<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Author>Microsoft Corporation</Author>
  <LastAuthor>steinheimer</LastAuthor>
  <Created>1996-10-17T05:27:31Z</Created>
  <LastSaved>2007-02-03T18:31:25Z</LastSaved>
  <Company>Microsoft Corporation</Company>
  <Version>11.5606</Version>
 </DocumentProperties>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>7335</WindowHeight>
  <WindowWidth>10410</WindowWidth>
  <WindowTopX>360</WindowTopX>
  <WindowTopY>120</WindowTopY>
  <AcceptLabelsInFormulas/>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s21">
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font x:Family="Swiss" ss:Size="12" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s22">
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font x:Family="Swiss" ss:Size="12" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s23">
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s24">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Interior ss:Color="#FFFF00" ss:Pattern="Solid"/>
   <NumberFormat/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s25">
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s26">
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s27">
   <Borders/>
  </Style>
  <Style ss:ID="s28">
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s29">
   <Borders/>
   <Font x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s30">
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Interior ss:Color="#FFFF00" ss:Pattern="Solid"/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s31">
   <Borders/>
   <Font ss:Color="#FFFFFF"/>
   <Protection x:HideFormula="1"/>
  </Style>
  <Style ss:ID="s32">
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Interior ss:Color="#FFFF00" ss:Pattern="Solid"/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s34">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Interior ss:Color="#FFFF00" ss:Pattern="Solid"/>
   <Protection ss:Protected="0"/>
  </Style>
  <Style ss:ID="s35">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"/>
   </Borders>
   <Font x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s36">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s37">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s38">
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s40">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s41">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s42">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s45">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s46">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s47">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="2"/>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
  </Style>
  <Style ss:ID="s48">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s49">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders/>
   <Font x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s50">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="2"/>
   </Borders>
   <Font x:Family="Swiss" ss:Bold="1"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="Tabelle1" ss:Protected="1">
  <Table ss:ExpandedColumnCount="9" ss:ExpandedRowCount="25" x:FullColumns="1"
   x:FullRows="1" ss:DefaultColumnWidth="60">
   <Row ss:AutoFitHeight="0" ss:Height="15.75">
    <Cell ss:StyleID="s21"><Data ss:Type="String">Zinsberechnung</Data></Cell>
    <Cell ss:StyleID="s22"/>
    <Cell ss:StyleID="s23"/>
    <Cell ss:StyleID="s23"/>
    <Cell ss:StyleID="s23"/>
    <Cell ss:StyleID="s23"/>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Zinssatz</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Zinssatz hier eintragen</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s24"><Data ss:Type="Number">3.25</Data></Cell>
    <Cell ss:StyleID="s25"/>
   </Row>
   <Row ss:Height="13.5">
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s28"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s29"><Data ss:Type="String">Vortrag (Vorjahr)</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Vortrag:  zum beispiel wenn sie die Verzinsung ihres Kontos mit der ihres Bausparers vergleichen wollen.</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s30"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-2]C[2]/12*12"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s40"/>
    <Cell ss:StyleID="s41"/>
    <Cell ss:StyleID="s42"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Januar</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung Januar</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">1</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-3]C[2]/12*12"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"/>
    <Cell ss:StyleID="s49"><Data ss:Type="String">Die gelb hinterlegten Felder</Data></Cell>
    <Cell ss:StyleID="s50"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Februar</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung Februar</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-4]C[2]/12*11"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"/>
    <Cell ss:StyleID="s49"><Data ss:Type="String">müssen ausgefüllt werden.</Data></Cell>
    <Cell ss:StyleID="s50"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">März</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung März</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">3</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-5]C[2]/12*10"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"/>
    <Cell ss:StyleID="s49"/>
    <Cell ss:StyleID="s50"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">April</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung April</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-6]C[2]/12*9"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"/>
    <Cell ss:StyleID="s49"><Data ss:Type="String">Wollen Sie ihren Bausparvertrag</Data></Cell>
    <Cell ss:StyleID="s50"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Mai</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung Mai</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">5</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-7]C[2]/12*8"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"/>
    <Cell ss:StyleID="s49"><Data ss:Type="String">auf seine rentabilität überprüfen, </Data></Cell>
    <Cell ss:StyleID="s50"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Juni</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung Juni</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-8]C[2]/12*7"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"/>
    <Cell ss:StyleID="s49"><Data ss:Type="String">kein problem. Anhand ihrer</Data></Cell>
    <Cell ss:StyleID="s50"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Juli</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung Juli</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">7</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-9]C[2]/12*6"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"/>
    <Cell ss:StyleID="s49"><Data ss:Type="String">letzten Jahresabrechnung hier</Data></Cell>
    <Cell ss:StyleID="s50"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">August</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung August</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-10]C[2]/12*5"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"/>
    <Cell ss:StyleID="s49"><Data ss:Type="String">eintragen und sie sehen wie gut</Data></Cell>
    <Cell ss:StyleID="s50"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">September</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung September</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">9</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-11]C[2]/12*4"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"/>
    <Cell ss:StyleID="s49"><Data ss:Type="String">ihr Bausparer im Vergleich</Data></Cell>
    <Cell ss:StyleID="s50"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Oktober</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung Oktober</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-12]C[2]/12*3"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"/>
    <Cell ss:StyleID="s49"><Data ss:Type="String">zu ihrem Sparkonto ist.</Data></Cell>
    <Cell ss:StyleID="s50"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">November</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung November</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">11</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s32"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-13]C[2]/12*2"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s48"/>
    <Cell ss:StyleID="s49"/>
    <Cell ss:StyleID="s50"/>
   </Row>
   <Row ss:Height="13.5">
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Dezember</Data><Comment
      ss:Author="steinheimer"><ss:Data xmlns="http://www.w3.org/TR/REC-html40"><B><Font
         html:Face="Tahoma" html:Size="8" html:Color="#000000">Einzahlung Dezember</Font></B><Font
        html:Face="Tahoma" html:Size="8" html:Color="#000000">&#10;</Font></ss:Data></Comment></Cell>
    <Cell ss:StyleID="s27"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s34"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s31" ss:Formula="=RC[-1]/100*R[-14]C[2]/12*1"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s45"/>
    <Cell ss:StyleID="s46"/>
    <Cell ss:StyleID="s47"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s28"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s28"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Summe Einzahlungen</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s35" ss:Formula="=SUM(R[-15]C:R[-3]C)"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s28"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Summe Zinsen vor Kest</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27" ss:Formula="=SUM(R[-16]C[1]:R[-4]C[1])"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s28"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Kest</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C/100*25"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s28"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Summe Zinsen nach Kest</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s35" ss:Formula="=R[-2]C-R[-1]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s28"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s28"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"><Data ss:Type="String">Kapital nach Kest</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s35" ss:Formula="=R[-5]C+R[-2]C"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s28"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s27"/>
    <Cell ss:StyleID="s28"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:StyleID="s36"/>
    <Cell ss:StyleID="s37"/>
    <Cell ss:StyleID="s37"/>
    <Cell ss:StyleID="s37"/>
    <Cell ss:StyleID="s37"/>
    <Cell ss:StyleID="s37"/>
    <Cell ss:StyleID="s37"/>
    <Cell ss:StyleID="s37"/>
    <Cell ss:StyleID="s38"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845"/>
    <PageMargins x:Bottom="0.984251969" x:Left="0.78740157499999996"
     x:Right="0.78740157499999996" x:Top="0.984251969"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>9</PaperSizeIndex>
    <HorizontalResolution>300</HorizontalResolution>
    <VerticalResolution>300</VerticalResolution>
   </Print>
   <Selected/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>5</ActiveRow>
     <ActiveCol>4</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>True</ProtectObjects>
   <ProtectScenarios>True</ProtectScenarios>
   <EnableSelection>UnlockedCells</EnableSelection>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Tabelle2">
  <Table ss:ExpandedColumnCount="0" ss:ExpandedRowCount="0" x:FullColumns="1"
   x:FullRows="1" ss:DefaultColumnWidth="60"/>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845"/>
    <PageMargins x:Bottom="0.984251969" x:Left="0.78740157499999996"
     x:Right="0.78740157499999996" x:Top="0.984251969"/>
   </PageSetup>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Tabelle3">
  <Table ss:ExpandedColumnCount="0" ss:ExpandedRowCount="0" x:FullColumns="1"
   x:FullRows="1" ss:DefaultColumnWidth="60"/>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.4921259845"/>
    <Footer x:Margin="0.4921259845"/>
    <PageMargins x:Bottom="0.984251969" x:Left="0.78740157499999996"
     x:Right="0.78740157499999996" x:Top="0.984251969"/>
   </PageSetup>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
