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

{"sheet":"Hochzeitsbudget","index":0,"n_rows":88,"n_cols":9,"rows_kept":88}
[]
[null,"Geschätzt","Ist","Über/Unter"]
["Ausgaben gesamt",{"$f":"SUM(B19,G27,B29,G38,B37,G49,B51,G64,G73,B67)","v":{"v":10,"d":"10.00 €"}},{"$f":"SUM(C19,H27,C29,H38,C37,H49,C51,H64,H73,C67)","v":{"v":10,"d":"10.00 €"}},{"$f":"B3-C3","v":{"v":0,"d":"0.00 €"}}]
[]
[]
[null,"Geschätzt","Ist","Über/Unter"]
["Kleidung"]
["Verlobungsring",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B8-C8","v":{"v":0,"d":"0.00 €"}}]
["Trauringe",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B9-C9","v":{"v":0,"d":"0.00 €"}}]
["Brautkleid",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Schleier/Kopfschmuck",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Schuhe",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Schmuck",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Strumpfband",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Strumpfwaren",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Smoking des Bräutigams",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Schuhe des Bräutigams",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Sonstiges_______________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gesamtkosten Kleidung",{"$f":"SUM(B8:B18)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C8:C18)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"},null,null,"Geschätzt","Ist","Über/Unter"]
[{"$nulls":5},"Dekoration"]
[{"$nulls":5},"Schleifen für Kirchenbänke/sonstige Sitze",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G21-H21","v":{"v":0,"d":"0.00 €"}}]
[null,"Geschätzt","Ist","Über/Unter",null,"Tafelaufsätze (ohne Blumen)",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G22-H22","v":{"v":0,"d":"0.00 €"}}]
["Geschenke",{"$nulls":4},"Kerzen",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Teilnehmer",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B24-C24","v":{"v":0,"d":"0.00 €"}},null,"Beleuchtung",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Braut und Bräutigam",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Ballons",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Eltern",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Sonstiges________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Leser/sonstige Teilnehmer",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Gesamtkosten Dekoration",{"$f":"SUM(G21:G26)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H21:H26)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Sonstiges________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gesamtkosten Geschenke",{"$f":"SUM(B24:B28)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C24:C28)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[{"$nulls":6},"Geschätzt","Ist","Über/Unter"]
[{"$nulls":5},"Blumen"]
[null,"Geschätzt","Ist","Über/Unter",null,"Sträuße",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G32-H32","v":{"v":0,"d":"0.00 €"}}]
["Musik",{"$nulls":4},"Boutonnières",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Musiker für Zeremonie",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B34-C34","v":{"v":0,"d":"0.00 €"}},null,"Anstecksträuße",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Band/DJ für Empfang",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B35-C35","v":{"v":0,"d":"0.00 €"}},null,"Zeremonie",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Sonstiges________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Empfang",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gesamtkosten Musik",{"$f":"SUM(B34:B36)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C34:C36)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"},null,"Sonstiges________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Gesamtkosten Blumen",{"$f":"SUM(G32:G37)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H32:H37)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[]
[null,"Geschätzt","Ist","Über/Unter"]
["Empfang (ohne Musik und Dekoration)",{"$nulls":5},"Geschätzt","Ist","Über/Unter"]
["Raum-/Saalkosten",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B42-C42","v":{"v":0,"d":"0.00 €"}},null,"Fotografie"]
["Tische und Stühle",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"B43-C43","v":{"v":0,"d":"0.00 €"}},null,"Förmliche",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G43-H43","v":{"v":0,"d":"0.00 €"}}]
["Essen",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Schnappschüsse",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G44-H44","v":{"v":0,"d":"0.00 €"}}]
["Getränke",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Zusätzliche Abzüge",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"G45-H45","v":{"v":0,"d":"0.00 €"}}]
["Tischwäsche",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Fotoalben",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Torte",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Videografie",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gastgeschenke",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Sonstiges_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Personal und Gratifikationen",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Gesamtkosten Fotografie",{"$f":"SUM(G43:G48)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H43:H48)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Sonstiges_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gesamtkosten Empfang",{"$f":"SUM(B42:B50)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C42:C50)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[{"$nulls":6},"Geschätzt","Ist","Über/Unter"]
[{"$nulls":5},"Drucksachen/Papier"]
[null,"Geschätzt","Ist","Über/Unter",null,"Einladungen",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G54-H54","v":{"v":0,"d":"0.00 €"}}]
["Sonstige Kosten",{"$nulls":4},"Ankündigungen",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Offiziant",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"B56-C56","v":{"v":0,"d":"0.00 €"}},null,"Dankschreiben",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Kosten für Kirche/Zeremonie",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Persönliches Briefpapier",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Hochzeitskoordinator",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Gästebuch",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Probediner",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Programme",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Verlobungsparty",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Servietten für Empfang",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Empfänge",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Streichholzbriefchen",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Friseurtermine",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Kalligrafie",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Junggesellen/-innenabschied",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Sonstiges_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Frühstück",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},null,"Gesamtkosten Drucksachen/Papier",{"$f":"SUM(G54:G63)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H54:H63)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
["Hotelzimmer",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Sonstiges________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
["Gesamtkosten Sonstiges",{"$f":"SUM(B56:B66)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(C56:C66)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"},null,null,"Geschätzt","Ist","Über/Unter"]
[{"$nulls":5},"Verkehrskosten"]
[{"$nulls":5},"Limousinen/Handwagen",{"v":1,"d":"1.00 €"},{"v":1,"d":"1.00 €"},{"$f":"G69-H69","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":5},"Parken",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Taxis",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Sonstiges_________________",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[{"$nulls":5},"Gesamtkosten Verkehr",{"$f":"SUM(G69:G72)","v":{"v":1,"d":"1.00 €"}},{"$f":"SUM(H69:H72)","v":{"v":1,"d":"1.00 €"}},{"v":0,"d":"0.00 €"}]
[]
[]
[]
[]
[{"$nulls":6},"Kategorie","Betrag"]
[{"$nulls":6},"Kleidung",{"$f":"C19","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Dekoration",{"$f":"H27","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Geschenke",{"$f":"C29","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Blumen",{"$f":"H38","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Musik",{"$f":"C37","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Fotografie",{"$f":"H49","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Empfang",{"$f":"C51","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Drucksachen/Papier",{"$f":"H64","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Verkehrskosten",{"$f":"H73","v":{"v":1,"d":"1.00 €"}}]
[{"$nulls":6},"Sonstiges",{"$f":"C67","v":{"v":1,"d":"1.00 €"}}]