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

{"sheet":"Planner voor feestdagenbudget","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[1,1,7,4],[9,1,9,4],[9,8,9,11],[19,1,19,4],[19,8,19,11],[30,1,30,4],[30,8,30,11]]}
[]
[null,"Planner voor feestdagenbudget"]
[]
[{"$nulls":8},"FEESTDAGENBUDGET",null,{"$f":"SUM(Cadeaus[Budget],Verpakking[Budget],(Reiskosten[Budget],(Maaltijden[Budget],(Amusement[Budget],Divers[Budget]))))","v":{"v":750,"d":"€ 750.00"}}]
[{"$nulls":8},"WERKELIJK UITGEGEVEN",null,{"$f":"SUM((Cadeaus[Werkelijk],(Verpakking[Werkelijk],(Reiskosten[Werkelijk],(Maaltijden[Werkelijk],(Amusement[Werkelijk],(Divers[Werkelijk])))))))","v":{"v":820,"d":"€ 820.00"}}]
[]
[{"$nulls":8},"VERSCHIL (boven of onder het budget)",null,{"$f":"SUM(K4-K5)","v":{"v":-70,"d":"€ -70.00"}}]
[]
[]
[null,"Cadeaus",{"$nulls":6},"Feestmaaltijden"]
[null,"Item","Budget","Werkelijk","Verschil",{"$nulls":3},"Item","Budget","Werkelijk","Verschil"]
[null,"Familie",{"v":500,"d":"€ 500.00"},{"v":495,"d":"€ 495.00"},{"$f":"Cadeaus[[#This Row],[Budget]]-Cadeaus[[#This Row],[Werkelijk]]","v":{"v":5,"d":"€ 5.00"}},{"$nulls":3},"Boodschappen",null,null,{"$f":"Maaltijden[[#This Row],[Budget]]-Maaltijden[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Vrienden",{"v":250,"d":"€ 250.00"},{"v":325,"d":"€ 325.00"},{"$f":"Cadeaus[[#This Row],[Budget]]-Cadeaus[[#This Row],[Werkelijk]]","v":{"v":-75,"d":"-€ 75.00"}},{"$nulls":3},"Drank",null,null,{"$f":"Maaltijden[[#This Row],[Budget]]-Maaltijden[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Collega’s",null,null,{"$f":"Cadeaus[[#This Row],[Budget]]-Cadeaus[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Versieringen",null,null,{"$f":"Maaltijden[[#This Row],[Budget]]-Maaltijden[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Docenten, kinderjuffrouw, babysitters, enzovoort",null,null,{"$f":"Cadeaus[[#This Row],[Budget]]-Cadeaus[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Anders (druk in de laatste kolom van deze rij op Tab om een rij toe te voegen)",null,null,{"$f":"Maaltijden[[#This Row],[Budget]]-Maaltijden[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Donaties aan goede doelen",null,null,{"$f":"Cadeaus[[#This Row],[Budget]]-Cadeaus[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Totaal",{"$f":"SUBTOTAL(109,Maaltijden[Budget])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Maaltijden[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Maaltijden[Verschil])","v":{"v":0,"d":"€ 0.00"}}]
[null,"Anders (druk in de laatste kolom van deze rij op Tab om een rij toe te voegen)",null,null,{"$f":"Cadeaus[[#This Row],[Budget]]-Cadeaus[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Cadeaus[Budget])","v":{"v":750,"d":"€ 750.00"}},{"$f":"SUBTOTAL(109,Cadeaus[Werkelijk])","v":{"v":820,"d":"€ 820.00"}},{"$f":"SUBTOTAL(109,Cadeaus[Verschil])","v":{"v":-70,"d":"-€ 70.00"}}]
[]
[null,"Verpakking",{"$nulls":6},"Gastvrijheid"]
[null,"Item","Budget","Werkelijk","Verschil",{"$nulls":3},"Item","Budget","Werkelijk","Verschil"]
[null,"Inpakpapier",null,null,{"$f":"Verpakking[[#This Row],[Budget]]-Verpakking[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Hulp (bartender, catering, schoonmakers, enzovoort)",null,null,{"$f":"Amusement[[#This Row],[Budget]]-Amusement[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Labels",null,null,{"$f":"Verpakking[[#This Row],[Budget]]-Verpakking[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Versieringen",null,null,{"$f":"Amusement[[#This Row],[Budget]]-Amusement[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Benodigdheden (lint, plakband, enzovoort)",null,null,{"$f":"Verpakking[[#This Row],[Budget]]-Verpakking[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Eten en drinken",null,null,{"$f":"Amusement[[#This Row],[Budget]]-Amusement[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Dozen",null,null,{"$f":"Verpakking[[#This Row],[Budget]]-Verpakking[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Kleding",null,null,{"$f":"Amusement[[#This Row],[Budget]]-Amusement[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Portokosten",null,null,{"$f":"Verpakking[[#This Row],[Budget]]-Verpakking[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Tickets",null,null,{"$f":"Amusement[[#This Row],[Budget]]-Amusement[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Anders (druk in de laatste kolom van deze rij op Tab om een rij toe te voegen)",null,null,{"$f":"Verpakking[[#This Row],[Budget]]-Verpakking[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Uit eten",null,null,{"$f":"Amusement[[#This Row],[Budget]]-Amusement[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Verpakking[Budget])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Verpakking[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Verpakking[Verschil])","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Anders (druk in de laatste kolom van deze rij op Tab om een rij toe te voegen)",null,null,{"$f":"Amusement[[#This Row],[Budget]]-Amusement[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[{"$nulls":8},"Totaal",{"$f":"SUBTOTAL(109,Amusement[Budget])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Amusement[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Amusement[Verschil])","v":{"v":0,"d":"€ 0.00"}}]
[]
[null,"Reiskosten",{"$nulls":6},"Diversen"]
[null,"Item","Budget","Werkelijk","Verschil",{"$nulls":3},"Item","Budget","Werkelijk","Verschil"]
[null,"Vliegtickets",null,null,{"$f":"Reiskosten[[#This Row],[Budget]]-Reiskosten[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Foto’s",null,null,{"$f":"Divers[[#This Row],[Budget]]-Divers[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Overnachting",null,null,{"$f":"Reiskosten[[#This Row],[Budget]]-Reiskosten[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Benzine ",null,null,{"$f":"Divers[[#This Row],[Budget]]-Divers[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Vervoer",null,null,{"$f":"Reiskosten[[#This Row],[Budget]]-Reiskosten[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Anders (druk in de laatste kolom van deze rij op Tab om een rij toe te voegen)",null,null,{"$f":"Divers[[#This Row],[Budget]]-Divers[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Anders (druk in de laatste kolom van deze rij op Tab om een rij toe te voegen)",null,null,{"$f":"Reiskosten[[#This Row],[Budget]]-Reiskosten[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}},{"$nulls":3},"Totaal",{"$f":"SUBTOTAL(109,Divers[Budget])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Divers[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Divers[Verschil])","v":{"v":0,"d":"€ 0.00"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Reiskosten[Budget])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Reiskosten[Werkelijk])","v":{"v":0,"d":"€ 0.00"}},{"$f":"SUBTOTAL(109,Reiskosten[Verschil])","v":{"v":0,"d":"€ 0.00"}}]