{"text_format":"1","workbook":"xls","n_sheets":8,"sheets":["Übersicht","Kap.bed. und Fi.-Plan","Ertragsplan","Liquiditätsplan","Rohertrag je UE","Abs.- Ums.- Rohertr.plan","Abschr.plan","Privatbedarf"],"not_rendered":{"charts":2,"images":0,"macros":0,"external_links":1,"defined_names":5,"comments":61,"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":"Übersicht","index":0,"n_rows":56,"n_cols":8,"rows_kept":56,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Gesamtübersicht"]
[]
["Finanzdaten"]
["Kapitalbedarf",null,null,null,0]
[null,"Sachinvestitionen",null,null,0]
[null,"Betriebsmittel",null,null,0]
[null,"Gründungskosten",null,null,0]
["Finanzierung",null,null,null,0]
[null,"Eigenkapital",null,null,0]
[null,"öffentliche Mittel",null,null,0]
[null,"Hausbankdarlehen",null,null,0]
["Sicherheiten",null,null,null,0]
[]
[]
["Ertragsdaten",null,null,null,"1. Jahr","2. Jahr","3. Jahr"]
[null,"Umsatz",null,null,0,0,0]
[null,"Rohertrag",null,null,0,0,0]
[null,"Ergebnis vor Steuern",null,null,0,0,0]
["Privatbedarf",null,null,null,0,0,0]
[]
[]
["Liquiditätsdaten",null,null,null,"1. Jahr","2. Jahr","3. Jahr"]
["Liquiditätssaldo",null,null,null,0,0,0]
["kummulierte Liquidität",null,null,null,0,0,0]
[]
["Ergebnis vor Steuern",null,null,null,0,0,0]
[null,"+","Abschreibung",null,0,0,0]
["=","Cash-Flow vor Steuern",null,null,0,0,0]
[null,"./.","Tilgung",null,0,0,0]
[null,"./.","Ertragsteuern",null,0,0,0]
[null,"./.","Privatennahme",null,0,0,0]
["=","Freie Liquidität",null,null,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0,0]
[null,null,0,0]
[null,null,0,0]
[null,null,0,0]
[null,null,0,0]
[null,null,0,0]
[null,null,0,0]
[null,null,0,0,null,null,null," "]
[null,null,0,0]
[null,null,0,0]
[null,null,0,0]
[null,null,0,0]

{"sheet":"Kap.bed. und Fi.-Plan","index":1,"n_rows":36,"n_cols":15,"rows_kept":36,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["6. Kapitalbedarfs- und Finanzierungsplan"]
[null,"Kapitalbedarf ","€",null,null,"Finanzierung",null,"€",null,"Aus den Darlehen resultiert ..."]
[1,"Sachinvestitionen",null,null,1,"Eigenkapital",null,null,null,"Zins %","Zins / Monat","Tilgung Jahre","Tilgung/Monat","Zinsen ab:","Tilgung ab:"]
[null,"Grund und Gebäude",null,null,null,"Barmittel",null,null,null," - - -"," - - -"," - - -"," - - -"," - - -"," - - -"]
[null,"Betriebsausstattung",null,null,null,"Sachwerte",null,null,null," - - -"," - - -"," - - -"," - - -"," - - -"," - - -"]
[null,"Übernahmepreis",null,null,null,"Beteiligungskapital",null,null,null," - - -"," - - -"," - - -"," - - -"," - - -"," - - -"]
[null,"Markterschließungskosten",null,null,null,"Zuschüsse"]
[null,"Sonstiges",null,null,null,"Sonstiges"]
[null,"Gesamte Investitionen",0,null,null,"Gesamtes Eigenkapital",null,0,null," - - -"," - - -"," - - -"," - - -"," - - -"," - - -"]
[2,"Betriebsmittel",null,null,2,"öffentliche Mittel","nominal","Auszahlung"]
[null,"Waren und Material",null,null,null,"DtA Startgeld",0,null,null,0.0755,0,8,0]
[null,"Roh- Hilfs- und Betriebsstoffe",null,null,null,"ERP-Existenzgründungsdarlehen",0,null,null,0.05,0,10,0]
[null,"Auftragsvorfinanzierung",null,null,null,"DtA-Existenzgründungsdarlehen",0,null,null,0.05,0,8,0]
[null,"Gesamte Betriebsmittel",0,null,null,"Eigenkapitalhilfe",0,null,null,0.03,0,10,0]
[3,"Gründungskosten",null,null,null,"Sonstiges",null,null,null,null,0,1,0]
[null,"Steuer- / Rechtsberatung",null,null,null,"Sonstiges",null,null,null,null,0,1,0]
[null,"Infomaterial / Reisen / Fortbildung",null,null,null,"Gesamte öffentliche Mittel",0,0,null," - - -",0," - - -",0," - - -"," - - -"]
[null,"Eröffnungskosten",null,null,3,"Hausbankdarlehen","nominal","Auszahlung"]
[null,"Franchise-Einstiegsgebühr",null,null,null,"Darlehen 1",null,null,null,null,0,1,0]
[null,"Maklergebühren / Kaution",null,null,null,"Darlehen 2",null,null,null,null,0,1,0]
[null,"Sonstiges",null,null,null,"Darlehen 3",null,null,null,null,0,1,0]
[null,"Gesamte Gründungkosten",0,null,null,"Gesamte Hausbankdarlehen",0,0,null," - - -",0," - - -",0]
["Gesamter zu finanzierender Betrag",null,0,null,"Gesamte langfrisitge Finanzmittel",null,null,0,null,"Summe",0," - - -",0," - - -"," - - -"]
[]
[4,"Liquiditätssicherung",null,null,6,"Kontokorrentkredit",null,0,null,"Berechnung der Zinsbelastung aus dem Kontokorrentkredit"]
[null,null,null,null,null,null,null,null,null,"Durchschnittlich in Anspruch genommener Betrag"]
[null,null,null,null,null,null,null,null,null,"Zinssatz"]
[null,null,null,null,null,null,null,null,null,"Zinsen je Monat",null,null,null,null,0]
["Sicherheiten",null,null,"Bemerkungen / Erläuterungen",null,null,null,"Wert"]
[null,"Grund und Gebäude"]
[null,"KfZ"]
[null,"Lebensversicherungen"]
[null,"Depot"]
[null,"Sparbriefe, Festgelder, etc."]
[null,"sonstiges"]
["Summe",null,null,null,null,null,null,0]

{"sheet":"Ertragsplan","index":2,"n_rows":90,"n_cols":17,"rows_kept":90,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["7. Ertragsplan"]
[null,null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Gesamt"]
["1. Jahr"]
["Umsatz",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Bezogene Leistungen und Waren",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rohertrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Aufwendungen"]
[null,"Geschäftsführungsgehälter",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Personal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Raumkosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"lfd. Bürokosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Büroausstattung (GWG)",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"lfd. Fahrzeugkosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Marketing und Vertrieb",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Unternehmensversicherungen",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Steuer- und Rechtsberatung",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Reisekosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Abschreibungen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinsen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"sonstige Aufwendungen",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Summe Aufwendungen",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ergebnis vor Steuern",null,0,0,0,0,0,0,0,0,0,0,0,0,0,12500,"Freigrenze"]
[null,"Ertragssteuern (Est/KöSt/GewSt)",null,null,null,null,null,null,null,null,null,null,null,null,0,0.3,"Steuersatz"]
["Ergebnis nach Steuern",null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
["Nachrichtliche Informationen:",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Gesamt"]
[null,"Cash-Flow (v.St.)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilgung Fremdkapital",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitaldienst (Tilgung+Zinsen)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Privatentnahme",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["2. Jahr (Ertragsplan)",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Gesamt"]
["Umsatz",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["bezogene Leistungen und Waren",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rohertrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Aufwendungen"]
[null,"Geschäftsführungsgehälter",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Personal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Raumkosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"lfd. Bürokosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Büroausstattung (GWG)",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"lfd. Fahrzeugkosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Marketing und Vertrieb",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Unternehmensversicherungen",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Steuer- und Rechtsberatung",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Reisekosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Abschreibungen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinsen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"sonstige Aufwendungen",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Summe Aufwendungen",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ergebnis vor Steuern",null,0,0,0,0,0,0,0,0,0,0,0,0,0,12500,"Freigrenze"]
[null,"Ertragssteuern (Est/KöSt/GewSt)",0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,"Steuersatz"]
["Ergebnis nach Steuern",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Nachrichtliche Informationen:",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Gesamt"]
[null,"Cash-Flow (v.St.)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilgung Fremdkapital",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitaldienst (Tilgung+Zinsen)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Privatentnahme",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["3. Jahr (Ertragsplan)",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Gesamt"]
["Umsatz",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["bezogene Leistungen und Waren",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Rohertrag",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Aufwendungen"]
[null,"Geschäftsführungsgehälter",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Personal",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Raumkosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"lfd. Bürokosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Büroausstattung (GWG)",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"lfd. Fahrzeugkosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Marketing und Vertrieb",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Unternehmensversicherungen",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Steuer- und Rechtsberatung",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Reisekosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Abschreibungen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinsen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"sonstige Aufwendungen",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Summe Aufwendungen",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Ergebnis vor Steuern",null,0,0,0,0,0,0,0,0,0,0,0,0,0,12500,"Freigrenze"]
[null,"Ertragssteuern (Est/KöSt/GewSt)",0,0,0,0,0,0,0,0,0,0,0,0,0,0.3,"Steuersatz"]
["Ergebnis nach Steuern",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Nachrichtliche Informationen:",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Gesamt"]
[null,"Cash-Flow (v.St.)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilgung Fremdkapital",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Kapitaldienst (Tilgung+Zinsen)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Privatentnahme",0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Liquiditätsplan","index":3,"n_rows":149,"n_cols":14,"rows_kept":149,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["8. Liquiditätsplan"]
[null,null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez"]
["1. Jahr"]
["Laufende Einzahlungen"]
[null,"Umsatz",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mehrwertsteuer",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonst. Einzahlungen"]
[null,"Summe laufende Einz.",0,0,0,0,0,0,0,0,0,0,0,0]
["Laufende Auszahlungen"]
[null,"Bezogene Leistungen und Waren",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geschäftsführer Gehälter",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Personal",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Raumkosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"lfd. Bürokosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Büroaustattung (GWG)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"lfd. Fahrzeugkosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Marketing und Vertrieb",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unternehmensversicherg.",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuer- und Rechtsberatung",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reisekosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonst. Auszahlungen",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlungen",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilgung (von Darlehen)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Privatentnahme",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vorsteuer",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Umsatzsteuer / Zahllast",null,null,0,0,0,0,0,0,0,0,0,0]
[null,"Ertragssteuern (Est/KöSt/GewSt)"]
[null,"Summe laufende Ausz.",0,0,0,0,0,0,0,0,0,0,0,0]
["Saldo lfd. Liquidität",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Auszahlung für Investitionen",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez"]
[null,"Sachinvestitionen"]
[null,"Betriebsmittel (ausser Auftragsvorfinanzierung)"]
[null,"Gründungskosten"]
[null,"Sonstiges"]
[null,"Gesamt",0,0,0,0,0,0,0,0,0,0,0,0]
["Einzahlung für Investitionen"]
[null,"Eigenmittel"]
[null,"öffentliche Mittel"]
[null,"Hausbankdarlehen"]
[null,"Sonstiges"]
[null,"Gesamt",0,0,0,0,0,0,0,0,0,0,0,0]
["Saldo Investitionsliquidität",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gesamter Liquiditätssaldo",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Kummulierte Liquidität",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["2. Jahr (Liquiditätsplan)",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez"]
["Laufende Einzahlungen"]
[null,"Umsatz",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mehrwertsteuer",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonst. Einzahlungen"]
[null,"Summe laufende Einz.",0,0,0,0,0,0,0,0,0,0,0,0]
["Laufende Auszahlungen"]
[null,"Bezogene Leistungen und Waren",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geschäftsführer Gehälter",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Personal",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Raumkosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"lfd. Bürokosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Büroaustattung (GWG)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"lfd. Fahrzeugkosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Marketing und Vertrieb",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unternehmensversicherg.",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuer- und Rechtsberatung",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reisekosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonst. Auszahlungen",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlungen",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilgung (von Darlehen)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Privatentnahme",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vorsteuer",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Umsatzsteuer / Zahllast",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ertragssteuern (Est/KöSt/GewSt)",null,null,null,null,null,null,null,0,0,0]
[null,"Summe laufende Ausz.",0,0,0,0,0,0,0,0,0,0,0,0]
["Saldo lfd. Liquidität",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Auszahlung für Investitionen",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez"]
[null,"Sachinvestitionen"]
[null,"Betriebsmittel (ausser Auftragsvorfinanzierung)"]
[null,"Sonstiges"]
[null,"Gesamt",0,0,0,0,0,0,0,0,0,0,0,0]
["Einzahlung für Investitionen"]
[null,"Eigenmittel"]
[null,"öffentliche Mittel"]
[null,"Hausbankdarlehen"]
[null,"Sonstiges"]
[null,"Gesamt",0,0,0,0,0,0,0,0,0,0,0,0]
["Saldo Investitionsliquidität",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gesamter Liquiditätssaldo",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Kummulierte Liquidität",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["3. Jahr (Liquiditätsplan)",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez"]
["Laufende Einzahlungen"]
[null,"Umsatz",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mehrwertsteuer",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonst. Einzahlungen"]
[null,"Summe laufende Einz.",0,0,0,0,0,0,0,0,0,0,0,0]
["Laufende Auszahlungen"]
[null,"Bezogene Leistungen und Waren",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geschäftsführer Gehälter",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Personal",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Raumkosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"lfd. Bürokosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Büroaustattung (GWG)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"lfd. Fahrzeugkosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Marketing und Vertrieb",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unternehmensversicherg.",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Steuer- und Rechtsberatung",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reisekosten",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonst. Auszahlungen",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zinszahlungen",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tilgung (von Darlehen)",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Privatentnahme",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Vorsteuer",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Umsatzsteuer / Zahllast",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ertragssteuern (Est/KöSt/GewSt)",0,null,null,0,null,0,0,null,null,0]
[null,"Summe laufende Ausz.",0,0,0,0,0,0,0,0,0,0,0,0]
["Saldo lfd. Liquidität",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Auszahlung für Investitionen",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez"]
[null,"Sachinvestitionen"]
[null,"Betriebsmittel (ausser Auftragsvorfinanzierung)"]
[null,"Sonstiges"]
[null,"Gesamt",0,0,0,0,0,0,0,0,0,0,0,0]
["Einzahlung für Investitionen"]
[null,"Eigenmittel"]
[null,"öffentliche Mittel"]
[null,"Hausbankdarlehen"]
[null,"Sonstiges"]
[null,"Gesamt",0,0,0,0,0,0,0,0,0,0,0,0]
["Saldo Investitionsliquidität",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Gesamter Liquiditätssaldo",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Kummulierte Liquidität",null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
["Felder mit Formeln für Kassengeschäft (Ertrag = Einzahlung)"]
["Bitte die Felder kopieren, nicht verschieben! Die Verknüpfungen funktionieren sonst nicht mehr."]
[]
[null,"Umsatz 1. Jahr",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Umsatz 2. Jahr",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Umsatz 3. Jahr",0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Rohertrag je UE","index":4,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["9.1 Rohertrag je Umsatzeinheit"]
["Umsatz",null,"Umsatzeinheit 1","Umsatzeinheit 2","Umsatzeinheit 3","Umsatzeinheit 4","Umsatzeinheit 5"]
[null,"Bruttoumsatz",0,0,0,0,0]
[null,"MWSt",0,0,0,0,0]
["Nettoumsatz"]
["Bezogene Leistungen und Waren (LuW)"]
[null,"Material"]
[null,"Fremdhonorare",5]
[null,"Vertriebsprovisionen (für z.B. Multiplikatoren)"]
[null,"Sonstiges"]
[null,"Sonstiges"]
[null,"Sonstiges"]
["Gesamte Bezogene Leistungen und Waren",null,5,0,0,0,0]
["Rohertrag",null,-5,0,0,0,0]
[]
[]
[]
[]
[null,"Bei Bruttoverkaufspreisen bitte folgende Felder nach oben kopieren  "]
[null," ---  Bitte nicht verschieben, da sonst Verknüpfungen nicht mehr funktionieren !!!! Im Zweifelsfall mit Ihrem Coach Rücksprache halten"]
[]
[null,"Bruttoumsatz"]
[null,"MWSt",0,0,0,0,0]
["Nettoumsatz",null,0,0,0,0,0]

{"sheet":"Abs.- Ums.- Rohertr.plan","index":5,"n_rows":63,"n_cols":29,"rows_kept":63,"cut":false,"hidden":false,"merged":[[15,27,17,27],[18,27,20,27],[3,27,5,27],[6,27,8,27],[9,27,11,27],[12,27,14,27],[36,27,38,27],[39,27,41,27],[45,27,47,27],[48,27,50,27],[24,27,26,27],[27,27,29,27],[30,27,32,27],[33,27,35,27],[51,27,53,27],[54,27,56,27],[57,23,59,23],[60,23,62,23],[57,25,59,25],[60,25,62,25],[57,27,59,27],[60,27,62,27],[45,25,47,25],[48,25,50,25],[51,25,53,25],[54,25,56,25],[45,23,47,23],[48,23,50,23],[51,23,53,23],[54,23,56,23],[57,21,59,21],[60,21,62,21],[45,19,47,19],[48,19,50,19],[45,21,47,21],[48,21,50,21],[51,21,53,21],[54,21,56,21],[51,19,53,19],[54,19,56,19],[57,15,59,15],[60,15,62,15],[57,17,59,17],[60,17,62,17],[57,19,59,19],[60,19,62,19],[45,17,47,17],[48,17,50,17],[51,17,53,17],[54,17,56,17],[45,15,47,15],[48,15,50,15],[51,15,53,15],[54,15,56,15],[57,13,59,13],[60,13,62,13],[45,11,47,11],[48,11,50,11],[45,13,47,13],[48,13,50,13],[51,13,53,13],[54,13,56,13],[51,11,53,11],[54,11,56,11],[57,7,59,7],[60,7,62,7],[57,9,59,9],[60,9,62,9],[57,11,59,11],[60,11,62,11],[45,9,47,9],[48,9,50,9],[51,9,53,9],[54,9,56,9],[45,7,47,7],[48,7,50,7],[51,7,53,7],[54,7,56,7],[57,3,59,3],[60,3,62,3],[45,5,47,5],[48,5,50,5],[51,5,53,5],[54,5,56,5],[57,5,59,5],[60,5,62,5],[45,3,47,3],[48,3,50,3],[51,3,53,3],[54,3,56,3],[36,23,38,23],[39,23,41,23],[36,19,38,19],[39,19,41,19],[36,21,38,21],[39,21,41,21],[36,15,38,15],[39,15,41,15],[36,25,38,25],[39,25,41,25],[24,23,26,23],[27,23,29,23],[30,23,32,23],[33,23,35,23],[24,25,26,25],[27,25,29,25],[30,25,32,25],[33,25,35,25],[24,21,26,21],[27,21,29,21],[30,21,32,21],[33,21,35,21],[24,19,26,19],[27,19,29,19],[30,19,32,19],[33,19,35,19],[36,17,38,17],[39,17,41,17],[24,15,26,15],[27,15,29,15],[30,15,32,15],[33,15,35,15],[24,17,26,17],[27,17,29,17],[30,17,32,17],[33,17,35,17],[36,13,38,13],[39,13,41,13],[24,11,26,11],[27,11,29,11],[24,13,26,13],[27,13,29,13],[30,13,32,13],[33,13,35,13],[30,11,32,11],[33,11,35,11],[36,7,38,7],[39,7,41,7],[36,9,38,9],[39,9,41,9],[36,11,38,11],[39,11,41,11],[24,9,26,9],[27,9,29,9],[30,9,32,9],[33,9,35,9],[24,7,26,7],[27,7,29,7],[30,7,32,7],[33,7,35,7],[36,3,38,3],[39,3,41,3],[24,5,26,5],[27,5,29,5],[30,5,32,5],[33,5,35,5],[36,5,38,5],[39,5,41,5],[24,3,26,3],[27,3,29,3],[30,3,32,3],[33,3,35,3],[15,23,17,23],[18,23,20,23],[15,19,17,19],[18,19,20,19],[15,21,17,21],[18,21,20,21],[15,15,17,15],[18,15,20,15],[15,25,17,25],[18,25,20,25],[3,23,5,23],[6,23,8,23],[9,23,11,23],[12,23,14,23],[3,25,5,25],[6,25,8,25],[9,25,11,25],[12,25,14,25],[3,21,5,21],[6,21,8,21],[9,21,11,21],[12,21,14,21],[3,19,5,19],[6,19,8,19],[9,19,11,19],[12,19,14,19],[15,17,17,17],[18,17,20,17],[3,15,5,15],[6,15,8,15],[9,15,11,15],[12,15,14,15],[3,17,5,17],[6,17,8,17],[9,17,11,17],[12,17,14,17],[18,13,20,13],[3,5,5,5],[6,5,8,5],[9,5,11,5],[12,5,14,5],[15,5,17,5],[18,5,20,5],[3,7,5,7],[6,7,8,7],[15,9,17,9],[15,13,17,13],[3,11,5,11],[6,11,8,11],[9,11,11,11],[12,11,14,11],[3,13,5,13],[6,13,8,13],[9,13,11,13],[12,13,14,13],[12,3,14,3],[15,3,17,3],[15,11,17,11],[18,11,20,11],[18,9,20,9],[18,3,20,3],[12,7,14,7],[15,7,17,7],[18,7,20,7],[12,9,14,9],[3,3,5,3],[6,3,8,3],[9,3,11,3],[9,9,11,9],[9,7,11,7],[3,9,5,9],[6,9,8,9],[24,0,26,0],[27,0,29,0],[30,0,32,0],[33,0,35,0],[36,0,38,0],[39,0,41,0],[45,0,47,0],[48,0,50,0],[51,0,53,0],[54,0,56,0],[57,0,59,0],[60,0,62,0],[15,0,17,0],[18,0,20,0],[3,0,5,0],[6,0,8,0],[9,0,11,0],[12,0,14,0]],"flags":["formulas_cached_only"]}
["9.2 Absatz-, Umsatz- und Rohertragsplan"]
["1. Jahr",null,null,"Januar",null,"Februar",null,"März",null,"April",null,"Mai",null,"Juni",null,"Juli",null,"August",null,"September",null,"Oktober",null,"November",null,"Dezember",null,"Gesamt 1.Jahr"]
["Produkt","Pro Einheit (EH)",null,"Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€"]
["Umsatzeinheit 1","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",5,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",-5,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 2","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 3","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 4","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 5","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Gesamt","Nettoumsatz",null," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0]
[null,"Bezogene LuW",null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["2. Jahr",null,null,"Januar",null,"Februar",null,"März",null,"April",null,"Mai",null,"Juni",null,"Juli",null,"August",null,"September",null,"Oktober",null,"November",null,"Dezember",null,"Gesamt 2.Jahr"]
["Produkt","Pro Einheit (EH)",null,"Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€"]
["Umsatzeinheit 1","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",5,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",-5,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 2","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 3","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 4","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 5","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Gesamt","Nettoumsatz",null," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0]
[null,"Bezogene LuW",null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[]
["3. Jahr",null,null,"Januar",null,"Februar",null,"März",null,"April",null,"Mai",null,"Juni",null,"Juli",null,"August",null,"September",null,"Oktober",null,"November",null,"Dezember",null,"Gesamt 3.Jahr"]
["Produkt","Pro Einheit (EH)",null,"Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€","Menge","€"]
["Umsatzeinheit 1","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",5,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",-5,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 2","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 3","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 4","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Umsatzeinheit 5","Nettoumsatz",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,0,0]
[null,"Bezogene LuW",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["Gesamt","Nettoumsatz",null," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0," - - ",0]
[null,"Bezogene LuW",null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"Rohertrag",null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]

{"sheet":"Abschr.plan","index":6,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["9.3 Abschreibungsplan"]
[]
["Investition",null,"Anschaffungs-kosten \nin €","betriebs- gewöhnliche Nutzungsdauer in Jahren","AfA je Jahr in €","AfA je Monat in €"]
["Grund und Gebäude",null,0,10,0,0]
["Betriebsausstattung",null,0,4,0,0]
["Übernahmepreis",null,0,10,0,0]
["Markterschließungkosten",null,0,5,0,0]
["sonstiges"]
[null,"Gründungkosten",null,8,0,0]
[null,null,null,1,0,0]
[null,null,null,1,0,0]
[null,null,null,1,0,0]
[null,null,null,1,0,0]
[null,null,null,1,0,0]
["Summe",null,0,null,0,0]

{"sheet":"Privatbedarf","index":7,"n_rows":59,"n_cols":15,"rows_kept":59,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["9.4 Berechnung Privatbedarf"]
["1. Jahr"]
["Private Ausgaben",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Gesamt"]
[null,"Miete und Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Lebensmittel",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Private Versicherungen",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Kleidung",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Urlaub",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Beiträge",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Auto",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Summe Ausgaben",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Private Einnahmen"]
[null,"Kindergeld",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Überbrückungsgeld",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Einkommen des Ehepartners",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Summe Einnahmen",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Privatbedarf",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["2. Jahr"]
["Private Ausgaben",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Gesamt"]
[null,"Miete und Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Lebensmittel",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Private Versicherungen",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Kleidung",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Urlaub",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Beiträge",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Auto",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Summe Ausgaben",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Private Einnahmen",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Gesamt"]
[null,"Kindergeld",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Überbrückungsgeld",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Einkommen des Ehepartners",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Summe Einnahmen",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Privatbedarf",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["3. Jahr"]
["Private Ausgaben",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Gesamt"]
[null,"Miete und Nebenkosten",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Lebensmittel",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Private Versicherungen",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Kleidung",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Urlaub",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Beiträge",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Auto",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Summe Ausgaben",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Private Einnahmen",null,"Jan","Feb","Mrz","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Dez","Gesamt"]
[null,"Kindergeld",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Überbrückungsgeld",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Einkommen des Ehepartners",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"sonstiges",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Summe Einnahmen",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Privatbedarf",null,0,0,0,0,0,0,0,0,0,0,0,0,0]