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

{"sheet":"Gezinsbudget per maand","index":0,"n_rows":67,"n_cols":9,"rows_kept":67,"merged":[[0,0,0,8],[2,5,2,6],[8,5,8,6]]}
["Gezinsbudget per maand"]
[]
[null,"Totale geschatte kosten","Totale werkelijke kosten","Totaal verschil",null,"Geschat maandinkomen"]
[null,{"$f":"SUM(B19,B29,B35,B40,B51,B58,B67,G36,G44,G50,G56,G61,G67)","v":{"v":1195,"d":"€1,195"}},{"$f":"SUM(C19,C29,C35,C40,C51,C58,C67,H36,H44,H50,H56,H61,H67)","v":{"v":1236,"d":"€1,236"}},{"$f":"SUM(D19,D29,D35,D40,D51,D58,D67,I36,I44,I50,I56,I61,I67)","v":{"v":-41,"d":"(€41)"}},null,"Inkomen 1",{"v":4000,"d":"€4,000"}]
[{"$nulls":5},"Inkomen 2",{"v":1300,"d":"€1,300"}]
[null,"Geschatte kosten","Werkelijke kosten","Verschil",null,"Extra inkomen",{"v":300,"d":"€300"}]
["Huisvesting",{"$nulls":4},"Totaal maandinkomen",{"$f":"SUM(G4:G6)","v":{"v":5600,"d":"€5,600"}}]
["Hypotheek of rente",{"v":1000,"d":"€1,000"},{"v":1000,"d":"€1,000"},{"$f":"B8-C8","v":{"v":0,"d":"€0"}}]
["Tweede hypotheek of rente",{"v":0,"d":"€0"},{"v":0,"d":"€0"},{"v":0,"d":"€0"},null,"Werkelijk maandinkomen"]
["Telefoon",{"v":54,"d":"€54"},{"v":100,"d":"€100"},{"v":-46,"d":"(€46)"},null,"Inkomen 1",{"v":4000,"d":"€4,000"}]
["Elektrisch",{"v":44,"d":"€44"},{"v":56,"d":"€56"},{"v":-12,"d":"(€12)"},null,"Inkomen 2",{"v":1300,"d":"€1,300"}]
["Gas",{"v":22,"d":"€22"},{"v":28,"d":"€28"},{"v":-6,"d":"(€6)"},null,"Extra inkomen",{"v":300,"d":"€300"}]
["Water en rioollasten",{"v":8,"d":"€8"},{"v":8,"d":"€8"},{"v":0,"d":"€0"},null,"Totaal maandinkomen",{"$f":"SUM(G10:G12)","v":{"v":5600,"d":"€5,600"}}]
["Kabel",{"v":34,"d":"€34"},{"v":34,"d":"€34"},{"v":0,"d":"€0"}]
["Reinigingsheffing",{"v":10,"d":"€10"},{"v":10,"d":"€10"},{"v":0,"d":"€0"},null,"Geraamde balans\n(geschat inkomen min geschatte kosten)",{"$f":"G7-B4","v":{"v":4405,"d":"€4,405"}}]
["Onderhoud of reparaties",{"v":23,"d":"€23"},{"v":0,"d":"€0"},{"v":23,"d":"€23"}]
["Benodigdheden",{"v":0,"d":"€0"},{"v":0,"d":"€0"},{"v":0,"d":"€0"},null,"Werkelijke balans\n(werkelijk inkomen min werkelijke kosten)",{"$f":"G13-C4","v":{"v":4364,"d":"€4,364"}}]
["Overige",{"v":0,"d":"€0"},{"v":0,"d":"€0"},{"v":0,"d":"€0"}]
["Subtotalen",{"$f":"SUM(B8:B18)","v":{"v":1195,"d":"€1,195"}},{"$f":"SUM(C8:C18)","v":{"v":1236,"d":"€1,236"}},{"$f":"SUM(D8:D18)","v":{"v":-41,"d":"(€41)"}},null,"Verschil (werkelijk min geschat)",{"$f":"G17-G15","v":{"v":-41,"d":"(€41)"}}]
["Vervoer"]
["Maandpremie autolening 1",null,null,{"$f":"B21-C21","v":{"v":0,"d":"€0"}}]
["Maandpremie autolening 2",null,null,{"v":0,"d":"€0"}]
["Openbaar vervoer",null,null,{"v":0,"d":"€0"}]
["Verzekering",null,null,{"v":0,"d":"€0"}]
["Wegenbelasting",null,null,{"v":0,"d":"€0"}]
["Brandstof",null,null,{"v":0,"d":"€0"},null,null,"Geschatte kosten","Werkelijke kosten","Verschil"]
["Onderhoud",null,null,{"v":0,"d":"€0"}]
["Overige",null,null,{"v":0,"d":"€0"},null,"Amusement"]
["Subtotalen",{"$f":"SUM(B21:B28)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C21:C28)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D21:D28)","v":{"v":0,"d":"€0"}},null,"Video's/dvd's",null,null,{"$f":"G29-H29","v":{"v":0,"d":"€0"}}]
["Verzekering",{"$nulls":4},"Cd's",null,null,{"v":0,"d":"€0"}]
["Opstal/inboedel",null,null,{"$f":"B31-C31","v":{"v":0,"d":"€0"}},null,"Films",null,null,{"v":0,"d":"€0"}]
["Ziektekosten",null,null,{"$f":"B32-C32","v":{"v":0,"d":"€0"}},null,"Concerten",null,null,{"v":0,"d":"€0"}]
["Leven",null,null,{"$f":"B33-C33","v":{"v":0,"d":"€0"}},null,"Sportevenementen",null,null,{"v":0,"d":"€0"}]
["Overige",null,null,{"$f":"B34-C34","v":{"v":0,"d":"€0"}},null,"Theaterbezoek",null,null,{"v":0,"d":"€0"}]
["Subtotalen",{"$f":"SUM(B31:B34)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C31:C34)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D31:D34)","v":{"v":0,"d":"€0"}},null,"Overige",null,null,{"v":0,"d":"€0"}]
["Levensmiddelen",{"$nulls":4},"Subtotalen",{"$f":"SUM(G29:G35)","v":{"v":0,"d":"€0"}},{"$f":"SUM(H29:H35)","v":{"v":0,"d":"€0"}},{"$f":"SUM(I29:I35)","v":{"v":0,"d":"€0"}}]
["Boodschappen",null,null,{"$f":"B37-C37","v":{"v":0,"d":"€0"}},null,"Leningen"]
["Restaurants",null,null,{"$f":"B38-C38","v":{"v":0,"d":"€0"}},null,"Persoonlijk",null,null,{"$f":"G38-H38","v":{"v":0,"d":"€0"}}]
["Overige",null,null,{"$f":"B39-C39","v":{"v":0,"d":"€0"}},null,"Student",null,null,{"v":0,"d":"€0"}]
["Subtotalen",{"$f":"SUM(B37:B39)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C37:C39)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D37:D39)","v":{"v":0,"d":"€0"}},null,"Creditcard",null,null,{"v":0,"d":"€0"}]
["Kinderen",{"$nulls":4},"Creditcard",null,null,{"v":0,"d":"€0"}]
["Medische kosten",null,null,{"$f":"B42-C42","v":{"v":0,"d":"€0"}},null,"Creditcard",null,null,{"v":0,"d":"€0"}]
["Kleding",null,null,{"v":0,"d":"€0"},null,"Overige",null,null,{"v":0,"d":"€0"}]
["Schoolgeld",null,null,{"v":0,"d":"€0"},null,"Subtotalen",{"$f":"SUM(G38:G43)","v":{"v":0,"d":"€0"}},{"$f":"SUM(H38:H43)","v":{"v":0,"d":"€0"}},{"$f":"SUM(I38:I43)","v":{"v":0,"d":"€0"}}]
["Schoolbenodigdheden",null,null,{"v":0,"d":"€0"},null,"Belasting"]
["Lidmaatschapsgelden",null,null,{"v":0,"d":"€0"},null,"Staat",null,null,{"$f":"G46-H46","v":{"v":0,"d":"€0"}}]
["Lunchgeld",null,null,{"v":0,"d":"€0"},{"$nulls":4},{"$f":"G47-H47","v":{"v":0,"d":"€0"}}]
["Kinderopvang",null,null,{"v":0,"d":"€0"},null,"Gemeente",null,null,{"$f":"G48-H48","v":{"v":0,"d":"€0"}}]
["Speelgoed",null,null,{"v":0,"d":"€0"},null,"Overige",null,null,{"$f":"G49-H49","v":{"v":0,"d":"€0"}}]
["Overige",null,null,{"v":0,"d":"€0"},null,"Subtotalen",{"$f":"SUM(G46:G49)","v":{"v":0,"d":"€0"}},{"$f":"SUM(H46:H49)","v":{"v":0,"d":"€0"}},{"$f":"SUM(I46:I49)","v":{"v":0,"d":"€0"}}]
["Subtotalen",{"$f":"SUM(B42:B50)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C42:C50)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D42:D50)","v":{"v":0,"d":"€0"}},null,"Spaargeld of beleggingen"]
["Huisdieren",{"$nulls":4},"Pensioenvoorziening",null,null,{"$f":"G52-H52","v":{"v":0,"d":"€0"}}]
["Voedsel",null,null,{"$f":"B53-C53","v":{"v":0,"d":"€0"}},null,"Beleggingsrekening",null,null,{"$f":"G53-H53","v":{"v":0,"d":"€0"}}]
["Medische kosten",null,null,{"$f":"B54-C54","v":{"v":0,"d":"€0"}},null,"Studie",null,null,{"$f":"G54-H54","v":{"v":0,"d":"€0"}}]
["Verzorging",null,null,{"$f":"B55-C55","v":{"v":0,"d":"€0"}},null,"Overige",null,null,{"$f":"G55-H55","v":{"v":0,"d":"€0"}}]
["Speeltjes",null,null,{"$f":"B56-C56","v":{"v":0,"d":"€0"}},null,"Subtotalen",{"$f":"SUM(G52:G55)","v":{"v":0,"d":"€0"}},{"$f":"SUM(H52:H55)","v":{"v":0,"d":"€0"}},{"$f":"SUM(I52:I55)","v":{"v":0,"d":"€0"}}]
["Overige",null,null,{"$f":"B57-C57","v":{"v":0,"d":"€0"}},null,"Giften en donaties"]
["Subtotalen",{"$f":"SUM(B53:B57)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C53:C57)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D53:D57)","v":{"v":0,"d":"€0"}},null,"Goed doel 1",null,null,{"$f":"G58-H58","v":{"v":0,"d":"€0"}}]
["Persoonlijke verzorging",{"$nulls":4},"Goed doel 2",null,null,{"$f":"G59-H59","v":{"v":0,"d":"€0"}}]
["Medische kosten",null,null,{"$f":"B60-C60","v":{"v":0,"d":"€0"}},null,"Goed doel 3",null,null,{"$f":"G60-H60","v":{"v":0,"d":"€0"}}]
["Haar/nagels",null,null,{"v":0,"d":"€0"},null,"Subtotalen",{"$f":"SUM(G58:G60)","v":{"v":0,"d":"€0"}},{"$f":"SUM(H58:H60)","v":{"v":0,"d":"€0"}},{"$f":"SUM(I58:I60)","v":{"v":0,"d":"€0"}}]
["Kleding",null,null,{"v":0,"d":"€0"},null,"Juridische kosten"]
["Stomerij",null,null,{"v":0,"d":"€0"},null,"Advocaat",null,null,{"$f":"G63-H63","v":{"v":0,"d":"€0"}}]
["Sportclub",null,null,{"v":0,"d":"€0"},null,"Alimentatie",null,null,{"$f":"G64-H64","v":{"v":0,"d":"€0"}}]
["Lidmaatschapsgelden",null,null,{"v":0,"d":"€0"},null,"Betalingen uit pandrecht of vonnissen",null,null,{"$f":"G65-H65","v":{"v":0,"d":"€0"}}]
["Overige",null,null,{"v":0,"d":"€0"},null,"Overige",null,null,{"$f":"G66-H66","v":{"v":0,"d":"€0"}}]
["Subtotalen",{"$f":"SUM(B60:B66)","v":{"v":0,"d":"€0"}},{"$f":"SUM(C60:C66)","v":{"v":0,"d":"€0"}},{"$f":"SUM(D60:D66)","v":{"v":0,"d":"€0"}},null,"Subtotalen",{"$f":"SUM(G63:G66)","v":{"v":0,"d":"€0"}},{"$f":"SUM(H63:H66)","v":{"v":0,"d":"€0"}},{"$f":"SUM(I63:I66)","v":{"v":0,"d":"€0"}}]