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

{"sheet":"Budget voor zakenreis","index":0,"n_rows":18,"n_cols":7,"rows_kept":18}
[null,"Budget voor zakenreis"]
[]
[null,"Beoogd reisbudget",{"v":2500,"d":"€ 2,500.00"},{"$nulls":3},{"$f":"C4","v":{"v":2369.3599999999997,"d":"€ 2,369.36"}}]
[null,"Totale reiskosten",{"$f":"SUBTOTAL(9,Gegevens[Bedrag])","v":{"v":2369.3599999999997,"d":"€ 2,369.36"}},{"$nulls":3},{"$f":"C3","v":{"v":2500,"d":"€ 2,500.00"}}]
[]
[null,{"$f":"IF(C3>C4,\"U zit onder het budget met\",\"U zit boven het budget met\")","v":"U zit onder het budget met"},{"$f":"(C3-C4)","v":{"v":130.64000000000033,"d":"€ 130.64"}}]
[null,"Item","Omschrijving","Kosten","Aantal","Bedrag","Notities"]
[null,"Vliegtickets","Tickets",{"v":300,"d":"€ 300.00"},1,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Kosten]]","v":{"v":300,"d":"€ 300.00"}}]
[null,"Vliegtickets","Tickets",{"v":350,"d":"€ 350.00"},1,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Kosten]]","v":{"v":350,"d":"€ 350.00"}}]
[null,"Hotel","Kamer",{"v":125,"d":"€ 125.00"},3,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Kosten]]","v":{"v":375,"d":"€ 375.00"}}]
[null,"Hotel","Kamer",{"v":150,"d":"€ 150.00"},3,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Kosten]]","v":{"v":450,"d":"€ 450.00"}}]
[null,"Autohuur","Kosten per dag",{"v":52,"d":"€ 52.00"},6,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Kosten]]","v":{"v":312,"d":"€ 312.00"}}]
[null,"Benzine","Kosten per liter",{"v":1.74,"d":"€ 1.74"},14,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Kosten]]","v":{"v":24.36,"d":"€ 24.36"}}]
[null,"Gastvrijheid","Bedrag",{"v":130,"d":"€ 130.00"},1,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Kosten]]","v":{"v":130,"d":"€ 130.00"}}]
[null,"Cadeaus","Bedrag",{"v":85,"d":"€ 85.00"},1,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Kosten]]","v":{"v":85,"d":"€ 85.00"}}]
[null,"Diversen","Bedrag",{"v":55,"d":"€ 55.00"},1,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Kosten]]","v":{"v":55,"d":"€ 55.00"}}]
[null,"Maaltijden","Kosten per dag",{"v":48,"d":"€ 48.00"},6,{"$f":"Gegevens[[#This Row],[Aantal]]*Gegevens[[#This Row],[Kosten]]","v":{"v":288,"d":"€ 288.00"}}]
[null,"Totaal",{"$nulls":3},{"$f":"SUBTOTAL(109,Gegevens[Bedrag])","v":{"v":2369.3599999999997,"d":"€ 2,369.36"}}]