{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Onkosten","Inkomsten","Overzicht verlies en winst"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Onkosten","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Evenementenbudget voor [naam van evenement]"]
["Onkosten"]
[null,null,null,null,null,"Schatting","Werkelijk"]
["Totale onkosten",null,null,null,null,700,300]
[]
[null,"Schatting","Werkelijk",null,null,"Schatting","Werkelijk"]
["Locatie",null,null,null,"Drank"]
["Huur van accommodatie",500,null,null,"Eten"]
["Personeel van accommodatie",null,null,null,"Drank"]
["Apparatuur",null,null,null,"Tafellinnen"]
["Tafels en stoelen",null,null,null,"Personeel en fooien"]
["Totaal",500,0,null,"Totalen",0,0]
[]
["Decoraties",null,null,null,"Programma"]
["Bloemen",200,300,null,"Artiesten"]
["Kaarsen",null,null,null,"Luidsprekers"]
["Verlichting",null,null,null,"Reizen"]
["Ballonnen",null,null,null,"Hotel"]
["Papierbenodigdheden",null,null,null,"Overig"]
["Totalen",200,300,null,"Totalen",0,0]
[]
["Publiciteit",null,null,null,"Prijzen"]
["Grafisch werk",null,null,null,"Linten/Plaquettes/Trofeeën"]
["Fotokopieën/Afdrukken",null,null,null,"Cadeaus"]
["Portokosten",null,null,null,"Totalen",0,0]
["Totalen",0,0]
[]
["Diversen"]
["Telefoon"]
["Vervoer"]
["Kantoorbenodigdheden"]
["Faxservices"]
["Totalen",0,0]

{"sheet":"Inkomsten","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Evenementenbudget voor [Naam evenement]"]
["Inkomsten"]
[null,null,null,null,null,"Schatting","Werkelijk"]
["Totale inkomsten",null,null,null,null,1936,1831]
[]
["Entreegeld"]
["Schatting","Werkelijk",null,null,null,"Schatting","Werkelijk"]
[300,278,"Volwassenen à",5,null,1500,1390]
[197,195,"Kinderen à",2,null,394,390]
[42,51,"Overige à",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Advertenties in programma"]
[null,null,"Omslagen à",null,null,0,0]
[null,null,"Halve pagina's à",null,null,0,0]
[null,null,"Kwartpagina's à",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Standhouders/leveranciers"]
[null,null,"Grote stands à",null,null,0,0]
[null,null,"Middelgrote stands à",null,null,0,0]
[null,null,"Kleine stands à",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Verkoop van artikelen"]
[null,null,"Artikelen à",null,null,0,0]
[null,null,"Artikelen à",null,null,0,0]
[null,null,"Artikelen à",null,null,0,0]
[null,null,"Artikelen à",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Overzicht verlies en winst","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Evenementenbudget voor [Naam evenement]"]
["Overzicht verlies en winst"]
[]
[]
[null,"Schatting","Werkelijk"]
["Totale inkomsten",1936,1831]
["Totale onkosten",700,300]
[]
["Totale winst (of totaal verlies)",1236,1531]