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

{"sheet":"Hochschulbudget","index":0,"n_rows":27,"n_cols":6,"rows_kept":27,"merged":[[1,0,1,6],[3,1,3,2],[3,4,3,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[10,1,10,2],[10,4,10,5],[20,4,20,5]]}
[]
["Hochschulbudget"]
[]
[null,"Monatseinkommen",null,null,"Name des Student"]
[null,"Posten","Betrag"]
[null,"Geschätztes Nettoeinkommen pro Monat",null,null,"Mentor"]
[null,"Finanzielle Unterstützung(en)"]
[null,"Weitere Einkünfte",null,null,"Schule/Hochschule"]
[null,"Summe",{"$f":"SUBTOTAL(109,Monatseinkommen[Betrag])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Monatliche Ausgaben",null,null,"Semesterausgaben"]
[null,"Posten","Betrag",null,"Posten","Betrag"]
[null,"Miete",null,null,"Studiengebühr"]
[null,"Nebenkosten",null,null,"Laborgebühren"]
[null,"Mobiltelefon",null,null,"Weitere Gebühren"]
[null,"Lebensmittel",null,null,"Bücher"]
[null,"Fahrzeugkosten",null,null,"Spareinlagen"]
[null,"Ausbildungskredite",null,null,"Fahrtkosten"]
[null,"Weitere Kredite",null,null,"Summe",{"$f":"SUBTOTAL(109,Semesterausgaben[Betrag])","v":{"v":0,"d":"0.00 €"}}]
[null,"Kreditkarten"]
[null,"Versicherungen",null,null,"Frei verfügbares Einkommen"]
[null,"Wäsche",null,null,"Posten","Betrag"]
[null,"Friseur",null,null,"Monatseinkommen",{"$f":"SUM(Monatseinkommen[Betrag])","v":{"v":0,"d":"0.00 €"}}]
[null,"Arztkosten",null,null,"Monatliche Ausgaben",{"$f":"SUM(Monatliche_Ausgaben[Betrag])","v":{"v":0,"d":"0.00 €"}}]
[null,"Unterhaltung",null,null,"Semesterausgaben",{"$f":"SUM(Semesterausgaben[Betrag])","v":{"v":0,"d":"0.00 €"}}]
[null,"Verschiedenes",null,null,"Differenz",{"$f":"F23-(F24+F25)","v":{"v":0,"d":"0.00 €"}}]
[null,"Summe",{"$f":"SUBTOTAL(109,Monatliche_Ausgaben[Betrag])","v":{"v":0,"d":"0.00 €"}}]