{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Budgetzusammenfassung","Monatliches Einkommen","Monatliche Ausgaben","Semesterausgaben"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"Budgetzusammenfassung","index":0,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[1,2,1,5],[2,2,2,5],[4,2,4,3],[4,4,4,5],[5,2,5,3]]}
[]
[null,null,"Mein Studienbudget"]
[null,null,"PROZENTSATZ DES AUSGEGEBENEN EINKOMMENS"]
[]
[null,null,{"$f":"MonatlicheNettoausgaben/MonatlicheNettoeinkünfte","v":{"v":0.6436363636363637,"d":"64%"}},null,{"$f":"MonatlicheNettoausgaben","v":1770}]
[]
[null,null,"Monatliche Nettoeinkünfte"]
[null,null,{"$f":"Summe_MonatlicheEinkünfte","v":{"v":2750,"d":"2,750 €"}}]
[null,null,"Monatliche Nettoausgaben"]
[null,null,{"$f":"Summe_MonatlicheAusgaben+Summe_Semesterausgaben","v":{"v":1770,"d":"1,770 €"}}]
[null,null,"Saldo"]
[null,null,{"$f":"MonatlicheNettoeinkünfte-MonatlicheNettoausgaben","v":{"v":980,"d":"980 €"}}]

{"sheet":"Monatliches Einkommen","index":1,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,2,1,3],[2,2,2,3]]}
[]
[null,null,{"$f":"Workbook_Title","v":"Mein Studienbudget"}]
[null,null,"MONATLICHE EINKÜNFTE"]
[]
[null,null,"POSTEN","BETRAG"]
[null,null,"Festes Einkommen",{"v":1500,"d":"1,500 €"}]
[null,null,"Finanzielle Hilfe",{"v":500,"d":"500 €"}]
[null,null,"Darlehen",{"v":500,"d":"500 €"}]
[null,null,"Sonstige Einkünfte",{"v":250,"d":"250 €"}]
[null,null,"GESAMT",{"$f":"SUBTOTAL(109,Monatliches_Einkommen[BETRAG])","v":{"v":2750,"d":"2,750 €"}}]

{"sheet":"Monatliche Ausgaben","index":2,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[1,2,1,3],[2,2,2,3]]}
[]
[null,null,{"$f":"Workbook_Title","v":"Mein Studienbudget"}]
[null,null,"MONATLICHE AUSGABEN"]
[]
[null,null,"POSTEN","BETRAG"]
[null,null,"Miete",{"v":20,"d":"20 €"}]
[null,null,"Nebenkosten",{"v":50,"d":"50 €"}]
[null,null,"Handy",{"v":75,"d":"75 €"}]
[null,null,"Lebensmittel",{"v":250,"d":"250 €"}]
[null,null,"Kfz-Kosten",{"v":50,"d":"50 €"}]
[null,null,"Studienkredite",{"v":500,"d":"500 €"}]
[null,null,"Kreditkarten",{"v":275,"d":"275 €"}]
[null,null,"Versicherung",{"v":125,"d":"125 €"}]
[null,null,"Friseur",{"v":50,"d":"50 €"}]
[null,null,"Unterhaltung",{"v":0,"d":"0 €"}]
[null,null,"Verschiedenes",{"v":0,"d":"0 €"}]
[null,null,"GESAMT",{"$f":"SUBTOTAL(109,Monatliche_Ausgaben[BETRAG])","v":{"v":1395,"d":"1,395 €"}}]

{"sheet":"Semesterausgaben","index":3,"n_rows":13,"n_cols":5,"rows_kept":13,"merged":[[1,2,1,4],[2,2,2,4]]}
[]
[null,null,{"$f":"Workbook_Title","v":"Mein Studienbudget"}]
[null,null,"SEMESTERAUSGABEN *"]
[]
[null,null,"POSTEN","BETRAG","PRO MONAT"]
[null,null,"Unterricht",{"v":750,"d":"750 €"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[BETRAG]]/4, \"\")","v":{"v":187.5,"d":"188 €"}}]
[null,null,"Laborgebühren",{"v":250,"d":"250 €"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[BETRAG]]/4, \"\")","v":{"v":62.5,"d":"63 €"}}]
[null,null,"Bücher",{"v":500,"d":"500 €"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[BETRAG]]/4, \"\")","v":{"v":125,"d":"125 €"}}]
[null,null,"Anzahlungen/Kautionen",{"v":0,"d":"0 €"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[BETRAG]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,null,"Transport",{"v":0,"d":"0 €"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[BETRAG]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,null,"Sonstige Gebühren",{"v":0,"d":"0 €"},{"$f":"IFERROR(SemesterExpenses[[#This Row],[BETRAG]]/4, \"\")","v":{"v":0,"d":"0 €"}}]
[null,null,"GESAMT",{"$f":"SUBTOTAL(109,SemesterExpenses[BETRAG])","v":{"v":1500,"d":"1,500 €"}},{"$f":"SUBTOTAL(109,SemesterExpenses[PRO MONAT])","v":{"v":375,"d":"375 €"}}]
[null,null,"* ausgehend von einem viermonatigen Semester"]