{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Uitgaven","Inkomsten","Overzicht Winst- en verlies"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Uitgaven","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,5],[2,1,3,1]]}
[null,"Budget voor evenement [naam evenement] ",{"$nulls":5},"UITGAVEN"]
[]
[null,"TOTALE ONKOSTEN",{"$nulls":4},"Geschat","Werkelijk"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"€ 882.00"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"€ 333.00"}}]
[]
[null,"Locatie","Geschat","Werkelijk",null,"Hapjes en drankjes","Geschat","Werkelijk"]
[null,"Kamer- en zaalkosten",{"v":500,"d":"€ 500.00"},null,null,"Eten en drinken"]
[null,"Personeel op locatie",{"$nulls":3},"Drinken",{"v":20,"d":"€ 20.00"}]
[null,"Apparatuur",{"$nulls":3},"Linnengoed",null,{"v":20,"d":"€ 20.00"}]
[null,"Tafels en stoelen",{"$nulls":3},"Personeel en fooien"]
[null,"Totaal",{"$f":"SUBTOTAL(109,Tabel1[Geschat])","v":{"v":500,"d":"€ 500.00"}},{"$f":"SUBTOTAL(109,Tabel1[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},null,"Totaal",{"$f":"SUBTOTAL(109,Tabel3[Geschat])","v":{"v":20,"d":"€ 20.00"}},{"$f":"SUBTOTAL(109,Tabel3[Werkelijk])","v":{"v":20,"d":"€ 20.00"}}]
[]
[null,"Versieringen","Geschat","Werkelijk",null,"Programma","Geschat","Werkelijk"]
[null,"Bloemen",{"v":200,"d":"€ 200.00"},{"v":300,"d":"€ 300.00"},null,"Artiesten"]
[null,"Kaarsen",{"$nulls":3},"Sprekers",{"v":30,"d":"€ 30.00"}]
[null,"Verlichting",{"$nulls":3},"Reis"]
[null,"Ballonnen",{"$nulls":3},"Hotel"]
[null,"Papier",{"$nulls":3},"Anders"]
[null,"Totaal",{"$f":"SUBTOTAL(109,Tabel4[Geschat])","v":{"v":200,"d":"€ 200.00"}},{"$f":"SUBTOTAL(109,Tabel4[Werkelijk])","v":{"v":300,"d":"€ 300.00"}},null,"Totaal",{"$f":"SUBTOTAL(109,Tabel5[Geschat])","v":{"v":30,"d":"€ 30.00"}},{"$f":"SUBTOTAL(109,Tabel5[Werkelijk])","v":{"v":0,"d":"€ 0.00"}}]
[]
[null,"Publiciteit","Geschat","Werkelijk",null,"Prijzen","Geschat","Werkelijk"]
[null,"Grafisch ontwerp",{"$nulls":3},"Lintjes/medailles/trofeeën"]
[null,"Kopiëren/drukken",{"v":20,"d":"€ 20.00"},null,null,"Cadeaus",{"v":100,"d":"€ 100.00"}]
[null,"Portokosten",{"$nulls":3},"Totaal",{"$f":"SUBTOTAL(109,Tabel7[Geschat])","v":{"v":100,"d":"€ 100.00"}},{"$f":"SUBTOTAL(109,Tabel7[Werkelijk])","v":{"v":0,"d":"€ 0.00"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Table6[Geschat])","v":{"v":20,"d":"€ 20.00"}},{"$f":"SUBTOTAL(109,Table6[Werkelijk])","v":{"v":0,"d":"€ 0.00"}}]
[]
[null,"Diversen","Geschat","Werkelijk"]
[null,"Telefoon",null,{"v":13,"d":"€ 13.00"}]
[null,"Vervoer",{"v":12,"d":"€ 12.00"}]
[null,"Kantoorbenodigdheden"]
[null,"Faxkosten"]
[null,"Totaal",{"$f":"SUBTOTAL(109,Tabel8[Geschat])","v":{"v":12,"d":"€ 12.00"}},{"$f":"SUBTOTAL(109,Tabel8[Werkelijk])","v":{"v":13,"d":"€ 13.00"}}]

{"sheet":"Inkomsten","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,4],[2,1,3,1]]}
[null,"Budget voor evenement [naam evenement] ",{"$nulls":4},"INKOMSTEN"]
[]
[null,"TOTALE INKOMSTEN",{"$nulls":3},"Geschat","Werkelijk"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"€ 1,936.00"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"€ 1,831.00"}}]
[]
[null,"TOEGANGSBEWIJZEN"]
[null,"Geschat aantal","Werkelijk aantal","Type","Prijs","Geschatte inkomsten","Werkelijke inkomsten"]
[null,300,278,"Volwassenen à",{"v":5,"d":"€ 5.00"},{"$f":"B8*E8","v":{"v":1500,"d":"€ 1,500.00"}},{"$f":"C8*E8","v":{"v":1390,"d":"€ 1,390.00"}}]
[null,197,195,"Kinderen à",{"v":2,"d":"€ 2.00"},{"$f":"B9*E9","v":{"v":394,"d":"€ 394.00"}},{"$f":"C9*E9","v":{"v":390,"d":"€ 390.00"}}]
[null,42,51,"Andere à",{"v":1,"d":"€ 1.00"},{"$f":"B10*E10","v":{"v":42,"d":"€ 42.00"}},{"$f":"C10*E10","v":{"v":51,"d":"€ 51.00"}}]
[null,"Totaal",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel9[Geschatte inkomsten])","v":{"v":1936,"d":"€ 1,936.00"}},{"$f":"SUBTOTAL(109,Tabel9[Werkelijke inkomsten])","v":{"v":1831,"d":"€ 1,831.00"}}]
[]
[null,"ADVERTENTIES IN PROGRAMMABOEKJE"]
[null,"Geschat aantal","Werkelijk aantal","Type","Prijs","Geschatte inkomsten","Werkelijke inkomsten"]
[null,12,null,"Volledige pagina à",null,{"$f":"B15*E15","v":{"v":0,"d":"€ 0.00"}},{"$f":"C15*E15","v":{"v":0,"d":"€ 0.00"}}]
[null,null,158,"Halve pagina à",null,{"$f":"B16*E16","v":{"v":0,"d":"€ 0.00"}},{"$f":"C16*E16","v":{"v":0,"d":"€ 0.00"}}]
[null,4,null,"Kwart pagina à",null,{"$f":"B17*E17","v":{"v":0,"d":"€ 0.00"}},{"$f":"C17*E17","v":{"v":0,"d":"€ 0.00"}}]
[null,"Totaal",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel10[Geschatte inkomsten])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Tabel10[Werkelijke inkomsten])","v":{"v":0,"d":"€ 0.00"}}]
[]
[null,"EXPOSANTEN/VERKOPERS"]
[null,"Geschat aantal","Werkelijk aantal","Type","Prijs","Geschatte inkomsten","Werkelijke inkomsten"]
[null,23,null,"Grote stands à",null,{"$f":"B22*E22","v":{"v":0,"d":"€ 0.00"}},{"$f":"C22*E22","v":{"v":0,"d":"€ 0.00"}}]
[null,354,null,"Middelgrote stands à",null,{"$f":"B23*E23","v":{"v":0,"d":"€ 0.00"}},{"$f":"C23*E23","v":{"v":0,"d":"€ 0.00"}}]
[null,56,null,"Kleine stands à",null,{"$f":"B24*E24","v":{"v":0,"d":"€ 0.00"}},{"$f":"C24*E24","v":{"v":0,"d":"€ 0.00"}}]
[null,"Totaal",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel11[Geschatte inkomsten])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Tabel11[Werkelijke inkomsten])","v":{"v":0,"d":"€ 0.00"}}]
[]
[null,"VERKOOP VAN ARTIKELEN"]
[null,"Geschat aantal","Werkelijk aantal","Type","Prijs","Geschatte inkomsten","Werkelijke inkomsten"]
[{"$nulls":3},"Items à",null,{"$f":"B29*E29","v":{"v":0,"d":"€ 0.00"}},{"$f":"C29*E29","v":{"v":0,"d":"€ 0.00"}}]
[null,123,null,"Items à",null,{"$f":"B30*E30","v":{"v":0,"d":"€ 0.00"}},{"$f":"C30*E30","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":3},"Items à",null,{"$f":"B31*E31","v":{"v":0,"d":"€ 0.00"}},{"$f":"C31*E31","v":{"v":0,"d":"€ 0.00"}}]
[null,13,null,"Items à",null,{"$f":"B32*E32","v":{"v":0,"d":"€ 0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"€ 0.00"}}]
[null,"Totaal",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabel12[Geschatte inkomsten])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Tabel12[Werkelijke inkomsten])","v":{"v":0,"d":"€ 0.00"}}]

{"sheet":"Overzicht Winst- en verlies","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"Budget voor evenement [naam evenement] ",{"$nulls":4},"WINST "]
[{"$nulls":6},"Verliesrekening"]
[]
[]
[null,null,"Geschat","Werkelijk"]
[null,"Totale inkomsten",{"$f":"Inkomsten!F4","v":{"v":1936,"d":"€ 1,936.00"}},{"$f":"Inkomsten!G4","v":{"v":1831,"d":"€ 1,831.00"}}]
[null,"Totale onkosten",{"$f":"Uitgaven!G4","v":{"v":882,"d":"€ 882.00"}},{"$f":"Uitgaven!H4","v":{"v":333,"d":"€ 333.00"}}]
[]
[null,"Totale winst (of verlies)",{"$f":"C6-C7","v":{"v":1054,"d":"€ 1,054.00"}},{"$f":"D6-D7","v":{"v":1498,"d":"€ 1,498.00"}}]