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

{"sheet":"Budget for college","index":0,"n_rows":19,"n_cols":6,"rows_kept":19}
[]
[null,"Budget-Calculator for",{"$nulls":3},"Monthly sum of expenses:"]
[null,"College",{"$nulls":3},{"$f":"SUMIF(Ausgaben[Add it to the costs?],\"YES\",Ausgaben[Payment])","v":{"v":2230,"d":"$2,230.00"}}]
[]
[null,"Description","Payment","Einmaliger Betrag","Add it to the costs?","Notice"]
[null,"Rent",{"v":315,"d":"$315.00"},{"$f":"Ausgaben[[#This Row],[Payment]]+(ROW(Ausgaben[[#This Row],[Description]])/100000)","v":315.00006},"YES"]
[null,"Food",{"v":250,"d":"$250.00"},{"$f":"Ausgaben[[#This Row],[Payment]]+(ROW(Ausgaben[[#This Row],[Description]])/100000)","v":250.00007},"YES"]
[null,"Fees",{"v":200,"d":"$200.00"},{"$f":"Ausgaben[[#This Row],[Payment]]+(ROW(Ausgaben[[#This Row],[Description]])/100000)","v":200.00008},"YES"]
[null,"Tuition",{"v":1000,"d":"$1,000.00"},{"$f":"Ausgaben[[#This Row],[Payment]]+(ROW(Ausgaben[[#This Row],[Description]])/100000)","v":1000.00009},"YES"]
[null,"Computer and technical equipment",{"v":50,"d":"$50.00"},null,"YES"]
[null,"Mobile phone",{"v":15,"d":"$15.00"},null,"YES"]
[null,"Books",{"v":60,"d":"$60.00"},null,"YES"]
[null,"Transportation",{"v":25,"d":"$25.00"},{"$f":"Ausgaben[[#This Row],[Payment]]+(ROW(Ausgaben[[#This Row],[Description]])/100000)","v":25.00013},"YES"]
[null,"Internet",{"v":10,"d":"$10.00"},{"$f":"Ausgaben[[#This Row],[Payment]]+(ROW(Ausgaben[[#This Row],[Description]])/100000)","v":10.00014},"YES"]
[null,"Carpayments (Insurance, Fuel, Repairs)",{"v":80,"d":"$80.00"},{"$f":"Ausgaben[[#This Row],[Payment]]+(ROW(Ausgaben[[#This Row],[Description]])/100000)","v":80.00015},"YES"]
[null,"Health insurance",{"v":100,"d":"$100.00"},null,"YES"]
[null,"Medicine",{"v":25,"d":"$25.00"},null,"YES"]
[null,"Clothing",{"v":50,"d":"$50.00"},null,"YES"]
[null,"Utilities (electricity, water, trash)",{"v":50,"d":"$50.00"},null,"YES"]