{"text_format":"2","workbook":"xls","n_sheets":12,"sheets":["Abrechnung","Fixkosten","Bordkasse","Routenplanung","Toernbesprechung","Skipperkoffer","Packliste","Einkaufsliste","Einkaufsliste2","Jachtdaten","Toerndaten","Currency"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":0,"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":"Abrechnung","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Törn 2009-01 Abrechnung"]
[]
[]
[null,"Fixkosten","Bordkasse","Fahrgem.","Summe"]
["Reinhard",84,700.49,20,804.49]
["Ursula",84,-318.51,-10,-244.51]
["Gabriele",129,16.35,-10,135.35]
["Johannes",84,-101.51,null,-17.510000000000005]
["Stefan",84,-263.91,null,-179.91000000000003]
["Rest Bordkasse",null,-32.93,null,-32.93]

{"sheet":"Fixkosten","index":1,"n_rows":23,"n_cols":13,"rows_kept":23,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Törn 2009-01 Fixkosten"]
[]
[]
[]
["Bezeichnung","Fixkosten","Reinhard","Ursula","Gabriele","Johannes","Stefan","Markus","Karl-Heinz","Versichrg","Summe Einzahlung",5]
["Charter",-3990,-665,-665,-665,-665,-665,-665]
["Haftpflichtversich",-92,-15.333333333333334,-15.333333333333334,-15.333333333333334,-15.333333333333334,-15.333333333333334,-15.333333333333334]
["Ruecktrittsversich",-413,-68.83333333333333,-68.83333333333333,-68.83333333333333,-68.83333333333333,-68.83333333333333,-68.83333333333333]
["Kautionsversich",-245,-40.833333333333336,-40.833333333333336,-40.833333333333336,-40.833333333333336,-40.833333333333336,-40.833333333333336]
["Fluege",-5372,-888,-888,-932,-888,-888,-888]
["Leihauto",-480,-80,-80,-80,-80,-80,-80]
["Hotel Village St.A",-1182,-197,-197,-197,-197,-197,-197]
["Seekarten",-175,-29.166666666666668,-29.166666666666668,-29.166666666666668,-29.166666666666668,-29.166666666666668,-29.166666666666668]
["Storno KH",-220]
["Rueckzahlg/KH",-1975]
["Anzahlung",null,700,700,null,700,700,700,700,null,4200]
["Teilzahlung",null,715,715,null,715,715,715,715,null,4290]
["Restzahlung",null,560,560,2064,560,560,560,560,null,5424]
["Versicherung",null,0,0,0,0,0,0,0,705,705]
[null,-14144,-9.166666666666742,-9.166666666666742,35.83333333333326,-9.166666666666742,-9.166666666666742,-9.166666666666742,1975,705,14619,475,"Diff Fixkosten/Einzahlung"]
["Anteilig Diff. Fixkosten",null,95,95,95,95,95]
["Anteilig Markus ",null,-1.8333333333333486,-1.8333333333333486,-1.8333333333333486,-1.8333333333333486,-1.8333333333333486]
[null,null,83.99999999999991,83.99999999999991,128.99999999999991,83.99999999999991,83.99999999999991]

{"sheet":"Bordkasse","index":2,"n_rows":68,"n_cols":15,"rows_kept":68,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Törn 2009-01 Bordkasse/Fahrgemeinschaft"]
["Reinhard","Dunst","FG","Crew"]
["Ursula","Buxbaum","FG","Crew"]
["Gabriele","Imrich-Schwarz","FG","Crew"]
["Johannes","Leixnering",null,"Crew"]
["Stefan","Leixnering",null,"Crew"]
["Markus","Graf"]
["n.n."]
["n.n."]
["n.n."]
["n.n."]
["Bordkasse"]
["Bezeichnung","Bordkasse",null,"Reinhard","Ursula","Gabriele","Johannes","Stefan","n.n","n.n","n.n","n.n","n.n",null,5]
[null,0.313,"Kurs"]
["Parkgebühr",null,0,null,null,null,-98]
["PaP Taxi",null,0,-100]
["PaP Einkauf/Frühstück",null,0,{"$nulls":4},-49.6]
["PaP Einkauf",null,0,-214]
["PaP Einkauf",null,0,-89]
["PaP Pizza",null,0,null,null,null,-12]
["PaP Einkauf/Brot",null,-287]
["PaP Bar ?",null,0]
["St.F Essen",null,-130]
["St.F Einkauf",null,-59]
["St.F Bar",null,-18]
["EH Essen",null,-100,-20,null,null,null,-10]
["EH Bar ?",null,0]
["EH Marina",null,0,-65]
["EH Wasser",null,0,-29]
["St.J Bar",-53,-16.589]
["St.J Kaffee ?",null,0]
["St.J IGA Einkauf",null,0,-86]
["St.J Fisch",-40,-12.52]
["JH Einkauf",null,0,-85]
["JH Wasser",-20,-6.26]
["JH Eis",-5,-1.565]
["JH Essen",null,0,-172]
["DH Essen/Kaffee",null,0,null,null,null,-112]
["DH Einkauf/Pain ?",null,0]
["BT Bar/Kaffee ?",null,0]
["LS Bar",null,-16]
["LS Essen",null,-105]
["PaP Einkauf",null,-28]
["PaP Essen/Pizza",null,0,-65]
["PaP Diesel/Boot",null,0,-64]
["PaP Diesel/Auto",null,0,-30]
["Village Einkauf",null,0,-5,null,-27]
["Village Obst",null,0,null,-5]
[null,null,0]
[null,null,0,{"$nulls":10},"Gesamtkosten","anteilig"]
["Summe Ausgaben",null,-779.934,-1024,-5,-27,-222,-59.6,0,0,0,0,0,-2117.534,-423.5068]
["Gesamt Anteil",null,812.86,-423.5068,-423.5068,-423.5068,-423.5068,-423.5068,0,0,0,0,0]
["Pers. Anteil",null,null,600.4932,-418.5068,-396.5068,-201.5068,-363.9068,0,0,0,0,0]
["Bordkasse 1",null,null,100,100,100,100,100,{"$nulls":5},500]
["Bordkasse 2",{"$nulls":4},312.86,{"$nulls":7},312.86]
["Bordkasse 3",{"$nulls":12},0,812.86]
[null,null,-32.926000000000045,700.4932,-318.5068,16.353200000000015,-101.5068,-263.9068,0,0,0,0,0,-1304.674,-260.9348]
[{"$nulls":14},0]
["Fahrgemeinschaft"]
["Bezeichnung",null,null,"Reinhard","Ursula","Gabriele","n.n","n.n","n.n","n.n","n.n","n.n","n.n",null,3]
["Diesel",null,null,-30]
[]
[]
[]
[{"$nulls":13},"Gesamtkosten","anteilig"]
["Summe Ausgaben",null,null,-30,0,0,0,0,0,0,0,0,0,-30,-10]
["Individ. Anteil",null,null,-10,-10,-10,0,0,0,0,0,0,0]
["Pers. Anteil",null,null,20,-10,-10,0,0,0,0,0,0,0]

{"sheet":"Routenplanung","index":3,"n_rows":16,"n_cols":4,"rows_kept":16,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2009-01-23",null,"Point a Pitre"]
["2009-01-24",null,"Point a Pitre"]
["2009-01-25","04:00:00","Point a Pitre","Quadeloupe"]
["2009-01-25","19:00:00","Charleston","Nevis"]
["2009-01-26",null,"Charleston","Nevis"]
["2009-01-27",null,"Baseterre","St. Kitts"]
["2009-01-28",null,"Philipsburg","St.Martin"]
["2009-01-29"]
["2009-01-30"]
["2009-01-31",null,"Philipsburg","St. Martin"]
["2009-02-01",null,"Palmento Point","Barbuda"]
["2009-02-02",null,"Palmento Point","Barbuda"]
["2009-02-03"]
["2009-02-04"]
["2009-02-05",null,"English Harbour","Antigua"]
["2009-02-05","15:00:00","Pt.a Pitre","Guadeloupe"]

{"sheet":"Toernbesprechung","index":4,"n_rows":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Törnbesprechnung"]
[]
["Crewliste",null,null,"Handtücher"]
["Kosten",null,null,"Wörterbuch","Französisch"]
["Anreise/Rückreise",null,null,"Lifebelts"]
["Clubschiff/Kojenverteilung",null,null,"Schwimmwesten"]
["Bordkasse",null,null,"Holzkohle"]
["Einkauf",null,null,"Angel"]
["Apotheke"]
["Krankenschein"]

{"sheet":"Skipperkoffer","index":5,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Skipperkoffer"]
[null,"Charterunterlagen",null,"Seekarten",null,"Sekundenkleber",null,"Schwimmleine"]
[null,null,null,"Verteilersteckdose",null,"Uhu Plus Schnellfest",null,"Bullenstander"]
[null,null,null,"Ladegerät Notebook 12V",null,"Pattex",null,"Brandschutzdecke"]
[null,null,null,"Handpeilkompass",null,"Ersatzbatterien",null,"Zeisige"]
[null,null,null,"Stromadapter",null,"Klebebänder",null,"Beschlaege"]
[null,null,null,"Kopflampe",null,"Doppelseitiges Klebeband"]
[null,null,2,"Ersatzpatronen Schwimmweste"]
[null,null,null,"Ladegerät Nokia",null,"Zigarettenpapier"]
[null,null,null,"Stromversorgung Garmin 12V"]
[null,null,null,"Stromversorgung Garmin Notebook"]
[null,null,null,"USB/Seriel Garmin"]
[null,null,null,"Optische Sonnenbrille"]
[null,null,null,"Datenkabel Siemens"]
[null,null,null,"Garmin Tischfuss"]
[null,null,null,"Garmin GPS"]
[null,null,null,"Lupe"]
[null,null,2,"Seabands"]
[null,null,null,"Ladegerät Notebook"]
[null,null,null,"USB/Seriel Kabel"]
[null,null,null,"Navidreiecke"]
[null,null,null,"Zirkel"]
[null,null,null,"Lautsprecherkabel"]
[null,null,null,"Taschenrechner"]
[null,null,null,"Schlauchadapter Gardena"]
[null,null,null,"Taschenlampe"]
[null,null,null,"Fotoapparat"]
[null,null,null,"Ladegeraet Ixos"]
[null,null,null,"Permanentschreiber",null," "]
[null,null,null,"Ladegerät Handy"]
[null,null,null,"12 Volt Verteiler"]
[null,null,null,"12 auf 220V Transformer"]
[null,null,null,"Maus"]
[null,null,null,"USB Modem"]
[null,null,null,"Taschenmesser"]

{"sheet":"Packliste","index":6,"n_rows":37,"n_cols":4,"rows_kept":37,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Packliste"]
["1 W","2 W"]
[1,1,"Segeljacke","x"]
[1,1,"Segelhose","x"]
[1,1,"Rettungsweste","x"]
[1,1,"Segelschuhe","x"]
[1,1,"Handschuhe warm","x"]
[1,1,"Arbeitshandschuhe","x"]
[1,1,"Suedwester","x"]
[]
[6,14,"Unterhosten","x"]
[1,2,"Pyjamahose","x"]
[2,4,"BigPack Unterhosten","x"]
[2,2,"BigPack Leiberl","x"]
[3,4,"Bundesheersocken","x"]
[2,4,"Socken duenn","x"]
[1,2,"Kurze Hose","x"]
[1,3,"Lange Hose","x"]
[1,1,"Fliesjacke","x"]
[1,1,"Trainingsanzug"]
[1,1,"Pullover dick/Sweatshirt","x"]
[5,9,"T-Shirt","x"]
[2,3,"Polo Shirt","x"]
[null,4,"Hemden Kurzarm","x"]
[1,1,"Badehose","x"]
[1,1,"Regen/Windjacke","x"]
[1,1,"Regen/Windhose","x"]
[1,1,"Weste"]
[]
[1,1,"Badeschuhe","x"]
[1,1,"Turnschuhe","x"]
[1,1,"Gummistiefel","x"]
[1,1,"Segelschuhe","x"]
[]
[1,1,"Kopfpolster"]
[1,1,"Bauchtascherl","x"]
[null,null,"Flossen","x"]

{"sheet":"Einkaufsliste","index":7,"n_rows":50,"n_cols":10,"rows_kept":50,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Einkaufsliste"]
[]
[2,"Müsli"]
[1,"Cornflakes  (Ja Natürlich, Kelloggs)"]
[15,"Jogurt"]
[2,"H-Milch"]
[12,"Eier"]
[1,"Würfelzucker"]
[3,"Vollkornbrot"]
[4,"Speck Wuerfel"]
[3,"Speck Aufschnitt"]
[null,"Käse (Parmesan,Gouda,Geheimrat)"]
[null,"Wurst (Cabanossi,Salami,Toastschinken)"]
[null,"Marmelade Marille"]
[2,"Butter"]
[0.5,"Kaffee (Löskaffee, Filterkaffee, Filter)","Löskaffee vorhanden"]
[null,"Tee (Earlgrey, Schwarz, Kamille, Pfefferminze","johannes"]
[]
[]
[0.5,"Honig"]
[{"$nulls":5},"Samstag"]
[8,"Packlsuppe",{"$nulls":4},"Abend","Essen Murter"]
[null,"Zwiebel",null,null,null,"Sonntag ","Mittag","Jause"]
[{"$nulls":6},"Abend","Essen Zadar"]
[{"$nulls":5},"Montag","Mittag",null,null,"Einkauf planen"]
[{"$nulls":6},"Abend","Tortellini/Spagetti"]
[null,"Essig","gabi",null,null,"Dienstag","Mittag"]
[0.5,"Olivenöl","gabi",null,null,null,"Abend","Linsen mit Speck Servienntenknoedel von Knorr"]
[null,"Pfeffer, Salz, Oregano, Basilikum, Chilli","gabi",null,null,"Mittwoch","Mittag"]
[{"$nulls":6},"Abend","Risotto mit ?"]
[null,"Ziplock Beutel","gabi",null,null,"Donnerstag","Mittag"]
[null,"Spülmittel","gabi",null,null,null,"Abend"]
[null,"Müllbeutel","gabi",null,null,"Freitag","Mittag"]
[null,"Alufolie",{"$nulls":4},"Abend","Essen Ursula"]
[null,"Wettex/Skotchbrite","gabi",null,null,"Samstag","Mittag"]
[null,"Klopapier",{"$nulls":4},"Abend","Spagetti/Thunfisch"]
[null,"Küchenrolle",null,null,null,"Sonntag ","Mittag"]
[null,"Servietten",{"$nulls":4},"Abend"]
[null,"Senf",null,null,null,"Montag","Mittag"]
[null,"Frankfurter",{"$nulls":4},"Abend"]
[{"$nulls":5},"Dienstag","Mittag"]
[{"$nulls":6},"Abend"]
[4,"Fruchtsäfte",null,null,null,"Mittwoch","Mittag"]
[12,"Mineralwasser",{"$nulls":4},"Abend"]
[null,"Hollersirup",null,null,null,"Donnerstag","Mittag"]
[24,"Bier (0.3)",{"$nulls":4},"Abend"]
[null,"Slibovitz (Chivas Blacklabel)",null,null,null,"Freitag","Mittag"]
[{"$nulls":6},"Abend"]
[null,"Geschirrtuecher","gabi"]
[null,"Bodenfetzen","gabi"]

{"sheet":"Einkaufsliste2","index":8,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Einkaufsliste Sonstiges"]
[]
[null,"Allgemein",null,"Sonstiges"]
[]
[]
[]
[null,"Regenjacke Ursula"]
[null,"Kaesereibe"]
[null,"Windmesser"]
[null,"Grocks"]

{"sheet":"Jachtdaten","index":9,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Jachtdaten"]
[]
["Schiffsname:","SUN KING","Länge über alles","11.95 m"]
["Heimathafen:","Pointe a Pitre","Breite","3.94 m"]
["Bootstype:","Dufour 385","Tiefgang","2.18 m"]
["Bootswerft:","Dufour","Motortype:","Volvo "]
["Baujahr:",2007,"Motorleistung:","40 PS"]
["Material:","GFK","Wassertank:","350 l"]
["Verdrängung:","6700kg","Dieseltank","210 l"]
["Besegelung:","36.5/41.60","LWL:","11.05 m"]
[null,null,"Masthoehe:","17.0 m"]
["www:","www.delphiayachts.com.pl","Design:","Andrzej Skrzat"]

{"sheet":"Toerndaten","index":10,"n_rows":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Törndaten"]
[]
[null,null,"FdW",null,null,"FüG"]
["Datum","Ziel","Segel","Motor","gesamt","Segel","Motor","gesamt","Loggefaktor","Anmerkung"]
{"$rows_empty":7}
[null,null,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[{"$nulls":11}," "]
[{"$nulls":10}," "]
[{"$nulls":10}," "]
[{"$nulls":10}," "]
[{"$nulls":10}," "]
[{"$nulls":10}," "]
[{"$nulls":10}," "]

{"sheet":"Currency","index":11,"n_rows":51,"n_cols":3,"rows_kept":51,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["CD","US","Euro"]
[10,3.7735849056603774,2.9169811320754717]
[20,7.547169811320755,5.833962264150943]
[30,11.320754716981133,8.750943396226416]
[40,15.09433962264151,11.667924528301887]
[50,18.867924528301888,14.584905660377359]
[60,22.641509433962266,17.501886792452833]
[70,26.41509433962264,20.418867924528303]
[80,30.18867924528302,23.335849056603774]
[90,33.9622641509434,26.252830188679248]
[100,37.735849056603776,29.169811320754718]
[110,41.509433962264154,32.086792452830196]
[120,45.28301886792453,35.003773584905666]
[130,49.05660377358491,37.920754716981136]
[140,52.83018867924528,40.83773584905661]
[150,56.60377358490566,43.75471698113208]
[160,60.37735849056604,46.67169811320755]
[170,64.15094339622642,49.588679245283025]
[180,67.9245283018868,52.505660377358495]
[190,71.69811320754717,55.42264150943396]
[200,75.47169811320755,58.339622641509436]
[210,79.24528301886792,61.25660377358491]
[220,83.01886792452831,64.17358490566039]
[230,86.79245283018868,67.09056603773585]
[240,90.56603773584906,70.00754716981133]
[250,94.33962264150944,72.9245283018868]
[260,98.11320754716982,75.84150943396227]
[270,101.88679245283019,78.75849056603774]
[280,105.66037735849056,81.67547169811321]
[290,109.43396226415095,84.59245283018869]
[300,113.20754716981132,87.50943396226415]
[310,116.9811320754717,90.42641509433963]
[320,120.75471698113208,93.3433962264151]
[330,124.52830188679246,96.26037735849057]
[340,128.30188679245285,99.17735849056605]
[350,132.0754716981132,102.09433962264151]
[360,135.8490566037736,105.01132075471699]
[370,139.62264150943398,107.92830188679247]
[380,143.39622641509433,110.84528301886792]
[390,147.16981132075472,113.7622641509434]
[400,150.9433962264151,116.67924528301887]
[410,154.7169811320755,119.59622641509435]
[420,158.49056603773585,122.51320754716981]
[430,162.26415094339623,125.43018867924529]
[440,166.03773584905662,128.34716981132078]
[450,169.81132075471697,131.26415094339623]
[460,173.58490566037736,134.1811320754717]
[470,177.35849056603774,137.0981132075472]
[480,181.13207547169813,140.01509433962266]
[490,184.9056603773585,142.9320754716981]
[500,188.67924528301887,145.8490566037736]