v":""},{"$f":"IF($C$35=\"\",\"\",$C$35)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$35","v":228},{"$f":"IF(G$35=\"\",\"\",G$35)","v":"B"},{"$f":"IF($H$35=\"\",\"\",$H$35)","v":"Versicherungen allgemein"},{"v":0,"d":"0.00"},0]
[{"$f":"$A$36","v":129},{"$f":"IF(B$36=\"\",\"\",B$36)","v":""},{"$f":"IF($C$36=\"\",\"\",$C$36)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$36","v":229},{"$f":"IF(G$36=\"\",\"\",G$36)","v":"B"},{"$f":"IF($H$36=\"\",\"\",$H$36)","v":"Büro, Computer, Fotos"},{"v":0,"d":"0.00"},0]
[{"$f":"$A$37","v":130},{"$f":"IF(B$37=\"\",\"\",B$37)","v":""},{"$f":"IF($C$37=\"\",\"\",$C$37)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$37","v":230},{"$f":"IF(G$37=\"\",\"\",G$37)","v":"B"},{"$f":"IF($H$37=\"\",\"\",$H$37)","v":"Ferien, Ausflüge"},{"v":-910,"d":"- 910.00"},-910,{"$nulls":6},"Einnahmen Gruppe G",null,"Ausgaben Gruppe G"]
[{"$f":"$A$38","v":131},{"$f":"IF(B$38=\"\",\"\",B$38)","v":""},{"$f":"IF($C$38=\"\",\"\",$C$38)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$38","v":231},{"$f":"IF(G$38=\"\",\"\",G$38)","v":"B"},{"$f":"IF($H$38=\"\",\"\",$H$38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"v":0,"d":"0.00"},0,{"$nulls":6},{"$f":"IF(Q$38=\"\",\"\",Q$38)","v":""},null,{"$f":"IF(S$38=\"\",\"\",S$38)","v":""}]
[{"$f":"$A$39","v":132},{"$f":"IF(B$39=\"\",\"\",B$39)","v":"B"},{"$f":"IF($C$39=\"\",\"\",$C$39)","v":"Feuerwehrsold"},{"v":0,"d":"0.00"},{"$f":"D39+D99+D159+D219+D279+D339+D399+D459+D519+D579+D639+D699","v":0},{"$f":"$F$39","v":232},{"$f":"IF(G$39=\"\",\"\",G$39)","v":"B"},{"$f":"IF($H$39=\"\",\"\",$H$39)","v":"Telefon"},{"v":0,"d":"0.00"},{"$f":"I39+I99+I159+I219+I279+I339+I399+I459+I519+I579+I639+I699","v":0},{"$nulls":6},{"$f":"SUMIF($B$727:$B$777,\"G\",$D$727:$D$777)","v":{"v":0,"d":"0.00"}},{"$f":"Q759+S759","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$727:$G$777,\"G\",$I$727:$I$777)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$40","v":133},{"$f":"IF(B$40=\"\",\"\",B$40)","v":""},{"$f":"IF($C$40=\"\",\"\",$C$40)","v":""},{"$f":"IF(C760=\"\",\"\",E760)","v":""},{"$error":"#VALUE!"},{"$f":"$F$40","v":233},{"$f":"IF(G$40=\"\",\"\",G$40)","v":"B"},{"$f":"IF($H$40=\"\",\"\",$H$40)","v":"Öffentlicher Verkehr und Velo"},{"$f":"IF(H760=\"\",\"\",J760)","v":{"v":0,"d":"0.00"}},0]
[{"$f":"$A$41","v":134},{"$f":"IF(B$41=\"\",\"\",B$41)","v":""},{"$f":"IF($C$41=\"\",\"\",$C$41)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$41","v":234},{"$f":"IF(G$41=\"\",\"\",G$41)","v":"B"},{"$f":"IF($H$41=\"\",\"\",$H$41)","v":"Möbel, Wohnungseinrichtung"},{"v":0,"d":"0.00"},0]
[{"$f":"$A$42","v":135},{"$f":"IF(B$42=\"\",\"\",B$42)","v":""},{"$f":"IF($C$42=\"\",\"\",$C$42)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$42","v":235},{"$f":"IF(G$42=\"\",\"\",G$42)","v":"B"},{"$f":"IF($H$42=\"\",\"\",$H$42)","v":"Kosten IT Consulting / Webdesign"},{"v":0,"d":"0.00"},0,{"$nulls":6},"Einnahmen Gruppe H",null,"Ausgaben Gruppe H"]
[{"$f":"$A$43","v":136},{"$f":"IF(B$43=\"\",\"\",B$43)","v":""},{"$f":"IF($C$43=\"\",\"\",$C$43)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$43","v":236},{"$f":"IF(G$43=\"\",\"\",G$43)","v":"B"},{"$f":"IF($H$43=\"\",\"\",$H$43)","v":"Schule und Bildung Kinder"},{"v":0,"d":"0.00"},0,{"$nulls":6},{"$f":"IF(Q$43=\"\",\"\",Q$43)","v":""},null,{"$f":"IF(S$43=\"\",\"\",S$43)","v":""}]
[{"$f":"$A$44","v":137},{"$f":"IF(B$44=\"\",\"\",B$44)","v":""},{"$f":"IF($C$44=\"\",\"\",$C$44)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$44","v":237},{"$f":"IF(G$44=\"\",\"\",G$44)","v":"B"},{"$f":"IF($H$44=\"\",\"\",$H$44)","v":"Org. Freizeitaktivitäten der Kinder"},{"v":0,"d":"0.00"},0,{"$nulls":6},{"$f":"SUMIF($B$727:$B$777,\"H\",$D$727:$D$777)","v":{"v":0,"d":"0.00"}},{"$f":"Q764+S764","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$727:$G$777,\"H\",$I$727:$I$777)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$45","v":138},{"$f":"IF(B$45=\"\",\"\",B$45)","v":""},{"$f":"IF($C$45=\"\",\"\",$C$45)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$45","v":238},{"$f":"IF(G$45=\"\",\"\",G$45)","v":""},{"$f":"IF($H$45=\"\",\"\",$H$45)","v":""},"",{"$error":"#VALUE!"}]
[{"$f":"$A$46","v":139},{"$f":"IF(B$46=\"\",\"\",B$46)","v":""},{"$f":"IF($C$46=\"\",\"\",$C$46)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$46","v":239},{"$f":"IF(G$46=\"\",\"\",G$46)","v":"B"},{"$f":"IF($H$46=\"\",\"\",$H$46)","v":"Wohltätige Spenden"},{"v":0,"d":"0.00"},0]
[{"$f":"$A$47","v":140},{"$f":"IF(B$47=\"\",\"\",B$47)","v":""},{"$f":"IF($C$47=\"\",\"\",$C$47)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$47","v":240},{"$f":"IF(G$47=\"\",\"\",G$47)","v":"B"},{"$f":"IF($H$47=\"\",\"\",$H$47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"v":0,"d":"0.00"},0,{"$nulls":6},"Einnahmen Gruppe I",null,"Ausgaben Gruppe I"]
[{"$f":"$A$48","v":141},{"$f":"IF(B$48=\"\",\"\",B$48)","v":""},{"$f":"IF($C$48=\"\",\"\",$C$48)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$48","v":241},{"$f":"IF(G$48=\"\",\"\",G$48)","v":""},{"$f":"IF($H$48=\"\",\"\",$H$48)","v":""},"",{"$error":"#VALUE!"},{"$nulls":6},{"$f":"IF(Q$48=\"\",\"\",Q$48)","v":""},null,{"$f":"IF(S$48=\"\",\"\",S$48)","v":""}]
[{"$f":"$A$49","v":142},{"$f":"IF(B$49=\"\",\"\",B$49)","v":""},{"$f":"IF($C$49=\"\",\"\",$C$49)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$49","v":242},{"$f":"IF(G$49=\"\",\"\",G$49)","v":""},{"$f":"IF($H$49=\"\",\"\",$H$49)","v":""},"",{"$error":"#VALUE!"},{"$nulls":6},{"$f":"SUMIF($B$727:$B$777,\"I\",$D$727:$D$777)","v":{"v":0,"d":"0.00"}},{"$f":"Q769+S769","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$727:$G$777,\"I\",$I$727:$I$777)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$50","v":143},{"$f":"IF(B$50=\"\",\"\",B$50)","v":""},{"$f":"IF($C$50=\"\",\"\",$C$50)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$50","v":243},{"$f":"IF(G$50=\"\",\"\",G$50)","v":"B"},{"$f":"IF($H$50=\"\",\"\",$H$50)","v":"Wasser"},{"v":0,"d":"0.00"},0]
[{"$f":"$A$51","v":144},{"$f":"IF(B$51=\"\",\"\",B$51)","v":""},{"$f":"IF($C$51=\"\",\"\",$C$51)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$51","v":244},{"$f":"IF(G$51=\"\",\"\",G$51)","v":"B"},{"$f":"IF($H$51=\"\",\"\",$H$51)","v":"Strom"},{"v":0,"d":"0.00"},0]
[{"$f":"$A$52","v":145},{"$f":"IF(B$52=\"\",\"\",B$52)","v":""},{"$f":"IF($C$52=\"\",\"\",$C$52)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$52","v":245},{"$f":"IF(G$52=\"\",\"\",G$52)","v":"B"},{"$f":"IF($H$52=\"\",\"\",$H$52)","v":"Geschenke"},{"v":0,"d":"0.00"},0,{"$nulls":6},"Einnahmen Gruppe K",null,"Ausgaben Gruppe K"]
[{"$f":"$A$53","v":146},{"$f":"IF(B$53=\"\",\"\",B$53)","v":""},{"$f":"IF($C$53=\"\",\"\",$C$53)","v":""},"",{"$error":"#VALUE!"},{"$f":"$F$53","v":246},{"$f":"IF(G$53=\"\",\"\",G$53)","v":"B"},{"$f":"IF($H$53=\"\",\"\",$H$53)","v":"Erwachsenenbildung"},{"v":0,"d":"0.00"},0,{"$nulls":6},{"$f":"IF(Q$53=\"\",\"\",Q$53)","v":""},null,{"$f":"IF(S$53=\"\",\"\",S$53)","v":""}]
[{"$f":"$A$54","v":147},{"$f":"IF(B$54=\"\",\"\",B$54)","v":"B"},{"$f":"IF($C$54=\"\",\"\",$C$54)","v":"Diverse Privateinnahmen"},120.75,120.75,{"$f":"$F$54","v":247},{"$f":"IF(G$54=\"\",\"\",G$54)","v":"B"},{"$f":"IF($H$54=\"\",\"\",$H$54)","v":"Diverse Privatausgaben"},{"v":0,"d":"0.00"},0,{"$nulls":6},{"$f":"SUMIF($B$727:$B$777,\"K\",$D$727:$D$777)","v":{"v":0,"d":"0.00"}},{"$f":"Q774+S774","v":{"v":0,"d":"0.00"}},{"$f":"SUMIF($G$727:$G$777,\"K\",$I$727:$I$777)","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$55","v":148},{"$f":"IF(B$55=\"\",\"\",B$55)","v":""},{"$f":"IF($C$55=\"\",\"\",$C$55)","v":""},"",{"$f":"D55+D115+D175+D235+D295+D355+D415+D475+D535+D595+D655+D715","v":{"$error":"#VALUE!"}},{"$f":"$F$55","v":248},{"$f":"IF(G$55=\"\",\"\",G$55)","v":"B"},{"$f":"IF($H$55=\"\",\"\",$H$55)","v":"Private Vereinsbeiträge"},{"v":0,"d":"0.00"},{"$f":"I55+I115+I175+I235+I295+I355+I415+I475+I535+I595+I655+I715","v":0}]
[{"$f":"$A$56","v":149},{"$f":"IF(B$56=\"\",\"\",B$56)","v":""},{"$f":"IF($C$56=\"\",\"\",$C$56)","v":""},{"$f":"IF(C776=\"\",\"\",E776)","v":""},{"$f":"D56+D116+D176+D236+D296+D356+D416+D476+D536+D596+D656+D716","v":{"$error":"#VALUE!"}},{"$f":"$F$56","v":249},{"$f":"IF(G$56=\"\",\"\",G$56)","v":"B"},{"$f":"IF($H$56=\"\",\"\",$H$56)","v":"Spesen Vermögensverwaltung"},{"$f":"IF(H776=\"\",\"\",J776)","v":{"v":0,"d":"0.00"}},{"$f":"I56+I116+I176+I236+I296+I356+I416+I476+I536+I596+I656+I716","v":0}]
[{"$f":"$A$57","v":150},{"$f":"IF(B$57=\"\",\"\",B$57)","v":"B"},{"$f":"IF($C$57=\"\",\"\",$C$57)","v":"Zinsen, Zinssteuererstattungen"},{"$f":"IF(C777=\"\",\"\",E777)","v":{"v":0,"d":"0.00"}},{"$f":"D57+D117+D177+D237+D297+D357+D417+D477+D537+D597+D657+D717","v":0},{"$f":"$F$57","v":250},{"$f":"IF(G$57=\"\",\"\",G$57)","v":"B"},{"$f":"IF($H$57=\"\",\"\",$H$57)","v":"Steuern"},{"$f":"IF(H777=\"\",\"\",J777)","v":{"v":-1500,"d":"- 1,500.00"}},{"$f":"I57+I117+I177+I237+I297+I357+I417+I477+I537+I597+I657+I717","v":-1500},null,{"$f":"L729+L734+L739+L744+L749+L754+L759+L764+L769+L774","v":{"v":1900.75,"d":"1,900.75"}},"Gruppen",{"$f":"N729+N734+N739+N744+N749+N754+N759+N764+N769+N774","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"Q729+Q734+Q739+Q744+Q749+Q754+Q759+Q764+Q769+Q774","v":{"v":1900.75,"d":"1,900.75"}},"Gruppen",{"$f":"S729+S734+S739+S744+S749+S754+S759+S764+S769+S774","v":{"v":-2410,"d":"- 2,410.00"}}]
[" Total der Einnahmen",null,null,{"$f":"SUM(D727:D777)","v":{"v":1900.75,"d":"1,900.75"}},null," Total der Ausgaben",null,null,{"$f":"SUM(I727:I777)","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"$D$778","v":{"v":1900.75,"d":"1,900.75"}},"Total",{"$f":"$I$778","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"$D$778","v":{"v":1900.75,"d":"1,900.75"}},"Total",{"$f":"$I$778","v":{"v":-2410,"d":"- 2,410.00"}}]
[" Kontrolle",null,null,{"$f":"D59+D119+D179+D239+D299+D359+D419+D479+D539+D599+D659+D719","v":{"v":1900.75,"d":"1,900.75"}},null," Kontrolle",null,null,{"$f":"I59+I119+I179+I239+I299+I359+I419+I479+I539+I599+I659+I719","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"L729+L734+L739+L744+L749+L754+L759+L764+L769+L774+SUMIF($B$727:$B$777,\"\",$D$727:$D$777)","v":{"v":1900.75,"d":"1,900.75"}},"Kontrolle",{"$f":"N729+N734+N739+N744+N749+N754+N759+N764+N769+N774+SUMIF($G$727:$G$777,\"\",$I$727:$I$777)","v":{"v":-2410,"d":"- 2,410.00"}},null,null,{"$f":"Q729+Q734+Q739+Q744+Q749+Q754+Q759+Q764+Q769+Q774+SUMIF($B$727:$B$777,\"\",$D$727:$D$777)","v":{"v":1900.75,"d":"1,900.75"}},"Kontrolle",{"$f":"S729+S734+S739+S744+S749+S754+S759+S764+S769+S774+SUMIF($G$727:$G$777,\"\",$I$727:$I$777)","v":{"v":-2410,"d":"- 2,410.00"}}]
[null,"end",{"$nulls":4},"end"]

{"sheet":"Kat. II","index":1,"n_rows":115,"n_cols":19,"rows_kept":115}
["Jahresübersicht der Einnahmenkategorien",{"$nulls":17},"Liste der Textbausteine"]
[]
["Kat.","Beschreibung","Januar","Februar","März","April","Mai","Juni","Juli","August","September","Oktober","November","Dezember",{"$f":"'Kat. I'!$A$2","v":0},null,null,"a"]
[{"$f":"IF('Kat. I'!A7=\"\",\"\",'Kat. I'!A7)","v":100},{"$f":"IF('Kat. I'!C7=\"\",\"\",'Kat. I'!C7)","v":"Ladenverkauf"},{"$f":"IF('Kat. I'!$C7=\"\",\"\",'Kat. I'!$D7)","v":0},{"$f":"IF('Kat. I'!$C67=\"\",\"\",'Kat. I'!$D67)","v":0},{"$f":"IF('Kat. I'!$C127=\"\",\"\",'Kat. I'!$D127)","v":0},{"$f":"IF('Kat. I'!$C187=\"\",\"\",'Kat. I'!$D187)","v":0},{"$f":"IF('Kat. I'!$C247=\"\",\"\",'Kat. I'!$D247)","v":0},{"$f":"IF('Kat. I'!$C307=\"\",\"\",'Kat. I'!$D307)","v":0},{"$f":"IF('Kat. I'!$C367=\"\",\"\",'Kat. I'!$D367)","v":0},{"$f":"IF('Kat. I'!$C427=\"\",\"\",'Kat. I'!$D427)","v":0},{"$f":"IF('Kat. I'!$C487=\"\",\"\",'Kat. I'!$D487)","v":0},{"$f":"IF('Kat. I'!$C547=\"\",\"\",'Kat. I'!$D547)","v":0},{"$f":"IF('Kat. I'!$C607=\"\",\"\",'Kat. I'!$D607)","v":0},{"$f":"IF('Kat. I'!$C667=\"\",\"\",'Kat. I'!$D667)","v":0},{"$f":"IF(B4=\"\",\"\",SUM(C4:N4))","v":0},null,null,"b"]
[{"$f":"IF('Kat. I'!A8=\"\",\"\",'Kat. I'!A8)","v":101},{"$f":"IF('Kat. I'!C8=\"\",\"\",'Kat. I'!C8)","v":"Verkauf über Internet"},{"$f":"IF('Kat. I'!$C8=\"\",\"\",'Kat. I'!$D8)","v":0},{"$f":"IF('Kat. I'!$C68=\"\",\"\",'Kat. I'!$D68)","v":0},{"$f":"IF('Kat. I'!$C128=\"\",\"\",'Kat. I'!$D128)","v":0},{"$f":"IF('Kat. I'!$C188=\"\",\"\",'Kat. I'!$D188)","v":0},{"$f":"IF('Kat. I'!$C248=\"\",\"\",'Kat. I'!$D248)","v":0},{"$f":"IF('Kat. I'!$C308=\"\",\"\",'Kat. I'!$D308)","v":0},{"$f":"IF('Kat. I'!$C368=\"\",\"\",'Kat. I'!$D368)","v":0},{"$f":"IF('Kat. I'!$C428=\"\",\"\",'Kat. I'!$D428)","v":0},{"$f":"IF('Kat. I'!$C488=\"\",\"\",'Kat. I'!$D488)","v":0},{"$f":"IF('Kat. I'!$C548=\"\",\"\",'Kat. I'!$D548)","v":0},{"$f":"IF('Kat. I'!$C608=\"\",\"\",'Kat. I'!$D608)","v":0},{"$f":"IF('Kat. I'!$C668=\"\",\"\",'Kat. I'!$D668)","v":0},{"$f":"IF(B5=\"\",\"\",SUM(C5:N5))","v":0},null,null,"c"]
[{"$f":"IF('Kat. I'!A9=\"\",\"\",'Kat. I'!A9)","v":102},{"$f":"IF('Kat. I'!C9=\"\",\"\",'Kat. I'!C9)","v":""},{"$f":"IF('Kat. I'!$C9=\"\",\"\",'Kat. I'!$D9)","v":""},{"$f":"IF('Kat. I'!$C69=\"\",\"\",'Kat. I'!$D69)","v":""},{"$f":"IF('Kat. I'!$C129=\"\",\"\",'Kat. I'!$D129)","v":""},{"$f":"IF('Kat. I'!$C189=\"\",\"\",'Kat. I'!$D189)","v":""},{"$f":"IF('Kat. I'!$C249=\"\",\"\",'Kat. I'!$D249)","v":""},{"$f":"IF('Kat. I'!$C309=\"\",\"\",'Kat. I'!$D309)","v":""},{"$f":"IF('Kat. I'!$C369=\"\",\"\",'Kat. I'!$D369)","v":""},{"$f":"IF('Kat. I'!$C429=\"\",\"\",'Kat. I'!$D429)","v":""},{"$f":"IF('Kat. I'!$C489=\"\",\"\",'Kat. I'!$D489)","v":""},{"$f":"IF('Kat. I'!$C549=\"\",\"\",'Kat. I'!$D549)","v":""},{"$f":"IF('Kat. I'!$C609=\"\",\"\",'Kat. I'!$D609)","v":""},{"$f":"IF('Kat. I'!$C669=\"\",\"\",'Kat. I'!$D669)","v":""},"",null,null,"d"]
[{"$f":"IF('Kat. I'!A10=\"\",\"\",'Kat. I'!A10)","v":103},{"$f":"IF('Kat. I'!C10=\"\",\"\",'Kat. I'!C10)","v":""},{"$f":"IF('Kat. I'!$C10=\"\",\"\",'Kat. I'!$D10)","v":""},{"$f":"IF('Kat. I'!$C70=\"\",\"\",'Kat. I'!$D70)","v":""},{"$f":"IF('Kat. I'!$C130=\"\",\"\",'Kat. I'!$D130)","v":""},{"$f":"IF('Kat. I'!$C190=\"\",\"\",'Kat. I'!$D190)","v":""},{"$f":"IF('Kat. I'!$C250=\"\",\"\",'Kat. I'!$D250)","v":""},{"$f":"IF('Kat. I'!$C310=\"\",\"\",'Kat. I'!$D310)","v":""},{"$f":"IF('Kat. I'!$C370=\"\",\"\",'Kat. I'!$D370)","v":""},{"$f":"IF('Kat. I'!$C430=\"\",\"\",'Kat. I'!$D430)","v":""},{"$f":"IF('Kat. I'!$C490=\"\",\"\",'Kat. I'!$D490)","v":""},{"$f":"IF('Kat. I'!$C550=\"\",\"\",'Kat. I'!$D550)","v":""},{"$f":"IF('Kat. I'!$C610=\"\",\"\",'Kat. I'!$D610)","v":""},{"$f":"IF('Kat. I'!$C670=\"\",\"\",'Kat. I'!$D670)","v":""},"",null,null,"e"]
[{"$f":"IF('Kat. I'!A11=\"\",\"\",'Kat. I'!A11)","v":104},{"$f":"IF('Kat. I'!C11=\"\",\"\",'Kat. I'!C11)","v":""},{"$f":"IF('Kat. I'!$C11=\"\",\"\",'Kat. I'!$D11)","v":""},{"$f":"IF('Kat. I'!$C71=\"\",\"\",'Kat. I'!$D71)","v":""},{"$f":"IF('Kat. I'!$C131=\"\",\"\",'Kat. I'!$D131)","v":""},{"$f":"IF('Kat. I'!$C191=\"\",\"\",'Kat. I'!$D191)","v":""},{"$f":"IF('Kat. I'!$C251=\"\",\"\",'Kat. I'!$D251)","v":""},{"$f":"IF('Kat. I'!$C311=\"\",\"\",'Kat. I'!$D311)","v":""},{"$f":"IF('Kat. I'!$C371=\"\",\"\",'Kat. I'!$D371)","v":""},{"$f":"IF('Kat. I'!$C431=\"\",\"\",'Kat. I'!$D431)","v":""},{"$f":"IF('Kat. I'!$C491=\"\",\"\",'Kat. I'!$D491)","v":""},{"$f":"IF('Kat. I'!$C551=\"\",\"\",'Kat. I'!$D551)","v":""},{"$f":"IF('Kat. I'!$C611=\"\",\"\",'Kat. I'!$D611)","v":""},{"$f":"IF('Kat. I'!$C671=\"\",\"\",'Kat. I'!$D671)","v":""},"",null,null,"f"]
[{"$f":"IF('Kat. I'!A12=\"\",\"\",'Kat. I'!A12)","v":105},{"$f":"IF('Kat. I'!C12=\"\",\"\",'Kat. I'!C12)","v":""},{"$f":"IF('Kat. I'!$C12=\"\",\"\",'Kat. I'!$D12)","v":""},{"$f":"IF('Kat. I'!$C72=\"\",\"\",'Kat. I'!$D72)","v":""},{"$f":"IF('Kat. I'!$C132=\"\",\"\",'Kat. I'!$D132)","v":""},{"$f":"IF('Kat. I'!$C192=\"\",\"\",'Kat. I'!$D192)","v":""},{"$f":"IF('Kat. I'!$C252=\"\",\"\",'Kat. I'!$D252)","v":""},{"$f":"IF('Kat. I'!$C312=\"\",\"\",'Kat. I'!$D312)","v":""},{"$f":"IF('Kat. I'!$C372=\"\",\"\",'Kat. I'!$D372)","v":""},{"$f":"IF('Kat. I'!$C432=\"\",\"\",'Kat. I'!$D432)","v":""},{"$f":"IF('Kat. I'!$C492=\"\",\"\",'Kat. I'!$D492)","v":""},{"$f":"IF('Kat. I'!$C552=\"\",\"\",'Kat. I'!$D552)","v":""},{"$f":"IF('Kat. I'!$C612=\"\",\"\",'Kat. I'!$D612)","v":""},{"$f":"IF('Kat. I'!$C672=\"\",\"\",'Kat. I'!$D672)","v":""},"",null,null,"g"]
[{"$f":"IF('Kat. I'!A13=\"\",\"\",'Kat. I'!A13)","v":106},{"$f":"IF('Kat. I'!C13=\"\",\"\",'Kat. I'!C13)","v":""},{"$f":"IF('Kat. I'!$C13=\"\",\"\",'Kat. I'!$D13)","v":""},{"$f":"IF('Kat. I'!$C73=\"\",\"\",'Kat. I'!$D73)","v":""},{"$f":"IF('Kat. I'!$C133=\"\",\"\",'Kat. I'!$D133)","v":""},{"$f":"IF('Kat. I'!$C193=\"\",\"\",'Kat. I'!$D193)","v":""},{"$f":"IF('Kat. I'!$C253=\"\",\"\",'Kat. I'!$D253)","v":""},{"$f":"IF('Kat. I'!$C313=\"\",\"\",'Kat. I'!$D313)","v":""},{"$f":"IF('Kat. I'!$C373=\"\",\"\",'Kat. I'!$D373)","v":""},{"$f":"IF('Kat. I'!$C433=\"\",\"\",'Kat. I'!$D433)","v":""},{"$f":"IF('Kat. I'!$C493=\"\",\"\",'Kat. I'!$D493)","v":""},{"$f":"IF('Kat. I'!$C553=\"\",\"\",'Kat. I'!$D553)","v":""},{"$f":"IF('Kat. I'!$C613=\"\",\"\",'Kat. I'!$D613)","v":""},{"$f":"IF('Kat. I'!$C673=\"\",\"\",'Kat. I'!$D673)","v":""},"",null,null,"h"]
[{"$f":"IF('Kat. I'!A14=\"\",\"\",'Kat. I'!A14)","v":107},{"$f":"IF('Kat. I'!C14=\"\",\"\",'Kat. I'!C14)","v":""},{"$f":"IF('Kat. I'!$C14=\"\",\"\",'Kat. I'!$D14)","v":""},{"$f":"IF('Kat. I'!$C74=\"\",\"\",'Kat. I'!$D74)","v":""},{"$f":"IF('Kat. I'!$C134=\"\",\"\",'Kat. I'!$D134)","v":""},{"$f":"IF('Kat. I'!$C194=\"\",\"\",'Kat. I'!$D194)","v":""},{"$f":"IF('Kat. I'!$C254=\"\",\"\",'Kat. I'!$D254)","v":""},{"$f":"IF('Kat. I'!$C314=\"\",\"\",'Kat. I'!$D314)","v":""},{"$f":"IF('Kat. I'!$C374=\"\",\"\",'Kat. I'!$D374)","v":""},{"$f":"IF('Kat. I'!$C434=\"\",\"\",'Kat. I'!$D434)","v":""},{"$f":"IF('Kat. I'!$C494=\"\",\"\",'Kat. I'!$D494)","v":""},{"$f":"IF('Kat. I'!$C554=\"\",\"\",'Kat. I'!$D554)","v":""},{"$f":"IF('Kat. I'!$C614=\"\",\"\",'Kat. I'!$D614)","v":""},{"$f":"IF('Kat. I'!$C674=\"\",\"\",'Kat. I'!$D674)","v":""},"",null,null,"i"]
[{"$f":"IF('Kat. I'!A15=\"\",\"\",'Kat. I'!A15)","v":108},{"$f":"IF('Kat. I'!C15=\"\",\"\",'Kat. I'!C15)","v":""},{"$f":"IF('Kat. I'!$C15=\"\",\"\",'Kat. I'!$D15)","v":""},{"$f":"IF('Kat. I'!$C75=\"\",\"\",'Kat. I'!$D75)","v":""},{"$f":"IF('Kat. I'!$C135=\"\",\"\",'Kat. I'!$D135)","v":""},{"$f":"IF('Kat. I'!$C195=\"\",\"\",'Kat. I'!$D195)","v":""},{"$f":"IF('Kat. I'!$C255=\"\",\"\",'Kat. I'!$D255)","v":""},{"$f":"IF('Kat. I'!$C315=\"\",\"\",'Kat. I'!$D315)","v":""},{"$f":"IF('Kat. I'!$C375=\"\",\"\",'Kat. I'!$D375)","v":""},{"$f":"IF('Kat. I'!$C435=\"\",\"\",'Kat. I'!$D435)","v":""},{"$f":"IF('Kat. I'!$C495=\"\",\"\",'Kat. I'!$D495)","v":""},{"$f":"IF('Kat. I'!$C555=\"\",\"\",'Kat. I'!$D555)","v":""},{"$f":"IF('Kat. I'!$C615=\"\",\"\",'Kat. I'!$D615)","v":""},{"$f":"IF('Kat. I'!$C675=\"\",\"\",'Kat. I'!$D675)","v":""},"",null,null,"j"]
[{"$f":"IF('Kat. I'!A16=\"\",\"\",'Kat. I'!A16)","v":109},{"$f":"IF('Kat. I'!C16=\"\",\"\",'Kat. I'!C16)","v":""},{"$f":"IF('Kat. I'!$C16=\"\",\"\",'Kat. I'!$D16)","v":""},{"$f":"IF('Kat. I'!$C76=\"\",\"\",'Kat. I'!$D76)","v":""},{"$f":"IF('Kat. I'!$C136=\"\",\"\",'Kat. I'!$D136)","v":""},{"$f":"IF('Kat. I'!$C196=\"\",\"\",'Kat. I'!$D196)","v":""},{"$f":"IF('Kat. I'!$C256=\"\",\"\",'Kat. I'!$D256)","v":""},{"$f":"IF('Kat. I'!$C316=\"\",\"\",'Kat. I'!$D316)","v":""},{"$f":"IF('Kat. I'!$C376=\"\",\"\",'Kat. I'!$D376)","v":""},{"$f":"IF('Kat. I'!$C436=\"\",\"\",'Kat. I'!$D436)","v":""},{"$f":"IF('Kat. I'!$C496=\"\",\"\",'Kat. I'!$D496)","v":""},{"$f":"IF('Kat. I'!$C556=\"\",\"\",'Kat. I'!$D556)","v":""},{"$f":"IF('Kat. I'!$C616=\"\",\"\",'Kat. I'!$D616)","v":""},{"$f":"IF('Kat. I'!$C676=\"\",\"\",'Kat. I'!$D676)","v":""},"",null,null,"k"]
[{"$f":"IF('Kat. I'!A17=\"\",\"\",'Kat. I'!A17)","v":110},{"$f":"IF('Kat. I'!C17=\"\",\"\",'Kat. I'!C17)","v":""},{"$f":"IF('Kat. I'!$C17=\"\",\"\",'Kat. I'!$D17)","v":""},{"$f":"IF('Kat. I'!$C77=\"\",\"\",'Kat. I'!$D77)","v":""},{"$f":"IF('Kat. I'!$C137=\"\",\"\",'Kat. I'!$D137)","v":""},{"$f":"IF('Kat. I'!$C197=\"\",\"\",'Kat. I'!$D197)","v":""},{"$f":"IF('Kat. I'!$C257=\"\",\"\",'Kat. I'!$D257)","v":""},{"$f":"IF('Kat. I'!$C317=\"\",\"\",'Kat. I'!$D317)","v":""},{"$f":"IF('Kat. I'!$C377=\"\",\"\",'Kat. I'!$D377)","v":""},{"$f":"IF('Kat. I'!$C437=\"\",\"\",'Kat. I'!$D437)","v":""},{"$f":"IF('Kat. I'!$C497=\"\",\"\",'Kat. I'!$D497)","v":""},{"$f":"IF('Kat. I'!$C557=\"\",\"\",'Kat. I'!$D557)","v":""},{"$f":"IF('Kat. I'!$C617=\"\",\"\",'Kat. I'!$D617)","v":""},{"$f":"IF('Kat. I'!$C677=\"\",\"\",'Kat. I'!$D677)","v":""},"",null,null,"l"]
[{"$f":"IF('Kat. I'!A18=\"\",\"\",'Kat. I'!A18)","v":111},{"$f":"IF('Kat. I'!C18=\"\",\"\",'Kat. I'!C18)","v":""},{"$f":"IF('Kat. I'!$C18=\"\",\"\",'Kat. I'!$D18)","v":""},{"$f":"IF('Kat. I'!$C78=\"\",\"\",'Kat. I'!$D78)","v":""},{"$f":"IF('Kat. I'!$C138=\"\",\"\",'Kat. I'!$D138)","v":""},{"$f":"IF('Kat. I'!$C198=\"\",\"\",'Kat. I'!$D198)","v":""},{"$f":"IF('Kat. I'!$C258=\"\",\"\",'Kat. I'!$D258)","v":""},{"$f":"IF('Kat. I'!$C318=\"\",\"\",'Kat. I'!$D318)","v":""},{"$f":"IF('Kat. I'!$C378=\"\",\"\",'Kat. I'!$D378)","v":""},{"$f":"IF('Kat. I'!$C438=\"\",\"\",'Kat. I'!$D438)","v":""},{"$f":"IF('Kat. I'!$C498=\"\",\"\",'Kat. I'!$D498)","v":""},{"$f":"IF('Kat. I'!$C558=\"\",\"\",'Kat. I'!$D558)","v":""},{"$f":"IF('Kat. I'!$C618=\"\",\"\",'Kat. I'!$D618)","v":""},{"$f":"IF('Kat. I'!$C678=\"\",\"\",'Kat. I'!$D678)","v":""},"",null,null,"m"]
[{"$f":"IF('Kat. I'!A19=\"\",\"\",'Kat. I'!A19)","v":112},{"$f":"IF('Kat. I'!C19=\"\",\"\",'Kat. I'!C19)","v":""},{"$f":"IF('Kat. I'!$C19=\"\",\"\",'Kat. I'!$D19)","v":""},{"$f":"IF('Kat. I'!$C79=\"\",\"\",'Kat. I'!$D79)","v":""},{"$f":"IF('Kat. I'!$C139=\"\",\"\",'Kat. I'!$D139)","v":""},{"$f":"IF('Kat. I'!$C199=\"\",\"\",'Kat. I'!$D199)","v":""},{"$f":"IF('Kat. I'!$C259=\"\",\"\",'Kat. I'!$D259)","v":""},{"$f":"IF('Kat. I'!$C319=\"\",\"\",'Kat. I'!$D319)","v":""},{"$f":"IF('Kat. I'!$C379=\"\",\"\",'Kat. I'!$D379)","v":""},{"$f":"IF('Kat. I'!$C439=\"\",\"\",'Kat. I'!$D439)","v":""},{"$f":"IF('Kat. I'!$C499=\"\",\"\",'Kat. I'!$D499)","v":""},{"$f":"IF('Kat. I'!$C559=\"\",\"\",'Kat. I'!$D559)","v":""},{"$f":"IF('Kat. I'!$C619=\"\",\"\",'Kat. I'!$D619)","v":""},{"$f":"IF('Kat. I'!$C679=\"\",\"\",'Kat. I'!$D679)","v":""},"",null,null,"n"]
[{"$f":"IF('Kat. I'!A20=\"\",\"\",'Kat. I'!A20)","v":113},{"$f":"IF('Kat. I'!C20=\"\",\"\",'Kat. I'!C20)","v":""},{"$f":"IF('Kat. I'!$C20=\"\",\"\",'Kat. I'!$D20)","v":""},{"$f":"IF('Kat. I'!$C80=\"\",\"\",'Kat. I'!$D80)","v":""},{"$f":"IF('Kat. I'!$C140=\"\",\"\",'Kat. I'!$D140)","v":""},{"$f":"IF('Kat. I'!$C200=\"\",\"\",'Kat. I'!$D200)","v":""},{"$f":"IF('Kat. I'!$C260=\"\",\"\",'Kat. I'!$D260)","v":""},{"$f":"IF('Kat. I'!$C320=\"\",\"\",'Kat. I'!$D320)","v":""},{"$f":"IF('Kat. I'!$C380=\"\",\"\",'Kat. I'!$D380)","v":""},{"$f":"IF('Kat. I'!$C440=\"\",\"\",'Kat. I'!$D440)","v":""},{"$f":"IF('Kat. I'!$C500=\"\",\"\",'Kat. I'!$D500)","v":""},{"$f":"IF('Kat. I'!$C560=\"\",\"\",'Kat. I'!$D560)","v":""},{"$f":"IF('Kat. I'!$C620=\"\",\"\",'Kat. I'!$D620)","v":""},{"$f":"IF('Kat. I'!$C680=\"\",\"\",'Kat. I'!$D680)","v":""},"",null,null,"o"]
[{"$f":"IF('Kat. I'!A21=\"\",\"\",'Kat. I'!A21)","v":114},{"$f":"IF('Kat. I'!C21=\"\",\"\",'Kat. I'!C21)","v":""},{"$f":"IF('Kat. I'!$C21=\"\",\"\",'Kat. I'!$D21)","v":""},{"$f":"IF('Kat. I'!$C81=\"\",\"\",'Kat. I'!$D81)","v":""},{"$f":"IF('Kat. I'!$C141=\"\",\"\",'Kat. I'!$D141)","v":""},{"$f":"IF('Kat. I'!$C201=\"\",\"\",'Kat. I'!$D201)","v":""},{"$f":"IF('Kat. I'!$C261=\"\",\"\",'Kat. I'!$D261)","v":""},{"$f":"IF('Kat. I'!$C321=\"\",\"\",'Kat. I'!$D321)","v":""},{"$f":"IF('Kat. I'!$C381=\"\",\"\",'Kat. I'!$D381)","v":""},{"$f":"IF('Kat. I'!$C441=\"\",\"\",'Kat. I'!$D441)","v":""},{"$f":"IF('Kat. I'!$C501=\"\",\"\",'Kat. I'!$D501)","v":""},{"$f":"IF('Kat. I'!$C561=\"\",\"\",'Kat. I'!$D561)","v":""},{"$f":"IF('Kat. I'!$C621=\"\",\"\",'Kat. I'!$D621)","v":""},{"$f":"IF('Kat. I'!$C681=\"\",\"\",'Kat. I'!$D681)","v":""},"",null,null,"p"]
[{"$f":"IF('Kat. I'!A22=\"\",\"\",'Kat. I'!A22)","v":115},{"$f":"IF('Kat. I'!C22=\"\",\"\",'Kat. I'!C22)","v":""},{"$f":"IF('Kat. I'!$C22=\"\",\"\",'Kat. I'!$D22)","v":""},{"$f":"IF('Kat. I'!$C82=\"\",\"\",'Kat. I'!$D82)","v":""},{"$f":"IF('Kat. I'!$C142=\"\",\"\",'Kat. I'!$D142)","v":""},{"$f":"IF('Kat. I'!$C202=\"\",\"\",'Kat. I'!$D202)","v":""},{"$f":"IF('Kat. I'!$C262=\"\",\"\",'Kat. I'!$D262)","v":""},{"$f":"IF('Kat. I'!$C322=\"\",\"\",'Kat. I'!$D322)","v":""},{"$f":"IF('Kat. I'!$C382=\"\",\"\",'Kat. I'!$D382)","v":""},{"$f":"IF('Kat. I'!$C442=\"\",\"\",'Kat. I'!$D442)","v":""},{"$f":"IF('Kat. I'!$C502=\"\",\"\",'Kat. I'!$D502)","v":""},{"$f":"IF('Kat. I'!$C562=\"\",\"\",'Kat. I'!$D562)","v":""},{"$f":"IF('Kat. I'!$C622=\"\",\"\",'Kat. I'!$D622)","v":""},{"$f":"IF('Kat. I'!$C682=\"\",\"\",'Kat. I'!$D682)","v":""},"",null,null,"q"]
[{"$f":"IF('Kat. I'!A23=\"\",\"\",'Kat. I'!A23)","v":116},{"$f":"IF('Kat. I'!C23=\"\",\"\",'Kat. I'!C23)","v":""},{"$f":"IF('Kat. I'!$C23=\"\",\"\",'Kat. I'!$D23)","v":""},{"$f":"IF('Kat. I'!$C83=\"\",\"\",'Kat. I'!$D83)","v":""},{"$f":"IF('Kat. I'!$C143=\"\",\"\",'Kat. I'!$D143)","v":""},{"$f":"IF('Kat. I'!$C203=\"\",\"\",'Kat. I'!$D203)","v":""},{"$f":"IF('Kat. I'!$C263=\"\",\"\",'Kat. I'!$D263)","v":""},{"$f":"IF('Kat. I'!$C323=\"\",\"\",'Kat. I'!$D323)","v":""},{"$f":"IF('Kat. I'!$C383=\"\",\"\",'Kat. I'!$D383)","v":""},{"$f":"IF('Kat. I'!$C443=\"\",\"\",'Kat. I'!$D443)","v":""},{"$f":"IF('Kat. I'!$C503=\"\",\"\",'Kat. I'!$D503)","v":""},{"$f":"IF('Kat. I'!$C563=\"\",\"\",'Kat. I'!$D563)","v":""},{"$f":"IF('Kat. I'!$C623=\"\",\"\",'Kat. I'!$D623)","v":""},{"$f":"IF('Kat. I'!$C683=\"\",\"\",'Kat. I'!$D683)","v":""},"",null,null,"r"]
[{"$f":"IF('Kat. I'!A24=\"\",\"\",'Kat. I'!A24)","v":117},{"$f":"IF('Kat. I'!C24=\"\",\"\",'Kat. I'!C24)","v":""},{"$f":"IF('Kat. I'!$C24=\"\",\"\",'Kat. I'!$D24)","v":""},{"$f":"IF('Kat. I'!$C84=\"\",\"\",'Kat. I'!$D84)","v":""},{"$f":"IF('Kat. I'!$C144=\"\",\"\",'Kat. I'!$D144)","v":""},{"$f":"IF('Kat. I'!$C204=\"\",\"\",'Kat. I'!$D204)","v":""},{"$f":"IF('Kat. I'!$C264=\"\",\"\",'Kat. I'!$D264)","v":""},{"$f":"IF('Kat. I'!$C324=\"\",\"\",'Kat. I'!$D324)","v":""},{"$f":"IF('Kat. I'!$C384=\"\",\"\",'Kat. I'!$D384)","v":""},{"$f":"IF('Kat. I'!$C444=\"\",\"\",'Kat. I'!$D444)","v":""},{"$f":"IF('Kat. I'!$C504=\"\",\"\",'Kat. I'!$D504)","v":""},{"$f":"IF('Kat. I'!$C564=\"\",\"\",'Kat. I'!$D564)","v":""},{"$f":"IF('Kat. I'!$C624=\"\",\"\",'Kat. I'!$D624)","v":""},{"$f":"IF('Kat. I'!$C684=\"\",\"\",'Kat. I'!$D684)","v":""},"",null,null,"s"]
[{"$f":"IF('Kat. I'!A25=\"\",\"\",'Kat. I'!A25)","v":118},{"$f":"IF('Kat. I'!C25=\"\",\"\",'Kat. I'!C25)","v":""},{"$f":"IF('Kat. I'!$C25=\"\",\"\",'Kat. I'!$D25)","v":""},{"$f":"IF('Kat. I'!$C85=\"\",\"\",'Kat. I'!$D85)","v":""},{"$f":"IF('Kat. I'!$C145=\"\",\"\",'Kat. I'!$D145)","v":""},{"$f":"IF('Kat. I'!$C205=\"\",\"\",'Kat. I'!$D205)","v":""},{"$f":"IF('Kat. I'!$C265=\"\",\"\",'Kat. I'!$D265)","v":""},{"$f":"IF('Kat. I'!$C325=\"\",\"\",'Kat. I'!$D325)","v":""},{"$f":"IF('Kat. I'!$C385=\"\",\"\",'Kat. I'!$D385)","v":""},{"$f":"IF('Kat. I'!$C445=\"\",\"\",'Kat. I'!$D445)","v":""},{"$f":"IF('Kat. I'!$C505=\"\",\"\",'Kat. I'!$D505)","v":""},{"$f":"IF('Kat. I'!$C565=\"\",\"\",'Kat. I'!$D565)","v":""},{"$f":"IF('Kat. I'!$C625=\"\",\"\",'Kat. I'!$D625)","v":""},{"$f":"IF('Kat. I'!$C685=\"\",\"\",'Kat. I'!$D685)","v":""},"",null,null,"t"]
[{"$f":"IF('Kat. I'!A26=\"\",\"\",'Kat. I'!A26)","v":119},{"$f":"IF('Kat. I'!C26=\"\",\"\",'Kat. I'!C26)","v":""},{"$f":"IF('Kat. I'!$C26=\"\",\"\",'Kat. I'!$D26)","v":""},{"$f":"IF('Kat. I'!$C86=\"\",\"\",'Kat. I'!$D86)","v":""},{"$f":"IF('Kat. I'!$C146=\"\",\"\",'Kat. I'!$D146)","v":""},{"$f":"IF('Kat. I'!$C206=\"\",\"\",'Kat. I'!$D206)","v":""},{"$f":"IF('Kat. I'!$C266=\"\",\"\",'Kat. I'!$D266)","v":""},{"$f":"IF('Kat. I'!$C326=\"\",\"\",'Kat. I'!$D326)","v":""},{"$f":"IF('Kat. I'!$C386=\"\",\"\",'Kat. I'!$D386)","v":""},{"$f":"IF('Kat. I'!$C446=\"\",\"\",'Kat. I'!$D446)","v":""},{"$f":"IF('Kat. I'!$C506=\"\",\"\",'Kat. I'!$D506)","v":""},{"$f":"IF('Kat. I'!$C566=\"\",\"\",'Kat. I'!$D566)","v":""},{"$f":"IF('Kat. I'!$C626=\"\",\"\",'Kat. I'!$D626)","v":""},{"$f":"IF('Kat. I'!$C686=\"\",\"\",'Kat. I'!$D686)","v":""},"",null,null,"u"]
[{"$f":"IF('Kat. I'!A27=\"\",\"\",'Kat. I'!A27)","v":120},{"$f":"IF('Kat. I'!C27=\"\",\"\",'Kat. I'!C27)","v":""},{"$f":"IF('Kat. I'!$C27=\"\",\"\",'Kat. I'!$D27)","v":""},{"$f":"IF('Kat. I'!$C87=\"\",\"\",'Kat. I'!$D87)","v":""},{"$f":"IF('Kat. I'!$C147=\"\",\"\",'Kat. I'!$D147)","v":""},{"$f":"IF('Kat. I'!$C207=\"\",\"\",'Kat. I'!$D207)","v":""},{"$f":"IF('Kat. I'!$C267=\"\",\"\",'Kat. I'!$D267)","v":""},{"$f":"IF('Kat. I'!$C327=\"\",\"\",'Kat. I'!$D327)","v":""},{"$f":"IF('Kat. I'!$C387=\"\",\"\",'Kat. I'!$D387)","v":""},{"$f":"IF('Kat. I'!$C447=\"\",\"\",'Kat. I'!$D447)","v":""},{"$f":"IF('Kat. I'!$C507=\"\",\"\",'Kat. I'!$D507)","v":""},{"$f":"IF('Kat. I'!$C567=\"\",\"\",'Kat. I'!$D567)","v":""},{"$f":"IF('Kat. I'!$C627=\"\",\"\",'Kat. I'!$D627)","v":""},{"$f":"IF('Kat. I'!$C687=\"\",\"\",'Kat. I'!$D687)","v":""},"",null,null,"v"]
[{"$f":"IF('Kat. I'!A28=\"\",\"\",'Kat. I'!A28)","v":121},{"$f":"IF('Kat. I'!C28=\"\",\"\",'Kat. I'!C28)","v":""},{"$f":"IF('Kat. I'!$C28=\"\",\"\",'Kat. I'!$D28)","v":""},{"$f":"IF('Kat. I'!$C88=\"\",\"\",'Kat. I'!$D88)","v":""},{"$f":"IF('Kat. I'!$C148=\"\",\"\",'Kat. I'!$D148)","v":""},{"$f":"IF('Kat. I'!$C208=\"\",\"\",'Kat. I'!$D208)","v":""},{"$f":"IF('Kat. I'!$C268=\"\",\"\",'Kat. I'!$D268)","v":""},{"$f":"IF('Kat. I'!$C328=\"\",\"\",'Kat. I'!$D328)","v":""},{"$f":"IF('Kat. I'!$C388=\"\",\"\",'Kat. I'!$D388)","v":""},{"$f":"IF('Kat. I'!$C448=\"\",\"\",'Kat. I'!$D448)","v":""},{"$f":"IF('Kat. I'!$C508=\"\",\"\",'Kat. I'!$D508)","v":""},{"$f":"IF('Kat. I'!$C568=\"\",\"\",'Kat. I'!$D568)","v":""},{"$f":"IF('Kat. I'!$C628=\"\",\"\",'Kat. I'!$D628)","v":""},{"$f":"IF('Kat. I'!$C688=\"\",\"\",'Kat. I'!$D688)","v":""},"",null,null,"w"]
[{"$f":"IF('Kat. I'!A29=\"\",\"\",'Kat. I'!A29)","v":122},{"$f":"IF('Kat. I'!C29=\"\",\"\",'Kat. I'!C29)","v":""},{"$f":"IF('Kat. I'!$C29=\"\",\"\",'Kat. I'!$D29)","v":""},{"$f":"IF('Kat. I'!$C89=\"\",\"\",'Kat. I'!$D89)","v":""},{"$f":"IF('Kat. I'!$C149=\"\",\"\",'Kat. I'!$D149)","v":""},{"$f":"IF('Kat. I'!$C209=\"\",\"\",'Kat. I'!$D209)","v":""},{"$f":"IF('Kat. I'!$C269=\"\",\"\",'Kat. I'!$D269)","v":""},{"$f":"IF('Kat. I'!$C329=\"\",\"\",'Kat. I'!$D329)","v":""},{"$f":"IF('Kat. I'!$C389=\"\",\"\",'Kat. I'!$D389)","v":""},{"$f":"IF('Kat. I'!$C449=\"\",\"\",'Kat. I'!$D449)","v":""},{"$f":"IF('Kat. I'!$C509=\"\",\"\",'Kat. I'!$D509)","v":""},{"$f":"IF('Kat. I'!$C569=\"\",\"\",'Kat. I'!$D569)","v":""},{"$f":"IF('Kat. I'!$C629=\"\",\"\",'Kat. I'!$D629)","v":""},{"$f":"IF('Kat. I'!$C689=\"\",\"\",'Kat. I'!$D689)","v":""},"",null,null,"x"]
[{"$f":"IF('Kat. I'!A30=\"\",\"\",'Kat. I'!A30)","v":123},{"$f":"IF('Kat. I'!C30=\"\",\"\",'Kat. I'!C30)","v":""},{"$f":"IF('Kat. I'!$C30=\"\",\"\",'Kat. I'!$D30)","v":""},{"$f":"IF('Kat. I'!$C90=\"\",\"\",'Kat. I'!$D90)","v":""},{"$f":"IF('Kat. I'!$C150=\"\",\"\",'Kat. I'!$D150)","v":""},{"$f":"IF('Kat. I'!$C210=\"\",\"\",'Kat. I'!$D210)","v":""},{"$f":"IF('Kat. I'!$C270=\"\",\"\",'Kat. I'!$D270)","v":""},{"$f":"IF('Kat. I'!$C330=\"\",\"\",'Kat. I'!$D330)","v":""},{"$f":"IF('Kat. I'!$C390=\"\",\"\",'Kat. I'!$D390)","v":""},{"$f":"IF('Kat. I'!$C450=\"\",\"\",'Kat. I'!$D450)","v":""},{"$f":"IF('Kat. I'!$C510=\"\",\"\",'Kat. I'!$D510)","v":""},{"$f":"IF('Kat. I'!$C570=\"\",\"\",'Kat. I'!$D570)","v":""},{"$f":"IF('Kat. I'!$C630=\"\",\"\",'Kat. I'!$D630)","v":""},{"$f":"IF('Kat. I'!$C690=\"\",\"\",'Kat. I'!$D690)","v":""},"",null,null,"y"]
[{"$f":"IF('Kat. I'!A31=\"\",\"\",'Kat. I'!A31)","v":124},{"$f":"IF('Kat. I'!C31=\"\",\"\",'Kat. I'!C31)","v":""},{"$f":"IF('Kat. I'!$C31=\"\",\"\",'Kat. I'!$D31)","v":""},{"$f":"IF('Kat. I'!$C91=\"\",\"\",'Kat. I'!$D91)","v":""},{"$f":"IF('Kat. I'!$C151=\"\",\"\",'Kat. I'!$D151)","v":""},{"$f":"IF('Kat. I'!$C211=\"\",\"\",'Kat. I'!$D211)","v":""},{"$f":"IF('Kat. I'!$C271=\"\",\"\",'Kat. I'!$D271)","v":""},{"$f":"IF('Kat. I'!$C331=\"\",\"\",'Kat. I'!$D331)","v":""},{"$f":"IF('Kat. I'!$C391=\"\",\"\",'Kat. I'!$D391)","v":""},{"$f":"IF('Kat. I'!$C451=\"\",\"\",'Kat. I'!$D451)","v":""},{"$f":"IF('Kat. I'!$C511=\"\",\"\",'Kat. I'!$D511)","v":""},{"$f":"IF('Kat. I'!$C571=\"\",\"\",'Kat. I'!$D571)","v":""},{"$f":"IF('Kat. I'!$C631=\"\",\"\",'Kat. I'!$D631)","v":""},{"$f":"IF('Kat. I'!$C691=\"\",\"\",'Kat. I'!$D691)","v":""},"",null,null,"z"]
[{"$f":"IF('Kat. I'!A32=\"\",\"\",'Kat. I'!A32)","v":125},{"$f":"IF('Kat. I'!C32=\"\",\"\",'Kat. I'!C32)","v":"Lohn Nebenerwerb"},{"$f":"IF('Kat. I'!$C32=\"\",\"\",'Kat. I'!$D32)","v":{"v":1780,"d":"1,780.00"}},{"$f":"IF('Kat. I'!$C92=\"\",\"\",'Kat. I'!$D92)","v":0},{"$f":"IF('Kat. I'!$C152=\"\",\"\",'Kat. I'!$D152)","v":0},{"$f":"IF('Kat. I'!$C212=\"\",\"\",'Kat. I'!$D212)","v":0},{"$f":"IF('Kat. I'!$C272=\"\",\"\",'Kat. I'!$D272)","v":0},{"$f":"IF('Kat. I'!$C332=\"\",\"\",'Kat. I'!$D332)","v":0},{"$f":"IF('Kat. I'!$C392=\"\",\"\",'Kat. I'!$D392)","v":0},{"$f":"IF('Kat. I'!$C452=\"\",\"\",'Kat. I'!$D452)","v":0},{"$f":"IF('Kat. I'!$C512=\"\",\"\",'Kat. I'!$D512)","v":0},{"$f":"IF('Kat. I'!$C572=\"\",\"\",'Kat. I'!$D572)","v":0},{"$f":"IF('Kat. I'!$C632=\"\",\"\",'Kat. I'!$D632)","v":0},{"$f":"IF('Kat. I'!$C692=\"\",\"\",'Kat. I'!$D692)","v":0},{"v":1780,"d":"1,780.00"},null,null,"ä"]
[{"$f":"IF('Kat. I'!A33=\"\",\"\",'Kat. I'!A33)","v":126},{"$f":"IF('Kat. I'!C33=\"\",\"\",'Kat. I'!C33)","v":""},{"$f":"IF('Kat. I'!$C33=\"\",\"\",'Kat. I'!$D33)","v":""},{"$f":"IF('Kat. I'!$C93=\"\",\"\",'Kat. I'!$D93)","v":""},{"$f":"IF('Kat. I'!$C153=\"\",\"\",'Kat. I'!$D153)","v":""},{"$f":"IF('Kat. I'!$C213=\"\",\"\",'Kat. I'!$D213)","v":""},{"$f":"IF('Kat. I'!$C273=\"\",\"\",'Kat. I'!$D273)","v":""},{"$f":"IF('Kat. I'!$C333=\"\",\"\",'Kat. I'!$D333)","v":""},{"$f":"IF('Kat. I'!$C393=\"\",\"\",'Kat. I'!$D393)","v":""},{"$f":"IF('Kat. I'!$C453=\"\",\"\",'Kat. I'!$D453)","v":""},{"$f":"IF('Kat. I'!$C513=\"\",\"\",'Kat. I'!$D513)","v":""},{"$f":"IF('Kat. I'!$C573=\"\",\"\",'Kat. I'!$D573)","v":""},{"$f":"IF('Kat. I'!$C633=\"\",\"\",'Kat. I'!$D633)","v":""},{"$f":"IF('Kat. I'!$C693=\"\",\"\",'Kat. I'!$D693)","v":""},"",null,null,"ö"]
[{"$f":"IF('Kat. I'!A34=\"\",\"\",'Kat. I'!A34)","v":127},{"$f":"IF('Kat. I'!C34=\"\",\"\",'Kat. I'!C34)","v":""},{"$f":"IF('Kat. I'!$C34=\"\",\"\",'Kat. I'!$D34)","v":""},{"$f":"IF('Kat. I'!$C94=\"\",\"\",'Kat. I'!$D94)","v":""},{"$f":"IF('Kat. I'!$C154=\"\",\"\",'Kat. I'!$D154)","v":""},{"$f":"IF('Kat. I'!$C214=\"\",\"\",'Kat. I'!$D214)","v":""},{"$f":"IF('Kat. I'!$C274=\"\",\"\",'Kat. I'!$D274)","v":""},{"$f":"IF('Kat. I'!$C334=\"\",\"\",'Kat. I'!$D334)","v":""},{"$f":"IF('Kat. I'!$C394=\"\",\"\",'Kat. I'!$D394)","v":""},{"$f":"IF('Kat. I'!$C454=\"\",\"\",'Kat. I'!$D454)","v":""},{"$f":"IF('Kat. I'!$C514=\"\",\"\",'Kat. I'!$D514)","v":""},{"$f":"IF('Kat. I'!$C574=\"\",\"\",'Kat. I'!$D574)","v":""},{"$f":"IF('Kat. I'!$C634=\"\",\"\",'Kat. I'!$D634)","v":""},{"$f":"IF('Kat. I'!$C694=\"\",\"\",'Kat. I'!$D694)","v":""},"",null,null,"ü"]
[{"$f":"IF('Kat. I'!A35=\"\",\"\",'Kat. I'!A35)","v":128},{"$f":"IF('Kat. I'!C35=\"\",\"\",'Kat. I'!C35)","v":""},{"$f":"IF('Kat. I'!$C35=\"\",\"\",'Kat. I'!$D35)","v":""},{"$f":"IF('Kat. I'!$C95=\"\",\"\",'Kat. I'!$D95)","v":""},{"$f":"IF('Kat. I'!$C155=\"\",\"\",'Kat. I'!$D155)","v":""},{"$f":"IF('Kat. I'!$C215=\"\",\"\",'Kat. I'!$D215)","v":""},{"$f":"IF('Kat. I'!$C275=\"\",\"\",'Kat. I'!$D275)","v":""},{"$f":"IF('Kat. I'!$C335=\"\",\"\",'Kat. I'!$D335)","v":""},{"$f":"IF('Kat. I'!$C395=\"\",\"\",'Kat. I'!$D395)","v":""},{"$f":"IF('Kat. I'!$C455=\"\",\"\",'Kat. I'!$D455)","v":""},{"$f":"IF('Kat. I'!$C515=\"\",\"\",'Kat. I'!$D515)","v":""},{"$f":"IF('Kat. I'!$C575=\"\",\"\",'Kat. I'!$D575)","v":""},{"$f":"IF('Kat. I'!$C635=\"\",\"\",'Kat. I'!$D635)","v":""},{"$f":"IF('Kat. I'!$C695=\"\",\"\",'Kat. I'!$D695)","v":""},""]
[{"$f":"IF('Kat. I'!A36=\"\",\"\",'Kat. I'!A36)","v":129},{"$f":"IF('Kat. I'!C36=\"\",\"\",'Kat. I'!C36)","v":""},{"$f":"IF('Kat. I'!$C36=\"\",\"\",'Kat. I'!$D36)","v":""},{"$f":"IF('Kat. I'!$C96=\"\",\"\",'Kat. I'!$D96)","v":""},{"$f":"IF('Kat. I'!$C156=\"\",\"\",'Kat. I'!$D156)","v":""},{"$f":"IF('Kat. I'!$C216=\"\",\"\",'Kat. I'!$D216)","v":""},{"$f":"IF('Kat. I'!$C276=\"\",\"\",'Kat. I'!$D276)","v":""},{"$f":"IF('Kat. I'!$C336=\"\",\"\",'Kat. I'!$D336)","v":""},{"$f":"IF('Kat. I'!$C396=\"\",\"\",'Kat. I'!$D396)","v":""},{"$f":"IF('Kat. I'!$C456=\"\",\"\",'Kat. I'!$D456)","v":""},{"$f":"IF('Kat. I'!$C516=\"\",\"\",'Kat. I'!$D516)","v":""},{"$f":"IF('Kat. I'!$C576=\"\",\"\",'Kat. I'!$D576)","v":""},{"$f":"IF('Kat. I'!$C636=\"\",\"\",'Kat. I'!$D636)","v":""},{"$f":"IF('Kat. I'!$C696=\"\",\"\",'Kat. I'!$D696)","v":""},""]
[{"$f":"IF('Kat. I'!A37=\"\",\"\",'Kat. I'!A37)","v":130},{"$f":"IF('Kat. I'!C37=\"\",\"\",'Kat. I'!C37)","v":""},{"$f":"IF('Kat. I'!$C37=\"\",\"\",'Kat. I'!$D37)","v":""},{"$f":"IF('Kat. I'!$C97=\"\",\"\",'Kat. I'!$D97)","v":""},{"$f":"IF('Kat. I'!$C157=\"\",\"\",'Kat. I'!$D157)","v":""},{"$f":"IF('Kat. I'!$C217=\"\",\"\",'Kat. I'!$D217)","v":""},{"$f":"IF('Kat. I'!$C277=\"\",\"\",'Kat. I'!$D277)","v":""},{"$f":"IF('Kat. I'!$C337=\"\",\"\",'Kat. I'!$D337)","v":""},{"$f":"IF('Kat. I'!$C397=\"\",\"\",'Kat. I'!$D397)","v":""},{"$f":"IF('Kat. I'!$C457=\"\",\"\",'Kat. I'!$D457)","v":""},{"$f":"IF('Kat. I'!$C517=\"\",\"\",'Kat. I'!$D517)","v":""},{"$f":"IF('Kat. I'!$C577=\"\",\"\",'Kat. I'!$D577)","v":""},{"$f":"IF('Kat. I'!$C637=\"\",\"\",'Kat. I'!$D637)","v":""},{"$f":"IF('Kat. I'!$C697=\"\",\"\",'Kat. I'!$D697)","v":""},""]
[{"$f":"IF('Kat. I'!A38=\"\",\"\",'Kat. I'!A38)","v":131},{"$f":"IF('Kat. I'!C38=\"\",\"\",'Kat. I'!C38)","v":""},{"$f":"IF('Kat. I'!$C38=\"\",\"\",'Kat. I'!$D38)","v":""},{"$f":"IF('Kat. I'!$C98=\"\",\"\",'Kat. I'!$D98)","v":""},{"$f":"IF('Kat. I'!$C158=\"\",\"\",'Kat. I'!$D158)","v":""},{"$f":"IF('Kat. I'!$C218=\"\",\"\",'Kat. I'!$D218)","v":""},{"$f":"IF('Kat. I'!$C278=\"\",\"\",'Kat. I'!$D278)","v":""},{"$f":"IF('Kat. I'!$C338=\"\",\"\",'Kat. I'!$D338)","v":""},{"$f":"IF('Kat. I'!$C398=\"\",\"\",'Kat. I'!$D398)","v":""},{"$f":"IF('Kat. I'!$C458=\"\",\"\",'Kat. I'!$D458)","v":""},{"$f":"IF('Kat. I'!$C518=\"\",\"\",'Kat. I'!$D518)","v":""},{"$f":"IF('Kat. I'!$C578=\"\",\"\",'Kat. I'!$D578)","v":""},{"$f":"IF('Kat. I'!$C638=\"\",\"\",'Kat. I'!$D638)","v":""},{"$f":"IF('Kat. I'!$C698=\"\",\"\",'Kat. I'!$D698)","v":""},"",null,null,0]
[{"$f":"IF('Kat. I'!A39=\"\",\"\",'Kat. I'!A39)","v":132},{"$f":"IF('Kat. I'!C39=\"\",\"\",'Kat. I'!C39)","v":"Feuerwehrsold"},{"$f":"IF('Kat. I'!$C39=\"\",\"\",'Kat. I'!$D39)","v":0},{"$f":"IF('Kat. I'!$C99=\"\",\"\",'Kat. I'!$D99)","v":0},{"$f":"IF('Kat. I'!$C159=\"\",\"\",'Kat. I'!$D159)","v":0},{"$f":"IF('Kat. I'!$C219=\"\",\"\",'Kat. I'!$D219)","v":0},{"$f":"IF('Kat. I'!$C279=\"\",\"\",'Kat. I'!$D279)","v":0},{"$f":"IF('Kat. I'!$C339=\"\",\"\",'Kat. I'!$D339)","v":0},{"$f":"IF('Kat. I'!$C399=\"\",\"\",'Kat. I'!$D399)","v":0},{"$f":"IF('Kat. I'!$C459=\"\",\"\",'Kat. I'!$D459)","v":0},{"$f":"IF('Kat. I'!$C519=\"\",\"\",'Kat. I'!$D519)","v":0},{"$f":"IF('Kat. I'!$C579=\"\",\"\",'Kat. I'!$D579)","v":0},{"$f":"IF('Kat. I'!$C639=\"\",\"\",'Kat. I'!$D639)","v":0},{"$f":"IF('Kat. I'!$C699=\"\",\"\",'Kat. I'!$D699)","v":0},0,null,null,1]
[{"$f":"IF('Kat. I'!A40=\"\",\"\",'Kat. I'!A40)","v":133},{"$f":"IF('Kat. I'!C40=\"\",\"\",'Kat. I'!C40)","v":""},{"$f":"IF('Kat. I'!$C40=\"\",\"\",'Kat. I'!$D40)","v":""},{"$f":"IF('Kat. I'!$C100=\"\",\"\",'Kat. I'!$D100)","v":""},{"$f":"IF('Kat. I'!$C160=\"\",\"\",'Kat. I'!$D160)","v":""},{"$f":"IF('Kat. I'!$C220=\"\",\"\",'Kat. I'!$D220)","v":""},{"$f":"IF('Kat. I'!$C280=\"\",\"\",'Kat. I'!$D280)","v":""},{"$f":"IF('Kat. I'!$C340=\"\",\"\",'Kat. I'!$D340)","v":""},{"$f":"IF('Kat. I'!$C400=\"\",\"\",'Kat. I'!$D400)","v":""},{"$f":"IF('Kat. I'!$C460=\"\",\"\",'Kat. I'!$D460)","v":""},{"$f":"IF('Kat. I'!$C520=\"\",\"\",'Kat. I'!$D520)","v":""},{"$f":"IF('Kat. I'!$C580=\"\",\"\",'Kat. I'!$D580)","v":""},{"$f":"IF('Kat. I'!$C640=\"\",\"\",'Kat. I'!$D640)","v":""},{"$f":"IF('Kat. I'!$C700=\"\",\"\",'Kat. I'!$D700)","v":""},"",null,null,2]
[{"$f":"IF('Kat. I'!A41=\"\",\"\",'Kat. I'!A41)","v":134},{"$f":"IF('Kat. I'!C41=\"\",\"\",'Kat. I'!C41)","v":""},{"$f":"IF('Kat. I'!$C41=\"\",\"\",'Kat. I'!$D41)","v":""},{"$f":"IF('Kat. I'!$C101=\"\",\"\",'Kat. I'!$D101)","v":""},{"$f":"IF('Kat. I'!$C161=\"\",\"\",'Kat. I'!$D161)","v":""},{"$f":"IF('Kat. I'!$C221=\"\",\"\",'Kat. I'!$D221)","v":""},{"$f":"IF('Kat. I'!$C281=\"\",\"\",'Kat. I'!$D281)","v":""},{"$f":"IF('Kat. I'!$C341=\"\",\"\",'Kat. I'!$D341)","v":""},{"$f":"IF('Kat. I'!$C401=\"\",\"\",'Kat. I'!$D401)","v":""},{"$f":"IF('Kat. I'!$C461=\"\",\"\",'Kat. I'!$D461)","v":""},{"$f":"IF('Kat. I'!$C521=\"\",\"\",'Kat. I'!$D521)","v":""},{"$f":"IF('Kat. I'!$C581=\"\",\"\",'Kat. I'!$D581)","v":""},{"$f":"IF('Kat. I'!$C641=\"\",\"\",'Kat. I'!$D641)","v":""},{"$f":"IF('Kat. I'!$C701=\"\",\"\",'Kat. I'!$D701)","v":""},"",null,null,3]
[{"$f":"IF('Kat. I'!A42=\"\",\"\",'Kat. I'!A42)","v":135},{"$f":"IF('Kat. I'!C42=\"\",\"\",'Kat. I'!C42)","v":""},{"$f":"IF('Kat. I'!$C42=\"\",\"\",'Kat. I'!$D42)","v":""},{"$f":"IF('Kat. I'!$C102=\"\",\"\",'Kat. I'!$D102)","v":""},{"$f":"IF('Kat. I'!$C162=\"\",\"\",'Kat. I'!$D162)","v":""},{"$f":"IF('Kat. I'!$C222=\"\",\"\",'Kat. I'!$D222)","v":""},{"$f":"IF('Kat. I'!$C282=\"\",\"\",'Kat. I'!$D282)","v":""},{"$f":"IF('Kat. I'!$C342=\"\",\"\",'Kat. I'!$D342)","v":""},{"$f":"IF('Kat. I'!$C402=\"\",\"\",'Kat. I'!$D402)","v":""},{"$f":"IF('Kat. I'!$C462=\"\",\"\",'Kat. I'!$D462)","v":""},{"$f":"IF('Kat. I'!$C522=\"\",\"\",'Kat. I'!$D522)","v":""},{"$f":"IF('Kat. I'!$C582=\"\",\"\",'Kat. I'!$D582)","v":""},{"$f":"IF('Kat. I'!$C642=\"\",\"\",'Kat. I'!$D642)","v":""},{"$f":"IF('Kat. I'!$C702=\"\",\"\",'Kat. I'!$D702)","v":""},"",null,null,4]
[{"$f":"IF('Kat. I'!A43=\"\",\"\",'Kat. I'!A43)","v":136},{"$f":"IF('Kat. I'!C43=\"\",\"\",'Kat. I'!C43)","v":""},{"$f":"IF('Kat. I'!$C43=\"\",\"\",'Kat. I'!$D43)","v":""},{"$f":"IF('Kat. I'!$C103=\"\",\"\",'Kat. I'!$D103)","v":""},{"$f":"IF('Kat. I'!$C163=\"\",\"\",'Kat. I'!$D163)","v":""},{"$f":"IF('Kat. I'!$C223=\"\",\"\",'Kat. I'!$D223)","v":""},{"$f":"IF('Kat. I'!$C283=\"\",\"\",'Kat. I'!$D283)","v":""},{"$f":"IF('Kat. I'!$C343=\"\",\"\",'Kat. I'!$D343)","v":""},{"$f":"IF('Kat. I'!$C403=\"\",\"\",'Kat. I'!$D403)","v":""},{"$f":"IF('Kat. I'!$C463=\"\",\"\",'Kat. I'!$D463)","v":""},{"$f":"IF('Kat. I'!$C523=\"\",\"\",'Kat. I'!$D523)","v":""},{"$f":"IF('Kat. I'!$C583=\"\",\"\",'Kat. I'!$D583)","v":""},{"$f":"IF('Kat. I'!$C643=\"\",\"\",'Kat. I'!$D643)","v":""},{"$f":"IF('Kat. I'!$C703=\"\",\"\",'Kat. I'!$D703)","v":""},"",null,null,5]
[{"$f":"IF('Kat. I'!A44=\"\",\"\",'Kat. I'!A44)","v":137},{"$f":"IF('Kat. I'!C44=\"\",\"\",'Kat. I'!C44)","v":""},{"$f":"IF('Kat. I'!$C44=\"\",\"\",'Kat. I'!$D44)","v":""},{"$f":"IF('Kat. I'!$C104=\"\",\"\",'Kat. I'!$D104)","v":""},{"$f":"IF('Kat. I'!$C164=\"\",\"\",'Kat. I'!$D164)","v":""},{"$f":"IF('Kat. I'!$C224=\"\",\"\",'Kat. I'!$D224)","v":""},{"$f":"IF('Kat. I'!$C284=\"\",\"\",'Kat. I'!$D284)","v":""},{"$f":"IF('Kat. I'!$C344=\"\",\"\",'Kat. I'!$D344)","v":""},{"$f":"IF('Kat. I'!$C404=\"\",\"\",'Kat. I'!$D404)","v":""},{"$f":"IF('Kat. I'!$C464=\"\",\"\",'Kat. I'!$D464)","v":""},{"$f":"IF('Kat. I'!$C524=\"\",\"\",'Kat. I'!$D524)","v":""},{"$f":"IF('Kat. I'!$C584=\"\",\"\",'Kat. I'!$D584)","v":""},{"$f":"IF('Kat. I'!$C644=\"\",\"\",'Kat. I'!$D644)","v":""},{"$f":"IF('Kat. I'!$C704=\"\",\"\",'Kat. I'!$D704)","v":""},"",null,null,6]
[{"$f":"IF('Kat. I'!A45=\"\",\"\",'Kat. I'!A45)","v":138},{"$f":"IF('Kat. I'!C45=\"\",\"\",'Kat. I'!C45)","v":""},{"$f":"IF('Kat. I'!$C45=\"\",\"\",'Kat. I'!$D45)","v":""},{"$f":"IF('Kat. I'!$C105=\"\",\"\",'Kat. I'!$D105)","v":""},{"$f":"IF('Kat. I'!$C165=\"\",\"\",'Kat. I'!$D165)","v":""},{"$f":"IF('Kat. I'!$C225=\"\",\"\",'Kat. I'!$D225)","v":""},{"$f":"IF('Kat. I'!$C285=\"\",\"\",'Kat. I'!$D285)","v":""},{"$f":"IF('Kat. I'!$C345=\"\",\"\",'Kat. I'!$D345)","v":""},{"$f":"IF('Kat. I'!$C405=\"\",\"\",'Kat. I'!$D405)","v":""},{"$f":"IF('Kat. I'!$C465=\"\",\"\",'Kat. I'!$D465)","v":""},{"$f":"IF('Kat. I'!$C525=\"\",\"\",'Kat. I'!$D525)","v":""},{"$f":"IF('Kat. I'!$C585=\"\",\"\",'Kat. I'!$D585)","v":""},{"$f":"IF('Kat. I'!$C645=\"\",\"\",'Kat. I'!$D645)","v":""},{"$f":"IF('Kat. I'!$C705=\"\",\"\",'Kat. I'!$D705)","v":""},"",null,null,7]
[{"$f":"IF('Kat. I'!A46=\"\",\"\",'Kat. I'!A46)","v":139},{"$f":"IF('Kat. I'!C46=\"\",\"\",'Kat. I'!C46)","v":""},{"$f":"IF('Kat. I'!$C46=\"\",\"\",'Kat. I'!$D46)","v":""},{"$f":"IF('Kat. I'!$C106=\"\",\"\",'Kat. I'!$D106)","v":""},{"$f":"IF('Kat. I'!$C166=\"\",\"\",'Kat. I'!$D166)","v":""},{"$f":"IF('Kat. I'!$C226=\"\",\"\",'Kat. I'!$D226)","v":""},{"$f":"IF('Kat. I'!$C286=\"\",\"\",'Kat. I'!$D286)","v":""},{"$f":"IF('Kat. I'!$C346=\"\",\"\",'Kat. I'!$D346)","v":""},{"$f":"IF('Kat. I'!$C406=\"\",\"\",'Kat. I'!$D406)","v":""},{"$f":"IF('Kat. I'!$C466=\"\",\"\",'Kat. I'!$D466)","v":""},{"$f":"IF('Kat. I'!$C526=\"\",\"\",'Kat. I'!$D526)","v":""},{"$f":"IF('Kat. I'!$C586=\"\",\"\",'Kat. I'!$D586)","v":""},{"$f":"IF('Kat. I'!$C646=\"\",\"\",'Kat. I'!$D646)","v":""},{"$f":"IF('Kat. I'!$C706=\"\",\"\",'Kat. I'!$D706)","v":""},"",null,null,8]
[{"$f":"IF('Kat. I'!A47=\"\",\"\",'Kat. I'!A47)","v":140},{"$f":"IF('Kat. I'!C47=\"\",\"\",'Kat. I'!C47)","v":""},{"$f":"IF('Kat. I'!$C47=\"\",\"\",'Kat. I'!$D47)","v":""},{"$f":"IF('Kat. I'!$C107=\"\",\"\",'Kat. I'!$D107)","v":""},{"$f":"IF('Kat. I'!$C167=\"\",\"\",'Kat. I'!$D167)","v":""},{"$f":"IF('Kat. I'!$C227=\"\",\"\",'Kat. I'!$D227)","v":""},{"$f":"IF('Kat. I'!$C287=\"\",\"\",'Kat. I'!$D287)","v":""},{"$f":"IF('Kat. I'!$C347=\"\",\"\",'Kat. I'!$D347)","v":""},{"$f":"IF('Kat. I'!$C407=\"\",\"\",'Kat. I'!$D407)","v":""},{"$f":"IF('Kat. I'!$C467=\"\",\"\",'Kat. I'!$D467)","v":""},{"$f":"IF('Kat. I'!$C527=\"\",\"\",'Kat. I'!$D527)","v":""},{"$f":"IF('Kat. I'!$C587=\"\",\"\",'Kat. I'!$D587)","v":""},{"$f":"IF('Kat. I'!$C647=\"\",\"\",'Kat. I'!$D647)","v":""},{"$f":"IF('Kat. I'!$C707=\"\",\"\",'Kat. I'!$D707)","v":""},"",null,null,9]
[{"$f":"IF('Kat. I'!A48=\"\",\"\",'Kat. I'!A48)","v":141},{"$f":"IF('Kat. I'!C48=\"\",\"\",'Kat. I'!C48)","v":""},{"$f":"IF('Kat. I'!$C48=\"\",\"\",'Kat. I'!$D48)","v":""},{"$f":"IF('Kat. I'!$C108=\"\",\"\",'Kat. I'!$D108)","v":""},{"$f":"IF('Kat. I'!$C168=\"\",\"\",'Kat. I'!$D168)","v":""},{"$f":"IF('Kat. I'!$C228=\"\",\"\",'Kat. I'!$D228)","v":""},{"$f":"IF('Kat. I'!$C288=\"\",\"\",'Kat. I'!$D288)","v":""},{"$f":"IF('Kat. I'!$C348=\"\",\"\",'Kat. I'!$D348)","v":""},{"$f":"IF('Kat. I'!$C408=\"\",\"\",'Kat. I'!$D408)","v":""},{"$f":"IF('Kat. I'!$C468=\"\",\"\",'Kat. I'!$D468)","v":""},{"$f":"IF('Kat. I'!$C528=\"\",\"\",'Kat. I'!$D528)","v":""},{"$f":"IF('Kat. I'!$C588=\"\",\"\",'Kat. I'!$D588)","v":""},{"$f":"IF('Kat. I'!$C648=\"\",\"\",'Kat. I'!$D648)","v":""},{"$f":"IF('Kat. I'!$C708=\"\",\"\",'Kat. I'!$D708)","v":""},""]
[{"$f":"IF('Kat. I'!A49=\"\",\"\",'Kat. I'!A49)","v":142},{"$f":"IF('Kat. I'!C49=\"\",\"\",'Kat. I'!C49)","v":""},{"$f":"IF('Kat. I'!$C49=\"\",\"\",'Kat. I'!$D49)","v":""},{"$f":"IF('Kat. I'!$C109=\"\",\"\",'Kat. I'!$D109)","v":""},{"$f":"IF('Kat. I'!$C169=\"\",\"\",'Kat. I'!$D169)","v":""},{"$f":"IF('Kat. I'!$C229=\"\",\"\",'Kat. I'!$D229)","v":""},{"$f":"IF('Kat. I'!$C289=\"\",\"\",'Kat. I'!$D289)","v":""},{"$f":"IF('Kat. I'!$C349=\"\",\"\",'Kat. I'!$D349)","v":""},{"$f":"IF('Kat. I'!$C409=\"\",\"\",'Kat. I'!$D409)","v":""},{"$f":"IF('Kat. I'!$C469=\"\",\"\",'Kat. I'!$D469)","v":""},{"$f":"IF('Kat. I'!$C529=\"\",\"\",'Kat. I'!$D529)","v":""},{"$f":"IF('Kat. I'!$C589=\"\",\"\",'Kat. I'!$D589)","v":""},{"$f":"IF('Kat. I'!$C649=\"\",\"\",'Kat. I'!$D649)","v":""},{"$f":"IF('Kat. I'!$C709=\"\",\"\",'Kat. I'!$D709)","v":""},""]
[{"$f":"IF('Kat. I'!A50=\"\",\"\",'Kat. I'!A50)","v":143},{"$f":"IF('Kat. I'!C50=\"\",\"\",'Kat. I'!C50)","v":""},{"$f":"IF('Kat. I'!$C50=\"\",\"\",'Kat. I'!$D50)","v":""},{"$f":"IF('Kat. I'!$C110=\"\",\"\",'Kat. I'!$D110)","v":""},{"$f":"IF('Kat. I'!$C170=\"\",\"\",'Kat. I'!$D170)","v":""},{"$f":"IF('Kat. I'!$C230=\"\",\"\",'Kat. I'!$D230)","v":""},{"$f":"IF('Kat. I'!$C290=\"\",\"\",'Kat. I'!$D290)","v":""},{"$f":"IF('Kat. I'!$C350=\"\",\"\",'Kat. I'!$D350)","v":""},{"$f":"IF('Kat. I'!$C410=\"\",\"\",'Kat. I'!$D410)","v":""},{"$f":"IF('Kat. I'!$C470=\"\",\"\",'Kat. I'!$D470)","v":""},{"$f":"IF('Kat. I'!$C530=\"\",\"\",'Kat. I'!$D530)","v":""},{"$f":"IF('Kat. I'!$C590=\"\",\"\",'Kat. I'!$D590)","v":""},{"$f":"IF('Kat. I'!$C650=\"\",\"\",'Kat. I'!$D650)","v":""},{"$f":"IF('Kat. I'!$C710=\"\",\"\",'Kat. I'!$D710)","v":""},""]
[{"$f":"IF('Kat. I'!A51=\"\",\"\",'Kat. I'!A51)","v":144},{"$f":"IF('Kat. I'!C51=\"\",\"\",'Kat. I'!C51)","v":""},{"$f":"IF('Kat. I'!$C51=\"\",\"\",'Kat. I'!$D51)","v":""},{"$f":"IF('Kat. I'!$C111=\"\",\"\",'Kat. I'!$D111)","v":""},{"$f":"IF('Kat. I'!$C171=\"\",\"\",'Kat. I'!$D171)","v":""},{"$f":"IF('Kat. I'!$C231=\"\",\"\",'Kat. I'!$D231)","v":""},{"$f":"IF('Kat. I'!$C291=\"\",\"\",'Kat. I'!$D291)","v":""},{"$f":"IF('Kat. I'!$C351=\"\",\"\",'Kat. I'!$D351)","v":""},{"$f":"IF('Kat. I'!$C411=\"\",\"\",'Kat. I'!$D411)","v":""},{"$f":"IF('Kat. I'!$C471=\"\",\"\",'Kat. I'!$D471)","v":""},{"$f":"IF('Kat. I'!$C531=\"\",\"\",'Kat. I'!$D531)","v":""},{"$f":"IF('Kat. I'!$C591=\"\",\"\",'Kat. I'!$D591)","v":""},{"$f":"IF('Kat. I'!$C651=\"\",\"\",'Kat. I'!$D651)","v":""},{"$f":"IF('Kat. I'!$C711=\"\",\"\",'Kat. I'!$D711)","v":""},""]
[{"$f":"IF('Kat. I'!A52=\"\",\"\",'Kat. I'!A52)","v":145},{"$f":"IF('Kat. I'!C52=\"\",\"\",'Kat. I'!C52)","v":""},{"$f":"IF('Kat. I'!$C52=\"\",\"\",'Kat. I'!$D52)","v":""},{"$f":"IF('Kat. I'!$C112=\"\",\"\",'Kat. I'!$D112)","v":""},{"$f":"IF('Kat. I'!$C172=\"\",\"\",'Kat. I'!$D172)","v":""},{"$f":"IF('Kat. I'!$C232=\"\",\"\",'Kat. I'!$D232)","v":""},{"$f":"IF('Kat. I'!$C292=\"\",\"\",'Kat. I'!$D292)","v":""},{"$f":"IF('Kat. I'!$C352=\"\",\"\",'Kat. I'!$D352)","v":""},{"$f":"IF('Kat. I'!$C412=\"\",\"\",'Kat. I'!$D412)","v":""},{"$f":"IF('Kat. I'!$C472=\"\",\"\",'Kat. I'!$D472)","v":""},{"$f":"IF('Kat. I'!$C532=\"\",\"\",'Kat. I'!$D532)","v":""},{"$f":"IF('Kat. I'!$C592=\"\",\"\",'Kat. I'!$D592)","v":""},{"$f":"IF('Kat. I'!$C652=\"\",\"\",'Kat. I'!$D652)","v":""},{"$f":"IF('Kat. I'!$C712=\"\",\"\",'Kat. I'!$D712)","v":""},""]
[{"$f":"IF('Kat. I'!A53=\"\",\"\",'Kat. I'!A53)","v":146},{"$f":"IF('Kat. I'!C53=\"\",\"\",'Kat. I'!C53)","v":""},{"$f":"IF('Kat. I'!$C53=\"\",\"\",'Kat. I'!$D53)","v":""},{"$f":"IF('Kat. I'!$C113=\"\",\"\",'Kat. I'!$D113)","v":""},{"$f":"IF('Kat. I'!$C173=\"\",\"\",'Kat. I'!$D173)","v":""},{"$f":"IF('Kat. I'!$C233=\"\",\"\",'Kat. I'!$D233)","v":""},{"$f":"IF('Kat. I'!$C293=\"\",\"\",'Kat. I'!$D293)","v":""},{"$f":"IF('Kat. I'!$C353=\"\",\"\",'Kat. I'!$D353)","v":""},{"$f":"IF('Kat. I'!$C413=\"\",\"\",'Kat. I'!$D413)","v":""},{"$f":"IF('Kat. I'!$C473=\"\",\"\",'Kat. I'!$D473)","v":""},{"$f":"IF('Kat. I'!$C533=\"\",\"\",'Kat. I'!$D533)","v":""},{"$f":"IF('Kat. I'!$C593=\"\",\"\",'Kat. I'!$D593)","v":""},{"$f":"IF('Kat. I'!$C653=\"\",\"\",'Kat. I'!$D653)","v":""},{"$f":"IF('Kat. I'!$C713=\"\",\"\",'Kat. I'!$D713)","v":""},""]
[{"$f":"IF('Kat. I'!A54=\"\",\"\",'Kat. I'!A54)","v":147},{"$f":"IF('Kat. I'!C54=\"\",\"\",'Kat. I'!C54)","v":"Diverse Privateinnahmen"},{"$f":"IF('Kat. I'!$C54=\"\",\"\",'Kat. I'!$D54)","v":120.75},{"$f":"IF('Kat. I'!$C114=\"\",\"\",'Kat. I'!$D114)","v":0},{"$f":"IF('Kat. I'!$C174=\"\",\"\",'Kat. I'!$D174)","v":0},{"$f":"IF('Kat. I'!$C234=\"\",\"\",'Kat. I'!$D234)","v":0},{"$f":"IF('Kat. I'!$C294=\"\",\"\",'Kat. I'!$D294)","v":0},{"$f":"IF('Kat. I'!$C354=\"\",\"\",'Kat. I'!$D354)","v":0},{"$f":"IF('Kat. I'!$C414=\"\",\"\",'Kat. I'!$D414)","v":0},{"$f":"IF('Kat. I'!$C474=\"\",\"\",'Kat. I'!$D474)","v":0},{"$f":"IF('Kat. I'!$C534=\"\",\"\",'Kat. I'!$D534)","v":0},{"$f":"IF('Kat. I'!$C594=\"\",\"\",'Kat. I'!$D594)","v":0},{"$f":"IF('Kat. I'!$C654=\"\",\"\",'Kat. I'!$D654)","v":0},{"$f":"IF('Kat. I'!$C714=\"\",\"\",'Kat. I'!$D714)","v":0},120.75,null,null,"$"]
[{"$f":"IF('Kat. I'!A55=\"\",\"\",'Kat. I'!A55)","v":148},{"$f":"IF('Kat. I'!C55=\"\",\"\",'Kat. I'!C55)","v":""},{"$f":"IF('Kat. I'!$C55=\"\",\"\",'Kat. I'!$D55)","v":""},{"$f":"IF('Kat. I'!$C115=\"\",\"\",'Kat. I'!$D115)","v":""},{"$f":"IF('Kat. I'!$C175=\"\",\"\",'Kat. I'!$D175)","v":""},{"$f":"IF('Kat. I'!$C235=\"\",\"\",'Kat. I'!$D235)","v":""},{"$f":"IF('Kat. I'!$C295=\"\",\"\",'Kat. I'!$D295)","v":""},{"$f":"IF('Kat. I'!$C355=\"\",\"\",'Kat. I'!$D355)","v":""},{"$f":"IF('Kat. I'!$C415=\"\",\"\",'Kat. I'!$D415)","v":""},{"$f":"IF('Kat. I'!$C475=\"\",\"\",'Kat. I'!$D475)","v":""},{"$f":"IF('Kat. I'!$C535=\"\",\"\",'Kat. I'!$D535)","v":""},{"$f":"IF('Kat. I'!$C595=\"\",\"\",'Kat. I'!$D595)","v":""},{"$f":"IF('Kat. I'!$C655=\"\",\"\",'Kat. I'!$D655)","v":""},{"$f":"IF('Kat. I'!$C715=\"\",\"\",'Kat. I'!$D715)","v":""},"",null,null,"&"]
[{"$f":"IF('Kat. I'!A56=\"\",\"\",'Kat. I'!A56)","v":149},{"$f":"IF('Kat. I'!C56=\"\",\"\",'Kat. I'!C56)","v":""},{"$f":"IF('Kat. I'!$C56=\"\",\"\",'Kat. I'!$D56)","v":""},{"$f":"IF('Kat. I'!$C116=\"\",\"\",'Kat. I'!$D116)","v":""},{"$f":"IF('Kat. I'!$C176=\"\",\"\",'Kat. I'!$D176)","v":""},{"$f":"IF('Kat. I'!$C236=\"\",\"\",'Kat. I'!$D236)","v":""},{"$f":"IF('Kat. I'!$C296=\"\",\"\",'Kat. I'!$D296)","v":""},{"$f":"IF('Kat. I'!$C356=\"\",\"\",'Kat. I'!$D356)","v":""},{"$f":"IF('Kat. I'!$C416=\"\",\"\",'Kat. I'!$D416)","v":""},{"$f":"IF('Kat. I'!$C476=\"\",\"\",'Kat. I'!$D476)","v":""},{"$f":"IF('Kat. I'!$C536=\"\",\"\",'Kat. I'!$D536)","v":""},{"$f":"IF('Kat. I'!$C596=\"\",\"\",'Kat. I'!$D596)","v":""},{"$f":"IF('Kat. I'!$C656=\"\",\"\",'Kat. I'!$D656)","v":""},{"$f":"IF('Kat. I'!$C716=\"\",\"\",'Kat. I'!$D716)","v":""},"",null,null,"?"]
[{"$f":"IF('Kat. I'!A57=\"\",\"\",'Kat. I'!A57)","v":150},{"$f":"IF('Kat. I'!C57=\"\",\"\",'Kat. I'!C57)","v":"Zinsen, Zinssteuererstattungen"},{"$f":"IF('Kat. I'!$C57=\"\",\"\",'Kat. I'!$D57)","v":0},{"$f":"IF('Kat. I'!$C117=\"\",\"\",'Kat. I'!$D117)","v":0},{"$f":"IF('Kat. I'!$C177=\"\",\"\",'Kat. I'!$D177)","v":0},{"$f":"IF('Kat. I'!$C237=\"\",\"\",'Kat. I'!$D237)","v":0},{"$f":"IF('Kat. I'!$C297=\"\",\"\",'Kat. I'!$D297)","v":0},{"$f":"IF('Kat. I'!$C357=\"\",\"\",'Kat. I'!$D357)","v":0},{"$f":"IF('Kat. I'!$C417=\"\",\"\",'Kat. I'!$D417)","v":0},{"$f":"IF('Kat. I'!$C477=\"\",\"\",'Kat. I'!$D477)","v":0},{"$f":"IF('Kat. I'!$C537=\"\",\"\",'Kat. I'!$D537)","v":0},{"$f":"IF('Kat. I'!$C597=\"\",\"\",'Kat. I'!$D597)","v":0},{"$f":"IF('Kat. I'!$C657=\"\",\"\",'Kat. I'!$D657)","v":0},{"$f":"IF('Kat. I'!$C717=\"\",\"\",'Kat. I'!$D717)","v":0},0,null,null,"!"]
[" Total der Einnahmen",null,{"$f":"SUM(C4:C54)","v":{"v":1900.75,"d":"1,900.75"}},{"$f":"SUM(D4:D54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1900.75,"d":"1,900.75"},null,null,"%"]
[" Kontrolle",null,{"$f":"'Kat. I'!$D59","v":{"v":1900.75,"d":"1,900.75"}},{"$f":"'Kat. I'!$D119","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$D179","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$D239","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$D299","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$D359","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$D419","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$D479","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$D539","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$D599","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$D659","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$D719","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$D779","v":{"v":1900.75,"d":"1,900.75"}}]
[]
[]
[]
["Jahresübersicht der Ausgabenkategorien"]
[]
["Kat.","Beschreibung","Januar","Februar","März","April","Mai","Juni","Juli","August","September","Oktober","November","Dezember",{"$f":"'Kat. I'!$A$2","v":0}]
[{"$f":"IF('Kat. I'!F7=\"\",\"\",'Kat. I'!F7)","v":200},{"$f":"IF('Kat. I'!H7=\"\",\"\",'Kat. I'!H7)","v":"Maschinen und Geräte"},{"$f":"IF('Kat. I'!$H7=\"\",\"\",'Kat. I'!$I7)","v":0},{"$f":"IF('Kat. I'!$H67=\"\",\"\",'Kat. I'!$I67)","v":0},{"$f":"IF('Kat. I'!$H127=\"\",\"\",'Kat. I'!$I127)","v":0},{"$f":"IF('Kat. I'!$H187=\"\",\"\",'Kat. I'!$I187)","v":0},{"$f":"IF('Kat. I'!$H247=\"\",\"\",'Kat. I'!$I247)","v":0},{"$f":"IF('Kat. I'!$H307=\"\",\"\",'Kat. I'!$I307)","v":0},{"$f":"IF('Kat. I'!$H367=\"\",\"\",'Kat. I'!$I367)","v":0},{"$f":"IF('Kat. I'!$H427=\"\",\"\",'Kat. I'!$I427)","v":0},{"$f":"IF('Kat. I'!$H487=\"\",\"\",'Kat. I'!$I487)","v":0},{"$f":"IF('Kat. I'!$H547=\"\",\"\",'Kat. I'!$I547)","v":0},{"$f":"IF('Kat. I'!$H607=\"\",\"\",'Kat. I'!$I607)","v":0},{"$f":"IF('Kat. I'!$H667=\"\",\"\",'Kat. I'!$I667)","v":0},{"$f":"IF(B63=\"\",\"\",SUM(C63:N63))","v":0}]
[{"$f":"IF('Kat. I'!F8=\"\",\"\",'Kat. I'!F8)","v":201},{"$f":"IF('Kat. I'!H8=\"\",\"\",'Kat. I'!H8)","v":"Ladenmiete"},{"$f":"IF('Kat. I'!$H8=\"\",\"\",'Kat. I'!$I8)","v":0},{"$f":"IF('Kat. I'!$H68=\"\",\"\",'Kat. I'!$I68)","v":0},{"$f":"IF('Kat. I'!$H128=\"\",\"\",'Kat. I'!$I128)","v":0},{"$f":"IF('Kat. I'!$H188=\"\",\"\",'Kat. I'!$I188)","v":0},{"$f":"IF('Kat. I'!$H248=\"\",\"\",'Kat. I'!$I248)","v":0},{"$f":"IF('Kat. I'!$H308=\"\",\"\",'Kat. I'!$I308)","v":0},{"$f":"IF('Kat. I'!$H368=\"\",\"\",'Kat. I'!$I368)","v":0},{"$f":"IF('Kat. I'!$H428=\"\",\"\",'Kat. I'!$I428)","v":0},{"$f":"IF('Kat. I'!$H488=\"\",\"\",'Kat. I'!$I488)","v":0},{"$f":"IF('Kat. I'!$H548=\"\",\"\",'Kat. I'!$I548)","v":0},{"$f":"IF('Kat. I'!$H608=\"\",\"\",'Kat. I'!$I608)","v":0},{"$f":"IF('Kat. I'!$H668=\"\",\"\",'Kat. I'!$I668)","v":0},0]
[{"$f":"IF('Kat. I'!F9=\"\",\"\",'Kat. I'!F9)","v":202},{"$f":"IF('Kat. I'!H9=\"\",\"\",'Kat. I'!H9)","v":"Werbeausgaben"},{"$f":"IF('Kat. I'!$H9=\"\",\"\",'Kat. I'!$I9)","v":0},{"$f":"IF('Kat. I'!$H69=\"\",\"\",'Kat. I'!$I69)","v":0},{"$f":"IF('Kat. I'!$H129=\"\",\"\",'Kat. I'!$I129)","v":0},{"$f":"IF('Kat. I'!$H189=\"\",\"\",'Kat. I'!$I189)","v":0},{"$f":"IF('Kat. I'!$H249=\"\",\"\",'Kat. I'!$I249)","v":0},{"$f":"IF('Kat. I'!$H309=\"\",\"\",'Kat. I'!$I309)","v":0},{"$f":"IF('Kat. I'!$H369=\"\",\"\",'Kat. I'!$I369)","v":0},{"$f":"IF('Kat. I'!$H429=\"\",\"\",'Kat. I'!$I429)","v":0},{"$f":"IF('Kat. I'!$H489=\"\",\"\",'Kat. I'!$I489)","v":0},{"$f":"IF('Kat. I'!$H549=\"\",\"\",'Kat. I'!$I549)","v":0},{"$f":"IF('Kat. I'!$H609=\"\",\"\",'Kat. I'!$I609)","v":0},{"$f":"IF('Kat. I'!$H669=\"\",\"\",'Kat. I'!$I669)","v":0},0]
[{"$f":"IF('Kat. I'!F10=\"\",\"\",'Kat. I'!F10)","v":203},{"$f":"IF('Kat. I'!H10=\"\",\"\",'Kat. I'!H10)","v":"Löhne"},{"$f":"IF('Kat. I'!$H10=\"\",\"\",'Kat. I'!$I10)","v":0},{"$f":"IF('Kat. I'!$H70=\"\",\"\",'Kat. I'!$I70)","v":0},{"$f":"IF('Kat. I'!$H130=\"\",\"\",'Kat. I'!$I130)","v":0},{"$f":"IF('Kat. I'!$H190=\"\",\"\",'Kat. I'!$I190)","v":0},{"$f":"IF('Kat. I'!$H250=\"\",\"\",'Kat. I'!$I250)","v":0},{"$f":"IF('Kat. I'!$H310=\"\",\"\",'Kat. I'!$I310)","v":0},{"$f":"IF('Kat. I'!$H370=\"\",\"\",'Kat. I'!$I370)","v":0},{"$f":"IF('Kat. I'!$H430=\"\",\"\",'Kat. I'!$I430)","v":0},{"$f":"IF('Kat. I'!$H490=\"\",\"\",'Kat. I'!$I490)","v":0},{"$f":"IF('Kat. I'!$H550=\"\",\"\",'Kat. I'!$I550)","v":0},{"$f":"IF('Kat. I'!$H610=\"\",\"\",'Kat. I'!$I610)","v":0},{"$f":"IF('Kat. I'!$H670=\"\",\"\",'Kat. I'!$I670)","v":0},0]
[{"$f":"IF('Kat. I'!F11=\"\",\"\",'Kat. I'!F11)","v":204},{"$f":"IF('Kat. I'!H11=\"\",\"\",'Kat. I'!H11)","v":""},{"$f":"IF('Kat. I'!$H11=\"\",\"\",'Kat. I'!$I11)","v":""},{"$f":"IF('Kat. I'!$H71=\"\",\"\",'Kat. I'!$I71)","v":""},{"$f":"IF('Kat. I'!$H131=\"\",\"\",'Kat. I'!$I131)","v":""},{"$f":"IF('Kat. I'!$H191=\"\",\"\",'Kat. I'!$I191)","v":""},{"$f":"IF('Kat. I'!$H251=\"\",\"\",'Kat. I'!$I251)","v":""},{"$f":"IF('Kat. I'!$H311=\"\",\"\",'Kat. I'!$I311)","v":""},{"$f":"IF('Kat. I'!$H371=\"\",\"\",'Kat. I'!$I371)","v":""},{"$f":"IF('Kat. I'!$H431=\"\",\"\",'Kat. I'!$I431)","v":""},{"$f":"IF('Kat. I'!$H491=\"\",\"\",'Kat. I'!$I491)","v":""},{"$f":"IF('Kat. I'!$H551=\"\",\"\",'Kat. I'!$I551)","v":""},{"$f":"IF('Kat. I'!$H611=\"\",\"\",'Kat. I'!$I611)","v":""},{"$f":"IF('Kat. I'!$H671=\"\",\"\",'Kat. I'!$I671)","v":""},""]
[{"$f":"IF('Kat. I'!F12=\"\",\"\",'Kat. I'!F12)","v":205},{"$f":"IF('Kat. I'!H12=\"\",\"\",'Kat. I'!H12)","v":""},{"$f":"IF('Kat. I'!$H12=\"\",\"\",'Kat. I'!$I12)","v":""},{"$f":"IF('Kat. I'!$H72=\"\",\"\",'Kat. I'!$I72)","v":""},{"$f":"IF('Kat. I'!$H132=\"\",\"\",'Kat. I'!$I132)","v":""},{"$f":"IF('Kat. I'!$H192=\"\",\"\",'Kat. I'!$I192)","v":""},{"$f":"IF('Kat. I'!$H252=\"\",\"\",'Kat. I'!$I252)","v":""},{"$f":"IF('Kat. I'!$H312=\"\",\"\",'Kat. I'!$I312)","v":""},{"$f":"IF('Kat. I'!$H372=\"\",\"\",'Kat. I'!$I372)","v":""},{"$f":"IF('Kat. I'!$H432=\"\",\"\",'Kat. I'!$I432)","v":""},{"$f":"IF('Kat. I'!$H492=\"\",\"\",'Kat. I'!$I492)","v":""},{"$f":"IF('Kat. I'!$H552=\"\",\"\",'Kat. I'!$I552)","v":""},{"$f":"IF('Kat. I'!$H612=\"\",\"\",'Kat. I'!$I612)","v":""},{"$f":"IF('Kat. I'!$H672=\"\",\"\",'Kat. I'!$I672)","v":""},""]
[{"$f":"IF('Kat. I'!F13=\"\",\"\",'Kat. I'!F13)","v":206},{"$f":"IF('Kat. I'!H13=\"\",\"\",'Kat. I'!H13)","v":""},{"$f":"IF('Kat. I'!$H13=\"\",\"\",'Kat. I'!$I13)","v":""},{"$f":"IF('Kat. I'!$H73=\"\",\"\",'Kat. I'!$I73)","v":""},{"$f":"IF('Kat. I'!$H133=\"\",\"\",'Kat. I'!$I133)","v":""},{"$f":"IF('Kat. I'!$H193=\"\",\"\",'Kat. I'!$I193)","v":""},{"$f":"IF('Kat. I'!$H253=\"\",\"\",'Kat. I'!$I253)","v":""},{"$f":"IF('Kat. I'!$H313=\"\",\"\",'Kat. I'!$I313)","v":""},{"$f":"IF('Kat. I'!$H373=\"\",\"\",'Kat. I'!$I373)","v":""},{"$f":"IF('Kat. I'!$H433=\"\",\"\",'Kat. I'!$I433)","v":""},{"$f":"IF('Kat. I'!$H493=\"\",\"\",'Kat. I'!$I493)","v":""},{"$f":"IF('Kat. I'!$H553=\"\",\"\",'Kat. I'!$I553)","v":""},{"$f":"IF('Kat. I'!$H613=\"\",\"\",'Kat. I'!$I613)","v":""},{"$f":"IF('Kat. I'!$H673=\"\",\"\",'Kat. I'!$I673)","v":""},""]
[{"$f":"IF('Kat. I'!F14=\"\",\"\",'Kat. I'!F14)","v":207},{"$f":"IF('Kat. I'!H14=\"\",\"\",'Kat. I'!H14)","v":""},{"$f":"IF('Kat. I'!$H14=\"\",\"\",'Kat. I'!$I14)","v":""},{"$f":"IF('Kat. I'!$H74=\"\",\"\",'Kat. I'!$I74)","v":""},{"$f":"IF('Kat. I'!$H134=\"\",\"\",'Kat. I'!$I134)","v":""},{"$f":"IF('Kat. I'!$H194=\"\",\"\",'Kat. I'!$I194)","v":""},{"$f":"IF('Kat. I'!$H254=\"\",\"\",'Kat. I'!$I254)","v":""},{"$f":"IF('Kat. I'!$H314=\"\",\"\",'Kat. I'!$I314)","v":""},{"$f":"IF('Kat. I'!$H374=\"\",\"\",'Kat. I'!$I374)","v":""},{"$f":"IF('Kat. I'!$H434=\"\",\"\",'Kat. I'!$I434)","v":""},{"$f":"IF('Kat. I'!$H494=\"\",\"\",'Kat. I'!$I494)","v":""},{"$f":"IF('Kat. I'!$H554=\"\",\"\",'Kat. I'!$I554)","v":""},{"$f":"IF('Kat. I'!$H614=\"\",\"\",'Kat. I'!$I614)","v":""},{"$f":"IF('Kat. I'!$H674=\"\",\"\",'Kat. I'!$I674)","v":""},""]
[{"$f":"IF('Kat. I'!F15=\"\",\"\",'Kat. I'!F15)","v":208},{"$f":"IF('Kat. I'!H15=\"\",\"\",'Kat. I'!H15)","v":""},{"$f":"IF('Kat. I'!$H15=\"\",\"\",'Kat. I'!$I15)","v":""},{"$f":"IF('Kat. I'!$H75=\"\",\"\",'Kat. I'!$I75)","v":""},{"$f":"IF('Kat. I'!$H135=\"\",\"\",'Kat. I'!$I135)","v":""},{"$f":"IF('Kat. I'!$H195=\"\",\"\",'Kat. I'!$I195)","v":""},{"$f":"IF('Kat. I'!$H255=\"\",\"\",'Kat. I'!$I255)","v":""},{"$f":"IF('Kat. I'!$H315=\"\",\"\",'Kat. I'!$I315)","v":""},{"$f":"IF('Kat. I'!$H375=\"\",\"\",'Kat. I'!$I375)","v":""},{"$f":"IF('Kat. I'!$H435=\"\",\"\",'Kat. I'!$I435)","v":""},{"$f":"IF('Kat. I'!$H495=\"\",\"\",'Kat. I'!$I495)","v":""},{"$f":"IF('Kat. I'!$H555=\"\",\"\",'Kat. I'!$I555)","v":""},{"$f":"IF('Kat. I'!$H615=\"\",\"\",'Kat. I'!$I615)","v":""},{"$f":"IF('Kat. I'!$H675=\"\",\"\",'Kat. I'!$I675)","v":""},""]
[{"$f":"IF('Kat. I'!F16=\"\",\"\",'Kat. I'!F16)","v":209},{"$f":"IF('Kat. I'!H16=\"\",\"\",'Kat. I'!H16)","v":""},{"$f":"IF('Kat. I'!$H16=\"\",\"\",'Kat. I'!$I16)","v":""},{"$f":"IF('Kat. I'!$H76=\"\",\"\",'Kat. I'!$I76)","v":""},{"$f":"IF('Kat. I'!$H136=\"\",\"\",'Kat. I'!$I136)","v":""},{"$f":"IF('Kat. I'!$H196=\"\",\"\",'Kat. I'!$I196)","v":""},{"$f":"IF('Kat. I'!$H256=\"\",\"\",'Kat. I'!$I256)","v":""},{"$f":"IF('Kat. I'!$H316=\"\",\"\",'Kat. I'!$I316)","v":""},{"$f":"IF('Kat. I'!$H376=\"\",\"\",'Kat. I'!$I376)","v":""},{"$f":"IF('Kat. I'!$H436=\"\",\"\",'Kat. I'!$I436)","v":""},{"$f":"IF('Kat. I'!$H496=\"\",\"\",'Kat. I'!$I496)","v":""},{"$f":"IF('Kat. I'!$H556=\"\",\"\",'Kat. I'!$I556)","v":""},{"$f":"IF('Kat. I'!$H616=\"\",\"\",'Kat. I'!$I616)","v":""},{"$f":"IF('Kat. I'!$H676=\"\",\"\",'Kat. I'!$I676)","v":""},""]
[{"$f":"IF('Kat. I'!F17=\"\",\"\",'Kat. I'!F17)","v":210},{"$f":"IF('Kat. I'!H17=\"\",\"\",'Kat. I'!H17)","v":""},{"$f":"IF('Kat. I'!$H17=\"\",\"\",'Kat. I'!$I17)","v":""},{"$f":"IF('Kat. I'!$H77=\"\",\"\",'Kat. I'!$I77)","v":""},{"$f":"IF('Kat. I'!$H137=\"\",\"\",'Kat. I'!$I137)","v":""},{"$f":"IF('Kat. I'!$H197=\"\",\"\",'Kat. I'!$I197)","v":""},{"$f":"IF('Kat. I'!$H257=\"\",\"\",'Kat. I'!$I257)","v":""},{"$f":"IF('Kat. I'!$H317=\"\",\"\",'Kat. I'!$I317)","v":""},{"$f":"IF('Kat. I'!$H377=\"\",\"\",'Kat. I'!$I377)","v":""},{"$f":"IF('Kat. I'!$H437=\"\",\"\",'Kat. I'!$I437)","v":""},{"$f":"IF('Kat. I'!$H497=\"\",\"\",'Kat. I'!$I497)","v":""},{"$f":"IF('Kat. I'!$H557=\"\",\"\",'Kat. I'!$I557)","v":""},{"$f":"IF('Kat. I'!$H617=\"\",\"\",'Kat. I'!$I617)","v":""},{"$f":"IF('Kat. I'!$H677=\"\",\"\",'Kat. I'!$I677)","v":""},""]
[{"$f":"IF('Kat. I'!F18=\"\",\"\",'Kat. I'!F18)","v":211},{"$f":"IF('Kat. I'!H18=\"\",\"\",'Kat. I'!H18)","v":""},{"$f":"IF('Kat. I'!$H18=\"\",\"\",'Kat. I'!$I18)","v":""},{"$f":"IF('Kat. I'!$H78=\"\",\"\",'Kat. I'!$I78)","v":""},{"$f":"IF('Kat. I'!$H138=\"\",\"\",'Kat. I'!$I138)","v":""},{"$f":"IF('Kat. I'!$H198=\"\",\"\",'Kat. I'!$I198)","v":""},{"$f":"IF('Kat. I'!$H258=\"\",\"\",'Kat. I'!$I258)","v":""},{"$f":"IF('Kat. I'!$H318=\"\",\"\",'Kat. I'!$I318)","v":""},{"$f":"IF('Kat. I'!$H378=\"\",\"\",'Kat. I'!$I378)","v":""},{"$f":"IF('Kat. I'!$H438=\"\",\"\",'Kat. I'!$I438)","v":""},{"$f":"IF('Kat. I'!$H498=\"\",\"\",'Kat. I'!$I498)","v":""},{"$f":"IF('Kat. I'!$H558=\"\",\"\",'Kat. I'!$I558)","v":""},{"$f":"IF('Kat. I'!$H618=\"\",\"\",'Kat. I'!$I618)","v":""},{"$f":"IF('Kat. I'!$H678=\"\",\"\",'Kat. I'!$I678)","v":""},""]
[{"$f":"IF('Kat. I'!F19=\"\",\"\",'Kat. I'!F19)","v":212},{"$f":"IF('Kat. I'!H19=\"\",\"\",'Kat. I'!H19)","v":""},{"$f":"IF('Kat. I'!$H19=\"\",\"\",'Kat. I'!$I19)","v":""},{"$f":"IF('Kat. I'!$H79=\"\",\"\",'Kat. I'!$I79)","v":""},{"$f":"IF('Kat. I'!$H139=\"\",\"\",'Kat. I'!$I139)","v":""},{"$f":"IF('Kat. I'!$H199=\"\",\"\",'Kat. I'!$I199)","v":""},{"$f":"IF('Kat. I'!$H259=\"\",\"\",'Kat. I'!$I259)","v":""},{"$f":"IF('Kat. I'!$H319=\"\",\"\",'Kat. I'!$I319)","v":""},{"$f":"IF('Kat. I'!$H379=\"\",\"\",'Kat. I'!$I379)","v":""},{"$f":"IF('Kat. I'!$H439=\"\",\"\",'Kat. I'!$I439)","v":""},{"$f":"IF('Kat. I'!$H499=\"\",\"\",'Kat. I'!$I499)","v":""},{"$f":"IF('Kat. I'!$H559=\"\",\"\",'Kat. I'!$I559)","v":""},{"$f":"IF('Kat. I'!$H619=\"\",\"\",'Kat. I'!$I619)","v":""},{"$f":"IF('Kat. I'!$H679=\"\",\"\",'Kat. I'!$I679)","v":""},""]
[{"$f":"IF('Kat. I'!F20=\"\",\"\",'Kat. I'!F20)","v":213},{"$f":"IF('Kat. I'!H20=\"\",\"\",'Kat. I'!H20)","v":""},{"$f":"IF('Kat. I'!$H20=\"\",\"\",'Kat. I'!$I20)","v":""},{"$f":"IF('Kat. I'!$H80=\"\",\"\",'Kat. I'!$I80)","v":""},{"$f":"IF('Kat. I'!$H140=\"\",\"\",'Kat. I'!$I140)","v":""},{"$f":"IF('Kat. I'!$H200=\"\",\"\",'Kat. I'!$I200)","v":""},{"$f":"IF('Kat. I'!$H260=\"\",\"\",'Kat. I'!$I260)","v":""},{"$f":"IF('Kat. I'!$H320=\"\",\"\",'Kat. I'!$I320)","v":""},{"$f":"IF('Kat. I'!$H380=\"\",\"\",'Kat. I'!$I380)","v":""},{"$f":"IF('Kat. I'!$H440=\"\",\"\",'Kat. I'!$I440)","v":""},{"$f":"IF('Kat. I'!$H500=\"\",\"\",'Kat. I'!$I500)","v":""},{"$f":"IF('Kat. I'!$H560=\"\",\"\",'Kat. I'!$I560)","v":""},{"$f":"IF('Kat. I'!$H620=\"\",\"\",'Kat. I'!$I620)","v":""},{"$f":"IF('Kat. I'!$H680=\"\",\"\",'Kat. I'!$I680)","v":""},""]
[{"$f":"IF('Kat. I'!F21=\"\",\"\",'Kat. I'!F21)","v":214},{"$f":"IF('Kat. I'!H21=\"\",\"\",'Kat. I'!H21)","v":""},{"$f":"IF('Kat. I'!$H21=\"\",\"\",'Kat. I'!$I21)","v":""},{"$f":"IF('Kat. I'!$H81=\"\",\"\",'Kat. I'!$I81)","v":""},{"$f":"IF('Kat. I'!$H141=\"\",\"\",'Kat. I'!$I141)","v":""},{"$f":"IF('Kat. I'!$H201=\"\",\"\",'Kat. I'!$I201)","v":""},{"$f":"IF('Kat. I'!$H261=\"\",\"\",'Kat. I'!$I261)","v":""},{"$f":"IF('Kat. I'!$H321=\"\",\"\",'Kat. I'!$I321)","v":""},{"$f":"IF('Kat. I'!$H381=\"\",\"\",'Kat. I'!$I381)","v":""},{"$f":"IF('Kat. I'!$H441=\"\",\"\",'Kat. I'!$I441)","v":""},{"$f":"IF('Kat. I'!$H501=\"\",\"\",'Kat. I'!$I501)","v":""},{"$f":"IF('Kat. I'!$H561=\"\",\"\",'Kat. I'!$I561)","v":""},{"$f":"IF('Kat. I'!$H621=\"\",\"\",'Kat. I'!$I621)","v":""},{"$f":"IF('Kat. I'!$H681=\"\",\"\",'Kat. I'!$I681)","v":""},""]
[{"$f":"IF('Kat. I'!F22=\"\",\"\",'Kat. I'!F22)","v":215},{"$f":"IF('Kat. I'!H22=\"\",\"\",'Kat. I'!H22)","v":""},{"$f":"IF('Kat. I'!$H22=\"\",\"\",'Kat. I'!$I22)","v":""},{"$f":"IF('Kat. I'!$H82=\"\",\"\",'Kat. I'!$I82)","v":""},{"$f":"IF('Kat. I'!$H142=\"\",\"\",'Kat. I'!$I142)","v":""},{"$f":"IF('Kat. I'!$H202=\"\",\"\",'Kat. I'!$I202)","v":""},{"$f":"IF('Kat. I'!$H262=\"\",\"\",'Kat. I'!$I262)","v":""},{"$f":"IF('Kat. I'!$H322=\"\",\"\",'Kat. I'!$I322)","v":""},{"$f":"IF('Kat. I'!$H382=\"\",\"\",'Kat. I'!$I382)","v":""},{"$f":"IF('Kat. I'!$H442=\"\",\"\",'Kat. I'!$I442)","v":""},{"$f":"IF('Kat. I'!$H502=\"\",\"\",'Kat. I'!$I502)","v":""},{"$f":"IF('Kat. I'!$H562=\"\",\"\",'Kat. I'!$I562)","v":""},{"$f":"IF('Kat. I'!$H622=\"\",\"\",'Kat. I'!$I622)","v":""},{"$f":"IF('Kat. I'!$H682=\"\",\"\",'Kat. I'!$I682)","v":""},""]
[{"$f":"IF('Kat. I'!F23=\"\",\"\",'Kat. I'!F23)","v":216},{"$f":"IF('Kat. I'!H23=\"\",\"\",'Kat. I'!H23)","v":""},{"$f":"IF('Kat. I'!$H23=\"\",\"\",'Kat. I'!$I23)","v":""},{"$f":"IF('Kat. I'!$H83=\"\",\"\",'Kat. I'!$I83)","v":""},{"$f":"IF('Kat. I'!$H143=\"\",\"\",'Kat. I'!$I143)","v":""},{"$f":"IF('Kat. I'!$H203=\"\",\"\",'Kat. I'!$I203)","v":""},{"$f":"IF('Kat. I'!$H263=\"\",\"\",'Kat. I'!$I263)","v":""},{"$f":"IF('Kat. I'!$H323=\"\",\"\",'Kat. I'!$I323)","v":""},{"$f":"IF('Kat. I'!$H383=\"\",\"\",'Kat. I'!$I383)","v":""},{"$f":"IF('Kat. I'!$H443=\"\",\"\",'Kat. I'!$I443)","v":""},{"$f":"IF('Kat. I'!$H503=\"\",\"\",'Kat. I'!$I503)","v":""},{"$f":"IF('Kat. I'!$H563=\"\",\"\",'Kat. I'!$I563)","v":""},{"$f":"IF('Kat. I'!$H623=\"\",\"\",'Kat. I'!$I623)","v":""},{"$f":"IF('Kat. I'!$H683=\"\",\"\",'Kat. I'!$I683)","v":""},""]
[{"$f":"IF('Kat. I'!F24=\"\",\"\",'Kat. I'!F24)","v":217},{"$f":"IF('Kat. I'!H24=\"\",\"\",'Kat. I'!H24)","v":""},{"$f":"IF('Kat. I'!$H24=\"\",\"\",'Kat. I'!$I24)","v":""},{"$f":"IF('Kat. I'!$H84=\"\",\"\",'Kat. I'!$I84)","v":""},{"$f":"IF('Kat. I'!$H144=\"\",\"\",'Kat. I'!$I144)","v":""},{"$f":"IF('Kat. I'!$H204=\"\",\"\",'Kat. I'!$I204)","v":""},{"$f":"IF('Kat. I'!$H264=\"\",\"\",'Kat. I'!$I264)","v":""},{"$f":"IF('Kat. I'!$H324=\"\",\"\",'Kat. I'!$I324)","v":""},{"$f":"IF('Kat. I'!$H384=\"\",\"\",'Kat. I'!$I384)","v":""},{"$f":"IF('Kat. I'!$H444=\"\",\"\",'Kat. I'!$I444)","v":""},{"$f":"IF('Kat. I'!$H504=\"\",\"\",'Kat. I'!$I504)","v":""},{"$f":"IF('Kat. I'!$H564=\"\",\"\",'Kat. I'!$I564)","v":""},{"$f":"IF('Kat. I'!$H624=\"\",\"\",'Kat. I'!$I624)","v":""},{"$f":"IF('Kat. I'!$H684=\"\",\"\",'Kat. I'!$I684)","v":""},""]
[{"$f":"IF('Kat. I'!F25=\"\",\"\",'Kat. I'!F25)","v":218},{"$f":"IF('Kat. I'!H25=\"\",\"\",'Kat. I'!H25)","v":""},{"$f":"IF('Kat. I'!$H25=\"\",\"\",'Kat. I'!$I25)","v":""},{"$f":"IF('Kat. I'!$H85=\"\",\"\",'Kat. I'!$I85)","v":""},{"$f":"IF('Kat. I'!$H145=\"\",\"\",'Kat. I'!$I145)","v":""},{"$f":"IF('Kat. I'!$H205=\"\",\"\",'Kat. I'!$I205)","v":""},{"$f":"IF('Kat. I'!$H265=\"\",\"\",'Kat. I'!$I265)","v":""},{"$f":"IF('Kat. I'!$H325=\"\",\"\",'Kat. I'!$I325)","v":""},{"$f":"IF('Kat. I'!$H385=\"\",\"\",'Kat. I'!$I385)","v":""},{"$f":"IF('Kat. I'!$H445=\"\",\"\",'Kat. I'!$I445)","v":""},{"$f":"IF('Kat. I'!$H505=\"\",\"\",'Kat. I'!$I505)","v":""},{"$f":"IF('Kat. I'!$H565=\"\",\"\",'Kat. I'!$I565)","v":""},{"$f":"IF('Kat. I'!$H625=\"\",\"\",'Kat. I'!$I625)","v":""},{"$f":"IF('Kat. I'!$H685=\"\",\"\",'Kat. I'!$I685)","v":""},""]
[{"$f":"IF('Kat. I'!F26=\"\",\"\",'Kat. I'!F26)","v":219},{"$f":"IF('Kat. I'!H26=\"\",\"\",'Kat. I'!H26)","v":""},{"$f":"IF('Kat. I'!$H26=\"\",\"\",'Kat. I'!$I26)","v":""},{"$f":"IF('Kat. I'!$H86=\"\",\"\",'Kat. I'!$I86)","v":""},{"$f":"IF('Kat. I'!$H146=\"\",\"\",'Kat. I'!$I146)","v":""},{"$f":"IF('Kat. I'!$H206=\"\",\"\",'Kat. I'!$I206)","v":""},{"$f":"IF('Kat. I'!$H266=\"\",\"\",'Kat. I'!$I266)","v":""},{"$f":"IF('Kat. I'!$H326=\"\",\"\",'Kat. I'!$I326)","v":""},{"$f":"IF('Kat. I'!$H386=\"\",\"\",'Kat. I'!$I386)","v":""},{"$f":"IF('Kat. I'!$H446=\"\",\"\",'Kat. I'!$I446)","v":""},{"$f":"IF('Kat. I'!$H506=\"\",\"\",'Kat. I'!$I506)","v":""},{"$f":"IF('Kat. I'!$H566=\"\",\"\",'Kat. I'!$I566)","v":""},{"$f":"IF('Kat. I'!$H626=\"\",\"\",'Kat. I'!$I626)","v":""},{"$f":"IF('Kat. I'!$H686=\"\",\"\",'Kat. I'!$I686)","v":""},""]
[{"$f":"IF('Kat. I'!F27=\"\",\"\",'Kat. I'!F27)","v":220},{"$f":"IF('Kat. I'!H27=\"\",\"\",'Kat. I'!H27)","v":""},{"$f":"IF('Kat. I'!$H27=\"\",\"\",'Kat. I'!$I27)","v":""},{"$f":"IF('Kat. I'!$H87=\"\",\"\",'Kat. I'!$I87)","v":""},{"$f":"IF('Kat. I'!$H147=\"\",\"\",'Kat. I'!$I147)","v":""},{"$f":"IF('Kat. I'!$H207=\"\",\"\",'Kat. I'!$I207)","v":""},{"$f":"IF('Kat. I'!$H267=\"\",\"\",'Kat. I'!$I267)","v":""},{"$f":"IF('Kat. I'!$H327=\"\",\"\",'Kat. I'!$I327)","v":""},{"$f":"IF('Kat. I'!$H387=\"\",\"\",'Kat. I'!$I387)","v":""},{"$f":"IF('Kat. I'!$H447=\"\",\"\",'Kat. I'!$I447)","v":""},{"$f":"IF('Kat. I'!$H507=\"\",\"\",'Kat. I'!$I507)","v":""},{"$f":"IF('Kat. I'!$H567=\"\",\"\",'Kat. I'!$I567)","v":""},{"$f":"IF('Kat. I'!$H627=\"\",\"\",'Kat. I'!$I627)","v":""},{"$f":"IF('Kat. I'!$H687=\"\",\"\",'Kat. I'!$I687)","v":""},""]
[{"$f":"IF('Kat. I'!F28=\"\",\"\",'Kat. I'!F28)","v":221},{"$f":"IF('Kat. I'!H28=\"\",\"\",'Kat. I'!H28)","v":""},{"$f":"IF('Kat. I'!$H28=\"\",\"\",'Kat. I'!$I28)","v":""},{"$f":"IF('Kat. I'!$H88=\"\",\"\",'Kat. I'!$I88)","v":""},{"$f":"IF('Kat. I'!$H148=\"\",\"\",'Kat. I'!$I148)","v":""},{"$f":"IF('Kat. I'!$H208=\"\",\"\",'Kat. I'!$I208)","v":""},{"$f":"IF('Kat. I'!$H268=\"\",\"\",'Kat. I'!$I268)","v":""},{"$f":"IF('Kat. I'!$H328=\"\",\"\",'Kat. I'!$I328)","v":""},{"$f":"IF('Kat. I'!$H388=\"\",\"\",'Kat. I'!$I388)","v":""},{"$f":"IF('Kat. I'!$H448=\"\",\"\",'Kat. I'!$I448)","v":""},{"$f":"IF('Kat. I'!$H508=\"\",\"\",'Kat. I'!$I508)","v":""},{"$f":"IF('Kat. I'!$H568=\"\",\"\",'Kat. I'!$I568)","v":""},{"$f":"IF('Kat. I'!$H628=\"\",\"\",'Kat. I'!$I628)","v":""},{"$f":"IF('Kat. I'!$H688=\"\",\"\",'Kat. I'!$I688)","v":""},""]
[{"$f":"IF('Kat. I'!F29=\"\",\"\",'Kat. I'!F29)","v":222},{"$f":"IF('Kat. I'!H29=\"\",\"\",'Kat. I'!H29)","v":""},{"$f":"IF('Kat. I'!$H29=\"\",\"\",'Kat. I'!$I29)","v":""},{"$f":"IF('Kat. I'!$H89=\"\",\"\",'Kat. I'!$I89)","v":""},{"$f":"IF('Kat. I'!$H149=\"\",\"\",'Kat. I'!$I149)","v":""},{"$f":"IF('Kat. I'!$H209=\"\",\"\",'Kat. I'!$I209)","v":""},{"$f":"IF('Kat. I'!$H269=\"\",\"\",'Kat. I'!$I269)","v":""},{"$f":"IF('Kat. I'!$H329=\"\",\"\",'Kat. I'!$I329)","v":""},{"$f":"IF('Kat. I'!$H389=\"\",\"\",'Kat. I'!$I389)","v":""},{"$f":"IF('Kat. I'!$H449=\"\",\"\",'Kat. I'!$I449)","v":""},{"$f":"IF('Kat. I'!$H509=\"\",\"\",'Kat. I'!$I509)","v":""},{"$f":"IF('Kat. I'!$H569=\"\",\"\",'Kat. I'!$I569)","v":""},{"$f":"IF('Kat. I'!$H629=\"\",\"\",'Kat. I'!$I629)","v":""},{"$f":"IF('Kat. I'!$H689=\"\",\"\",'Kat. I'!$I689)","v":""},""]
[{"$f":"IF('Kat. I'!F30=\"\",\"\",'Kat. I'!F30)","v":223},{"$f":"IF('Kat. I'!H30=\"\",\"\",'Kat. I'!H30)","v":""},{"$f":"IF('Kat. I'!$H30=\"\",\"\",'Kat. I'!$I30)","v":""},{"$f":"IF('Kat. I'!$H90=\"\",\"\",'Kat. I'!$I90)","v":""},{"$f":"IF('Kat. I'!$H150=\"\",\"\",'Kat. I'!$I150)","v":""},{"$f":"IF('Kat. I'!$H210=\"\",\"\",'Kat. I'!$I210)","v":""},{"$f":"IF('Kat. I'!$H270=\"\",\"\",'Kat. I'!$I270)","v":""},{"$f":"IF('Kat. I'!$H330=\"\",\"\",'Kat. I'!$I330)","v":""},{"$f":"IF('Kat. I'!$H390=\"\",\"\",'Kat. I'!$I390)","v":""},{"$f":"IF('Kat. I'!$H450=\"\",\"\",'Kat. I'!$I450)","v":""},{"$f":"IF('Kat. I'!$H510=\"\",\"\",'Kat. I'!$I510)","v":""},{"$f":"IF('Kat. I'!$H570=\"\",\"\",'Kat. I'!$I570)","v":""},{"$f":"IF('Kat. I'!$H630=\"\",\"\",'Kat. I'!$I630)","v":""},{"$f":"IF('Kat. I'!$H690=\"\",\"\",'Kat. I'!$I690)","v":""},""]
[{"$f":"IF('Kat. I'!F31=\"\",\"\",'Kat. I'!F31)","v":224},{"$f":"IF('Kat. I'!H31=\"\",\"\",'Kat. I'!H31)","v":""},{"$f":"IF('Kat. I'!$H31=\"\",\"\",'Kat. I'!$I31)","v":""},{"$f":"IF('Kat. I'!$H91=\"\",\"\",'Kat. I'!$I91)","v":""},{"$f":"IF('Kat. I'!$H151=\"\",\"\",'Kat. I'!$I151)","v":""},{"$f":"IF('Kat. I'!$H211=\"\",\"\",'Kat. I'!$I211)","v":""},{"$f":"IF('Kat. I'!$H271=\"\",\"\",'Kat. I'!$I271)","v":""},{"$f":"IF('Kat. I'!$H331=\"\",\"\",'Kat. I'!$I331)","v":""},{"$f":"IF('Kat. I'!$H391=\"\",\"\",'Kat. I'!$I391)","v":""},{"$f":"IF('Kat. I'!$H451=\"\",\"\",'Kat. I'!$I451)","v":""},{"$f":"IF('Kat. I'!$H511=\"\",\"\",'Kat. I'!$I511)","v":""},{"$f":"IF('Kat. I'!$H571=\"\",\"\",'Kat. I'!$I571)","v":""},{"$f":"IF('Kat. I'!$H631=\"\",\"\",'Kat. I'!$I631)","v":""},{"$f":"IF('Kat. I'!$H691=\"\",\"\",'Kat. I'!$I691)","v":""},""]
[{"$f":"IF('Kat. I'!F32=\"\",\"\",'Kat. I'!F32)","v":225},{"$f":"IF('Kat. I'!H32=\"\",\"\",'Kat. I'!H32)","v":"Nahrung, Kleider, Körperpflege"},{"$f":"IF('Kat. I'!$H32=\"\",\"\",'Kat. I'!$I32)","v":0},{"$f":"IF('Kat. I'!$H92=\"\",\"\",'Kat. I'!$I92)","v":0},{"$f":"IF('Kat. I'!$H152=\"\",\"\",'Kat. I'!$I152)","v":0},{"$f":"IF('Kat. I'!$H212=\"\",\"\",'Kat. I'!$I212)","v":0},{"$f":"IF('Kat. I'!$H272=\"\",\"\",'Kat. I'!$I272)","v":0},{"$f":"IF('Kat. I'!$H332=\"\",\"\",'Kat. I'!$I332)","v":0},{"$f":"IF('Kat. I'!$H392=\"\",\"\",'Kat. I'!$I392)","v":0},{"$f":"IF('Kat. I'!$H452=\"\",\"\",'Kat. I'!$I452)","v":0},{"$f":"IF('Kat. I'!$H512=\"\",\"\",'Kat. I'!$I512)","v":0},{"$f":"IF('Kat. I'!$H572=\"\",\"\",'Kat. I'!$I572)","v":0},{"$f":"IF('Kat. I'!$H632=\"\",\"\",'Kat. I'!$I632)","v":0},{"$f":"IF('Kat. I'!$H692=\"\",\"\",'Kat. I'!$I692)","v":0},0]
[{"$f":"IF('Kat. I'!F33=\"\",\"\",'Kat. I'!F33)","v":226},{"$f":"IF('Kat. I'!H33=\"\",\"\",'Kat. I'!H33)","v":"Autokosten"},{"$f":"IF('Kat. I'!$H33=\"\",\"\",'Kat. I'!$I33)","v":0},{"$f":"IF('Kat. I'!$H93=\"\",\"\",'Kat. I'!$I93)","v":0},{"$f":"IF('Kat. I'!$H153=\"\",\"\",'Kat. I'!$I153)","v":0},{"$f":"IF('Kat. I'!$H213=\"\",\"\",'Kat. I'!$I213)","v":0},{"$f":"IF('Kat. I'!$H273=\"\",\"\",'Kat. I'!$I273)","v":0},{"$f":"IF('Kat. I'!$H333=\"\",\"\",'Kat. I'!$I333)","v":0},{"$f":"IF('Kat. I'!$H393=\"\",\"\",'Kat. I'!$I393)","v":0},{"$f":"IF('Kat. I'!$H453=\"\",\"\",'Kat. I'!$I453)","v":0},{"$f":"IF('Kat. I'!$H513=\"\",\"\",'Kat. I'!$I513)","v":0},{"$f":"IF('Kat. I'!$H573=\"\",\"\",'Kat. I'!$I573)","v":0},{"$f":"IF('Kat. I'!$H633=\"\",\"\",'Kat. I'!$I633)","v":0},{"$f":"IF('Kat. I'!$H693=\"\",\"\",'Kat. I'!$I693)","v":0},0]
[{"$f":"IF('Kat. I'!F34=\"\",\"\",'Kat. I'!F34)","v":227},{"$f":"IF('Kat. I'!H34=\"\",\"\",'Kat. I'!H34)","v":"Gesundheit, Krankenkasse, Zahnarzt"},{"$f":"IF('Kat. I'!$H34=\"\",\"\",'Kat. I'!$I34)","v":0},{"$f":"IF('Kat. I'!$H94=\"\",\"\",'Kat. I'!$I94)","v":0},{"$f":"IF('Kat. I'!$H154=\"\",\"\",'Kat. I'!$I154)","v":0},{"$f":"IF('Kat. I'!$H214=\"\",\"\",'Kat. I'!$I214)","v":0},{"$f":"IF('Kat. I'!$H274=\"\",\"\",'Kat. I'!$I274)","v":0},{"$f":"IF('Kat. I'!$H334=\"\",\"\",'Kat. I'!$I334)","v":0},{"$f":"IF('Kat. I'!$H394=\"\",\"\",'Kat. I'!$I394)","v":0},{"$f":"IF('Kat. I'!$H454=\"\",\"\",'Kat. I'!$I454)","v":0},{"$f":"IF('Kat. I'!$H514=\"\",\"\",'Kat. I'!$I514)","v":0},{"$f":"IF('Kat. I'!$H574=\"\",\"\",'Kat. I'!$I574)","v":0},{"$f":"IF('Kat. I'!$H634=\"\",\"\",'Kat. I'!$I634)","v":0},{"$f":"IF('Kat. I'!$H694=\"\",\"\",'Kat. I'!$I694)","v":0},0]
[{"$f":"IF('Kat. I'!F35=\"\",\"\",'Kat. I'!F35)","v":228},{"$f":"IF('Kat. I'!H35=\"\",\"\",'Kat. I'!H35)","v":"Versicherungen allgemein"},{"$f":"IF('Kat. I'!$H35=\"\",\"\",'Kat. I'!$I35)","v":0},{"$f":"IF('Kat. I'!$H95=\"\",\"\",'Kat. I'!$I95)","v":0},{"$f":"IF('Kat. I'!$H155=\"\",\"\",'Kat. I'!$I155)","v":0},{"$f":"IF('Kat. I'!$H215=\"\",\"\",'Kat. I'!$I215)","v":0},{"$f":"IF('Kat. I'!$H275=\"\",\"\",'Kat. I'!$I275)","v":0},{"$f":"IF('Kat. I'!$H335=\"\",\"\",'Kat. I'!$I335)","v":0},{"$f":"IF('Kat. I'!$H395=\"\",\"\",'Kat. I'!$I395)","v":0},{"$f":"IF('Kat. I'!$H455=\"\",\"\",'Kat. I'!$I455)","v":0},{"$f":"IF('Kat. I'!$H515=\"\",\"\",'Kat. I'!$I515)","v":0},{"$f":"IF('Kat. I'!$H575=\"\",\"\",'Kat. I'!$I575)","v":0},{"$f":"IF('Kat. I'!$H635=\"\",\"\",'Kat. I'!$I635)","v":0},{"$f":"IF('Kat. I'!$H695=\"\",\"\",'Kat. I'!$I695)","v":0},0]
[{"$f":"IF('Kat. I'!F36=\"\",\"\",'Kat. I'!F36)","v":229},{"$f":"IF('Kat. I'!H36=\"\",\"\",'Kat. I'!H36)","v":"Büro, Computer, Fotos"},{"$f":"IF('Kat. I'!$H36=\"\",\"\",'Kat. I'!$I36)","v":0},{"$f":"IF('Kat. I'!$H96=\"\",\"\",'Kat. I'!$I96)","v":0},{"$f":"IF('Kat. I'!$H156=\"\",\"\",'Kat. I'!$I156)","v":0},{"$f":"IF('Kat. I'!$H216=\"\",\"\",'Kat. I'!$I216)","v":0},{"$f":"IF('Kat. I'!$H276=\"\",\"\",'Kat. I'!$I276)","v":0},{"$f":"IF('Kat. I'!$H336=\"\",\"\",'Kat. I'!$I336)","v":0},{"$f":"IF('Kat. I'!$H396=\"\",\"\",'Kat. I'!$I396)","v":0},{"$f":"IF('Kat. I'!$H456=\"\",\"\",'Kat. I'!$I456)","v":0},{"$f":"IF('Kat. I'!$H516=\"\",\"\",'Kat. I'!$I516)","v":0},{"$f":"IF('Kat. I'!$H576=\"\",\"\",'Kat. I'!$I576)","v":0},{"$f":"IF('Kat. I'!$H636=\"\",\"\",'Kat. I'!$I636)","v":0},{"$f":"IF('Kat. I'!$H696=\"\",\"\",'Kat. I'!$I696)","v":0},0]
[{"$f":"IF('Kat. I'!F37=\"\",\"\",'Kat. I'!F37)","v":230},{"$f":"IF('Kat. I'!H37=\"\",\"\",'Kat. I'!H37)","v":"Ferien, Ausflüge"},{"$f":"IF('Kat. I'!$H37=\"\",\"\",'Kat. I'!$I37)","v":{"v":-910,"d":"- 910.00"}},{"$f":"IF('Kat. I'!$H97=\"\",\"\",'Kat. I'!$I97)","v":0},{"$f":"IF('Kat. I'!$H157=\"\",\"\",'Kat. I'!$I157)","v":0},{"$f":"IF('Kat. I'!$H217=\"\",\"\",'Kat. I'!$I217)","v":0},{"$f":"IF('Kat. I'!$H277=\"\",\"\",'Kat. I'!$I277)","v":0},{"$f":"IF('Kat. I'!$H337=\"\",\"\",'Kat. I'!$I337)","v":0},{"$f":"IF('Kat. I'!$H397=\"\",\"\",'Kat. I'!$I397)","v":0},{"$f":"IF('Kat. I'!$H457=\"\",\"\",'Kat. I'!$I457)","v":0},{"$f":"IF('Kat. I'!$H517=\"\",\"\",'Kat. I'!$I517)","v":0},{"$f":"IF('Kat. I'!$H577=\"\",\"\",'Kat. I'!$I577)","v":0},{"$f":"IF('Kat. I'!$H637=\"\",\"\",'Kat. I'!$I637)","v":0},{"$f":"IF('Kat. I'!$H697=\"\",\"\",'Kat. I'!$I697)","v":0},{"v":-910,"d":"- 910.00"}]
[{"$f":"IF('Kat. I'!F38=\"\",\"\",'Kat. I'!F38)","v":231},{"$f":"IF('Kat. I'!H38=\"\",\"\",'Kat. I'!H38)","v":"Freizeit, Vergnügen, Unterhaltung"},{"$f":"IF('Kat. I'!$H38=\"\",\"\",'Kat. I'!$I38)","v":0},{"$f":"IF('Kat. I'!$H98=\"\",\"\",'Kat. I'!$I98)","v":0},{"$f":"IF('Kat. I'!$H158=\"\",\"\",'Kat. I'!$I158)","v":0},{"$f":"IF('Kat. I'!$H218=\"\",\"\",'Kat. I'!$I218)","v":0},{"$f":"IF('Kat. I'!$H278=\"\",\"\",'Kat. I'!$I278)","v":0},{"$f":"IF('Kat. I'!$H338=\"\",\"\",'Kat. I'!$I338)","v":0},{"$f":"IF('Kat. I'!$H398=\"\",\"\",'Kat. I'!$I398)","v":0},{"$f":"IF('Kat. I'!$H458=\"\",\"\",'Kat. I'!$I458)","v":0},{"$f":"IF('Kat. I'!$H518=\"\",\"\",'Kat. I'!$I518)","v":0},{"$f":"IF('Kat. I'!$H578=\"\",\"\",'Kat. I'!$I578)","v":0},{"$f":"IF('Kat. I'!$H638=\"\",\"\",'Kat. I'!$I638)","v":0},{"$f":"IF('Kat. I'!$H698=\"\",\"\",'Kat. I'!$I698)","v":0},0]
[{"$f":"IF('Kat. I'!F39=\"\",\"\",'Kat. I'!F39)","v":232},{"$f":"IF('Kat. I'!H39=\"\",\"\",'Kat. I'!H39)","v":"Telefon"},{"$f":"IF('Kat. I'!$H39=\"\",\"\",'Kat. I'!$I39)","v":0},{"$f":"IF('Kat. I'!$H99=\"\",\"\",'Kat. I'!$I99)","v":0},{"$f":"IF('Kat. I'!$H159=\"\",\"\",'Kat. I'!$I159)","v":0},{"$f":"IF('Kat. I'!$H219=\"\",\"\",'Kat. I'!$I219)","v":0},{"$f":"IF('Kat. I'!$H279=\"\",\"\",'Kat. I'!$I279)","v":0},{"$f":"IF('Kat. I'!$H339=\"\",\"\",'Kat. I'!$I339)","v":0},{"$f":"IF('Kat. I'!$H399=\"\",\"\",'Kat. I'!$I399)","v":0},{"$f":"IF('Kat. I'!$H459=\"\",\"\",'Kat. I'!$I459)","v":0},{"$f":"IF('Kat. I'!$H519=\"\",\"\",'Kat. I'!$I519)","v":0},{"$f":"IF('Kat. I'!$H579=\"\",\"\",'Kat. I'!$I579)","v":0},{"$f":"IF('Kat. I'!$H639=\"\",\"\",'Kat. I'!$I639)","v":0},{"$f":"IF('Kat. I'!$H699=\"\",\"\",'Kat. I'!$I699)","v":0},0]
[{"$f":"IF('Kat. I'!F40=\"\",\"\",'Kat. I'!F40)","v":233},{"$f":"IF('Kat. I'!H40=\"\",\"\",'Kat. I'!H40)","v":"Öffentlicher Verkehr und Velo"},{"$f":"IF('Kat. I'!$H40=\"\",\"\",'Kat. I'!$I40)","v":0},{"$f":"IF('Kat. I'!$H100=\"\",\"\",'Kat. I'!$I100)","v":0},{"$f":"IF('Kat. I'!$H160=\"\",\"\",'Kat. I'!$I160)","v":0},{"$f":"IF('Kat. I'!$H220=\"\",\"\",'Kat. I'!$I220)","v":0},{"$f":"IF('Kat. I'!$H280=\"\",\"\",'Kat. I'!$I280)","v":0},{"$f":"IF('Kat. I'!$H340=\"\",\"\",'Kat. I'!$I340)","v":0},{"$f":"IF('Kat. I'!$H400=\"\",\"\",'Kat. I'!$I400)","v":0},{"$f":"IF('Kat. I'!$H460=\"\",\"\",'Kat. I'!$I460)","v":0},{"$f":"IF('Kat. I'!$H520=\"\",\"\",'Kat. I'!$I520)","v":0},{"$f":"IF('Kat. I'!$H580=\"\",\"\",'Kat. I'!$I580)","v":0},{"$f":"IF('Kat. I'!$H640=\"\",\"\",'Kat. I'!$I640)","v":0},{"$f":"IF('Kat. I'!$H700=\"\",\"\",'Kat. I'!$I700)","v":0},0]
[{"$f":"IF('Kat. I'!F41=\"\",\"\",'Kat. I'!F41)","v":234},{"$f":"IF('Kat. I'!H41=\"\",\"\",'Kat. I'!H41)","v":"Möbel, Wohnungseinrichtung"},{"$f":"IF('Kat. I'!$H41=\"\",\"\",'Kat. I'!$I41)","v":0},{"$f":"IF('Kat. I'!$H101=\"\",\"\",'Kat. I'!$I101)","v":0},{"$f":"IF('Kat. I'!$H161=\"\",\"\",'Kat. I'!$I161)","v":0},{"$f":"IF('Kat. I'!$H221=\"\",\"\",'Kat. I'!$I221)","v":0},{"$f":"IF('Kat. I'!$H281=\"\",\"\",'Kat. I'!$I281)","v":0},{"$f":"IF('Kat. I'!$H341=\"\",\"\",'Kat. I'!$I341)","v":0},{"$f":"IF('Kat. I'!$H401=\"\",\"\",'Kat. I'!$I401)","v":0},{"$f":"IF('Kat. I'!$H461=\"\",\"\",'Kat. I'!$I461)","v":0},{"$f":"IF('Kat. I'!$H521=\"\",\"\",'Kat. I'!$I521)","v":0},{"$f":"IF('Kat. I'!$H581=\"\",\"\",'Kat. I'!$I581)","v":0},{"$f":"IF('Kat. I'!$H641=\"\",\"\",'Kat. I'!$I641)","v":0},{"$f":"IF('Kat. I'!$H701=\"\",\"\",'Kat. I'!$I701)","v":0},0]
[{"$f":"IF('Kat. I'!F42=\"\",\"\",'Kat. I'!F42)","v":235},{"$f":"IF('Kat. I'!H42=\"\",\"\",'Kat. I'!H42)","v":"Kosten IT Consulting / Webdesign"},{"$f":"IF('Kat. I'!$H42=\"\",\"\",'Kat. I'!$I42)","v":0},{"$f":"IF('Kat. I'!$H102=\"\",\"\",'Kat. I'!$I102)","v":0},{"$f":"IF('Kat. I'!$H162=\"\",\"\",'Kat. I'!$I162)","v":0},{"$f":"IF('Kat. I'!$H222=\"\",\"\",'Kat. I'!$I222)","v":0},{"$f":"IF('Kat. I'!$H282=\"\",\"\",'Kat. I'!$I282)","v":0},{"$f":"IF('Kat. I'!$H342=\"\",\"\",'Kat. I'!$I342)","v":0},{"$f":"IF('Kat. I'!$H402=\"\",\"\",'Kat. I'!$I402)","v":0},{"$f":"IF('Kat. I'!$H462=\"\",\"\",'Kat. I'!$I462)","v":0},{"$f":"IF('Kat. I'!$H522=\"\",\"\",'Kat. I'!$I522)","v":0},{"$f":"IF('Kat. I'!$H582=\"\",\"\",'Kat. I'!$I582)","v":0},{"$f":"IF('Kat. I'!$H642=\"\",\"\",'Kat. I'!$I642)","v":0},{"$f":"IF('Kat. I'!$H702=\"\",\"\",'Kat. I'!$I702)","v":0},0]
[{"$f":"IF('Kat. I'!F43=\"\",\"\",'Kat. I'!F43)","v":236},{"$f":"IF('Kat. I'!H43=\"\",\"\",'Kat. I'!H43)","v":"Schule und Bildung Kinder"},{"$f":"IF('Kat. I'!$H43=\"\",\"\",'Kat. I'!$I43)","v":0},{"$f":"IF('Kat. I'!$H103=\"\",\"\",'Kat. I'!$I103)","v":0},{"$f":"IF('Kat. I'!$H163=\"\",\"\",'Kat. I'!$I163)","v":0},{"$f":"IF('Kat. I'!$H223=\"\",\"\",'Kat. I'!$I223)","v":0},{"$f":"IF('Kat. I'!$H283=\"\",\"\",'Kat. I'!$I283)","v":0},{"$f":"IF('Kat. I'!$H343=\"\",\"\",'Kat. I'!$I343)","v":0},{"$f":"IF('Kat. I'!$H403=\"\",\"\",'Kat. I'!$I403)","v":0},{"$f":"IF('Kat. I'!$H463=\"\",\"\",'Kat. I'!$I463)","v":0},{"$f":"IF('Kat. I'!$H523=\"\",\"\",'Kat. I'!$I523)","v":0},{"$f":"IF('Kat. I'!$H583=\"\",\"\",'Kat. I'!$I583)","v":0},{"$f":"IF('Kat. I'!$H643=\"\",\"\",'Kat. I'!$I643)","v":0},{"$f":"IF('Kat. I'!$H703=\"\",\"\",'Kat. I'!$I703)","v":0},0]
[{"$f":"IF('Kat. I'!F44=\"\",\"\",'Kat. I'!F44)","v":237},{"$f":"IF('Kat. I'!H44=\"\",\"\",'Kat. I'!H44)","v":"Org. Freizeitaktivitäten der Kinder"},{"$f":"IF('Kat. I'!$H44=\"\",\"\",'Kat. I'!$I44)","v":0},{"$f":"IF('Kat. I'!$H104=\"\",\"\",'Kat. I'!$I104)","v":0},{"$f":"IF('Kat. I'!$H164=\"\",\"\",'Kat. I'!$I164)","v":0},{"$f":"IF('Kat. I'!$H224=\"\",\"\",'Kat. I'!$I224)","v":0},{"$f":"IF('Kat. I'!$H284=\"\",\"\",'Kat. I'!$I284)","v":0},{"$f":"IF('Kat. I'!$H344=\"\",\"\",'Kat. I'!$I344)","v":0},{"$f":"IF('Kat. I'!$H404=\"\",\"\",'Kat. I'!$I404)","v":0},{"$f":"IF('Kat. I'!$H464=\"\",\"\",'Kat. I'!$I464)","v":0},{"$f":"IF('Kat. I'!$H524=\"\",\"\",'Kat. I'!$I524)","v":0},{"$f":"IF('Kat. I'!$H584=\"\",\"\",'Kat. I'!$I584)","v":0},{"$f":"IF('Kat. I'!$H644=\"\",\"\",'Kat. I'!$I644)","v":0},{"$f":"IF('Kat. I'!$H704=\"\",\"\",'Kat. I'!$I704)","v":0},0]
[{"$f":"IF('Kat. I'!F45=\"\",\"\",'Kat. I'!F45)","v":238},{"$f":"IF('Kat. I'!H45=\"\",\"\",'Kat. I'!H45)","v":""},{"$f":"IF('Kat. I'!$H45=\"\",\"\",'Kat. I'!$I45)","v":""},{"$f":"IF('Kat. I'!$H105=\"\",\"\",'Kat. I'!$I105)","v":""},{"$f":"IF('Kat. I'!$H165=\"\",\"\",'Kat. I'!$I165)","v":""},{"$f":"IF('Kat. I'!$H225=\"\",\"\",'Kat. I'!$I225)","v":""},{"$f":"IF('Kat. I'!$H285=\"\",\"\",'Kat. I'!$I285)","v":""},{"$f":"IF('Kat. I'!$H345=\"\",\"\",'Kat. I'!$I345)","v":""},{"$f":"IF('Kat. I'!$H405=\"\",\"\",'Kat. I'!$I405)","v":""},{"$f":"IF('Kat. I'!$H465=\"\",\"\",'Kat. I'!$I465)","v":""},{"$f":"IF('Kat. I'!$H525=\"\",\"\",'Kat. I'!$I525)","v":""},{"$f":"IF('Kat. I'!$H585=\"\",\"\",'Kat. I'!$I585)","v":""},{"$f":"IF('Kat. I'!$H645=\"\",\"\",'Kat. I'!$I645)","v":""},{"$f":"IF('Kat. I'!$H705=\"\",\"\",'Kat. I'!$I705)","v":""},""]
[{"$f":"IF('Kat. I'!F46=\"\",\"\",'Kat. I'!F46)","v":239},{"$f":"IF('Kat. I'!H46=\"\",\"\",'Kat. I'!H46)","v":"Wohltätige Spenden"},{"$f":"IF('Kat. I'!$H46=\"\",\"\",'Kat. I'!$I46)","v":0},{"$f":"IF('Kat. I'!$H106=\"\",\"\",'Kat. I'!$I106)","v":0},{"$f":"IF('Kat. I'!$H166=\"\",\"\",'Kat. I'!$I166)","v":0},{"$f":"IF('Kat. I'!$H226=\"\",\"\",'Kat. I'!$I226)","v":0},{"$f":"IF('Kat. I'!$H286=\"\",\"\",'Kat. I'!$I286)","v":0},{"$f":"IF('Kat. I'!$H346=\"\",\"\",'Kat. I'!$I346)","v":0},{"$f":"IF('Kat. I'!$H406=\"\",\"\",'Kat. I'!$I406)","v":0},{"$f":"IF('Kat. I'!$H466=\"\",\"\",'Kat. I'!$I466)","v":0},{"$f":"IF('Kat. I'!$H526=\"\",\"\",'Kat. I'!$I526)","v":0},{"$f":"IF('Kat. I'!$H586=\"\",\"\",'Kat. I'!$I586)","v":0},{"$f":"IF('Kat. I'!$H646=\"\",\"\",'Kat. I'!$I646)","v":0},{"$f":"IF('Kat. I'!$H706=\"\",\"\",'Kat. I'!$I706)","v":0},0]
[{"$f":"IF('Kat. I'!F47=\"\",\"\",'Kat. I'!F47)","v":240},{"$f":"IF('Kat. I'!H47=\"\",\"\",'Kat. I'!H47)","v":"Vorsorgesparen 3a / PK Einkauf"},{"$f":"IF('Kat. I'!$H47=\"\",\"\",'Kat. I'!$I47)","v":0},{"$f":"IF('Kat. I'!$H107=\"\",\"\",'Kat. I'!$I107)","v":0},{"$f":"IF('Kat. I'!$H167=\"\",\"\",'Kat. I'!$I167)","v":0},{"$f":"IF('Kat. I'!$H227=\"\",\"\",'Kat. I'!$I227)","v":0},{"$f":"IF('Kat. I'!$H287=\"\",\"\",'Kat. I'!$I287)","v":0},{"$f":"IF('Kat. I'!$H347=\"\",\"\",'Kat. I'!$I347)","v":0},{"$f":"IF('Kat. I'!$H407=\"\",\"\",'Kat. I'!$I407)","v":0},{"$f":"IF('Kat. I'!$H467=\"\",\"\",'Kat. I'!$I467)","v":0},{"$f":"IF('Kat. I'!$H527=\"\",\"\",'Kat. I'!$I527)","v":0},{"$f":"IF('Kat. I'!$H587=\"\",\"\",'Kat. I'!$I587)","v":0},{"$f":"IF('Kat. I'!$H647=\"\",\"\",'Kat. I'!$I647)","v":0},{"$f":"IF('Kat. I'!$H707=\"\",\"\",'Kat. I'!$I707)","v":0},0]
[{"$f":"IF('Kat. I'!F48=\"\",\"\",'Kat. I'!F48)","v":241},{"$f":"IF('Kat. I'!H48=\"\",\"\",'Kat. I'!H48)","v":""},{"$f":"IF('Kat. I'!$H48=\"\",\"\",'Kat. I'!$I48)","v":""},{"$f":"IF('Kat. I'!$H108=\"\",\"\",'Kat. I'!$I108)","v":""},{"$f":"IF('Kat. I'!$H168=\"\",\"\",'Kat. I'!$I168)","v":""},{"$f":"IF('Kat. I'!$H228=\"\",\"\",'Kat. I'!$I228)","v":""},{"$f":"IF('Kat. I'!$H288=\"\",\"\",'Kat. I'!$I288)","v":""},{"$f":"IF('Kat. I'!$H348=\"\",\"\",'Kat. I'!$I348)","v":""},{"$f":"IF('Kat. I'!$H408=\"\",\"\",'Kat. I'!$I408)","v":""},{"$f":"IF('Kat. I'!$H468=\"\",\"\",'Kat. I'!$I468)","v":""},{"$f":"IF('Kat. I'!$H528=\"\",\"\",'Kat. I'!$I528)","v":""},{"$f":"IF('Kat. I'!$H588=\"\",\"\",'Kat. I'!$I588)","v":""},{"$f":"IF('Kat. I'!$H648=\"\",\"\",'Kat. I'!$I648)","v":""},{"$f":"IF('Kat. I'!$H708=\"\",\"\",'Kat. I'!$I708)","v":""},""]
[{"$f":"IF('Kat. I'!F49=\"\",\"\",'Kat. I'!F49)","v":242},{"$f":"IF('Kat. I'!H49=\"\",\"\",'Kat. I'!H49)","v":""},{"$f":"IF('Kat. I'!$H49=\"\",\"\",'Kat. I'!$I49)","v":""},{"$f":"IF('Kat. I'!$H109=\"\",\"\",'Kat. I'!$I109)","v":""},{"$f":"IF('Kat. I'!$H169=\"\",\"\",'Kat. I'!$I169)","v":""},{"$f":"IF('Kat. I'!$H229=\"\",\"\",'Kat. I'!$I229)","v":""},{"$f":"IF('Kat. I'!$H289=\"\",\"\",'Kat. I'!$I289)","v":""},{"$f":"IF('Kat. I'!$H349=\"\",\"\",'Kat. I'!$I349)","v":""},{"$f":"IF('Kat. I'!$H409=\"\",\"\",'Kat. I'!$I409)","v":""},{"$f":"IF('Kat. I'!$H469=\"\",\"\",'Kat. I'!$I469)","v":""},{"$f":"IF('Kat. I'!$H529=\"\",\"\",'Kat. I'!$I529)","v":""},{"$f":"IF('Kat. I'!$H589=\"\",\"\",'Kat. I'!$I589)","v":""},{"$f":"IF('Kat. I'!$H649=\"\",\"\",'Kat. I'!$I649)","v":""},{"$f":"IF('Kat. I'!$H709=\"\",\"\",'Kat. I'!$I709)","v":""},""]
[{"$f":"IF('Kat. I'!F50=\"\",\"\",'Kat. I'!F50)","v":243},{"$f":"IF('Kat. I'!H50=\"\",\"\",'Kat. I'!H50)","v":"Wasser"},{"$f":"IF('Kat. I'!$H50=\"\",\"\",'Kat. I'!$I50)","v":0},{"$f":"IF('Kat. I'!$H110=\"\",\"\",'Kat. I'!$I110)","v":0},{"$f":"IF('Kat. I'!$H170=\"\",\"\",'Kat. I'!$I170)","v":0},{"$f":"IF('Kat. I'!$H230=\"\",\"\",'Kat. I'!$I230)","v":0},{"$f":"IF('Kat. I'!$H290=\"\",\"\",'Kat. I'!$I290)","v":0},{"$f":"IF('Kat. I'!$H350=\"\",\"\",'Kat. I'!$I350)","v":0},{"$f":"IF('Kat. I'!$H410=\"\",\"\",'Kat. I'!$I410)","v":0},{"$f":"IF('Kat. I'!$H470=\"\",\"\",'Kat. I'!$I470)","v":0},{"$f":"IF('Kat. I'!$H530=\"\",\"\",'Kat. I'!$I530)","v":0},{"$f":"IF('Kat. I'!$H590=\"\",\"\",'Kat. I'!$I590)","v":0},{"$f":"IF('Kat. I'!$H650=\"\",\"\",'Kat. I'!$I650)","v":0},{"$f":"IF('Kat. I'!$H710=\"\",\"\",'Kat. I'!$I710)","v":0},0]
[{"$f":"IF('Kat. I'!F51=\"\",\"\",'Kat. I'!F51)","v":244},{"$f":"IF('Kat. I'!H51=\"\",\"\",'Kat. I'!H51)","v":"Strom"},{"$f":"IF('Kat. I'!$H51=\"\",\"\",'Kat. I'!$I51)","v":0},{"$f":"IF('Kat. I'!$H111=\"\",\"\",'Kat. I'!$I111)","v":0},{"$f":"IF('Kat. I'!$H171=\"\",\"\",'Kat. I'!$I171)","v":0},{"$f":"IF('Kat. I'!$H231=\"\",\"\",'Kat. I'!$I231)","v":0},{"$f":"IF('Kat. I'!$H291=\"\",\"\",'Kat. I'!$I291)","v":0},{"$f":"IF('Kat. I'!$H351=\"\",\"\",'Kat. I'!$I351)","v":0},{"$f":"IF('Kat. I'!$H411=\"\",\"\",'Kat. I'!$I411)","v":0},{"$f":"IF('Kat. I'!$H471=\"\",\"\",'Kat. I'!$I471)","v":0},{"$f":"IF('Kat. I'!$H531=\"\",\"\",'Kat. I'!$I531)","v":0},{"$f":"IF('Kat. I'!$H591=\"\",\"\",'Kat. I'!$I591)","v":0},{"$f":"IF('Kat. I'!$H651=\"\",\"\",'Kat. I'!$I651)","v":0},{"$f":"IF('Kat. I'!$H711=\"\",\"\",'Kat. I'!$I711)","v":0},0]
[{"$f":"IF('Kat. I'!F52=\"\",\"\",'Kat. I'!F52)","v":245},{"$f":"IF('Kat. I'!H52=\"\",\"\",'Kat. I'!H52)","v":"Geschenke"},{"$f":"IF('Kat. I'!$H52=\"\",\"\",'Kat. I'!$I52)","v":0},{"$f":"IF('Kat. I'!$H112=\"\",\"\",'Kat. I'!$I112)","v":0},{"$f":"IF('Kat. I'!$H172=\"\",\"\",'Kat. I'!$I172)","v":0},{"$f":"IF('Kat. I'!$H232=\"\",\"\",'Kat. I'!$I232)","v":0},{"$f":"IF('Kat. I'!$H292=\"\",\"\",'Kat. I'!$I292)","v":0},{"$f":"IF('Kat. I'!$H352=\"\",\"\",'Kat. I'!$I352)","v":0},{"$f":"IF('Kat. I'!$H412=\"\",\"\",'Kat. I'!$I412)","v":0},{"$f":"IF('Kat. I'!$H472=\"\",\"\",'Kat. I'!$I472)","v":0},{"$f":"IF('Kat. I'!$H532=\"\",\"\",'Kat. I'!$I532)","v":0},{"$f":"IF('Kat. I'!$H592=\"\",\"\",'Kat. I'!$I592)","v":0},{"$f":"IF('Kat. I'!$H652=\"\",\"\",'Kat. I'!$I652)","v":0},{"$f":"IF('Kat. I'!$H712=\"\",\"\",'Kat. I'!$I712)","v":0},0]
[{"$f":"IF('Kat. I'!F53=\"\",\"\",'Kat. I'!F53)","v":246},{"$f":"IF('Kat. I'!H53=\"\",\"\",'Kat. I'!H53)","v":"Erwachsenenbildung"},{"$f":"IF('Kat. I'!$H53=\"\",\"\",'Kat. I'!$I53)","v":0},{"$f":"IF('Kat. I'!$H113=\"\",\"\",'Kat. I'!$I113)","v":0},{"$f":"IF('Kat. I'!$H173=\"\",\"\",'Kat. I'!$I173)","v":0},{"$f":"IF('Kat. I'!$H233=\"\",\"\",'Kat. I'!$I233)","v":0},{"$f":"IF('Kat. I'!$H293=\"\",\"\",'Kat. I'!$I293)","v":0},{"$f":"IF('Kat. I'!$H353=\"\",\"\",'Kat. I'!$I353)","v":0},{"$f":"IF('Kat. I'!$H413=\"\",\"\",'Kat. I'!$I413)","v":0},{"$f":"IF('Kat. I'!$H473=\"\",\"\",'Kat. I'!$I473)","v":0},{"$f":"IF('Kat. I'!$H533=\"\",\"\",'Kat. I'!$I533)","v":0},{"$f":"IF('Kat. I'!$H593=\"\",\"\",'Kat. I'!$I593)","v":0},{"$f":"IF('Kat. I'!$H653=\"\",\"\",'Kat. I'!$I653)","v":0},{"$f":"IF('Kat. I'!$H713=\"\",\"\",'Kat. I'!$I713)","v":0},0]
[{"$f":"IF('Kat. I'!F54=\"\",\"\",'Kat. I'!F54)","v":247},{"$f":"IF('Kat. I'!H54=\"\",\"\",'Kat. I'!H54)","v":"Diverse Privatausgaben"},{"$f":"IF('Kat. I'!$H54=\"\",\"\",'Kat. I'!$I54)","v":0},{"$f":"IF('Kat. I'!$H114=\"\",\"\",'Kat. I'!$I114)","v":0},{"$f":"IF('Kat. I'!$H174=\"\",\"\",'Kat. I'!$I174)","v":0},{"$f":"IF('Kat. I'!$H234=\"\",\"\",'Kat. I'!$I234)","v":0},{"$f":"IF('Kat. I'!$H294=\"\",\"\",'Kat. I'!$I294)","v":0},{"$f":"IF('Kat. I'!$H354=\"\",\"\",'Kat. I'!$I354)","v":0},{"$f":"IF('Kat. I'!$H414=\"\",\"\",'Kat. I'!$I414)","v":0},{"$f":"IF('Kat. I'!$H474=\"\",\"\",'Kat. I'!$I474)","v":0},{"$f":"IF('Kat. I'!$H534=\"\",\"\",'Kat. I'!$I534)","v":0},{"$f":"IF('Kat. I'!$H594=\"\",\"\",'Kat. I'!$I594)","v":0},{"$f":"IF('Kat. I'!$H654=\"\",\"\",'Kat. I'!$I654)","v":0},{"$f":"IF('Kat. I'!$H714=\"\",\"\",'Kat. I'!$I714)","v":0},0]
[{"$f":"IF('Kat. I'!F55=\"\",\"\",'Kat. I'!F55)","v":248},{"$f":"IF('Kat. I'!H55=\"\",\"\",'Kat. I'!H55)","v":"Private Vereinsbeiträge"},{"$f":"IF('Kat. I'!$H55=\"\",\"\",'Kat. I'!$I55)","v":0},{"$f":"IF('Kat. I'!$H115=\"\",\"\",'Kat. I'!$I115)","v":0},{"$f":"IF('Kat. I'!$H175=\"\",\"\",'Kat. I'!$I175)","v":0},{"$f":"IF('Kat. I'!$H235=\"\",\"\",'Kat. I'!$I235)","v":0},{"$f":"IF('Kat. I'!$H295=\"\",\"\",'Kat. I'!$I295)","v":0},{"$f":"IF('Kat. I'!$H355=\"\",\"\",'Kat. I'!$I355)","v":0},{"$f":"IF('Kat. I'!$H415=\"\",\"\",'Kat. I'!$I415)","v":0},{"$f":"IF('Kat. I'!$H475=\"\",\"\",'Kat. I'!$I475)","v":0},{"$f":"IF('Kat. I'!$H535=\"\",\"\",'Kat. I'!$I535)","v":0},{"$f":"IF('Kat. I'!$H595=\"\",\"\",'Kat. I'!$I595)","v":0},{"$f":"IF('Kat. I'!$H655=\"\",\"\",'Kat. I'!$I655)","v":0},{"$f":"IF('Kat. I'!$H715=\"\",\"\",'Kat. I'!$I715)","v":0},0]
[{"$f":"IF('Kat. I'!F56=\"\",\"\",'Kat. I'!F56)","v":249},{"$f":"IF('Kat. I'!H56=\"\",\"\",'Kat. I'!H56)","v":"Spesen Vermögensverwaltung"},{"$f":"IF('Kat. I'!$H56=\"\",\"\",'Kat. I'!$I56)","v":0},{"$f":"IF('Kat. I'!$H116=\"\",\"\",'Kat. I'!$I116)","v":0},{"$f":"IF('Kat. I'!$H176=\"\",\"\",'Kat. I'!$I176)","v":0},{"$f":"IF('Kat. I'!$H236=\"\",\"\",'Kat. I'!$I236)","v":0},{"$f":"IF('Kat. I'!$H296=\"\",\"\",'Kat. I'!$I296)","v":0},{"$f":"IF('Kat. I'!$H356=\"\",\"\",'Kat. I'!$I356)","v":0},{"$f":"IF('Kat. I'!$H416=\"\",\"\",'Kat. I'!$I416)","v":0},{"$f":"IF('Kat. I'!$H476=\"\",\"\",'Kat. I'!$I476)","v":0},{"$f":"IF('Kat. I'!$H536=\"\",\"\",'Kat. I'!$I536)","v":0},{"$f":"IF('Kat. I'!$H596=\"\",\"\",'Kat. I'!$I596)","v":0},{"$f":"IF('Kat. I'!$H656=\"\",\"\",'Kat. I'!$I656)","v":0},{"$f":"IF('Kat. I'!$H716=\"\",\"\",'Kat. I'!$I716)","v":0},0]
[{"$f":"IF('Kat. I'!F57=\"\",\"\",'Kat. I'!F57)","v":250},{"$f":"IF('Kat. I'!H57=\"\",\"\",'Kat. I'!H57)","v":"Steuern"},{"$f":"IF('Kat. I'!$H57=\"\",\"\",'Kat. I'!$I57)","v":{"v":-1500,"d":"- 1,500.00"}},{"$f":"IF('Kat. I'!$H117=\"\",\"\",'Kat. I'!$I117)","v":0},{"$f":"IF('Kat. I'!$H177=\"\",\"\",'Kat. I'!$I177)","v":0},{"$f":"IF('Kat. I'!$H237=\"\",\"\",'Kat. I'!$I237)","v":0},{"$f":"IF('Kat. I'!$H297=\"\",\"\",'Kat. I'!$I297)","v":0},{"$f":"IF('Kat. I'!$H357=\"\",\"\",'Kat. I'!$I357)","v":0},{"$f":"IF('Kat. I'!$H417=\"\",\"\",'Kat. I'!$I417)","v":0},{"$f":"IF('Kat. I'!$H477=\"\",\"\",'Kat. I'!$I477)","v":0},{"$f":"IF('Kat. I'!$H537=\"\",\"\",'Kat. I'!$I537)","v":0},{"$f":"IF('Kat. I'!$H597=\"\",\"\",'Kat. I'!$I597)","v":0},{"$f":"IF('Kat. I'!$H657=\"\",\"\",'Kat. I'!$I657)","v":0},{"$f":"IF('Kat. I'!$H717=\"\",\"\",'Kat. I'!$I717)","v":0},{"v":-1500,"d":"- 1,500.00"}]
[" Total der Ausgaben",null,{"$f":"SUM(C63:C113)","v":{"v":-2410,"d":"- 2,410.00"}},{"$f":"SUM(D63:D113)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":-2410,"d":"- 2,410.00"}]
[" Kontrolle",null,{"$f":"'Kat. I'!$I59","v":{"v":-2410,"d":"- 2,410.00"}},{"$f":"'Kat. I'!$I119","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$I179","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$I239","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$I299","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$I359","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$I419","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$I479","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$I539","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$I599","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$I659","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$I719","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!$I779","v":{"v":-2410,"d":"- 2,410.00"}}]

{"sheet":"Jan.","index":2,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!$A$2,\" Januar \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat Januar "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" Januar \",'Kat. I'!$A$2)","v":" Januar "}]
["Finanzübersicht (Erfolgsrechnung) Monat",null,"Januar"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[{"$f":"SUM($K$5:$IV$5)","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":1900.75,"d":"1,900.75"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":-2410,"d":"- 2,410.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},"Kasse","Lohnkonto"]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!"]
[null,null,"H i n w e i s e und Beispielbuchungen:   (Lesen und alles im gelben Bereich anschliessend löschen):",{"$nulls":5},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},0,0,0,0]
[null,null," - Gelb markierte Zellen stehen für Eingaben des Benutzers zur Verfügung.",{"$nulls":5},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[null,null," - Violett markierte Zellen enthalten Formeln, welche in besonderen Fällen von",{"$nulls":5},"","",0,0,0,0]
[null,null,"   Hand überschrieben werden können (bei Verschiebungen von Konto zu Konto).",{"$nulls":5},"","",0,0,0,0]
[null,null,"   Bei der Überschreibung werden sie zerstört. Um sie allenfalls wieder herzustellen",{"$nulls":5},"","",0,0,{"$f":"IF($H21=M$3,$E21+$G21,0)","v":0},0]
[null,null,"   einfach eine benachbarte unbeschädigte Zelle an ihren Platz kopieren.",{"$nulls":5},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[null,null," - Weisse Zellen sind gesperrt. Sie enthalten Formeln und Funktionen, welche",{"$nulls":5},"","",0,0,0,0]
[null,null,"   nicht verändert werden dürfen oder liegen ausserhalb des Arbeitsbereiches.",{"$nulls":5},"","",{"$f":"IF($H25=K$3,$E25+$G25,0)","v":0},{"$f":"IF($H25=L$3,$E25+$G25,0)","v":0},0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[null,null,"B u c h u n g s b e i s p i e le  :   Reguläre Buchungen und Sonderfälle",{"$nulls":5},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
["2007-01-01",null,"Das Jahr fängt gut an: Kleiner Lottogewinn (reguläre Bareinnahme > Kasse)",147,120.75,null,null,1,"","",120.75,0,0,0]
["2007-01-05",null,"Lohn Nebenerwerb (reguläre Einnahme auf Lohnkonto)",125,{"v":2000,"d":"2,000.00"},null,null,2,{"$f":"IF(AND(H31=\"\",OR(E31<>\"\",G31<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E31<0,G31>0),\"!\",\"\")","v":""},0,{"v":2000,"d":"2,000.00"},0,0]
["2007-01-10",null,"Chalet gemietet für Skiferien im Wallis (reguläre Ausgabe)",null,null,230,{"v":-850,"d":"- 850.00"},2,"","",0,{"v":-850,"d":"- 850.00"},0,0]
["2007-01-10",null,"Kosten Skilift, bar bezahlt (reguläre Ausgabe)",null,null,230,{"v":-60,"d":"- 60.00"},1,"","",{"v":-60,"d":"- 60.00"},0,0,0]
["2007-01-22",null,"Steuern bezahlt (reguläre Ausgabe)",null,null,250,{"v":-2000,"d":"- 2,000.00"},2,"","",0,{"v":-2000,"d":"- 2,000.00"},0,0]
["2007-01-29",null,"Steuerrückzahlung von Kanton (Sonderfall: Nachträgliche Ausgabenminderung)",null,null,250,{"v":500,"d":"500.00"},2,"","!",0,{"v":500,"d":"500.00"},0,0]
["2007-01-30",null,"Rückzahlung von irrtümlich zuviel erhaltenem Lohn (Einnahmenminderung)",125,{"v":-220,"d":"- 220.00"},null,null,2,"","!",0,{"v":-220,"d":"- 220.00"},0,0]
["2007-01-31",null,"Von Lohnkonto an Kasse (erfolgsneutrale Verschiebung von Konto Nr. 2 zu 1)",{"$nulls":5},"","",0,0,0,0]
[null,null,"Verschiebungen direkt in den violetten Bereich hineinschreiben !",{"$nulls":5},"","",{"v":500,"d":"500.00"},{"v":-500,"d":"- 500.00"},0,0]
[{"$nulls":8},"","",0,0,0,0]

{"sheet":"Feb.","index":3,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!A2,\" Februar \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat Februar "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" Februar \",'Kat. I'!$A$2)","v":" Februar "}]
[null,null,"Februar"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"$f":"Jan.!K7","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"Jan.!L7","v":{"v":-70,"d":"- 70.00"}},{"$f":"Jan.!M7","v":{"v":0,"d":"0.00"}},{"$f":"Jan.!N7","v":{"v":0,"d":"0.00"}}]
[{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-Jan.!$A$7","v":{"v":0,"d":"0.00"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "},{"$nulls":7},{"$f":"IF(OR(E9<0,G9>0),\"!\",\"\")","v":""}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},{"$f":"IF(Jan.!K12=\"\",\"\",Jan.!K12)","v":"Kasse"},{"$f":"IF(Jan.!L12=\"\",\"\",Jan.!L12)","v":"Lohnkonto"},{"$f":"IF(Jan.!M12=\"\",\"\",Jan.!M12)","v":""},{"$f":"IF(Jan.!N12=\"\",\"\",Jan.!N12)","v":""}]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!",{"$f":"IF(Jan.!K14=\"\",\"\",Jan.!K14)","v":""},{"$f":"IF(Jan.!L14=\"\",\"\",Jan.!L14)","v":""},{"$f":"IF(Jan.!M14=\"\",\"\",Jan.!M14)","v":""},{"$f":"IF(Jan.!N14=\"\",\"\",Jan.!N14)","v":""}]
[{"$nulls":8},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,{"$f":"IF($H29=L$3,$E29+$G29,0)","v":0},0,0]
[{"$nulls":8},{"$f":"IF(AND(H30=\"\",OR(E30<>\"\",G30<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E30<0,G30>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]

{"sheet":"März","index":4,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!$A$2,\" März \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat März "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" März \",'Kat. I'!$A$2)","v":" März "}]
[null,null,"März"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"$f":"Feb.!K7","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"Feb.!L7","v":{"v":-70,"d":"- 70.00"}},{"$f":"Feb.!M7","v":{"v":0,"d":"0.00"}},{"$f":"Feb.!N7","v":{"v":0,"d":"0.00"}}]
[{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-Feb.!$A$7","v":{"v":0,"d":"0.00"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "},{"$nulls":7},{"$f":"IF(OR(E9<0,G9>0),\"!\",\"\")","v":""}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},{"$f":"IF(Feb.!K12=\"\",\"\",Feb.!K12)","v":"Kasse"},{"$f":"IF(Feb.!L12=\"\",\"\",Feb.!L12)","v":"Lohnkonto"},{"$f":"IF(Feb.!M12=\"\",\"\",Feb.!M12)","v":""},{"$f":"IF(Feb.!N12=\"\",\"\",Feb.!N12)","v":""}]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!",{"$f":"IF(Feb.!K14=\"\",\"\",Feb.!K14)","v":""},{"$f":"IF(Feb.!L14=\"\",\"\",Feb.!L14)","v":""},{"$f":"IF(Feb.!M14=\"\",\"\",Feb.!M14)","v":""},{"$f":"IF(Feb.!N14=\"\",\"\",Feb.!N14)","v":""}]
[{"$nulls":8},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},{"$f":"IF($H17=K$3,$E17+$G17,0)","v":0},0,{"$f":"IF($H17=M$3,$E17+$G17,0)","v":0},0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H31=\"\",OR(E31<>\"\",G31<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E31<0,G31>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]

{"sheet":"April","index":5,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!$A$2,\" April \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat April "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" April \",'Kat. I'!$A$2)","v":" April "}]
[null,null,"April"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"$f":"März!K7","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"März!L7","v":{"v":-70,"d":"- 70.00"}},{"$f":"März!M7","v":{"v":0,"d":"0.00"}},{"$f":"März!N7","v":{"v":0,"d":"0.00"}}]
[{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-März!$A$7","v":{"v":0,"d":"0.00"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "},{"$nulls":7},{"$f":"IF(OR(E9<0,G9>0),\"!\",\"\")","v":""}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},{"$f":"IF(März!K12=\"\",\"\",März!K12)","v":"Kasse"},{"$f":"IF(März!L12=\"\",\"\",März!L12)","v":"Lohnkonto"},{"$f":"IF(März!M12=\"\",\"\",März!M12)","v":""},{"$f":"IF(März!N12=\"\",\"\",März!N12)","v":""}]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!",{"$f":"IF(März!K14=\"\",\"\",März!K14)","v":""},{"$f":"IF(März!L14=\"\",\"\",März!L14)","v":""},{"$f":"IF(März!M14=\"\",\"\",März!M14)","v":""},{"$f":"IF(März!N14=\"\",\"\",März!N14)","v":""}]
[{"$nulls":8},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},{"$f":"IF($H15=L$3,$E15+$G15,0)","v":0},{"$f":"IF($H15=M$3,$E15+$G15,0)","v":0},{"$f":"IF($H15=N$3,$E15+$G15,0)","v":0}]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},{"$f":"IF($H16=K$3,$E16+$G16,0)","v":0},0,{"$f":"IF($H16=M$3,$E16+$G16,0)","v":0},{"$f":"IF($H16=N$3,$E16+$G16,0)","v":0}]
[{"$nulls":8},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},0,0,{"$f":"IF($H17=M$3,$E17+$G17,0)","v":0},{"$f":"IF($H17=N$3,$E17+$G17,0)","v":0}]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",{"$f":"IF($H30=K$3,$E30+$G30,0)","v":0},0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H31=\"\",OR(E31<>\"\",G31<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E31<0,G31>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]

{"sheet":"Mai","index":6,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!$A$2,\" Mai \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat Mai "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" Mai \",'Kat. I'!$A$2)","v":" Mai "}]
[null,null,"Mai"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"$f":"April!K7","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"April!L7","v":{"v":-70,"d":"- 70.00"}},{"$f":"April!M7","v":{"v":0,"d":"0.00"}},{"$f":"April!N7","v":{"v":0,"d":"0.00"}}]
[{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-April!$A$7","v":{"v":0,"d":"0.00"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "},{"$nulls":7},{"$f":"IF(OR(E9<0,G9>0),\"!\",\"\")","v":""}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},{"$f":"IF(April!K12=\"\",\"\",April!K12)","v":"Kasse"},{"$f":"IF(April!L12=\"\",\"\",April!L12)","v":"Lohnkonto"},{"$f":"IF(April!M12=\"\",\"\",April!M12)","v":""},{"$f":"IF(April!N12=\"\",\"\",April!N12)","v":""}]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!",{"$f":"IF(April!K14=\"\",\"\",April!K14)","v":""},{"$f":"IF(April!L14=\"\",\"\",April!L14)","v":""},{"$f":"IF(April!M14=\"\",\"\",April!M14)","v":""},{"$f":"IF(April!N14=\"\",\"\",April!N14)","v":""}]
[{"$nulls":8},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},{"$f":"IF($H15=L$3,$E15+$G15,0)","v":0},{"$f":"IF($H15=M$3,$E15+$G15,0)","v":0},{"$f":"IF($H15=N$3,$E15+$G15,0)","v":0}]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},{"$f":"IF($H16=K$3,$E16+$G16,0)","v":0},0,{"$f":"IF($H16=M$3,$E16+$G16,0)","v":0},0]
[{"$nulls":8},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",{"$f":"IF($H20=K$3,$E20+$G20,0)","v":0},0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",{"$f":"IF($H24=K$3,$E24+$G24,0)","v":0},{"$f":"IF($H24=L$3,$E24+$G24,0)","v":0},0,0]
[{"$nulls":8},"","",{"$f":"IF($H25=K$3,$E25+$G25,0)","v":0},{"$f":"IF($H25=L$3,$E25+$G25,0)","v":0},0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H31=\"\",OR(E31<>\"\",G31<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E31<0,G31>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]

{"sheet":"Juni","index":7,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!$A$2,\" Juni \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat Juni "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" Juni \",'Kat. I'!$A$2)","v":" Juni "}]
[null,null,"Juni"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"$f":"Mai!K7","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"Mai!L7","v":{"v":-70,"d":"- 70.00"}},{"$f":"Mai!M7","v":{"v":0,"d":"0.00"}},{"$f":"Mai!N7","v":{"v":0,"d":"0.00"}}]
[{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-Mai!$A$7","v":{"v":0,"d":"0.00"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "},{"$nulls":7},{"$f":"IF(OR(E9<0,G9>0),\"!\",\"\")","v":""}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},{"$f":"IF(Mai!K12=\"\",\"\",Mai!K12)","v":"Kasse"},{"$f":"IF(Mai!L12=\"\",\"\",Mai!L12)","v":"Lohnkonto"},{"$f":"IF(Mai!M12=\"\",\"\",Mai!M12)","v":""},{"$f":"IF(Mai!N12=\"\",\"\",Mai!N12)","v":""}]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!",{"$f":"IF(Mai!K14=\"\",\"\",Mai!K14)","v":""},{"$f":"IF(Mai!L14=\"\",\"\",Mai!L14)","v":""},{"$f":"IF(Mai!M14=\"\",\"\",Mai!M14)","v":""},{"$f":"IF(Mai!N14=\"\",\"\",Mai!N14)","v":""}]
[{"$nulls":8},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},{"$f":"IF($H17=K$3,$E17+$G17,0)","v":0},0,{"$f":"IF($H17=M$3,$E17+$G17,0)","v":0},0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H31=\"\",OR(E31<>\"\",G31<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E31<0,G31>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H37=\"\",OR(E37<>\"\",G37<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E37<0,G37>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H38=\"\",OR(E38<>\"\",G38<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E38<0,G38>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H39=\"\",OR(E39<>\"\",G39<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E39<0,G39>0),\"!\",\"\")","v":""},0,0,0,0]

{"sheet":"Juli","index":8,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!$A$2,\" Juli \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat Juli "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" Juli \",'Kat. I'!$A$2)","v":" Juli "}]
[null,null,"Juli"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"$f":"Juni!K7","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"Juni!L7","v":{"v":-70,"d":"- 70.00"}},{"$f":"Juni!M7","v":{"v":0,"d":"0.00"}},{"$f":"Juni!N7","v":{"v":0,"d":"0.00"}}]
[{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-Juni!$A$7","v":{"v":0,"d":"0.00"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "},{"$nulls":7},{"$f":"IF(OR(E9<0,G9>0),\"!\",\"\")","v":""}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},{"$f":"IF(Juni!K12=\"\",\"\",Juni!K12)","v":"Kasse"},{"$f":"IF(Juni!L12=\"\",\"\",Juni!L12)","v":"Lohnkonto"},{"$f":"IF(Juni!M12=\"\",\"\",Juni!M12)","v":""},{"$f":"IF(Juni!N12=\"\",\"\",Juni!N12)","v":""}]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!",{"$f":"IF(Juni!K14=\"\",\"\",Juni!K14)","v":""},{"$f":"IF(Juni!L14=\"\",\"\",Juni!L14)","v":""},{"$f":"IF(Juni!M14=\"\",\"\",Juni!M14)","v":""},{"$f":"IF(Juni!N14=\"\",\"\",Juni!N14)","v":""}]
[{"$nulls":8},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",{"$f":"IF($H23=K$3,$E23+$G23,0)","v":0},0,{"$f":"IF($H23=M$3,$E23+$G23,0)","v":0},0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H31=\"\",OR(E31<>\"\",G31<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E31<0,G31>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]

{"sheet":"Aug.","index":9,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!$A$2,\" August \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat August "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" August \",'Kat. I'!$A$2)","v":" August "}]
[null,null,"August"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"$f":"Juli!K7","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"Juli!L7","v":{"v":-70,"d":"- 70.00"}},{"$f":"Juli!M7","v":{"v":0,"d":"0.00"}},{"$f":"Juli!N7","v":{"v":0,"d":"0.00"}}]
[{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-Juli!$A$7","v":{"v":0,"d":"0.00"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "},{"$nulls":7},{"$f":"IF(OR(E9<0,G9>0),\"!\",\"\")","v":""}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},{"$f":"IF(Juli!K12=\"\",\"\",Juli!K12)","v":"Kasse"},{"$f":"IF(Juli!L12=\"\",\"\",Juli!L12)","v":"Lohnkonto"},{"$f":"IF(Juli!M12=\"\",\"\",Juli!M12)","v":""},{"$f":"IF(Juli!N12=\"\",\"\",Juli!N12)","v":""}]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!",{"$f":"IF(Juli!K14=\"\",\"\",Juli!K14)","v":""},{"$f":"IF(Juli!L14=\"\",\"\",Juli!L14)","v":""},{"$f":"IF(Juli!M14=\"\",\"\",Juli!M14)","v":""},{"$f":"IF(Juli!N14=\"\",\"\",Juli!N14)","v":""}]
[{"$nulls":8},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},0,0,{"$f":"IF($H17=M$3,$E17+$G17,0)","v":0},0]
[{"$nulls":8},"","",{"$f":"IF($H18=K$3,$E18+$G18,0)","v":0},0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",{"$f":"IF($H21=K$3,$E21+$G21,0)","v":0},0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H31=\"\",OR(E31<>\"\",G31<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E31<0,G31>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]

{"sheet":"Sept.","index":10,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!$A$2,\" September \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat September "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" September \",'Kat. I'!$A$2)","v":" September "}]
[null,null,"September"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"$f":"Aug.!K7","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"Aug.!L7","v":{"v":-70,"d":"- 70.00"}},{"$f":"Aug.!M7","v":{"v":0,"d":"0.00"}},{"$f":"Aug.!N7","v":{"v":0,"d":"0.00"}}]
[{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-Aug.!$A$7","v":{"v":0,"d":"0.00"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "},{"$nulls":7},{"$f":"IF(OR(E9<0,G9>0),\"!\",\"\")","v":""}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},{"$f":"IF(Aug.!K12=\"\",\"\",Aug.!K12)","v":"Kasse"},{"$f":"IF(Aug.!L12=\"\",\"\",Aug.!L12)","v":"Lohnkonto"},{"$f":"IF(Aug.!M12=\"\",\"\",Aug.!M12)","v":""},{"$f":"IF(Aug.!N12=\"\",\"\",Aug.!N12)","v":""}]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!",{"$f":"IF(Aug.!K14=\"\",\"\",Aug.!K14)","v":""},{"$f":"IF(Aug.!L14=\"\",\"\",Aug.!L14)","v":""},{"$f":"IF(Aug.!M14=\"\",\"\",Aug.!M14)","v":""},{"$f":"IF(Aug.!N14=\"\",\"\",Aug.!N14)","v":""}]
[{"$nulls":8},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",{"$f":"IF($H30=K$3,$E30+$G30,0)","v":0},0,{"$f":"IF($H30=M$3,$E30+$G30,0)","v":0},0]
[{"$nulls":8},{"$f":"IF(AND(H31=\"\",OR(E31<>\"\",G31<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E31<0,G31>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]

{"sheet":"Okt.","index":11,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!$A$2,\" Oktober \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat Oktober "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" Oktober \",'Kat. I'!$A$2)","v":" Oktober "}]
[null,null,"Oktober"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"$f":"Sept.!K7","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"Sept.!L7","v":{"v":-70,"d":"- 70.00"}},{"$f":"Sept.!M7","v":{"v":0,"d":"0.00"}},{"$f":"Sept.!N7","v":{"v":0,"d":"0.00"}}]
[{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-Sept.!$A$7","v":{"v":0,"d":"0.00"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "},{"$nulls":7},{"$f":"IF(OR(E9<0,G9>0),\"!\",\"\")","v":""}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},{"$f":"IF(Sept.!K12=\"\",\"\",Sept.!K12)","v":"Kasse"},{"$f":"IF(Sept.!L12=\"\",\"\",Sept.!L12)","v":"Lohnkonto"},{"$f":"IF(Sept.!M12=\"\",\"\",Sept.!M12)","v":""},{"$f":"IF(Sept.!N12=\"\",\"\",Sept.!N12)","v":""}]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!",{"$f":"IF(Sept.!K14=\"\",\"\",Sept.!K14)","v":""},{"$f":"IF(Sept.!L14=\"\",\"\",Sept.!L14)","v":""},{"$f":"IF(Sept.!M14=\"\",\"\",Sept.!M14)","v":""},{"$f":"IF(Sept.!N14=\"\",\"\",Sept.!N14)","v":""}]
[{"$nulls":8},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H31=\"\",OR(E31<>\"\",G31<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E31<0,G31>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",{"$f":"IF($H35=K$3,$E35+$G35,0)","v":0},0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]

{"sheet":"Nov.","index":12,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!$A$2,\" November \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat November "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" November \",'Kat. I'!$A$2)","v":" November "}]
[null,null,"November"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"$f":"Okt.!K7","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"Okt.!L7","v":{"v":-70,"d":"- 70.00"}},{"$f":"Okt.!M7","v":{"v":0,"d":"0.00"}},{"$f":"Okt.!N7","v":{"v":0,"d":"0.00"}}]
[{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-Okt.!$A$7","v":{"v":0,"d":"0.00"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "},{"$nulls":7},{"$f":"IF(OR(E9<0,G9>0),\"!\",\"\")","v":""}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},{"$f":"IF(Okt.!K12=\"\",\"\",Okt.!K12)","v":"Kasse"},{"$f":"IF(Okt.!L12=\"\",\"\",Okt.!L12)","v":"Lohnkonto"},{"$f":"IF(Okt.!M12=\"\",\"\",Okt.!M12)","v":""},{"$f":"IF(Okt.!N12=\"\",\"\",Okt.!N12)","v":""}]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!",{"$f":"IF(Okt.!K14=\"\",\"\",Okt.!K14)","v":""},{"$f":"IF(Okt.!L14=\"\",\"\",Okt.!L14)","v":""},{"$f":"IF(Okt.!M14=\"\",\"\",Okt.!M14)","v":""},{"$f":"IF(Okt.!N14=\"\",\"\",Okt.!N14)","v":""}]
[{"$nulls":8},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",{"$f":"IF($H25=K$3,$E25+$G25,0)","v":0},0,{"$f":"IF($H25=M$3,$E25+$G25,0)","v":0},0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H30=\"\",OR(E30<>\"\",G30<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E30<0,G30>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]

{"sheet":"Dez.","index":13,"n_rows":39,"n_cols":14,"rows_kept":39}
[{"$f":"CONCATENATE(Jan.!$A$2,\" Dezember \",'Kat. I'!$A$2)","v":"Finanzübersicht (Erfolgsrechnung) Monat Dezember "},{"$nulls":9},{"$f":"CONCATENATE(Jan.!$K$2,\" Dezember \",'Kat. I'!$A$2)","v":" Dezember "}]
[null,null,"Dezember"]
["Filter Aus",{"$nulls":9},1,2,3,4]
["Eigenkapitalentwicklung:",{"$nulls":3},"Laufende Rechnung:",{"$nulls":5},"Anfangsbestand","Anfangsbestand","Anfangsbestand","Anfangsbestand"]
[{"$nulls":10},{"$f":"Nov.!K7","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"Nov.!L7","v":{"v":-70,"d":"- 70.00"}},{"$f":"Nov.!M7","v":{"v":0,"d":"0.00"}},{"$f":"Nov.!N7","v":{"v":0,"d":"0.00"}}]
[{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"CONCATENATE(\" Stand des Eigenkapitals am 1. Januar \",'Kat. I'!$A$2)","v":" Stand des Eigenkapitals am 1. Januar "},null,null,"aktuell:",null,"aktuell:",{"$nulls":3},"aktuell:","aktuell:","aktuell:","aktuell:"]
[{"$f":"SUM($K$7:$IV$7)","v":{"v":1490.75,"d":"1,490.75"}}," Aktueller Stand des Eigenkapitals",null,null,{"$f":"SUM(INDIRECT(\"E15:E16000\"))","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(INDIRECT(\"G15:G16000\"))","v":{"v":0,"d":"0.00"}},{"$nulls":3},{"$f":"SUM(K15:K16000)+K5","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(L15:L16000)+L5","v":{"v":-70,"d":"- 70.00"}},{"$f":"SUM(M15:M16000)+M5","v":{"v":0,"d":"0.00"}},{"$f":"SUM(N15:N16000)+N5","v":{"v":0,"d":"0.00"}}]
[{"$f":"$A$7-Nov.!$A$7","v":{"v":0,"d":"0.00"}}," Veränderung seit Ende Vormonat",null,null,"Wunschziel:",null,"Wunschziel:",{"$nulls":3},"Wunschziel:","Wunschziel:","Wunschziel:","Wunschziel:"]
[{"$f":"$A$7-$A$6","v":{"v":-509.25,"d":"- 509.25"}},{"$f":"CONCATENATE(\" Veränderung seit 1. Januar \",'Kat. I'!$A$2)","v":" Veränderung seit 1. Januar "},{"$nulls":7},{"$f":"IF(OR(E9<0,G9>0),\"!\",\"\")","v":""}]
[{"$nulls":4},"Differenz:",null,"Differenz:",{"$nulls":3},"Differenz:","Differenz:","Differenz:","Differenz:"]
[{"$nulls":4},{"$f":"IF(E9=\"\",\"\",E9-E7)","v":""},null,{"$f":"IF(G9=\"\",\"\",G9-G7)","v":""},{"$nulls":3},{"$f":"IF(K9=\"\",\"\",K9-K7)","v":""},{"$f":"IF(L9=\"\",\"\",L9-L7)","v":""},{"$f":"IF(M9=\"\",\"\",M9-M7)","v":""},{"$f":"IF(N9=\"\",\"\",N9-N7)","v":""}]
[{"$nulls":10},{"$f":"IF(Nov.!K12=\"\",\"\",Nov.!K12)","v":"Kasse"},{"$f":"IF(Nov.!L12=\"\",\"\",Nov.!L12)","v":"Lohnkonto"},{"$f":"IF(Nov.!M12=\"\",\"\",Nov.!M12)","v":""},{"$f":"IF(Nov.!N12=\"\",\"\",Nov.!N12)","v":""}]
[]
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto.","?","!",{"$f":"IF(Nov.!K14=\"\",\"\",Nov.!K14)","v":""},{"$f":"IF(Nov.!L14=\"\",\"\",Nov.!L14)","v":""},{"$f":"IF(Nov.!M14=\"\",\"\",Nov.!M14)","v":""},{"$f":"IF(Nov.!N14=\"\",\"\",Nov.!N14)","v":""}]
[{"$nulls":8},{"$f":"IF(AND(H15=\"\",OR(E15<>\"\",G15<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E15<0,G15>0),\"!\",\"\")","v":""},{"$f":"IF($H15=K$3,$E15+$G15,0)","v":0},0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H16=\"\",OR(E16<>\"\",G16<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E16<0,G16>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H17=\"\",OR(E17<>\"\",G17<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E17<0,G17>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",{"$f":"IF($H27=K$3,$E27+$G27,0)","v":0},0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},{"$f":"IF(AND(H31=\"\",OR(E31<>\"\",G31<>\"\")),\"?\",\"\")","v":""},{"$f":"IF(OR(E31<0,G31>0),\"!\",\"\")","v":""},0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]
[{"$nulls":8},"","",0,0,0,0]

{"sheet":"Auszug","index":14,"n_rows":14,"n_cols":8,"rows_kept":14}
["Auszug"]
[]
["Filter Aus","Teilergebnisse Aus"]
[null,null," "]
{"$rows_empty":9}
["Datum","Beleg","Text","Kat.","Ein","Kat.","Aus","Kto."]

{"sheet":"Statistik","index":15,"n_rows":158,"n_cols":53,"rows_kept":158}
[{"$f":"\"Statistik: Eigenkapitalentwicklung Januar \"&('Kat. I'!A2+1)-$B$47& \" bis Dezember \"&'Kat. I'!A2","v":"Statistik: Eigenkapitalentwicklung Januar 0 bis Dezember "}]
{"$rows_empty":42}
["Benzinbezug für Auto (PW)"]
[]
[]
["Bereich:",1,"Jahr",{"$nulls":11},"Bereich:",1,"Jahr",null,"Bereich:",2,"Jahre",null,"Bereich:",3,"Jahre",null,"Bereich:",4,"Jahre",null,"Bereich:",5,"Jahre",null,"Bereich:",6,"Jahre",null,"Bereich:",7,"Jahre",null,"Bereich:",8,"Jahre",null,"Bereich:",9,"Jahre",null,"Bereich:",10,"Jahre"]
["Diagrammdaten",null,{"$f":"\"Vermögensstand in \"&'Kat. I'!$D$6","v":"Vermögensstand in CHF"},{"$nulls":11},"Diagrammdaten",null,{"$f":"\"Vermögensstand in \"&'Kat. I'!$D$6","v":"Vermögensstand in CHF"},null,"Diagrammdaten",null,{"$f":"\"Vermögensstand in \"&'Kat. I'!$D$6","v":"Vermögensstand in CHF"},null,"Diagrammdaten",null,{"$f":"\"Vermögensstand in \"&'Kat. I'!$D$6","v":"Vermögensstand in CHF"},null,"Diagrammdaten",null,{"$f":"\"Vermögensstand in \"&'Kat. I'!$D$6","v":"Vermögensstand in CHF"},null,"Diagrammdaten",null,{"$f":"\"Vermögensstand in \"&'Kat. I'!$D$6","v":"Vermögensstand in CHF"},null,"Diagrammdaten",null,{"$f":"\"Vermögensstand in \"&'Kat. I'!$D$6","v":"Vermögensstand in CHF"},null,"Diagrammdaten",null,{"$f":"\"Vermögensstand in \"&'Kat. I'!$D$6","v":"Vermögensstand in CHF"},null,"Diagrammdaten",null,{"$f":"\"Vermögensstand in \"&'Kat. I'!$D$6","v":"Vermögensstand in CHF"},null,"Diagrammdaten",null,{"$f":"\"Vermögensstand in \"&'Kat. I'!$D$6","v":"Vermögensstand in CHF"},null,"Diagrammdaten",null,{"$f":"\"Vermögensstand in \"&'Kat. I'!$D$6","v":"Vermögensstand in CHF"}]
[]
["Beginn",{"$f":"\"1.Jan. \"&RIGHT('Kat. I'!$A$2,2)","v":"1.Jan. "},{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$nulls":10},"Beginn",{"$f":"\"1.Jan. \"&RIGHT('Kat. I'!$A$2,2)","v":"1.Jan. "},{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},{"$f":"Jan.!$A$6","v":{"v":2000,"d":"2,000.00"}},"Beginn",{"$f":"\"1.Jan. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"1.Jan. -1"},null,null,"Beginn",{"$f":"\"1.Jan. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"1.Jan. -2"},null,null,"Beginn",{"$f":"\"1.Jan. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"1.Jan. -3"},null,null,"Beginn",{"$f":"\"1.Jan. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"1.Jan. -4"},null,null,"Beginn",{"$f":"\"1.Jan. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"1.Jan. -5"},null,null,"Beginn",{"$f":"\"1.Jan. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"1.Jan. -6"},null,null,"Beginn",{"$f":"\"1.Jan. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"1.Jan. -7"},null,null,"Beginn",{"$f":"\"1.Jan. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"1.Jan. -8"},null,null,"Beginn",{"$f":"\"1.Jan. \"&RIGHT('Kat. I'!$A$2-9,2)","v":"1.Jan. -9"}]
["Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2,2)","v":"Jan. "},{"$f":"Jan.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"Jan.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2,2)","v":"Jan. "},{"$f":"Jan.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"Jan.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Jan. -1"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Jan. -2"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Jan. -3"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Jan. -4"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Jan. -5"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Jan. -6"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Jan. -7"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Jan. -8"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-9,2)","v":"Jan. -9"}]
["Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2,2)","v":"Feb. "},null,{"$f":"Feb.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2,2)","v":"Feb. "},{"$f":"Feb.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"Feb.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Feb. -1"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Feb. -2"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Feb. -3"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Feb. -4"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Feb. -5"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Feb. -6"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Feb. -7"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Feb. -8"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-9,2)","v":"Feb. -9"}]
["Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2,2)","v":"März "},null,{"$f":"März!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2,2)","v":"März "},{"$f":"März!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"März!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-1,2)","v":"März -1"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-2,2)","v":"März -2"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-3,2)","v":"März -3"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-4,2)","v":"März -4"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-5,2)","v":"März -5"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-6,2)","v":"März -6"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-7,2)","v":"März -7"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-8,2)","v":"März -8"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-9,2)","v":"März -9"}]
["Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2,2)","v":"April "},null,{"$f":"April!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2,2)","v":"April "},{"$f":"April!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"April!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-1,2)","v":"April -1"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-2,2)","v":"April -2"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-3,2)","v":"April -3"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-4,2)","v":"April -4"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-5,2)","v":"April -5"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-6,2)","v":"April -6"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-7,2)","v":"April -7"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-8,2)","v":"April -8"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-9,2)","v":"April -9"}]
["Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2,2)","v":"Mai "},null,{"$f":"Mai!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2,2)","v":"Mai "},{"$f":"Mai!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"Mai!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Mai -1"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Mai -2"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Mai -3"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Mai -4"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Mai -5"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Mai -6"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Mai -7"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Mai -8"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-9,2)","v":"Mai -9"}]
["Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2,2)","v":"Juni "},null,{"$f":"Juni!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2,2)","v":"Juni "},{"$f":"Juni!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"Juni!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juni -1"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juni -2"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juni -3"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juni -4"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Juni -5"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Juni -6"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Juni -7"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Juni -8"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-9,2)","v":"Juni -9"}]
["Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2,2)","v":"Juli "},null,{"$f":"Juli!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2,2)","v":"Juli "},{"$f":"Juli!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"Juli!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juli -1"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juli -2"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juli -3"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juli -4"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Juli -5"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Juli -6"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Juli -7"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Juli -8"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-9,2)","v":"Juli -9"}]
["Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2,2)","v":"Aug. "},null,{"$f":"Aug.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2,2)","v":"Aug. "},{"$f":"Aug.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"Aug.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Aug. -1"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Aug. -2"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Aug. -3"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Aug. -4"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Aug. -5"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Aug. -6"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Aug. -7"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Aug. -8"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-9,2)","v":"Aug. -9"}]
["Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2,2)","v":"Sept. "},null,{"$f":"Sept.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2,2)","v":"Sept. "},{"$f":"Sept.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"Sept.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Sept. -1"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Sept. -2"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Sept. -3"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Sept. -4"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Sept. -5"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Sept. -6"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Sept. -7"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Sept. -8"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-9,2)","v":"Sept. -9"}]
["Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2,2)","v":"Okt. "},null,{"$f":"Okt.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2,2)","v":"Okt. "},{"$f":"Okt.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"Okt.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Okt. -1"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Okt. -2"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Okt. -3"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Okt. -4"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Okt. -5"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Okt. -6"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Okt. -7"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Okt. -8"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-9,2)","v":"Okt. -9"}]
["Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2,2)","v":"Nov. "},null,{"$f":"Nov.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2,2)","v":"Nov. "},{"$f":"Nov.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"Nov.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Nov. -1"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Nov. -2"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Nov. -3"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Nov. -4"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Nov. -5"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Nov. -6"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Nov. -7"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Nov. -8"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-9,2)","v":"Nov. -9"}]
["Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2,2)","v":"Dez. "},null,{"$f":"Dez.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$nulls":10},"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2,2)","v":"Dez. "},{"$f":"Dez.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},{"$f":"Dez.!$A$7","v":{"v":1490.75,"d":"1,490.75"}},"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Dez. -1"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Dez. -2"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Dez. -3"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Dez. -4"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Dez. -5"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Dez. -6"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Dez. -7"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Dez. -8"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-9,2)","v":"Dez. -9"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Jan. -1"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Jan. -2"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Jan. -3"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Jan. -4"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Jan. -5"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Jan. -6"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Jan. -7"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Jan. -8"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Feb. -1"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Feb. -2"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Feb. -3"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Feb. -4"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Feb. -5"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Feb. -6"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Feb. -7"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Feb. -8"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-1,2)","v":"März -1"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-2,2)","v":"März -2"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-3,2)","v":"März -3"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-4,2)","v":"März -4"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-5,2)","v":"März -5"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-6,2)","v":"März -6"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-7,2)","v":"März -7"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-8,2)","v":"März -8"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-1,2)","v":"April -1"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-2,2)","v":"April -2"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-3,2)","v":"April -3"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-4,2)","v":"April -4"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-5,2)","v":"April -5"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-6,2)","v":"April -6"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-7,2)","v":"April -7"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-8,2)","v":"April -8"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Mai -1"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Mai -2"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Mai -3"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Mai -4"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Mai -5"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Mai -6"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Mai -7"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Mai -8"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juni -1"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juni -2"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juni -3"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juni -4"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Juni -5"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Juni -6"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Juni -7"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Juni -8"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juli -1"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juli -2"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juli -3"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juli -4"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Juli -5"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Juli -6"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Juli -7"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Juli -8"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Aug. -1"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Aug. -2"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Aug. -3"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Aug. -4"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Aug. -5"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Aug. -6"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Aug. -7"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Aug. -8"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Sept. -1"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Sept. -2"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Sept. -3"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Sept. -4"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Sept. -5"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Sept. -6"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Sept. -7"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Sept. -8"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Okt. -1"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Okt. -2"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Okt. -3"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Okt. -4"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Okt. -5"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Okt. -6"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Okt. -7"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Okt. -8"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Nov. -1"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Nov. -2"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Nov. -3"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Nov. -4"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Nov. -5"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Nov. -6"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Nov. -7"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Nov. -8"}]
[{"$nulls":22},"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Dez. -1"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Dez. -2"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Dez. -3"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Dez. -4"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Dez. -5"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Dez. -6"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Dez. -7"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-8,2)","v":"Dez. -8"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Jan. -1"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Jan. -2"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Jan. -3"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Jan. -4"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Jan. -5"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Jan. -6"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Jan. -7"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Feb. -1"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Feb. -2"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Feb. -3"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Feb. -4"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Feb. -5"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Feb. -6"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Feb. -7"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-1,2)","v":"März -1"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-2,2)","v":"März -2"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-3,2)","v":"März -3"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-4,2)","v":"März -4"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-5,2)","v":"März -5"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-6,2)","v":"März -6"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-7,2)","v":"März -7"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-1,2)","v":"April -1"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-2,2)","v":"April -2"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-3,2)","v":"April -3"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-4,2)","v":"April -4"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-5,2)","v":"April -5"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-6,2)","v":"April -6"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-7,2)","v":"April -7"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Mai -1"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Mai -2"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Mai -3"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Mai -4"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Mai -5"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Mai -6"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Mai -7"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juni -1"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juni -2"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juni -3"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juni -4"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Juni -5"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Juni -6"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Juni -7"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juli -1"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juli -2"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juli -3"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juli -4"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Juli -5"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Juli -6"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Juli -7"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Aug. -1"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Aug. -2"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Aug. -3"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Aug. -4"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Aug. -5"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Aug. -6"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Aug. -7"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Sept. -1"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Sept. -2"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Sept. -3"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Sept. -4"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Sept. -5"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Sept. -6"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Sept. -7"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Okt. -1"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Okt. -2"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Okt. -3"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Okt. -4"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Okt. -5"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Okt. -6"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Okt. -7"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Nov. -1"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Nov. -2"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Nov. -3"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Nov. -4"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Nov. -5"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Nov. -6"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Nov. -7"}]
[{"$nulls":26},"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Dez. -1"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Dez. -2"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Dez. -3"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Dez. -4"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Dez. -5"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Dez. -6"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-7,2)","v":"Dez. -7"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Jan. -1"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Jan. -2"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Jan. -3"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Jan. -4"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Jan. -5"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Jan. -6"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Feb. -1"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Feb. -2"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Feb. -3"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Feb. -4"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Feb. -5"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Feb. -6"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-1,2)","v":"März -1"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-2,2)","v":"März -2"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-3,2)","v":"März -3"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-4,2)","v":"März -4"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-5,2)","v":"März -5"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-6,2)","v":"März -6"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-1,2)","v":"April -1"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-2,2)","v":"April -2"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-3,2)","v":"April -3"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-4,2)","v":"April -4"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-5,2)","v":"April -5"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-6,2)","v":"April -6"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Mai -1"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Mai -2"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Mai -3"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Mai -4"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Mai -5"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Mai -6"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juni -1"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juni -2"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juni -3"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juni -4"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Juni -5"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Juni -6"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juli -1"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juli -2"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juli -3"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juli -4"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Juli -5"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Juli -6"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Aug. -1"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Aug. -2"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Aug. -3"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Aug. -4"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Aug. -5"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Aug. -6"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Sept. -1"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Sept. -2"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Sept. -3"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Sept. -4"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Sept. -5"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Sept. -6"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Okt. -1"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Okt. -2"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Okt. -3"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Okt. -4"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Okt. -5"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Okt. -6"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Nov. -1"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Nov. -2"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Nov. -3"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Nov. -4"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Nov. -5"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Nov. -6"}]
[{"$nulls":30},"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Dez. -1"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Dez. -2"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Dez. -3"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Dez. -4"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Dez. -5"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-6,2)","v":"Dez. -6"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Jan. -1"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Jan. -2"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Jan. -3"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Jan. -4"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Jan. -5"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Feb. -1"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Feb. -2"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Feb. -3"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Feb. -4"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Feb. -5"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-1,2)","v":"März -1"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-2,2)","v":"März -2"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-3,2)","v":"März -3"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-4,2)","v":"März -4"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-5,2)","v":"März -5"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-1,2)","v":"April -1"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-2,2)","v":"April -2"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-3,2)","v":"April -3"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-4,2)","v":"April -4"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-5,2)","v":"April -5"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Mai -1"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Mai -2"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Mai -3"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Mai -4"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Mai -5"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juni -1"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juni -2"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juni -3"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juni -4"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Juni -5"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juli -1"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juli -2"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juli -3"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juli -4"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Juli -5"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Aug. -1"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Aug. -2"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Aug. -3"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Aug. -4"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Aug. -5"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Sept. -1"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Sept. -2"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Sept. -3"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Sept. -4"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Sept. -5"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Okt. -1"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Okt. -2"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Okt. -3"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Okt. -4"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Okt. -5"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Nov. -1"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Nov. -2"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Nov. -3"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Nov. -4"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Nov. -5"}]
[{"$nulls":34},"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Dez. -1"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Dez. -2"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Dez. -3"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Dez. -4"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-5,2)","v":"Dez. -5"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Jan. -1"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Jan. -2"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Jan. -3"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Jan. -4"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Feb. -1"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Feb. -2"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Feb. -3"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Feb. -4"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-1,2)","v":"März -1"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-2,2)","v":"März -2"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-3,2)","v":"März -3"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-4,2)","v":"März -4"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-1,2)","v":"April -1"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-2,2)","v":"April -2"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-3,2)","v":"April -3"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-4,2)","v":"April -4"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Mai -1"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Mai -2"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Mai -3"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Mai -4"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juni -1"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juni -2"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juni -3"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juni -4"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juli -1"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juli -2"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juli -3"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Juli -4"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Aug. -1"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Aug. -2"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Aug. -3"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Aug. -4"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Sept. -1"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Sept. -2"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Sept. -3"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Sept. -4"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Okt. -1"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Okt. -2"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Okt. -3"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Okt. -4"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Nov. -1"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Nov. -2"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Nov. -3"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Nov. -4"}]
[{"$nulls":38},"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Dez. -1"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Dez. -2"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Dez. -3"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-4,2)","v":"Dez. -4"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Jan. -1"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Jan. -2"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Jan. -3"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Feb. -1"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Feb. -2"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Feb. -3"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-1,2)","v":"März -1"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-2,2)","v":"März -2"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-3,2)","v":"März -3"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-1,2)","v":"April -1"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-2,2)","v":"April -2"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-3,2)","v":"April -3"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Mai -1"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Mai -2"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Mai -3"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juni -1"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juni -2"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juni -3"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juli -1"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juli -2"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Juli -3"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Aug. -1"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Aug. -2"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Aug. -3"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Sept. -1"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Sept. -2"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Sept. -3"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Okt. -1"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Okt. -2"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Okt. -3"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Nov. -1"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Nov. -2"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Nov. -3"}]
[{"$nulls":42},"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Dez. -1"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Dez. -2"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-3,2)","v":"Dez. -3"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Jan. -1"},null,null,"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Jan. -2"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Feb. -1"},null,null,"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Feb. -2"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-1,2)","v":"März -1"},null,null,"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-2,2)","v":"März -2"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-1,2)","v":"April -1"},null,null,"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-2,2)","v":"April -2"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Mai -1"},null,null,"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Mai -2"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juni -1"},null,null,"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juni -2"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juli -1"},null,null,"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Juli -2"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Aug. -1"},null,null,"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Aug. -2"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Sept. -1"},null,null,"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Sept. -2"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Okt. -1"},null,null,"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Okt. -2"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Nov. -1"},null,null,"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Nov. -2"}]
[{"$nulls":46},"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Dez. -1"},null,null,"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-2,2)","v":"Dez. -2"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"Jan. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Jan. -1"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"Feb. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Feb. -1"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"März \"&RIGHT('Kat. I'!$A$2-1,2)","v":"März -1"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"April \"&RIGHT('Kat. I'!$A$2-1,2)","v":"April -1"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"Mai \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Mai -1"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"Juni \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juni -1"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"Juli \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Juli -1"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"Aug. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Aug. -1"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"Sept. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Sept. -1"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"Okt. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Okt. -1"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"Nov. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Nov. -1"}]
[{"$nulls":50},"Ende Monat",{"$f":"\"Dez. \"&RIGHT('Kat. I'!$A$2-1,2)","v":"Dez. -1"}]

{"sheet":"Bilanz","index":16,"n_rows":39,"n_cols":9,"rows_kept":39,"merged":[[0,2,0,3]]}
["Bilanz per",null,{"$f":"IF(I1<>\"\",\"\",C2&\" \"&'Kat. I'!A2)","v":"31. Dezember "}]
[null,null,"31. Dezember"]
["Dez.!",null,"Aktiven",{"$nulls":4},"Passiven"]
["Vermögensart","Kto.","Vermögenspositionen","Betrag",null,"Finanzierungsart","Kto.","Finanzierungspositionen","Betrag"]
["Umlaufvermögen",null,{"$f":"IF(B5=\"\",\"\",CONCATENATE(HLOOKUP(B5,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B5,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B5=\"\",\"\",HLOOKUP(B5,Dez.!$K$3:$IV$7,5,0))","v":""},null,"Fremdkapital",null,{"$f":"IF(G5=\"\",\"\",CONCATENATE(HLOOKUP(G5,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G5,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G5=\"\",\"\",HLOOKUP(G5,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G5,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[{"$f":"SUM(D5:D25)","v":0},null,{"$f":"IF(B6=\"\",\"\",CONCATENATE(HLOOKUP(B6,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B6,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B6=\"\",\"\",HLOOKUP(B6,Dez.!$K$3:$IV$7,5,0))","v":""},null,{"$f":"SUM(I5:I25)","v":0},null,{"$f":"IF(G6=\"\",\"\",CONCATENATE(HLOOKUP(G6,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G6,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G6=\"\",\"\",HLOOKUP(G6,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G6,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B7=\"\",\"\",CONCATENATE(HLOOKUP(B7,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B7,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B7=\"\",\"\",HLOOKUP(B7,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G7=\"\",\"\",CONCATENATE(HLOOKUP(G7,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G7,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G7=\"\",\"\",HLOOKUP(G7,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G7,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B8=\"\",\"\",CONCATENATE(HLOOKUP(B8,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B8,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B8=\"\",\"\",HLOOKUP(B8,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G8=\"\",\"\",CONCATENATE(HLOOKUP(G8,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G8,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G8=\"\",\"\",HLOOKUP(G8,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G8,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B9=\"\",\"\",CONCATENATE(HLOOKUP(B9,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B9,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B9=\"\",\"\",HLOOKUP(B9,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G9=\"\",\"\",CONCATENATE(HLOOKUP(G9,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G9,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G9=\"\",\"\",HLOOKUP(G9,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G9,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B10=\"\",\"\",CONCATENATE(HLOOKUP(B10,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B10,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B10=\"\",\"\",HLOOKUP(B10,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G10=\"\",\"\",CONCATENATE(HLOOKUP(G10,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G10,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G10=\"\",\"\",HLOOKUP(G10,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G10,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B11=\"\",\"\",CONCATENATE(HLOOKUP(B11,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B11,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B11=\"\",\"\",HLOOKUP(B11,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G11=\"\",\"\",CONCATENATE(HLOOKUP(G11,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G11,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G11=\"\",\"\",HLOOKUP(G11,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G11,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B12=\"\",\"\",CONCATENATE(HLOOKUP(B12,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B12,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B12=\"\",\"\",HLOOKUP(B12,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G12=\"\",\"\",CONCATENATE(HLOOKUP(G12,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G12,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G12=\"\",\"\",HLOOKUP(G12,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G12,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B13=\"\",\"\",CONCATENATE(HLOOKUP(B13,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B13,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B13=\"\",\"\",HLOOKUP(B13,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G13=\"\",\"\",CONCATENATE(HLOOKUP(G13,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G13,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G13=\"\",\"\",HLOOKUP(G13,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G13,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B14=\"\",\"\",CONCATENATE(HLOOKUP(B14,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B14,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B14=\"\",\"\",HLOOKUP(B14,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G14=\"\",\"\",CONCATENATE(HLOOKUP(G14,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G14,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G14=\"\",\"\",HLOOKUP(G14,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G14,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B15=\"\",\"\",CONCATENATE(HLOOKUP(B15,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B15,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B15=\"\",\"\",HLOOKUP(B15,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G15=\"\",\"\",CONCATENATE(HLOOKUP(G15,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G15,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G15=\"\",\"\",HLOOKUP(G15,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G15,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B16=\"\",\"\",CONCATENATE(HLOOKUP(B16,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B16,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B16=\"\",\"\",HLOOKUP(B16,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G16=\"\",\"\",CONCATENATE(HLOOKUP(G16,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G16,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G16=\"\",\"\",HLOOKUP(G16,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G16,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B17=\"\",\"\",CONCATENATE(HLOOKUP(B17,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B17,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B17=\"\",\"\",HLOOKUP(B17,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G17=\"\",\"\",CONCATENATE(HLOOKUP(G17,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G17,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G17=\"\",\"\",HLOOKUP(G17,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G17,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B18=\"\",\"\",CONCATENATE(HLOOKUP(B18,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B18,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B18=\"\",\"\",HLOOKUP(B18,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G18=\"\",\"\",CONCATENATE(HLOOKUP(G18,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G18,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G18=\"\",\"\",HLOOKUP(G18,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G18,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B19=\"\",\"\",CONCATENATE(HLOOKUP(B19,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B19,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B19=\"\",\"\",HLOOKUP(B19,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G19=\"\",\"\",CONCATENATE(HLOOKUP(G19,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G19,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G19=\"\",\"\",HLOOKUP(G19,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G19,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B20=\"\",\"\",CONCATENATE(HLOOKUP(B20,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B20,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B20=\"\",\"\",HLOOKUP(B20,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G20=\"\",\"\",CONCATENATE(HLOOKUP(G20,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G20,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G20=\"\",\"\",HLOOKUP(G20,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G20,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B21=\"\",\"\",CONCATENATE(HLOOKUP(B21,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B21,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B21=\"\",\"\",HLOOKUP(B21,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G21=\"\",\"\",CONCATENATE(HLOOKUP(G21,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G21,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G21=\"\",\"\",HLOOKUP(G21,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G21,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B22=\"\",\"\",CONCATENATE(HLOOKUP(B22,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B22,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B22=\"\",\"\",HLOOKUP(B22,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G22=\"\",\"\",CONCATENATE(HLOOKUP(G22,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G22,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G22=\"\",\"\",HLOOKUP(G22,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G22,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B23=\"\",\"\",CONCATENATE(HLOOKUP(B23,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B23,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B23=\"\",\"\",HLOOKUP(B23,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G23=\"\",\"\",CONCATENATE(HLOOKUP(G23,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G23,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G23=\"\",\"\",HLOOKUP(G23,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G23,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B24=\"\",\"\",CONCATENATE(HLOOKUP(B24,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B24,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B24=\"\",\"\",HLOOKUP(B24,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G24=\"\",\"\",CONCATENATE(HLOOKUP(G24,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G24,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G24=\"\",\"\",HLOOKUP(G24,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G24,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
[null,null,{"$f":"IF(B25=\"\",\"\",CONCATENATE(HLOOKUP(B25,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B25,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B25=\"\",\"\",HLOOKUP(B25,Dez.!$K$3:$IV$7,5,0))","v":""},{"$nulls":3},{"$f":"IF(G25=\"\",\"\",CONCATENATE(HLOOKUP(G25,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(G25,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(G25=\"\",\"\",HLOOKUP(G25,Dez.!$K$3:$IV$7,5,0)-HLOOKUP(G25,Dez.!$K$3:$IV$7,5,0)*2)","v":""}]
["Anlagevermögen",null,{"$f":"IF(B26=\"\",\"\",CONCATENATE(HLOOKUP(B26,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B26,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B26=\"\",\"\",HLOOKUP(B26,Dez.!$K$3:$IV$7,5,0))","v":""},null,"Eigenkapital",null,"Allgemeines Eigenkapital (berechnet)*",{"$f":"D35-SUM(I5:I25)-SUM(I27:I33)","v":0}]
[{"$f":"SUM(D26:D33)","v":0},null,{"$f":"IF(B27=\"\",\"\",CONCATENATE(HLOOKUP(B27,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B27,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B27=\"\",\"\",HLOOKUP(B27,Dez.!$K$3:$IV$7,5,0))","v":""},null,{"$f":"SUM(I26:I33)","v":0}]
[null,null,{"$f":"IF(B28=\"\",\"\",CONCATENATE(HLOOKUP(B28,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B28,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B28=\"\",\"\",HLOOKUP(B28,Dez.!$K$3:$IV$7,5,0))","v":""}]
[null,null,{"$f":"IF(B29=\"\",\"\",CONCATENATE(HLOOKUP(B29,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B29,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B29=\"\",\"\",HLOOKUP(B29,Dez.!$K$3:$IV$7,5,0))","v":""}]
[null,null,{"$f":"IF(B30=\"\",\"\",CONCATENATE(HLOOKUP(B30,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B30,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B30=\"\",\"\",HLOOKUP(B30,Dez.!$K$3:$IV$7,5,0))","v":""}]
[null,null,{"$f":"IF(B31=\"\",\"\",CONCATENATE(HLOOKUP(B31,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B31,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B31=\"\",\"\",HLOOKUP(B31,Dez.!$K$3:$IV$7,5,0))","v":""}]
[null,null,{"$f":"IF(B32=\"\",\"\",CONCATENATE(HLOOKUP(B32,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B32,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B32=\"\",\"\",HLOOKUP(B32,Dez.!$K$3:$IV$7,5,0))","v":""}]
[null,null,{"$f":"IF(B33=\"\",\"\",CONCATENATE(HLOOKUP(B33,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B33,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B33=\"\",\"\",HLOOKUP(B33,Dez.!$K$3:$IV$7,5,0))","v":""}]
[null,null,{"$f":"IF(B34=\"\",\"\",CONCATENATE(HLOOKUP(B34,Dez.!$K$3:$IV$14,10,0),\" \",HLOOKUP(B34,Dez.!$K$3:$IV$14,12,0)))","v":""},{"$f":"IF(B34=\"\",\"\",HLOOKUP(B34,Dez.!$K$3:$IV$7,5,0))","v":""}]
["Bilanzsumme (Summe der Aktiven = Summe der Passiven)",null,null,{"$f":"SUM(D5:D33)","v":0},{"$nulls":4},{"$f":"SUM(I5:I33)","v":0}]
[]
["Eigenkapitalquote",null,null,{"$f":"F27/I35","v":{"$error":"#DIV/0!"}}]
[]
["* = Das \"Allgemeines Eigenkapital (berechnet)\" muss mit dem aktuellen Eigenkapital der Vermögensrechnung (o. Inventarwerte) übereinstimmen"]

{"sheet":"Journal","index":17,"n_rows":38,"n_cols":10,"rows_kept":38}
[{"$f":"\"Journal der Kapitalverschiebungen, Kapitalerträge und Vermögensverwaltungsspesen \"&'Kat. I'!A2","v":"Journal der Kapitalverschiebungen, Kapitalerträge und Vermögensverwaltungsspesen "}]
[{"$nulls":7},"Nicht erfasst sind Verschiebungen Postkonto - Kasse, Zuflüsse aus Erwerbstätigkeiten und reguläre Ausgaben."]
[{"$nulls":3},"bewegtes",{"$f":"\"Erträge in \"&'Kat. I'!D6","v":"Erträge in CHF"}]
["ID","Valuta","Vorgang",{"$f":"\"Kapital in \"&'Kat. I'!D6","v":"Kapital in CHF"},"Brutto","V.-Steuer","Netto","Spesen","Kontrolle","Gutschrift"]
{"$rows_empty":31}
[null,null,"Total",{"$f":"SUM(D5:D35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E5:E35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F5:F35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G5:G35)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H5:H35)","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":3},"Achtung: Nicht alle Spesen sind steuerlich abziehbar !"]

{"sheet":"Trennung","index":18,"n_rows":89,"n_cols":24,"rows_kept":89,"merged":[[5,2,5,11],[6,5,6,7],[7,5,7,7],[9,0,9,1],[9,7,9,8],[10,0,10,1],[10,7,10,8],[12,2,12,4],[12,9,12,11],[32,2,32,4],[32,9,32,11],[52,2,52,4],[52,9,52,11],[72,2,72,4],[72,9,72,11],[92,2,92,4],[92,9,92,11],[112,2,112,4],[112,9,112,11],[132,2,132,4],[132,9,132,11],[152,2,152,4],[152,9,152,11],[172,2,172,4],[172,9,172,11],[192,2,192,4],[192,9,192,11],[212,2,212,4],[212,9,212,11],[232,2,232,4],[232,9,232,11],[252,2,252,4],[252,9,252,11],[272,2,272,4],[272,9,272,11],[292,2,292,4],[292,9,292,11],[312,2,312,4],[312,9,312,11],[332,2,332,4],[332,9,332,11],[352,2,352,4],[352,9,352,11]]}
[{"$f":"\"Abschluss Teil 1.1: Trennung der Konten in Betrieb / privat zwecks Ermittlung Betriebseinkommen Jahr \"&'Kat. I'!$A$2","v":"Abschluss Teil 1.1: Trennung der Konten in Betrieb / privat zwecks Ermittlung Betriebseinkommen Jahr "}]
["Trennung gemäss Tabellenblatt \"Kat. I\". Es wird vorausgesetzt dass der Betrieb die niedrigeren Kategoriennummern hat . Es können maximal 30 Konten getrennt werden."]
["Zum Abschluss gehören auch die beiden Formulare \"Ergänzungen zum Abschluss\" (Ziffern 3-9) und \"Inventar\" (Ziffern 11-21)."]
["Letzte Betriebskategorie auf der Einnahmenseite:",{"$nulls":3},124,{"$f":"\"<=\"&E4","v":"<=124"},{"$f":"\"<=\"&H4","v":"<=224"},224," Letzte Betriebskategorie auf der Ausgabenseite"]
["Erste Privatkategorie auf der Einnahmenseite:",{"$nulls":3},125,{"$f":"\">=\"&E5","v":">=125"},{"$f":"\">=\"&H5","v":">=225"},225," Erste Privatkategorie auf der Ausgabenseite"]
[null,null,{"$f":"IF(OR(E4=\"\",E5=\"\",H4=\"\",H5=\"\"),\"Achtung: Alle vier Kategorienfelder müssen ausgefüllt sein ! Die Kategorien sind auf dem Blatt Kat I ersichtlich !\",\"\")","v":""}]
[" ",{"$nulls":4},{"$f":"IF(A8=M8,\"ok.\",\"falsch\")","v":"ok."},{"$nulls":6},"(Als positive Zahl!)"]
[{"$f":"SUM($S$16:$S$45)+C11","v":3900.75}," Summe aller Kontenbestände Anfang Jahr + gesamte Einnahmen",{"$nulls":3},"< müssen gleich sein >",{"$nulls":5},"Summe aller Kontenbestände Ende Jahr + gesamte Ausgaben",{"$f":"SUM($X$16:$X$45)+(J11-2*J11)","v":3900.75}]
[]
[" Einnahmen\n aller Konten",null,"gesamte\nEinnahmen","Betrieb\ngesamthaft","privat\ngesamthaft","alle externen\nZuflüsse",null," Ausgaben\n aller Konten",null,"gesamte\nAusgaben","Betrieb\ngesamthaft","privat\ngesamthaft","alle externen\nAbflüsse"]
[{"$f":"IF(D11+E11+F11=C11,\"richtig\",\"FALSCH\")","v":"richtig"},null,{"$f":"$C$29+$C$49+$C$69+$C$89+$C$109+$C$129+$C$149+$C$169+$C$189+$C$209+$C$229+$C$249+$C$269+$C$289+$C$309+$C$329+$C$349+$C$369+$C$389+$C$409+$C$429+$C$449+$C$469+$C$489+$C$509+$C$529+$C$549+$C$569+$C$589+$C$609","v":1900.75},{"$f":"$D$28+$D$48+$D$68+$D$88+$D$108+$D$128+$D$148+$D$168+$D$188+$D$208+$D$228+$D$248+$D$268+$D$288+$D$308+$D$328+$D$348+$D$368+$D$388+$D$408+$D$428+$D$448+$D$468+$D$488+$D$508+$D$528+$D$548+$D$568+$D$588+$D$608","v":0},{"$f":"$E$28+$E$48+$E$68+$E$88+$E$108+$E$128+$E$148+$E$168+$E$188+$E$208+$E$228+$E$248+$E$268+$E$288+$E$308+$E$328+$E$348+$E$368+$E$388+$E$408+$E$428+$E$448+$E$468+$E$488+$E$508+$E$528+$E$548+$E$568+$E$588+$E$608","v":1900.75},{"$f":"$F$28+$F$48+$F$68+$F$88+$F$108+$F$128+$F$148+$F$168+$F$188+$F$208+$F$228+$F$248+$F$268+$F$288+$F$308+$F$328+$F$348+$F$368+$F$388+$F$408+$F$428+$F$448+$F$468+$F$488+$F$508+$F$528+$F$548+$F$568+$F$588+$F$608","v":0},null,{"$f":"IF(K11+L11+M11=J11,\"richtig\",\"FALSCH\")","v":"richtig"},null,{"$f":"$J$29+$J$49+$J$69+$J$89+$J$109+$J$129+$J$149+$J$169+$J$189+$J$209+$J$229+$J$249+$J$269+$J$289+$J$309+$J$329+$J$349+$J$369+$J$389+$J$409+$J$429+$J$449+$J$469+$J$489+$J$509+$J$529+$J$549+$J$569+$J$589+$J$609","v":-2410},{"$f":"$K$28+$K$48+$K$68+$K$88+$K$108+$K$128+$K$148+$K$168+$K$188+$K$208+$K$228+$K$248+$K$268+$K$288+$K$308+$K$328+$K$348+$K$368+$K$388+$K$408+$K$428+$K$448+$K$468+$K$488+$K$508+$K$528+$K$548+$K$568+$K$588+$K$608","v":0},{"$f":"$L$28+$L$48+$L$68+$L$88+$L$108+$L$128+$L$148+$L$168+$L$188+$L$208+$L$228+$L$248+$L$268+$L$288+$L$308+$L$328+$L$348+$L$368+$L$388+$L$408+$L$428+$L$448+$L$468+$L$488+$L$508+$L$528+$L$548+$L$568+$L$588+$L$608","v":-2410},{"$f":"$M$28+$M$48+$M$68+$M$88+$M$108+$M$128+$M$148+$M$168+$M$188+$M$208+$M$228+$M$248+$M$268+$M$288+$M$308+$M$328+$M$348+$M$368+$M$388+$M$408+$M$428+$M$448+$M$468+$M$488+$M$508+$M$528+$M$548+$M$568+$M$588+$M$608","v":0}]
[null,"Kontrolle nach Blatt \"Kat. I\":",{"$f":"'Kat. I'!D779","v":1900.75},{"$f":"'Kat. I'!L729","v":0},{"$f":"'Kat. I'!L734","v":1900.75},{"$nulls":3},"Kontrolle nach Blatt \"Kat. I\":",{"$f":"'Kat. I'!I779","v":{"v":-2410,"d":"- 2,410.00"}},{"$f":"'Kat. I'!N729","v":{"v":0,"d":"0.00"}},{"$f":"'Kat. I'!N734","v":{"v":-2410,"d":"- 2,410.00"}}]
["Konto Nr.",1,"Trennung",null,null,"von ausser-",null,{"$f":"A13","v":"Konto Nr."},{"$f":"B13","v":1},"Trennung",null,null,"an ausser-",null,null,{"$f":"\"Abschluss Teil 1.2: Kontenbestände zu Anfang und Ende des Jahres \"&'Kat. I'!$A$2","v":"Abschluss Teil 1.2: Kontenbestände zu Anfang und Ende des Jahres "}]
[{"$f":"Dez.!$K$12&\" \"&Dez.!$K$14","v":"Kasse "},null,"Total Ein","Betrieb","privat","halb dieser",null,{"$f":"A14","v":"Kasse "},null,"Total Aus","Betrieb","privat","halb dieser"]
["Einnahmen",{"$nulls":4},"Buchhaltung",null,"Ausgaben",{"$nulls":4},"Buchhaltung",null,null,"Bestände am Jahresanfang (1. Januar)",{"$nulls":4},"Bestände am Jahresende (31. Dezember)"]
["Januar",{"$f":"IF(D16+E16=C16,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Jan.!$H$15:$H$16000,$B13,Jan.!$E$15:$E$16000)","v":120.75},{"$f":"SUMIF(Jan.!$D$15:$D$16000,$F$4,Jan.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Jan.!$D$15:$D$16000,$F$5,Jan.!$K$15:$K$16000)","v":120.75},null,null,"Januar",{"$f":"IF(K16+L16=J16,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Jan.!$H$15:$H$16000,$B13,Jan.!$G$15:$G$16000)","v":-60},{"$f":"SUMIF(Jan.!$F$15:$F$16000,$G$4,Jan.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Jan.!$F$15:$F$16000,$G$5,Jan.!$K$15:$K$16000)","v":-60},{"$nulls":3},{"$f":"IF($S16=\"\",\"\",\"Konto 1\")","v":"Konto 1"},{"$f":"IF($A$14=\"\",\"\",$A$14)","v":"Kasse "},null,{"$f":"IF(Q16=\"\",\"\",INDIRECT(\"Jan.!$K$5\"))","v":1000},null,{"$f":"IF(Q16=\"\",\"\",\"Konto 1\")","v":"Konto 1"},{"$f":"$Q16","v":"Kasse "},null,{"$f":"IF($Q16=\"\",\"\",INDIRECT(\"Dez.!$K$7\"))","v":1560.75}]
["Februar",{"$f":"IF(D17+E17=C17,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Feb.!$H$15:$H$16000,$B13,Feb.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Feb.!$D$15:$D$16000,$F$4,Feb.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Feb.!$D$15:$D$16000,$F$5,Feb.!$K$15:$K$16000)","v":0},null,null,"Februar",{"$f":"IF(K17+L17=J17,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Feb.!$H$15:$H$16000,$B13,Feb.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Feb.!$F$15:$F$16000,$G$4,Feb.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Feb.!$F$15:$F$16000,$G$5,Feb.!$K$15:$K$16000)","v":0},{"$nulls":3},{"$f":"IF($S17=\"\",\"\",\"Konto 2\")","v":"Konto 2"},{"$f":"IF($A$34=\"\",\"\",$A$34)","v":"Lohnkonto "},null,{"$f":"IF(Q17=\"\",\"\",INDIRECT(\"Jan.!$L$5\"))","v":1000},null,{"$f":"IF(Q17=\"\",\"\",\"Konto 2\")","v":"Konto 2"},"Lohnkonto ",null,{"$f":"IF($Q17=\"\",\"\",INDIRECT(\"Dez.!$L$7\"))","v":-70}]
["März","richtig",{"$f":"SUMIF(März!$H$15:$H$16000,$B13,März!$E$15:$E$16000)","v":0},{"$f":"SUMIF(März!$D$15:$D$16000,$F$4,März!$K$15:$K$16000)","v":0},{"$f":"SUMIF(März!$D$15:$D$16000,$F$5,März!$K$15:$K$16000)","v":0},null,null,"März","richtig",{"$f":"SUMIF(März!$H$15:$H$16000,$B13,März!$G$15:$G$16000)","v":0},{"$f":"SUMIF(März!$F$15:$F$16000,$G$4,März!$K$15:$K$16000)","v":0},{"$f":"SUMIF(März!$F$15:$F$16000,$G$5,März!$K$15:$K$16000)","v":0},{"$nulls":3},{"$f":"IF($S18=\"\",\"\",\"Konto 3\")","v":"Konto 3"},{"$f":"IF($A$54=\"\",\"\",$A$54)","v":" "},null,{"$f":"IF(Q18=\"\",\"\",INDIRECT(\"Jan.!$M$5\"))","v":0},null,{"$f":"IF(Q18=\"\",\"\",\"Konto 3\")","v":"Konto 3"}," ",null,{"$f":"IF($Q18=\"\",\"\",INDIRECT(\"Dez.!$M$7\"))","v":0}]
["April","richtig",{"$f":"SUMIF(April!$H$15:$H$16000,$B13,April!$E$15:$E$16000)","v":0},{"$f":"SUMIF(April!$D$15:$D$16000,$F$4,April!$K$15:$K$16000)","v":0},{"$f":"SUMIF(April!$D$15:$D$16000,$F$5,April!$K$15:$K$16000)","v":0},null,null,"April","richtig",{"$f":"SUMIF(April!$H$15:$H$16000,$B13,April!$G$15:$G$16000)","v":0},{"$f":"SUMIF(April!$F$15:$F$16000,$G$4,April!$K$15:$K$16000)","v":0},{"$f":"SUMIF(April!$F$15:$F$16000,$G$5,April!$K$15:$K$16000)","v":0},{"$nulls":3},{"$f":"IF($S19=\"\",\"\",\"Konto 4\")","v":"Konto 4"},{"$f":"IF($A$74=\"\",\"\",$A$74)","v":" "},null,{"$f":"IF(Q19=\"\",\"\",INDIRECT(\"Jan.!$N$5\"))","v":0},null,{"$f":"IF(Q19=\"\",\"\",\"Konto 4\")","v":"Konto 4"}," ",null,{"$f":"IF($Q19=\"\",\"\",INDIRECT(\"Dez.!$N$7\"))","v":0}]
["Mai","richtig",{"$f":"SUMIF(Mai!$H$15:$H$16000,$B13,Mai!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Mai!$D$15:$D$16000,$F$4,Mai!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Mai!$D$15:$D$16000,$F$5,Mai!$K$15:$K$16000)","v":0},null,null,"Mai","richtig",{"$f":"SUMIF(Mai!$H$15:$H$16000,$B13,Mai!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Mai!$F$15:$F$16000,$G$4,Mai!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Mai!$F$15:$F$16000,$G$5,Mai!$K$15:$K$16000)","v":0},{"$nulls":3},{"$f":"IF($S20=\"\",\"\",\"Konto 5\")","v":""},{"$f":"IF($A$94=\"\",\"\",$A$94)","v":""},null,{"$f":"IF(Q20=\"\",\"\",INDIRECT(\"Jan.!$O$5\"))","v":""},null,{"$f":"IF(Q20=\"\",\"\",\"Konto 5\")","v":""},"",null,{"$f":"IF($Q20=\"\",\"\",INDIRECT(\"Dez.!$O$7\"))","v":""}]
["Juni","richtig",{"$f":"SUMIF(Juni!$H$15:$H$16000,$B13,Juni!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Juni!$D$15:$D$16000,$F$4,Juni!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Juni!$D$15:$D$16000,$F$5,Juni!$K$15:$K$16000)","v":0},null,null,"Juni","richtig",{"$f":"SUMIF(Juni!$H$15:$H$16000,$B13,Juni!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Juni!$F$15:$F$16000,$G$4,Juni!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Juni!$F$15:$F$16000,$G$5,Juni!$K$15:$K$16000)","v":0},{"$nulls":3},{"$f":"IF($S21=\"\",\"\",\"Konto 6\")","v":""},{"$f":"IF($A$114=\"\",\"\",$A$114)","v":""},null,{"$f":"IF(Q21=\"\",\"\",INDIRECT(\"Jan.!$P$5\"))","v":""},null,{"$f":"IF(Q21=\"\",\"\",\"Konto 6\")","v":""},"",null,{"$f":"IF($Q21=\"\",\"\",INDIRECT(\"Dez.!$P$7\"))","v":""}]
["Juli","richtig",{"$f":"SUMIF(Juli!$H$15:$H$16000,$B13,Juli!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Juli!$D$15:$D$16000,$F$4,Juli!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Juli!$D$15:$D$16000,$F$5,Juli!$K$15:$K$16000)","v":0},null,null,"Juli","richtig",{"$f":"SUMIF(Juli!$H$15:$H$16000,$B13,Juli!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Juli!$F$15:$F$16000,$G$4,Juli!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Juli!$F$15:$F$16000,$G$5,Juli!$K$15:$K$16000)","v":0},{"$nulls":3},{"$f":"IF($S22=\"\",\"\",\"Konto 7\")","v":""},{"$f":"IF($A$134=\"\",\"\",$A$134)","v":""},null,{"$f":"IF(Q22=\"\",\"\",INDIRECT(\"Jan.!$Q$5\"))","v":""},null,{"$f":"IF(Q22=\"\",\"\",\"Konto 7\")","v":""},"",null,{"$f":"IF($Q22=\"\",\"\",INDIRECT(\"Dez.!$Q$7\"))","v":""}]
["August","richtig",{"$f":"SUMIF(Aug.!$H$15:$H$16000,$B13,Aug.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Aug.!$D$15:$D$16000,$F$4,Aug.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Aug.!$D$15:$D$16000,$F$5,Aug.!$K$15:$K$16000)","v":0},null,null,"August","richtig",{"$f":"SUMIF(Aug.!$H$15:$H$16000,$B13,Aug.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Aug.!$F$15:$F$16000,$G$4,Aug.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Aug.!$F$15:$F$16000,$G$5,Aug.!$K$15:$K$16000)","v":0},{"$nulls":3},{"$f":"IF($S23=\"\",\"\",\"Konto 8\")","v":""},{"$f":"IF($A$154=\"\",\"\",$A$154)","v":""},null,{"$f":"IF(Q23=\"\",\"\",INDIRECT(\"Jan.!$R$5\"))","v":""},null,{"$f":"IF(Q23=\"\",\"\",\"Konto 8\")","v":""},"",null,{"$f":"IF($Q23=\"\",\"\",INDIRECT(\"Dez.!$R$7\"))","v":""}]
["September","richtig",{"$f":"SUMIF(Sept.!$H$15:$H$16000,$B13,Sept.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Sept.!$D$15:$D$16000,$F$4,Sept.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Sept.!$D$15:$D$16000,$F$5,Sept.!$K$15:$K$16000)","v":0},null,null,"September","richtig",{"$f":"SUMIF(Sept.!$H$15:$H$16000,$B13,Sept.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Sept.!$F$15:$F$16000,$G$4,Sept.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Sept.!$F$15:$F$16000,$G$5,Sept.!$K$15:$K$16000)","v":0},{"$nulls":3},{"$f":"IF($S24=\"\",\"\",\"Konto 9\")","v":""},{"$f":"IF($A$174=\"\",\"\",$A$174)","v":""},null,{"$f":"IF(Q24=\"\",\"\",INDIRECT(\"Jan.!$S$5\"))","v":""},null,{"$f":"IF(Q24=\"\",\"\",\"Konto 9\")","v":""},"",null,{"$f":"IF($Q24=\"\",\"\",INDIRECT(\"Dez.!$S$7\"))","v":""}]
["Oktober","richtig",{"$f":"SUMIF(Okt.!$H$15:$H$16000,$B13,Okt.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Okt.!$D$15:$D$16000,$F$4,Okt.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Okt.!$D$15:$D$16000,$F$5,Okt.!$K$15:$K$16000)","v":0},null,null,"Oktober","richtig",{"$f":"SUMIF(Okt.!$H$15:$H$16000,$B13,Okt.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Okt.!$F$15:$F$16000,$G$4,Okt.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Okt.!$F$15:$F$16000,$G$5,Okt.!$K$15:$K$16000)","v":0},{"$nulls":3},{"$f":"IF($S25=\"\",\"\",\"Konto 10\")","v":""},{"$f":"IF($A$194=\"\",\"\",$A$194)","v":""},null,{"$f":"IF(Q25=\"\",\"\",INDIRECT(\"Jan.!$T$5\"))","v":""},null,{"$f":"IF(Q25=\"\",\"\",\"Konto 10\")","v":""},"",null,{"$f":"IF($Q25=\"\",\"\",INDIRECT(\"Dez.!$T$7\"))","v":""}]
["November","richtig",{"$f":"SUMIF(Nov.!$H$15:$H$16000,$B13,Nov.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Nov.!$D$15:$D$16000,$F$4,Nov.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Nov.!$D$15:$D$16000,$F$5,Nov.!$K$15:$K$16000)","v":0},null,null,"November","richtig",{"$f":"SUMIF(Nov.!$H$15:$H$16000,$B13,Nov.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Nov.!$F$15:$F$16000,$G$4,Nov.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Nov.!$F$15:$F$16000,$G$5,Nov.!$K$15:$K$16000)","v":0},{"$nulls":3},{"$f":"IF($S26=\"\",\"\",\"Konto 11\")","v":""},{"$f":"IF($A$214=\"\",\"\",$A$214)","v":""},null,{"$f":"IF(Q26=\"\",\"\",INDIRECT(\"Jan.!$U$5\"))","v":""},null,{"$f":"IF(Q26=\"\",\"\",\"Konto 11\")","v":""},"",null,{"$f":"IF($Q26=\"\",\"\",INDIRECT(\"Dez.!$U$7\"))","v":""}]
["Dezember","richtig",{"$f":"SUMIF(Dez.!$H$15:$H$16000,$B13,Dez.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Dez.!$D$15:$D$16000,$F$4,Dez.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Dez.!$D$15:$D$16000,$F$5,Dez.!$K$15:$K$16000)","v":0},null,null,"Dezember","richtig",{"$f":"SUMIF(Dez.!$H$15:$H$16000,$B13,Dez.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Dez.!$F$15:$F$16000,$G$4,Dez.!$K$15:$K$16000)","v":0},{"$f":"SUMIF(Dez.!$F$15:$F$16000,$G$5,Dez.!$K$15:$K$16000)","v":0},{"$nulls":3},{"$f":"IF($S27=\"\",\"\",\"Konto 12\")","v":""},{"$f":"IF($A$234=\"\",\"\",$A$234)","v":""},null,{"$f":"IF(Q27=\"\",\"\",INDIRECT(\"Jan.!$V$5\"))","v":""},null,{"$f":"IF(Q27=\"\",\"\",\"Konto 12\")","v":""},"",null,{"$f":"IF($Q27=\"\",\"\",INDIRECT(\"Dez.!$V$7\"))","v":""}]
["Jahr",{"$f":"IF(D28+E28=C28,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUM(C16:C27)","v":120.75},{"$f":"SUM(D16:D27)","v":0},{"$f":"SUM(E16:E27)","v":120.75},{"$f":"SUM(F16:F27)","v":0},null,null,{"$f":"IF(K28+L28=J28,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUM(J16:J27)","v":-60},{"$f":"SUM(K16:K27)","v":0},{"$f":"SUM(L16:L27)","v":-60},{"$f":"SUM(M16:M27)","v":0},null,null,{"$f":"IF($S28=\"\",\"\",\"Konto 13\")","v":""},{"$f":"IF($A$254=\"\",\"\",$A$254)","v":""},null,{"$f":"IF(Q28=\"\",\"\",INDIRECT(\"Jan.!$W$5\"))","v":""},null,{"$f":"IF(Q28=\"\",\"\",\"Konto 13\")","v":""},"",null,{"$f":"IF($Q28=\"\",\"\",INDIRECT(\"Dez.!$W$7\"))","v":""}]
[null,"Total",{"$f":"C28+F28","v":120.75},"mit \"von ausserhalb dieser Buchhaltung\"",{"$nulls":4},"Total",{"$f":"J28+M28","v":-60},"mit \"an ausserhalb dieser Buchhaltung\"",{"$nulls":4},{"$f":"IF($S29=\"\",\"\",\"Konto 14\")","v":""},{"$f":"IF($A$274=\"\",\"\",$A$274)","v":""},null,{"$f":"IF(Q29=\"\",\"\",INDIRECT(\"Jan.!$X$5\"))","v":""},null,{"$f":"IF(Q29=\"\",\"\",\"Konto 14\")","v":""},"",null,{"$f":"IF($Q29=\"\",\"\",INDIRECT(\"Dez.!$X$7\"))","v":""}]
[{"$nulls":15},{"$f":"IF($S30=\"\",\"\",\"Konto 15\")","v":""},{"$f":"IF($A$294=\"\",\"\",$A$294)","v":""},null,{"$f":"IF(Q30=\"\",\"\",INDIRECT(\"Jan.!$Y$5\"))","v":""},null,{"$f":"IF(Q30=\"\",\"\",\"Konto 15\")","v":""},"",null,{"$f":"IF($Q30=\"\",\"\",INDIRECT(\"Dez.!$Y$7\"))","v":""}]
[{"$nulls":15},{"$f":"IF($S31=\"\",\"\",\"Konto 16\")","v":""},{"$f":"IF($A$314=\"\",\"\",$A$314)","v":""},null,{"$f":"IF(Q31=\"\",\"\",INDIRECT(\"Jan.!$Z$5\"))","v":""},null,{"$f":"IF(Q31=\"\",\"\",\"Konto 16\")","v":""},"",null,{"$f":"IF($Q31=\"\",\"\",INDIRECT(\"Dez.!$Z$7\"))","v":""}]
[{"$nulls":15},{"$f":"IF($S32=\"\",\"\",\"Konto 17\")","v":""},{"$f":"IF($A$334=\"\",\"\",$A$334)","v":""},null,{"$f":"IF(Q32=\"\",\"\",INDIRECT(\"Jan.!$AA$5\"))","v":""},null,{"$f":"IF(Q32=\"\",\"\",\"Konto 17\")","v":""},"",null,{"$f":"IF($Q32=\"\",\"\",INDIRECT(\"Dez.!$AA$7\"))","v":""}]
["Konto Nr.",2,"Trennung",null,null,"von ausser-",null,{"$f":"A33","v":"Konto Nr."},{"$f":"B33","v":2},"Trennung",null,null,"an ausser-",null,null,{"$f":"IF($S33=\"\",\"\",\"Konto 18\")","v":""},{"$f":"IF($A$354=\"\",\"\",$A$354)","v":""},null,{"$f":"IF(Q33=\"\",\"\",INDIRECT(\"Jan.!$AB$5\"))","v":""},null,{"$f":"IF(Q33=\"\",\"\",\"Konto 18\")","v":""},"",null,{"$f":"IF($Q33=\"\",\"\",INDIRECT(\"Dez.!$AB$7\"))","v":""}]
[{"$f":"Dez.!$L$12&\" \"&Dez.!$L$14","v":"Lohnkonto "},null,"Total Ein","Betrieb","privat","halb dieser",null,{"$f":"A34","v":"Lohnkonto "},null,"Total Aus","Betrieb","privat","halb dieser",null,null,{"$f":"IF($S34=\"\",\"\",\"Konto 19\")","v":""},{"$f":"IF($A$374=\"\",\"\",$A$374)","v":""},null,{"$f":"IF(Q34=\"\",\"\",INDIRECT(\"Jan.!$AC$5\"))","v":""},null,{"$f":"IF(Q34=\"\",\"\",\"Konto 19\")","v":""},"",null,{"$f":"IF($Q34=\"\",\"\",INDIRECT(\"Dez.!$AC$7\"))","v":""}]
["Einnahmen",{"$nulls":4},"Buchhaltung",null,"Ausgaben",{"$nulls":4},"Buchhaltung",null,null,{"$f":"IF($S35=\"\",\"\",\"Konto 20\")","v":""},{"$f":"IF($A$394=\"\",\"\",$A$394)","v":""},null,{"$f":"IF(Q35=\"\",\"\",INDIRECT(\"Jan.!$AD$5\"))","v":""},null,{"$f":"IF(Q35=\"\",\"\",\"Konto 20\")","v":""},"",null,{"$f":"IF($Q35=\"\",\"\",INDIRECT(\"Dez.!$AD$7\"))","v":""}]
["Januar",{"$f":"IF(D36+E36=C36,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Jan.!$H$15:$H$16000,$B33,Jan.!$E$15:$E$16000)","v":1780},{"$f":"SUMIF(Jan.!$D$15:$D$16000,$F$4,Jan.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Jan.!$D$15:$D$16000,$F$5,Jan.!$L$15:$L$16000)","v":1780},null,null,"Januar",{"$f":"IF(K36+L36=J36,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Jan.!$H$15:$H$16000,$B33,Jan.!$G$15:$G$16000)","v":-2350},{"$f":"SUMIF(Jan.!$F$15:$F$16000,$G$4,Jan.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Jan.!$F$15:$F$16000,$G$5,Jan.!$L$15:$L$16000)","v":-2350},{"$nulls":3},{"$f":"IF($S36=\"\",\"\",\"Konto 21\")","v":""},{"$f":"IF($A$414=\"\",\"\",$A$414)","v":""},null,{"$f":"IF(Q36=\"\",\"\",INDIRECT(\"Jan.!$AE$5\"))","v":""},null,{"$f":"IF(Q36=\"\",\"\",\"Konto 21\")","v":""},"",null,{"$f":"IF($Q36=\"\",\"\",INDIRECT(\"Dez.!$AE$7\"))","v":""}]
["Februar",{"$f":"IF(D37+E37=C37,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Feb.!$H$15:$H$16000,$B33,Feb.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Feb.!$D$15:$D$16000,$F$4,Feb.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Feb.!$D$15:$D$16000,$F$5,Feb.!$L$15:$L$16000)","v":0},null,null,"Februar",{"$f":"IF(K37+L37=J37,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Feb.!$H$15:$H$16000,$B33,Feb.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Feb.!$F$15:$F$16000,$G$4,Feb.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Feb.!$F$15:$F$16000,$G$5,Feb.!$L$15:$L$16000)","v":0},{"$nulls":3},{"$f":"IF($S37=\"\",\"\",\"Konto 22\")","v":""},{"$f":"IF($A$434=\"\",\"\",$A$434)","v":""},null,{"$f":"IF(Q37=\"\",\"\",INDIRECT(\"Jan.!$AF$5\"))","v":""},null,{"$f":"IF(Q37=\"\",\"\",\"Konto 22\")","v":""},"",null,{"$f":"IF($Q37=\"\",\"\",INDIRECT(\"Dez.!$AF$7\"))","v":""}]
["März","richtig",{"$f":"SUMIF(März!$H$15:$H$16000,$B33,März!$E$15:$E$16000)","v":0},{"$f":"SUMIF(März!$D$15:$D$16000,$F$4,März!$L$15:$L$16000)","v":0},{"$f":"SUMIF(März!$D$15:$D$16000,$F$5,März!$L$15:$L$16000)","v":0},null,null,"März","richtig",{"$f":"SUMIF(März!$H$15:$H$16000,$B33,März!$G$15:$G$16000)","v":0},{"$f":"SUMIF(März!$F$15:$F$16000,$G$4,März!$L$15:$L$16000)","v":0},{"$f":"SUMIF(März!$F$15:$F$16000,$G$5,März!$L$15:$L$16000)","v":0},{"$nulls":3},{"$f":"IF($S38=\"\",\"\",\"Konto 23\")","v":""},{"$f":"IF($A$454=\"\",\"\",$A$454)","v":""},null,{"$f":"IF(Q38=\"\",\"\",INDIRECT(\"Jan.!$AG$5\"))","v":""},null,{"$f":"IF(Q38=\"\",\"\",\"Konto 23\")","v":""},"",null,{"$f":"IF($Q38=\"\",\"\",INDIRECT(\"Dez.!$AG$7\"))","v":""}]
["April","richtig",{"$f":"SUMIF(April!$H$15:$H$16000,$B33,April!$E$15:$E$16000)","v":0},{"$f":"SUMIF(April!$D$15:$D$16000,$F$4,April!$L$15:$L$16000)","v":0},{"$f":"SUMIF(April!$D$15:$D$16000,$F$5,April!$L$15:$L$16000)","v":0},null,null,"April","richtig",{"$f":"SUMIF(April!$H$15:$H$16000,$B33,April!$G$15:$G$16000)","v":0},{"$f":"SUMIF(April!$F$15:$F$16000,$G$4,April!$L$15:$L$16000)","v":0},{"$f":"SUMIF(April!$F$15:$F$16000,$G$5,April!$L$15:$L$16000)","v":0},{"$nulls":3},{"$f":"IF($S39=\"\",\"\",\"Konto 24\")","v":""},{"$f":"IF($A$474=\"\",\"\",$A$474)","v":""},null,{"$f":"IF(Q39=\"\",\"\",INDIRECT(\"Jan.!$AH$5\"))","v":""},null,{"$f":"IF(Q39=\"\",\"\",\"Konto 24\")","v":""},"",null,{"$f":"IF($Q39=\"\",\"\",INDIRECT(\"Dez.!$AH$7\"))","v":""}]
["Mai","richtig",{"$f":"SUMIF(Mai!$H$15:$H$16000,$B33,Mai!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Mai!$D$15:$D$16000,$F$4,Mai!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Mai!$D$15:$D$16000,$F$5,Mai!$L$15:$L$16000)","v":0},null,null,"Mai","richtig",{"$f":"SUMIF(Mai!$H$15:$H$16000,$B33,Mai!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Mai!$F$15:$F$16000,$G$4,Mai!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Mai!$F$15:$F$16000,$G$5,Mai!$L$15:$L$16000)","v":0},{"$nulls":3},{"$f":"IF($S40=\"\",\"\",\"Konto 25\")","v":""},{"$f":"IF($A$494=\"\",\"\",$A$494)","v":""},null,{"$f":"IF(Q40=\"\",\"\",INDIRECT(\"Jan.!$AI$5\"))","v":""},null,{"$f":"IF(Q40=\"\",\"\",\"Konto 25\")","v":""},"",null,{"$f":"IF($Q40=\"\",\"\",INDIRECT(\"Dez.!$AI$7\"))","v":""}]
["Juni","richtig",{"$f":"SUMIF(Juni!$H$15:$H$16000,$B33,Juni!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Juni!$D$15:$D$16000,$F$4,Juni!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Juni!$D$15:$D$16000,$F$5,Juni!$L$15:$L$16000)","v":0},null,null,"Juni","richtig",{"$f":"SUMIF(Juni!$H$15:$H$16000,$B33,Juni!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Juni!$F$15:$F$16000,$G$4,Juni!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Juni!$F$15:$F$16000,$G$5,Juni!$L$15:$L$16000)","v":0},{"$nulls":3},{"$f":"IF($S41=\"\",\"\",\"Konto 26\")","v":""},{"$f":"IF($A$514=\"\",\"\",$A$514)","v":""},null,{"$f":"IF(Q41=\"\",\"\",INDIRECT(\"Jan.!$AJ$5\"))","v":""},null,{"$f":"IF(Q41=\"\",\"\",\"Konto 26\")","v":""},"",null,{"$f":"IF($Q41=\"\",\"\",INDIRECT(\"Dez.!$AJ$7\"))","v":""}]
["Juli","richtig",{"$f":"SUMIF(Juli!$H$15:$H$16000,$B33,Juli!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Juli!$D$15:$D$16000,$F$4,Juli!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Juli!$D$15:$D$16000,$F$5,Juli!$L$15:$L$16000)","v":0},null,null,"Juli","richtig",{"$f":"SUMIF(Juli!$H$15:$H$16000,$B33,Juli!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Juli!$F$15:$F$16000,$G$4,Juli!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Juli!$F$15:$F$16000,$G$5,Juli!$L$15:$L$16000)","v":0},{"$nulls":3},{"$f":"IF($S42=\"\",\"\",\"Konto 27\")","v":""},{"$f":"IF($A$534=\"\",\"\",$A$534)","v":""},null,{"$f":"IF(Q42=\"\",\"\",INDIRECT(\"Jan.!$AK$5\"))","v":""},null,{"$f":"IF(Q42=\"\",\"\",\"Konto 27\")","v":""},"",null,{"$f":"IF($Q42=\"\",\"\",INDIRECT(\"Dez.!$AK$7\"))","v":""}]
["August","richtig",{"$f":"SUMIF(Aug.!$H$15:$H$16000,$B33,Aug.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Aug.!$D$15:$D$16000,$F$4,Aug.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Aug.!$D$15:$D$16000,$F$5,Aug.!$L$15:$L$16000)","v":0},null,null,"August","richtig",{"$f":"SUMIF(Aug.!$H$15:$H$16000,$B33,Aug.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Aug.!$F$15:$F$16000,$G$4,Aug.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Aug.!$F$15:$F$16000,$G$5,Aug.!$L$15:$L$16000)","v":0},{"$nulls":3},{"$f":"IF($S43=\"\",\"\",\"Konto 28\")","v":""},{"$f":"IF($A$554=\"\",\"\",$A$554)","v":""},null,{"$f":"IF(Q43=\"\",\"\",INDIRECT(\"Jan.!$AL$5\"))","v":""},null,{"$f":"IF(Q43=\"\",\"\",\"Konto 28\")","v":""},"",null,{"$f":"IF($Q43=\"\",\"\",INDIRECT(\"Dez.!$AL$7\"))","v":""}]
["September","richtig",{"$f":"SUMIF(Sept.!$H$15:$H$16000,$B33,Sept.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Sept.!$D$15:$D$16000,$F$4,Sept.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Sept.!$D$15:$D$16000,$F$5,Sept.!$L$15:$L$16000)","v":0},null,null,"September","richtig",{"$f":"SUMIF(Sept.!$H$15:$H$16000,$B33,Sept.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Sept.!$F$15:$F$16000,$G$4,Sept.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Sept.!$F$15:$F$16000,$G$5,Sept.!$L$15:$L$16000)","v":0},{"$nulls":3},{"$f":"IF($S44=\"\",\"\",\"Konto 29\")","v":""},{"$f":"IF($A$574=\"\",\"\",$A$574)","v":""},null,{"$f":"IF(Q44=\"\",\"\",INDIRECT(\"Jan.!$AM$5\"))","v":""},null,{"$f":"IF(Q44=\"\",\"\",\"Konto 29\")","v":""},"",null,{"$f":"IF($Q44=\"\",\"\",INDIRECT(\"Dez.!$AM$7\"))","v":""}]
["Oktober","richtig",{"$f":"SUMIF(Okt.!$H$15:$H$16000,$B33,Okt.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Okt.!$D$15:$D$16000,$F$4,Okt.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Okt.!$D$15:$D$16000,$F$5,Okt.!$L$15:$L$16000)","v":0},null,null,"Oktober","richtig",{"$f":"SUMIF(Okt.!$H$15:$H$16000,$B33,Okt.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Okt.!$F$15:$F$16000,$G$4,Okt.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Okt.!$F$15:$F$16000,$G$5,Okt.!$L$15:$L$16000)","v":0},{"$nulls":3},{"$f":"IF($S45=\"\",\"\",\"Konto 30\")","v":""},{"$f":"IF($A$594=\"\",\"\",$A$594)","v":""},null,{"$f":"IF(Q45=\"\",\"\",INDIRECT(\"Jan.!$AN$5\"))","v":""},null,{"$f":"IF(Q45=\"\",\"\",\"Konto 30\")","v":""},"",null,{"$f":"IF($Q45=\"\",\"\",INDIRECT(\"Dez.!$AN$7\"))","v":""}]
["November","richtig",{"$f":"SUMIF(Nov.!$H$15:$H$16000,$B33,Nov.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Nov.!$D$15:$D$16000,$F$4,Nov.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Nov.!$D$15:$D$16000,$F$5,Nov.!$L$15:$L$16000)","v":0},null,null,"November","richtig",{"$f":"SUMIF(Nov.!$H$15:$H$16000,$B33,Nov.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Nov.!$F$15:$F$16000,$G$4,Nov.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Nov.!$F$15:$F$16000,$G$5,Nov.!$L$15:$L$16000)","v":0}]
["Dezember","richtig",{"$f":"SUMIF(Dez.!$H$15:$H$16000,$B33,Dez.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Dez.!$D$15:$D$16000,$F$4,Dez.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Dez.!$D$15:$D$16000,$F$5,Dez.!$L$15:$L$16000)","v":0},null,null,"Dezember","richtig",{"$f":"SUMIF(Dez.!$H$15:$H$16000,$B33,Dez.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Dez.!$F$15:$F$16000,$G$4,Dez.!$L$15:$L$16000)","v":0},{"$f":"SUMIF(Dez.!$F$15:$F$16000,$G$5,Dez.!$L$15:$L$16000)","v":0},{"$nulls":3},"Total der Einnahmenkonten",null,null,{"$f":"SUM(S16:S45)","v":2000},null,"Total der Ausgabenkonten",null,null,{"$f":"SUM(X16:X45)","v":1490.75}]
["Jahr",{"$f":"IF(D48+E48=C48,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUM(C36:C47)","v":1780},{"$f":"SUM(D36:D47)","v":0},{"$f":"SUM(E36:E47)","v":1780},{"$f":"SUM(F36:F47)","v":0},null,null,{"$f":"IF(K48+L48=J48,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUM(J36:J47)","v":-2350},{"$f":"SUM(K36:K47)","v":0},{"$f":"SUM(L36:L47)","v":-2350},{"$f":"SUM(M36:M47)","v":0},null,null,"Stand des Eigenkapitals am 1. Januar",null,null,{"$f":"Jan.!A6","v":2000},null,"Stand des Eigenkapitals am 31. Dezember",null,null,{"$f":"Dez.!A7","v":1490.75}]
[null,"Total",{"$f":"C48+F48","v":1780},"mit \"von ausserhalb dieser Buchhaltung\"",{"$nulls":4},"Total",{"$f":"J48+M48","v":-2350},"mit \"an ausserhalb dieser Buchhaltung\""]
[]
[]
[]
["Konto Nr.",3,"Trennung",null,null,"von ausser-",null,{"$f":"A53","v":"Konto Nr."},{"$f":"B53","v":3},"Trennung",null,null,"an ausser-"]
[{"$f":"Dez.!$M$12&\" \"&Dez.!$M$14","v":" "},null,"Total Ein","Betrieb","privat","halb dieser",null,{"$f":"A54","v":" "},null,"Total Aus","Betrieb","privat","halb dieser"]
["Einnahmen",{"$nulls":4},"Buchhaltung",null,"Ausgaben",{"$nulls":4},"Buchhaltung"]
["Januar",{"$f":"IF(D56+E56=C56,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Jan.!$H$15:$H$16000,$B53,Jan.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Jan.!$D$15:$D$16000,$F$4,Jan.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Jan.!$D$15:$D$16000,$F$5,Jan.!$M$15:$M$16000)","v":0},null,null,"Januar",{"$f":"IF(K56+L56=J56,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Jan.!$H$15:$H$16000,$B53,Jan.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Jan.!$F$15:$F$16000,$G$4,Jan.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Jan.!$F$15:$F$16000,$G$5,Jan.!$M$15:$M$16000)","v":0}]
["Februar",{"$f":"IF(D57+E57=C57,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Feb.!$H$15:$H$16000,$B53,Feb.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Feb.!$D$15:$D$16000,$F$4,Feb.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Feb.!$D$15:$D$16000,$F$5,Feb.!$M$15:$M$16000)","v":0},null,null,"Februar",{"$f":"IF(K57+L57=J57,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Feb.!$H$15:$H$16000,$B53,Feb.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Feb.!$F$15:$F$16000,$G$4,Feb.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Feb.!$F$15:$F$16000,$G$5,Feb.!$M$15:$M$16000)","v":0}]
["März","richtig",{"$f":"SUMIF(März!$H$15:$H$16000,$B53,März!$E$15:$E$16000)","v":0},{"$f":"SUMIF(März!$D$15:$D$16000,$F$4,März!$M$15:$M$16000)","v":0},{"$f":"SUMIF(März!$D$15:$D$16000,$F$5,März!$M$15:$M$16000)","v":0},null,null,"März","richtig",{"$f":"SUMIF(März!$H$15:$H$16000,$B53,März!$G$15:$G$16000)","v":0},{"$f":"SUMIF(März!$F$15:$F$16000,$G$4,März!$M$15:$M$16000)","v":0},{"$f":"SUMIF(März!$F$15:$F$16000,$G$5,März!$M$15:$M$16000)","v":0}]
["April","richtig",{"$f":"SUMIF(April!$H$15:$H$16000,$B53,April!$E$15:$E$16000)","v":0},{"$f":"SUMIF(April!$D$15:$D$16000,$F$4,April!$M$15:$M$16000)","v":0},{"$f":"SUMIF(April!$D$15:$D$16000,$F$5,April!$M$15:$M$16000)","v":0},null,null,"April","richtig",{"$f":"SUMIF(April!$H$15:$H$16000,$B53,April!$G$15:$G$16000)","v":0},{"$f":"SUMIF(April!$F$15:$F$16000,$G$4,April!$M$15:$M$16000)","v":0},{"$f":"SUMIF(April!$F$15:$F$16000,$G$5,April!$M$15:$M$16000)","v":0}]
["Mai","richtig",{"$f":"SUMIF(Mai!$H$15:$H$16000,$B53,Mai!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Mai!$D$15:$D$16000,$F$4,Mai!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Mai!$D$15:$D$16000,$F$5,Mai!$M$15:$M$16000)","v":0},null,null,"Mai","richtig",{"$f":"SUMIF(Mai!$H$15:$H$16000,$B53,Mai!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Mai!$F$15:$F$16000,$G$4,Mai!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Mai!$F$15:$F$16000,$G$5,Mai!$M$15:$M$16000)","v":0}]
["Juni","richtig",{"$f":"SUMIF(Juni!$H$15:$H$16000,$B53,Juni!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Juni!$D$15:$D$16000,$F$4,Juni!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Juni!$D$15:$D$16000,$F$5,Juni!$M$15:$M$16000)","v":0},null,null,"Juni","richtig",{"$f":"SUMIF(Juni!$H$15:$H$16000,$B53,Juni!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Juni!$F$15:$F$16000,$G$4,Juni!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Juni!$F$15:$F$16000,$G$5,Juni!$M$15:$M$16000)","v":0}]
["Juli","richtig",{"$f":"SUMIF(Juli!$H$15:$H$16000,$B53,Juli!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Juli!$D$15:$D$16000,$F$4,Juli!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Juli!$D$15:$D$16000,$F$5,Juli!$M$15:$M$16000)","v":0},null,null,"Juli","richtig",{"$f":"SUMIF(Juli!$H$15:$H$16000,$B53,Juli!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Juli!$F$15:$F$16000,$G$4,Juli!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Juli!$F$15:$F$16000,$G$5,Juli!$M$15:$M$16000)","v":0}]
["August","richtig",{"$f":"SUMIF(Aug.!$H$15:$H$16000,$B53,Aug.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Aug.!$D$15:$D$16000,$F$4,Aug.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Aug.!$D$15:$D$16000,$F$5,Aug.!$M$15:$M$16000)","v":0},null,null,"August","richtig",{"$f":"SUMIF(Aug.!$H$15:$H$16000,$B53,Aug.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Aug.!$F$15:$F$16000,$G$4,Aug.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Aug.!$F$15:$F$16000,$G$5,Aug.!$M$15:$M$16000)","v":0}]
["September","richtig",{"$f":"SUMIF(Sept.!$H$15:$H$16000,$B53,Sept.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Sept.!$D$15:$D$16000,$F$4,Sept.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Sept.!$D$15:$D$16000,$F$5,Sept.!$M$15:$M$16000)","v":0},null,null,"September","richtig",{"$f":"SUMIF(Sept.!$H$15:$H$16000,$B53,Sept.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Sept.!$F$15:$F$16000,$G$4,Sept.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Sept.!$F$15:$F$16000,$G$5,Sept.!$M$15:$M$16000)","v":0}]
["Oktober","richtig",{"$f":"SUMIF(Okt.!$H$15:$H$16000,$B53,Okt.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Okt.!$D$15:$D$16000,$F$4,Okt.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Okt.!$D$15:$D$16000,$F$5,Okt.!$M$15:$M$16000)","v":0},null,null,"Oktober","richtig",{"$f":"SUMIF(Okt.!$H$15:$H$16000,$B53,Okt.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Okt.!$F$15:$F$16000,$G$4,Okt.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Okt.!$F$15:$F$16000,$G$5,Okt.!$M$15:$M$16000)","v":0}]
["November","richtig",{"$f":"SUMIF(Nov.!$H$15:$H$16000,$B53,Nov.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Nov.!$D$15:$D$16000,$F$4,Nov.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Nov.!$D$15:$D$16000,$F$5,Nov.!$M$15:$M$16000)","v":0},null,null,"November","richtig",{"$f":"SUMIF(Nov.!$H$15:$H$16000,$B53,Nov.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Nov.!$F$15:$F$16000,$G$4,Nov.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Nov.!$F$15:$F$16000,$G$5,Nov.!$M$15:$M$16000)","v":0}]
["Dezember","richtig",{"$f":"SUMIF(Dez.!$H$15:$H$16000,$B53,Dez.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Dez.!$D$15:$D$16000,$F$4,Dez.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Dez.!$D$15:$D$16000,$F$5,Dez.!$M$15:$M$16000)","v":0},null,null,"Dezember","richtig",{"$f":"SUMIF(Dez.!$H$15:$H$16000,$B53,Dez.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Dez.!$F$15:$F$16000,$G$4,Dez.!$M$15:$M$16000)","v":0},{"$f":"SUMIF(Dez.!$F$15:$F$16000,$G$5,Dez.!$M$15:$M$16000)","v":0}]
["Jahr",{"$f":"IF(D68+E68=C68,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUM(C56:C67)","v":0},{"$f":"SUM(D56:D67)","v":0},{"$f":"SUM(E56:E67)","v":0},{"$f":"SUM(F56:F67)","v":0},null,null,{"$f":"IF(K68+L68=J68,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUM(J56:J67)","v":0},{"$f":"SUM(K56:K67)","v":0},{"$f":"SUM(L56:L67)","v":0},{"$f":"SUM(M56:M67)","v":0}]
[null,"Total",{"$f":"C68+F68","v":0},"mit \"von ausserhalb dieser Buchhaltung\"",{"$nulls":4},"Total",{"$f":"J68+M68","v":0},"mit \"an ausserhalb dieser Buchhaltung\""]
[]
[]
[]
["Konto Nr.",4,"Trennung",null,null,"von ausser-",null,{"$f":"A73","v":"Konto Nr."},{"$f":"B73","v":4},"Trennung",null,null,"an ausser-"]
[{"$f":"Dez.!$N$12&\" \"&Dez.!$N$14","v":" "},null,"Total Ein","Betrieb","privat","halb dieser",null,{"$f":"A74","v":" "},null,"Total Aus","Betrieb","privat","halb dieser"]
["Einnahmen",{"$nulls":4},"Buchhaltung",null,"Ausgaben",{"$nulls":4},"Buchhaltung"]
["Januar",{"$f":"IF(D76+E76=C76,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Jan.!$H$15:$H$16000,$B73,Jan.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Jan.!$D$15:$D$16000,$F$4,Jan.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Jan.!$D$15:$D$16000,$F$5,Jan.!$N$15:$N$16000)","v":0},null,null,"Januar",{"$f":"IF(K76+L76=J76,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Jan.!$H$15:$H$16000,$B73,Jan.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Jan.!$F$15:$F$16000,$G$4,Jan.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Jan.!$F$15:$F$16000,$G$5,Jan.!$N$15:$N$16000)","v":0}]
["Februar",{"$f":"IF(D77+E77=C77,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Feb.!$H$15:$H$16000,$B73,Feb.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Feb.!$D$15:$D$16000,$F$4,Feb.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Feb.!$D$15:$D$16000,$F$5,Feb.!$N$15:$N$16000)","v":0},null,null,"Februar",{"$f":"IF(K77+L77=J77,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUMIF(Feb.!$H$15:$H$16000,$B73,Feb.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Feb.!$F$15:$F$16000,$G$4,Feb.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Feb.!$F$15:$F$16000,$G$5,Feb.!$N$15:$N$16000)","v":0}]
["März","richtig",{"$f":"SUMIF(März!$H$15:$H$16000,$B73,März!$E$15:$E$16000)","v":0},{"$f":"SUMIF(März!$D$15:$D$16000,$F$4,März!$N$15:$N$16000)","v":0},{"$f":"SUMIF(März!$D$15:$D$16000,$F$5,März!$N$15:$N$16000)","v":0},null,null,"März","richtig",{"$f":"SUMIF(März!$H$15:$H$16000,$B73,März!$G$15:$G$16000)","v":0},{"$f":"SUMIF(März!$F$15:$F$16000,$G$4,März!$N$15:$N$16000)","v":0},{"$f":"SUMIF(März!$F$15:$F$16000,$G$5,März!$N$15:$N$16000)","v":0}]
["April","richtig",{"$f":"SUMIF(April!$H$15:$H$16000,$B73,April!$E$15:$E$16000)","v":0},{"$f":"SUMIF(April!$D$15:$D$16000,$F$4,April!$N$15:$N$16000)","v":0},{"$f":"SUMIF(April!$D$15:$D$16000,$F$5,April!$N$15:$N$16000)","v":0},null,null,"April","richtig",{"$f":"SUMIF(April!$H$15:$H$16000,$B73,April!$G$15:$G$16000)","v":0},{"$f":"SUMIF(April!$F$15:$F$16000,$G$4,April!$N$15:$N$16000)","v":0},{"$f":"SUMIF(April!$F$15:$F$16000,$G$5,April!$N$15:$N$16000)","v":0}]
["Mai","richtig",{"$f":"SUMIF(Mai!$H$15:$H$16000,$B73,Mai!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Mai!$D$15:$D$16000,$F$4,Mai!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Mai!$D$15:$D$16000,$F$5,Mai!$N$15:$N$16000)","v":0},null,null,"Mai","richtig",{"$f":"SUMIF(Mai!$H$15:$H$16000,$B73,Mai!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Mai!$F$15:$F$16000,$G$4,Mai!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Mai!$F$15:$F$16000,$G$5,Mai!$N$15:$N$16000)","v":0}]
["Juni","richtig",{"$f":"SUMIF(Juni!$H$15:$H$16000,$B73,Juni!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Juni!$D$15:$D$16000,$F$4,Juni!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Juni!$D$15:$D$16000,$F$5,Juni!$N$15:$N$16000)","v":0},null,null,"Juni","richtig",{"$f":"SUMIF(Juni!$H$15:$H$16000,$B73,Juni!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Juni!$F$15:$F$16000,$G$4,Juni!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Juni!$F$15:$F$16000,$G$5,Juni!$N$15:$N$16000)","v":0}]
["Juli","richtig",{"$f":"SUMIF(Juli!$H$15:$H$16000,$B73,Juli!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Juli!$D$15:$D$16000,$F$4,Juli!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Juli!$D$15:$D$16000,$F$5,Juli!$N$15:$N$16000)","v":0},null,null,"Juli","richtig",{"$f":"SUMIF(Juli!$H$15:$H$16000,$B73,Juli!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Juli!$F$15:$F$16000,$G$4,Juli!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Juli!$F$15:$F$16000,$G$5,Juli!$N$15:$N$16000)","v":0}]
["August","richtig",{"$f":"SUMIF(Aug.!$H$15:$H$16000,$B73,Aug.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Aug.!$D$15:$D$16000,$F$4,Aug.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Aug.!$D$15:$D$16000,$F$5,Aug.!$N$15:$N$16000)","v":0},null,null,"August","richtig",{"$f":"SUMIF(Aug.!$H$15:$H$16000,$B73,Aug.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Aug.!$F$15:$F$16000,$G$4,Aug.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Aug.!$F$15:$F$16000,$G$5,Aug.!$N$15:$N$16000)","v":0}]
["September","richtig",{"$f":"SUMIF(Sept.!$H$15:$H$16000,$B73,Sept.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Sept.!$D$15:$D$16000,$F$4,Sept.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Sept.!$D$15:$D$16000,$F$5,Sept.!$N$15:$N$16000)","v":0},null,null,"September","richtig",{"$f":"SUMIF(Sept.!$H$15:$H$16000,$B73,Sept.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Sept.!$F$15:$F$16000,$G$4,Sept.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Sept.!$F$15:$F$16000,$G$5,Sept.!$N$15:$N$16000)","v":0}]
["Oktober","richtig",{"$f":"SUMIF(Okt.!$H$15:$H$16000,$B73,Okt.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Okt.!$D$15:$D$16000,$F$4,Okt.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Okt.!$D$15:$D$16000,$F$5,Okt.!$N$15:$N$16000)","v":0},null,null,"Oktober","richtig",{"$f":"SUMIF(Okt.!$H$15:$H$16000,$B73,Okt.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Okt.!$F$15:$F$16000,$G$4,Okt.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Okt.!$F$15:$F$16000,$G$5,Okt.!$N$15:$N$16000)","v":0}]
["November","richtig",{"$f":"SUMIF(Nov.!$H$15:$H$16000,$B73,Nov.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Nov.!$D$15:$D$16000,$F$4,Nov.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Nov.!$D$15:$D$16000,$F$5,Nov.!$N$15:$N$16000)","v":0},null,null,"November","richtig",{"$f":"SUMIF(Nov.!$H$15:$H$16000,$B73,Nov.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Nov.!$F$15:$F$16000,$G$4,Nov.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Nov.!$F$15:$F$16000,$G$5,Nov.!$N$15:$N$16000)","v":0}]
["Dezember","richtig",{"$f":"SUMIF(Dez.!$H$15:$H$16000,$B73,Dez.!$E$15:$E$16000)","v":0},{"$f":"SUMIF(Dez.!$D$15:$D$16000,$F$4,Dez.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Dez.!$D$15:$D$16000,$F$5,Dez.!$N$15:$N$16000)","v":0},null,null,"Dezember","richtig",{"$f":"SUMIF(Dez.!$H$15:$H$16000,$B73,Dez.!$G$15:$G$16000)","v":0},{"$f":"SUMIF(Dez.!$F$15:$F$16000,$G$4,Dez.!$N$15:$N$16000)","v":0},{"$f":"SUMIF(Dez.!$F$15:$F$16000,$G$5,Dez.!$N$15:$N$16000)","v":0}]
["Jahr",{"$f":"IF(D88+E88=C88,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUM(C76:C87)","v":0},{"$f":"SUM(D76:D87)","v":0},{"$f":"SUM(E76:E87)","v":0},{"$f":"SUM(F76:F87)","v":0},null,null,{"$f":"IF(K88+L88=J88,\"richtig\",\"FALSCH\")","v":"richtig"},{"$f":"SUM(J76:J87)","v":0},{"$f":"SUM(K76:K87)","v":0},{"$f":"SUM(L76:L87)","v":0},{"$f":"SUM(M76:M87)","v":0}]
["...","Total",{"$f":"C88+F88","v":0},"mit \"von ausserhalb dieser Buchhaltung\"",{"$nulls":4},"Total",{"$f":"J88+M88","v":0},"mit \"an ausserhalb dieser Buchhaltung\""]

{"sheet":"Steuerabschluss","index":19,"n_rows":122,"n_cols":7,"rows_kept":122,"merged":[[4,1,4,3],[4,4,4,6],[67,3,67,4],[67,5,67,6]]}
[{"$f":"\"Abschluss Teil 10.1: Einkommensrechnung \"&\"Jahr \"&'Kat. I'!$A$2","v":"Abschluss Teil 10.1: Einkommensrechnung Jahr "}]
["Ermittlung des Einkommens aus betrieblicher Tätigkeit für die Steuererklärung"]
["HINWEIS: Alle Konten der Monatsblätter müssen auf dem Blatt \"Trennung\" eingeschaltet sein (max. 30 möglich)."]
[]
[null,"Betrieb",null,null,"Privat"]
[null,"Einnahmen","Ausgaben","Saldo","Einnahmen","Ausgaben","Saldo"]
[]
["Konten: Überträge von Blatt \"Trennung\"",{"$f":"Trennung!D11","v":{"v":0,"d":"0.00"}},{"$f":"Trennung!K11","v":{"v":0,"d":"0.00"}},{"$f":"B8+C8","v":{"v":0,"d":"0.00"}},{"$f":"Trennung!E11","v":{"v":1900.75,"d":"1,900.75"}},{"$f":"Trennung!L11","v":{"v":-2410,"d":"(2,410.00)"}},{"$f":"E8+F8","v":{"v":-509.25,"d":"(509.25)"}}]
[]
["Noch zu bereinigen Betrieb / privat","Erträge","Kosten","saldo 1-2","Erträge","Kosten","saldo 1-2"]
[{"$nulls":3},{"$f":"IF(A11=\"\",\"\",B11+C11)","v":""},null,null,{"$f":"IF(A11=\"\",\"\",E11+F11)","v":""}]
[{"$nulls":3},{"$f":"IF(A12=\"\",\"\",B12+C12)","v":""},null,null,{"$f":"IF(A12=\"\",\"\",E12+F12)","v":""}]
["Naturalbezüge Haushalt (Ziffer 5)",null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"",null,null,""]
[{"$nulls":3},"",null,null,""]
[{"$nulls":3},"",null,null,""]
[{"$nulls":3},"",null,null,""]
["Mietwert eigene Wohnung (Ziffer 7)",null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
["Kostenanteil Betrieb an Auto (Ziffer 8)",null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
["Kostenanteil Betrieb an Telefon (Ziffer 8)",null,null,{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
["Zwischentotal Bereinigungen",{"$f":"SUM(B11:B20)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["Inventarbereinigungen","Wert am 1.1.","Wert am 31.12.","saldo 2-1"]
[{"$nulls":3},{"$f":"IF(A24=\"\",\"\",C24-B24)","v":""}]
[{"$nulls":3},{"$f":"IF(A25=\"\",\"\",C25-B25)","v":""}]
["Zugekaufte Vorräte",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},""]
[{"$nulls":3},""]
[{"$nulls":3},""]
[{"$nulls":3},""]
[{"$nulls":3},""]
[{"$nulls":3},""]
[{"$nulls":3},""]
[{"$nulls":3},""]
[{"$nulls":3},""]
[{"$nulls":3},""]
["Zwischentotal Inventarbereinigungen",{"$f":"SUM(B24:B36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(C24:C36)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(D24:D36)","v":{"v":0,"d":"0.00"}}]
[]
["Ermittlung Einkommen",{"$f":"B8+B21+B37","v":{"v":0,"d":"0.00"}},{"$f":"C8+C21+C37","v":{"v":0,"d":"0.00"}},{"$f":"D8+D21+D37","v":{"v":0,"d":"0.00"}},{"$f":"E8+E21","v":{"v":1900.75,"d":"1,900.75"}},{"$f":"F8+F21","v":{"v":-2410,"d":"(2,410.00)"}},{"$f":"G8+G21","v":{"v":-509.25,"d":"(509.25)"}}]
["Einkünfte / Verluste aus privatem Vermögen, welches in dieser Buchhaltung nicht aufgeführt ist (*=*)"]
[]
["Betriebsinkommen, dieses in die Steuererklärung übertragen",null,null,{"$f":"D39","v":{"v":0,"d":"0.00"}},null,"Netto Privat",{"$f":"SUM(G39:G40)","v":{"v":-509.25,"d":"(509.25)"}}]
[]
["Gesamteinkommen",{"$nulls":5},{"$f":"D42+G42","v":-509.25}]
[]
["Kapitalbildung oder Kapitalverzehr (muss mit Vermögensrechnung übereinstimmen!)",{"$nulls":5},{"$f":"D42+G42","v":{"v":-509.25,"d":"(509.25)"}}]
["Kapitalbildung oder Kapitalverzehr gemäss Vermögensrechnung",{"$nulls":5},{"$f":"G121","v":{"v":-509.25,"d":"(509.25)"}}]
{"$rows_empty":15}
[{"$f":"\"Abschluss Teil 10.2: Vermögensrechnung \"&\"Jahr \"&'Kat. I'!$A$2","v":"Abschluss Teil 10.2: Vermögensrechnung Jahr "}]
["Ermittlung des Vermögens (Geld- und Sachwerte) für die Steuererklärung"]
["HINWEIS für Selbsteinträge: Nur positive Zahlen (schwarze Schrift) eintragen, auch auf der Passivenseite"]
[]
[]
[{"$nulls":3},{"$f":"\"Anfang \"&\"Jahr \"&'Kat. I'!$A$2","v":"Anfang Jahr "},null,{"$f":"\"Ende \"&\"Jahr \"&'Kat. I'!$A$2","v":"Ende Jahr "}]
[{"$nulls":3},"Aktiven","Passiven","Aktiven","Passiven"]
[{"$f":"\" 1 \"&Trennung!Q16","v":" 1 Kasse "},null,null,{"$f":"IF(Trennung!S16>=0,Trennung!S16,\"\")","v":{"v":1000,"d":"1,000.00"}},{"$f":"IF(Trennung!S16<0,Trennung!S16-2*Trennung!S16,\"\")","v":""},{"$f":"IF(Trennung!X16>=0,Trennung!X16,\"\")","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"IF(Trennung!X16<0,Trennung!X16-2*Trennung!X16,\"\")","v":""}]
[{"$f":"\" 2 \"&Trennung!Q17","v":" 2 Lohnkonto "},null,null,{"$f":"IF(Trennung!S17>=0,Trennung!S17,\"\")","v":{"v":1000,"d":"1,000.00"}},{"$f":"IF(Trennung!S17<0,Trennung!S17-2*Trennung!S17,\"\")","v":""},{"$f":"IF(Trennung!X17>=0,Trennung!X17,\"\")","v":""},{"$f":"IF(Trennung!X17<0,Trennung!X17-2*Trennung!X17,\"\")","v":{"v":70,"d":"70.00"}}]
[{"$f":"\" 3 \"&Trennung!Q18","v":" 3  "},null,null,{"$f":"IF(Trennung!S18>=0,Trennung!S18,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(Trennung!S18<0,Trennung!S18-2*Trennung!S18,\"\")","v":""},{"$f":"IF(Trennung!X18>=0,Trennung!X18,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(Trennung!X18<0,Trennung!X18-2*Trennung!X18,\"\")","v":""}]
[{"$f":"\" 4 \"&Trennung!Q19","v":" 4  "},null,null,{"$f":"IF(Trennung!S19>=0,Trennung!S19,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(Trennung!S19<0,Trennung!S19-2*Trennung!S19,\"\")","v":""},{"$f":"IF(Trennung!X19>=0,Trennung!X19,\"\")","v":{"v":0,"d":"0.00"}},{"$f":"IF(Trennung!X19<0,Trennung!X19-2*Trennung!X19,\"\")","v":""}]
[{"$f":"\" 5 \"&Trennung!Q20","v":" 5 "},null,null,{"$f":"IF(Trennung!S20>=0,Trennung!S20,\"\")","v":""},{"$f":"IF(Trennung!S20<0,Trennung!S20-2*Trennung!S20,\"\")","v":""},{"$f":"IF(Trennung!X20>=0,Trennung!X20,\"\")","v":""},{"$f":"IF(Trennung!X20<0,Trennung!X20-2*Trennung!X20,\"\")","v":""}]
[{"$f":"\" 6 \"&Trennung!Q21","v":" 6 "},null,null,{"$f":"IF(Trennung!S21>=0,Trennung!S21,\"\")","v":""},{"$f":"IF(Trennung!S21<0,Trennung!S21-2*Trennung!S21,\"\")","v":""},{"$f":"IF(Trennung!X21>=0,Trennung!X21,\"\")","v":""},{"$f":"IF(Trennung!X21<0,Trennung!X21-2*Trennung!X21,\"\")","v":""}]
[{"$f":"\" 7 \"&Trennung!Q22","v":" 7 "},null,null,{"$f":"IF(Trennung!S22>=0,Trennung!S22,\"\")","v":""},{"$f":"IF(Trennung!S22<0,Trennung!S22-2*Trennung!S22,\"\")","v":""},{"$f":"IF(Trennung!X22>=0,Trennung!X22,\"\")","v":""},{"$f":"IF(Trennung!X22<0,Trennung!X22-2*Trennung!X22,\"\")","v":""}]
[{"$f":"\" 8 \"&Trennung!Q23","v":" 8 "},null,null,{"$f":"IF(Trennung!S23>=0,Trennung!S23,\"\")","v":""},{"$f":"IF(Trennung!S23<0,Trennung!S23-2*Trennung!S23,\"\")","v":""},{"$f":"IF(Trennung!X23>=0,Trennung!X23,\"\")","v":""},{"$f":"IF(Trennung!X23<0,Trennung!X23-2*Trennung!X23,\"\")","v":""}]
[{"$f":"\" 9 \"&Trennung!Q24","v":" 9 "},null,null,{"$f":"IF(Trennung!S24>=0,Trennung!S24,\"\")","v":""},{"$f":"IF(Trennung!S24<0,Trennung!S24-2*Trennung!S24,\"\")","v":""},{"$f":"IF(Trennung!X24>=0,Trennung!X24,\"\")","v":""},{"$f":"IF(Trennung!X24<0,Trennung!X24-2*Trennung!X24,\"\")","v":""}]
[{"$f":"\"10 \"&Trennung!Q25","v":"10 "},null,null,{"$f":"IF(Trennung!S25>=0,Trennung!S25,\"\")","v":""},{"$f":"IF(Trennung!S25<0,Trennung!S25-2*Trennung!S25,\"\")","v":""},{"$f":"IF(Trennung!X25>=0,Trennung!X25,\"\")","v":""},{"$f":"IF(Trennung!X25<0,Trennung!X25-2*Trennung!X25,\"\")","v":""}]
[{"$f":"\"11 \"&Trennung!Q26","v":"11 "},null,null,{"$f":"IF(Trennung!S26>=0,Trennung!S26,\"\")","v":""},{"$f":"IF(Trennung!S26<0,Trennung!S26-2*Trennung!S26,\"\")","v":""},{"$f":"IF(Trennung!X26>=0,Trennung!X26,\"\")","v":""},{"$f":"IF(Trennung!X26<0,Trennung!X26-2*Trennung!X26,\"\")","v":""}]
[{"$f":"\"12 \"&Trennung!Q27","v":"12 "},null,null,{"$f":"IF(Trennung!S27>=0,Trennung!S27,\"\")","v":""},{"$f":"IF(Trennung!S27<0,Trennung!S27-2*Trennung!S27,\"\")","v":""},{"$f":"IF(Trennung!X27>=0,Trennung!X27,\"\")","v":""},{"$f":"IF(Trennung!X27<0,Trennung!X27-2*Trennung!X27,\"\")","v":""}]
[{"$f":"\"13 \"&Trennung!Q28","v":"13 "},null,null,{"$f":"IF(Trennung!S28>=0,Trennung!S28,\"\")","v":""},{"$f":"IF(Trennung!S28<0,Trennung!S28-2*Trennung!S28,\"\")","v":""},{"$f":"IF(Trennung!X28>=0,Trennung!X28,\"\")","v":""},{"$f":"IF(Trennung!X28<0,Trennung!X28-2*Trennung!X28,\"\")","v":""}]
[{"$f":"\"14 \"&Trennung!Q29","v":"14 "},null,null,{"$f":"IF(Trennung!S29>=0,Trennung!S29,\"\")","v":""},{"$f":"IF(Trennung!S29<0,Trennung!S29-2*Trennung!S29,\"\")","v":""},{"$f":"IF(Trennung!X29>=0,Trennung!X29,\"\")","v":""},{"$f":"IF(Trennung!X29<0,Trennung!X29-2*Trennung!X29,\"\")","v":""}]
[{"$f":"\"15 \"&Trennung!Q30","v":"15 "},null,null,{"$f":"IF(Trennung!S30>=0,Trennung!S30,\"\")","v":""},{"$f":"IF(Trennung!S30<0,Trennung!S30-2*Trennung!S30,\"\")","v":""},{"$f":"IF(Trennung!X30>=0,Trennung!X30,\"\")","v":""},{"$f":"IF(Trennung!X30<0,Trennung!X30-2*Trennung!X30,\"\")","v":""}]
[{"$f":"\"16 \"&Trennung!Q31","v":"16 "},null,null,{"$f":"IF(Trennung!S31>=0,Trennung!S31,\"\")","v":""},{"$f":"IF(Trennung!S31<0,Trennung!S31-2*Trennung!S31,\"\")","v":""},{"$f":"IF(Trennung!X31>=0,Trennung!X31,\"\")","v":""},{"$f":"IF(Trennung!X31<0,Trennung!X31-2*Trennung!X31,\"\")","v":""}]
[{"$f":"\"17 \"&Trennung!Q32","v":"17 "},null,null,{"$f":"IF(Trennung!S32>=0,Trennung!S32,\"\")","v":""},{"$f":"IF(Trennung!S32<0,Trennung!S32-2*Trennung!S32,\"\")","v":""},{"$f":"IF(Trennung!X32>=0,Trennung!X32,\"\")","v":""},{"$f":"IF(Trennung!X32<0,Trennung!X32-2*Trennung!X32,\"\")","v":""}]
[{"$f":"\"18 \"&Trennung!Q33","v":"18 "},null,null,{"$f":"IF(Trennung!S33>=0,Trennung!S33,\"\")","v":""},{"$f":"IF(Trennung!S33<0,Trennung!S33-2*Trennung!S33,\"\")","v":""},{"$f":"IF(Trennung!X33>=0,Trennung!X33,\"\")","v":""},{"$f":"IF(Trennung!X33<0,Trennung!X33-2*Trennung!X33,\"\")","v":""}]
[{"$f":"\"19 \"&Trennung!Q34","v":"19 "},null,null,{"$f":"IF(Trennung!S34>=0,Trennung!S34,\"\")","v":""},{"$f":"IF(Trennung!S34<0,Trennung!S34-2*Trennung!S34,\"\")","v":""},{"$f":"IF(Trennung!X34>=0,Trennung!X34,\"\")","v":""},{"$f":"IF(Trennung!X34<0,Trennung!X34-2*Trennung!X34,\"\")","v":""}]
[{"$f":"\"20 \"&Trennung!Q35","v":"20 "},null,null,{"$f":"IF(Trennung!S35>=0,Trennung!S35,\"\")","v":""},{"$f":"IF(Trennung!S35<0,Trennung!S35-2*Trennung!S35,\"\")","v":""},{"$f":"IF(Trennung!X35>=0,Trennung!X35,\"\")","v":""},{"$f":"IF(Trennung!X35<0,Trennung!X35-2*Trennung!X35,\"\")","v":""}]
[{"$f":"\"21 \"&Trennung!Q36","v":"21 "},null,null,{"$f":"IF(Trennung!S36>=0,Trennung!S36,\"\")","v":""},{"$f":"IF(Trennung!S36<0,Trennung!S36-2*Trennung!S36,\"\")","v":""},{"$f":"IF(Trennung!X36>=0,Trennung!X36,\"\")","v":""},{"$f":"IF(Trennung!X36<0,Trennung!X36-2*Trennung!X36,\"\")","v":""}]
[{"$f":"\"22 \"&Trennung!Q37","v":"22 "},null,null,{"$f":"IF(Trennung!S37>=0,Trennung!S37,\"\")","v":""},{"$f":"IF(Trennung!S37<0,Trennung!S37-2*Trennung!S37,\"\")","v":""},{"$f":"IF(Trennung!X37>=0,Trennung!X37,\"\")","v":""},{"$f":"IF(Trennung!X37<0,Trennung!X37-2*Trennung!X37,\"\")","v":""}]
[{"$f":"\"23 \"&Trennung!Q38","v":"23 "},null,null,{"$f":"IF(Trennung!S38>=0,Trennung!S38,\"\")","v":""},{"$f":"IF(Trennung!S38<0,Trennung!S38-2*Trennung!S38,\"\")","v":""},{"$f":"IF(Trennung!X38>=0,Trennung!X38,\"\")","v":""},{"$f":"IF(Trennung!X38<0,Trennung!X38-2*Trennung!X38,\"\")","v":""}]
[{"$f":"\"24 \"&Trennung!Q39","v":"24 "},null,null,{"$f":"IF(Trennung!S39>=0,Trennung!S39,\"\")","v":""},{"$f":"IF(Trennung!S39<0,Trennung!S39-2*Trennung!S39,\"\")","v":""},{"$f":"IF(Trennung!X39>=0,Trennung!X39,\"\")","v":""},{"$f":"IF(Trennung!X39<0,Trennung!X39-2*Trennung!X39,\"\")","v":""}]
[{"$f":"\"25 \"&Trennung!Q40","v":"25 "},null,null,{"$f":"IF(Trennung!S40>=0,Trennung!S40,\"\")","v":""},{"$f":"IF(Trennung!S40<0,Trennung!S40-2*Trennung!S40,\"\")","v":""},{"$f":"IF(Trennung!X40>=0,Trennung!X40,\"\")","v":""},{"$f":"IF(Trennung!X40<0,Trennung!X40-2*Trennung!X40,\"\")","v":""}]
[{"$f":"\"26 \"&Trennung!Q41","v":"26 "},null,null,{"$f":"IF(Trennung!S41>=0,Trennung!S41,\"\")","v":""},{"$f":"IF(Trennung!S41<0,Trennung!S41-2*Trennung!S41,\"\")","v":""},{"$f":"IF(Trennung!X41>=0,Trennung!X41,\"\")","v":""},{"$f":"IF(Trennung!X41<0,Trennung!X41-2*Trennung!X41,\"\")","v":""}]
[{"$f":"\"27 \"&Trennung!Q42","v":"27 "},null,null,{"$f":"IF(Trennung!S42>=0,Trennung!S42,\"\")","v":""},{"$f":"IF(Trennung!S42<0,Trennung!S42-2*Trennung!S42,\"\")","v":""},{"$f":"IF(Trennung!X42>=0,Trennung!X42,\"\")","v":""},{"$f":"IF(Trennung!X42<0,Trennung!X42-2*Trennung!X42,\"\")","v":""}]
[{"$f":"\"28 \"&Trennung!Q43","v":"28 "},null,null,{"$f":"IF(Trennung!S43>=0,Trennung!S43,\"\")","v":""},{"$f":"IF(Trennung!S43<0,Trennung!S43-2*Trennung!S43,\"\")","v":""},{"$f":"IF(Trennung!X43>=0,Trennung!X43,\"\")","v":""},{"$f":"IF(Trennung!X43<0,Trennung!X43-2*Trennung!X43,\"\")","v":""}]
[{"$f":"\"29 \"&Trennung!Q44","v":"29 "},null,null,{"$f":"IF(Trennung!S44>=0,Trennung!S44,\"\")","v":""},{"$f":"IF(Trennung!S44<0,Trennung!S44-2*Trennung!S44,\"\")","v":""},{"$f":"IF(Trennung!X44>=0,Trennung!X44,\"\")","v":""},{"$f":"IF(Trennung!X44<0,Trennung!X44-2*Trennung!X44,\"\")","v":""}]
[{"$f":"\"30 \"&Trennung!Q45","v":"30 "},null,null,{"$f":"IF(Trennung!S45>=0,Trennung!S45,\"\")","v":""},{"$f":"IF(Trennung!S45<0,Trennung!S45-2*Trennung!S45,\"\")","v":""},{"$f":"IF(Trennung!X45>=0,Trennung!X45,\"\")","v":""},{"$f":"IF(Trennung!X45<0,Trennung!X45-2*Trennung!X45,\"\")","v":""}]
["Zwischentotal Konten",null,null,{"$f":"SUM(D70:D99)","v":{"v":2000,"d":"2,000.00"}},{"$f":"SUM(E70:E99)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F70:F99)","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"SUM(G70:G99)","v":{"v":70,"d":"70.00"}}]
[]
[]
["Zugekaufte Vorräte"]
{"$rows_empty":10}
["Zwischentotal",null,null,{"$f":"SUM(D101:D113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E101:E113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(F101:F113)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(G101:G113)","v":{"v":0,"d":"0.00"}}]
[]
["Nicht aufgeführte weitere private Vermögenswerte (*=*)"]
[]
["Total",null,null,{"$f":"D100+D114+D116","v":{"v":2000,"d":"2,000.00"}},{"$f":"E100+E114+E116","v":{"v":0,"d":"0.00"}},{"$f":"F100+F114+F116","v":{"v":1560.75,"d":"1,560.75"}},{"$f":"G100+G114+G116","v":{"v":70,"d":"70.00"}}]
[]
["Eigenkapital am Anfang und am Ende",{"$nulls":3},{"$f":"D118-E118","v":{"v":2000,"d":"2,000.00"}},null,{"$f":"F118-G118","v":{"v":1490.75,"d":"1,490.75"}}]
["Kapitalbildung / Kapitalverzehr (muss mit Einkommensrechnung übereinstimmen!)",{"$nulls":5},{"$f":"G120-E120","v":{"v":-509.25,"d":"(509.25)"}}]
["Kapitalbildung / Kapitalverzehr gemäss Einkommensrechnung",{"$nulls":5},{"$f":"G46","v":{"v":-509.25,"d":"(509.25)"}}]