{"text_format":"1","workbook":"xls","n_sheets":4,"sheets":["Budgetoverzicht JTH","Overzicht maandelijkse onkosten","Gespecificeerde onkosten","Liefdadigheid & sponsoring"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":7,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Budgetoverzicht JTH","index":0,"n_rows":30,"n_cols":6,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,5]],"flags":["formulas_cached_only"]}
[]
["2005 werkelijk versus budget JTH"]
[]
["Gb-code","Rekeningtitel","Werkelijk","Budget","Resterend bedrag","Resterend percentage"]
[]
[1000,"Reclame",0,100000,100000,1]
[]
[2000,"Kantoorbenodigdheden",0,100000,100000,1]
[]
[3000,"Printers",0,100000,100000,1]
[]
[4000,"Serverkosten",0,100000,100000,1]
[]
[5000,"Benodigdheden",0,50000,50000,1]
[]
[6000,"Onkosten client",0,25000,25000,1]
[]
[7000,"Computers",0,75000,75000,1]
[]
[8000,"Ziektekostenverzekering",0,65000,65000,1]
[]
[9000,"Bouwkosten",0,125000,125000,1]
[]
[10000,"Marketing",0,100000,100000,1]
[]
[11000,"Liefdadigheid",0,250000,250000,1]
[]
[12000,"Sponsoringen",0,50000,50000,1]
[]
[null,"TOTAAL",0,1140000,1140000,1]

{"sheet":"Overzicht maandelijkse onkosten","index":1,"n_rows":30,"n_cols":15,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,0,1,14]],"flags":["formulas_cached_only"]}
[]
["Maandelijkse onkosten 2005"]
[]
["Gb-code","Rekeningtitel","2005-01-01","2005-02-01","2005-03-01","2005-04-01","2005-05-01","2005-06-01","2005-07-01","2005-08-01","2005-09-01","2005-10-01","2005-11-01","2005-12-01",2005]
[]
[1000,"Reclame",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[2000,"Kantoorapparatuur",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[3000,"Printers",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[4000,"Serverkosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[5000,"Benodigdheden",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[6000,"Onkosten client",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[7000,"Computers",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[8000,"Ziektekostenverzekering",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[9000,"Bouwkosten",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[10000,"Marketing",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[11000,"Liefdadigheid",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[12000,"Sponsoringen",0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Totaal",0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Gespecificeerde onkosten","index":2,"n_rows":103,"n_cols":10,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Gb-code","Factuurdatum","Factuurnr.","Aangevraagd door"," Chequebedrag ","Begunstigde","Chequegebruik","Distributiemethode","Bestandsdatum","Samengesteld sleutelveld"]
[1000,"2005-01-01",100,"Andy Teal",750.75,"Mercurius Koeriers ","E-mailprogramma","Post","2005-01-04","1000I-jj"]
[7000,"2005-01-15",101,"Robert Walters",2500,"A. Referentiebedrijf ","2 desktopcomputers","Krediet","2005-01-20","7000I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,"I-jj"]

{"sheet":"Liefdadigheid & sponsoring","index":3,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Gb-code","Datum gestarte chequeaanvraag","Aangevraagd door"," Chequebedrag "," Bijdrage vorig jaar ","Begunstigde","Gebruikt voor","Afgemeld door","Categorie","Distributiemethode","Bestandsdatum","Samengesteld sleutelveld"]
[12000,"2005-01-20","Susan W. Eaton",1000,0,"Kunstacademie ","Beurzen","Kim Ralls","Kunst","Cheque","2005-01-30","12000I-jj"]
[11000,"2005-02-15","Susan W. Eaton",2500,0,"Speel Goed ","Gemeenschap","Kathie Flood","Gemeenschap","Cheque","2005-03-01","11000II-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]
[null,null,null,null,null,null,null,null,null,null,null,"I-jj"]