{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Non-profitbudget"],"not_rendered":{"charts":2,"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Non-profitbudget","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[16,1,16,6],[21,1,21,5]]}
[null,"Non-profitbudget",{"$nulls":3},"BOEKJAAR",2012]
{"$rows_empty":7}
[null,null,{"$f":"CONCATENATE(\"BJ \",BJ-1)","v":"BJ 2011"},{"$f":"CONCATENATE(\"BJ \",BJ)","v":"BJ 2012"},{"$f":"CONCATENATE(\"BJ \",BJ)","v":"BJ 2012"},{"$f":"CONCATENATE(\"BJ \",BJ)","v":"BJ 2012"},{"$f":"CONCATENATE(\"BJ \",BJ)","v":"BJ 2012"}]
[null,"INKOMSTEN","VORIG JAAR","VOORGESTELD","WERKELIJK","AFWIJKING","+/- VORIG JAAR"]
[null,"Fondsenwervers en evenementen",{"v":150000,"d":"150,000.00"},{"v":200000,"d":"200,000.00"},{"v":180000,"d":"180,000.00"},{"$f":"InkomstenTable[[#This Row],[WERKELIJK]]-InkomstenTable[[#This Row],[VOORGESTELD]]","v":{"v":-20000,"d":"-20,000.00 "}},{"$f":"InkomstenTable[[#This Row],[WERKELIJK]]-InkomstenTable[[#This Row],[VORIG JAAR]]","v":{"v":30000,"d":"30,000.00"}}]
[null,"Stichting",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"$f":"InkomstenTable[[#This Row],[WERKELIJK]]-InkomstenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"InkomstenTable[[#This Row],[WERKELIJK]]-InkomstenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"Donaties",{"v":30000,"d":"30,000.00"},{"v":40000,"d":"40,000.00"},{"v":20000,"d":"20,000.00"},{"$f":"InkomstenTable[[#This Row],[WERKELIJK]]-InkomstenTable[[#This Row],[VOORGESTELD]]","v":{"v":-20000,"d":"-20,000.00 "}},{"$f":"InkomstenTable[[#This Row],[WERKELIJK]]-InkomstenTable[[#This Row],[VORIG JAAR]]","v":{"v":-10000,"d":"-10,000.00 "}}]
[null,"Rente-inkomsten",{"$nulls":3},{"$f":"InkomstenTable[[#This Row],[WERKELIJK]]-InkomstenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"InkomstenTable[[#This Row],[WERKELIJK]]-InkomstenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"Diversen",{"$nulls":3},{"$f":"InkomstenTable[[#This Row],[WERKELIJK]]-InkomstenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"InkomstenTable[[#This Row],[WERKELIJK]]-InkomstenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"TOTALEN",{"$f":"SUBTOTAL(109,InkomstenTable[VORIG JAAR])","v":{"v":230000,"d":"€ 230,000.00"}},{"$f":"SUBTOTAL(109,InkomstenTable[VOORGESTELD])","v":{"v":290000,"d":"€ 290,000.00"}},{"$f":"SUBTOTAL(109,InkomstenTable[WERKELIJK])","v":{"v":250000,"d":"€ 250,000.00"}},{"$f":"SUBTOTAL(109,InkomstenTable[AFWIJKING])","v":{"v":-40000,"d":"-€ 40,000.00"}},{"$f":"SUBTOTAL(105,InkomstenTable[+/- VORIG JAAR])","v":{"v":-10000,"d":"-€ 10,000.00"}}]
{"$rows_empty":8}
[null,null,{"$f":"CONCATENATE(\"BJ \",BJ-1)","v":"BJ 2011"},{"$f":"CONCATENATE(\"BJ \",BJ)","v":"BJ 2012"},{"$f":"CONCATENATE(\"BJ \",BJ)","v":"BJ 2012"},{"$f":"CONCATENATE(\"BJ \",BJ)","v":"BJ 2012"},{"$f":"CONCATENATE(\"BJ \",BJ)","v":"BJ 2012"}]
[null,"UITGAVEN","VORIG JAAR","VOORGESTELD","WERKELIJK","AFWIJKING","+/- VORIG JAAR"]
[null,"Salarissen",{"v":15000,"d":"15,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":15000,"d":"15,000.00"}}]
[null,"Subsidies",{"v":5000,"d":"5,000.00"},{"v":7500,"d":"7,500.00"},{"v":7800,"d":"7,800.00"},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":300,"d":"300.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":2800,"d":"2,800.00"}}]
[null,"Huur",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"Gas, water, elektra",{"v":1000,"d":"1,000.00"},{"v":1200,"d":"1,200.00"},{"v":1150,"d":"1,150.00"},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":-50,"d":"-50.00 "}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":150,"d":"150.00"}}]
[null,"Reizen en vergaderingen",{"v":2500,"d":"2,500.00"},{"v":2000,"d":"2,000.00"},{"v":2800,"d":"2,800.00"},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":800,"d":"800.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":300,"d":"300.00"}}]
[null,"Beroepskosten",{"$nulls":3},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"Marketing/reclame",{"$nulls":3},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"Verzekeringen",{"$nulls":3},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"Telefoon",{"$nulls":3},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"Internetkosten (website, vergaderruimte, enzovoort)",{"$nulls":3},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"Apparatuur",{"$nulls":3},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"Kantoorartikelen",{"$nulls":3},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"Portokosten",{"$nulls":3},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VOORGESTELD]]","v":{"v":0,"d":"0.00"}},{"$f":"UitgavenTable[[#This Row],[WERKELIJK]]-UitgavenTable[[#This Row],[VORIG JAAR]]","v":{"v":0,"d":"0.00"}}]
[null,"TOTALEN",{"$f":"SUBTOTAL(109,UitgavenTable[VORIG JAAR])","v":{"v":29500,"d":"€ 29,500.00"}},{"$f":"SUBTOTAL(109,UitgavenTable[VOORGESTELD])","v":{"v":46700,"d":"€ 46,700.00"}},{"$f":"SUBTOTAL(109,UitgavenTable[WERKELIJK])","v":{"v":47750,"d":"€ 47,750.00"}},{"$f":"SUBTOTAL(109,UitgavenTable[AFWIJKING])","v":{"v":1050,"d":"€ 1,050.00"}},{"$f":"SUBTOTAL(109,UitgavenTable[+/- VORIG JAAR])","v":{"v":18250,"d":"€ 18,250.00"}}]