{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Mein Studienbudget","chartdata"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Mein Studienbudget","index":0,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[1,1,2,8],[4,1,4,2],[5,1,5,2],[6,1,6,2],[8,1,8,2],[9,1,9,2],[11,1,11,2],[12,1,12,2],[14,1,14,2],[15,1,15,2],[17,1,17,2],[17,4,17,5],[17,7,17,9],[26,7,26,8]]}
[]
[null,"MONATLICHE AUSGABEN"]
[]
[]
[null,"Ausgegebener Prozentsatz des Einkommens"]
[null,{"$f":"B13/B10","v":{"v":0.6854545454545454,"d":"69%"}}]
[null,{"$f":"IF(B13>B10,B10,B13)","v":1885}]
[]
[null,"Monatliches Nettoeinkommen"]
[null,{"$f":"C24","v":{"v":2750,"d":"2,750 €"}}]
[]
[null,"Monatliche Nettoausgaben"]
[null,{"$f":"F31+J26","v":{"v":1885,"d":"1,885 €"}}]
[]
[null,"Kontostand"]
[null,{"$f":"B10-B13","v":{"v":865,"d":"865 €"}}]
[]
[null,"Monatseinkommen",null,null,"Monatliche Ausgaben",null,null,"Semesterkosten"]
[null,"Posten","Betrag",null,"Posten","Betrag",null,"Posten","Betrag","Pro Monat"]
[null,"Festeinkommen",{"v":1500,"d":"1,500 €"},null,"Miete",{"v":620,"d":"620 €"},null,"Unterrichtsgebühr",{"v":750,"d":"750 €"},{"$f":"IF(I20=\"\",\"\",I20/4)","v":{"v":187.5,"d":"188 €"}}]
[null,"Finanzhilfe",{"v":500,"d":"500 €"},null,"Nebenkosten",{"v":120,"d":"120 €"},null,"Laborgebühren",{"v":250,"d":"250 €"},{"v":62.5,"d":"63 €"}]
[null,"Darlehen",{"v":500,"d":"500 €"},null,"Handykosten",{"v":20,"d":"20 €"},null,"Bücher",{"v":500,"d":"500 €"},{"v":125,"d":"125 €"}]
[null,"Sonstiges Einkommen",{"v":250,"d":"250 €"},null,"Lebensmittel",{"v":280,"d":"280 €"},null,"Einzahlungen",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,"Summe",{"$f":"SUM(C20:C23)","v":{"v":2750,"d":"2,750 €"}},null,"KFZ-Kosten",{"v":50,"d":"50 €"},null,"Transport",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[{"$nulls":4},"Studienkredit",{"v":150,"d":"150 €"},null,"Sonstige Gebühren",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[{"$nulls":4},"Kreditkarten",{"v":75,"d":"75 €"},null,"Summe",{"$f":"SUM(I20:I25)","v":{"v":1500,"d":"1,500 €"}},{"$f":"SUM(J20:J25)","v":{"v":375,"d":"375 €"}}]
[{"$nulls":4},"Versicherung",{"v":35,"d":"35 €"},null,"* basierend auf einem viermonatigen Semester"]
[{"$nulls":4},"Friseur",{"v":20,"d":"20 €"}]
[{"$nulls":4},"Unterhaltung",{"v":80,"d":"80 €"}]
[{"$nulls":4},"Verschiedenes",{"v":60,"d":"60 €"}]
[{"$nulls":4},"Summe",{"$f":"SUM(F20:F30)","v":{"v":1510,"d":"1,510 €"}}]

{"sheet":"chartdata","index":1,"n_rows":3,"n_cols":2,"rows_kept":3,"hidden":true}
[]
["Einkommen",{"$f":"'Mein Studienbudget'!B10","v":{"v":2750,"d":"2,750 €"}}]
["Ausgaben",{"$f":"'Mein Studienbudget'!B13","v":{"v":1885,"d":"1,885 €"}}]