{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Uitgaven","Inkomsten","Overzicht"],"not_rendered":{"charts":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Uitgaven","index":0,"n_rows":35,"n_cols":9,"rows_kept":35,"merged":[[0,6,0,8],[1,6,1,7],[2,1,2,8],[3,7,3,8]]}
[]
[]
[null,"Budget van evenement voor \n[Naam evenement]"]
[{"$nulls":7}," Onkosten"]
[]
[{"$nulls":7},"Geschat","Werkelijk"]
[null,null,"Totale onkosten",{"$nulls":4},{"$f":"SUM(D14,D22,D28,D35,H14,H22,H27)","v":{"v":1145,"d":"€ 1,145.00"}},{"$f":"SUM(E14,E22,E28,E35,I14,I22,I27)","v":{"v":395,"d":"€ 395.00"}}]
[]
[null,null,"Locatie","Geschat","Werkelijk",null,"Hapjes en drankjes","Geschat","Werkelijk"]
[null,null,"Kamer- en zaalkosten",{"v":500,"d":"€ 500.00"},{"v":250,"d":"€ 250.00"},null,"Eten en drinken"]
[null,null,"Personeel op locatie",{"v":400,"d":"€ 400.00"},{"v":50,"d":"€ 50.00"},null,"Drinken"]
[null,null,"Apparatuur",{"$nulls":3},"Linnengoed"]
[null,null,"Tafels en stoelen",{"$nulls":3},"Personeel en fooien"]
[null,null,"Totaal",{"$f":"SUBTOTAL(109,Tabel1[Geschat])","v":{"v":900,"d":"€ 900.00"}},{"$f":"SUBTOTAL(109,Tabel1[Werkelijk])","v":{"v":300,"d":"€ 300.00"}},null,"Totaal",{"$f":"SUBTOTAL(109,Tabel5[Geschat])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Tabel5[Werkelijk])","v":{"v":0,"d":"€ 0.00"}}]
[]
[null,null,"Versieringen","Geschat","Werkelijk",null,"Programma","Geschat","Werkelijk"]
[null,null,"Bloemen",{"v":200,"d":"€ 200.00"},{"v":50,"d":"€ 50.00"},null,"Artiesten"]
[null,null,"Kaarsen",{"$nulls":3},"Sprekers"]
[null,null,"Verlichting",{"$nulls":3},"Reis"]
[null,null,"Ballonnen",{"$nulls":3},"Hotel"]
[null,null,"Papier",{"$nulls":3},"Anders"]
[null,null,"Totaal",{"$f":"SUBTOTAL(109,Tabel2[Geschat])","v":{"v":200,"d":"€ 200.00"}},{"$f":"SUBTOTAL(109,Tabel2[Werkelijk])","v":{"v":50,"d":"€ 50.00"}},null,"Totaal",{"$f":"SUBTOTAL(109,Table6[Geschat])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Table6[Werkelijk])","v":{"v":0,"d":"€ 0.00"}}]
[]
[null,null,"Publiciteit","Geschat","Werkelijk",null,"Prijzen","Geschat","Werkelijk"]
[null,null,"Grafisch ontwerp",{"v":45,"d":"€ 45.00"},{"v":45,"d":"€ 45.00"},null,"Lintjes/medailles/trofeeën"]
[null,null,"Kopiëren/drukken",{"$nulls":3},"Cadeaus"]
[null,null,"Portokosten",{"$nulls":3},"Totaal",{"$f":"SUBTOTAL(109,Tabel7[Geschat])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Tabel7[Werkelijk])","v":{"v":0,"d":"€ 0.00"}}]
[null,null,"Totaal",{"$f":"SUBTOTAL(109,Tabel3[Geschat])","v":{"v":45,"d":"€ 45.00"}},{"$f":"SUBTOTAL(109,Tabel3[Werkelijk])","v":{"v":45,"d":"€ 45.00"}}]
[]
[null,null,"Diversen","Geschat","Werkelijk"]
[null,null,"Telefoon"]
[null,null,"Vervoer"]
[null,null,"Kantoorbenodigdheden"]
[null,null,"Faxkosten"]
[null,null,"Totaal",{"$f":"SUBTOTAL(109,Tabel4[Geschat])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Tabel4[Werkelijk])","v":{"v":0,"d":"€ 0.00"}}]

{"sheet":"Inkomsten","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[2,1,2,6],[3,5,3,6],[14,1,14,6],[21,1,21,6],[28,1,28,6]]}
[]
[]
[null,"Budget van evenement voor \n[Naam evenement]"]
[{"$nulls":5}," Inkomsten"]
[]
[{"$nulls":5},"Geschat","Werkelijk"]
[null,"Totale inkomsten",{"$nulls":3},{"$f":"SUM(F14,F21,F28,F36)","v":{"v":1936,"d":"€ 1,936.00"}},{"$f":"SUM(G14,G21,G28,G36)","v":{"v":1831,"d":"€ 1,831.00"}}]
[]
[null,"Toegangsbewijzen"]
[null,"Geschat","Werkelijk",null,null,"Geschat","Werkelijk"]
[null,300,278,"Volwassenen à",{"v":5,"d":"€ 5.00"},{"$f":"B11*E11","v":{"v":1500,"d":"€ 1,500.00"}},{"$f":"C11*E11","v":{"v":1390,"d":"€ 1,390.00"}}]
[null,197,195,"Kinderen à",{"v":2,"d":"€ 2.00"},{"$f":"B12*E12","v":{"v":394,"d":"€ 394.00"}},{"$f":"C12*E12","v":{"v":390,"d":"€ 390.00"}}]
[null,42,51,"Overige à",{"v":1,"d":"€ 1.00"},{"$f":"B13*E13","v":{"v":42,"d":"€ 42.00"}},{"$f":"C13*E13","v":{"v":51,"d":"€ 51.00"}}]
[{"$nulls":5},{"$f":"SUM(F11:F13)","v":{"v":1936,"d":"€ 1,936.00"}},{"$f":"SUM(G11:G13)","v":{"v":1831,"d":"€ 1,831.00"}}]
[]
[null,"Advertenties in programmaboekje"]
[null,"Geschat","Werkelijk",null,null,"Geschat","Werkelijk"]
[{"$nulls":3},"Volledige pagina à",null,{"$f":"B18*E18","v":{"v":0,"d":"€ 0.00"}},{"$f":"C18*E18","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":3},"Halve pagina à",null,{"$f":"B19*E19","v":{"v":0,"d":"€ 0.00"}},{"$f":"C19*E19","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":3},"Kwart pagina à",null,{"$f":"B20*E20","v":{"v":0,"d":"€ 0.00"}},{"$f":"C20*E20","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F18:F20)","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUM(G18:G20)","v":{"v":0,"d":"€ 0.00"}}]
[]
[null,"Exposanten/verkopers"]
[null,"Geschat","Werkelijk",null,null,"Geschat","Werkelijk"]
[{"$nulls":3},"Grote stands à",null,{"$f":"B25*E25","v":{"v":0,"d":"€ 0.00"}},{"$f":"C25*E25","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":3},"Middelgrote stands à",null,{"$f":"B26*E26","v":{"v":0,"d":"€ 0.00"}},{"$f":"C26*E26","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":3},"Kleine stands à",null,{"$f":"B27*E27","v":{"v":0,"d":"€ 0.00"}},{"$f":"C27*E27","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F25:F27)","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUM(G25:G27)","v":{"v":0,"d":"€ 0.00"}}]
[]
[null,"Verkoop van artikelen"]
[null,"Geschat","Werkelijk",null,null,"Geschat","Werkelijk"]
[{"$nulls":3},"Items à",null,{"$f":"B32*E32","v":{"v":0,"d":"€ 0.00"}},{"$f":"C32*E32","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":3},"Items à",null,{"$f":"B33*E33","v":{"v":0,"d":"€ 0.00"}},{"$f":"C33*E33","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":3},"Items à",null,{"$f":"B34*E34","v":{"v":0,"d":"€ 0.00"}},{"$f":"C34*E34","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":3},"Items à",null,{"$f":"B35*E35","v":{"v":0,"d":"€ 0.00"}},{"$f":"C35*E35","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":5},{"$f":"SUM(F32:F35)","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUM(G32:G35)","v":{"v":0,"d":"€ 0.00"}}]

{"sheet":"Overzicht","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[2,1,2,6],[3,5,3,6]]}
[]
[]
[null,"Budget van evenement voor \n[Naam evenement]"]
[{"$nulls":5},"Winst-en-verliesrekening"]
[]
[{"$nulls":5},"Geschat","Werkelijk"]
[null,"Totale inkomsten",{"$nulls":3},{"$f":"Inkomsten!F7","v":{"v":1936,"d":"€ 1,936.00"}},{"$f":"Inkomsten!G7","v":{"v":1831,"d":"€ 1,831.00"}}]
[null,"Totale onkosten",{"$nulls":3},{"$f":"Uitgaven!H7","v":{"v":1145,"d":"€ 1,145.00"}},{"$f":"Uitgaven!I7","v":{"v":395,"d":"€ 395.00"}}]
[null,"Totale winst (of verlies)",{"$nulls":3},{"$f":"F7-F8","v":{"v":791,"d":"€ 791.00"}},{"$f":"G7-G8","v":{"v":1436,"d":"€ 1,436.00"}}]