{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Maandelijkse inkomsten","Maandelijkse besparingen","Maandelijkse uitgaven","Grafiekgegevens"],"not_rendered":{"charts":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"Maandelijkse inkomsten","index":0,"n_rows":16,"n_cols":3,"rows_kept":16}
[null,"BUDGET"]
[null,"% bestede inkomsten","Samenvatting"]
[null,"cirkeldiagram met percentage bestede inkomsten. Het percentage vindt u in de cel hieronder","Totale maandelijkse inkomsten"]
[null,null,{"$f":"SUM(Inkomsten[Bedrag])","v":{"v":3750,"d":"€ 3,750"}}]
[null,null,"Totale maandelijkse onkosten"]
[null,null,{"$f":"SUM(Uitgaven[[#All],[Bedrag]])","v":{"v":2058,"d":"€ 2,058"}}]
[null,null,"Totale maandelijkse besparingen"]
[null,null,{"$f":"SUM(Spaargeld[[#All],[Bedrag]])","v":{"v":550,"d":"€ 550"}}]
[null,null,"Kassaldo"]
[null,null,{"$f":"Totale_maandelijkse_inkomsten-Totale_maandelijkse_onkosten-Totale_maandelijkse_besparingen","v":{"v":1142,"d":"€ 1,142"}}]
[null,{"$f":"MIN(Totale_maandelijkse_onkosten/Totale_maandelijkse_inkomsten,1)","v":{"v":0.5488,"d":"55%"}}]
[null,"Maandelijkse inkomsten"]
[null,"Item","Bedrag"]
[null,"Inkomstenbron 1",{"v":2500,"d":"€ 2,500.00"}]
[null,"Inkomstenbron 2",{"v":1000,"d":"€ 1,000.00"}]
[null,"Overige",{"v":250,"d":"€ 250.00"}]

{"sheet":"Maandelijkse besparingen","index":1,"n_rows":6,"n_cols":3,"rows_kept":6}
[null,{"$f":"BudgetTitle","v":"BUDGET"}]
[null,"Maandelijkse besparingen"]
[null,"Datum","Bedrag"]
[null,"Datum",{"v":200,"d":"€ 200.00"}]
[null,"Datum",{"v":250,"d":"€ 250.00"}]
[null,"Datum",{"v":100,"d":"€ 100.00"}]

{"sheet":"Maandelijkse uitgaven","index":2,"n_rows":12,"n_cols":3,"rows_kept":12}
[null,{"$f":"BudgetTitle","v":"BUDGET"}]
[null,"Maandelijkse uitgaven"]
[null,"Item","Bedrag"]
[null,"Huur/hypotheek",{"v":800,"d":"€ 800.00"}]
[null,"Elektriciteit",{"v":120,"d":"€ 120.00"}]
[null,"Gas",{"v":50,"d":"€ 50.00"}]
[null,"Mobiele telefoon",{"v":45,"d":"€ 45.00"}]
[null,"Boodschappen",{"v":500,"d":"€ 500.00"}]
[null,"Afbetaling auto",{"v":273,"d":"€ 273.00"}]
[null,"Creditcards",{"v":120,"d":"€ 120.00"}]
[null,"Autoverzekering",{"v":50,"d":"€ 50.00"}]
[null,"Diversen",{"v":100,"d":"€ 100.00"}]

{"sheet":"Grafiekgegevens","index":3,"n_rows":4,"n_cols":2,"rows_kept":4,"hidden":true}
[null,"GRAFIEKGEGEVENS"]
[null,{"$f":"MIN(1-B3,1)","v":{"v":0.45120000000000005,"d":"45%"}}]
[null,{"$f":"MIN(Totale_maandelijkse_onkosten/Totale_maandelijkse_inkomsten,1)","v":{"v":0.5488,"d":"55%"}}]
[null,{"$f":"(Totale_maandelijkse_onkosten/Totale_maandelijkse_inkomsten)>1","v":false}]