{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Ausgaben","Einnahmen","Zusammenfassung"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Ausgaben","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Veranstaltungsbudget für \n[Name der Veranstaltung]"]
[{"$nulls":7}," Ausgaben"]
[]
[{"$nulls":7},"Geschätzt","Tatsächlich"]
[null,null,"Ausgaben gesamt",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"1,145.00 €"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"395.00 €"}}]
[]
[null,null,"Veranstaltungsort","Geschätzt","Tatsächlich",null,"Erfrischungen","Geschätzt","Tatsächlich"]
[null,null,"Gebühren für Raum und Halle",{"v":500,"d":"500.00 €"},{"v":250,"d":"250.00 €"},null,"Essen"]
[null,null,"Personal am Veranstaltungsort",{"v":400,"d":"400.00 €"},{"v":50,"d":"50.00 €"},null,"Getränke"]
[null,null,"Ausstattung",{"$nulls":3},"Tischwäsche"]
[null,null,"Tische und Stühle",{"$nulls":3},"Personal und Trinkgelder"]
[null,null,"Ergebnis",{"$f":"SUBTOTAL(109,Tabelle1[Geschätzt])","v":{"v":900,"d":"900.00 €"}},{"$f":"SUBTOTAL(109,Tabelle1[Tatsächlich])","v":{"v":300,"d":"300.00 €"}},null,"Ergebnis",{"$f":"SUBTOTAL(109,Tabelle5[Geschätzt])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabelle5[Tatsächlich])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"Dekorationen","Geschätzt","Tatsächlich",null,"Programm","Geschätzt","Tatsächlich"]
[null,null,"Blumen",{"v":200,"d":"200.00 €"},{"v":50,"d":"50.00 €"},null,"Künstler"]
[null,null,"Kerzen",{"$nulls":3},"Referenten"]
[null,null,"Beleuchtung",{"$nulls":3},"Reise"]
[null,null,"Ballons",{"$nulls":3},"Hotel"]
[null,null,"Papierlieferungen",{"$nulls":3},"Sonstiges"]
[null,null,"Ergebnis",{"$f":"SUBTOTAL(109,Tabelle2[Geschätzt])","v":{"v":200,"d":"200.00 €"}},{"$f":"SUBTOTAL(109,Tabelle2[Tatsächlich])","v":{"v":50,"d":"50.00 €"}},null,"Ergebnis",{"$f":"SUBTOTAL(109,Tabelle6[Geschätzt])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabelle6[Tatsächlich])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,null,"Öffentlichkeitsarbeit","Geschätzt","Tatsächlich",null,"Preise","Geschätzt","Tatsächlich"]
[null,null,"Grafikarbeiten",{"v":45,"d":"45.00 €"},{"v":45,"d":"45.00 €"},null,"Schleifen/Plaketten/Pokale"]
[null,null,"Kopieren/Drucken",{"$nulls":3},"Geschenke"]
[null,null,"Porto",{"$nulls":3},"Ergebnis",{"$f":"SUBTOTAL(109,Tabelle7[Geschätzt])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabelle7[Tatsächlich])","v":{"v":0,"d":"0.00 €"}}]
[null,null,"Ergebnis",{"$f":"SUBTOTAL(109,Tabelle3[Geschätzt])","v":{"v":45,"d":"45.00 €"}},{"$f":"SUBTOTAL(109,Tabelle3[Tatsächlich])","v":{"v":45,"d":"45.00 €"}}]
[]
[null,null,"Sonstiges","Geschätzt","Tatsächlich"]
[null,null,"Telefon"]
[null,null,"Beförderung"]
[null,null,"Büromaterial"]
[null,null,"Faxdienste"]
[null,null,"Ergebnis",{"$f":"SUBTOTAL(109,Tabelle4[Geschätzt])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabelle4[Tatsächlich])","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Einnahmen","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Veranstaltungsbudget für \n[Name der Veranstaltung]"]
[{"$nulls":5},"Einnahmen"]
[]
[{"$nulls":5},"Geschätzt","Tatsächlich"]
[null,"Gesamteinnahmen",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"Eintritte"]
[null,"Geschätzt","Tatsächlich",null,null,"Geschätzt","Tatsächlich"]
[null,300,278,"Erwachsene @",{"v":5,"d":"5.00 €"},{"$f":"B11*E11","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"C11*E11","v":{"v":1390,"d":"1,390.00 €"}}]
[null,197,195,"Kinder @",{"v":2,"d":"2.00 €"},{"$f":"B12*E12","v":{"v":394,"d":"394.00 €"}},{"$f":"C12*E12","v":{"v":390,"d":"390.00 €"}}]
[null,42,51,"Andere @",{"v":1,"d":"1.00 €"},{"$f":"B13*E13","v":{"v":42,"d":"42.00 €"}},{"$f":"C13*E13","v":{"v":51,"d":"51.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"Werbeanzeigen im Programm"]
[null,"Geschätzt","Tatsächlich",null,null,"Geschätzt","Tatsächlich"]
[{"$nulls":3},"Deckblätter @",null,{"$f":"B18*E18","v":{"v":0,"d":"0.00 €"}},{"$f":"C18*E18","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Halbe Seiten @",null,{"$f":"B19*E19","v":{"v":0,"d":"0.00 €"}},{"$f":"C19*E19","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Viertelseiten @",null,{"$f":"B20*E20","v":{"v":0,"d":"0.00 €"}},{"$f":"C20*E20","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Aussteller/Lieferanten"]
[null,"Geschätzt","Tatsächlich",null,null,"Geschätzt","Tatsächlich"]
[{"$nulls":3},"Große Stände @",null,{"$f":"B25*E25","v":{"v":0,"d":"0.00 €"}},{"$f":"C25*E25","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Mittelgroße Stände @",null,{"$f":"B26*E26","v":{"v":0,"d":"0.00 €"}},{"$f":"C26*E26","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Kleine Stände @",null,{"$f":"B27*E27","v":{"v":0,"d":"0.00 €"}},{"$f":"C27*E27","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Verkauf von Artikeln"]
[null,"Geschätzt","Tatsächlich",null,null,"Geschätzt","Tatsächlich"]
[{"$nulls":3},"Artikel @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 €"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Artikel @",null,{"$f":"B33*E33","v":{"v":0,"d":"0.00 €"}},{"$f":"C33*E33","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Artikel @",null,{"$f":"B34*E34","v":{"v":0,"d":"0.00 €"}},{"$f":"C34*E34","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Artikel @",null,{"$f":"B35*E35","v":{"v":0,"d":"0.00 €"}},{"$f":"C35*E35","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Zusammenfassung","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6],[8,1,8,2]]}
[]
[]
[null,"Veranstaltungsbudget für \n[Name der Veranstaltung]"]
[{"$nulls":5},"Zusammenfassung_Gewinn–Verlust"]
[]
[{"$nulls":5},"Geschätzt","Tatsächlich"]
[null,"Gesamteinnahmen",{"$nulls":3},{"$f":"Einnahmen!F7","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"Einnahmen!G7","v":{"v":1831,"d":"1,831.00 €"}}]
[null,"Gesamtausgaben",{"$nulls":3},{"$f":"Ausgaben!H7","v":{"v":1145,"d":"1,145.00 €"}},{"$f":"Ausgaben!I7","v":{"v":395,"d":"395.00 €"}}]
[null,"Gesamtgewinn (oder -verlust)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"791.00 €"}},{"$f":"G7-G8","v":{"v":1436,"d":"1,436.00 €"}}]