{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Trouwbudget","Kosten","Berekeningen"],"not_rendered":{"charts":1,"images":1,"defined_names":30},"read":"whole","date_system":"1900"}

{"sheet":"Trouwbudget","index":0,"n_rows":19,"n_cols":7,"rows_kept":19,"merged":[[3,1,3,5],[4,1,4,5],[5,1,5,4],[18,1,34,5]]}
[{"$nulls":6}," "]
[]
[]
[null,"Trouwdatum:"]
[null,{"$f":"TODAY()+365","v":"2020-06-28"}]
[]
[null,"Categorie","Geschatte","Werkelijk","Over/onder","Gereed"]
[null,"Kleding",{"$f":"Kleding_totaal_geschat","v":{"v":9490,"d":"9,490.00"}},{"$f":"Kleding_totaal_werkelijk","v":{"v":9770,"d":"9,770.00"}},{"$f":"Budgetoverzicht[[#This Row],[Geschatte]]-Budgetoverzicht[[#This Row],[Werkelijk]]","v":{"v":-280,"d":"-280.00"}},{"$f":"Kleding_gereed","v":"Nee"}]
[null,"Receptie",{"$f":"Receptie_totaal_geschat","v":{"v":1050,"d":"1,050.00"}},{"$f":"Receptie_totaal_werkelijk","v":{"v":928,"d":"928.00"}},{"$f":"Budgetoverzicht[[#This Row],[Geschatte]]-Budgetoverzicht[[#This Row],[Werkelijk]]","v":{"v":122,"d":"122.00"}},{"$f":"Receptie_gereed","v":"Ja"}]
[null,"Muziek",{"$f":"Muziek_entertainment_totaal_geschat","v":{"v":600,"d":"600.00"}},{"$f":"Muziek_entertainment_totaal_werkelijk","v":{"v":500,"d":"500.00"}},{"$f":"Budgetoverzicht[[#This Row],[Geschatte]]-Budgetoverzicht[[#This Row],[Werkelijk]]","v":{"v":100,"d":"100.00"}},{"$f":"Muziek_gereed","v":"Ja"}]
[null,"Drukwerk",{"$f":"Drukwerk_briefpapier_totaal_geschat","v":{"v":935,"d":"935.00"}},{"$f":"Drukwerk_briefpapier_totaal_werkelijk","v":{"v":870,"d":"870.00"}},{"$f":"Budgetoverzicht[[#This Row],[Geschatte]]-Budgetoverzicht[[#This Row],[Werkelijk]]","v":{"v":65,"d":"65.00"}},{"$f":"Druwerk_gereed","v":"Nee"}]
[null,"Fotografie",{"$f":"Fotografie_totaal_geschat","v":{"v":1625,"d":"1,625.00"}},{"$f":"Fotografie_totaal_werkelijk","v":{"v":1575,"d":"1,575.00"}},{"$f":"Budgetoverzicht[[#This Row],[Geschatte]]-Budgetoverzicht[[#This Row],[Werkelijk]]","v":{"v":50,"d":"50.00"}},{"$f":"Fotografie_gereed","v":"Nee"}]
[null,"Versieringen",{"$f":"Versiering_totaal_geschat","v":{"v":700,"d":"700.00"}},{"$f":"Versiering_totaal_werkelijk","v":{"v":720,"d":"720.00"}},{"$f":"Budgetoverzicht[[#This Row],[Geschatte]]-Budgetoverzicht[[#This Row],[Werkelijk]]","v":{"v":-20,"d":"-20.00"}},{"$f":"Versiering_gereed","v":"Ja"}]
[null,"Bloemen",{"$f":"Bloemen_totaal_geschat","v":{"v":900,"d":"900.00"}},{"$f":"Bloemen_totaal_werkelijk","v":{"v":850,"d":"850.00"}},{"$f":"Budgetoverzicht[[#This Row],[Geschatte]]-Budgetoverzicht[[#This Row],[Werkelijk]]","v":{"v":50,"d":"50.00"}},{"$f":"Bloemen_gereed","v":"Nee"}]
[null,"Cadeaus",{"$f":"Cadeaus_totaal_geschat","v":{"v":1345,"d":"1,345.00"}},{"$f":"Cadeaus_totaal_werkelijk","v":{"v":1075,"d":"1,075.00"}},{"$f":"Budgetoverzicht[[#This Row],[Geschatte]]-Budgetoverzicht[[#This Row],[Werkelijk]]","v":{"v":270,"d":"270.00"}},{"$f":"Cadeaus_gereed","v":"Nee"}]
[null,"Reiskosten",{"$f":"Reiskosten_vervoer_totaal_geschat","v":{"v":100,"d":"100.00"}},{"$f":"Reiskosten_vervoer_totaal_werkelijk","v":{"v":165,"d":"165.00"}},{"$f":"Budgetoverzicht[[#This Row],[Geschatte]]-Budgetoverzicht[[#This Row],[Werkelijk]]","v":{"v":-65,"d":"-65.00"}},{"$f":"Vervoer_gereed","v":"Ja"}]
[null,"Anders",{"$f":"Overige_uitgaven_totaal_geschat","v":{"v":885,"d":"885.00"}},{"$f":"Overige_uitgaven_totaal_werkelijk","v":{"v":1021,"d":"1,021.00"}},{"$f":"Budgetoverzicht[[#This Row],[Geschatte]]-Budgetoverzicht[[#This Row],[Werkelijk]]","v":{"v":-136,"d":"-136.00"}},{"$f":"Overig_gereed","v":"Nee"}]
[null,"Totale onkosten",{"$f":"SUBTOTAL(109,Budgetoverzicht[Geschatte])","v":{"v":17630,"d":"17,630.00"}},{"$f":"SUBTOTAL(109,Budgetoverzicht[Werkelijk])","v":{"v":17474,"d":"17,474.00"}},{"$f":"SUBTOTAL(109,Budgetoverzicht[Over/onder])","v":{"v":156,"d":"156.00"}}]
[null,"Deze cel bevat een tabel met het percentage van elke uitgavencategorie."]

{"sheet":"Kosten","index":1,"n_rows":136,"n_cols":6,"rows_kept":136,"merged":[[1,1,1,4],[21,1,21,4],[37,1,37,4],[46,1,46,4],[62,1,62,4],[73,1,73,4],[86,1,86,4],[98,1,98,4],[110,1,110,4],[120,1,120,4]]}
[{"$nulls":5}," "]
[null,"Kleding",{"$nulls":3}," "]
[]
[null,"Categorie","Geschatte","Werkelijk","Over/onder"," "]
[null,"Verlovingsring(en)",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"$f":"Kosten!$C5-Kosten!$D5","v":{"v":0,"d":"0.00"}}]
[null,"Partner 1 ring",{"v":2000,"d":"2,000.00"},{"v":2300,"d":"2,300.00"},{"$f":"Kosten!$C6-Kosten!$D6","v":{"v":-300,"d":"-300.00"}}]
[null,"Partner 1 jurk/smoking",{"v":3000,"d":"3,000.00"},{"v":2750,"d":"2,750.00"},{"$f":"Kosten!$C7-Kosten!$D7","v":{"v":250,"d":"250.00"}}]
[null,"Partner 1 sluier/hoofddeksel",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"Kosten!$C8-Kosten!$D8","v":{"v":0,"d":"0.00"}}]
[null,"Partner 1 schoenen",{"v":350,"d":"350.00"},{"v":300,"d":"300.00"},{"$f":"Kosten!$C9-Kosten!$D9","v":{"v":50,"d":"50.00"}}]
[null,"Partner 1 sieraden",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"Kosten!$C10-Kosten!$D10","v":{"v":-150,"d":"-150.00"}}]
[null,"Partner 1 kousen",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$f":"Kosten!$C11-Kosten!$D11","v":{"v":0,"d":"0.00"}}]
[null,"Partner 2 ring",{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"$f":"Kosten!$C12-Kosten!$D12","v":{"v":50,"d":"50.00"}}]
[null,"Partner 2 jurk/smoking",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"$f":"Kosten!$C13-Kosten!$D13","v":{"v":-50,"d":"-50.00"}}]
[null,"Partner 2 sluier/hoofddeksel",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"Kosten!$C14-Kosten!$D14","v":{"v":0,"d":"0.00"}}]
[null,"Partner 2 schoenen",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"Kosten!$C15-Kosten!$D15","v":{"v":25,"d":"25.00"}}]
[null,"Partner 2 sieraden",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"Kosten!$C16-Kosten!$D16","v":{"v":-150,"d":"-150.00"}}]
[null,"Partner 2 kousen",{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"$f":"Kosten!$C17-Kosten!$D17","v":{"v":-5,"d":"-5.00"}}]
[null,"Totaal kleding",{"$f":"SUBTOTAL(109,Kleding[Geschatte])","v":{"v":9490,"d":"9,490.00"}},{"$f":"SUBTOTAL(109,Kleding[Werkelijk])","v":{"v":9770,"d":"9,770.00"}},{"$f":"SUBTOTAL(109,Kleding[Over/onder])","v":{"v":-280,"d":"-280.00"}}]
[]
[{"$nulls":3},{"$f":"\"Zijn alle uitgaven in de categorie \"&B2&\" gereed?\"","v":"Zijn alle uitgaven in de categorie Kleding gereed?"},"Nee"]
[]
[null,"Receptie*"]
[]
[null,"Categorie","Geschat","Werkelijk","Over/onder"]
[null,"Kosten kamer/zaal",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"Kosten!$C25-Kosten!$D25","v":{"v":50,"d":"50.00"}}]
[null,"Tafels en stoelen",{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"$f":"Kosten!$C26-Kosten!$D26","v":{"v":50,"d":"50.00"}}]
[null,"Eten",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C27-Kosten!$D27","v":{"v":0,"d":"0.00"}}]
[null,"Drinken",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C28-Kosten!$D28","v":{"v":0,"d":"0.00"}}]
[null,"Linnengoed",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C29-Kosten!$D29","v":{"v":0,"d":"0.00"}}]
[null,"Taart",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"$f":"Kosten!$C30-Kosten!$D30","v":{"v":0,"d":"0.00"}}]
[null,"Aandenkens",{"v":50,"d":"50.00"},{"v":28,"d":"28.00"},{"$f":"Kosten!$C31-Kosten!$D31","v":{"v":22,"d":"22.00"}}]
[null,"Personeel en fooien",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C32-Kosten!$D32","v":{"v":0,"d":"0.00"}}]
[null,"Totaal receptie",{"$f":"SUBTOTAL(109,Receptie[Geschat])","v":{"v":1050,"d":"1,050.00"}},{"$f":"SUBTOTAL(109,Receptie[Werkelijk])","v":{"v":928,"d":"928.00"}},{"$f":"SUBTOTAL(109,Receptie[Over/onder])","v":{"v":122,"d":"122.00"}}]
[null,"* Exclusief entertainment en versieringen"]
[]
[{"$nulls":3},{"$f":"\"Zijn alle uitgaven in de categorie \"&B22&\" gereed?\"","v":"Zijn alle uitgaven in de categorie Receptie* gereed?"},"Ja"]
[]
[null,"Muziek/entertainment"]
[]
[null,"Categorie","Geschat","Werkelijk","Over/onder"]
[null,"Muzikanten voor ceremonie",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"Kosten!$C41-Kosten!$D41","v":{"v":0,"d":"0.00"}}]
[null,"Band/DJ voor receptie",{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"$f":"Kosten!$C42-Kosten!$D42","v":{"v":100,"d":"100.00"}}]
[null,"Totaal muziek/entertainment",{"$f":"SUBTOTAL(109,Muziek[Geschat])","v":{"v":600,"d":"600.00"}},{"$f":"SUBTOTAL(109,Muziek[Werkelijk])","v":{"v":500,"d":"500.00"}},{"$f":"SUBTOTAL(109,Muziek[Over/onder])","v":{"v":100,"d":"100.00"}}]
[]
[{"$nulls":3},{"$f":"\"Zijn alle uitgaven in de categorie \"&B38&\" gereed?\"","v":"Zijn alle uitgaven in de categorie Muziek/entertainment gereed?"},"Ja"]
[]
[null,"Drukwerk/briefpapier"]
[]
[null,"Categorie","Geschat","Werkelijk","Over/onder"]
[null,"Uitnodigingen",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"Kosten!$C50-Kosten!$D50","v":{"v":50,"d":"50.00"}}]
[null,"Aankondigingen",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"Kosten!$C51-Kosten!$D51","v":{"v":25,"d":"25.00"}}]
[null,"Bedankkaarten",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"Kosten!$C52-Kosten!$D52","v":{"v":0,"d":"0.00"}}]
[null,"Persoonlijk briefpapier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C53-Kosten!$D53","v":{"v":0,"d":"0.00"}}]
[null,"Gastenboek",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Kosten!$C54-Kosten!$D54","v":{"v":0,"d":"0.00"}}]
[null,"Programma's",{"v":75,"d":"75.00"},{"v":80,"d":"80.00"},{"$f":"Kosten!$C55-Kosten!$D55","v":{"v":-5,"d":"-5.00"}}]
[null,"Receptieservetten",{"v":35,"d":"35.00"},{"v":40,"d":"40.00"},{"$f":"Kosten!$C56-Kosten!$D56","v":{"v":-5,"d":"-5.00"}}]
[null,"Lucifersboekjes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C57-Kosten!$D57","v":{"v":0,"d":"0.00"}}]
[null,"Kalligrafie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C58-Kosten!$D58","v":{"v":0,"d":"0.00"}}]
[null,"Totaal drukwerk/briefpapier",{"$f":"SUBTOTAL(109,Drukwerk[Geschat])","v":{"v":935,"d":"935.00"}},{"$f":"SUBTOTAL(109,Drukwerk[Werkelijk])","v":{"v":870,"d":"870.00"}},{"$f":"SUBTOTAL(109,Drukwerk[Over/onder])","v":{"v":65,"d":"65.00"}}]
[]
[{"$nulls":3},{"$f":"\"Zijn alle uitgaven in de categorie \"&B47&\" gereed?\"","v":"Zijn alle uitgaven in de categorie Drukwerk/briefpapier gereed?"},"Nee"]
[]
[null,"Fotografie"]
[]
[null,"Categorie","Geschat","Werkelijk","Over/onder"]
[null,"Formele foto's",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"$f":"Kosten!$C66-Kosten!$D66","v":{"v":0,"d":"0.00"}}]
[null,"Extra afdrukken",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Kosten!$C67-Kosten!$D67","v":{"v":0,"d":"0.00"}}]
[null,"Fotoalbums",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"Kosten!$C68-Kosten!$D68","v":{"v":0,"d":"0.00"}}]
[null,"Video-opnamen",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"Kosten!$C69-Kosten!$D69","v":{"v":50,"d":"50.00"}}]
[null,"Totaal fotografie",{"$f":"SUBTOTAL(109,Fotografie[Geschat])","v":{"v":1625,"d":"1,625.00"}},{"$f":"SUBTOTAL(109,Fotografie[Werkelijk])","v":{"v":1575,"d":"1,575.00"}},{"$f":"SUBTOTAL(109,Fotografie[Over/onder])","v":{"v":50,"d":"50.00"}}]
[]
[{"$nulls":3},{"$f":"\"Zijn alle uitgaven in de categorie \"&B63&\" gereed?\"","v":"Zijn alle uitgaven in de categorie Fotografie gereed?"},"Nee"]
[]
[null,"Versieringen*"]
[]
[null,"Categorie","Geschat","Werkelijk","Over/onder"]
[null,"Stoelstrikken",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C77-Kosten!$D77","v":{"v":0,"d":"0.00"}}]
[null,"Tafelversieringen",{"v":300,"d":"300.00"},{"v":320,"d":"320.00"},{"$f":"Kosten!$C78-Kosten!$D78","v":{"v":-20,"d":"-20.00"}}]
[null,"Kaarsen",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"Kosten!$C79-Kosten!$D79","v":{"v":25,"d":"25.00"}}]
[null,"Verlichting",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"Kosten!$C80-Kosten!$D80","v":{"v":25,"d":"25.00"}}]
[null,"Ballonnen",{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"$f":"Kosten!$C81-Kosten!$D81","v":{"v":-50,"d":"-50.00"}}]
[null,"Totaal versieringen",{"$f":"SUBTOTAL(109,Versieringen[Geschat])","v":{"v":700,"d":"700.00"}},{"$f":"SUBTOTAL(109,Versieringen[Werkelijk])","v":{"v":720,"d":"720.00"}},{"$f":"SUBTOTAL(109,Versieringen[Over/onder])","v":{"v":-20,"d":"-20.00"}}]
[null,"*Exclusief bloemen"]
[]
[{"$nulls":3},{"$f":"\"Zijn alle uitgaven in de categorie \"&B74&\" gereed?\"","v":"Zijn alle uitgaven in de categorie Versieringen* gereed?"},"Ja"]
[]
[null,"Bloemen"]
[]
[null,"Categorie","Geschat","Werkelijk","Over/onder"]
[null,"Boeketten",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"Kosten!$C90-Kosten!$D90","v":{"v":50,"d":"50.00"}}]
[null,"Boutonnières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C91-Kosten!$D91","v":{"v":0,"d":"0.00"}}]
[null,"Corsages",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C92-Kosten!$D92","v":{"v":0,"d":"0.00"}}]
[null,"Ceremonie",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"Kosten!$C93-Kosten!$D93","v":{"v":0,"d":"0.00"}}]
[null,"Receptie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C94-Kosten!$D94","v":{"v":0,"d":"0.00"}}]
[null,"Totaal bloemen",{"$f":"SUBTOTAL(109,Bloemen[Geschat])","v":{"v":900,"d":"900.00"}},{"$f":"SUBTOTAL(109,Bloemen[Werkelijk])","v":{"v":850,"d":"850.00"}},{"$f":"SUBTOTAL(109,Bloemen[Over/onder])","v":{"v":50,"d":"50.00"}}]
[]
[{"$nulls":3},{"$f":"\"Zijn alle uitgaven in de categorie \"&B87&\" gereed?\"","v":"Zijn alle uitgaven in de categorie Bloemen gereed?"},"Nee"]
[]
[null,"Cadeaus"]
[]
[null,"Categorie","Geschat","Werkelijk","Over/onder"]
[null,"Gevolg",{"v":1000,"d":"1,000.00"},{"v":400,"d":"400.00"},{"$f":"Kosten!$C102-Kosten!$D102","v":{"v":600,"d":"600.00"}}]
[null,"Partner 1",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"Kosten!$C103-Kosten!$D103","v":{"v":-50,"d":"-50.00"}}]
[null,"Partner 2",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"Kosten!$C104-Kosten!$D104","v":{"v":-50,"d":"-50.00"}}]
[null,"Ouders",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Kosten!$C105-Kosten!$D105","v":{"v":0,"d":"0.00"}}]
[null,"Sprekers/andere deelnemers",{"v":20,"d":"20.00"},{"v":250,"d":"250.00"},{"$f":"Kosten!$C106-Kosten!$D106","v":{"v":-230,"d":"-230.00"}}]
[null,"Totaal cadeaus",{"$f":"SUBTOTAL(109,Cadeaus[Geschat])","v":{"v":1345,"d":"1,345.00"}},{"$f":"SUBTOTAL(109,Cadeaus[Werkelijk])","v":{"v":1075,"d":"1,075.00"}},{"$f":"SUBTOTAL(109,Cadeaus[Over/onder])","v":{"v":270,"d":"270.00"}}]
[]
[{"$nulls":3},{"$f":"\"Zijn alle uitgaven in de categorie \"&B99&\" gereed?\"","v":"Zijn alle uitgaven in de categorie Cadeaus gereed?"},"Nee"]
[]
[null,"Reis-/vervoerskosten"]
[]
[null,"Categorie","Geschat","Werkelijk","Over/onder"]
[null,"Limousines/trolleybussen",{"v":100,"d":"100.00"},{"v":125,"d":"125.00"},{"$f":"Kosten!$C114-Kosten!$D114","v":{"v":-25,"d":"-25.00"}}]
[null,"Parkeren",{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"$f":"Kosten!$C115-Kosten!$D115","v":{"v":-40,"d":"-40.00"}}]
[null,"Taxi's",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C116-Kosten!$D116","v":{"v":0,"d":"0.00"}}]
[null,"Totaal reis-/vervoerskosten",{"$f":"SUBTOTAL(109,Reiskosten[Geschat])","v":{"v":100,"d":"100.00"}},{"$f":"SUBTOTAL(109,Reiskosten[Werkelijk])","v":{"v":165,"d":"165.00"}},{"$f":"SUBTOTAL(109,Reiskosten[Over/onder])","v":{"v":-65,"d":"-65.00"}}]
[]
[{"$nulls":3},{"$f":"\"Zijn alle uitgaven in de categorie \"&B111&\" gereed?\"","v":"Zijn alle uitgaven in de categorie Reis-/vervoerskosten gereed?"},"Ja"]
[]
[null,"Overige uitgaven"]
[]
[null,"Categorie","Geschat","Werkelijk","Over/onder"]
[null,"Officiant",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C124-Kosten!$D124","v":{"v":0,"d":"0.00"}}]
[null,"Kosten kerk/ceremonielocatie",{"v":40,"d":"40.00"},{"v":55,"d":"55.00"},{"$f":"Kosten!$C125-Kosten!$D125","v":{"v":-15,"d":"-15.00"}}]
[null,"Bruiloftscoördinator",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C126-Kosten!$D126","v":{"v":0,"d":"0.00"}}]
[null,"Repetitiediner",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"$f":"Kosten!$C127-Kosten!$D127","v":{"v":0,"d":"0.00"}}]
[null,"Verlovingsfeest",{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"$f":"Kosten!$C128-Kosten!$D128","v":{"v":-30,"d":"-30.00"}}]
[null,"Showers",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$f":"Kosten!$C129-Kosten!$D129","v":{"v":10,"d":"10.00"}}]
[null,"Schoonheidssalon",{"v":45,"d":"45.00"},{"v":46,"d":"46.00"},{"$f":"Kosten!$C130-Kosten!$D130","v":{"v":-1,"d":"-1.00"}}]
[null,"Vrijgezellenfeesten",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C131-Kosten!$D131","v":{"v":0,"d":"0.00"}}]
[null,"Brunch",{"v":300,"d":"300.00"},{"v":400,"d":"400.00"},{"$f":"Kosten!$C132-Kosten!$D132","v":{"v":-100,"d":"-100.00"}}]
[null,"Hotelkamers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Kosten!$C133-Kosten!$D133","v":{"v":0,"d":"0.00"}}]
[null,"Totaal overige uitgaven",{"$f":"SUBTOTAL(109,OverigeUitgaven[Geschat])","v":{"v":885,"d":"885.00"}},{"$f":"SUBTOTAL(109,OverigeUitgaven[Werkelijk])","v":{"v":1021,"d":"1,021.00"}},{"$f":"SUBTOTAL(109,OverigeUitgaven[Over/onder])","v":{"v":-136,"d":"-136.00"}}]
[]
[{"$nulls":3},{"$f":"\"Zijn alle uitgaven in de categorie \"&B121&\" gereed?\"","v":"Zijn alle uitgaven in de categorie Overige uitgaven gereed?"},"Nee"]

{"sheet":"Berekeningen","index":2,"n_rows":13,"n_cols":8,"rows_kept":13,"hidden":true}
[]
[null,"CATEGORIE","GESCHAT","Werkelijk",null,"Geschatte",null,"BOVEN/ONDER"]
[null,"Kleding",{"$f":"Kleding_totaal_geschat","v":{"v":9490,"d":"9,490.00"}},{"$f":"Kleding_totaal_werkelijk","v":{"v":9770,"d":"9,770.00"}},{"$f":"C3-F3","v":{"v":9480,"d":"9,480.00"}},{"$f":"ROUNDUP($C$13/1000,0)","v":{"v":10,"d":"10.00"}},{"$f":"$D$13-E3","v":290},{"$f":"D3-C3","v":{"v":280,"d":"280.00"}}]
[null,"Receptie",{"$f":"Receptie_totaal_geschat","v":{"v":1050,"d":"1,050.00"}},{"$f":"Receptie_totaal_werkelijk","v":{"v":928,"d":"928.00"}},{"$f":"C4-F4","v":{"v":1040,"d":"1,040.00"}},{"$f":"ROUNDUP($C$13/1000,0)","v":{"v":10,"d":"10.00"}},{"$f":"$D$13-E4","v":8730},{"$f":"D4-C4","v":{"v":-122,"d":"-122.00"}}]
[null,"Muziek",{"$f":"Muziek_entertainment_totaal_geschat","v":{"v":600,"d":"600.00"}},{"$f":"Muziek_entertainment_totaal_werkelijk","v":{"v":500,"d":"500.00"}},{"v":590,"d":"590.00"},{"v":10,"d":"10.00"},9180,{"v":-100,"d":"-100.00"}]
[null,"Drukwerk",{"$f":"Drukwerk_briefpapier_totaal_geschat","v":{"v":935,"d":"935.00"}},{"$f":"Drukwerk_briefpapier_totaal_werkelijk","v":{"v":870,"d":"870.00"}},{"v":925,"d":"925.00"},{"v":10,"d":"10.00"},8845,{"v":-65,"d":"-65.00"}]
[null,"Fotografie",{"$f":"Fotografie_totaal_geschat","v":{"v":1625,"d":"1,625.00"}},{"$f":"Fotografie_totaal_werkelijk","v":{"v":1575,"d":"1,575.00"}},{"v":1615,"d":"1,615.00"},{"v":10,"d":"10.00"},8155,{"v":-50,"d":"-50.00"}]
[null,"Versieringen",{"$f":"Versiering_totaal_geschat","v":{"v":700,"d":"700.00"}},{"$f":"Versiering_totaal_werkelijk","v":{"v":720,"d":"720.00"}},{"v":690,"d":"690.00"},{"v":10,"d":"10.00"},9080,{"v":20,"d":"20.00"}]
[null,"Bloemen",{"$f":"Bloemen_totaal_geschat","v":{"v":900,"d":"900.00"}},{"$f":"Bloemen_totaal_werkelijk","v":{"v":850,"d":"850.00"}},{"v":890,"d":"890.00"},{"v":10,"d":"10.00"},8880,{"v":-50,"d":"-50.00"}]
[null,"Cadeaus",{"$f":"Cadeaus_totaal_geschat","v":{"v":1345,"d":"1,345.00"}},{"$f":"Cadeaus_totaal_werkelijk","v":{"v":1075,"d":"1,075.00"}},{"v":1335,"d":"1,335.00"},{"v":10,"d":"10.00"},8435,{"v":-270,"d":"-270.00"}]
[null,"Reiskosten",{"$f":"Reiskosten_vervoer_totaal_geschat","v":{"v":100,"d":"100.00"}},{"$f":"Reiskosten_vervoer_totaal_werkelijk","v":{"v":165,"d":"165.00"}},{"v":90,"d":"90.00"},{"v":10,"d":"10.00"},9680,{"v":65,"d":"65.00"}]
[null,"Overig",{"$f":"Overige_uitgaven_totaal_geschat","v":{"v":885,"d":"885.00"}},{"$f":"Overige_uitgaven_totaal_werkelijk","v":{"v":1021,"d":"1,021.00"}},{"v":875,"d":"875.00"},{"v":10,"d":"10.00"},8895,{"v":136,"d":"136.00"}]
[null,"Max",{"$f":"MAX(C3:D12)","v":9770},{"$f":"MAX(C3:D12)","v":9770},null,{"v":10,"d":"10.00"}]