{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Tabelle1","Tabelle2","Tabelle3"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Tabelle1","index":0,"n_rows":76,"n_cols":5,"rows_kept":76,"cut":false,"hidden":false,"merged":[[1,1,1,2],[0,0,0,4],[37,2,37,3],[33,0,33,1],[1,3,1,4],[57,0,58,0],[38,2,38,3],[65,0,65,1],[75,0,75,1],[41,0,42,0],[55,0,55,2],[67,0,68,0]],"flags":["formulas_cached_only"]}
["Haushaltsplan der monatlichen Fix-Kosten "]
["Monat:",null,null,"beim Ausfüllen am Computer\nnur Beträge eingeben; \nrechnet selbstständig"]
["Einnahmen",null,"Ausgaben",null,"Anmerkungen"]
["Lohn / Gehalt ","EUR","Miete / Pacht","EUR"]
["Lohn / Gehalt","EUR","Heizkosten","EUR"]
["Rente","EUR","Strom","EUR"]
["Witwenrente","EUR","Gas","EUR"]
["Halbwaisenrente","EUR","GEZ","EUR"]
["Unterhalt","EUR","Internet","EUR"]
["Unterhaltsvorschuss","EUR","Telefon ","EUR"]
["ALG I\nbis wann?","EUR","Handy","EUR"]
["ALG II / Grundsicherung\nbis wann?","EUR","Versicherungen\nsiehe Auflistung *",0]
["Kindergeld","EUR","Kosten PKW\nsiehe Auflistung **",0]
["Elterngeld\nbis wann?","EUR","Fahrkosten","EUR"]
["Wohngeld\nbis wann?","EUR","Kontogebühren","EUR"]
["Krankengeld\nbis wann?","EUR","Sollzinsen","EUR"]
["Sonstiges","EUR","Presseerzeugnisse\nsiehe Auflistung ***",0]
[null,"EUR","Vereinsbeiträge","EUR"]
[null,null,"Hobby","EUR"]
[null,"EUR","Kita / Hort","EUR"]
[null,"EUR","Gewerkschaftsbeiträge","EUR"]
[null,"EUR","Antennengebühr","EUR"]
[null,null,"Kabelgebühren ","EUR"]
[null,"EUR","Unterhalt","EUR"]
[null,"EUR","Haustiere","EUR"]
[null,null,"Hunde-Steuer","EUR"]
[null,"EUR","Gewinnspiele \n(Lotto, PS-Los, o. a.)","EUR"]
[null,"EUR","Rate für","EUR"]
[null,"EUR","Rate für","EUR"]
[null,"EUR","Rate für","EUR"]
[null,"EUR","Sonstiges","EUR"]
["Summe:",0,"Summe:",0]
[]
["Gesamteinnahmen / Gesamtausgaben"]
["Summe Einnahmen",0]
["./. Summe fixer Ausgaben",0]
["Zwischensumme",0]
["./. Lebenshaltungskosten",0,"sollte 200,00€ bis 250,00€ für Alleinstehende betragen;\n+ 125,00€ - 200,00€ für jedes weitere Haushaltsmitglied"]
["Rest",0,"frei verfügbarer Einkommensanteil"]
[]
[]
["Auflistung *\nVersicherungen"]
[null,"Zahlungsweise","Gesamtbetrag","Monatsbetrag"]
["private Haftpflichtversicherung",null,"EUR","EUR"]
["Hausratversicherung",null,"EUR","EUR"]
["Glasversicherung",null,"EUR","EUR"]
["Unfallversicherung",null,"EUR","EUR"]
["Lebensversicherung",null,"EUR","EUR"]
["Rechtschutzversicherung",null,"EUR","EUR"]
["priv. Krankenversicherung",null,"EUR","EUR"]
["priv. Rentenversicherung",null,"EUR","EUR"]
["Risterverträge",null,"EUR","EUR"]
["Bausparverträge",null,"EUR","EUR"]
["Tierhaftpflichtversicherung",null,"EUR","EUR"]
["Sonstiges",null,"EUR","EUR"]
["Summe:",null,null,0]
[]
["Auflistung **\nPKW Kosten"]
[null,"Gesamtbetrag","Monatsbetrag"]
["KFZ Steuer","EUR","EUR"]
["KFZ Versicherung","EUR","EUR"]
["Wartungskosten","EUR","EUR"]
["Benzin / Diesel","EUR","EUR"]
["Automobilclub (z. B. ADAC)","EUR","EUR"]
["Rücklagen Reparatur, HU, AU","EUR","EUR"]
["Summe:",null,0]
[]
["Auflistung ***\nPresseerzeugnisse"]
[null,"Gesamtbetrag","Monatsbetrag"]
["Tageszeitung","EUR","EUR"]
["TV Zeitung","EUR","EUR"]
["Sonstige ","EUR","EUR"]
["Sonstige ","EUR","EUR"]
["Sonstige ","EUR","EUR"]
["Sonstige ","EUR","EUR"]
["Summe:",null,0]

{"sheet":"Tabelle2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Tabelle3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}