{"text_format":"2","workbook":"xls","n_sheets":14,"sheets":["Mittelabruf","Erstattung","kozept Arbeit","VBS+NBS","ZS","UtrstüzngPrter (FahPädBe)","TaGeld","Miete","HP+Unfall","Fahrtkosten ADAler","IntFlug","UtrstüzngPrter (Durchfü)","KV","Jahresbedarf"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":24,"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":"Mittelabruf","index":0,"n_rows":42,"n_cols":13,"rows_kept":42,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["Kostenstelle","1. Mittelabruf","Begin-31.12.2008",null,"2. Mittelabruf","jan-Feb 2009",null,"3. Mittelabruf","mar-apr 2009",null,"4. Mittelabruf","jun-jul 2009"]
["1. Fachlich-pädagogische Begleitung","BMZ-Anteil","Eigenanteil (EA)",null,"BMZ-Anteil","Eigenanteil (EA)",null,"BMZ-Anteil","Eigenanteil (EA)",null,"BMZ-Anteil","Eigenanteil (EA)"]
["konzeptionelle Arbeit",579.67,0,null,594.6800000000001,null,null,584.9,null,null,0]
["VBS+NBS",1580,0,null,0,null,null,0,null,null,0]
["ZS",0,0,null,820,null,null,0,null,null,0]
["Unterstützung Partner vor Ort (FachPäd)",839,0,null,103.75999999999999,null,null,0,null,null,285.66]
[]
[]
["2. Durchführungskosten"]
["Taschengeld",1000,0,null,400,null,null,400,null,null,600]
["Unterkunft Verpflegung",571.65,0,null,228.66,null,null,228.66,null,null,342.99]
["Haftplicht +  Unfallversicherung",614.34,0,null,0,null,null,0,null,null,0]
["Fahrkosten Freiwillige",166,0,null,100,null,null,0,null,null,0]
["International Flugkosten",1020.24,0,null,0,null,null,0,null,null,1030.55]
["Unterstützung Partner vor Ort",0,2395,null,2149.94,1470,null,0,405,null,0,755]
[{"$nulls":7},0,null,null,0]
["Krankenversicherung",799.76,0,null,0,null,null,0,null,null,0]
[]
["TOTALABRUFSUMME (BMZ und EA)",7170.660000000001,2395,null,4397.04,1470,null,1213.56,405,null,2259.2,755]
["TOTALABRUFSUMME (Gesamt)",null,9565.66,null,null,5867.04,null,null,1618.56,null,null,3014.2]
[]
["beantragt","ja",null,null,"ja",null,null,"ja",null,null,"nein"]
["genehmigt","ja",null,null,"ja",null,null,"ja",null,null,"nein"]
["Überweisung erhalten","ja",null,null,"ja",null,null,"ja",null,null,"nein"]
[]
["EIGENANTEIL CHECK","OK weil EA=",25.037477811254007,"%","OK weil EA=",25.055223758488097,"%","OK weil EA=",25.022241992882567,"%","OK weil EA=",25.04810563333555,"%"]
[]
["GESAMTABRUF",20065.460000000003,"Euro","EA GESAMT",5025]
["verbleiben für die Generation Nils/Jan",1118.2999999999956,"Euro","ww GESAMT",15040.46]
[]
[30.76,"pP","Krankenversicherung"]
[]
[]
["Zwischennachweis"]
["Fachliche-Pädagogische Begleitung",2998.67]
["Durchführungskosten",3372.2300000000005]
[]
[]
[]
[{"$nulls":4},5292.04,15879.76]
[{"$nulls":4},2897.04]

{"sheet":"Erstattung","index":1,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"Mittelabruf 1"]
[null,"zu erstatten","bereits vor Mittelabruf erstatte","noch zu erstatten","STATUS","Konto"]
["Jan Sonntag",1095.12,0,1095.12,null,"1003383344, BLZ:12030000"]
["Nils",1104.12,0,1104.12,null,"1001270022, BLZ:12030000"]
["Ben",105.5,105.5,0,null,"?"]
["Jann Spiess",0,0,0,"OK","?"]
["Maik",186.67,186.67,0,null,"?"]
["Mathias",111.66,111.66,0,null,"?"]
["SEWA Deutschland",2994.1000000000004,0,2994.1000000000004,null,"?"]
["Philip",162.84,162.84,0,"OK","11389608; 30050110"]
["SEWA Burkina",1410.65,0,1410.65,null,"?"]
[]
["TOTAL",7170.66]
["Test","OK"]

{"sheet":"kozept Arbeit","index":2,"n_rows":67,"n_cols":10,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,6],[41,2,42,2],[1,0,42,0],[46,3,57,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:konzeptionelle Arbeit"]
[]
[null,null,"monatlich",80,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",2080]
[]
[null,null,null,"EUR","von","Posten","für","am","Kommentar","Erstattet"]
[null,"Ausgaben",null,93.64,"Philip","Flug Paris-München-Paris","VB Muc1",null,null,"Nein"]
[null,null,null,13,"Nils","Versand Solarkocher","Infoabend","2008-09-21","MARCUS hat das Ding ja an Nils geschickt, da müssten auch Kosten entstanden sein"]
[null,null,null,31.7,"Philip","Nahverkehr München","VB Muc1",null,null,"Nein"]
[null,null,null,7.8,"Philip","Verpflegung","VB Muc1",null,null,"Nein"]
[null,null,null,10.1,"Philip","Verpflegung","VB Muc2",null,null,"Nein"]
[null,null,null,19.6,"Philip","Portokosten weltwärts","VB Muc1",null,null,"Nein"]
[null,null,null,111.66,"Matthias","Flug Berlin-München-Berlin","VB Muc1",null,null,"Ja?"]
[null,null,null,186.67,"Maik","verschiedenes",null,null,"MARCUS, bitte aufschlüsseln","Ja?"]
[null,null,null,95,"Ben","Bahn Magdeburg-Muc-Mag","VB Muc1",null,null,"Nein"]
[null,null,null,10.5,"Ben","Nahverkehr München","VB Muc1",null,null,"Nein"]
[null,"1.Mittelabruf",579.67]
[null,null,null,109.96,"Nils","Verschieben ZS FID"]
[null,null,null,109.96,"Jan","Verschieben ZS FID"]
[null,null,null,6.3,"Philip","Portokosten ww","Anträge"]
[null,null,null,27,"Philip","Reisekosten ww MUC WNL","Konz. Treffen"]
[null,null,null,134.47,"Mathias","Reisekosten ww+Verpflegung","Konz. Treffen"]
[null,null,null,144.93,"Hannes","Reisekosten ww","Konz. Treffen"]
[null,null,null,49,"Philip","Reisekosten ww MUC","Konz. Treffen"]
[null,null,null,65.5,"Stefan","Reisekosten DBU"]
[null,null,null,14,null,"Verpflegung zwei Pers DBU"]
[null,null,null,112,"Philip","Reisekosten DBU"]
[null,null,null,14.88,"Philip","Notar"]
[null,null,null,26.6,"Maik","Verpflegung","Konz. Treffen"]
[null,"2.Mittelabruf",594.6800000000001]
[]
[null,null,null,50,"Nils","Verschieben ZS FID Reisekosten"]
[null,null,null,50,"Jan","Verschieben ZS FID Reisekosten"]
[null,null,null,177,"Ben","Reisekosten Flug VB",null,191.5,"ww ausgegeben","Marcus überwiesen"]
[null,null,null,158,"Mathias","Reisekosten Flug VB",null,null,100.08,82.3]
[null,null,null,249.9,"Stefan","Reisekosten Flug VB",null,17.78,"differenz"]
[null,"3. Mittelabruf",584.9]
[null,null,null,0.83,"Verschieben nach Unterstüzung Partner (FachPädBe)"]
[null,null,"verbleibende Ressourcen:",0]
[]
[null,null,"20% Verschieben",15.38,"% genutzt"]
[]
[]
[null,null,"Lageeinschätzung:"," Posten eventuell \"überdimensioniert\", es sei den ein begleitender Besuch in BF würde realisiert. Kosten würden sonst nur noch für ein internes Nachbereitungsseminar mit Jan und Nils anfallen (Kostenrahmen wie bei VB Seminar ca. 600 Euro). In diesem Fall würde ich von der 20% Möglichkeit zur Postenverschiebung Gebrauch machen und den 20% in die Unterstüzung der Partner vor Ort schieben, da hier \"flexibler\" ausgegeben werden kann. Stichwort \"Neuer Rechner\" . Das das FID ZS teuer war als angenommen, werden zweimal 109.96 Euro dorthinverschoben"]
{"$rows_empty":12}
[null,null,"Erstattung TOTAL"]
[null,null,"Nils",13]
[null,null,"Philip",162.84]
[null,null,"Mathias",111.66]
[null,null,"Maik",186.67]
[null,null,"Ben",105.5]
[null,null,"TOTAL",579.67]
[null,null,null,"OK"]

{"sheet":"VBS+NBS","index":3,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,24,0],[23,2,24,2],[26,3,37,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:Vor- und Nachbereitungsseminar"]
[]
[null,null,"monatlich",87.69,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",2279.94]
[]
[null,"Ausgaben",null,"EUR","von","Posten","für","am","Kommentar"]
[null,null,null,790,"Jan Sonntag","VB Fid",null,"?","MARCUS bitte Kosten eintragen, vermutlich hast DU schon eine Rechnung vom FID bekommen"]
[null,"1. Mittelabruf",1580,790,"Nils Goldbeck","VB Fid",null,"?"]
[]
[]
[null,null,null,111.97,"Verschieben nach int. Reisekosten"]
{"$rows_empty":9}
[null,null,"verbleibende Ressourcen:",587.97]
[]
[]
[null,null,"Lageeinschätzung:","Nicht varibale Kosten"]
{"$rows_empty":12}
[null,null,"Erstattung TOTAL"]
[null,null,"SEWA Deutschland",1580]
[null,null,"TOTAL",1580]
[null,null,null,"OK"]

{"sheet":"ZS","index":4,"n_rows":45,"n_cols":9,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,24,0],[23,2,24,2],[27,3,38,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt: Zwischenseminar"]
[]
[null,null,"monatlich",23.08,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",600.0799999999999]
[]
[null,null,null,"EUR","von","Posten","für","am","Kommentar"]
[null,"Ausgaben"]
[null,null,"20% verschieben",219.92,"konzept Arbeit"]
[null,null,null,410,"ZS Jan"]
[null,null,null,410,"ZS Nils"]
[null,"2.Mittelabruf",820]
{"$rows_empty":9}
[null,null,"verbleibende Ressourcen:",0]
[]
[]
[]
[null,null,"Lageeinschätzung:","Nicht varibale Kosten"]
{"$rows_empty":13}
[null,null,"Erstattung TOTAL"]
[null,null,"SEWA Deutschland",820]
[null,null,"TOTAL",820]
[null,null,null,"ERR"]

{"sheet":"UtrstüzngPrter (FahPädBe)","index":5,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,24,0],[23,2,24,2],[27,3,38,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:Unterstützung der Partner vor Ort in der Fachlich-pädagogische Begleitung"]
[]
[null,null,"monatlich",46.93,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",1220.18]
[]
[null,null,null,"EUR","von","Posten","für","am","Kommentar"]
[null,"Ausgaben",null,839,"SEWA BF","Rechner"]
[]
[null,"1.Mittelabruf",839]
[null,null,null,92.97,"SEWA BF","Hardware"]
[null,null,null,10.79,null,"Hardware Switch"]
[null,"2.Mittelabruf",103.75999999999999]
[null,null,null,-0.04,"Verschieben von HP+Unfall"]
[null,null,null,-0.83,"Verschieben von Konzept Arbeit"]
[null,null,null,-113.16,"Verschieben von Miete"]
[null,null,null,-0.08,"Verschieben von AKV"]
[null,null,null,285.66,"Material von marco und Stefan eingekauft (DV Kasetten, Mosquitodome, Festplatte, etc)"]
[null,"4. Mittelabruf",285.66]
[]
[]
[null,null,"verbleibende Ressourcen:",105.87000000000012]
[]
[]
[]
[null,null,"Lageeinschätzung:","A voir. Eventuelles 20% auffüllen aus \"konzeptionelle Arbeit\""]
{"$rows_empty":13}
[null,null,"Erstattung TOTAL"]
[null,null,"SEWA Burkina",839]
[null,null,"SEWA Deutschland",0]
[null,null,"TOTAL",839]
[null,null,null,"OK"]

{"sheet":"TaGeld","index":6,"n_rows":67,"n_cols":10,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,45,0],[44,2,45,2],[48,3,59,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:Taschengeld"]
[]
[null,null,"monatlich",100,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",2600]
[]
[null,null,null,"EUR","von","Posten","für","am","Kommentar","überwiesen"]
[null,"Ausgaben",null,100,"Nils Goldbeck","Taschengeld",null,"August",null,"?"]
[null,null,null,100,"Jan Sonntag","Taschengeld",null,"August",null,"?"]
[null,null,null,100,"Nils Goldbeck","Taschengeld",null,"September",null,"?"]
[null,null,null,100,"Jan Sonntag","Taschengeld",null,"September",null,"?"]
[null,null,null,100,"Nils Goldbeck","Taschengeld",null,"Oktober",null,"?"]
[null,null,null,100,"Jan Sonntag","Taschengeld",null,"Oktober",null,"?"]
[null,null,null,100,"Nils Goldbeck","Taschengeld",null,"November"]
[null,null,null,100,"Jan Sonntag","Taschengeld",null,"November"]
[null,null,null,100,"Nils Goldbeck","Taschengeld",null,"Dezember"]
[null,"1.Mittelabruf",1000,100,"Jan Sonntag","Taschengeld",null,"Dezember"]
[null,null,null,100,"Nils Goldbeck","Taschengeld",null,"2009-01-01"]
[null,null,null,100,"Jan Sonntag","Taschengeld",null,"2009-01-01"]
[null,null,null,100,"Nils Goldbeck","Taschengeld",null,"2009-02-01"]
[null,null,null,100,"Jan Sonntag","Taschengeld",null,"2009-02-01"]
[null,"2.Mittelabruf",400,100,"Nils Goldbeck","Taschengeld",null,"2009-03-01"]
[null,null,null,100,"Jan Sonntag","Taschengeld",null,"2009-03-01"]
[null,null,null,100,"Nils Goldbeck","Taschengeld",null,"2009-04-01"]
[null,"3.Mittelabruf",400,100,"Jan Sonntag","Taschengeld",null,"2009-04-01"]
[null,null,null,100,"Jan Sonntag","Taschengeld",null,"2009-05-01"]
[null,null,null,100,"Jan Sonntag","Taschengeld",null,"2009-06-01"]
[null,null,null,100,"Jan Sonntag","Taschengeld",null,"2009-07-01"]
[null,null,null,100,"Nils Goldbeck","Taschengeld",null,"2009-05-01"]
[null,null,null,100,"Nils Goldbeck","Taschengeld",null,"2009-06-01"]
[null,"4. Mittelabruf",600,100,"Nils Goldbeck","Taschengeld",null,"2009-07-01"]
{"$rows_empty":11}
[null,null,"verbleibende Ressourcen:",200]
[]
[]
[]
[null,null,"Lageeinschätzung:","Nicht variabler Kostenpunkt"]
{"$rows_empty":13}
[null,null,"Erstattung TOTAL"]
[null,null,"Nils",500]
[null,null,"Jan",500]
[null,null,"TOTAL",1000]
[null,null,null,"OK"]

{"sheet":"Miete","index":7,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,24,0],[23,2,24,2],[27,3,38,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:Miete"]
["57,12"]
[null,null,"monatlich",57.12,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",1485.12]
[]
[null,null,null,"EUR","von","Posten","für","am","Kommentar"]
[null,"Ausgaben",null,114.33,"SEWA BF","Miete",null,"August"]
[null,null,null,114.33,"SEWA BF","Miete",null,"September"]
[null,null,null,114.33,"SEWA BF","Miete",null,"Oktober"]
[null,null,null,114.33,"SEWA BF","Miete",null,"November"]
[null,"1.Mittelabruf",571.65,114.33,"SEWA BF","Miete",null,"Dezember"]
[null,null,null,114.33,"SEWA BF","Miete",null,"Januar"]
[null,null,null,114.33,"SEWA BF","Miete",null,"Februar"]
[null,"2.Mittelabruf",228.66,114.33,"SEWA BF","Miete",null,"März"]
[null,null,null,114.33,"SEWA BF","Miete",null,"April"]
[null,"3.Mittelabruf",228.66,114.33,"SEWA BF","Miete",null,"Mai"]
[null,null,null,114.33,"SEWA BF","Miete",null,"Jun"]
[null,null,null,114.33,"SEWA BF","Miete",null,"Jul"]
[null,"4. Mittelabruf",342.99]
[null,null,null,113.16,"Verschoben nach Unterstüzung Partner (FachPädBe)"]
[null,null,"verbleibende Ressourcen:",0]
[]
[]
[]
[null,null,"Lageeinschätzung:","Nicht variabler Kostenpunkt"]
{"$rows_empty":13}
[null,null,"Erstattung TOTAL"]
[null,null,"SEWA BF",571.65]
[]
[null,null,"TOTAL",571.65]
[null,null,null,"OK"]

{"sheet":"HP+Unfall","index":8,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,24,0],[23,2,24,2],[27,3,38,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:Haftpflicht- und Unfallversicherung"]
["57,12"]
[null,null,"monatlich",23.63,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",614.38]
[]
[null,"Ausgaben",null,"EUR","von","Posten","für","am","Kommentar"]
[null,null,null,307.17,"Jan Sonntag","Versicherung","HP+Unfall","?"]
[null,"1.Mittelabruf",614.34,307.17,"Nils Goldbeck","Versicherung","HP+Unfall","?"]
[]
[]
[null,null,null,0.04,"Resteverschieben nach UnterstüzungPartnervor ort (FahPädBe)"]
{"$rows_empty":9}
[null,null,"verbleibende Ressourcen:",0]
[]
[]
[]
[null,null,"Lageeinschätzung:","nicht variabel"]
{"$rows_empty":13}
[null,null,"Erstattung TOTAL"]
[null,null,"SEWA Deutschland",614.34]
[]
[null,null,"TOTAL",614.34]
[null,null,null,"OK"]

{"sheet":"Fahrtkosten ADAler","index":9,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,24,0],[23,2,24,2],[27,3,38,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:Fahrkosten Freiwillige "]
["57,12"]
[null,null,"monatlich",12,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",312]
[]
[null,"Ausgaben",null,"EUR","von","Posten","für","am","Kommentar"]
[null,null,null,70,"Jan Sonntag","Reisekosten VBS Köln","VB FID","2008-05-17"]
[null,null,null,58,"Nils Goldbeck","Reisekosten VBS Köln","VB FID","2008-05-29"]
[null,"1.Mittelabruf",166,38,"Nils Goldbeck","Reisekosten VBS München",null,"2008-05-30"]
[null,null,null,50,"Nils Goldbeck","Reisekosten nach Ghana","ZS FID"]
[null,null,null,50,"Jan Sonntag","Reisekosten nach Ghana","ZS FID"]
[null,"2.Mittelabruf",100]
{"$rows_empty":8}
[null,null,"verbleibende Ressourcen:",46]
[]
[]
[]
[null,null,"Lageeinschätzung:","a voir, sieht aber ganz gut aus"]
{"$rows_empty":13}
[null,null,"Erstattung TOTAL"]
[null,null,"Nils",96]
[null,null,"Jan",70]
[null,null,"TOTAL",166]
[null,null,null,"OK"]

{"sheet":"IntFlug","index":10,"n_rows":47,"n_cols":10,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,25,0],[24,2,25,2],[28,3,39,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:Internationale Flugkosten"]
["57,12"]
[null,null,"monatlich",74.57,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",1938.8199999999997]
[]
[null,"Ausgaben",null,"EUR","von","Posten","für","am","Kommentar","erstattet"]
[null,null,null,61,"Jan Sonntag","Reisekosten zum Flughafen Frankfurt",null,"2088-07-14"]
[null,null,null,464.12,"Jan Sonntag","Flug D-BF",null,"2008-05-17",null,"?"]
[null,null,null,31,"Nils Goldbeck","Reisekosten zum Flughafen Frankfurt",null,"2008-05-11",null,"?"]
[null,"1.Mittelabruf",1020.24,464.12,"Nils Goldbeck","Flug D-BF",null,"2008-05-17",null,"?"]
[null,null,null,384.76,"Nils Goldbeck","Flug BF-D"]
[null,null,null,62.5,"Nils Goldbeck","Reisekosten Bahn Rück"]
[null,null,null,494.29,"Jan Sonntag","Flug BF-D"]
[null,"4. Mittelabruf",1030.55,89,"Jan Sonntag","Reisekosten Bahn Rück"]
[]
[null,null,null,-111.97,"Verschieben aus FID NBS"]
[]
[]
[]
[]
[]
[null,null,"verbleibende Ressourcen:",0]
[]
[]
[]
[null,null,"Lageeinschätzung:","bleiben jedem ca 460 Euro für den Rückflug, was wohl etwas knapp wird"]
{"$rows_empty":13}
[null,null,"Erstattung TOTAL"]
[null,null,"Nils",495.12]
[null,null,"Jan",525.12]
[null,null,"TOTAL",1020.24]
[null,null,null,"OK"]

{"sheet":"UtrstüzngPrter (Durchfü)","index":11,"n_rows":28,"n_cols":10,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,24,0],[23,2,24,2],[27,3,38,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:Unterstützung der Partner vor Ort (Durchführungskosten)"]
["57,12"]
[null,null,"monatlich",82.69,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",2149.94]
[]
[null,null,null,"EUR","von","Posten","für","am","Kommentar","erstattet"]
[null,"Ausgaben",null,2149.94,"Philip","Nafore, Solarkocher, CSPS",null,"?",null,"?"]
[{"$nulls":7},"?",null,"?"]
[{"$nulls":9},"?"]
[null,"2.Mittelabruf",2149.94]
{"$rows_empty":10}
[null,null,"verbleibende Ressourcen:",0]
[]
[]
[]
[null,null,"Lageeinschätzung:"]

{"sheet":"KV","index":12,"n_rows":45,"n_cols":9,"rows_kept":45,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,24,0],[23,2,24,2],[27,3,38,5]],"flags":["formulas_cached_only"]}
["Gesamtbudget Kostenpunkt:Auslandskrankenversicherung"]
["57,12"]
[null,null,"monatlich",30.76,"EUR"]
[null,null,"Dienststellen",2]
[null,null,"Aufenthaltsdauer",13,"Monate"]
[]
[null,null,"Gesamtaufkommen",799.76]
[]
[null,"Ausgaben",null,"EUR","von","Posten","für","am","Kommentar"]
[null,null,null,399.84,"Nils","KV Ausland",null,"?"]
[null,"1.Mittelabruf",799.68,399.84,"Jan","KV Ausland",null,"?"]
[]
[]
[]
[null,null,null,0.08,"Verschieben in Unterstüzung Partner vor Ort fachluich Päda begleitung"]
{"$rows_empty":8}
[null,null,"verbleibende Ressourcen:",0]
[]
[]
[]
[null,null,"Lageeinschätzung:","Läßt sich auch nicht anständig durch 13 teilen"]
{"$rows_empty":12}
[null,null,"Erstattung TOTAL"]
[null,null,"SEWA Deutschland",799.68]
[]
[null,null,"TOTAL",799.68]
[null,null,null,"OK"]

{"sheet":"Jahresbedarf","index":13,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"Gesamtzuschuss BMZ:",null,15879.76]
[]
[]
[null,2008,2009,2010]
[]
["Mittelabruf 1",7170.660000000001]
["Mittelabruf 2",null,4143.24]
{"$rows_empty":7}
["TOTAL",7170.660000000001,8709.099999999999]
[]
["Eigenanteil",2395]