{"text_format":"5","workbook":"xls","n_sheets":1,"sheets":["SS 06"],"props":{"creator":"annika","last_modified_by":"annika"},"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"SS 06","index":0,"n_rows":23,"n_cols":7,"rows_kept":23,"flags":["formulas_cached_only"]}
["Übersicht Kontostände im SS 06"]
[]
["Monat","Einnahmen","Ausgaben","Einnahmen - Ausgaben","Saldo Vormonat","neuer Saldo "]
["April",{"v":5846,"d":"5,846.00 €"},{"v":-3666.02,"d":"-3,666.02 €"},{"v":2179.98,"d":"2,179.98 €"},{"v":21002.46,"d":"21,002.46 €"},{"v":23182.44,"d":"23,182.44 €"}]
["Mai",{"v":2031.54,"d":"2,031.54 €"},{"v":-12965.65,"d":"-12,965.65 €"},{"v":-10934.11,"d":"-10,934.11 €"},{"v":23182.44,"d":"23,182.44 €"},{"v":12248.329999999998,"d":"12,248.33 €"}]
["Juni",{"v":218,"d":"218.00 €"},{"v":-2025.18,"d":"-2,025.18 €"},{"v":-1807.18,"d":"-1,807.18 €"},{"v":12248.33,"d":"12,248.33 €"},{"v":10441.15,"d":"10,441.15 €"}]
["Juli",{"v":716,"d":"716.00 €"},{"v":-1290.57,"d":"-1,290.57 €"},{"v":-574.5699999999999,"d":"-574.57 €"},{"v":10441.15,"d":"10,441.15 €"},{"v":9866.58,"d":"9,866.58 €"}]
["August",null,null,0,null,0]
["September",null,null,0,null,0]
[]
[]
["Übersicht Userzahlen im SS 06"]
[]
[]
["Monat\n","tatsächliche \nUser","gezahlte \nUser","zu zahlen: 4€ pro User (ab Juli 2,5€)","gezahlt\n","Differenz\n"]
["Differenz aus WS05/06",{"$nulls":4},{"v":156,"d":"156.00 €"}]
["April",453,480,{"v":1920,"d":"1,920.00 €"},{"v":1764,"d":"1,764.00 €"},{"v":108,"d":"108.00 €"}]
["Mai",475,453,{"v":1812,"d":"1,812.00 €"},{"v":1812,"d":"1,812.00 €"},{"v":-88,"d":"-88.00 €"},"Differenz wird monatlich ausgeglichen"]
["Juni",473,469,{"v":1876,"d":"1,876.00 €"},{"v":1856,"d":"1,856.00 €"},{"v":-16,"d":"-16.00 €"},"gezahlte User entspricht nicht tatsächlicher Userzahl aus Vormonat Mai wegen Serverseitigem Userzählen"]
["Juli",474,473,{"v":1182.5,"d":"1,182.50 €"},{"v":1182.5,"d":"1,182.50 €"},{"v":-18.5,"d":"-18.50 €"},"16 € bei Zahlung nicht ausgeglichen, erfolgt bei Zahlung für August"]
["August",474,474,{"v":1185,"d":"1,185.00 €"},{"v":1203.5,"d":"1,203.50 €"},0]
["September",null,null,0,0,0]
["Mittelwerte",{"v":469.8,"d":"470"},{"v":469.8,"d":"470"},"Zahlungen gesamt",{"v":7818,"d":"7,818.00 €"}]