{"text_format":"2","workbook":"xls","n_sheets":10,"sheets":["EK u. Einn.","Pr Leb ","Investitionen","Raumkosten","Versicher., Beiträge","KFZ-Kosten","Werbekosten","Reparatur-Instandhaltung","Sonstige betr. Aufwendungen","Kostenplanung"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":4,"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":"EK u. Einn.","index":0,"n_rows":50,"n_cols":5,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,4]],"flags":["formulas_cached_only"]}
["Mandant"]
["Existenzgründung "]
[]
[]
["Eigenkapital"]
["Werte in Euro"]
["              Eigenkapital",null,null,"Betrag ","Summen"]
["Günstige Geldanlagen",null,null,null,0]
["- Girokonto"]
["- Tagesgeldkonto"]
["- Sparbuch"]
["- Bausparguthaben"]
["- Andere schnell vergügbare Ersparnisse"]
["Zu erwägende Geldanlagen",null,null,null,0]
["- Sparbuch mit vereinb. Kündigungsfrist"]
["- Sparbriefe"]
["- Festgeldkonto"]
["- Festverzinsliche Wertpapiere"]
["- Investmentfons"]
["- Aktien"]
["- Anlageimmobilien"]
["Mögliche günstige Beleihung",null,null,null,0]
["- Festverzinliche Wertpapiere"]
["- Aktien"]
["- Investmentfons"]
["- Kapitalversicherung"]
["- Grund und Boden"]
["Günstig geborgtes Geld",null,null,null,0]
["- Familiendarlehen"]
["- Preiswerter Kredit von Freunden"]
["- Darlehen vom Arbeitgeber des Ehepartners"]
["- Geld von Teilhabern (Kapitalbeteiligung)"]
["Existenzgründungzuschuss"]
["- 10.000 Euro Zuschuss",null,null,null,0]
["Weiteres EK in Form von Sachmitteln",null,null,null,0]
["(Zeitwert beachten!)"]
["- Fahrzeuge"]
["- Computer, Software"]
["- Büromöbel"]
["- Maschinen, Werkzeuge"]
["- Telefon, Fax, Kopierer"]
["- Andere Sachmittel"]
["Gesamtsumme:",null,null,0,0]
[]
["Einnahmen"]
["Überbrückungsgeld"]
["Verdienst Ehefrau"]
["Kindergeld"]
["Unterhalt"]
["Summe Einnahmen",null,null,0,0]

{"sheet":"Pr Leb ","index":1,"n_rows":51,"n_cols":5,"rows_kept":51,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Kosten der privaten Lebensführung"]
["Werte in Euro","monatlich","1/4 jährlich","1/2 jährlich","1/1 jährlich"]
["Miete incl. Nebenkosten"]
["Nebenkosten (Strom, Gas)"]
["Telefon"]
["Versicherungen:"]
[" - KFZ-Versicherung"]
[" - Haushaltsglasbruch"]
[" - Hausratversicherung"]
[" - Unfallversicherung"]
[" - Rentenversicherung"]
[" - Privathaftpflicht"]
[" - Lebenversicherungen "]
[" - Krankenversicherungen"]
[" - Rechtschutz"]
[" - Gebäudeversicherung"]
[" - ADAC"]
[" - Sonstige Versicherungen "]
["Grundsteuer, Kanal, Abfall etc."]
["Lfd. Zahlungen in Sparverträge"]
["Hausfinanzierung I "]
["Rückzahlung Darlehen "]
["Lebensmittel"]
["Bekleidung"]
["Kinderbetreuungskosten"]
["Friseur"]
["Unterhalt an Familienangehörige"]
["Zeitschriften"]
["Tageszeitung"]
["Rundfunkgebühren"]
["Mitgliedsbeiträge"]
["PKW Kosten"]
["  - Finanzierungskosten"]
["  - Steuern"]
["  - Reparatur, Wartung"]
["  - Treibstoff"]
["Reinigungskraft"]
["sonstige Lebenshaltung (Kino ...)"]
["Urlaubskasse"]
["Sonstiges"]
[]
["Einzelsummen",0,0,0,0]
["Monatliche Summe der Kosten",0]
[]
["EINKÜNFTE"]
["Verdienst Ehefrau"]
["Kindergeld"]
["Unterhalt"]
["Summe Einnahmen",0]
[]
["Kosten private Lebensführung",0]

{"sheet":"Investitionen","index":2,"n_rows":32,"n_cols":3,"rows_kept":32,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Investitionen"]
["Werte in Euro"]
["Investitionen Sachanlagen"]
["Maschinen"]
["Fuhrpark"]
["Firmenaufdruck Fahrzeug"]
["Geschäftsausstattung"]
["Sonstiges"]
["Sonstiges"]
["Sonstiges"]
["Summe Investitionen Sachanlagen",null,0]
["Investitionen Betriebsmittel"]
["Roh- Hilfs-, und Betriebsstoffe"]
["Warenlager  "]
["Werbekosten Startphase"]
["Eröffnungsaktionen"]
["Druckkosten Firmenpapier, Visitenkarten"]
["Sonstige Betriebsmittel"]
[]
[]
["Summe Investitionen Betriebsmittel",null,0]
["Gründungskosten"]
["Existenzgründungsberatung"]
["Rechtsberatung"]
["Notar"]
["Kosten Firmeneintragungen"]
["Kaution"]
["Sonstige Gründungskosten"]
[]
[]
["Summe Investitionen Gründungskosten",null,0]
["Summe Investitionen incl. Eigenkapital",0,0]

{"sheet":"Raumkosten","index":3,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Berechnung Raumkosten"]
["Nettowerte in Euro"]
[null,"Monat","Jahr"]
["Miete Halle/Maschinen",0,0]
["Nebenkosten Hallenmiete",0,0]
["Gas Strom Wasser",0,0]
["Reinigung",0,0]
["Instandhaltung betr. Räume",0,0]
["Sonstige Raumkosten",0,0]
[null,0,0]
[null,0,0]
[]
["Summe Raumkosten",0,0]

{"sheet":"Versicher., Beiträge","index":4,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Berechnung Versicherungen/Beiträge"]
["Nettowerte in Euro"]
[null,"Monat","Jahr"]
["Betriebshaftpflichtversicherung",0,0]
["Einbruch/Diebstahl",0,0]
["HWK / IHK  Beitrag",0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
["Summe Versicherungen",0,0]

{"sheet":"KFZ-Kosten","index":5,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Berechnung KFZ Kosten"]
["Nettowerte in Euro"]
[null,"Monat","Jahr"]
["KFZ-Leasing",0,0]
["KFZ Versicherungen",0,0]
["Fremdfahrzeuge",0,0]
["KFZ Reparaturen",0,0]
["KFZ-Steuer",0,0]
["Sonstige KFZ Kosten",0,0]
[null,0,0]
[null,0,0]
[null,0,0]
["Summe KFZ-Kosten",0,0]

{"sheet":"Werbekosten","index":6,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Berechnung Werbekosten/Reisekosten"]
["Nettowerte in Euro"]
[null,"Monat","Jahr"]
["Klassische Printwerbung",0,0]
["Mailingaktionen",0,0]
["Tag der offenen Tür",0,0]
["Internetseitenoptimierung (SEO)",0,0]
["Google Adwords",0,0]
["Etc.",0,0]
[null,0,0]
[null,0,0]
[null,0,0]
["Summe Werbekosten/Reisekosten",0,0]

{"sheet":"Reparatur-Instandhaltung","index":7,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Berechnung Reparaturen/Instandhaltungen"]
["Nettowerte in Euro"]
[null,"Monat","Jahr"]
["Maschinenreparaturen",0,0]
["Reparaturen Werkzeuge",0,0]
["Reparaturen genutzte Räume",0,0]
["Sonstige Reparaturen",0,0]
["Sicherheit",0,0]
[null,0,0]
[null,0,0]
[null,0,0]
[null,0,0]
["Summe Reparaturen/Instandhaltungen",0,0]

{"sheet":"Sonstige betr. Aufwendungen","index":8,"n_rows":22,"n_cols":3,"rows_kept":22,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Berechnung sonstige betriebliche Aufwendungen"]
["Nettowerte in Euro"]
[null,"Monat","Jahr"]
["Sonstige betriebliche Aufwendungen",0,0]
["Porto",0,0]
["Telefon",0,0]
["Bürobedarf",0,0]
["Zeitschriften / Bücher",0,0]
["Fortbildungskosten",0,0]
["Rechts- und Beratungskosten",0,0]
["Buchführungskosten",0,0]
["Abchluß- und Prüfungskosten",0,0]
["Mieten für Einrichtungen",0,0]
["Laufende EDV Kosten",0,0]
["Aufwand Abfallbeseitigung",0,0]
["Nebenkosten der Geldverkehrs",0,0]
["Sonstiger Betriebsbedarf",0,0]
["Arbeitskleidung",0,0]
["Werkzeuge und Kleingeräte",0,0]
["Sicherheit",0,0]
[null,0,0]
["Summe sonstige betr. Aufwendungen",0,0]

{"sheet":"Kostenplanung","index":9,"n_rows":69,"n_cols":15,"rows_kept":69,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Kostenplanung"]
[]
["Fixe Kosten",null,"1.           Monat","2.           Monat","3.           Monat","4.           Monat","5.           Monat","6.           Monat","7.           Monat","8.           Monat","9.           Monat","10.           Monat","11.           Monat","12.           Monat","Summe               1. Jahr "]
["Personalkosten",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bruttogehalt zzgl. Arb.geb.anteil",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Berufsgenossenschaft",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonstige Personalkosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Raumkosten",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Miete ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nebenkosten ",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gas, Strom, Wasser",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reinigung",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instandhaltung betr. Räume",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonstige Raumkosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Versicherungen, Beitäge",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Betriebshaftpflichtversicherung",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Einbruch/Diebstahl",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"HWK / IHK  Beitrag",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonstiges",0,0,0,0,0,0,0,0,0,0,0,0,0]
["KFZ Kosten",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KFZ-Leasing",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KFZ Versicherungen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fremdfahrzeuge",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KFZ Reparaturen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"KFZ-Steuer",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonstige KFZ Kosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Werbungskosten und Reisekosten",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Klassische Printwerbung",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mailingaktionen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tag der offenen Tür",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Internetseitenoptimierung (SEO)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Google Adwords",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonstige Werbekosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Messen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reisekosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Reparatur, Instandhalgung",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Maschinenreparaturen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reparaturen Werkzeuge",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Reparaturen genutzte Räume",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonstige Reparaturen",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Sonstige Kosten",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonstige betriebliche Aufwendungen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Porto",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telefon",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Bürobedarf",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Zeitschriften / Bücher",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rechts- und Beratungskosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Buchführungskosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Abchluß- und Prüfungskosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Mieten für Einrichtungen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Laufende EDV Kosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aufwand Abfallbeseitigung",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Nebenkosten der Geldverkehrs",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sonstiger Betriebsbedarf",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Arbeitskleidung",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Werkzeuge und Kleingeräte",0,0,0,0,0,0,0,0,0,0,0,0,0]
["= Zwischensumme fixe Kosten",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Variable Kosten"]
[null,"Wareneinsatz",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fremdleistungen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fracht und Versandt",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Provisionen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Garantieleistungen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Aushilfen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Beratung",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fortbildungskosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
["= Zwischensumme variable Kosten",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["= Gesamtsumme Kosten",null,0,0,0,0,0,0,0,0,0,0,0,0,0]