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

{"sheet":"Reisekostenbudget","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7]]}
["Reisekostenbudget"]
[]
[]
[null,"Geplantes Reisekostenbudget",{"v":1900,"d":"€ 1,900.00"}]
[{"$nulls":7},"  Gesamt"]
[null,"Flugkosten","Gesamtkosten für Tickets",{"v":200,"d":"€ 200.00"},"für",1,"Ticket(s)",{"$f":"(D6*F6)","v":{"v":200,"d":"€ 200.00"}}]
[null,null,"\"",{"v":275,"d":"€ 275.00"},"für",1,"Ticket(s)",{"v":275,"d":"€ 275.00"}]
[null,null,"\"",0,"für",0,"Ticket(s)",0]
[null,"Hotel","Kosten pro Übernachtung",{"v":75,"d":"€ 75.00"},"für",3,"Übernachtung(en)",{"v":225,"d":"€ 225.00"}]
[null,null,"\"",{"v":82,"d":"€ 82.00"},"für",3,"Übernachtung(en)",{"v":246,"d":"€ 246.00"}]
[null,null,"\"",0,"für",0,"Übernachtung(en)",0]
[null,"Mahlzeiten/Getränke","Kosten pro Tag",{"v":48,"d":"€ 48.00"},"für",6,"Tag(e)",{"v":288,"d":"€ 288.00"}]
[null,"Mietwagen","Kosten pro Tag",{"v":52,"d":"€ 52.00"},"für",6,"Tag(e)",{"v":312,"d":"€ 312.00"}]
[null,"Benzin","Kosten pro Liter",{"v":1.74,"d":"€ 1.74"},"für",45,"Liter",{"v":78.3,"d":"€ 78.30"}]
[null,"Unterhaltung","Summe",{"v":130,"d":"€ 130.00"},{"$nulls":3},{"$f":"(D15)","v":{"v":130,"d":"€ 130.00"}}]
[null,"Geschenke","Summe",{"v":85,"d":"€ 85.00"},{"$nulls":3},{"$f":"(D16)","v":{"v":85,"d":"€ 85.00"}}]
[null,"Verschiedenes","Summe",{"v":55,"d":"€ 55.00"},{"$nulls":3},{"$f":"(D17)","v":{"v":55,"d":"€ 55.00"}}]
[{"$nulls":4},"Gesamtreisekosten",null,null,{"$f":"SUM(H6:H17)","v":{"v":1894.3,"d":"€ 1,894.30"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"Budget unterschritten um:\",\"Budget überschritten um:\")","v":"Budget unterschritten um:"},null,null,{"$f":"(C4-H18)","v":{"v":5.7000000000000455,"d":"€ 5.70"}}]