{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Budget","Schlussabrechnung"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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"}

{"sheet":"Budget","index":0,"n_rows":28,"n_cols":3,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
["Projekt","Schule"]
["Budget"]
[null,"zusätzliche Kosten","Eigenleistung"]
[null,"externe Kosten und \ninterne Zusatzkosten","reguläre Kosten etc."]
["Personalkosten"]
[]
[]
[]
[]
[]
["Lehrpersonen "]
["Total Personalkosten",{"$f":"SUM(B7:B11)","v":0},{"$f":"SUM(C7:C12)","v":0}]
[]
["Sachkosten"]
[]
[]
[]
[]
[]
["Raumkosten"]
["total Sachkosten",{"$f":"SUM(B16:B20)","v":0},{"$f":"SUM(C16:C21)","v":0}]
[]
["Zwischentotal Zusatzkosten",{"$f":"B13+B22","v":0}]
["Zwischentotal Eigenleistung",null,{"$f":"C22+C13","v":0}]
["Kostentotal",{"$f":"SUM(C25,B24)","v":0}]
["Antrag Hirschmann-Stiftung",null,"maximal Fr. 10'000"]
["Zusatzkosten Schule",{"$f":"B26-B27-C25","v":0}]

{"sheet":"Schlussabrechnung","index":1,"n_rows":28,"n_cols":3,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"Budget!A2","v":"Projekt"},{"$f":"Budget!B2","v":"Schule"}]
["Schlussabrechnung"]
[null,"zusätzliche Kosten","Eigenleistung"]
[null,"externe Kosten und \ninterne Zusatzkosten","reguläre Kosten etc."]
["Personalkosten"]
[]
[]
[]
[]
[]
["Lehrpersonen "]
["Total Personalkosten",{"$f":"SUM(B7:B11)","v":0},{"$f":"SUM(C7:C12)","v":0}]
[]
["Sachkosten"]
[]
[]
[]
[]
[]
["Raumkosten"]
["total Sachkosten",{"$f":"SUM(B16:B20)","v":0},{"$f":"SUM(C16:C21)","v":0}]
[]
["Zwischentotal Zusatzkosten",{"$f":"B13+B22","v":0}]
["Zwischentotal Eigenleistung",null,{"$f":"C22+C13","v":0}]
["Kostentotal",{"$f":"SUM(C25,B24)","v":0}]
["bewilligt Hirschmann-Stiftung"]
["Zusatzkosten Schule",{"$f":"B26-B27-C25","v":0}]