{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Budgetoverzicht","Maandelijkse inkomsten","Maandelijkse uitgaven","Semesteruitgaven"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"Budgetoverzicht","index":0,"n_rows":12,"n_cols":5,"rows_kept":12,"merged":[[1,2,1,5],[2,2,2,5],[4,2,4,3],[4,4,4,5],[5,2,5,3]]}
[]
[null,null,"mijn studiebudget"]
[null,null,"PERCENTAGE VAN UITGEGEVEN INKOMSTEN"]
[]
[null,null,{"$f":"Netto_maandelijkse_uitgaven/Netto_maandelijkse_inkomsten","v":{"v":0.6436363636363637,"d":"64%"}},null,{"$f":"Netto_maandelijkse_uitgaven","v":1770}]
[]
[null,null,"netto maandelijkse inkomsten"]
[null,null,{"$f":"Total_MonthlyIncome","v":{"v":2750,"d":"€ 2,750"}}]
[null,null,"netto maandelijkse uitgaven"]
[null,null,{"$f":"Total_MonthlyExpenses+Total_SemesterExpenses","v":{"v":1770,"d":"€ 1,770"}}]
[null,null,"saldo"]
[null,null,{"$f":"Netto_maandelijkse_inkomsten-Netto_maandelijkse_uitgaven","v":{"v":980,"d":"€ 980"}}]

{"sheet":"Maandelijkse inkomsten","index":1,"n_rows":10,"n_cols":4,"rows_kept":10,"merged":[[1,2,1,3],[2,2,2,3]]}
[]
[null,null,{"$f":"Werkmap_titel","v":"mijn studiebudget"}]
[null,null,"MAANDELIJKSE INKOMSTEN"]
[]
[null,null,"ITEM","BEDRAG"]
[null,null,"vast inkomen",{"v":1500,"d":"€ 1,500"}]
[null,null,"financiële hulp",{"v":500,"d":"€ 500"}]
[null,null,"leningen",{"v":500,"d":"€ 500"}]
[null,null,"overige inkomsten",{"v":250,"d":"€ 250"}]
[null,null,"TOTAAL",{"$f":"SUBTOTAL(109,MaandelijkseInkomsten[BEDRAG])","v":{"v":2750,"d":"€ 2,750"}}]

{"sheet":"Maandelijkse uitgaven","index":2,"n_rows":17,"n_cols":4,"rows_kept":17,"merged":[[1,2,1,3],[2,2,2,3]]}
[]
[null,null,{"$f":"Werkmap_titel","v":"mijn studiebudget"}]
[null,null,"MAANDELIJKSE UITGAVEN"]
[]
[null,null,"ITEM","BEDRAG"]
[null,null,"huur",{"v":20,"d":"€ 20"}]
[null,null,"gas, water en elektra",{"v":50,"d":"€ 50"}]
[null,null,"mobiele telefoon",{"v":75,"d":"€ 75"}]
[null,null,"boodschappen",{"v":250,"d":"€ 250"}]
[null,null,"uitgaven auto",{"v":50,"d":"€ 50"}]
[null,null,"studieleningen",{"v":500,"d":"€ 500"}]
[null,null,"creditcards",{"v":275,"d":"€ 275"}]
[null,null,"verzekeringen",{"v":125,"d":"€ 125"}]
[null,null,"kapper",{"v":50,"d":"€ 50"}]
[null,null,"amusement",{"v":0,"d":"€ 0"}]
[null,null,"diversen",{"v":0,"d":"€ 0"}]
[null,null,"TOTAAL",{"$f":"SUBTOTAL(109,MaandelijkseUitgaven[BEDRAG])","v":{"v":1395,"d":"€ 1,395"}}]

{"sheet":"Semesteruitgaven","index":3,"n_rows":13,"n_cols":5,"rows_kept":13,"merged":[[1,2,1,4],[2,2,2,4]]}
[]
[null,null,{"$f":"Werkmap_titel","v":"mijn studiebudget"}]
[null,null,"SEMESTERUITGAVEN *"]
[]
[null,null,"ITEM","BEDRAG","PER MAAND"]
[null,null,"collegegeld",{"v":750,"d":"€ 750"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[BEDRAG]]/4, \"\")","v":{"v":187.5,"d":"€ 188"}}]
[null,null,"laboratoriumkosten",{"v":250,"d":"€ 250"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[BEDRAG]]/4, \"\")","v":{"v":62.5,"d":"€ 63"}}]
[null,null,"boeken",{"v":500,"d":"€ 500"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[BEDRAG]]/4, \"\")","v":{"v":125,"d":"€ 125"}}]
[null,null,"stortingen",{"v":0,"d":"€ 0"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[BEDRAG]]/4, \"\")","v":{"v":0,"d":"€ 0"}}]
[null,null,"vervoer",{"v":0,"d":"€ 0"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[BEDRAG]]/4, \"\")","v":{"v":0,"d":"€ 0"}}]
[null,null,"andere kosten",{"v":0,"d":"€ 0"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[BEDRAG]]/4, \"\")","v":{"v":0,"d":"€ 0"}}]
[null,null,"TOTAAL",{"$f":"SUBTOTAL(109,Semesteruitgaven[BEDRAG])","v":{"v":1500,"d":"€ 1,500"}},{"$f":"SUBTOTAL(109,Semesteruitgaven[PER MAAND])","v":{"v":375,"d":"€ 375"}}]
[null,null,"* gebaseerd op een semester van vier maanden"]