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

{"sheet":"MONANTLICHE AUSGABEN","index":0,"n_rows":31,"n_cols":10,"rows_kept":31,"merged":[[1,1,2,9],[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,"MONANTLICHE AUSGABEN"]
[]
[]
[null,"Ausgegebener Prozentsatz des Einkommens"]
[null,{"$f":"IFERROR($B$13/$B$10,0)","v":{"v":0.9557692307692308,"d":"96%"}}]
[null,{"$f":"MIN($B$13,$B$10)","v":1242.5}]
[]
[null,"Monatliches Nettoeinkommen"]
[null,{"$f":"$C$24","v":{"v":1300,"d":"1,300 €"}}]
[]
[null,"Monatliche Nettoausgaben"]
[null,{"$f":"$F$31+$J$26","v":{"v":1242.5,"d":"1,243 €"}}]
[]
[null,"Kontostand"]
[null,{"$f":"$B$10-$B$13","v":{"v":57.5,"d":"58 €"}}]
[]
[null,"Monatseinkommen",null,null,"Monatliche Ausgaben",null,null,"Semesterkosten"]
[null,"Posten","Betrag",null,"Posten","Betrag",null,"Posten","Betrag","Pro Monat"]
[null,"Festeinkommen",{"v":900,"d":"900 €"},null,"Miete",{"v":420,"d":"420 €"},null,"Unterrichtsgebühr",{"v":500,"d":"500 €"},{"$f":"I20/4","v":{"v":125,"d":"125 €"}}]
[null,"Finanzhilfe",{"v":300,"d":"300 €"},null,"Nebenkosten",{"v":80,"d":"80 €"},null,"Laborgebühren",{"v":120,"d":"120 €"},{"v":30,"d":"30 €"}]
[null,"Darlehen",{"v":0,"d":"0 €"},null,"Handykosten",{"v":20,"d":"20 €"},null,"Bücher",{"v":180,"d":"180 €"},{"v":45,"d":"45 €"}]
[null,"Sonstiges Einkommen",{"v":100,"d":"100 €"},null,"Lebensmittel",{"v":220,"d":"220 €"},null,"Einzahlungen",{"v":0,"d":"0 €"},{"v":0,"d":"0 €"}]
[null,"Summe",{"$f":"SUBTOTAL(109,$C$20:$C$23)","v":{"v":1300,"d":"1,300 €"}},null,"KFZ-Kosten",{"v":0,"d":"0 €"},null,"Transport",{"v":160,"d":"160 €"},{"v":40,"d":"40 €"}]
[{"$nulls":4},"Studienkredit",{"v":70,"d":"70 €"},null,"Sonstige Gebühren",{"v":90,"d":"90 €"},{"v":22.5,"d":"23 €"}]
[{"$nulls":4},"Kreditkarten",{"v":25,"d":"25 €"},null,"Summe",{"$f":"SUBTOTAL(109,$I$20:$I$25)","v":{"v":1050,"d":"1,050 €"}},{"$f":"SUBTOTAL(109,$J$20:$J$25)","v":{"v":262.5,"d":"263 €"}}]
[{"$nulls":4},"Versicherung",{"v":30,"d":"30 €"},null,"* basierend auf einem viermonatigen Semester"]
[{"$nulls":4},"Friseur",{"v":15,"d":"15 €"}]
[{"$nulls":4},"Unterhaltung",{"v":60,"d":"60 €"}]
[{"$nulls":4},"Verschiedenes",{"v":40,"d":"40 €"}]
[{"$nulls":4},"Summe",{"$f":"SUBTOTAL(109,$F$20:$F$30)","v":{"v":980,"d":"980 €"}}]