{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Monatsbudget einer Familie"],"not_rendered":{"charts":0,"images":0,"macros":0,"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","formulas":"cached_only"}

{"sheet":"Monatsbudget einer Familie","index":0,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[25,6,26,6],[25,7,26,7],[25,8,26,8],[0,0,0,8],[2,5,2,6],[9,5,9,6],[5,1,6,1],[5,2,6,2],[5,3,6,3]],"flags":["formulas_cached_only"]}
["Monatsbudget einer Familie"]
[]
[null,"Voraussichtliche Gesamtkosten","Tatsächliche Gesamtkosten","Gesamt-differenz",null,"Voraussichtliches Monatseinkommen"]
[null,1195,1236,-41,null,"Einkommen 1",4000]
[null,null,null,null,null,"Einkommen 2",1300]
[null,"Voraussichtliche\nKosten","Tatsächliche\nKosten","Differenz",null,"Nebeneinkünfte",300]
[null,null,null,null,null,"Monatseinkommen gesamt",5600]
["Wohnen"]
["Hypothek oder Miete",1000,1000,0]
["Zweite Hypothek oder Miete",0,0,0,null,"Tatsächliches Monatseinkommen"]
["Telefon",54,100,-46,null,"Einkommen 1",4000]
["Strom",44,56,-12,null,"Einkommen 2",1300]
["Gas",22,28,-6,null,"Nebeneinkünfte",300]
["Wasser und Abwasser",8,8,0,null,"Monatseinkommen gesamt",5600]
["Kabelanschluss",34,34,0]
["Müllabfuhr",10,10,0,null,"Voraussichtlicher Überschuss\n(Voraussichtliches Einkommen minus Ausgaben)",4405]
["Wartung oder Reparaturen",23,0,23]
["Material",0,0,0,null,"Tatsächlicher Überschuss\n(Tatsächliches Einkommen minus Ausgaben)",4364]
["Sonstiges",0,0,0]
["Zwischensummen",1195,1236,-41,null,"Differenz (Tatsächlich minus voraussichtlich)",-41]
["Transport"]
["Kosten Auto 1",null,null,0]
["Kosten Auto 2",null,null,0]
["Bus-/Bahn-/Taxikosten",null,null,0]
["Versicherung",null,null,0]
["Kfz-Steuer",null,null,0,null,null,"Voraussichtliche\nKosten","Tatsächliche\nKosten","Differenz"]
["Benzin",null,null,0]
["Reparaturen",null,null,0]
["Sonstiges",null,null,0,null,"Unterhaltung"]
["Zwischensummen",0,0,0,null,"Video/DVD",null,null,0]
["Versicherung",null,null,null,null,"CDs",null,null,0]
["Haftpflichtversicherung",null,null,0,null,"Kino",null,null,0]
["Krankenversicherung",null,null,0,null,"Oper/Konzerte",null,null,0]
["Lebensversicherung",null,null,0,null,"Sportveranstaltungen",null,null,0]
["Sonstige",null,null,0,null,"Theater",null,null,0]
["Zwischensummen",0,0,0,null,"Sonstiges",null,null,0]
["Essen",null,null,null,null,"Zwischensummen",0,0,0]
["Lebensmittel",null,null,0,null,"Kredite"]
["Restaurantbesuche",null,null,0,null,"Anschaffungen",null,null,0]
["Sonstiges",null,null,0,null,"Ausbildung",null,null,0]
["Zwischensummen",0,0,0,null,"Kreditkarte",null,null,0]
["Kinder",null,null,null,null,"Kreditkarte",null,null,0]
["Arzt/Medikamente",null,null,0,null,"Kreditkarte",null,null,0]
["Kleidung",null,null,0,null,"Sonstiges",null,null,0]
["Nachhilfeunterricht",null,null,0,null,"Zwischensummen",0,0,0]
["Schulbücher/-material",null,null,0,null,"Steuern"]
["Vereinsbeiträge",null,null,0,null,"Einkommensteuer",null,null,0]
["Geld für Mittagessen",null,null,0,null,"Kirchensteuer",null,null,0]
["Babysitter",null,null,0,null,"Grundsteuer",null,null,0]
["Spielzeug/Spiele",null,null,0,null,"Sonstige",null,null,0]
["Sonstiges",null,null,0,null,"Zwischensummen",0,0,0]
["Zwischensummen",0,0,0,null,"Vermögensbildung"]
["Haustiere",null,null,null,null,"Altersvorsorge",null,null,0]
["Futter",null,null,0,null,"Anlagekonto",null,null,0]
["Arzt/Medikamente",null,null,0,null,"Sparkonto",null,null,0]
["Pflege",null,null,0,null,"Sonstiges",null,null,0]
["Spielzeug",null,null,0,null,"Zwischensummen",0,0,0]
["Sonstiges",null,null,0,null,"Geschenke und Spenden"]
["Zwischensummen",0,0,0,null,"Spende 1",null,null,0]
["Persönliche Pflege",null,null,null,null,"Spende 2",null,null,0]
["Arzt/Medikamente",null,null,0,null,"Spende 3",null,null,0]
["Haar-/Nagelpflege",null,null,0,null,"Zwischensummen",0,0,0]
["Kleidung",null,null,0,null,"Rechtskosten"]
["Chemische Reinigung",null,null,0,null,"Anwalt",null,null,0]
["Fitnesscenter",null,null,0,null,"Unterhaltszahlung",null,null,0]
["Vereinsbeiträge",null,null,0,null,"Rücklagen oder Prozesskosten",null,null,0]
["Sonstiges",null,null,0,null,"Sonstiges",null,null,0]
["Zwischensummen",0,0,0,null,"Zwischensummen",0,0,0]