{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Overzicht","Totalen","Inkomsten","Uitgaven"],"not_rendered":{"defined_names":13},"read":"whole","date_system":"1900"}

{"sheet":"Overzicht","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,"MAANDBUDGET GEZIN"]
[null,"OVERZICHT"]
[null,"Saldo","Bedrag"]
[null,"Geraamd saldo (geraamde inkomsten minus uitgaven)",{"$f":"ProjectedIncome-ProjectedExpenses","v":{"v":1114,"d":"€ 1,114"}}]
[null,"Werkelijk saldo (werkelijke inkomsten minus uitgaven)",{"$f":"ActualIncome-ActualExpenses","v":{"v":997,"d":"€ 997"}}]
[null,"Verschil (werkelijk minus geraamd)",{"$f":"ActualBalance-ProjectedBalance","v":{"v":-117,"d":"€ -117"}}]

{"sheet":"Totalen","index":1,"n_rows":6,"n_cols":3,"rows_kept":6,"merged":[[0,1,0,2],[1,1,1,2]]}
[null,{"$f":"Workbook_Title","v":"MAANDBUDGET GEZIN"}]
[null,"Totalen"]
[null,"Totalen","Bedrag"]
[null,"Totale geraamde kosten",{"$f":"ProjectedExpenses","v":{"v":4486,"d":"€ 4,486"}}]
[null,"Totale werkelijke kosten",{"$f":"ActualExpenses","v":{"v":4603,"d":"€ 4,603"}}]
[null,"Totaal verschil",{"$f":"C4-C5","v":{"v":-117,"d":"€ -117"}}]

{"sheet":"Inkomsten","index":2,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,1,0,4],[1,1,1,4]]}
[null,{"$f":"Workbook_Title","v":"MAANDBUDGET GEZIN"}]
[null,"INKOMSTEN"]
[null,"Geraamde inkomsten","Geraamd","Werkelijk","Verschil"]
[null,"Inkomsten 1",{"v":4000,"d":"€ 4,000.00"},{"v":4000,"d":"€ 4,000.00"},{"$f":"IncomeTable[[#This Row],[Geraamd]]-IncomeTable[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Inkomsten 2",{"v":1300,"d":"€ 1,300.00"},{"v":1300,"d":"€ 1,300.00"},{"$f":"IncomeTable[[#This Row],[Geraamd]]-IncomeTable[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Extra inkomsten",{"v":300,"d":"€ 300.00"},{"v":300,"d":"€ 300.00"},{"$f":"IncomeTable[[#This Row],[Geraamd]]-IncomeTable[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Totale maandelijkse inkomsten",{"$f":"SUBTOTAL(109,IncomeTable[Geraamd])","v":{"v":5600,"d":"€ 5,600.00"}},{"$f":"SUBTOTAL(109,IncomeTable[Werkelijk])","v":{"v":5600,"d":"€ 5,600.00"}},{"$f":"SUBTOTAL(109,IncomeTable[Verschil])","v":{"v":0,"d":"€ 0.00"}}]

{"sheet":"Uitgaven","index":3,"n_rows":80,"n_cols":6,"rows_kept":80,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5]]}
[null,{"$f":"Workbook_Title","v":"MAANDBUDGET GEZIN"}]
[null,"UITGAVEN"]
[null,"Slicer om tabel Uitgaven te filteren op categorie staat in deze cel."]
[null,"Categorie","Subcategorie","Geraamd","Werkelijk","Verschil"]
[null,"Huisvesting","Hypotheek of huur",{"v":1000,"d":"€ 1,000.00"},{"v":1000,"d":"€ 1,000.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Huisvesting","Tweede hypotheek of huur",{"v":0,"d":"€ 0.00"},{"v":0,"d":"€ 0.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Huisvesting","Telefoon",{"v":54,"d":"€ 54.00"},{"v":100,"d":"€ 100.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-46,"d":"€ -46.00"}}]
[null,"Huisvesting","Elektriciteit",{"v":44,"d":"€ 44.00"},{"v":56,"d":"€ 56.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-12,"d":"€ -12.00"}}]
[null,"Huisvesting","Gas",{"v":22,"d":"€ 22.00"},{"v":28,"d":"€ 28.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-6,"d":"€ -6.00"}}]
[null,"Huisvesting","Water en riolering",{"v":8,"d":"€ 8.00"},{"v":8,"d":"€ 8.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Huisvesting","Tv",{"v":34,"d":"€ 34.00"},{"v":34,"d":"€ 34.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Huisvesting","Afvalverwijdering",{"v":10,"d":"€ 10.00"},{"v":10,"d":"€ 10.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Huisvesting","Onderhoud of reparaties",{"v":23,"d":"€ 23.00"},{"v":0,"d":"€ 0.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":23,"d":"€ 23.00"}}]
[null,"Huisvesting","Apparatuur",{"v":0,"d":"€ 0.00"},{"v":0,"d":"€ 0.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Huisvesting","Overig",{"v":0,"d":"€ 0.00"},{"v":0,"d":"€ 0.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Vervoer","Betaling 1e auto",{"v":16,"d":"€ 16.00"},{"v":66,"d":"€ 66.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-50,"d":"€ -50.00"}}]
[null,"Vervoer","Betaling 2e auto",{"v":35,"d":"€ 35.00"},{"v":42,"d":"€ 42.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-7,"d":"€ -7.00"}}]
[null,"Vervoer","Openbaar vervoer",{"v":1,"d":"€ 1.00"},{"v":62,"d":"€ 62.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-61,"d":"€ -61.00"}}]
[null,"Vervoer","Verzekering",{"v":91,"d":"€ 91.00"},{"v":27,"d":"€ 27.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":64,"d":"€ 64.00"}}]
[null,"Vervoer","Kentekenbewijs/rijbewijs",{"v":80,"d":"€ 80.00"},{"v":89,"d":"€ 89.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-9,"d":"€ -9.00"}}]
[null,"Vervoer","Brandstof",{"v":18,"d":"€ 18.00"},{"v":93,"d":"€ 93.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-75,"d":"€ -75.00"}}]
[null,"Vervoer","Onderhoud",{"v":34,"d":"€ 34.00"},{"v":37,"d":"€ 37.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-3,"d":"€ -3.00"}}]
[null,"Vervoer","Overig",{"v":83,"d":"€ 83.00"},{"v":61,"d":"€ 61.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":22,"d":"€ 22.00"}}]
[null,"Verzekering","Woning",{"v":48,"d":"€ 48.00"},{"v":63,"d":"€ 63.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-15,"d":"€ -15.00"}}]
[null,"Verzekering","Gezondheid",{"v":21,"d":"€ 21.00"},{"v":44,"d":"€ 44.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-23,"d":"€ -23.00"}}]
[null,"Verzekering","Leven",{"v":35,"d":"€ 35.00"},{"v":65,"d":"€ 65.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-30,"d":"€ -30.00"}}]
[null,"Verzekering","Overig",{"v":14,"d":"€ 14.00"},{"v":75,"d":"€ 75.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-61,"d":"€ -61.00"}}]
[null,"Maaltijden","Boodschappen",{"v":79,"d":"€ 79.00"},{"v":0,"d":"€ 0.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":79,"d":"€ 79.00"}}]
[null,"Maaltijden","Uit eten",{"v":56,"d":"€ 56.00"},{"v":50,"d":"€ 50.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":6,"d":"€ 6.00"}}]
[null,"Maaltijden","Overig",{"v":96,"d":"€ 96.00"},{"v":23,"d":"€ 23.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":73,"d":"€ 73.00"}}]
[null,"Kinderen","Medisch",{"v":90,"d":"€ 90.00"},{"v":90,"d":"€ 90.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":0,"d":"€ 0.00"}}]
[null,"Kinderen","Kleding",{"v":33,"d":"€ 33.00"},{"v":30,"d":"€ 30.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":3,"d":"€ 3.00"}}]
[null,"Kinderen","Studiekosten",{"v":86,"d":"€ 86.00"},{"v":64,"d":"€ 64.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":22,"d":"€ 22.00"}}]
[null,"Kinderen","Studiebenodigdheden",{"v":76,"d":"€ 76.00"},{"v":2,"d":"€ 2.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":74,"d":"€ 74.00"}}]
[null,"Kinderen","Bijdragen aan organisaties",{"v":60,"d":"€ 60.00"},{"v":90,"d":"€ 90.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-30,"d":"€ -30.00"}}]
[null,"Kinderen","Lunchgeld",{"v":37,"d":"€ 37.00"},{"v":60,"d":"€ 60.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-23,"d":"€ -23.00"}}]
[null,"Kinderen","Kinderopvang",{"v":22,"d":"€ 22.00"},{"v":70,"d":"€ 70.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-48,"d":"€ -48.00"}}]
[null,"Kinderen","Speelgoed",{"v":80,"d":"€ 80.00"},{"v":21,"d":"€ 21.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":59,"d":"€ 59.00"}}]
[null,"Kinderen","Overig",{"v":65,"d":"€ 65.00"},{"v":20,"d":"€ 20.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":45,"d":"€ 45.00"}}]
[null,"Huisdieren","Maaltijden",{"v":37,"d":"€ 37.00"},{"v":34,"d":"€ 34.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":3,"d":"€ 3.00"}}]
[null,"Huisdieren","Gezondheid",{"v":74,"d":"€ 74.00"},{"v":86,"d":"€ 86.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-12,"d":"€ -12.00"}}]
[null,"Huisdieren","Verzorging",{"v":80,"d":"€ 80.00"},{"v":92,"d":"€ 92.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-12,"d":"€ -12.00"}}]
[null,"Huisdieren","Speeltjes",{"v":61,"d":"€ 61.00"},{"v":22,"d":"€ 22.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":39,"d":"€ 39.00"}}]
[null,"Huisdieren","Overig",{"v":83,"d":"€ 83.00"},{"v":51,"d":"€ 51.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":32,"d":"€ 32.00"}}]
[null,"Persoonlijke verzorging","Medisch",{"v":28,"d":"€ 28.00"},{"v":10,"d":"€ 10.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":18,"d":"€ 18.00"}}]
[null,"Persoonlijke verzorging","Haar/nagels",{"v":25,"d":"€ 25.00"},{"v":81,"d":"€ 81.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-56,"d":"€ -56.00"}}]
[null,"Persoonlijke verzorging","Kleding",{"v":59,"d":"€ 59.00"},{"v":72,"d":"€ 72.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-13,"d":"€ -13.00"}}]
[null,"Persoonlijke verzorging","Stomerij",{"v":89,"d":"€ 89.00"},{"v":90,"d":"€ 90.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-1,"d":"€ -1.00"}}]
[null,"Persoonlijke verzorging","Sportclub",{"v":78,"d":"€ 78.00"},{"v":48,"d":"€ 48.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":30,"d":"€ 30.00"}}]
[null,"Persoonlijke verzorging","Bijdragen aan organisaties",{"v":6,"d":"€ 6.00"},{"v":73,"d":"€ 73.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-67,"d":"€ -67.00"}}]
[null,"Persoonlijke verzorging","Overig",{"v":80,"d":"€ 80.00"},{"v":66,"d":"€ 66.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":14,"d":"€ 14.00"}}]
[null,"Amusement","Video/dvd",{"v":11,"d":"€ 11.00"},{"v":29,"d":"€ 29.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-18,"d":"€ -18.00"}}]
[null,"Amusement","Cd's",{"v":77,"d":"€ 77.00"},{"v":32,"d":"€ 32.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":45,"d":"€ 45.00"}}]
[null,"Amusement","Films",{"v":71,"d":"€ 71.00"},{"v":43,"d":"€ 43.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":28,"d":"€ 28.00"}}]
[null,"Amusement","Concerten",{"v":64,"d":"€ 64.00"},{"v":21,"d":"€ 21.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":43,"d":"€ 43.00"}}]
[null,"Amusement","Sportevenementen",{"v":47,"d":"€ 47.00"},{"v":57,"d":"€ 57.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-10,"d":"€ -10.00"}}]
[null,"Amusement","Theater",{"v":28,"d":"€ 28.00"},{"v":1,"d":"€ 1.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":27,"d":"€ 27.00"}}]
[null,"Amusement","Overig",{"v":13,"d":"€ 13.00"},{"v":42,"d":"€ 42.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-29,"d":"€ -29.00"}}]
[null,"Leningen","Persoonlijk",{"v":65,"d":"€ 65.00"},{"v":6,"d":"€ 6.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":59,"d":"€ 59.00"}}]
[null,"Leningen","Student",{"v":100,"d":"€ 100.00"},{"v":36,"d":"€ 36.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":64,"d":"€ 64.00"}}]
[null,"Leningen","Creditcard",{"v":29,"d":"€ 29.00"},{"v":69,"d":"€ 69.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-40,"d":"€ -40.00"}}]
[null,"Leningen","Creditcard",{"v":64,"d":"€ 64.00"},{"v":3,"d":"€ 3.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":61,"d":"€ 61.00"}}]
[null,"Leningen","Creditcard",{"v":34,"d":"€ 34.00"},{"v":35,"d":"€ 35.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-1,"d":"€ -1.00"}}]
[null,"Leningen","Overig",{"v":38,"d":"€ 38.00"},{"v":52,"d":"€ 52.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-14,"d":"€ -14.00"}}]
[null,"Belastingen","Overheid",{"v":84,"d":"€ 84.00"},{"v":36,"d":"€ 36.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":48,"d":"€ 48.00"}}]
[null,"Belastingen","Provincie",{"v":2,"d":"€ 2.00"},{"v":83,"d":"€ 83.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-81,"d":"€ -81.00"}}]
[null,"Belastingen","Gemeente",{"v":40,"d":"€ 40.00"},{"v":20,"d":"€ 20.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":20,"d":"€ 20.00"}}]
[null,"Belastingen","Overig",{"v":35,"d":"€ 35.00"},{"v":72,"d":"€ 72.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-37,"d":"€ -37.00"}}]
[null,"Spaargeld of investeringen","Pensioengeld",{"v":34,"d":"€ 34.00"},{"v":20,"d":"€ 20.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":14,"d":"€ 14.00"}}]
[null,"Spaargeld of investeringen","Investeringsgeld",{"v":68,"d":"€ 68.00"},{"v":98,"d":"€ 98.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-30,"d":"€ -30.00"}}]
[null,"Spaargeld of investeringen","Universiteit",{"v":89,"d":"€ 89.00"},{"v":68,"d":"€ 68.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":21,"d":"€ 21.00"}}]
[null,"Spaargeld of investeringen","Overig",{"v":82,"d":"€ 82.00"},{"v":26,"d":"€ 26.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":56,"d":"€ 56.00"}}]
[null,"Cadeaus en donaties","Liefdadigheid 1",{"v":41,"d":"€ 41.00"},{"v":85,"d":"€ 85.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-44,"d":"€ -44.00"}}]
[null,"Cadeaus en donaties","Liefdadigheid 2",{"v":0,"d":"€ 0.00"},{"v":69,"d":"€ 69.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-69,"d":"€ -69.00"}}]
[null,"Cadeaus en donaties","Liefdadigheid 3",{"v":2,"d":"€ 2.00"},{"v":57,"d":"€ 57.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-55,"d":"€ -55.00"}}]
[null,"Juridisch","Advocaat",{"v":7,"d":"€ 7.00"},{"v":98,"d":"€ 98.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-91,"d":"€ -91.00"}}]
[null,"Juridisch","Alimentatie",{"v":39,"d":"€ 39.00"},{"v":85,"d":"€ 85.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-46,"d":"€ -46.00"}}]
[null,"Juridisch","Betalingen voor retentierechten of gerechtelijke uitspraken",{"v":78,"d":"€ 78.00"},{"v":84,"d":"€ 84.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":-6,"d":"€ -6.00"}}]
[null,"Juridisch","Overig",{"v":93,"d":"€ 93.00"},{"v":71,"d":"€ 71.00"},{"$f":"ExpendituresTable[[#This Row],[Geraamd]]-ExpendituresTable[[#This Row],[Werkelijk]]","v":{"v":22,"d":"€ 22.00"}}]
[null,"Totaal",{"$nulls":3},{"$f":"SUBTOTAL(109,ExpendituresTable[Verschil])","v":{"v":-117,"d":"€ -117.00"}}]