{"text_format":"2","workbook":"xls","n_sheets":5,"sheets":["AntragsG","Mittelabruf","konzpAreit","ReiseKostenFW","IntlFlug"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":10,"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","formulas":"cached_only"}

{"sheet":"AntragsG","index":0,"n_rows":39,"n_cols":19,"rows_kept":39,"cut":false,"hidden":false,"merged":[[34,1,34,2]],"flags":["formulas_cached_only"]}
[]
[]
[null,"1. Fachlich pädagogische Betreuung",{"$nulls":10},"Jahresbedarf",null,null,null,"Test"]
[{"$nulls":5},"NR","ww","Eigenanteil ","monthly SEWA","monthly ww",null,null,2009,2010,2011]
[null,"a","konzeptionelle Arbeit",null,null,null,1100.06,0,null,84.62,null,null,1100.06,0,0,null,1100.06]
[null,"b","Vor und Nachbereitung FID",null,null,1140,1140.1000000000001,0,null,87.7,null,null,790,350,0,null,1140]
[null,"c","Zwischensemianr",null,null,410,410.02,0,null,31.54,null,null,0,410,0,null,410]
[null,null,"Unterstüzung Partner vor Ort",null,null,null,339.82,0,null,26.14,null,0.12000000000000455,339.94,0,0,null,339.94]
[{"$nulls":11},"cent"]
[null,"1. SUB",{"$nulls":4},2990,0,null,230]
[{"$nulls":8},"max.",230]
[]
[null,"2. Durchführungskosten"]
[]
[null,null,"Taschengeld",null,null,null,1300,0,null,100,null,null,500,800,0,null,1300]
[null,null,"Unterkunft u. Verpflegung",null,null,null,1560,0,null,120,null,null,600,960,0,null,1560]
[null,null,"Haftpflich Unfall",null,null,null,19.76,0,null,1.52,null,null,19.76,0,0,null,19.76]
[null,null,"Fahrkosten FW",null,null,null,180.18,0,null,13.86,null,null,180.18,0,0,null,180.18]
[null,null,"Int. Flugkosten",null,null,null,970.0600000000001,0,null,74.62,null,null,485.03000000000003,485.03000000000003,0,null,970.0600000000001]
[null,null,"Unterstüzung Patner vor Ort",null,null,null,520,2691,207,40,null,null,215,305,null,null,520]
[]
[null,"2.- SUB",{"$nulls":4},4550,null,null,350,{"$nulls":8},2700]
[{"$nulls":8},"max.",350]
[null,"TOTAL 1-2",{"$nulls":4},7540,2691]
[]
[null,"AKV","monatlich","Gesamt pP"]
[null,null,40.14,521.82,null,"Gesamt",1043.64,null,null,80.28]
[{"$nulls":15},"Test"]
[null,"TOTAL pP",{"$nulls":4},"Gesamt","EA","monthly",null,null,"TOTAL Ohne AKV pP",4229.97,3310.03,0,7540]
[{"$nulls":6},10752.82,2691,580,null,null,"2 Personen",8459.94]
[{"$nulls":11},"Plus AKV für 2 P",9503.58,6620.06]
[{"$nulls":6},"EA%",25.025993181323596,null,null,null,"TOTAL",16123.64]
[{"$nulls":6},"EA Test","OK",null,null,null,"EAS"]
[]
[null,"TOTAL 2 Pers.",null,null,"ww",21505.64,"Euro"]
[{"$nulls":4},"SEWA",5382,"Euro",null,null,1.4355730914825544,null,"Hardcoded",9503.58,6620.06]
[{"$nulls":9},3749.0254114765175]
[{"$nulls":9},1632.9745885234825]
[{"$nulls":9},5382]

{"sheet":"Mittelabruf","index":1,"n_rows":30,"n_cols":3,"rows_kept":30,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["Kostenstelle","1. Mittelabruf","28.04.2009-15.06.2009"]
["1. Fachlich-pädagogische Begleitung","BMZ-Anteil","Eigenanteil (EA)"]
["konzeptionelle Arbeit",1767.93,300]
["VBS+NBS",0,0]
["ZS",0,0]
["Unterstützung Partner vor Ort (FachPäd)",0,0]
[]
[]
["2. Durchführungskosten",0]
["Taschengeld",0,0]
["Unterkunft Verpflegung",0,0]
["Haftplicht +  Unfallversicherung",0,0]
["Fahrkosten Freiwillige",117.50000000000001,0]
["International Flugkosten",962.58,0]
["Unterstützung Partner vor Ort",0,649]
[]
["Krankenversicherung",null,0]
[]
["TOTALABRUFSUMME (BMZ und EA)",2848.01,950]
["TOTALABRUFSUMME (Gesamt)",null,3798.01]
[]
["beantragt","ja"]
["genehmigt","ja"]
["Überweisung erhalten","ja"]
[]
["EIGENANTEIL CHECK","OK weil EA=",25.013098964984295]
[]
["GESAMTABRUF",null,"Euro"]
[null,null,"Euro"]

{"sheet":"konzpAreit","index":2,"n_rows":82,"n_cols":10,"rows_kept":82,"cut":false,"hidden":false,"merged":[[0,0,0,6],[61,3,72,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:konzeptionelle Arbeit"]
[]
[null,null,"monatlich",84.62,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",2200.12]
[]
[null,null,null,"EUR","von","Posten","für","am","Kommentar","Erstattet"]
[null,"Ausgaben",null,750.17,"Philip","FlugNUE/OUA/Frau","Begleitbesuch"]
[null,null,null,50,"Philip","Visum +Stefan/marco","Begleitbesuch"]
[null,null,null,4,"Philip","Porto Visum","Begleitbesuch"]
[null,null,null,648.4,"Philip","Hotel","Begleitbesuch"]
[null,null,null,51,"Philip","Zug Fra/NUE","Begleitbesuch"]
[null,null,null,12.3,"Ben","Magdeburg Berlin Bahn","VS"]
[null,null,null,26,"Ben","Bahn Stuttgart-MUC","VS"]
[null,null,null,35.4,"Ben","Autofahrt","VS"]
[null,null,null,34.25,"Ben","Verpflegung","VS"]
[null,null,null,9,"Mathias","S-Bahn MUC","VS"]
[null,null,null,20,"Philip","Bahn NUE/MUC","VS"]
[null,null,null,20,"Philip","Bahn MUC/NUE","VS"]
[null,null,null,9.98,"Philip","Verpflegung","VS"]
[null,null,null,4.4,"Philip","Nahverkehr MVG","VS"]
[null,null,null,28,"Philip","Transport Taxi","VS"]
[null,null,null,29.24,"Philip","Verpflegung Frühstück","VS"]
[null,null,null,26,"Philip","Verpflegung Mittagessen","VS"]
[null,null,null,6.79,"Marco","Verpflegung MUC","VS"]
[null,null,null,1.45,"Philip","Porto  ","Allg","2009-05-16"]
[null,null,null,0.55,"Philip","Porto  ","Allg"]
[null,null,null,0.45,"Philip","Porto  ","Allg"]
[null,null,null,0.55,"Philip","Porto  ","Allg"]
[]
[]
[]
[null,"1.Mittelabruf",1767.93]
[]
[{"$nulls":5},944.79]
{"$rows_empty":10}
[null,"2.Mittelabruf",0]
{"$rows_empty":8}
[null,null,"verbleibende Ressourcen:",432.1899999999998]
[]
[null,null,"20% Verschieben",0,"% genutzt"]
[]
[]
[null,null,"Lageeinschätzung:"]
{"$rows_empty":12}
[null,null,"Erstattung TOTAL"]
[null,null,"Nils",50]
[null,null,"Philip",1465.87]
[null,null,"Mathias",26]
[null,null,"Maik",35.4]
[null,null,"Ben",60.25]
[null,null,"TOTAL",1637.52]
[null,null,null,"ERR"]

{"sheet":"ReiseKostenFW","index":3,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,42,0],[40,2,41,2],[45,3,56,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:Reisekosten FW"]
[]
[null,null,"monatlich",13.86,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",360.36]
[]
[null,null,null,"EUR","von","Posten","für","am","Kommentar","Erstattet"]
[null,"Ausgaben",null,5,"Marco","Single-Tageskarte Innenraum","VB"]
[null,null,null,9,"Marco","Partner-Tageskarte Innenraum","VB"]
[null,null,null,6.7,"Marco","Single-Tageskarte München XXL","VB"]
[null,null,null,68.4,"Marco","Fahrkosten (0,30cent/km) 228 km","VB"]
[null,null,null,10,"Stefan","Bahn ?","VB"]
[null,null,null,9.2,"Stefan","Bahn ?","VB"]
[null,null,null,9.2,"Stefan","Bahn Matze?","VB"]
[]
[]
[null,"1.Mittelabruf",117.50000000000001]
[null,null,null,69,"Marco","FID Köln Stuttgart",null,"2009-07-01"]
[null,null,null,67,"Marco","FID Köln Stuttgart",null,"2009-07-10"]
[null,null,null,2.4,"Marco","Nahverkehr",null,"2009-07-10"]
{"$rows_empty":9}
[null,"2.Mittelabruf",138.4]
{"$rows_empty":8}
[null,null,"verbleibende Ressourcen:",104.46000000000001]
[]
[null,null,"20% Verschieben",37.74,"% genutzt"]
[]
[]
[null,null,"Lageeinschätzung:"]

{"sheet":"IntlFlug","index":4,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,42,0],[40,2,41,2],[45,3,56,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:Reisekosten FW"]
[]
[null,null,"monatlich",74.62,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",1940.1200000000001]
[]
[null,null,null,"EUR","von","Posten","für","am","Kommentar","Erstattet"]
[null,"Ausgaben",null,481.29,"Marco"]
[null,null,null,481.29,"Stefan"]
{"$rows_empty":7}
[null,"1.Mittelabruf",962.58]
{"$rows_empty":12}
[null,"2.Mittelabruf",0]
{"$rows_empty":8}
[null,null,"verbleibende Ressourcen:",977.5400000000001]
[]
[null,null,"20% Verschieben",0,"% genutzt"]
[]
[]
[null,null,"Lageeinschätzung:"]