{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Cockpit","Essen","Bekleidung","Fahrten","Versicherungen","Berufsschule","Freizeit","Sparen","Nebenerwerb","Diagramm","Werteliste","Archiv"],"not_rendered":{"charts":1,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cockpit","index":0,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,5]]}
["mein Ausbildungsbudget"]
[null,null,null,null,null,1]
["Einnahmen","Budget","Effektiv","Differenz",null,"bitte auswählen"]
[]
["Lohn",630,630,{"$f":"B5-C5","v":0}]
["Nebenerwerb",80,{"$f":"SUM(Nebenerwerb!D:D)","v":30},{"$f":"B6-C6","v":50}]
[]
["Total Einnahmen",{"$f":"SUM(B5:B6)","v":710},{"$f":"SUM(C5:C6)","v":660},50]
[]
[]
["Ausgaben"]
[]
["Abgabe zuhause",100,{"$f":"B13","v":100},0]
["Essen auswärts",200,{"$f":"SUM(Essen!D:D)","v":71},129]
["Bekleidung/Schuhe",120,{"$f":"SUM(Bekleidung!D:D)","v":148},-28]
["Fahrzeug, Fahrten",90,{"$f":"SUM(Fahrten!D:D)","v":83},7]
["Versicherungen",20,{"$f":"SUM(Versicherungen!D:D)","v":30},-10]
["Berufsschule",10,{"$f":"SUM(Berufsschule!D:D)","v":17.5},-7.5]
["Freizeit",120,{"$f":"SUM(Freizeit!D:D)","v":83},37]
["Sparen",50,{"$f":"SUM(Sparen!D:D)","v":50},0]
[]
[]
["Total Ausgaben",{"$f":"SUM(B13:B20)","v":710},{"$f":"SUM(C13:C20)","v":582.5},127.5]
[]
[{"$f":"IF(C23<B23,\"gut gemacht, du hast gespart!\",\"pass auf, du solltest weniger ausgeben!\")","v":"gut gemacht, du hast gespart!"}]

{"sheet":"Essen","index":1,"n_rows":7,"n_cols":5,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Datum","Positionen (Essen)","Budget","aus","Saldo"]
["2022-07-01","Übertrag",{"$f":"Cockpit!B14","v":200},null,{"$f":"C2","v":200}]
[null,"Mittagessen Krone",null,15,{"$f":"IF(E2=\"\",\"\",E2-D3)","v":185}]
["2022-07-03","eingekauft",null,7,{"$f":"IF(E3=\"\",\"\",E3-D4)","v":178}]
["2022-07-04","Mittagessen Krone",null,15,{"$f":"IF(E4=\"\",\"\",E4-D5)","v":163}]
["2022-07-05","Mittagessen Berufsschule",null,12,{"$f":"IF(E5=\"\",\"\",E5-D6)","v":151}]
["2022-07-06","Mittagessen","Sonne",22,{"$f":"IF(E6=\"\",\"\",E6-D7)","v":129}]

{"sheet":"Bekleidung","index":2,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Datum","Positionen (Bekleidung)","Budget","aus","Saldo"]
["2022-07-01","Übertrag",{"$f":"Cockpit!B15","v":120},null,{"$f":"C2","v":120}]
[null,null,null,null,{"$f":"IF(E2=\"\",\"\",E2-D3)","v":120}]
["2022-07-03","Motorradjacke",null,148,{"$f":"IF(E3=\"\",\"\",E3-D4)","v":-28}]

{"sheet":"Fahrten","index":3,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Datum","Positionen (Fahrten)","Budget","aus","Saldo"]
["2022-07-01","Übertrag",{"$f":"Cockpit!B16","v":90},null,{"$f":"C2","v":90}]
["2022-07-28","Zustupf des Vaters",null,-200,{"$f":"IF(E2=\"\",\"\",E2-D3)","v":290}]
["2022-07-06","Töffreparatur",null,283,{"$f":"IF(E3=\"\",\"\",E3-D4)","v":7}]

{"sheet":"Versicherungen","index":4,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Datum","Positionen (Versicherungen)","Budget","aus","Saldo"]
["2022-07-01","Übertrag",{"$f":"Cockpit!B17","v":20},null,{"$f":"C2","v":20}]
[null,null,null,null,{"$f":"IF(E2=\"\",\"\",E2-D3)","v":20}]
["2022-07-12","Anteil Krankenkasse",null,30,{"$f":"IF(E3=\"\",\"\",E3-D4)","v":-10}]

{"sheet":"Berufsschule","index":5,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Datum","Positionen (Berufsschule)","Budget","aus","Saldo"]
["2022-07-01","Übertrag",{"$f":"Cockpit!B18","v":10},null,{"$f":"C2","v":10}]
[null,null,null,null,{"$f":"IF(E2=\"\",\"\",E2-D3)","v":10}]
["2022-07-18","Exkurion Schule",null,17.5,{"$f":"IF(E3=\"\",\"\",E3-D4)","v":-7.5}]

{"sheet":"Freizeit","index":6,"n_rows":5,"n_cols":5,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["Datum","Positionen (Freizeit)","Budget","aus","Saldo"]
["2022-07-01","Übertrag",{"$f":"Cockpit!B19","v":120},null,{"$f":"C2","v":120}]
[null,null,null,null,{"$f":"IF(E2=\"\",\"\",E2-D3)","v":120}]
["2022-07-09","Kino und Ausgang",null,58,{"$f":"IF(E3=\"\",\"\",E3-D4)","v":62}]
["2022-07-12","Prepay-Card",null,25,{"$f":"IF(E4=\"\",\"\",E4-D5)","v":37}]

{"sheet":"Sparen","index":7,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["Datum","Positionen (Sparen)","Budget","aus","Saldo"]
["2022-07-01","Übertrag",{"$f":"Cockpit!B20","v":50},null,{"$f":"C2","v":50}]
[null,null,null,null,{"$f":"IF(E2=\"\",\"\",E2-D3)","v":50}]
[null,"Einlage SK",null,50,{"$f":"IF(E3=\"\",\"\",E3-D4)","v":0}]

{"sheet":"Nebenerwerb","index":8,"n_rows":3,"n_cols":5,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Datum","Positionen (Nebenerwerb)","Budget","ein","Saldo"]
["2022-07-01","Übertrag",{"$f":"Cockpit!B6","v":80},0,{"$f":"D2","v":0}]
["2022-07-13","Rasenmähen (Nachbar)",null,30,{"$f":"IF(E2=\"\",\"\",E2+D3)","v":30}]

{"sheet":"Diagramm","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Werteliste","index":10,"n_rows":9,"n_cols":1,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["wohin?"]
["Essen"]
["Bekleidung"]
["Fahrten"]
["Versicherungen"]
["Berufsschule"]
["Freizeit"]
["Sparen"]
["Nebenerwerb"]

{"sheet":"Archiv","index":11,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[[0,0,0,7]]}
["2022-07-01"]