{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Hochschul-Monatsbudget"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"Hochschul-Monatsbudget","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[2,2,2,3]]}
[{"$nulls":5}," "]
[null,"Monatsbudget","Bis heute tatsächlich ausgegeben",null,{"$f":"\"Prozentsatz des aufgewendeten Geldes: \" & TEXT(E3,\"0%\")","v":"Prozentsatz des aufgewendeten Geldes: 52%"}]
[null,{"$f":"Table_AcademicExpenses[[#Totals],[Budget]]+Table_LivingExpenses[[#Totals],[Budget]]+Table_PersonalExpenses[[#Totals],[Budget]]","v":{"v":2430,"d":"2,430 €"}},{"$f":"Table_AcademicExpenses[[#Totals],[Tatsächliche Ausgaben]]+Table_LivingExpenses[[#Totals],[Tatsächliche Ausgaben]]+Table_PersonalExpenses[[#Totals],[Tatsächliche Ausgaben]]","v":{"v":1260,"d":"1,260 €"}},null,{"$f":"C3/B3","v":{"v":0.5185185185185185,"d":"52%"}}]
[]
[null,"Akademische Ausgaben"]
[null,"Einträge","Budget","Tatsächliche Ausgaben","Notizen"]
[null,"Studiengebühren",{"v":800,"d":"800.00 €"},{"v":800,"d":"800.00 €"}]
[null,"Bücher & Schulmaterialien",{"v":300,"d":"300.00 €"},{"v":300,"d":"300.00 €"}]
[null,"Verschiedenes",{"v":150,"d":"150.00 €"}]
[null,"Ergebnis",{"$f":"SUBTOTAL(109,Table_AcademicExpenses[Budget])","v":{"v":1250,"d":"1,250.00 €"}},{"$f":"SUBTOTAL(109,Table_AcademicExpenses[Tatsächliche Ausgaben])","v":{"v":1100,"d":"1,100.00 €"}}]
[]
[null,"Lebenshaltungskosten"]
[null,"Einträge","Budget","Tatsächliche Ausgaben","Notizen"]
[null,"Miete",{"v":280,"d":"280.00 €"}]
[null,"Nahrungsmittel – Mahlzeiten-Abo",{"v":200,"d":"200.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Nahrungsmittel – sonstige",{"v":50,"d":"50.00 €"},{"v":10,"d":"10.00 €"}]
[null,"Lebensmittel",{"v":110,"d":"110.00 €"},{"v":50,"d":"50.00 €"}]
[null,"Nebenkosten (Gas, Elektrizität)",{"v":35,"d":"35.00 €"}]
[null,"Telefon",{"v":40,"d":"40.00 €"}]
[null,"Versicherungen",{"v":55,"d":"55.00 €"}]
[null,"Transport",{"v":300,"d":"300.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Ergebnis",{"$f":"SUBTOTAL(109,Table_LivingExpenses[Budget])","v":{"v":1070,"d":"1,070.00 €"}},{"$f":"SUBTOTAL(109,Table_LivingExpenses[Tatsächliche Ausgaben])","v":{"v":100,"d":"100.00 €"}}]
[]
[null,"Persönliche Ausgaben"]
[null,"Einträge","Budget","Tatsächliche Ausgaben","Notizen"]
[null,"Unterhaltung",{"v":30,"d":"30.00 €"}]
[null,"Kleidung",{"v":30,"d":"30.00 €"}]
[null,"Spareinlagen",{"v":50,"d":"50.00 €"},{"v":60,"d":"60.00 €"}]
[null,"Sonstiges",0]
[null,"Ergebnis",{"$f":"SUBTOTAL(109,Table_PersonalExpenses[Budget])","v":{"v":110,"d":"110.00 €"}},{"$f":"SUBTOTAL(109,Table_PersonalExpenses[Tatsächliche Ausgaben])","v":{"v":60,"d":"60.00 €"}}]