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

{"sheet":"Persoonlijk maandbudget","index":0,"n_rows":64,"n_cols":10,"rows_kept":64,"merged":[[1,1,1,9],[2,1,2,9],[4,1,6,1],[4,2,4,3],[4,6,5,8],[4,9,5,9],[5,2,5,3],[6,2,6,3],[6,6,7,8],[6,9,7,9],[7,1,9,1],[7,2,7,3],[8,2,8,3],[8,6,9,8],[8,9,9,9],[9,2,9,3],[22,6,22,9],[23,1,23,4],[31,6,31,9],[33,1,33,4],[38,6,38,9],[40,1,40,4],[44,6,44,9],[46,1,46,4],[50,6,50,9],[54,1,54,4],[57,6,57,9],[58,6,59,8],[58,9,59,9],[60,6,61,8],[60,9,61,9],[62,6,63,8],[62,9,63,9]]}
[]
[null,"Persoonlijk maandbudget"]
[]
[]
[null,"GERAAMDE MAANDINKOMSTEN","Inkomsten 1",null,{"v":2500,"d":"€ 2,500"},null,"Geraamd saldo (geraamde inkomsten minus uitgaven)",null,null,{"$f":"E7-J59","v":{"v":940,"d":"€ 940"}}]
[null,null,"Extra inkomsten",null,{"v":500,"d":"€ 500"}]
[null,null,"Totale maandinkomsten",null,{"$f":"SUM(E5:E6)","v":{"v":3000,"d":"€ 3,000"}},null,"Werkelijk saldo (werkelijke inkomsten minus uitgaven)",null,null,{"$f":"E10-J61","v":{"v":960,"d":"€ 960"}}]
[null,"WERKELIJKE MAANDINKOMSTEN","Inkomsten 1",null,{"v":2500,"d":"€ 2,500"}]
[null,null,"Extra inkomsten",null,{"v":500,"d":"€ 500"},null,"Verschil (werkelijk minus geraamd)",null,null,{"$f":"J7-J5","v":{"v":20,"d":"€ 20"}}]
[null,null,"Totale maandinkomsten",null,{"$f":"SUM(E8:E9)","v":{"v":3000,"d":"€ 3,000"}}]
[]
[null,"HUISVESTING","Geraamde kosten","Werkelijke kosten","Verschil",null,"AMUSEMENT","Geplande kosten","Werkelijke kosten","Verschil"]
[null,"Hypotheek of huur",{"v":1500,"d":"€ 1,500"},{"v":1400,"d":"€ 1,400"},{"$f":"Tabel1[[#This Row],[Geraamde kosten]]-Tabel1[[#This Row],[Werkelijke kosten]]","v":{"v":100,"d":"€ 100"}},null,"Video/dvd",{"v":0,"d":"€ 0"},{"v":50,"d":"€ 50"},{"$f":"Tabel2[[#This Row],[Geplande kosten]]-Tabel2[[#This Row],[Werkelijke kosten]]","v":{"v":-50,"d":"-€ 50"}}]
[null,"Telefoon",{"v":60,"d":"€ 60"},{"v":100,"d":"€ 100"},{"$f":"Tabel1[[#This Row],[Geraamde kosten]]-Tabel1[[#This Row],[Werkelijke kosten]]","v":{"v":-40,"d":"-€ 40"}},null,"Cd's",null,null,{"$f":"Tabel2[[#This Row],[Geplande kosten]]-Tabel2[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Elektriciteit",{"v":50,"d":"€ 50"},{"v":60,"d":"€ 60"},{"$f":"Tabel1[[#This Row],[Geraamde kosten]]-Tabel1[[#This Row],[Werkelijke kosten]]","v":{"v":-10,"d":"-€ 10"}},null,"Films",null,null,{"$f":"Tabel2[[#This Row],[Geplande kosten]]-Tabel2[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Gas",{"v":200,"d":"€ 200"},{"v":180,"d":"€ 180"},{"$f":"Tabel1[[#This Row],[Geraamde kosten]]-Tabel1[[#This Row],[Werkelijke kosten]]","v":{"v":20,"d":"€ 20"}},null,"Concerten",null,null,{"$f":"Tabel2[[#This Row],[Geplande kosten]]-Tabel2[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Water en riolering",null,null,{"$f":"Tabel1[[#This Row],[Geraamde kosten]]-Tabel1[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Sportevenementen",null,null,{"$f":"Tabel2[[#This Row],[Geplande kosten]]-Tabel2[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Tv",null,null,{"$f":"Tabel1[[#This Row],[Geraamde kosten]]-Tabel1[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Theater",null,null,{"$f":"Tabel2[[#This Row],[Geplande kosten]]-Tabel2[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Afvalverwijdering",null,null,{"$f":"Tabel1[[#This Row],[Geraamde kosten]]-Tabel1[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Overig",null,null,{"$f":"Tabel2[[#This Row],[Geplande kosten]]-Tabel2[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Onderhoud of reparaties",null,null,{"$f":"Tabel1[[#This Row],[Geraamde kosten]]-Tabel1[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Overig",null,null,{"$f":"Tabel2[[#This Row],[Geplande kosten]]-Tabel2[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Benodigdheden",null,null,{"$f":"Tabel1[[#This Row],[Geraamde kosten]]-Tabel1[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Anders",null,null,{"$f":"Tabel2[[#This Row],[Geplande kosten]]-Tabel2[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Overig",null,null,{"$f":"Tabel1[[#This Row],[Geraamde kosten]]-Tabel1[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Tabel2[Geplande kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel2[Werkelijke kosten])","v":{"v":50,"d":"€ 50"}},{"$f":"SUBTOTAL(109,Tabel2[Verschil])","v":{"v":-50,"d":"-€ 50"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Tabel1[Geraamde kosten])","v":{"v":1810,"d":"€ 1,810"}},{"$f":"SUBTOTAL(109,Tabel1[Werkelijke kosten])","v":{"v":1740,"d":"€ 1,740"}},{"$f":"SUBTOTAL(109,Tabel1[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":"Tabel8[[#This Row],[Geraamde kosten]]-Tabel8[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Autobetaling",{"v":250,"d":"€ 250"},{"v":250,"d":"€ 250"},{"$f":"Tabel3[[#This Row],[Geraamde kosten]]-Tabel3[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Student",null,null,{"$f":"Tabel8[[#This Row],[Geraamde kosten]]-Tabel8[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Openbaar vervoer",null,null,{"$f":"Tabel3[[#This Row],[Geraamde kosten]]-Tabel3[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Creditcard",null,null,{"$f":"Tabel8[[#This Row],[Geraamde kosten]]-Tabel8[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Verzekering",null,null,{"$f":"Tabel3[[#This Row],[Geraamde kosten]]-Tabel3[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Creditcard",null,null,{"$f":"Tabel8[[#This Row],[Geraamde kosten]]-Tabel8[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Kentekenbewijs/rijbewijs",null,null,{"$f":"Tabel3[[#This Row],[Geraamde kosten]]-Tabel3[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Creditcard",null,null,{"$f":"Tabel8[[#This Row],[Geraamde kosten]]-Tabel8[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Brandstof",null,null,{"$f":"Tabel3[[#This Row],[Geraamde kosten]]-Tabel3[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Overig",null,null,{"$f":"Tabel8[[#This Row],[Geraamde kosten]]-Tabel8[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Onderhoud",null,null,{"$f":"Tabel3[[#This Row],[Geraamde kosten]]-Tabel3[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Tabel8[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel8[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel8[Verschil])","v":{"v":0,"d":"€ 0"}}]
[null,"Overig",null,null,{"$f":"Tabel3[[#This Row],[Geraamde kosten]]-Tabel3[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Tabel3[Geraamde kosten])","v":{"v":250,"d":"€ 250"}},{"$f":"SUBTOTAL(109,Tabel3[Werkelijke kosten])","v":{"v":250,"d":"€ 250"}},{"$f":"SUBTOTAL(109,Tabel3[Verschil])","v":{"v":0,"d":"€ 0"}},null,"BELASTINGEN","Geraamde kosten","Werkelijke kosten","Verschil"]
[{"$nulls":6},"Overheid",null,null,{"$f":"Tabel9[[#This Row],[Geraamde kosten]]-Tabel9[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"VERZEKERING","Geraamde kosten","Werkelijke kosten","Verschil",null,"Provincie",null,null,{"$f":"Tabel9[[#This Row],[Geraamde kosten]]-Tabel9[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Woning",null,null,{"$f":"Tabel4[[#This Row],[Geraamde kosten]]-Tabel4[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Gemeente",null,null,{"$f":"Tabel9[[#This Row],[Geraamde kosten]]-Tabel9[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Gezondheid",null,null,{"$f":"Tabel4[[#This Row],[Geraamde kosten]]-Tabel4[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Overig",null,null,{"$f":"Tabel9[[#This Row],[Geraamde kosten]]-Tabel9[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Leven",null,null,{"$f":"Tabel4[[#This Row],[Geraamde kosten]]-Tabel4[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Tabel9[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel9[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel9[Verschil])","v":{"v":0,"d":"€ 0"}}]
[null,"Overig",null,null,{"$f":"Tabel4[[#This Row],[Geraamde kosten]]-Tabel4[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Tabel4[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel4[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel4[Verschil])","v":{"v":0,"d":"€ 0"}},null,"SPAARGELD OF INVESTERINGEN","Geraamde kosten","Werkelijke kosten","Verschil"]
[{"$nulls":6},"Pensioengeld",null,null,{"$f":"Tabel10[[#This Row],[Geraamde kosten]]-Tabel10[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"ETEN EN DRINKEN","Geraamde kosten","Werkelijke kosten","Verschil",null,"Investeringsgeld",null,null,{"$f":"Tabel10[[#This Row],[Geraamde kosten]]-Tabel10[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Boodschappen",null,null,{"$f":"Tabel5[[#This Row],[Geraamde kosten]]-Tabel5[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Anders",null,null,{"$f":"Tabel10[[#This Row],[Geraamde kosten]]-Tabel10[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Uit eten",null,null,{"$f":"Tabel5[[#This Row],[Geraamde kosten]]-Tabel5[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Tabel10[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel10[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel10[Verschil])","v":{"v":0,"d":"€ 0"}}]
[null,"Overig",null,null,{"$f":"Tabel5[[#This Row],[Geraamde kosten]]-Tabel5[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Tabel5[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel5[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel5[Verschil])","v":{"v":0,"d":"€ 0"}},null,"GESCHENKEN EN DONATIES","Geraamde kosten","Werkelijke kosten","Verschil"]
[{"$nulls":6},"Liefdadigheid 1",null,null,{"$f":"Tabel11[[#This Row],[Geraamde kosten]]-Tabel11[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"HUISDIEREN","Geraamde kosten","Werkelijke kosten","Verschil",null,"Liefdadigheid 2",null,null,{"$f":"Tabel11[[#This Row],[Geraamde kosten]]-Tabel11[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Eten",null,null,{"$f":"Table6[[#This Row],[Geraamde kosten]]-Table6[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Liefdadigheid 3",null,null,{"$f":"Tabel11[[#This Row],[Geraamde kosten]]-Tabel11[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Gezondheid",null,null,{"$f":"Table6[[#This Row],[Geraamde kosten]]-Table6[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Tabel11[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel11[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel11[Verschil])","v":{"v":0,"d":"€ 0"}}]
[null,"Verzorging",null,null,{"$f":"Table6[[#This Row],[Geraamde kosten]]-Table6[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Speeltjes",null,null,{"$f":"Table6[[#This Row],[Geraamde kosten]]-Table6[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"JURIDISCH","Geraamde kosten","Werkelijke kosten","Verschil"]
[null,"Overig",null,null,{"$f":"Table6[[#This Row],[Geraamde kosten]]-Table6[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Advocaat",null,null,{"$f":"Tabel12[[#This Row],[Geraamde kosten]]-Tabel12[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Table6[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Table6[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Table6[Verschil])","v":{"v":0,"d":"€ 0"}},null,"Alimentatie",null,null,{"$f":"Tabel12[[#This Row],[Geraamde kosten]]-Tabel12[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[{"$nulls":6},"Betalingen voor retentierechten of gerechtelijke uitspraken",null,null,{"$f":"Tabel12[[#This Row],[Geraamde kosten]]-Tabel12[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"PERSOONLIJKE VERZORGING","Geraamde kosten","Werkelijke kosten","Verschil",null,"Anders",null,null,{"$f":"Tabel12[[#This Row],[Geraamde kosten]]-Tabel12[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Medisch",null,null,{"$f":"Tabel7[[#This Row],[Geraamde kosten]]-Tabel7[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Tabel12[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel12[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel12[Verschil])","v":{"v":0,"d":"€ 0"}}]
[null,"Haar/nagels",null,null,{"$f":"Tabel7[[#This Row],[Geraamde kosten]]-Tabel7[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Kleding",null,null,{"$f":"Tabel7[[#This Row],[Geraamde kosten]]-Tabel7[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"TOTALE GEPLANDE KOSTEN",null,null,{"$f":"SUM(C23,C33,C40,C46,C54,C64,H22,H31,H38,H44,H50,H57)","v":{"v":2060,"d":"€ 2,060"}}]
[null,"Stomerij",null,null,{"$f":"Tabel7[[#This Row],[Geraamde kosten]]-Tabel7[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Sportclub",null,null,{"$f":"Tabel7[[#This Row],[Geraamde kosten]]-Tabel7[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"TOTALE WERKELIJKE KOSTEN",null,null,{"$f":"SUM(D23,D33,D40,D46,D54,D64,I22,I31,I38,I44,I50,I57)","v":{"v":2040,"d":"€ 2,040"}}]
[null,"Bijdragen aan organisaties",null,null,{"$f":"Tabel7[[#This Row],[Geraamde kosten]]-Tabel7[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}}]
[null,"Anders",null,null,{"$f":"Tabel7[[#This Row],[Geraamde kosten]]-Tabel7[[#This Row],[Werkelijke kosten]]","v":{"v":0,"d":"€ 0"}},null,"TOTAAL VERSCHIL",null,null,{"$f":"SUM(E23,E33,E40,E46,E54,E64,J22,J31,J38,J44,J50,J57)","v":{"v":20,"d":"€ 20"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Tabel7[Geraamde kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel7[Werkelijke kosten])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Tabel7[Verschil])","v":{"v":0,"d":"€ 0"}}]