{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Trouwbudget","Onkosten"],"not_rendered":{"charts":1,"defined_names":20},"read":"whole","date_system":"1900"}

{"sheet":"Trouwbudget","index":0,"n_rows":16,"n_cols":5,"rows_kept":16,"merged":[[0,1,0,4],[1,1,1,4],[2,1,2,2],[2,3,2,4],[3,1,3,2],[3,3,3,4]]}
[]
[null,"Trouwbudget"]
[null,"Trouwdatum:",null,"Resterende dagen:"]
[null,{"$f":"TODAY()+365","v":"2024-05-08"},null,{"$f":"B4-TODAY()","v":365}]
[null,"CATEGORIE","GESCHAT","WERKELIJK","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"}},{"$f":"Budgetoverzicht[[#This Row],[GESCHAT]]-Budgetoverzicht[[#This Row],[WERKELIJK]]","v":{"v":-280,"d":"-280.00"}}]
[null,"Receptie",{"$f":"Receptie_totaal_geschat","v":{"v":1050,"d":"1,050.00"}},{"$f":"Receptie_totaal_werkelijk","v":{"v":928,"d":"928.00"}},{"$f":"Budgetoverzicht[[#This Row],[GESCHAT]]-Budgetoverzicht[[#This Row],[WERKELIJK]]","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":400,"d":"400.00"}},{"$f":"Budgetoverzicht[[#This Row],[GESCHAT]]-Budgetoverzicht[[#This Row],[WERKELIJK]]","v":{"v":200,"d":"200.00"}}]
[null,"Drukwerk",{"$f":"Drukwerk_briefpapier_totaal_geschat","v":{"v":935,"d":"935.00"}},{"$f":"Drukwerk_briefpapier_totaal_werkelijk","v":{"v":870,"d":"870.00"}},{"$f":"Budgetoverzicht[[#This Row],[GESCHAT]]-Budgetoverzicht[[#This Row],[WERKELIJK]]","v":{"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"}},{"$f":"Budgetoverzicht[[#This Row],[GESCHAT]]-Budgetoverzicht[[#This Row],[WERKELIJK]]","v":{"v":50,"d":"50.00"}}]
[null,"Versieringen",{"$f":"Versiering_totaal_geschat","v":{"v":700,"d":"700.00"}},{"$f":"Versiering_totaal_werkelijk","v":{"v":720,"d":"720.00"}},{"$f":"Budgetoverzicht[[#This Row],[GESCHAT]]-Budgetoverzicht[[#This Row],[WERKELIJK]]","v":{"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"}},{"$f":"Budgetoverzicht[[#This Row],[GESCHAT]]-Budgetoverzicht[[#This Row],[WERKELIJK]]","v":{"v":50,"d":"50.00"}}]
[null,"Cadeaus",{"$f":"Cadeaus_totaal_geschat","v":{"v":1345,"d":"1,345.00"}},{"$f":"Cadeaus_totaal_werkelijk","v":{"v":1075,"d":"1,075.00"}},{"$f":"Budgetoverzicht[[#This Row],[GESCHAT]]-Budgetoverzicht[[#This Row],[WERKELIJK]]","v":{"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"}},{"$f":"Budgetoverzicht[[#This Row],[GESCHAT]]-Budgetoverzicht[[#This Row],[WERKELIJK]]","v":{"v":-65,"d":"-65.00"}}]
[null,"Overige",{"$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],[GESCHAT]]-Budgetoverzicht[[#This Row],[WERKELIJK]]","v":{"v":-136,"d":"-136.00"}}]
[null,"Totale onkosten",{"$f":"SUBTOTAL(109,Budgetoverzicht[GESCHAT])","v":{"v":17630,"d":"17,630.00"}},{"$f":"SUBTOTAL(109,Budgetoverzicht[WERKELIJK])","v":{"v":17374,"d":"17,374.00"}},{"$f":"SUBTOTAL(109,Budgetoverzicht[BOVEN/ONDER])","v":{"v":256,"d":"256.00"}}]

{"sheet":"Onkosten","index":1,"n_rows":98,"n_cols":6,"rows_kept":98,"merged":[[0,1,0,4],[1,1,1,4],[2,1,2,4],[18,1,18,4],[30,1,30,4],[35,1,35,4],[47,1,47,4],[54,1,54,4],[63,1,63,4],[71,1,71,4],[79,1,79,4],[85,1,85,4],[98,1,98,4]]}
[]
[null,"Onkosten"]
[null,"KLEDING "]
[null,"CATEGORIE","GESCHAT","WERKELIJK","BOVEN/ONDER"," "]
[null,"Verlovingsring(en)",{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"$f":"Onkosten!$C5-Onkosten!$D5","v":{"v":0,"d":"0.00"}}]
[null,"Partner 1 ring",{"v":2000,"d":"2,000.00"},{"v":2300,"d":"2,300.00"},{"$f":"Onkosten!$C6-Onkosten!$D6","v":{"v":-300,"d":"-300.00 "}}]
[null,"Partner 1 jurk/smoking",{"v":3000,"d":"3,000.00"},{"v":2750,"d":"2,750.00"},{"$f":"Onkosten!$C7-Onkosten!$D7","v":{"v":250,"d":"250.00"}}]
[null,"Partner 1 sluier/hoofddeksel",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"Onkosten!$C8-Onkosten!$D8","v":{"v":0,"d":"0.00"}}]
[null,"Partner 1 schoenen",{"v":350,"d":"350.00"},{"v":300,"d":"300.00"},{"$f":"Onkosten!$C9-Onkosten!$D9","v":{"v":50,"d":"50.00"}}]
[null,"Partner 1 sieraden",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"Onkosten!$C10-Onkosten!$D10","v":{"v":-150,"d":"-150.00 "}}]
[null,"Partner 1 kousen",{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"$f":"Onkosten!$C11-Onkosten!$D11","v":{"v":0,"d":"0.00"}}]
[null,"Partner 2 ring",{"v":300,"d":"300.00"},{"v":250,"d":"250.00"},{"$f":"Onkosten!$C12-Onkosten!$D12","v":{"v":50,"d":"50.00"}}]
[null,"Partner 2 jurk/smoking",{"v":300,"d":"300.00"},{"v":350,"d":"350.00"},{"$f":"Onkosten!$C13-Onkosten!$D13","v":{"v":-50,"d":"-50.00 "}}]
[null,"Partner 2 sluier/hoofddeksel",{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$f":"Onkosten!$C14-Onkosten!$D14","v":{"v":0,"d":"0.00"}}]
[null,"Partner 2 schoenen",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"Onkosten!$C15-Onkosten!$D15","v":{"v":25,"d":"25.00"}}]
[null,"Partner 2 sieraden",{"v":400,"d":"400.00"},{"v":550,"d":"550.00"},{"$f":"Onkosten!$C16-Onkosten!$D16","v":{"v":-150,"d":"-150.00 "}}]
[null,"Partner 2 kousen",{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"$f":"Onkosten!$C17-Onkosten!$D17","v":{"v":-5,"d":"-5.00 "}}]
[null,"Totaal kleding",{"$f":"SUBTOTAL(109,Kleding[GESCHAT])","v":{"v":9490,"d":"9,490.00"}},{"$f":"SUBTOTAL(109,Kleding[WERKELIJK])","v":{"v":9770,"d":"9,770.00"}},{"$f":"SUBTOTAL(109,Kleding[BOVEN/ONDER])","v":{"v":-280,"d":"-280.00 "}}]
[null,"RECEPTIE*"]
[null,"CATEGORIE","GESCHAT","WERKELIJK","BOVEN/ONDER"]
[null,"Kosten kamer/zaal",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"Onkosten!$C21-Onkosten!$D21","v":{"v":50,"d":"50.00"}}]
[null,"Tafels en stoelen",{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"$f":"Onkosten!$C22-Onkosten!$D22","v":{"v":50,"d":"50.00"}}]
[null,"Eten",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C23-Onkosten!$D23","v":{"v":0,"d":"0.00"}}]
[null,"Drinken",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C24-Onkosten!$D24","v":{"v":0,"d":"0.00"}}]
[null,"Linnengoed",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C25-Onkosten!$D25","v":{"v":0,"d":"0.00"}}]
[null,"Taart",{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"$f":"Onkosten!$C26-Onkosten!$D26","v":{"v":0,"d":"0.00"}}]
[null,"Aandenkens",{"v":50,"d":"50.00"},{"v":28,"d":"28.00"},{"$f":"Onkosten!$C27-Onkosten!$D27","v":{"v":22,"d":"22.00"}}]
[null,"Personeel en fooien",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C28-Onkosten!$D28","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"}},{"$f":"SUBTOTAL(109,Receptie[BOVEN/ONDER])","v":{"v":122,"d":"122.00"}}]
[null,"* Exclusief amusement en decoraties"]
[null,"MUZIEK/AMUSEMENT"]
[null,"CATEGORIE","GESCHAT","WERKELIJK","BOVEN/ONDER"]
[null,"Muzikanten voor ceremonie",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"Onkosten!$C33-Onkosten!$D33","v":{"v":0,"d":"0.00"}}]
[null,"Band/DJ voor receptie",{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C34-Onkosten!$D34","v":{"v":200,"d":"200.00"}}]
[null,"Totaal muziek/amusement",{"$f":"SUBTOTAL(109,Muziek[GESCHAT])","v":{"v":600,"d":"600.00"}},{"$f":"SUBTOTAL(109,Muziek[WERKELIJK])","v":{"v":400,"d":"400.00"}},{"$f":"SUBTOTAL(109,Muziek[BOVEN/ONDER])","v":{"v":200,"d":"200.00"}}]
[null,"DRUKWERK/BRIEFPAPIER"]
[null,"CATEGORIE","GESCHAT","WERKELIJK","BOVEN/ONDER"]
[null,"Uitnodigingen",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"Onkosten!$C38-Onkosten!$D38","v":{"v":50,"d":"50.00"}}]
[null,"Aankondigingen",{"v":200,"d":"200.00"},{"v":175,"d":"175.00"},{"$f":"Onkosten!$C39-Onkosten!$D39","v":{"v":25,"d":"25.00"}}]
[null,"Bedankkaarten",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"Onkosten!$C40-Onkosten!$D40","v":{"v":0,"d":"0.00"}}]
[null,"Persoonlijk briefpapier",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C41-Onkosten!$D41","v":{"v":0,"d":"0.00"}}]
[null,"Gastenboek",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Onkosten!$C42-Onkosten!$D42","v":{"v":0,"d":"0.00"}}]
[null,"Programma's",{"v":75,"d":"75.00"},{"v":80,"d":"80.00"},{"$f":"Onkosten!$C43-Onkosten!$D43","v":{"v":-5,"d":"-5.00 "}}]
[null,"Receptieservetten",{"v":35,"d":"35.00"},{"v":40,"d":"40.00"},{"$f":"Onkosten!$C44-Onkosten!$D44","v":{"v":-5,"d":"-5.00 "}}]
[null,"Lucifersboekjes",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C45-Onkosten!$D45","v":{"v":0,"d":"0.00"}}]
[null,"Kalligrafie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C46-Onkosten!$D46","v":{"v":0,"d":"0.00"}}]
[null,"Totaal drukwerk/briefpapier",{"$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[BOVEN/ONDER])","v":{"v":65,"d":"65.00"}}]
[null,"FOTOGRAFIE"]
[null,"CATEGORIE","GESCHAT","WERKELIJK","BOVEN/ONDER"]
[null,"Formele foto's",{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"$f":"Onkosten!$C50-Onkosten!$D50","v":{"v":0,"d":"0.00"}}]
[null,"Extra afdrukken",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Onkosten!$C51-Onkosten!$D51","v":{"v":0,"d":"0.00"}}]
[null,"Fotoalbums",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"Onkosten!$C52-Onkosten!$D52","v":{"v":0,"d":"0.00"}}]
[null,"Video-opnamen",{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"$f":"Onkosten!$C53-Onkosten!$D53","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"}},{"$f":"SUBTOTAL(109,Fotografie[BOVEN/ONDER])","v":{"v":50,"d":"50.00"}}]
[null,"VERSIERINGEN*"]
[null,"CATEGORIE","GESCHAT","WERKELIJK","BOVEN/ONDER"]
[null,"Stoelstrikken",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C57-Onkosten!$D57","v":{"v":0,"d":"0.00"}}]
[null,"Tafelversieringen",{"v":300,"d":"300.00"},{"v":320,"d":"320.00"},{"$f":"Onkosten!$C58-Onkosten!$D58","v":{"v":-20,"d":"-20.00 "}}]
[null,"Kaarsen",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"Onkosten!$C59-Onkosten!$D59","v":{"v":25,"d":"25.00"}}]
[null,"Verlichting",{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"$f":"Onkosten!$C60-Onkosten!$D60","v":{"v":25,"d":"25.00"}}]
[null,"Ballonnen",{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},{"$f":"Onkosten!$C61-Onkosten!$D61","v":{"v":-50,"d":"-50.00 "}}]
[null,"Totaal decoraties",{"$f":"SUBTOTAL(109,Versieringen[GESCHAT])","v":{"v":700,"d":"700.00"}},{"$f":"SUBTOTAL(109,Versieringen[WERKELIJK])","v":{"v":720,"d":"720.00"}},{"$f":"SUBTOTAL(109,Versieringen[BOVEN/ONDER])","v":{"v":-20,"d":"-20.00 "}}]
[null,"*Exclusief bloemen"]
[null,"BLOEMEN"]
[null,"CATEGORIE","GESCHAT","WERKELIJK","BOVEN/ONDER"]
[null,"Boeketten",{"v":500,"d":"500.00"},{"v":450,"d":"450.00"},{"$f":"Onkosten!$C66-Onkosten!$D66","v":{"v":50,"d":"50.00"}}]
[null,"Boutonnières",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C67-Onkosten!$D67","v":{"v":0,"d":"0.00"}}]
[null,"Corsages",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C68-Onkosten!$D68","v":{"v":0,"d":"0.00"}}]
[null,"Ceremonie",{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"$f":"Onkosten!$C69-Onkosten!$D69","v":{"v":0,"d":"0.00"}}]
[null,"Receptie",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C70-Onkosten!$D70","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"}},{"$f":"SUBTOTAL(109,Bloemen[BOVEN/ONDER])","v":{"v":50,"d":"50.00"}}]
[null,"CADEAUS"]
[null,"CATEGORIE","GESCHAT","WERKELIJK","BOVEN/ONDER"]
[null,"Gevolg",{"v":1000,"d":"1,000.00"},{"v":400,"d":"400.00"},{"$f":"Onkosten!$C74-Onkosten!$D74","v":{"v":600,"d":"600.00"}}]
[null,"Partner 1",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"Onkosten!$C75-Onkosten!$D75","v":{"v":-50,"d":"-50.00 "}}]
[null,"Partner 2",{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"$f":"Onkosten!$C76-Onkosten!$D76","v":{"v":-50,"d":"-50.00 "}}]
[null,"Ouders",{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"Onkosten!$C77-Onkosten!$D77","v":{"v":0,"d":"0.00"}}]
[null,"Sprekers/overige deelnemers",{"v":20,"d":"20.00"},{"v":250,"d":"250.00"},{"$f":"Onkosten!$C78-Onkosten!$D78","v":{"v":-230,"d":"-230.00 "}}]
[null,"Totaal geschenken",{"$f":"SUBTOTAL(109,Geschenken[GESCHAT])","v":{"v":1345,"d":"1,345.00"}},{"$f":"SUBTOTAL(109,Geschenken[WERKELIJK])","v":{"v":1075,"d":"1,075.00"}},{"$f":"SUBTOTAL(109,Geschenken[BOVEN/ONDER])","v":{"v":270,"d":"270.00"}}]
[null,"REIS-/VERVOERSKOSTEN"]
[null,"CATEGORIE","GESCHAT","WERKELIJK","BOVEN/ONDER"]
[null,"Limousines/trolleybussen",{"v":100,"d":"100.00"},{"v":125,"d":"125.00"},{"$f":"Onkosten!$C82-Onkosten!$D82","v":{"v":-25,"d":"-25.00 "}}]
[null,"Parkeren",{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"$f":"Onkosten!$C83-Onkosten!$D83","v":{"v":-40,"d":"-40.00 "}}]
[null,"Taxi's",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C84-Onkosten!$D84","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"}},{"$f":"SUBTOTAL(109,Reiskosten[BOVEN/ONDER])","v":{"v":-65,"d":"-65.00 "}}]
[null,"OVERIGE UITGAVEN"]
[null,"CATEGORIE","GESCHAT","WERKELIJK","BOVEN/ONDER"]
[null,"Officiant",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C88-Onkosten!$D88","v":{"v":0,"d":"0.00"}}]
[null,"Kosten kerk/ceremonielocatie",{"v":40,"d":"40.00"},{"v":55,"d":"55.00"},{"$f":"Onkosten!$C89-Onkosten!$D89","v":{"v":-15,"d":"-15.00 "}}]
[null,"Bruiloftscoördinator",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C90-Onkosten!$D90","v":{"v":0,"d":"0.00"}}]
[null,"Repetitiediner",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"$f":"Onkosten!$C91-Onkosten!$D91","v":{"v":0,"d":"0.00"}}]
[null,"Verlovingsfeest",{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"$f":"Onkosten!$C92-Onkosten!$D92","v":{"v":-30,"d":"-30.00 "}}]
[null,"Showers",{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$f":"Onkosten!$C93-Onkosten!$D93","v":{"v":10,"d":"10.00"}}]
[null,"Schoonheidssalon",{"v":45,"d":"45.00"},{"v":46,"d":"46.00"},{"$f":"Onkosten!$C94-Onkosten!$D94","v":{"v":-1,"d":"-1.00 "}}]
[null,"Vrijgezellenfeesten",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C95-Onkosten!$D95","v":{"v":0,"d":"0.00"}}]
[null,"Brunch",{"v":300,"d":"300.00"},{"v":400,"d":"400.00"},{"$f":"Onkosten!$C96-Onkosten!$D96","v":{"v":-100,"d":"-100.00 "}}]
[null,"Hotelkamers",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"Onkosten!$C97-Onkosten!$D97","v":{"v":0,"d":"0.00"}}]
[null,"Totaal overige onkosten",{"$f":"SUBTOTAL(109,OtherExpenses[GESCHAT])","v":{"v":885,"d":"885.00"}},{"$f":"SUBTOTAL(109,OtherExpenses[WERKELIJK])","v":{"v":1021,"d":"1,021.00"}},{"$f":"SUBTOTAL(109,OtherExpenses[BOVEN/ONDER])","v":{"v":-136,"d":"-136.00 "}}]