{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Budgetberechnung"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Budgetberechnung","index":0,"n_rows":111,"n_cols":10,"rows_kept":111,"flags":["formulas_cached_only"]}
[{"$nulls":6},"",null,{"v":0,"d":" 0.00"},"pro Monat"]
["2003-04-26","Budget"]
[null,"Name:"]
[{"$nulls":4},"jährlich",null,"monatlich"]
[null,"Einnahmen"]
[null,"Rente AHV",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Zusatzleistungen",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Rente Pensionskasse",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Lohn",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Gratifikation/andere Einnahmen",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Alimente",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Total Einnahmen",{"$nulls":4},{"v":0,"d":"0.00"}]
[]
[]
[null,"Ausgaben"]
[null,"Feste Verpflichtungen"]
[null,"Wohnkosten"]
[null,"Heim",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Wohnung",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,"Wohnkosten mit Haus/Eigentumswohnung"]
[null,"Hypothekarzins/Amortisation",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Heizung",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Kaminfeger/Heizungswartung",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Wasser/Abwasser/Kehricht",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Gebäudeversicherungen",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Unterhalt/Reparaturen Haus und Garten",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,"Energie/Kommunikation"]
[null,"Elektrizität/Gas",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Telefon/Internet/Handy",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Radio/Fernsehen (Konzessionen, Kabel)",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,"Steuern"]
[null,"Staats-/Gemeinde-/Kirchensteuern",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Direkte Bundessteuer",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Militärpflichtersatz",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,"Versicherungen"]
[null,"Krankenkasse/Unfall KVG ",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Krankenkasse/Unfall VVG",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Lebensversicherung",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Hausrat-/Privathaftpflichtversicherung",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"NEB - AHV",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,"Öffentlicher Verkehr/Velo"]
[null,"Abonnemente",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Mehrfahrtenkarten/Einzelbillette",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Velo/Mofa (Vignette, Reparaturen, Benzin)",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[]
[null,"Übertrag",{"$nulls":6},{"v":0,"d":"0.00"}]
[]
[null,"Übertrag",{"$nulls":6},{"v":0,"d":"0.00"}]
[]
[null,"Auto/Motorrad"]
[null,"Steuern (Strassenverkehrsamt)",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Versicherung",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Benzin",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Service/Reparaturen/Reifen",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Garage/Parkplatz",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Amortisation/Leasing",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,"Verschiedenes"]
[null,"Zeitungen/Zeitschriften",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Mitgliedschaften/Verbandsbeiträge",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Schule/Aus- und Weiterbildung",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Musik/Sport",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Kinderbetreuung/Haushalthilfe",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Alimente",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Kredit-Rückzahlungen",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Anderes",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,"Total feste Verpflichtungen",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,"Haushalt"]
[null,"Nahrung/Getränke",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Nebenkosten*",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Gäste/Alkoholische Getränke",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Haustiere",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,"Persönliche Auslagen/Taschengeld"]
[null,"Frau",null,"Kleider/Wäsche/Schuhe",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"Coiffeur/Freizeit/Kultur/Rauchen",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"Berufsbed. auswärtige Verpflegung",null,null,{"v":0,"d":"0.00"}]
[]
[null,"Mann",null,"Kleider/Wäsche/Schuhe",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"Coiffeur/Freizeit/Kultur/Rauchen",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"Berufsbed. auswärtige Verpflegung",null,null,{"v":0,"d":"0.00"}]
[]
[null,"Kinder",null,"Kleider/Wäsche/Schuhe",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"Taschengeld",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"Auswärtige Verpflegung Jugendliche",null,null,{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[null,"Rückstellungen"]
[null,"Jahresfranchise",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Arzt/Medikamente/Zahnarzt/Optiker",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Therapie",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Geschenke (inkl. Weihnachten), Spenden",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Gemeinsame Freizeit",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Schule/Lager",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Unvorhergesehenes/Anschaffungen",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Ferien",{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Sparen",{"$nulls":4},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[]
[{"$nulls":3},"Total Ausgaben",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"Total Einnahmen",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"",null,null,{"v":0,"d":" 0.00"}]
[]
[null,"  *  Nebenkosten = Wasch-und Putzmittel, Drogerie, Körperpflege, Kleider- und Schuhpflege,"]
[null,"      Entsorgungsgebühren, Porti, tägliche Kleinigkeiten, Coiffeur Kinder"]