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

{"sheet":"Budget zakenreis","index":0,"n_rows":19,"n_cols":8,"rows_kept":19,"merged":[[0,0,1,7],[17,4,17,6],[18,4,18,6]]}
["   Budget zakenreis"]
[]
[]
[null,"Beoogd reisbudget",{"v":1900,"d":"€1,900.00"}]
[{"$nulls":7},"  Totaal"]
[null,"Vliegtarief","Totale kosten tickets",{"v":200,"d":"€200.00"},"voor",1,"ticket(s)",{"$f":"(D6*F6)","v":{"v":200,"d":"€200.00"}}]
[null,null,"\"",{"v":275,"d":"€275.00"},"voor",1,"ticket(s)",{"v":275,"d":"€275.00"}]
[null,null,"\"",0,"voor",0,"ticket(s)",0]
[null,"Hotel","Kosten overnachting",{"v":75,"d":"€75.00"},"voor",3,"overnachting(en)",{"v":225,"d":"€225.00"}]
[null,null,"\"",{"v":82,"d":"€82.00"},"voor",3,"overnachting(en)",{"v":246,"d":"€246.00"}]
[null,null,"\"",0,"voor",0,"overnachting(en)",0]
[null,"Eten","Kosten per dag",{"v":48,"d":"€48.00"},"voor",6,"dag(en)",{"v":288,"d":"€288.00"}]
[null,"Autoverhuur","Kosten per dag",{"v":52,"d":"€52.00"},"voor",6,"dag(en)",{"v":312,"d":"€312.00"}]
[null,"Benzine","Prijs per liter",{"v":1.2,"d":"€1.20"},"voor",14,"liter",{"v":16.8,"d":"€16.80"}]
[null,"Amusement","Bedrag",{"v":130,"d":"€130.00"},{"$nulls":3},{"$f":"(D15)","v":{"v":130,"d":"€130.00"}}]
[null,"Cadeaus","Bedrag",{"v":85,"d":"€85.00"},{"$nulls":3},{"$f":"(D16)","v":{"v":85,"d":"€85.00"}}]
[null,"Overige","Bedrag",{"v":55,"d":"€55.00"},{"$nulls":3},{"$f":"(D17)","v":{"v":55,"d":"€55.00"}}]
[{"$nulls":4},"Totale reiskosten",null,null,{"$f":"SUM(H6:H17)","v":{"v":1832.8,"d":"€1,832.80"}}]
[{"$nulls":4},{"$f":"IF(C4>H18,\"U zit het volgende bedrag onder het budget:\",\"U zit het volgende bedrag boven het budget:\")","v":"U zit het volgende bedrag onder het budget:"},null,null,{"$f":"(C4-H18)","v":{"v":67.20000000000005,"d":"€67.20"}}]