{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["BUDGETOVERZICHT","GESPECIFICEERDE KOSTEN","Grafiekgegevens"],"not_rendered":{"charts":1,"images":1,"defined_names":11},"read":"whole","date_system":"1900"}

{"sheet":"BUDGETOVERZICHT","index":0,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[9,2,9,3],[10,2,10,3]]}
[{"$nulls":3},"Gespecificeerde kosten"]
[null,"HUIS","VERBOUWINGS- \nBUDGET"]
[null,"PROJECTGEGEVENS"]
[null,"Projectnaam","Verbouwing keuken"]
[null,"Projectbeschrijving","Oude vloer verwijderen, vervangen door nieuwe tegels.  Alle nieuwe vloeren afwerken en voorzien van plinten  Huidige kasten vervangen door kasten met een modernere stijl.  Alle kasten afwerken en voorzien van plinten"]
[null,"Aannemer","Alpine Ski House"]
[null,"Licentienummer","C#12345678"]
[null,"Naam van contactpersoon","Rolf van Eeuwijk"]
[null,"Website","http://www.alpineskihouse.com/"]
[null,"Telefoon",6035550198]
[null,"Adres","789 Smith Street, Bozeman, MT 06030"]
[null,"FINANCIEEL OVERZICHT"]
[null,"Contant bedrag",{"v":3500,"d":"€ 3,500"}]
[null,"Gefinancierd bedrag",{"v":0,"d":"€ 0"}]
[null,"Totaal toegewezen fondsen",{"$f":"SUM(C13:C14)","v":{"v":3500,"d":"€ 3,500"}}]
[null,"Tot nu toe gebruikte fondsen",{"$f":"SUM(Gegevens[Bedrag])","v":{"v":2810,"d":"€ 2,810"}}]
[null,"Resterende fondsen",{"$f":"C15-C16","v":{"v":690,"d":"€ 690"}}]

{"sheet":"GESPECIFICEERDE KOSTEN","index":1,"n_rows":27,"n_cols":5,"rows_kept":27,"merged":[[1,3,1,4]]}
[{"$nulls":4},"Budgetoverzicht"]
[null,"LIJST","VAN \nONKOSTEN"]
[null,"TOEGEWEZEN PROJECTFONDSEN","TOT NU TOE GEBRUIKTE FONDSEN","RESTERENDE FONDSEN"]
[null,{"$f":"AllottedFunds","v":{"v":3500,"d":"€ 3,500.00"}},{"$f":"SUM(Gegevens[Bedrag])","v":{"v":2810,"d":"€ 2,810.00"}},{"$f":"FundsRemaining","v":{"v":690,"d":"€ 690.00"}}]
[null,"Item","Categorie","Bedrag"]
[null,"Tegelvloeren","Materiaal",{"v":350,"d":"€ 350.00"}]
[null,"Tegellijm","Materiaal",{"v":75,"d":"€ 75.00"}]
[null,"Vloer","Materiaal",{"v":400,"d":"€ 400.00"}]
[null,"Vloervoegmiddel","Materiaal",{"v":20,"d":"€ 20.00"}]
[null,"Vloerplinten","Materiaal",{"v":40,"d":"€ 40.00"}]
[null,"Nieuwe kasten","Materiaal",{"v":250,"d":"€ 250.00"}]
[null,"Verf voor kasten","Materiaal",{"v":200,"d":"€ 200.00"}]
[null,"Hang- en sluitwerk kasten","Materiaal",{"v":100,"d":"€ 100.00"}]
[null,"Vloer verwijderen","Arbeid",{"v":150,"d":"€ 150.00"}]
[null,"Vloerlijm verwijderen","Arbeid",{"v":50,"d":"€ 50.00"}]
[null,"Vloer schuren","Arbeid",{"v":50,"d":"€ 50.00"}]
[null,"Vloer voorbereiden","Arbeid",{"v":100,"d":"€ 100.00"}]
[null,"Vloer leggen","Arbeid",{"v":200,"d":"€ 200.00"}]
[null,"Vloer voegen","Arbeid",{"v":25,"d":"€ 25.00"}]
[null,"Vloerplinten plaatsen","Arbeid",{"v":50,"d":"€ 50.00"}]
[null,"Oude kasten verwijderen","Arbeid",{"v":150,"d":"€ 150.00"}]
[null,"Kastengebied voorbereiden","Arbeid",{"v":50,"d":"€ 50.00"}]
[null,"Nieuwe kasten installeren","Arbeid",{"v":300,"d":"€ 300.00"}]
[null,"Kasten voegen","Arbeid",{"v":100,"d":"€ 100.00"}]
[null,"Kasten verven","Arbeid",{"v":100,"d":"€ 100.00"}]
[null,"Hang- en sluitwerk kasten installeren","Arbeid",{"v":50,"d":"€ 50.00"}]
[null,"Totaal",null,{"$f":"SUBTOTAL(109,Gegevens[Bedrag])","v":{"v":2810,"d":"€ 2,810.00"}}]

{"sheet":"Grafiekgegevens","index":2,"n_rows":4,"n_cols":1,"rows_kept":4,"hidden":true}
["Dit blad moet verborgen blijven."]
["Gegevenslabels"]
[{"$f":"FundsUsedLabel&\": \"&TEXT(FundsUsed,\"€ #.##0,00\")&\" (\"&TEXT(FundsUsed/SUM(FundsUsed:FundsRemaining),\"0%\")&\")\"","v":"Tot nu toe gebruikte fondsen: € 2810.000 (80%)"}]
[{"$f":"FundsRemainingLabel&\": \"&TEXT(FundsRemaining,\"€ #.##0,00\")&\" (\"&TEXT(FundsRemaining/SUM(FundsUsed:FundsRemaining),\"0%\")&\")\"","v":"Resterende fondsen: € 690.000 (20%)"}]