{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Ausgaben","Einnahmen","Übersicht über Gewinne&Verluste"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"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":"Ausgaben","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Veranstaltungsbudget für [Veranstaltung]"]
["Ausgaben"]
[null,null,null,null,null,"Geschätzt","Ist"]
["Gesamtbetrag",null,null,null,null,700,300]
[]
[null,"Geschätzt","Ist",null,null,"Geschätzt","Ist"]
["Veranstaltungsort",null,null,null,"Erfrischungen"]
["Miete für Räumlichkeiten/Saal",500,null,null,"Mahlzeiten"]
["Personal am Veranstaltungsort",null,null,null,"Getränke"]
["Ausstattung",null,null,null,"Tischwäsche"]
["Tische und Stühle",null,null,null,"Personal und Gratifikationen"]
["Summe",500,0,null,"Summe",0,0]
[]
["Dekorationen",null,null,null,"Tagesordnung"]
["Blumen",200,300,null,"Unterhaltungskünstler"]
["Kerzen",null,null,null,"Lautsprecher"]
["Beleuchtung",null,null,null,"Anfahrt"]
["Luftballons",null,null,null,"Hotel"]
["Papierbedarf",null,null,null,"Andere"]
["Summe",200,300,null,"Summe",0,0]
[]
["Werbung",null,null,null,"Gewinne"]
["Grafische Erzeugnisse",null,null,null,"Schleifchen/Plaketten/Pokale"]
["Fotokopien/Druck",null,null,null,"Geschenke"]
["Porto",null,null,null,"Summe",0,0]
["Summe",0,0]
[]
["Verschiedenes"]
["Telefon"]
["Transport"]
["Briefpapier"]
["Faxdienste"]
["Summe",0,0]

{"sheet":"Einnahmen","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Veranstaltungsbudget für [Veranstaltung]"]
["Einnahmen"]
[null,null,null,null,null,"Geschätzt","Ist"]
["Gesamteinnahmen",null,null,null,null,1936,1831]
[]
["Eintritt"]
["Geschätzt","Ist",null,null,null,"Geschätzt","Ist"]
[300,278,"Erwachsene:",5,null,1500,1390]
[197,195,"Kinder:",2,null,394,390]
[42,51,"Andere:",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Werbung im Programm"]
[null,null,"Deckblätter (Stück)",null,null,0,0]
[null,null,"Halbe Seiten (Stück)",null,null,0,0]
[null,null,"Viertelseiten (Stück)",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Aussteller/Lieferanten"]
[null,null,"Große Stände (pro Einheit)",null,null,0,0]
[null,null,"Mittlere Stände (pro Einheit)",null,null,0,0]
[null,null,"Kleine Stände (pro Einheit)",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Verkauf von Artikeln"]
[null,null,"Artikel (Stück):",null,null,0,0]
[null,null,"Artikel (Stück):",null,null,0,0]
[null,null,"Artikel (Stück):",null,null,0,0]
[null,null,"Artikel (Stück):",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Übersicht über Gewinne&Verluste","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Veranstaltungsbudget für [Veranstaltung]"]
["Übersicht über Gewinne/Verluste"]
[]
[]
[null,"Geschätzt","Ist"]
["Gesamteinnahmen",1936,1831]
["Gesamtausgaben",700,300]
[]
["Gesamtgewinn (oder -verlust)",1236,1531]