{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Tabelle1"],"not_rendered":{"images":1,"defined_names":1,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Tabelle1","index":0,"n_rows":50,"n_cols":6,"rows_kept":50,"merged":[[0,0,0,1],[0,2,0,5],[1,0,1,1],[1,2,1,3],[1,4,1,5],[47,3,47,5],[48,3,49,5]]}
[null,null,"[NAME Vorname]"]
["Budget",null,"Erstellt am",null,"[Datum / Kürzel]"]
[{"$nulls":3},"jährl.","monatl.","monatl."]
["Einnahmen","Lohn (EL-bereinigt)",null,null,{"$f":"ROUND(D4/12/5,2)*5","v":{"v":0,"d":"0.00"}}]
[null,"AHV/IV-Rente",null,null,{"$f":"ROUND(D5/12/5,2)*5","v":{"v":0,"d":"0.00"}}]
[null,"Kinderrente(n)",null,null,{"v":0,"d":"0.00"}]
[null,"IV-Taggeld",null,null,{"v":0,"d":"0.00"}]
[null,"Ergänzungsleistung (EL)",null,null,{"v":0,"d":"0.00"}]
[null,"Hilflosenentschädigung (HE)",null,null,{"v":0,"d":"0.00"}]
[null,"Beihilfen",null,null,{"v":0,"d":"0.00"}]
[null,"PK-Leistung",null,null,{"v":0,"d":"0.00"}]
[null,"KK-Taggeld",null,null,{"v":0,"d":"0.00"}]
[null,"KK-Beiträge an Heim",null,null,{"v":0,"d":"0.00"}]
[null,"Sozialhilfe (SH)",null,null,{"v":0,"d":"0.00"}]
[null,"Vermögensertrag",null,null,{"v":0,"d":"0.00"}]
[null,"Vermögensverzehr",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"}]
[{"$nulls":4},{"v":0,"d":"0.00"}]
[null,"Total Einnahmen",null,null,{"$f":"SUM(E4:E18)","v":{"v":0,"d":"0.00"}}]
["Ausgaben","Lebensunterhalt (LU)",{"$nulls":3},{"$f":"ROUND(D20/12/5,2)*5","v":{"v":0,"d":"0.00"}}]
[null,"Taschengeld (TG)",{"$nulls":3},{"$f":"ROUND(D21/12/5,2)*5","v":{"v":0,"d":"0.00"}}]
[null,"Miete netto",{"$nulls":3},{"$f":"ROUND(D22/12/5,2)*5","v":{"v":0,"d":"0.00"}}]
[null,"Heiz- und Nebenkosten",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Strom, Gas",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"KK Grundversicherung (KVG)",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"KK Zusatzversicherung (VVG)",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Rückstellungen Zahnarzt",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Rückstellungen KK",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Haftpflicht",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Hausrat",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Andere Versicherungen",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Billag",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Telefon, Fernsehen, Internet",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Mobiltelefon",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"OeV-Kosten",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"AHV-Beiträge",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Steuern",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Gebühren KESB",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Entschädigung Beistand",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Ratenzahlungen",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,"Ferien, spez. Anlässe",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":5},{"$f":"ROUND(D43/12/5,2)*5","v":{"v":0,"d":"0.00"}}]
[null,"Total Ausgaben",{"$nulls":3},{"$f":"SUM(F20:F43)","v":{"v":0,"d":"0.00"}}]
["Saldo",null,null,{"$f":"E45*12","v":{"v":0,"d":"0.00"}},{"$f":"E19-F44","v":{"v":0,"d":"0.00"}}]
["Rückstellungen",null,null,{"v":0,"d":"0.00"},{"$f":"ROUND(D46/12/5,2)*5","v":{"v":0,"d":"0.00"}}]
[]
["LU und TG","pro Woche",{"$f":"ROUND(($F$20+$F$21)*12/5/52,2)*5","v":{"v":0,"d":"0.00"}},"Datum und Unterschrift"]
[null,"pro 14-Tage",{"$f":"ROUND(($F$20+$F$21)*12/5/26,2)*5","v":{"v":0,"d":"0.00"}},"[Vorname Name]"]
[null,"pro Monat",{"$f":"ROUND(($F$20+$F$21)/5,2)*5","v":{"v":0,"d":"0.00"}}]