{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Gezinsbudget per maand"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Gezinsbudget per maand","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]],"flags":["formulas_cached_only"]}
["Gezinsbudget per maand"]
[]
[null,"Totale geschatte kosten","Totale werkelijke kosten","Totaal verschil",null,"Geschat maandinkomen"]
[null,1195,1236,-41,null,"Inkomen 1",4000]
[null,null,null,null,null,"Inkomen 2",1300]
[null,"Geschatte kosten","Werkelijke kosten","Verschil",null,"Extra inkomen",300]
["Huisvesting",null,null,null,null,"Totaal maandinkomen",5600]
["Hypotheek of rente",1000,1000,0]
["Tweede hypotheek of rente",0,0,0,null,"Werkelijk maandinkomen"]
["Telefoon",54,100,-46,null,"Inkomen 1",4000]
["Elektrisch",44,56,-12,null,"Inkomen 2",1300]
["Gas",22,28,-6,null,"Extra inkomen",300]
["Water en rioollasten",8,8,0,null,"Totaal maandinkomen",5600]
["Kabel",34,34,0]
["Reinigingsheffing",10,10,0,null,"Geraamde balans\n(geschat inkomen min geschatte kosten)",4405]
["Onderhoud of reparaties",23,0,23]
["Benodigdheden",0,0,0,null,"Werkelijke balans\n(werkelijk inkomen min werkelijke kosten)",4364]
["Overige",0,0,0]
["Subtotalen",1195,1236,-41,null,"Verschil (werkelijk min geschat)",-41]
["Vervoer"]
["Maandpremie autolening 1",null,null,0]
["Maandpremie autolening 2",null,null,0]
["Openbaar vervoer",null,null,0]
["Verzekering",null,null,0]
["Wegenbelasting",null,null,0]
["Brandstof",null,null,0,null,null,"Geschatte kosten","Werkelijke kosten","Verschil"]
["Onderhoud",null,null,0]
["Overige",null,null,0,null,"Amusement"]
["Subtotalen",0,0,0,null,"Video's/dvd's",null,null,0]
["Verzekering",null,null,null,null,"Cd's",null,null,0]
["Opstal/inboedel",null,null,0,null,"Films",null,null,0]
["Ziektekosten",null,null,0,null,"Concerten",null,null,0]
["Leven",null,null,0,null,"Sportevenementen",null,null,0]
["Overige",null,null,0,null,"Theaterbezoek",null,null,0]
["Subtotalen",0,0,0,null,"Overige",null,null,0]
["Levensmiddelen",null,null,null,null,"Subtotalen",0,0,0]
["Boodschappen",null,null,0,null,"Leningen"]
["Restaurants",null,null,0,null,"Persoonlijk",null,null,0]
["Overige",null,null,0,null,"Student",null,null,0]
["Subtotalen",0,0,0,null,"Creditcard",null,null,0]
["Kinderen",null,null,null,null,"Creditcard",null,null,0]
["Medische kosten",null,null,0,null,"Creditcard",null,null,0]
["Kleding",null,null,0,null,"Overige",null,null,0]
["Schoolgeld",null,null,0,null,"Subtotalen",0,0,0]
["Schoolbenodigdheden",null,null,0,null,"Belasting"]
["Lidmaatschapsgelden",null,null,0,null,"Staat",null,null,0]
["Lunchgeld",null,null,0,null,null,null,null,0]
["Kinderopvang",null,null,0,null,"Gemeente",null,null,0]
["Speelgoed",null,null,0,null,"Overige",null,null,0]
["Overige",null,null,0,null,"Subtotalen",0,0,0]
["Subtotalen",0,0,0,null,"Spaargeld of beleggingen"]
["Huisdieren",null,null,null,null,"Pensioenvoorziening",null,null,0]
["Voedsel",null,null,0,null,"Beleggingsrekening",null,null,0]
["Medische kosten",null,null,0,null,"Studie",null,null,0]
["Verzorging",null,null,0,null,"Overige",null,null,0]
["Speeltjes",null,null,0,null,"Subtotalen",0,0,0]
["Overige",null,null,0,null,"Giften en donaties"]
["Subtotalen",0,0,0,null,"Goed doel 1",null,null,0]
["Persoonlijke verzorging",null,null,null,null,"Goed doel 2",null,null,0]
["Medische kosten",null,null,0,null,"Goed doel 3",null,null,0]
["Haar/nagels",null,null,0,null,"Subtotalen",0,0,0]
["Kleding",null,null,0,null,"Juridische kosten"]
["Stomerij",null,null,0,null,"Advocaat",null,null,0]
["Sportclub",null,null,0,null,"Alimentatie",null,null,0]
["Lidmaatschapsgelden",null,null,0,null,"Betalingen uit pandrecht of vonnissen",null,null,0]
["Overige",null,null,0,null,"Overige",null,null,0]
["Subtotalen",0,0,0,null,"Subtotalen",0,0,0]