{"text_format":"2","workbook":"xlsx","n_sheets":6,"sheets":["Übersicht Sachausgaben","Übersicht Reiseausgaben","AZA Jahr 1","AZA Jahr 2","AZA Jahr 3","Ausgabebedarf"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":5,"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"}

{"sheet":"Übersicht Sachausgaben","index":0,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[4,8,4,10],[26,2,26,3],[10,2,11,2],[10,3,11,3],[2,8,2,10],[10,5,11,5],[10,6,10,8],[10,4,11,4],[10,9,11,9],[6,7,6,10]]}
[]
[null,null,"Anlage 3.1 zum Antrag - AZA",{"$nulls":5},"Förderkennzeichen"]
[null,null,"Übersicht Ausgabenermittlung zum Arbeits-, Zeit- und Ausgabenplan: "]
[{"$nulls":8},"Aktenzeichen"]
[]
[{"$nulls":7},"Zuwendungsempfängerin"]
[]
[null,null,"Sachausgaben"]
[]
[]
[null,null,"Arbeits-paket","Bezeichnung","Anzahl","Einzelpreis","Sachausgaben jährlich",null,null,"Gesamt"]
[{"$nulls":6},"20__","20__","20__"]
[{"$nulls":9},{"$f":"SUM(G13:I13)","v":0}]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[null,null,"Summe Sachausgaben:",null,null,null,{"$f":"SUM(G13:G26)","v":0},{"$f":"SUM(H13:H26)","v":0},{"$f":"SUM(I13:I26)","v":0},0]

{"sheet":"Übersicht Reiseausgaben","index":1,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[[26,2,26,3],[2,8,2,10],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,5,11,5],[10,6,10,8],[10,9,11,9],[6,7,6,10],[4,8,4,10]]}
[]
[null,null,"Anlage 3.1 zum Antrag - AZA",{"$nulls":5},"Förderkennzeichen"]
[null,null,"Übersicht Ausgabenermittlung zum Arbeits-, Zeit- und Ausgabenplan: "]
[{"$nulls":8},"Aktenzeichen"]
[]
[{"$nulls":7},"Zuwendungsempfängerin"]
[]
[null,null,"Reiseausgaben"]
[]
[]
[null,null,"Arbeits-paket","Bezeichnung","Anzahl","Einzelpreis","Reiseausgaben jährlich",null,null,"Gesamt"]
[{"$nulls":6},"20__","20__","20__"]
[{"$nulls":9},{"$f":"SUM(G13:I13)","v":0}]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[null,null,"Summe Reiseausgaben:",null,null,null,{"$f":"SUM(G13:G26)","v":0},{"$f":"SUM(H13:H26)","v":0},{"$f":"SUM(I13:I26)","v":0},0]

{"sheet":"AZA Jahr 1","index":2,"n_rows":37,"n_cols":16,"rows_kept":37,"cut":false,"hidden":false,"merged":[[36,13,36,15],[33,7,33,8],[23,7,23,8],[34,7,34,8],[24,7,24,8],[25,7,25,8],[26,7,26,8],[31,7,31,8],[29,7,29,8],[30,7,30,8],[15,7,15,8],[16,7,16,8],[17,7,17,8],[22,7,22,8],[19,7,19,8],[20,7,20,8],[21,7,21,8],[27,7,27,8],[28,7,28,8],[0,10,0,13],[0,1,0,9],[1,14,1,15],[23,2,23,4],[18,2,18,4],[17,2,17,4],[16,2,16,4],[13,2,13,4],[14,2,14,4],[11,13,11,15],[6,4,6,6],[11,2,12,4],[11,5,11,11],[12,5,12,6],[12,7,12,8],[13,7,13,8],[36,2,36,4],[35,5,35,11],[18,5,18,6],[17,5,17,6],[20,2,20,4],[21,2,21,4],[36,10,36,11],[36,5,36,9],[25,2,25,4],[24,2,24,4],[31,2,31,4],[32,2,32,4],[22,2,22,4],[22,5,22,6],[35,2,35,4],[32,7,32,8],[34,2,34,4],[33,2,33,4],[19,2,19,4],[28,2,28,4],[34,5,34,6],[26,2,26,4],[27,2,27,4],[20,5,20,6],[21,5,21,6],[15,2,15,4],[16,5,16,6],[3,14,3,15],[5,14,5,15],[33,5,33,6],[25,5,25,6],[26,5,26,6],[24,5,24,6],[19,5,19,6],[28,5,28,6],[14,7,14,8],[13,5,13,6],[14,5,14,6],[15,5,15,6],[27,5,27,6],[31,5,31,6],[32,5,32,6],[18,7,18,8]]}
[null,"Anlage 3 zum Antrag - AZA",{"$nulls":8},"Arbeits-, Zeit- und Ausgabenplan (AZA)\nKI Starter",null,null,null,"Förderkennzeichen"]
[]
[{"$nulls":14},"Aktenzeichen"]
[]
[{"$nulls":14},"Zuwendungsempfängerin"]
[]
[null,null,"Kalenderjahr",null,"Projektarbeiten von / bis"]
[{"$nulls":9},"für jedes Kalenderjahr ist ein AZA auszufüllen"]
[]
[]
[]
[null,null,"Erläuterung zur Planung \n(z.B. Arbeitspaket)",null,null,"Personalangaben                                                     ",{"$nulls":7},"Ausgabegruppen            "]
[{"$nulls":5},"Entgelt-gruppe             (TV-L)",null,"Stellen-anteil             (in %)",null,"ausschl. Beschäf-tigung im Vorhaben (ja / nein)","Stunden-satz","Stunden gesamt",null,"Personal-ausgaben","Sachausgaben","Reiseausgaben"]
[{"$nulls":13},{"$f":"K14*L14","v":0}]
[{"$nulls":13},{"$f":"K15*L15","v":0}]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},{"$f":"SUM(N14:N35)","v":0},{"$f":"SUM(O14:O35)","v":0},{"$f":"SUM(P14:P35)","v":0}]
[{"$nulls":5},"GESAMTBETRAG",{"$nulls":4},{"$f":"SUM(N36:P36)","v":0}]

{"sheet":"AZA Jahr 2","index":3,"n_rows":37,"n_cols":16,"rows_kept":37,"cut":false,"hidden":false,"merged":[[36,13,36,15],[35,2,35,4],[35,5,35,11],[36,2,36,4],[36,5,36,9],[36,10,36,11],[33,2,33,4],[33,5,33,6],[33,7,33,8],[34,2,34,4],[34,5,34,6],[34,7,34,8],[32,2,32,4],[32,5,32,6],[32,7,32,8],[27,2,27,4],[27,5,27,6],[27,7,27,8],[28,2,28,4],[28,5,28,6],[28,7,28,8],[29,7,29,8],[30,7,30,8],[31,2,31,4],[31,5,31,6],[31,7,31,8],[25,2,25,4],[25,5,25,6],[25,7,25,8],[26,2,26,4],[26,5,26,6],[26,7,26,8],[24,2,24,4],[24,5,24,6],[24,7,24,8],[20,2,20,4],[20,5,20,6],[20,7,20,8],[21,2,21,4],[21,5,21,6],[21,7,21,8],[22,2,22,4],[22,5,22,6],[22,7,22,8],[23,2,23,4],[23,7,23,8],[18,2,18,4],[18,5,18,6],[18,7,18,8],[19,2,19,4],[19,5,19,6],[19,7,19,8],[16,2,16,4],[16,5,16,6],[16,7,16,8],[17,2,17,4],[17,5,17,6],[17,7,17,8],[14,2,14,4],[14,5,14,6],[14,7,14,8],[15,2,15,4],[15,5,15,6],[15,7,15,8],[0,1,0,9],[0,10,0,13],[11,2,12,4],[11,5,11,11],[11,13,11,15],[12,5,12,6],[12,7,12,8],[1,14,1,15],[3,14,3,15],[5,14,5,15],[6,4,6,6],[13,2,13,4],[13,5,13,6],[13,7,13,8]]}
[null,"Anlage 3 zum Antrag - AZA",{"$nulls":8},"Arbeits-, Zeit- und Ausgabenplan (AZA)\nKI Starter",null,null,null,"Förderkennzeichen"]
[]
[{"$nulls":14},"Aktenzeichen"]
[]
[{"$nulls":14},"Zuwendungsempfängerin"]
[]
[null,null,"Kalenderjahr",null,"Projektarbeiten von / bis"]
[{"$nulls":9},"für jedes Kalenderjahr ist ein AZA auszufüllen"]
[]
[]
[]
[null,null,"Erläuterung zur Planung \n(z.B. Arbeitspaket)",null,null,"Personalangaben                                                     ",{"$nulls":7},"Ausgabegruppen            "]
[{"$nulls":5},"Entgelt-gruppe             (TV-L)",null,"Stellen-anteil             (in %)",null,"ausschl. Beschäf-tigung im Vorhaben (ja / nein)","Stunden-satz","Stunden gesamt",null,"Personal-ausgaben","Sachausgaben","Reiseausgaben"]
[{"$nulls":13},{"$f":"K14*L14","v":0}]
[{"$nulls":13},{"$f":"K15*L15","v":0}]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},{"$f":"SUM(N14:N35)","v":0},{"$f":"SUM(O14:O35)","v":0},{"$f":"SUM(P14:P35)","v":0}]
[{"$nulls":5},"GESAMTBETRAG",{"$nulls":4},{"$f":"SUM(N36:P36)","v":0}]

{"sheet":"AZA Jahr 3","index":4,"n_rows":37,"n_cols":16,"rows_kept":37,"cut":false,"hidden":false,"merged":[[36,13,36,15],[35,2,35,4],[35,5,35,11],[36,2,36,4],[36,5,36,9],[36,10,36,11],[33,2,33,4],[33,5,33,6],[33,7,33,8],[34,2,34,4],[34,5,34,6],[34,7,34,8],[32,2,32,4],[32,5,32,6],[32,7,32,8],[27,2,27,4],[27,5,27,6],[27,7,27,8],[28,2,28,4],[28,5,28,6],[28,7,28,8],[29,7,29,8],[30,7,30,8],[31,2,31,4],[31,5,31,6],[31,7,31,8],[25,2,25,4],[25,5,25,6],[25,7,25,8],[26,2,26,4],[26,5,26,6],[26,7,26,8],[24,2,24,4],[24,5,24,6],[24,7,24,8],[20,2,20,4],[20,5,20,6],[20,7,20,8],[21,2,21,4],[21,5,21,6],[21,7,21,8],[22,2,22,4],[22,5,22,6],[22,7,22,8],[23,2,23,4],[23,7,23,8],[18,2,18,4],[18,5,18,6],[18,7,18,8],[19,2,19,4],[19,5,19,6],[19,7,19,8],[16,2,16,4],[16,5,16,6],[16,7,16,8],[17,2,17,4],[17,5,17,6],[17,7,17,8],[14,2,14,4],[14,5,14,6],[14,7,14,8],[15,2,15,4],[15,5,15,6],[15,7,15,8],[0,1,0,9],[0,10,0,13],[11,2,12,4],[11,5,11,11],[11,13,11,15],[12,5,12,6],[12,7,12,8],[1,14,1,15],[3,14,3,15],[5,14,5,15],[6,4,6,6],[13,2,13,4],[13,5,13,6],[13,7,13,8]]}
[null,"Anlage 3 zum Antrag - AZA",{"$nulls":8},"Arbeits-, Zeit- und Ausgabenplan (AZA)\nKI Starter",null,null,null,"Förderkennzeichen"]
[]
[{"$nulls":14},"Aktenzeichen"]
[]
[{"$nulls":14},"Zuwendungsempfängerin"]
[]
[null,null,"Kalenderjahr",null,"Projektarbeiten von / bis"]
[{"$nulls":9},"für jedes Kalenderjahr ist ein AZA auszufüllen"]
[]
[]
[]
[null,null,"Erläuterung zur Planung \n(z.B. Arbeitspaket)",null,null,"Personalangaben                                                     ",{"$nulls":7},"Ausgabegruppen            "]
[{"$nulls":5},"Entgelt-gruppe             (TV-L)",null,"Stellen-anteil             (in %)",null,"ausschl. Beschäf-tigung im Vorhaben (ja / nein)","Stunden-satz","Stunden gesamt",null,"Personal-ausgaben","Sachausgaben","Reiseausgaben"]
[{"$nulls":13},{"$f":"K14*L14","v":0}]
[{"$nulls":13},{"$f":"K15*L15","v":0}]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},{"$f":"SUM(N14:N35)","v":0},{"$f":"SUM(O14:O35)","v":0},{"$f":"SUM(P14:P35)","v":0}]
[{"$nulls":5},"GESAMTBETRAG",{"$nulls":4},{"$f":"SUM(N36:P36)","v":0}]

{"sheet":"Ausgabebedarf","index":5,"n_rows":24,"n_cols":9,"rows_kept":24,"cut":false,"hidden":false,"merged":[[0,1,0,8],[16,5,16,8],[4,7,4,9],[23,2,23,4],[8,1,8,6],[29,2,29,9],[2,7,2,9],[17,2,17,4],[21,2,21,4],[20,2,20,4],[20,5,20,7],[6,6,6,9],[18,2,18,4]]}
[null,"Anlage 3.2 zum Antrag - AZA                    KI-STARTER"]
[{"$nulls":7},"Förderkennzeichen"]
[]
[{"$nulls":7},"Aktenzeichen"]
[]
[{"$nulls":6},"Zuwendungsempfängerin"]
[]
[]
[null,"Ermittlung des Ausgabebedarfs"]
[]
[]
[]
[]
[]
[{"$nulls":5},"1. Jahr","2. Jahr","3. Jahr","GESAMT"]
[null,null,"Fördersatz",null,null,2023,2024,2025]
[{"$nulls":5},"Alle Beträge in EURO"]
[null,null,"Personalausgaben",null,null,{"$f":"'AZA Jahr 1'!N36","v":0},{"$f":"'AZA Jahr 2'!N36","v":0},{"$f":"'AZA Jahr 3'!N36","v":0},{"$f":"SUM(F18:H18)","v":0}]
[null,null,"Sachausgaben",null,null,{"$f":"'AZA Jahr 1'!O36","v":0},{"$f":"'AZA Jahr 2'!O36","v":0},{"$f":"'AZA Jahr 3'!O36","v":0},{"$f":"SUM(F19:H19)","v":0}]
[null,null,"Reiseausgaben",null,null,{"$f":"'AZA Jahr 1'!P36","v":0},{"$f":"'AZA Jahr 2'!P36","v":0},{"$f":"'AZA Jahr 3'!P36","v":0},{"$f":"SUM(F20:H20)","v":0}]
[]
[null,null,"GESAMTAUSGABEN",null,null,{"$f":"SUM(F18:F21)","v":0},{"$f":"SUM(G18:G21)","v":0},{"$f":"SUM(H18:H21)","v":0},{"$f":"SUM(F22:H22)","v":0}]
[]
[null,null,"ZUWENDUNG",null,null,{"$f":"F22*$D$16","v":0},{"$f":"G22*$D$16","v":0},{"$f":"H22*$D$16","v":0},{"$f":"I22*$D$16","v":0}]