{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Persoonlijk maandbudget"],"read":"whole","date_system":"1900"}

{"sheet":"Persoonlijk maandbudget","index":0,"n_rows":62,"n_cols":10,"rows_kept":62,"merged":[[0,1,0,9],[2,1,4,1],[2,2,2,3],[2,7,2,8],[3,2,3,3],[3,7,3,8],[4,2,4,3],[4,6,4,8],[5,1,7,1],[5,2,5,3],[5,7,5,8],[6,2,6,3],[6,7,6,8],[7,2,7,3],[7,6,7,8],[20,6,20,9],[21,1,21,4],[29,6,29,9],[31,1,31,4],[36,6,36,9],[38,1,38,4],[42,6,42,9],[44,1,44,4],[48,6,48,9],[52,1,52,4],[55,6,55,9]]}
[null,"Persoonlijk maandbudget"]
[]
[null,"GERAAMDE MAANDINKOMSTEN","Inkomsten 1",null,{"v":2500,"d":"€ 2,500"},null,"TOTALE GERAAMDE UITGAVEN ","(Geraamde inkomsten minus uitgaven)",null,{"$f":"SUM(C21,C31,C38,C44,C52,C62,H20,H29,H36,H42,H48,H55)","v":{"v":2060,"d":"€ 2,060"}}]
[null,null,"Extra inkomsten",null,{"v":500,"d":"€ 500"},null,"TOTALE WERKELIJKE UITGAVEN ","(Werkelijke inkomsten minus uitgaven)",null,{"$f":"SUM(D21,D31,D38,D44,D52,D62,I20,I29,I36,I42,I48,I55)","v":{"v":2040,"d":"€ 2,040"}}]
[null,null,"Totale maandinkomsten",null,{"$f":"SUM(E3:E4)","v":{"v":3000,"d":"€ 3,000"}},null,"Totaal verschil uitgaven",null,null,{"$f":"SUM(E21,E31,E38,E44,E52,E62,J20,J29,J36,J42,J48,J55)","v":{"v":20,"d":"€ 20"}}]
[null,"WERKELIJKE MAANDINKOMSTEN","Inkomsten 1",null,{"v":2500,"d":"€ 2,500"},null,"GERAAMD SALDO","(Geraamde inkomsten minus uitgaven)",null,{"$f":"E5-J3","v":{"v":940,"d":"€ 940"}}]
[null,null,"Extra inkomsten",null,{"v":500,"d":"€ 500"},null,"WERKELIJK SALDO","(Werkelijke inkomsten minus uitgaven)",null,{"$f":"E8-J4","v":{"v":960,"d":"€ 960"}}]
[null,null,"Totale maandinkomsten",null,{"$f":"SUM(E6:E7)","v":{"v":3000,"d":"€ 3,000"}},null,"Saldoverschil (werkelijk minus geschat)",null,null,{"$f":"J7-J6","v":{"v":20,"d":"€ 20"}}]
[]
[null,"HUISVESTING","Geraamde kosten","Werkelijke kosten","Verschil",null,"AMUSEMENT","Geraamde kosten","Werkelijke kosten","Verschil"]
[null,"Hypotheek of huur",{"v":1500,"d":"€ 1,500"},{"v":1400,"d":"€ 1,400"},{"$f":"Huisvesting[[#This Row],[Geraamde kosten]]-Huisvesting[[#This Row],[Werkelijke kosten]]","v":{"v":100,"d":"€ 100"}},null,"Video/dvd",{"v":0,"d":"€ 0"},{"v":50,"d":"€ 50"},{"$f":"Amusement[[#This Row],[Geraamde kosten]]-Amusement[[#This Row],[Werkelijke kosten]]","v":{"v":-50,"d":"-€ 50"}}]
[null,"Telefoon",{"v":60,"d":"€ 60"},{"v":100,"d":"€ 100"},{"$f":"Huisvesting[[#This Row],[Geraamde kosten]]-Huisvesting[[#This Row],[Werkelijke kosten]]","v":{"v":-40,"d":"-€ 40"}},null,"Cd's",null,null,{"$f":"Amusement[[#This Row],[Geraamde kosten]]-Amusement[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Elektriciteit",{"v":50,"d":"€ 50"},{"v":60,"d":"€ 60"},{"$f":"Huisvesting[[#This Row],[Geraamde kosten]]-Huisvesting[[#This Row],[Werkelijke kosten]]","v":{"v":-10,"d":"-€ 10"}},null,"Films",null,null,{"$f":"Amusement[[#This Row],[Geraamde kosten]]-Amusement[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Gas",{"v":200,"d":"€ 200"},{"v":180,"d":"€ 180"},{"$f":"Huisvesting[[#This Row],[Geraamde kosten]]-Huisvesting[[#This Row],[Werkelijke kosten]]","v":{"v":20,"d":"€ 20"}},null,"Concerten",null,null,{"$f":"Amusement[[#This Row],[Geraamde kosten]]-Amusement[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Water en riolering",null,null,{"$f":"Huisvesting[[#This Row],[Geraamde kosten]]-Huisvesting[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Sportevenementen",null,null,{"$f":"Amusement[[#This Row],[Geraamde kosten]]-Amusement[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Tv",null,null,{"$f":"Huisvesting[[#This Row],[Geraamde kosten]]-Huisvesting[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Theater",null,null,{"$f":"Amusement[[#This Row],[Geraamde kosten]]-Amusement[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Afvalverwijdering",null,null,{"$f":"Huisvesting[[#This Row],[Geraamde kosten]]-Huisvesting[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Overig",null,null,{"$f":"Amusement[[#This Row],[Geraamde kosten]]-Amusement[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Onderhoud of reparaties",null,null,{"$f":"Huisvesting[[#This Row],[Geraamde kosten]]-Huisvesting[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Overig",null,null,{"$f":"Amusement[[#This Row],[Geraamde kosten]]-Amusement[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Benodigdheden",null,null,{"$f":"Huisvesting[[#This Row],[Geraamde kosten]]-Huisvesting[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Overig",null,null,{"$f":"Amusement[[#This Row],[Geraamde kosten]]-Amusement[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Overig",null,null,{"$f":"Huisvesting[[#This Row],[Geraamde kosten]]-Huisvesting[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Amusement[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Amusement[Werkelijke kosten])","v":{"v":50,"d":"€ 50"}},{"$f":"SUBTOTAL(109,Amusement[Verschil])","v":{"v":-50,"d":"-€ 50"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Huisvesting[Geraamde kosten])","v":{"v":1810,"d":"€ 1,810"}},{"$f":"SUBTOTAL(109,Huisvesting[Werkelijke kosten])","v":{"v":1740,"d":"€ 1,740"}},{"$f":"SUBTOTAL(109,Huisvesting[Verschil])","v":{"v":70,"d":"€ 70"}}]
[{"$nulls":6},"LENINGEN","Geraamde kosten","Werkelijke kosten","Verschil"]
[null,"VERVOER","Geraamde kosten","Werkelijke kosten","Verschil",null,"Persoonlijk",null,null,{"$f":"Leningen[[#This Row],[Geraamde kosten]]-Leningen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Autobetaling",{"v":250,"d":"€ 250"},{"v":250,"d":"€ 250"},{"$f":"Vervoer[[#This Row],[Geraamde kosten]]-Vervoer[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Student",null,null,{"$f":"Leningen[[#This Row],[Geraamde kosten]]-Leningen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Openbaar vervoer",null,null,{"$f":"Vervoer[[#This Row],[Geraamde kosten]]-Vervoer[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Creditcard",null,null,{"$f":"Leningen[[#This Row],[Geraamde kosten]]-Leningen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Verzekering",null,null,{"$f":"Vervoer[[#This Row],[Geraamde kosten]]-Vervoer[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Creditcard",null,null,{"$f":"Leningen[[#This Row],[Geraamde kosten]]-Leningen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Kentekenbewijs/rijbewijs",null,null,{"$f":"Vervoer[[#This Row],[Geraamde kosten]]-Vervoer[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Creditcard",null,null,{"$f":"Leningen[[#This Row],[Geraamde kosten]]-Leningen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Brandstof",null,null,{"$f":"Vervoer[[#This Row],[Geraamde kosten]]-Vervoer[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Overig",null,null,{"$f":"Leningen[[#This Row],[Geraamde kosten]]-Leningen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Onderhoud",null,null,{"$f":"Vervoer[[#This Row],[Geraamde kosten]]-Vervoer[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Leningen[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Leningen[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Leningen[Verschil])","v":{"v":0,"d":"€ 0"}}]
[null,"Overig",null,null,{"$f":"Vervoer[[#This Row],[Geraamde kosten]]-Vervoer[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Vervoer[Geraamde kosten])","v":{"v":250,"d":"€ 250"}},{"$f":"SUBTOTAL(109,Vervoer[Werkelijke kosten])","v":{"v":250,"d":"€ 250"}},{"$f":"SUBTOTAL(109,Vervoer[Verschil])","v":{"v":0,"d":"€ 0"}},null,"BELASTINGEN","Geraamde kosten","Werkelijke kosten","Verschil"]
[{"$nulls":6},"Overheid",null,null,{"$f":"Belastingen[[#This Row],[Geraamde kosten]]-Belastingen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"VERZEKERING","Geraamde kosten","Werkelijke kosten","Verschil",null,"Provincie",null,null,{"$f":"Belastingen[[#This Row],[Geraamde kosten]]-Belastingen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Woning",null,null,{"$f":"Verzekering[[#This Row],[Geraamde kosten]]-Verzekering[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Gemeente",null,null,{"$f":"Belastingen[[#This Row],[Geraamde kosten]]-Belastingen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Gezondheid",null,null,{"$f":"Verzekering[[#This Row],[Geraamde kosten]]-Verzekering[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Overig",null,null,{"$f":"Belastingen[[#This Row],[Geraamde kosten]]-Belastingen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Leven",null,null,{"$f":"Verzekering[[#This Row],[Geraamde kosten]]-Verzekering[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Belastingen[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Belastingen[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Belastingen[Verschil])","v":{"v":0,"d":"€ 0"}}]
[null,"Overig",null,null,{"$f":"Verzekering[[#This Row],[Geraamde kosten]]-Verzekering[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Verzekering[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Verzekering[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Verzekering[Verschil])","v":{"v":0,"d":"€ 0"}},null,"SPAARGELD OF INVESTERINGEN","Geraamde kosten","Werkelijke kosten","Verschil"]
[{"$nulls":6},"Pensioengeld",null,null,{"$f":"SpaargeldOfInvesteringen[[#This Row],[Geraamde kosten]]-SpaargeldOfInvesteringen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"ETEN EN DRINKEN","Geraamde kosten","Werkelijke kosten","Verschil",null,"Investeringsgeld",null,null,{"$f":"SpaargeldOfInvesteringen[[#This Row],[Geraamde kosten]]-SpaargeldOfInvesteringen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Boodschappen",null,null,{"$f":"Eten[[#This Row],[Geraamde kosten]]-Eten[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Overig",null,null,{"$f":"SpaargeldOfInvesteringen[[#This Row],[Geraamde kosten]]-SpaargeldOfInvesteringen[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Uit eten",null,null,{"$f":"Eten[[#This Row],[Geraamde kosten]]-Eten[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,SpaargeldOfInvesteringen[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,SpaargeldOfInvesteringen[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,SpaargeldOfInvesteringen[Verschil])","v":{"v":0,"d":"€ 0"}}]
[null,"Overig",null,null,{"$f":"Eten[[#This Row],[Geraamde kosten]]-Eten[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Eten[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Eten[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Eten[Verschil])","v":{"v":0,"d":"€ 0"}},null,"GESCHENKEN EN DONATIES","Geraamde kosten","Werkelijke kosten","Verschil"]
[{"$nulls":6},"Liefdadigheid 1",null,null,{"$f":"GeschenkenEnDonaties[[#This Row],[Geraamde kosten]]-GeschenkenEnDonaties[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"HUISDIEREN","Geraamde kosten","Werkelijke kosten","Verschil",null,"Liefdadigheid 2",null,null,{"$f":"GeschenkenEnDonaties[[#This Row],[Geraamde kosten]]-GeschenkenEnDonaties[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Eten",null,null,{"$f":"Huisdieren[[#This Row],[Geraamde kosten]]-Huisdieren[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Liefdadigheid 3",null,null,{"$f":"GeschenkenEnDonaties[[#This Row],[Geraamde kosten]]-GeschenkenEnDonaties[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Gezondheid",null,null,{"$f":"Huisdieren[[#This Row],[Geraamde kosten]]-Huisdieren[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,GeschenkenEnDonaties[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,GeschenkenEnDonaties[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,GeschenkenEnDonaties[Verschil])","v":{"v":0,"d":"€ 0"}}]
[null,"Verzorging",null,null,{"$f":"Huisdieren[[#This Row],[Geraamde kosten]]-Huisdieren[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Speeltjes",null,null,{"$f":"Huisdieren[[#This Row],[Geraamde kosten]]-Huisdieren[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"JURIDISCH","Geraamde kosten","Werkelijke kosten","Verschil"]
[null,"Overig",null,null,{"$f":"Huisdieren[[#This Row],[Geraamde kosten]]-Huisdieren[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Advocaat",null,null,{"$f":"Juridisch[[#This Row],[Geraamde kosten]]-Juridisch[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Huisdieren[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Huisdieren[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Huisdieren[Verschil])","v":{"v":0,"d":"€ 0"}},null,"Alimentatie",null,null,{"$f":"Juridisch[[#This Row],[Geraamde kosten]]-Juridisch[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[{"$nulls":6},"Betalingen voor retentierechten of gerechtelijke uitspraken",null,null,{"$f":"Juridisch[[#This Row],[Geraamde kosten]]-Juridisch[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"PERSOONLIJKE VERZORGING","Geraamde kosten","Werkelijke kosten","Verschil",null,"Overig",null,null,{"$f":"Juridisch[[#This Row],[Geraamde kosten]]-Juridisch[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Medisch",null,null,{"$f":"PersoonlijkeVerzorging[[#This Row],[Geraamde kosten]]-PersoonlijkeVerzorging[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Juridisch[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Juridisch[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Juridisch[Verschil])","v":{"v":0,"d":"€ 0"}}]
[null,"Haar/nagels",null,null,{"$f":"PersoonlijkeVerzorging[[#This Row],[Geraamde kosten]]-PersoonlijkeVerzorging[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Kleding",null,null,{"$f":"PersoonlijkeVerzorging[[#This Row],[Geraamde kosten]]-PersoonlijkeVerzorging[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Stomerij",null,null,{"$f":"PersoonlijkeVerzorging[[#This Row],[Geraamde kosten]]-PersoonlijkeVerzorging[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Sportclub",null,null,{"$f":"PersoonlijkeVerzorging[[#This Row],[Geraamde kosten]]-PersoonlijkeVerzorging[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Bijdragen aan organisaties",null,null,{"$f":"PersoonlijkeVerzorging[[#This Row],[Geraamde kosten]]-PersoonlijkeVerzorging[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Overig",null,null,{"$f":"PersoonlijkeVerzorging[[#This Row],[Geraamde kosten]]-PersoonlijkeVerzorging[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,PersoonlijkeVerzorging[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,PersoonlijkeVerzorging[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,PersoonlijkeVerzorging[Verschil])","v":{"v":0,"d":"€ 0"}}]