{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Invoer van budgetgegevens","Budgetoverzicht","Lijstgegevens"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Invoer van budgetgegevens","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"SPORTBUDGET VAN SCHOOL"]
[{"$nulls":3}," GEGEVENSINVOER"]
[]
[null,"DATUM","ITEMTYPE","UITGAVENITEM","GEBUDGETTEERDE KOSTEN","WERKELIJKE KOSTEN","TEVEEL/TEKORT","VERSCHIL"]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Scheidsrechters",{"v":100,"d":"100.00"},{"v":85,"d":"€ 85.00"},{"$f":"--('Invoer van budgetgegevens'!$H6>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E6-'Invoer van budgetgegevens'!$F6","v":{"v":15,"d":"€ 15.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Beveiliging",{"v":250,"d":"250.00"},{"v":215,"d":"€ 215.00"},{"$f":"--('Invoer van budgetgegevens'!$H7>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E7-'Invoer van budgetgegevens'!$F7","v":{"v":35,"d":"€ 35.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Hulp bij evenementen",{"v":200,"d":"200.00"},{"v":210,"d":"€ 210.00"},{"$f":"--('Invoer van budgetgegevens'!$H8>0)","v":{"v":0,"d":"0.00%"}},{"$f":"'Invoer van budgetgegevens'!$E8-'Invoer van budgetgegevens'!$F8","v":{"v":-10,"d":"-€ 10.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Hulp bij evenementen (geen werknemers)",{"v":750,"d":"750.00"},{"v":724,"d":"€ 724.00"},{"$f":"--('Invoer van budgetgegevens'!$H9>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E9-'Invoer van budgetgegevens'!$F9","v":{"v":26,"d":"€ 26.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Uniformen",{"v":670,"d":"670.00"},{"v":733,"d":"€ 733.00"},{"$f":"--('Invoer van budgetgegevens'!$H10>0)","v":{"v":0,"d":"0.00%"}},{"$f":"'Invoer van budgetgegevens'!$E10-'Invoer van budgetgegevens'!$F10","v":{"v":-63,"d":"-€ 63.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Omzet","Kaartverkoop",{"v":710,"d":"710.00"},{"v":750,"d":"€ 750.00"},{"$f":"--('Invoer van budgetgegevens'!$H11>0)","v":{"v":0,"d":"0.00%"}},{"$f":"'Invoer van budgetgegevens'!$E11-'Invoer van budgetgegevens'!$F11","v":{"v":-40,"d":"-€ 40.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Benodigdheden, algemeen",{"v":160,"d":"160.00"},{"v":145,"d":"€ 145.00"},{"$f":"--('Invoer van budgetgegevens'!$H12>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E12-'Invoer van budgetgegevens'!$F12","v":{"v":15,"d":"€ 15.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Reiskosten studenten (binnen staat)",{"v":490,"d":"490.00"},{"v":350,"d":"€ 350.00"},{"$f":"--('Invoer van budgetgegevens'!$H13>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E13-'Invoer van budgetgegevens'!$F13","v":{"v":140,"d":"€ 140.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Reiskosten studenten (binnen staat)",{"v":760,"d":"760.00"},{"v":725,"d":"€ 725.00"},{"$f":"--('Invoer van budgetgegevens'!$H14>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E14-'Invoer van budgetgegevens'!$F14","v":{"v":35,"d":"€ 35.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Algemene benodigdheden",{"v":850,"d":"850.00"},{"v":475,"d":"€ 475.00"},{"$f":"--('Invoer van budgetgegevens'!$H15>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E15-'Invoer van budgetgegevens'!$F15","v":{"v":375,"d":"€ 375.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Kantoorbenodigdheden",{"v":660,"d":"660.00"},{"v":200,"d":"€ 200.00"},{"$f":"--('Invoer van budgetgegevens'!$H16>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E16-'Invoer van budgetgegevens'!$F16","v":{"v":460,"d":"€ 460.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Uitgaande transfers",{"v":860,"d":"860.00"},{"v":350,"d":"€ 350.00"},{"$f":"--('Invoer van budgetgegevens'!$H17>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E17-'Invoer van budgetgegevens'!$F17","v":{"v":510,"d":"€ 510.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Diversen",{"v":150,"d":"150.00"},{"v":144,"d":"€ 144.00"},{"$f":"--('Invoer van budgetgegevens'!$H18>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E18-'Invoer van budgetgegevens'!$F18","v":{"v":6,"d":"€ 6.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Omzet","Algemene benodigdheden",{"v":340,"d":"340.00"},{"v":350,"d":"€ 350.00"},{"$f":"--('Invoer van budgetgegevens'!$H19>0)","v":{"v":0,"d":"0.00%"}},{"$f":"'Invoer van budgetgegevens'!$E19-'Invoer van budgetgegevens'!$F19","v":{"v":-10,"d":"-€ 10.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Omzet","Fondsenwerving",{"v":670,"d":"670.00"},{"v":700,"d":"€ 700.00"},{"$f":"--('Invoer van budgetgegevens'!$H20>0)","v":{"v":0,"d":"0.00%"}},{"$f":"'Invoer van budgetgegevens'!$E20-'Invoer van budgetgegevens'!$F20","v":{"v":-30,"d":"-€ 30.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Omzet","Donaties",{"v":720,"d":"720.00"},{"v":800,"d":"€ 800.00"},{"$f":"--('Invoer van budgetgegevens'!$H21>0)","v":{"v":0,"d":"0.00%"}},{"$f":"'Invoer van budgetgegevens'!$E21-'Invoer van budgetgegevens'!$F21","v":{"v":-80,"d":"-€ 80.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Reiskosten studenten (buiten staat)",{"v":880,"d":"880.00"},{"v":750,"d":"€ 750.00"},{"$f":"--('Invoer van budgetgegevens'!$H22>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E22-'Invoer van budgetgegevens'!$F22","v":{"v":130,"d":"€ 130.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Omzet","Donaties",{"v":800,"d":"800.00"},{"v":700,"d":"€ 700.00"},{"$f":"--('Invoer van budgetgegevens'!$H23>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E23-'Invoer van budgetgegevens'!$F23","v":{"v":100,"d":"€ 100.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Omzet","Transfers",{"v":720,"d":"720.00"},{"v":700,"d":"€ 700.00"},{"$f":"--('Invoer van budgetgegevens'!$H24>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E24-'Invoer van budgetgegevens'!$F24","v":{"v":20,"d":"€ 20.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Reiskosten/clinic coach",{"v":620,"d":"620.00"},{"v":820,"d":"€ 820.00"},{"$f":"--('Invoer van budgetgegevens'!$H25>0)","v":{"v":0,"d":"0.00%"}},{"$f":"'Invoer van budgetgegevens'!$E25-'Invoer van budgetgegevens'!$F25","v":{"v":-200,"d":"-€ 200.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Omzet","Inkomende transfers",{"v":880,"d":"880.00"},{"v":875,"d":"€ 875.00"},{"$f":"--('Invoer van budgetgegevens'!$H26>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E26-'Invoer van budgetgegevens'!$F26","v":{"v":5,"d":"€ 5.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Uitgaande transfers",{"v":850,"d":"850.00"},{"v":875,"d":"€ 875.00"},{"$f":"--('Invoer van budgetgegevens'!$H27>0)","v":{"v":0,"d":"0.00%"}},{"$f":"'Invoer van budgetgegevens'!$E27-'Invoer van budgetgegevens'!$F27","v":{"v":-25,"d":"-€ 25.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Reiskosten studenten (buiten staat)",{"v":710,"d":"710.00"},{"v":710,"d":"€ 710.00"},{"$f":"--('Invoer van budgetgegevens'!$H28>0)","v":{"v":0,"d":"0.00%"}},{"$f":"'Invoer van budgetgegevens'!$E28-'Invoer van budgetgegevens'!$F28","v":{"v":0,"d":"€ 0.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Omzet","Diversen",{"v":950,"d":"950.00"},{"v":949,"d":"€ 949.00"},{"$f":"--('Invoer van budgetgegevens'!$H29>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E29-'Invoer van budgetgegevens'!$F29","v":{"v":1,"d":"€ 1.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Omzet","Fondsenwerving",{"v":720,"d":"720.00"},{"v":725,"d":"€ 725.00"},{"$f":"--('Invoer van budgetgegevens'!$H30>0)","v":{"v":0,"d":"0.00%"}},{"$f":"'Invoer van budgetgegevens'!$E30-'Invoer van budgetgegevens'!$F30","v":{"v":-5,"d":"-€ 5.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Reiskosten studenten (buiten staat)",{"v":580,"d":"580.00"},{"v":569,"d":"€ 569.00"},{"$f":"--('Invoer van budgetgegevens'!$H31>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E31-'Invoer van budgetgegevens'!$F31","v":{"v":11,"d":"€ 11.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Uitgaven","Kantoorbenodigdheden",{"v":570,"d":"570.00"},{"v":550,"d":"€ 550.00"},{"$f":"--('Invoer van budgetgegevens'!$H32>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E32-'Invoer van budgetgegevens'!$F32","v":{"v":20,"d":"€ 20.00"}}]
[null,{"v":41063,"d":"4106300.00%"},"Omzet","Kaartverkoop",{"v":670,"d":"670.00"},{"v":650,"d":"€ 650.00"},{"$f":"--('Invoer van budgetgegevens'!$H33>0)","v":{"v":1,"d":"100.00%"}},{"$f":"'Invoer van budgetgegevens'!$E33-'Invoer van budgetgegevens'!$F33","v":{"v":20,"d":"€ 20.00"}}]

{"sheet":"Budgetoverzicht","index":1,"n_rows":28,"n_cols":5,"rows_kept":28}
[]
[null,null,"SPORTBUDGET VAN SCHOOL"]
[null,null,"  IN EEN OOGOPSLAG"]
[]
[null,"UITGAVEN & OMZET"," GEBUDGETTEERDE"," WERKELIJK"," VERSCHIL"]
[null,"Uitgaven",{"v":10110,"d":"€ 10,110.00"},{"v":8630,"d":"€ 8,630.00"},{"v":1480,"d":"€ 1,480.00"}]
[null,"Scheidsrechters",{"v":100,"d":"€ 100.00"},{"v":85,"d":"€ 85.00"},{"v":15,"d":"€ 15.00"}]
[null,"Beveiliging",{"v":250,"d":"€ 250.00"},{"v":215,"d":"€ 215.00"},{"v":35,"d":"€ 35.00"}]
[null,"Hulp bij evenementen",{"v":200,"d":"€ 200.00"},{"v":210,"d":"€ 210.00"},{"v":-10,"d":"€ -10.00"}]
[null,"Hulp bij evenementen (geen werknemers)",{"v":750,"d":"€ 750.00"},{"v":724,"d":"€ 724.00"},{"v":26,"d":"€ 26.00"}]
[null,"Uniformen",{"v":1520,"d":"€ 1,520.00"},{"v":1608,"d":"€ 1,608.00"},{"v":-88,"d":"€ -88.00"}]
[null,"Benodigdheden, algemeen",{"v":160,"d":"€ 160.00"},{"v":145,"d":"€ 145.00"},{"v":15,"d":"€ 15.00"}]
[null,"Reiskosten studenten (binnen staat)",{"v":1250,"d":"€ 1,250.00"},{"v":1075,"d":"€ 1,075.00"},{"v":175,"d":"€ 175.00"}]
[null,"Algemene benodigdheden",{"v":850,"d":"€ 850.00"},{"v":475,"d":"€ 475.00"},{"v":375,"d":"€ 375.00"}]
[null,"Kantoorbenodigdheden",{"v":1230,"d":"€ 1,230.00"},{"v":750,"d":"€ 750.00"},{"v":480,"d":"€ 480.00"}]
[null,"Uitgaande transfers",{"v":860,"d":"€ 860.00"},{"v":350,"d":"€ 350.00"},{"v":510,"d":"€ 510.00"}]
[null,"Diversen",{"v":150,"d":"€ 150.00"},{"v":144,"d":"€ 144.00"},{"v":6,"d":"€ 6.00"}]
[null,"Reiskosten studenten (buiten staat)",{"v":2170,"d":"€ 2,170.00"},{"v":2029,"d":"€ 2,029.00"},{"v":141,"d":"€ 141.00"}]
[null,"Reiskosten/clinic coach",{"v":620,"d":"€ 620.00"},{"v":820,"d":"€ 820.00"},{"v":-200,"d":"€ -200.00"}]
[null,"Omzet",{"v":7180,"d":"€ 7,180.00"},{"v":7199,"d":"€ 7,199.00"},{"v":-19,"d":"€ -19.00"}]
[null,"Kaartverkoop",{"v":1380,"d":"€ 1,380.00"},{"v":1400,"d":"€ 1,400.00"},{"v":-20,"d":"€ -20.00"}]
[null,"Diversen",{"v":950,"d":"€ 950.00"},{"v":949,"d":"€ 949.00"},{"v":1,"d":"€ 1.00"}]
[null,"Aandeel van kaartverkoop",{"v":340,"d":"€ 340.00"},{"v":350,"d":"€ 350.00"},{"v":-10,"d":"€ -10.00"}]
[null,"Fondsenwerving",{"v":1390,"d":"€ 1,390.00"},{"v":1425,"d":"€ 1,425.00"},{"v":-35,"d":"€ -35.00"}]
[null,"Donaties",{"v":1520,"d":"€ 1,520.00"},{"v":1500,"d":"€ 1,500.00"},{"v":20,"d":"€ 20.00"}]
[null,"Transfers",{"v":720,"d":"€ 720.00"},{"v":700,"d":"€ 700.00"},{"v":20,"d":"€ 20.00"}]
[null,"Inkomende transfers",{"v":880,"d":"€ 880.00"},{"v":875,"d":"€ 875.00"},{"v":5,"d":"€ 5.00"}]
[null,"Eindtotaal",{"v":17290,"d":"€ 17,290.00"},{"v":15829,"d":"€ 15,829.00"},{"v":1461,"d":"€ 1,461.00"}]

{"sheet":"Lijstgegevens","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"SPORTBUDGET VAN SCHOOL"]
[{"$nulls":3}," LIJSTEN BEWERKEN"]
[]
[null,"LIJST MET OMZETITEMS",null,"LIJST MET UITGAVENITEMS"]
[null,"Kaartverkoop",null,"Scheidsrechters"]
[null,"Aandeel van kaartverkoop",null,"Beveiliging"]
[null,"Fondsenwerving",null,"Hulp bij evenementen"]
[null,"Donaties",null,"Hulp bij evenementen (geen werknemers)"]
[null,"Transfers",null,"Uniformen"]
[null,"Inkomende transfers",null,"Veldbenodigdheden"]
[null,"Diversen",null,"Benodigdheden, algemeen"]
[{"$nulls":3},"Maaltijden voor wedstrijd"]
[{"$nulls":3},"Reiskosten studenten (binnen staat)"]
[{"$nulls":3},"Reiskosten studenten (buiten staat)"]
[{"$nulls":3},"Reiskosten/clinic coach"]
[{"$nulls":3},"Algemene benodigdheden"]
[{"$nulls":3},"Kantoorbenodigdheden"]
[{"$nulls":3},"Uitgaande transfers"]
[{"$nulls":3},"Diversen"]