{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Persoonlijk budget per maand"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Persoonlijk budget per maand","index":0,"n_rows":63,"n_cols":9,"rows_kept":63,"merged":[[0,0,0,8],[2,5,2,6],[7,5,7,6]]}
["Persoonlijk budget per maand"]
[]
[null,"Totale geschatte kosten","Totale werkelijke kosten","Totaal verschil",null,"Geschat maandinkomen"]
[null,{"$f":"SUM(B18,B27,B33,B38,B45,B54,B63,G41,G47,G52,G57,G63)","v":{"v":1195,"d":"€1,195"}},{"$f":"SUM(C18,C27,C33,C38,C45,C54,C63,H41,H47,H52,H57,H63)","v":{"v":1236,"d":"€1,236"}},{"$f":"SUM(D18,D27,D33,D38,D45,D54,D63,I41,I47,I52,I57,I63)","v":{"v":-41,"d":"(€41)"}},null,"Inkomen 1",{"v":4300,"d":"€4,300"}]
[{"$nulls":5},"Extra inkomen",{"v":300,"d":"€300"}]
[null,"Geschatte kosten","Werkelijke kosten","Verschil",null,"Totaal maandinkomen",{"$f":"SUM(G4:G5)","v":{"v":4600,"d":"€4,600"}}]
["Huisvesting"]
["Hypotheek of rente",{"v":1000,"d":"€1,000"},{"v":1000,"d":"€1,000"},{"$f":"B8-C8","v":{"v":0,"d":"€0"}},null,"Werkelijk maandinkomen"]
["Telefoon",{"v":54,"d":"€54"},{"v":100,"d":"€100"},{"v":-46,"d":"(€46)"},null,"Inkomen 1",{"v":4000,"d":"€4,000"}]
["Elektrisch",{"v":44,"d":"€44"},{"v":56,"d":"€56"},{"v":-12,"d":"(€12)"},null,"Extra inkomen",{"v":300,"d":"€300"}]
["Gas",{"v":22,"d":"€22"},{"v":28,"d":"€28"},{"v":-6,"d":"(€6)"},null,"Totaal maandinkomen",{"$f":"SUM(G9:G10)","v":{"v":4300,"d":"€4,300"}}]
["Water en riolering",{"v":8,"d":"€8"},{"v":8,"d":"€8"},{"v":0,"d":"€0"}]
["Kabel",{"v":34,"d":"€34"},{"v":34,"d":"€34"},{"v":0,"d":"€0"},null,"Geschatte balans\n(geschat inkomen min geschatte kosten)",{"$f":"G6-B4","v":{"v":3405,"d":"€3,405"}}]
["Vuilnisophaal",{"v":10,"d":"€10"},{"v":10,"d":"€10"},{"v":0,"d":"€0"}]
["Onderhoud of reparaties",{"v":23,"d":"€23"},{"v":0,"d":"€0"},{"v":23,"d":"€23"},null,"Werkelijke balans\n(werkelijk inkomen min werkelijke kosten)",{"$f":"G11-C4","v":{"v":3064,"d":"€3,064"}}]
["Benodigdheden",{"v":0,"d":"€0"},{"v":0,"d":"€0"},{"v":0,"d":"€0"}]
["Overige",{"v":0,"d":"€0"},{"v":0,"d":"€0"},{"v":0,"d":"€0"},null,"Verschil (werkelijk min geschat)",{"$f":"G15-G13","v":{"v":-341,"d":"(€341)"}}]
["Subtotalen",{"$f":"SUM(B8:B17)","v":{"v":1195,"d":"€1,195"}},{"$f":"SUM(C8:C17)","v":{"v":1236,"d":"€1,236"}},{"$f":"SUM(D8:D17)","v":{"v":-41,"d":"(€41)"}}]
["Vervoer"]
["Maandpremie autolening",null,null,{"$f":"B20-C20","v":{"v":0,"d":"€0"}}]
["Openbaar vervoer",null,null,{"v":0,"d":"€0"}]
["Verzekering",null,null,{"v":0,"d":"€0"}]
["Wegenbelasting",null,null,{"v":0,"d":"€0"}]
["Brandstof",null,null,{"v":0,"d":"€0"}]
["Onderhoud",null,null,{"v":0,"d":"€0"}]
["Overige",null,null,{"v":0,"d":"€0"}]
["Subtotalen",{"$f":"SUM(B20:B26)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C20:C26)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D20:D26)","v":{"v":0,"d":"€0"}}]
["Verzekering"]
["Start",null,null,{"$f":"B29-C29","v":{"v":0,"d":"€0"}}]
["Gezondheid",null,null,{"$f":"B30-C30","v":{"v":0,"d":"€0"}}]
["Leven",null,null,{"$f":"B31-C31","v":{"v":0,"d":"€0"}}]
["Overige",null,null,{"$f":"B32-C32","v":{"v":0,"d":"€0"}}]
["Subtotalen",{"$f":"SUM(B29:B32)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C29:C32)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D29:D32)","v":{"v":0,"d":"€0"}},null,null,"Geschatte kosten","Werkelijke kosten","Verschil"]
["Voedsel",{"$nulls":4},"Leningen"]
["Boodschappen",null,null,{"$f":"B35-C35","v":{"v":0,"d":"€0"}},null,"Persoonlijk",null,null,{"$f":"G35-H35","v":{"v":0,"d":"€0"}}]
["Restaurants",null,null,{"$f":"B36-C36","v":{"v":0,"d":"€0"}},null,"Student",null,null,{"v":0,"d":"€0"}]
["Overige",null,null,{"$f":"B37-C37","v":{"v":0,"d":"€0"}},null,"Creditcard",null,null,{"v":0,"d":"€0"}]
["Subtotalen",{"$f":"SUM(B35:B37)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C35:C37)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D35:D37)","v":{"v":0,"d":"€0"}},null,"Creditcard",null,null,{"v":0,"d":"€0"}]
["Huisdieren",{"$nulls":4},"Creditcard",null,null,{"v":0,"d":"€0"}]
["Voedsel",null,null,{"$f":"B40-C40","v":{"v":0,"d":"€0"}},null,"Overige",null,null,{"v":0,"d":"€0"}]
["Medische kosten",null,null,{"$f":"B41-C41","v":{"v":0,"d":"€0"}},null,"Subtotalen",{"$f":"SUM(G35:G40)","v":{"v":0,"d":"€0"}},{"$f":"SUM(H35:H40)","v":{"v":0,"d":"€0"}},{"$f":"SUM(I35:I40)","v":{"v":0,"d":"€0"}}]
["Verzorging",null,null,{"$f":"B42-C42","v":{"v":0,"d":"€0"}},null,"Belasting"]
["Speeltjes",null,null,{"$f":"B43-C43","v":{"v":0,"d":"€0"}},null,"Staat",null,null,{"$f":"G43-H43","v":{"v":0,"d":"€0"}}]
["Overige",null,null,{"$f":"B44-C44","v":{"v":0,"d":"€0"}},{"$nulls":4},{"$f":"G44-H44","v":{"v":0,"d":"€0"}}]
["Subtotalen",{"$f":"SUM(B40:B44)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C40:C44)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D40:D44)","v":{"v":0,"d":"€0"}},null,"Gemeente",null,null,{"$f":"G45-H45","v":{"v":0,"d":"€0"}}]
["Persoonlijke verzorging",{"$nulls":4},"Overige",null,null,{"$f":"G46-H46","v":{"v":0,"d":"€0"}}]
["Medische kosten",null,null,{"$f":"B47-C47","v":{"v":0,"d":"€0"}},null,"Subtotalen",{"$f":"SUM(G43:G46)","v":{"v":0,"d":"€0"}},{"$f":"SUM(H43:H46)","v":{"v":0,"d":"€0"}},{"$f":"SUM(I43:I46)","v":{"v":0,"d":"€0"}}]
["Haar/nagels",null,null,{"v":0,"d":"€0"},null,"Spaargeld of beleggingen"]
["Kleding",null,null,{"v":0,"d":"€0"},null,"Pensioenvoorziening",null,null,{"$f":"G49-H49","v":{"v":0,"d":"€0"}}]
["Stomerij",null,null,{"v":0,"d":"€0"},null,"Beleggingsrekening",null,null,{"$f":"G50-H50","v":{"v":0,"d":"€0"}}]
["Sportclub",null,null,{"v":0,"d":"€0"},null,"Overige",null,null,{"$f":"G51-H51","v":{"v":0,"d":"€0"}}]
["Lidmaatschapsgelden",null,null,{"v":0,"d":"€0"},null,"Subtotalen",{"$f":"SUM(G49:G51)","v":{"v":0,"d":"€0"}},{"$f":"SUM(H49:H51)","v":{"v":0,"d":"€0"}},{"$f":"SUM(I49:I51)","v":{"v":0,"d":"€0"}}]
["Overige",null,null,{"v":0,"d":"€0"},null,"Giften en donaties"]
["Subtotalen",{"$f":"SUM(B47:B53)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C47:C53)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D47:D53)","v":{"v":0,"d":"€0"}},null,"Goed doel 1",null,null,{"$f":"G54-H54","v":{"v":0,"d":"€0"}}]
["Amusement",{"$nulls":4},"Goed doel 2",null,null,{"$f":"G55-H55","v":{"v":0,"d":"€0"}}]
["Video's/dvd's",null,null,{"$f":"B56-C56","v":{"v":0,"d":"€0"}},null,"Goed doel 3",null,null,{"$f":"G56-H56","v":{"v":0,"d":"€0"}}]
["Cd's",null,null,{"v":0,"d":"€0"},null,"Subtotalen",{"$f":"SUM(G54:G56)","v":{"v":0,"d":"€0"}},{"$f":"SUM(H54:H56)","v":{"v":0,"d":"€0"}},{"$f":"SUM(I54:I56)","v":{"v":0,"d":"€0"}}]
["Films",null,null,{"v":0,"d":"€0"},null,"Juridische kosten"]
["Concerten",null,null,{"v":0,"d":"€0"},null,"Advocaat",null,null,{"$f":"G59-H59","v":{"v":0,"d":"€0"}}]
["Sportevenementen",null,null,{"v":0,"d":"€0"},null,"Alimentatie",null,null,{"$f":"G60-H60","v":{"v":0,"d":"€0"}}]
["Theaterbezoek",null,null,{"v":0,"d":"€0"},null,"Betalingen uit pandrecht of vonnissen",null,null,{"$f":"G61-H61","v":{"v":0,"d":"€0"}}]
["Overige",null,null,{"v":0,"d":"€0"},null,"Overige",null,null,{"$f":"G62-H62","v":{"v":0,"d":"€0"}}]
["Subtotalen",{"$f":"SUM(B56:B62)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C56:C62)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D56:D62)","v":{"v":0,"d":"€0"}},null,"Subtotalen",{"$f":"SUM(G59:G62)","v":{"v":0,"d":"€0"}},{"$f":"SUM(H59:H62)","v":{"v":0,"d":"€0"}},{"$f":"SUM(I59:I62)","v":{"v":0,"d":"€0"}}]