{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Gesamtförderung"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":2,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Gesamtförderung","index":0,"n_rows":91,"n_cols":24,"rows_kept":91,"cut":false,"hidden":false,"merged":[[38,3,38,6],[33,3,33,6],[30,3,30,6],[35,3,35,6],[36,3,36,6],[37,3,37,6],[10,14,10,16],[20,16,20,18],[12,14,12,16],[8,6,8,8],[8,14,8,16],[10,6,10,8],[12,6,12,8],[14,6,14,8],[16,6,18,16],[82,3,82,6],[83,3,83,6],[84,3,84,6],[54,3,54,6],[79,3,79,6],[56,3,56,6],[57,3,57,6],[58,3,58,6],[59,3,59,6],[81,3,81,6],[77,3,77,6]]}
["96dpi",null,10,103,103,10,50,10,250,10,50,10,250,10,50,10,250,10,103]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D1:S1)","v":1279}]
[20]
[60,null,null,"Einnahmen-Ausgaben-Aufstellung für Gesamtförderungen"]
[5]
[5]
[5]
[10]
[40,null,null,"Art der Förderung",null,null,"Gesamtförderung"]
[10]
[40,null,null,"FörderwerberIn",null,null,null,null,null,null,null,null,"Jahr",null,2020,null,null,null,null,null,null,null,null,2020]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[40,null,null,"Fördergegenstand:",null,null,null,null,null,null,null,null,"Deckungsgrad Eigenmittel:",null,{"$f":"(I62-I27)/I87","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,2022]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023]
[40,null,null,"Geschäftszahl:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025]
[20,null,null,"Hinweis!",null,null,"Wenn die Förderwerberin bzw der Förderwerber zum Vorsteuerabzug berechtigt ist, sind in der nachfolgenden Tabelle die Beträge ohne Umsatz- bzw Vorsteuer (netto) anzugeben!"]
[30,null,null,"Vorsteuerabzugsberechtigt:"]
[30]
[30]
[30,null,null,null,null,null,null,null,"Kalkulation (Ansuchen)",null,null,null,"Abrechnung",null,null,null,"Plan - Ist - Abweichung"]
[10]
[40,null,null,null,null,null,null,null,{"$f":"I62-I87","v":0},null,null,null,{"$f":"M62-M87","v":0},null,null,null,{"$f":"I23-M23","v":0},null,{"$f":"(M23-I23)/I23","v":{"$error":"#DIV/0!"}}]
[30]
[30,"Pos.",null,"Einnahmen",null,null,null,null,"EUR",null,null,null,"EUR",null,null,null,"EUR",null,"in %"]
[20]
[30,"I.",null,"Förderungen",null,null,null,null,{"$f":"SUM(I29:I32)+I34","v":0},null,null,null,{"$f":"SUM(M29:M32)+M34","v":0},null,null,null,{"$f":"I27-M27","v":0},null,{"$f":"(M27-I27)/I27","v":{"$error":"#DIV/0!"}}]
[10]
[30,"I.1",null,"Europäische Union",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I29-M29","v":0},null,{"$f":"(M29-I29)/I29","v":{"$error":"#DIV/0!"}}]
[30,"I.2",null,"Bund",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I30-M30","v":0},null,{"$f":"(M30-I30)/I30","v":{"$error":"#DIV/0!"}}]
[30,"I.3",null,"Andere Bundesländer",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I31-M31","v":0},null,{"$f":"(M31-I31)/I31","v":{"$error":"#DIV/0!"}}]
[30,"I.4",null,"Stadt Wien",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I32-M32","v":0},null,{"$f":"(M32-I32)/I32","v":{"$error":"#DIV/0!"}}]
[10]
[30,"I.5",null,"Andere Fördergeber",null,null,null,null,{"$f":"SUM(I36:I39)","v":0},null,null,null,{"$f":"SUM(M36:M39)","v":0},null,null,null,{"$f":"SUM(Q36:Q39)","v":0},null,{"$f":"(M34-I34)/I34","v":{"$error":"#DIV/0!"}}]
[10]
[30,"I.5.1",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I36-M36","v":0},null,{"$f":"(M36-I36)/I36","v":{"$error":"#DIV/0!"}}]
[30,"I.5.2",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I37-M37","v":0},null,{"$f":"(M37-I37)/I37","v":{"$error":"#DIV/0!"}}]
[30,"I.5.3",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I38-M38","v":0},null,{"$f":"(M38-I38)/I38","v":{"$error":"#DIV/0!"}}]
[30,"I.5.4",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I39-M39","v":0},null,{"$f":"(M39-I39)/I39","v":{"$error":"#DIV/0!"}}]
[10]
[30,"II.",null,"Diverse Einnahmen",null,null,null,null,{"$f":"I43+I45+I47+I49+I51+I53+I55","v":0},null,null,null,{"$f":"M43+M45+M47+M49+M51+M53+M55","v":0},null,null,null,{"$f":"I41-M41","v":0},null,{"$f":"(M41-I41)/I41","v":{"$error":"#DIV/0!"}}]
[10]
[30,"II.1",null,"Vermietung & Verpachtung",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I43-M43","v":0},null,{"$f":"(M43-I43)/I43","v":{"$error":"#DIV/0!"}}]
[10]
[30,"II.2",null,"Beteiligungen",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I45-M45","v":0},null,{"$f":"(M45-I45)/I45","v":{"$error":"#DIV/0!"}}]
[10]
[30,"II.3",null,"Zinsen",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I47-M47","v":0},null,{"$f":"(M47-I47)/I47","v":{"$error":"#DIV/0!"}}]
[10]
[30,"II.4",null,"Spenden",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I49-M49","v":0},null,{"$f":"(M49-I49)/I49","v":{"$error":"#DIV/0!"}}]
[10]
[30,"II.5",null,"Mitgliedsbeiträge",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I51-M51","v":0},null,{"$f":"(M51-I51)/I51","v":{"$error":"#DIV/0!"}}]
[10]
[30,"II.6",null,"Sponsoring, Werbung",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I53-M53","v":0},null,{"$f":"(M53-I53)/I53","v":{"$error":"#DIV/0!"}}]
[10]
[30,"III.",null,"Sonstige Einnahmen",null,null,null,null,{"$f":"SUM($I$57:$I$60)","v":0},null,null,null,{"$f":"SUM($M$57:$M$60)","v":0},null,null,null,{"$f":"I55-M55","v":0},null,{"$f":"(M55-I55)/I55","v":{"$error":"#DIV/0!"}}]
[10]
[30,"III.1",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I57-M57","v":0},null,{"$f":"(M57-I57)/I57","v":{"$error":"#DIV/0!"}}]
[30,"III.2",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I58-M58","v":0},null,{"$f":"(M58-I58)/I58","v":{"$error":"#DIV/0!"}}]
[30,"III.3",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I59-M59","v":0},null,{"$f":"(M59-I59)/I59","v":{"$error":"#DIV/0!"}}]
[30,"III.4",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I60-M60","v":0},null,{"$f":"(M60-I60)/I60","v":{"$error":"#DIV/0!"}}]
[20]
[40,null,null,"Summe Einnahmen",null,null,null,null,{"$f":"I41+I27","v":0},null,null,null,{"$f":"M41+M27","v":0},null,null,null,{"$f":"I62-M62","v":0},null,{"$f":"(M62-I62)/I62","v":{"$error":"#DIV/0!"}}]
[30]
[null,"IV.",null,"Ausgaben"]
[]
[30,"IV.1",null,"Personal",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I66-M66","v":0},null,{"$f":"(M66-I66)/I66","v":{"$error":"#DIV/0!"}}]
[10]
[30,"IV.2",null,"Miete/Pacht",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I68-M68","v":0},null,{"$f":"(M68-I68)/I68","v":{"$error":"#DIV/0!"}}]
[10]
[30,"IV.3",null,"Honorare",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I70-M70","v":0},null,{"$f":"(M70-I70)/I70","v":{"$error":"#DIV/0!"}}]
[10]
[30,"IV.4",null,"Werbung/Marketing",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I72-M72","v":0},null,{"$f":"(M72-I72)/I72","v":{"$error":"#DIV/0!"}}]
[10]
[30,"IV.5",null,"Fahrtkosten",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I74-M74","v":0},null,{"$f":"(M74-I74)/I74","v":{"$error":"#DIV/0!"}}]
[10]
[30,"IV.6",null,"Gebühren, Abgaben",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I76-M76","v":0},null,{"$f":"(M76-I76)/I76","v":{"$error":"#DIV/0!"}}]
[10]
[30,"IV.7",null,"Administration / Verwaltung\n",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I78-M78","v":0},null,{"$f":"(M78-I78)/I78","v":{"$error":"#DIV/0!"}}]
[10]
[30,"IV.8",null,"Sonstige Ausgaben",null,null,null,null,{"$f":"SUM(I82:I85)","v":0},null,null,null,{"$f":"SUM(M82:M85)","v":0},null,null,null,{"$f":"I80-M80","v":0},null,{"$f":"(M80-I80)/I80","v":{"$error":"#DIV/0!"}}]
[10]
[30,"IV.8.1",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I82-M82","v":0},null,{"$f":"(M82-I82)/I82","v":{"$error":"#DIV/0!"}}]
[30,"IV.8.2",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I83-M83","v":0},null,{"$f":"(M83-I83)/I83","v":{"$error":"#DIV/0!"}}]
[30,"IV.8.3",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I84-M84","v":0},null,{"$f":"(M84-I84)/I84","v":{"$error":"#DIV/0!"}}]
[30,"IV.8.4",null,"....",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I85-M85","v":0},null,{"$f":"(M85-I85)/I85","v":{"$error":"#DIV/0!"}}]
[20]
[40,null,null,"Summe Ausgaben",null,null,null,null,{"$f":"SUM(I66,I68,I70,I72,I76,I74,I78,I80)","v":0},null,null,null,{"$f":"SUM(M66,M68,M70,M72,M74,M76,M78,M80)","v":0},null,null,null,{"$f":"I87-M87","v":0},null,{"$f":"(M87-I87)/I87","v":{"$error":"#DIV/0!"}}]
[]
[]
[30]
[null,null,{"$f":"SUM(A4:A87)","v":1925}]