{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Budgetdateneingabe","Budgetbericht","Listendaten"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Budgetdateneingabe","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"BUDGET FÜR SCHULTURNIER"]
[{"$nulls":3}," DATENEINGABE"]
[]
[null,"DATUM","ELEMENTTYP","AUSGABENELEMENT","BUDGETIERTE KOSTEN","IST-KOSTEN","ÜBER/UNTER","DIFFERENZ"]
[null,"2012-06-03","Ausgaben","Offizielle",{"v":100,"d":"100.00"},{"v":85,"d":"85.00 €"},{"$f":"--(Budgetdateneingabe!$H6>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E6-Budgetdateneingabe!$F6","v":{"v":15,"d":"15.00 €"}}]
[null,"2012-06-03","Ausgaben","Sicherheit",{"v":250,"d":"250.00"},{"v":215,"d":"215.00 €"},{"$f":"--(Budgetdateneingabe!$H7>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E7-Budgetdateneingabe!$F7","v":{"v":35,"d":"35.00 €"}}]
[null,"2012-06-03","Ausgaben","Veranstaltungshelfer",{"v":200,"d":"200.00"},{"v":210,"d":"210.00 €"},{"$f":"--(Budgetdateneingabe!$H8>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgetdateneingabe!$E8-Budgetdateneingabe!$F8","v":{"v":-10,"d":"-10.00 €"}}]
[null,"2012-06-03","Ausgaben","Nicht angestellte Veranstaltungshelfer",{"v":750,"d":"750.00"},{"v":724,"d":"724.00 €"},{"$f":"--(Budgetdateneingabe!$H9>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E9-Budgetdateneingabe!$F9","v":{"v":26,"d":"26.00 €"}}]
[null,"2012-06-03","Ausgaben","Trikots",{"v":670,"d":"670.00"},{"v":733,"d":"733.00 €"},{"$f":"--(Budgetdateneingabe!$H10>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgetdateneingabe!$E10-Budgetdateneingabe!$F10","v":{"v":-63,"d":"-63.00 €"}}]
[null,"2012-06-03","Einnahmen","Eintrittsgelder",{"v":710,"d":"710.00"},{"v":750,"d":"750.00 €"},{"$f":"--(Budgetdateneingabe!$H11>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgetdateneingabe!$E11-Budgetdateneingabe!$F11","v":{"v":-40,"d":"-40.00 €"}}]
[null,"2012-06-03","Ausgaben","Versorgungsgüter, allgemein",{"v":160,"d":"160.00"},{"v":145,"d":"145.00 €"},{"$f":"--(Budgetdateneingabe!$H12>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E12-Budgetdateneingabe!$F12","v":{"v":15,"d":"15.00 €"}}]
[null,"2012-06-03","Ausgaben","Schülerreisen innerhalb des Bundeslands",{"v":490,"d":"490.00"},{"v":350,"d":"350.00 €"},{"$f":"--(Budgetdateneingabe!$H13>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E13-Budgetdateneingabe!$F13","v":{"v":140,"d":"140.00 €"}}]
[null,"2012-06-03","Ausgaben","Schülerreisen innerhalb des Bundeslands",{"v":760,"d":"760.00"},{"v":725,"d":"725.00 €"},{"$f":"--(Budgetdateneingabe!$H14>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E14-Budgetdateneingabe!$F14","v":{"v":35,"d":"35.00 €"}}]
[null,"2012-06-03","Ausgaben","Allgemeine Versorgungsgüter",{"v":850,"d":"850.00"},{"v":475,"d":"475.00 €"},{"$f":"--(Budgetdateneingabe!$H15>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E15-Budgetdateneingabe!$F15","v":{"v":375,"d":"375.00 €"}}]
[null,"2012-06-03","Ausgaben","Büromaterial",{"v":660,"d":"660.00"},{"v":200,"d":"200.00 €"},{"$f":"--(Budgetdateneingabe!$H16>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E16-Budgetdateneingabe!$F16","v":{"v":460,"d":"460.00 €"}}]
[null,"2012-06-03","Ausgaben","Transfers nach außerhalb",{"v":860,"d":"860.00"},{"v":350,"d":"350.00 €"},{"$f":"--(Budgetdateneingabe!$H17>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E17-Budgetdateneingabe!$F17","v":{"v":510,"d":"510.00 €"}}]
[null,"2012-06-03","Ausgaben","Sonstiges",{"v":150,"d":"150.00"},{"v":144,"d":"144.00 €"},{"$f":"--(Budgetdateneingabe!$H18>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E18-Budgetdateneingabe!$F18","v":{"v":6,"d":"6.00 €"}}]
[null,"2012-06-03","Einnahmen","Anteilige Eintrittsgelder",{"v":340,"d":"340.00"},{"v":350,"d":"350.00 €"},{"$f":"--(Budgetdateneingabe!$H19>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgetdateneingabe!$E19-Budgetdateneingabe!$F19","v":{"v":-10,"d":"-10.00 €"}}]
[null,"2012-06-03","Einnahmen","Spendenaktionen",{"v":670,"d":"670.00"},{"v":700,"d":"700.00 €"},{"$f":"--(Budgetdateneingabe!$H20>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgetdateneingabe!$E20-Budgetdateneingabe!$F20","v":{"v":-30,"d":"-30.00 €"}}]
[null,"2012-06-03","Einnahmen","Spenden",{"v":720,"d":"720.00"},{"v":800,"d":"800.00 €"},{"$f":"--(Budgetdateneingabe!$H21>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgetdateneingabe!$E21-Budgetdateneingabe!$F21","v":{"v":-80,"d":"-80.00 €"}}]
[null,"2012-06-03","Ausgaben","Schülerreisen nach außerhalb des Bundeslands",{"v":880,"d":"880.00"},{"v":750,"d":"750.00 €"},{"$f":"--(Budgetdateneingabe!$H22>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E22-Budgetdateneingabe!$F22","v":{"v":130,"d":"130.00 €"}}]
[null,"2012-06-03","Einnahmen","Spenden",{"v":800,"d":"800.00"},{"v":700,"d":"700.00 €"},{"$f":"--(Budgetdateneingabe!$H23>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E23-Budgetdateneingabe!$F23","v":{"v":100,"d":"100.00 €"}}]
[null,"2012-06-03","Einnahmen","Transfers",{"v":720,"d":"720.00"},{"v":700,"d":"700.00 €"},{"$f":"--(Budgetdateneingabe!$H24>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E24-Budgetdateneingabe!$F24","v":{"v":20,"d":"20.00 €"}}]
[null,"2012-06-03","Ausgaben","Trainerkurse/Reisekosten",{"v":620,"d":"620.00"},{"v":820,"d":"820.00 €"},{"$f":"--(Budgetdateneingabe!$H25>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgetdateneingabe!$E25-Budgetdateneingabe!$F25","v":{"v":-200,"d":"-200.00 €"}}]
[null,"2012-06-03","Einnahmen","Anreisen",{"v":880,"d":"880.00"},{"v":875,"d":"875.00 €"},{"$f":"--(Budgetdateneingabe!$H26>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E26-Budgetdateneingabe!$F26","v":{"v":5,"d":"5.00 €"}}]
[null,"2012-06-03","Ausgaben","Trikots",{"v":850,"d":"850.00"},{"v":875,"d":"875.00 €"},{"$f":"--(Budgetdateneingabe!$H27>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgetdateneingabe!$E27-Budgetdateneingabe!$F27","v":{"v":-25,"d":"-25.00 €"}}]
[null,"2012-06-03","Ausgaben","Schülerreisen nach außerhalb des Bundeslands",{"v":710,"d":"710.00"},{"v":710,"d":"710.00 €"},{"$f":"--(Budgetdateneingabe!$H28>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgetdateneingabe!$E28-Budgetdateneingabe!$F28","v":{"v":0,"d":"0.00 €"}}]
[null,"2012-06-03","Einnahmen","Sonstiges",{"v":950,"d":"950.00"},{"v":949,"d":"949.00 €"},{"$f":"--(Budgetdateneingabe!$H29>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E29-Budgetdateneingabe!$F29","v":{"v":1,"d":"1.00 €"}}]
[null,"2012-06-03","Einnahmen","Spendenaktionen",{"v":720,"d":"720.00"},{"v":725,"d":"725.00 €"},{"$f":"--(Budgetdateneingabe!$H30>0)","v":{"v":0,"d":"0%"}},{"$f":"Budgetdateneingabe!$E30-Budgetdateneingabe!$F30","v":{"v":-5,"d":"-5.00 €"}}]
[null,"2012-06-03","Ausgaben","Schülerreisen nach außerhalb des Bundeslands",{"v":580,"d":"580.00"},{"v":569,"d":"569.00 €"},{"$f":"--(Budgetdateneingabe!$H31>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E31-Budgetdateneingabe!$F31","v":{"v":11,"d":"11.00 €"}}]
[null,"2012-06-03","Ausgaben","Büromaterial",{"v":570,"d":"570.00"},{"v":550,"d":"550.00 €"},{"$f":"--(Budgetdateneingabe!$H32>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E32-Budgetdateneingabe!$F32","v":{"v":20,"d":"20.00 €"}}]
[null,"2012-06-03","Einnahmen","Eintrittsgelder",{"v":670,"d":"670.00"},{"v":650,"d":"650.00 €"},{"$f":"--(Budgetdateneingabe!$H33>0)","v":{"v":1,"d":"100%"}},{"$f":"Budgetdateneingabe!$E33-Budgetdateneingabe!$F33","v":{"v":20,"d":"20.00 €"}}]

{"sheet":"Budgetbericht","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"BUDGET FÜR SCHULTURNIER"]
[null,null," ÜBERBLICK"]
[]
[null,"AUSGABEN & EINNAHMEN"," BUDGETIERTE"," IST"," DIFFERENZ"]
[null,"Ausgaben",{"v":10110,"d":"10,110.00 €"},{"v":8630,"d":"8,630.00 €"},{"v":1480,"d":"1,480.00 €"}]
[null,"Offizielle",{"v":100,"d":"100.00 €"},{"v":85,"d":"85.00 €"},{"v":15,"d":"15.00 €"}]
[null,"Sicherheit",{"v":250,"d":"250.00 €"},{"v":215,"d":"215.00 €"},{"v":35,"d":"35.00 €"}]
[null,"Veranstaltungshelfer",{"v":200,"d":"200.00 €"},{"v":210,"d":"210.00 €"},{"v":-10,"d":"-10.00 €"}]
[null,"Nicht angestellte Veranstaltungshelfer",{"v":750,"d":"750.00 €"},{"v":724,"d":"724.00 €"},{"v":26,"d":"26.00 €"}]
[null,"Trikots",{"v":1520,"d":"1,520.00 €"},{"v":1608,"d":"1,608.00 €"},{"v":-88,"d":"-88.00 €"}]
[null,"Versorgungsgüter, allgemein",{"v":160,"d":"160.00 €"},{"v":145,"d":"145.00 €"},{"v":15,"d":"15.00 €"}]
[null,"Schülerreisen innerhalb des Bundeslands",{"v":1250,"d":"1,250.00 €"},{"v":1075,"d":"1,075.00 €"},{"v":175,"d":"175.00 €"}]
[null,"Allgemeine Versorgungsgüter",{"v":850,"d":"850.00 €"},{"v":475,"d":"475.00 €"},{"v":375,"d":"375.00 €"}]
[null,"Büromaterial",{"v":1230,"d":"1,230.00 €"},{"v":750,"d":"750.00 €"},{"v":480,"d":"480.00 €"}]
[null,"Transfers nach außerhalb",{"v":860,"d":"860.00 €"},{"v":350,"d":"350.00 €"},{"v":510,"d":"510.00 €"}]
[null,"Sonstiges",{"v":150,"d":"150.00 €"},{"v":144,"d":"144.00 €"},{"v":6,"d":"6.00 €"}]
[null,"Schülerreisen nach außerhalb des Bundeslands",{"v":2170,"d":"2,170.00 €"},{"v":2029,"d":"2,029.00 €"},{"v":141,"d":"141.00 €"}]
[null,"Trainerkurse/Reisekosten",{"v":620,"d":"620.00 €"},{"v":820,"d":"820.00 €"},{"v":-200,"d":"-200.00 €"}]
[null,"Einnahmen",{"v":7180,"d":"7,180.00 €"},{"v":7199,"d":"7,199.00 €"},{"v":-19,"d":"-19.00 €"}]
[null,"Eintrittsgelder",{"v":1380,"d":"1,380.00 €"},{"v":1400,"d":"1,400.00 €"},{"v":-20,"d":"-20.00 €"}]
[null,"Sonstiges",{"v":950,"d":"950.00 €"},{"v":949,"d":"949.00 €"},{"v":1,"d":"1.00 €"}]
[null,"Anteilige Eintrittsgelder",{"v":340,"d":"340.00 €"},{"v":350,"d":"350.00 €"},{"v":-10,"d":"-10.00 €"}]
[null,"Spendenaktionen",{"v":1390,"d":"1,390.00 €"},{"v":1425,"d":"1,425.00 €"},{"v":-35,"d":"-35.00 €"}]
[null,"Spenden",{"v":1520,"d":"1,520.00 €"},{"v":1500,"d":"1,500.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Transfers",{"v":720,"d":"720.00 €"},{"v":700,"d":"700.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Anreisen",{"v":880,"d":"880.00 €"},{"v":875,"d":"875.00 €"},{"v":5,"d":"5.00 €"}]
[null,"Gesamtergebnis",{"v":17290,"d":"17,290.00 €"},{"v":15829,"d":"15,829.00 €"},{"v":1461,"d":"1,461.00 €"}]

{"sheet":"Listendaten","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"BUDGET FÜR SCHULTURNIER"]
[{"$nulls":3},"LISTEN BEARBEITEN"]
[]
[null,"LISTE DER EINNAHMENELEMENTE",null,"LISTE DER AUSGABENELEMENTE"]
[null,"Eintrittsgelder",null,"Offizielle"]
[null,"Anteilige Eintrittsgelder",null,"Sicherheit"]
[null,"Spendenaktionen",null,"Veranstaltungshelfer"]
[null,"Spenden",null,"Nicht angestellte Veranstaltungshelfer"]
[null,"Transfers",null,"Trikots"]
[null,"Anreisen",null,"Spielfeldversorgung"]
[null,"Sonstiges",null,"Versorgungsgüter, allgemein"]
[{"$nulls":3},"Mahlzeiten von den Wettkämpfen"]
[{"$nulls":3},"Schülerreisen innerhalb des Bundeslands"]
[{"$nulls":3},"Schülerreisen nach außerhalb des Bundeslands"]
[{"$nulls":3},"Trainerkurse/Reisekosten"]
[{"$nulls":3},"Allgemeine Versorgungsgüter"]
[{"$nulls":3},"Büromaterial"]
[{"$nulls":3},"Transfers nach außerhalb"]
[{"$nulls":3},"Sonstiges"]