{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Uitgaven"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Uitgaven","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"UITGAVENBUDGET",{"$nulls":3},{"$f":"NOW()","v":"2012-05-25T13:03:51.930"}]
[null,"Bedrijfsnaam"]
[]
[null,"Personeel","Budget","Werkelijk","Verschil (€)","Verschil (%)"]
[null,"Kantoor",null,null,{"$f":"SUM(Table1[Budget]-Table1[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table1[Verschil (€)]/Table1[Budget]),\"\")","v":""}]
[null,"Winkel",null,null,{"$f":"SUM(Table1[Budget]-Table1[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table1[Verschil (€)]/Table1[Budget]),\"\")","v":""}]
[null,"Verkopers",null,null,{"$f":"SUM(Table1[Budget]-Table1[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table1[Verschil (€)]/Table1[Budget]),\"\")","v":""}]
[null,"Overige",null,null,{"$f":"SUM(Table1[Budget]-Table1[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table1[Verschil (€)]/Table1[Budget]),\"\")","v":""}]
[]
[null,"Exploitatie","Budget","Werkelijk","Verschil (€)","Verschil (%)"]
[null,"Publiciteit",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Schulden",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Voordelen",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Benodigdheden",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Portokosten",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Huur of hypotheek",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Verkoopuitgaven",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Belasting",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Gas, water en elektra",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Overige",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Verzekering",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Rente",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Telefoon",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Onderhoud en reparaties",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Juridische kosten",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Afschrijving",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Verzending",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Opslag",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Overige",null,null,{"$f":"SUM(Table2[Budget]-Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[Verschil (€)]/Table2[Budget]),\"\")","v":""}]
[null,"Totale uitgaven",{"$f":"SUM(Table1[Budget],Table2[Budget])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUM(Table1[Werkelijk],Table2[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUM(Table1[Verschil (€)],Table2[Verschil (€)])","v":{"v":0,"d":"€ 0.00"}},{"$f":"IFERROR(SUM(Table2[[#Totals],[Verschil (€)]]/Table2[[#Totals],[Budget]]),\"\")","v":""}]