{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Tabelle1","Tabelle2"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":0,"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":"Tabelle1","index":0,"n_rows":106,"n_cols":9,"rows_kept":106,"cut":false,"hidden":false,"merged":[[85,0,94,0],[99,2,99,3],[97,2,97,3],[2,8,3,8],[2,4,2,5],[2,6,2,7],[2,3,3,3],[2,2,3,2],[4,0,84,0],[97,4,97,5],[97,6,97,7],[98,2,98,3]]}
["Projekttitel "]
["Datum"]
[null,"Finanzierungsquelle","Finanzierungsquelle","Finanzierungsart","geplant",null,"bestätigt",null,"Status"]
[null,null,null,null,"Betrag (€)","%","Betrag (€)","%"]
["Förderung und Finanzierung","Förderung (Land 1)","Förderung (Land 1)",null,null,{"$f":"IF(E5>0,E5/$E$96,\"\")","v":""},null,{"$f":"IF(G5>0,G5/$E$96,\"\")","v":""}]
[null,"BLS","IDM Südtirol",null,null,"",null,{"$f":"IF(G6>0,G6/$E$96,\"\")","v":""}]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Finanzierung (Land 1)","Finanzierung (Land 1)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Anteil (Land 1)","Anteil (Land 1)",null,{"$f":"SUBTOTAL(9,E5:E12)","v":0},"",{"$f":"SUBTOTAL(9,G5:G12)","v":0},""]
[null,"Förderung (Land 2)","Förderung Italien",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Finanzierung (Land 2)","Finanzierung (Land 2)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Anteil (Land 2)","Anteil (Land 2)",null,{"$f":"SUBTOTAL(9,E14:E21)","v":0},"",{"$f":"SUBTOTAL(9,G14:G21)","v":0},""]
[null,"Förderung (Land 3)","Förderung (Land 3)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Finanzierung (Land 3)","Finanzierung (Land 3)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Anteil (Land 3)","Anteil (Land 3)",null,{"$f":"SUBTOTAL(9,E23:E30)","v":0},"",{"$f":"SUBTOTAL(9,G23:G30)","v":0},""]
[null,"Förderung (Land 4)","Förderung (Land 4)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Finanzierung (Land 4)","Finanzierung (Land 4)",null,null,"",null,""]
[null,null,null,null,null,{"$f":"IF(E37>0,E37/$E$96,\"\")","v":""},null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Anteil (Land 4)","Anteil (Land 4)",null,{"$f":"SUBTOTAL(9,E32:E39)","v":0},"",{"$f":"SUBTOTAL(9,G32:G39)","v":0},""]
[null,"Förderung (Land 5)","Förderung (Land 5)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Finanzierung (Land 5)","Finanzierung (Land 5)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Anteil (Land 5)","Anteil (Land 5)",null,{"$f":"SUBTOTAL(9,E41:E48)","v":0},"",{"$f":"SUBTOTAL(9,G41:G48)","v":0},""]
[null,"Förderung (Land 6)","Förderung (Land 6)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Finanzierung (Land 6)","Finanzierung (Land 6)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Anteil (Land 6)","Anteil (Land 6)",null,{"$f":"SUBTOTAL(9,E50:E57)","v":0},"",{"$f":"SUBTOTAL(9,G50:G57)","v":0},""]
[null,"Förderung (Land 7)","Förderung (Land 7)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Finanzierung (Land 7)","Finanzierung (Land 7)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Anteil (Land 7)","Anteil (Land 7)",null,{"$f":"SUBTOTAL(9,E59:E66)","v":0},"",{"$f":"SUBTOTAL(9,G59:G66)","v":0},""]
[null,"Förderung (Land 8)","Förderung (Land 8)",null,null,"",null,""]
[null,null,null,null,null,{"$f":"IF(E69>0,E69/$E$96,\"\")","v":""},null,""]
[null,null,null,null,null,"",null,{"$f":"IF(G70>0,G70/$E$96,\"\")","v":""}]
[null,null,null,null,null,"",null,""]
[null,"Finanzierung (Land 8)","Finanzierung (Land 8)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Anteil (Land 8)","Anteil (Land 8)",null,{"$f":"SUBTOTAL(9,E68:E75)","v":0},"",{"$f":"SUBTOTAL(9,G68:G75)","v":0},""]
[null,"Förderung (Land 9)","Förderung (Land 9)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Finanzierung (Land 9)","Finanzierung (Land 9)",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Anteil (Land 9)","Anteil (Land 9)",null,{"$f":"SUBTOTAL(9,E77:E84)","v":0},"",{"$f":"SUBTOTAL(9,G77:G84)","v":0},""]
["Eigenanteil","Eigenmittel","Eigenmittel",null,null,"",null,""]
[null,null,null,null,null,"",null,"","bestätigt"]
[null,null,null,null,null,"",null,"","bestätigt"]
[null,"Eigenleistung","Eigenleistung",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Andere","Andere",null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,null,null,null,null,"",null,""]
[null,"Summe Eigenanteil","Summe Eigenanteil",null,{"$f":"SUBTOTAL(9,E86:E94)","v":0},{"$f":"IF(E95>0,E95/$E$96,\"\")","v":""},{"$f":"SUBTOTAL(9,G86:G94)","v":0},""]
[null,"Total","Total",null,{"$f":"SUBTOTAL(9,E5:E95)","v":0},{"$f":"IF(E96>0,SUBTOTAL(9,E5:E95)/E96,\"\")","v":""},{"$f":"SUBTOTAL(9,G5:G95)","v":0},""]
[]
[null,null,null,null,"geplant",null,"bestätigt"]
[null,null,"Fördersumme total €:",null,{"$f":"SUM(E5:E8,E14:E17,E23:E26,E32:E35,E41:E44,E50:E53,E59:E62,E68:E71,E77:E80)","v":0},null,{"$f":"SUM(G5:G8,G14:G17,G23:G26,G32:G35,G41:G44,G50:G53,G59:G62,G68:G71,G77:G80)","v":0}]
[null,null,"Fördersumme total %:",null,{"$f":"IF(AND(E99>0,E96>0),E99/E96,0)","v":0},null,{"$f":"IF(AND(G99>0,G96>0),G99/G96,0)","v":0}]
[]
[]
[]
[]
[]
[null,"Kommentar","Kommentar"]

{"sheet":"Tabelle2","index":1,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Dropdown Status","Dropdown Förderung","Dropdown Finanzierung","Dropdown Eigenmittel","Dropdown Eigenleistung"]
[null,"bestätigt","Förderung regional","Minimumgarantie","Barmittel","Rückstellung"]
[null,"LOI","Förderung national","Equity","Fremdmittel"]
[null,"in Verhandlung","Förderung europäisch","Barmittel","Sonstiges --> Bitte im Kommentarfeld angeben"]
[null,"beantragt ---> Entscheidung am -> Bitte im Kommentarfeld angeben",null,"Rückstellung Dritter"]
[null,"automatisch",null,"Beistellungen"]
[null,null,null,"Fernsehlizenz"]
[null,null,null,"Kofinanzierung"]
[null,null,null,"Koproduktion"]
[null,null,null,"Verleih - und Vertriebsgarantien"]
[null,null,null,"Sonstiges --> Bitte im Kommentarfeld angeben"]