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

{"sheet":"Monatliche Ausgaben","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[1,1,1,13],[3,1,3,2],[3,3,3,4],[10,1,10,2],[10,3,10,5],[20,3,20,5]]}
[]
[null,"Monatliche Ausgaben"]
[]
[null,"Geldeingang in diesem Monat",null,"Aktuelle Situation"]
[null,"Posten","Betrag","Posten","Betrag"]
[null,"Studentenjob (Nebenjob)",{"v":700,"d":"€ 700.00"},"Monatseinkommen",{"$f":"$C$9","v":{"v":1400,"d":"€ 1,400.00"}}]
[null,"BAföG",{"v":450,"d":"€ 450.00"},"Monatliche Ausgaben",{"$f":"$C$27+$F$20","v":{"v":1355,"d":"€ 1,355.00"}}]
[null,"Zuschuss von Eltern",{"v":250,"d":"€ 250.00"},"Semesterkosten",{"$f":"$E$20","v":{"v":680,"d":"€ 680.00"}}]
[null,"Summe",{"$f":"SUM(C6:C8)","v":{"v":1400,"d":"€ 1,400.00"}},"Differenz",{"$f":"E6-E7","v":{"v":45,"d":"€ 45.00"}}]
[]
[null,"Geldausgang in diesem Monat",null,"Semesterkosten"]
[null,"Posten","Betrag",null,"Monate/Semester",4]
[null,"Miete",{"v":520,"d":"€ 520.00"},"Posten","Betrag","Pro Monat"]
[null,"Nebenkosten",{"v":100,"d":"€ 100.00"},"Unterrichtsgebühr",{"v":300,"d":"€ 300.00"},{"$f":"IF($F$12=0,0,E14/$F$12)","v":{"v":75,"d":"€ 75.00"}}]
[null,"Handykosten",{"v":15,"d":"€ 15.00"},"Laborgebühren",{"v":50,"d":"€ 50.00"},{"v":12.5,"d":"€ 12.50"}]
[null,"Lebensmittel",{"v":200,"d":"€ 200.00"},"Sonstige Gebühren",{"v":30,"d":"€ 30.00"},{"v":7.5,"d":"€ 7.50"}]
[null,"KFZ-Kosten",{"v":0,"d":"€ 0.00"},"Bücher",{"v":120,"d":"€ 120.00"},{"v":30,"d":"€ 30.00"}]
[null,"Studienkredite",{"v":150,"d":"€ 150.00"},"Einzahlungen",{"v":80,"d":"€ 80.00"},{"v":20,"d":"€ 20.00"}]
[null,"Sonstige Kredite",{"v":0,"d":"€ 0.00"},"Transport",{"v":100,"d":"€ 100.00"},{"v":25,"d":"€ 25.00"}]
[null,"Kreditkarten",{"v":30,"d":"€ 30.00"},"Summe",{"$f":"SUM(E14:E19)","v":{"v":680,"d":"€ 680.00"}},{"$f":"SUM(F14:F19)","v":{"v":170,"d":"€ 170.00"}}]
[null,"Versicherung",{"v":35,"d":"€ 35.00"},"* basierend auf einem viermonatigen Semester"]
[null,"Wäsche",{"v":10,"d":"€ 10.00"}]
[null,"Friseur",{"v":15,"d":"€ 15.00"}]
[null,"Arztkosten",{"v":10,"d":"€ 10.00"}]
[null,"Unterhaltung",{"v":60,"d":"€ 60.00"}]
[null,"Verschiedenes",{"v":40,"d":"€ 40.00"}]
[null,"Summe",{"$f":"SUM(C13:C26)","v":{"v":1185,"d":"€ 1,185.00"}}]