{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Maandelijks budgetrapport","Maandelijkse kosten","Aanvullende gegevens"],"not_rendered":{"charts":1,"defined_names":4,"pivot_tables":2},"read":"whole","date_system":"1900"}

{"sheet":"Maandelijks budgetrapport","index":0,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[7,1,10,1],[7,5,10,5],[7,6,10,6],[12,1,16,1],[12,5,16,5],[12,6,16,6]]}
[null,"Budgetoverzicht",{"$nulls":7},"Budgetoverzicht"]
[null,"Saldo"]
[null,"Geraamd saldo","(Geraamde inkomsten minus uitgaven)",{"$nulls":3},{"$f":"D17-SUM(BudgetDetails[Geraamde kosten])","v":{"v":1585,"d":"€ 1,585"}}]
[null,"Werkelijk saldo ","(Werkelijk minus uitgaven)",{"$nulls":3},{"$f":"D11-SUM(BudgetDetails[Werkelijke kosten])","v":{"v":1740,"d":"€ 1,740"}}]
[null,"Verschil","(Werkelijk minus geraamd)",{"$nulls":3},{"$f":"G4-G3","v":{"v":155,"d":"€ 155"}}]
[]
[null,"Inkomsten",{"$nulls":3},"Uitgaven",{"$nulls":3},"Klik met de rechtermuisknop op de onderstaande draaitabel en klik vervolgens op Vernieuwen om bij te werken"]
[null,"WERKELIJK","Inkomsten 1",{"v":5800,"d":"€ 5,800"},null,"WERKELIJK",{"$f":"SUM(BudgetDetails[Werkelijke kosten])","v":{"v":7860,"d":"€ 7,860"}}]
[null,null,"Inkomsten 2",{"v":2300,"d":"€ 2,300"},{"$nulls":6},"Categorie","Geraamde kosten ","Werkelijke kosten ","Verschil "]
[null,null,"Extra inkomsten",{"v":1500,"d":"€ 1,500"},{"$nulls":6},"Belastingen",{"v":300,"d":"€ 300"},{"v":300,"d":"€ 300"},{"v":0,"d":"€ 0"}]
[null,null,"Totale inkomsten",{"$f":"SUM(D8:D10)","v":{"v":9600,"d":"€ 9,600"}}]
[{"$nulls":10},"Cadeaus en liefdadigheidsinstelling",{"v":100,"d":"€ 100"},{"v":125,"d":"€ 125"},{"v":-25,"d":"€ -25"}]
[null,"GERAAMD",{"$nulls":3},"GERAAMD",{"$f":"SUM(BudgetDetails[Geraamde kosten])","v":{"v":7915,"d":"€ 7,915"}}]
[null,null,"Inkomsten 1",{"v":6000,"d":"€ 6,000"},{"$nulls":6},"Eten en drinken",{"v":1100,"d":"€ 1,100"},{"v":1320,"d":"€ 1,320"},{"v":-220,"d":"€ -220"}]
[null,null,"Inkomsten 2",{"v":1000,"d":"€ 1,000"}]
[null,null,"Extra inkomsten",{"v":2500,"d":"€ 2,500"},{"$nulls":6},"Huisdieren",{"v":170,"d":"€ 170"},{"v":100,"d":"€ 100"},{"v":70,"d":"€ 70"}]
[null,null,"Totale inkomsten",{"$f":"SUM(D14:D16)","v":{"v":9500,"d":"€ 9,500"}}]
[{"$nulls":10},"Huisvesting",{"v":2830,"d":"€ 2,830"},{"v":2702,"d":"€ 2,702"},{"v":128,"d":"€ 128"}]
[]
[{"$nulls":10},"Kinderen",{"v":140,"d":"€ 140"},{"v":140,"d":"€ 140"},{"v":0,"d":"€ 0"}]
[]
[{"$nulls":10},"Leningen",{"v":200,"d":"€ 200"},{"v":200,"d":"€ 200"},{"v":0,"d":"€ 0"}]
[]
[{"$nulls":10},"Persoonlijke verzorging",{"v":150,"d":"€ 150"},{"v":140,"d":"€ 140"},{"v":10,"d":"€ 10"}]
[]
[{"$nulls":10},"Spaargeld of investeringen",{"v":200,"d":"€ 200"},{"v":200,"d":"€ 200"},{"v":0,"d":"€ 0"}]
[]
[{"$nulls":10},"Vervoer",{"v":1425,"d":"€ 1,425"},{"v":1375,"d":"€ 1,375"},{"v":50,"d":"€ 50"}]
[]
[{"$nulls":10},"Verzekering",{"v":900,"d":"€ 900"},{"v":900,"d":"€ 900"},{"v":0,"d":"€ 0"}]
[]
[{"$nulls":10},"Amusement",{"v":400,"d":"€ 400"},{"v":358,"d":"€ 358"},{"v":42,"d":"€ 42"}]
[]
[{"$nulls":10},"Eindtotaal",{"v":7915,"d":"€ 7,915"},{"v":7860,"d":"€ 7,860"},{"v":55,"d":"€ 55"}]

{"sheet":"Maandelijkse kosten","index":1,"n_rows":62,"n_cols":7,"rows_kept":62}
[null,"Maandelijkse uitgaven"]
[null,"Omschrijving","Categorie","Geraamde kosten","Werkelijke kosten","Verschil","Overzicht werkelijke kosten"]
[null,"Buitenschoolse activiteiten","Kinderen",{"v":40,"d":"€ 40"},{"v":40,"d":"€ 40"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":40,"d":"€ 40"}}]
[null,"Medisch","Kinderen",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Studiebenodigdheden","Kinderen",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Studiekosten","Kinderen",{"v":100,"d":"€ 100"},{"v":100,"d":"€ 100"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":100,"d":"€ 100"}}]
[null,"Concerten","Amusement",{"v":50,"d":"€ 50"},{"v":40,"d":"€ 40"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":10,"d":"€ 10"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":40,"d":"€ 40"}}]
[null,"Theater","Amusement",{"v":200,"d":"€ 200"},{"v":150,"d":"€ 150"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":50,"d":"€ 50"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":150,"d":"€ 150"}}]
[null,"Films","Amusement",{"v":50,"d":"€ 50"},{"v":28,"d":"€ 28"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":22,"d":"€ 22"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":28,"d":"€ 28"}}]
[null,"Muziek (cd's, downloads, enzovoort.)","Amusement",{"v":50,"d":"€ 50"},{"v":30,"d":"€ 30"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":20,"d":"€ 20"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":30,"d":"€ 30"}}]
[null,"Sportevenementen","Amusement",{"v":0,"d":"€ 0"},{"v":40,"d":"€ 40"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-40,"d":"€ -40"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":40,"d":"€ 40"}}]
[null,"Video/dvd (kopen)","Amusement",{"v":20,"d":"€ 20"},{"v":50,"d":"€ 50"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-30,"d":"€ -30"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":50,"d":"€ 50"}}]
[null,"Video/dvd (huren)","Amusement",{"v":30,"d":"€ 30"},{"v":20,"d":"€ 20"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":10,"d":"€ 10"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":20,"d":"€ 20"}}]
[null,"Uit eten","Eten en drinken",{"v":1000,"d":"€ 1,000"},{"v":1200,"d":"€ 1,200"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-200,"d":"€ -200"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":1200,"d":"€ 1,200"}}]
[null,"Boodschappen","Eten en drinken",{"v":100,"d":"€ 100"},{"v":120,"d":"€ 120"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-20,"d":"€ -20"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":120,"d":"€ 120"}}]
[null,"Liefdadigheid 1","Cadeaus en liefdadigheidsinstelling",{"v":75,"d":"€ 75"},{"v":100,"d":"€ 100"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-25,"d":"€ -25"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":100,"d":"€ 100"}}]
[null,"Liefdadigheid 2","Cadeaus en liefdadigheidsinstelling",{"v":25,"d":"€ 25"},{"v":25,"d":"€ 25"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":25,"d":"€ 25"}}]
[null,"Cadeau 1","Cadeaus en liefdadigheidsinstelling",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Cadeau 2","Cadeaus en liefdadigheidsinstelling",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Kabel/satelliet","Huisvesting",{"v":100,"d":"€ 100"},{"v":100,"d":"€ 100"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":100,"d":"€ 100"}}]
[null,"Elektriciteit","Huisvesting",{"v":45,"d":"€ 45"},{"v":50,"d":"€ 50"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-5,"d":"€ -5"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":50,"d":"€ 50"}}]
[null,"Gas","Huisvesting",{"v":300,"d":"€ 300"},{"v":400,"d":"€ 400"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-100,"d":"€ -100"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":400,"d":"€ 400"}}]
[null,"Schoonmaakdiensten","Huisvesting",{"v":200,"d":"€ 200"},null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":200,"d":"€ 200"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Onderhoud","Huisvesting",{"v":200,"d":"€ 200"},{"v":150,"d":"€ 150"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":50,"d":"€ 50"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":150,"d":"€ 150"}}]
[null,"Hypotheek of huur","Huisvesting",{"v":1700,"d":"€ 1,700"},{"v":1700,"d":"€ 1,700"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":1700,"d":"€ 1,700"}}]
[null,"Aardgas/olie","Huisvesting",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Internetservice","Huisvesting",{"v":100,"d":"€ 100"},{"v":100,"d":"€ 100"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":100,"d":"€ 100"}}]
[null,"(Mobiele) telefoon","Huisvesting",{"v":60,"d":"€ 60"},{"v":60,"d":"€ 60"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":60,"d":"€ 60"}}]
[null,"Telefoon (thuis)","Huisvesting",{"v":35,"d":"€ 35"},{"v":39,"d":"€ 39"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-4,"d":"€ -4"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":39,"d":"€ 39"}}]
[null,"Benodigdheden","Huisvesting",{"v":40,"d":"€ 40"},{"v":55,"d":"€ 55"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-15,"d":"€ -15"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":55,"d":"€ 55"}}]
[null,"Afvalverwijdering en recyclen","Huisvesting",{"v":25,"d":"€ 25"},{"v":22,"d":"€ 22"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":3,"d":"€ 3"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":22,"d":"€ 22"}}]
[null,"Water en riolering","Huisvesting",{"v":25,"d":"€ 25"},{"v":26,"d":"€ 26"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-1,"d":"€ -1"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":26,"d":"€ 26"}}]
[null,"Gezondheid","Verzekering",{"v":400,"d":"€ 400"},{"v":400,"d":"€ 400"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":400,"d":"€ 400"}}]
[null,"Woning","Verzekering",{"v":400,"d":"€ 400"},{"v":400,"d":"€ 400"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":400,"d":"€ 400"}}]
[null,"Leven","Verzekering",{"v":100,"d":"€ 100"},{"v":100,"d":"€ 100"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":100,"d":"€ 100"}}]
[null,"Creditcard 1","Leningen",{"v":200,"d":"€ 200"},{"v":200,"d":"€ 200"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":200,"d":"€ 200"}}]
[null,"Creditcard 2","Leningen",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Creditcard 3","Leningen",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Persoonlijk","Leningen",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Student/leerling","Leningen",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Kleding","Persoonlijke verzorging",{"v":150,"d":"€ 150"},{"v":140,"d":"€ 140"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":10,"d":"€ 10"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":140,"d":"€ 140"}}]
[null,"Stomerij","Persoonlijke verzorging",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Haar/nagels","Persoonlijke verzorging",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Sportclub","Persoonlijke verzorging",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Medisch","Persoonlijke verzorging",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Eten en drinken","Huisdieren",{"v":150,"d":"€ 150"},{"v":75,"d":"€ 75"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":75,"d":"€ 75"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":75,"d":"€ 75"}}]
[null,"Verzorging","Huisdieren",{"v":20,"d":"€ 20"},{"v":25,"d":"€ 25"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-5,"d":"€ -5"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":25,"d":"€ 25"}}]
[null,"Medisch","Huisdieren",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Speelgoed","Huisdieren",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Investeringsgeld","Spaargeld of investeringen",{"v":200,"d":"€ 200"},{"v":200,"d":"€ 200"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":200,"d":"€ 200"}}]
[null,"Pensioengeld","Spaargeld of investeringen",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Overheid","Belastingen",{"v":300,"d":"€ 300"},{"v":300,"d":"€ 300"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":300,"d":"€ 300"}}]
[null,"Lokaal","Belastingen",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Provincie","Belastingen",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Openbaar vervoer","Vervoer",{"v":100,"d":"€ 100"},{"v":150,"d":"€ 150"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":-50,"d":"€ -50"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":150,"d":"€ 150"}}]
[null,"Brandstof","Vervoer",{"v":450,"d":"€ 450"},{"v":400,"d":"€ 400"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":50,"d":"€ 50"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":400,"d":"€ 400"}}]
[null,"Verzekering","Vervoer",{"v":300,"d":"€ 300"},{"v":300,"d":"€ 300"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":300,"d":"€ 300"}}]
[null,"Kentekenbewijs/rijbewijs ","Vervoer",{"v":25,"d":"€ 25"},{"v":25,"d":"€ 25"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":25,"d":"€ 25"}}]
[null,"Onderhoud","Vervoer",{"v":100,"d":"€ 100"},{"v":50,"d":"€ 50"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":50,"d":"€ 50"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":50,"d":"€ 50"}}]
[null,"Parkeerkosten","Vervoer",null,null,{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Autobetaling","Vervoer",{"v":450,"d":"€ 450"},{"v":450,"d":"€ 450"},{"$f":"BudgetDetails[[#This Row],[Geraamde kosten]]-BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},{"$f":"BudgetDetails[[#This Row],[Werkelijke kosten]]","v":{"v":450,"d":"€ 450"}}]
[null,"Totaal",null,{"$f":"SUBTOTAL(109,BudgetDetails[Geraamde kosten])","v":{"v":7915,"d":"€ 7,915"}},{"$f":"SUBTOTAL(109,BudgetDetails[Werkelijke kosten])","v":{"v":7860,"d":"€ 7,860"}},{"$f":"SUBTOTAL(109,BudgetDetails[Verschil])","v":{"v":55,"d":"€ 55"}}]

{"sheet":"Aanvullende gegevens","index":2,"n_rows":15,"n_cols":5,"rows_kept":15}
[null,"Draaitabel voor grafiek Budgetoverzicht",null,null,"Opzoeklijst voor categorie budgetinformatie"]
[null,"Categorie","Kosten ",null,"Opzoeken Budgetcategorie"]
[null,"Kinderen",140,null,"Belastingen"]
[null,"Amusement",358,null,"Cadeaus en liefdadigheidsinstelling"]
[null,"Eten en drinken",1320,null,"Amusement"]
[null,"Cadeaus en liefdadigheidsinstelling",125,null,"Eten en drinken"]
[null,"Huisvesting",2702,null,"Huisdieren"]
[null,"Verzekering",900,null,"Huisvesting"]
[null,"Leningen",200,null,"Kinderen"]
[null,"Persoonlijke verzorging",140,null,"Leningen"]
[null,"Huisdieren",100,null,"Persoonlijke verzorging"]
[null,"Spaargeld of investeringen",200,null,"Spaargeld of investeringen"]
[null,"Belastingen",300,null,"Vervoer"]
[null,"Vervoer",1375,null,"Verzekering"]
[null,"Eindtotaal",7860]