{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Budgetplanner"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":0,"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"}

{"sheet":"Budgetplanner","index":0,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Budget per categorie"]
[null,"Categorieën","Gepland budget","Budget in Detail","Beschikbaar (meer)"]
[null,"Vervoer",750,{"$f":"SUMIF(Tabel2[Categorie],Tabel1[[#This Row],[Categorieën]],Tabel2[Bedrag])","v":720},{"$f":"IFERROR(Tabel1[[#This Row],[Gepland budget]]-Tabel1[[#This Row],[Budget in Detail]],\"\")","v":30}]
[null,"Overnachting",250,{"$f":"SUMIF(Tabel2[Categorie],Tabel1[[#This Row],[Categorieën]],Tabel2[Bedrag])","v":300},{"$f":"IFERROR(Tabel1[[#This Row],[Gepland budget]]-Tabel1[[#This Row],[Budget in Detail]],\"\")","v":-50}]
[null,"Eten en drinken",100,{"$f":"SUMIF(Tabel2[Categorie],Tabel1[[#This Row],[Categorieën]],Tabel2[Bedrag])","v":80},{"$f":"IFERROR(Tabel1[[#This Row],[Gepland budget]]-Tabel1[[#This Row],[Budget in Detail]],\"\")","v":20}]
[null,"Activiteiten",500,{"$f":"SUMIF(Tabel2[Categorie],Tabel1[[#This Row],[Categorieën]],Tabel2[Bedrag])","v":500},{"$f":"IFERROR(Tabel1[[#This Row],[Gepland budget]]-Tabel1[[#This Row],[Budget in Detail]],\"\")","v":0}]
[null,"Souvenirs",50,{"$f":"SUMIF(Tabel2[Categorie],Tabel1[[#This Row],[Categorieën]],Tabel2[Bedrag])","v":0},{"$f":"IFERROR(Tabel1[[#This Row],[Gepland budget]]-Tabel1[[#This Row],[Budget in Detail]],\"\")","v":50}]
[null,"Overig",50,{"$f":"SUMIF(Tabel2[Categorie],Tabel1[[#This Row],[Categorieën]],Tabel2[Bedrag])","v":0},{"$f":"IFERROR(Tabel1[[#This Row],[Gepland budget]]-Tabel1[[#This Row],[Budget in Detail]],\"\")","v":50}]
[null,"Fonds onvoorziene kosten",200,{"$f":"SUMIF(Tabel2[Categorie],Tabel1[[#This Row],[Categorieën]],Tabel2[Bedrag])","v":0},{"$f":"IFERROR(Tabel1[[#This Row],[Gepland budget]]-Tabel1[[#This Row],[Budget in Detail]],\"\")","v":200}]
[null,"Totale begroting",{"$f":"SUBTOTAL(109,Tabel1[Gepland budget])","v":1900},{"$f":"SUBTOTAL(109,Tabel1[Budget in Detail])","v":1600},{"$f":"SUBTOTAL(109,Tabel1[Beschikbaar (meer)])","v":300}]
[]
[null,"Onkosten Details"]
[null,"Omschrijving","Categorie","Aantal","Kosten per eenheid","Bedrag"]
[null,"Vliegtickets","Vervoer",2,300,{"$f":"IFERROR(Tabel2[[#This Row],[Aantal]]*Tabel2[[#This Row],[Kosten per eenheid]],\"\")","v":600}]
[null,"Bus en Taxi, twee dagen","Vervoer",4,30,{"$f":"IFERROR(Tabel2[[#This Row],[Aantal]]*Tabel2[[#This Row],[Kosten per eenheid]],\"\")","v":120}]
[null,"Hotel, 2 overnachtingen","Overnachting",2,150,{"$f":"IFERROR(Tabel2[[#This Row],[Aantal]]*Tabel2[[#This Row],[Kosten per eenheid]],\"\")","v":300}]
[null,"Eten, twee dagen","Eten en drinken",2,40,{"$f":"IFERROR(Tabel2[[#This Row],[Aantal]]*Tabel2[[#This Row],[Kosten per eenheid]],\"\")","v":80}]
[null,"Dag 1, concertkaartjes","Activiteiten",2,250,{"$f":"IFERROR(Tabel2[[#This Row],[Aantal]]*Tabel2[[#This Row],[Kosten per eenheid]],\"\")","v":500}]
[null,"Typ in andere uitgaven",null,null,null,{"$f":"IFERROR(Tabel2[[#This Row],[Aantal]]*Tabel2[[#This Row],[Kosten per eenheid]],\"\")","v":0}]