{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Maandbudget gezin"],"not_rendered":{"charts":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Maandbudget gezin","index":0,"n_rows":68,"n_cols":17,"rows_kept":68,"merged":[[0,1,0,7],[2,1,2,2],[2,6,2,7],[7,19,7,20],[8,6,8,7],[10,16,10,17],[13,19,13,20],[16,16,16,17],[18,1,18,4],[29,1,29,4],[36,1,36,4],[42,1,42,4],[54,1,54,4],[61,1,61,4]]}
[]
[]
[null,"Totale geschatte kosten",null,"Totale werkelijke kosten","Totaal verschil",null,"Geschat maandinkomen"]
[null,null,{"$f":"Huisvesting[[#Totals],[Geschatte kosten]]+Vervoer[[#Totals],[Geschatte kosten]]+Verzekeringen[[#Totals],[Geschatte kosten]]+Voeding[[#Totals],[Geschatte kosten]]+Kinderen[[#Totals],[Geschatte kosten]]+Juridisch[[#Totals],[Geschatte kosten]]+Sparen[[#Totals],[Geschatte kosten]]+Leningen[[#Totals],[Geschatte kosten]]+Amusement[[#Totals],[Geschatte kosten]]+Belastingen[[#Totals],[Geschatte kosten]]+Persoonlijke_verzorging[[#Totals],[Geschatte kosten]]+Huisdieren[[#Totals],[Geschatte kosten]]+Giften[[#Totals],[Geschatte kosten]]","v":{"v":3941,"d":"€3,941"}},{"$f":"Huisvesting[[#Totals],[Werkelijke kosten]]+Vervoer[[#Totals],[Werkelijke kosten]]+Verzekeringen[[#Totals],[Werkelijke kosten]]+Voeding[[#Totals],[Werkelijke kosten]]+Kinderen[[#Totals],[Werkelijke kosten]]+Juridisch[[#Totals],[Werkelijke kosten]]+Sparen[[#Totals],[Werkelijke kosten]]+Leningen[[#Totals],[Werkelijke kosten]]+Amusement[[#Totals],[Werkelijke kosten]]+Belastingen[[#Totals],[Werkelijke kosten]]+Persoonlijke_verzorging[[#Totals],[Werkelijke kosten]]+Huisdieren[[#Totals],[Werkelijke kosten]]+Giften[[#Totals],[Werkelijke kosten]]","v":{"v":4034,"d":"€4,034"}},{"$f":"Huisvesting[[#Totals],[Verschil]]+Vervoer[[#Totals],[Verschil]]+Verzekeringen[[#Totals],[Verschil]]+Voeding[[#Totals],[Verschil]]+Kinderen[[#Totals],[Verschil]]+Juridisch[[#Totals],[Verschil]]+Sparen[[#Totals],[Verschil]]+Leningen[[#Totals],[Verschil]]+Amusement[[#Totals],[Verschil]]+Belastingen[[#Totals],[Verschil]]+Persoonlijke_verzorging[[#Totals],[Verschil]]+Huisdieren[[#Totals],[Verschil]]+Giften[[#Totals],[Verschil]]","v":{"v":-93,"d":"(€93)"}},null,"Inkomen 1",{"v":1500,"d":"€1,500"}]
[{"$nulls":6},"Inkomen 2",{"v":1200,"d":"€1,200"}]
[null,"Huisvesting","Geschatte kosten","Werkelijke kosten","Verschil",null,"Extra inkomen",{"v":300,"d":"€300"}]
[null,"Tweede hypotheek of huur",{"v":0,"d":"€0"},{"v":0,"d":"€0"},{"$f":"Huisvesting[Geschatte kosten]-Huisvesting[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Totaal maandinkomen",{"$f":"SUM(H4:H6)","v":{"v":3000,"d":"€3,000"}}]
[null,"Benodigdheden",{"v":0,"d":"€0"},{"v":0,"d":"€0"},{"$f":"Huisvesting[Geschatte kosten]-Huisvesting[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Overig",{"v":0,"d":"€0"},{"v":0,"d":"€0"},{"$f":"Huisvesting[Geschatte kosten]-Huisvesting[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Werkelijk maandinkomen",{"$nulls":3},"  "]
[null,"Water en riolering",{"v":8,"d":"€8"},{"v":8,"d":"€8"},{"$f":"Huisvesting[Geschatte kosten]-Huisvesting[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Inkomen 1",{"v":4000,"d":"€4,000"}]
[null,"Huisvuil",{"v":10,"d":"€10"},{"v":10,"d":"€10"},{"$f":"Huisvesting[Geschatte kosten]-Huisvesting[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Inkomen 2",{"v":1200,"d":"€1,200"}]
[null,"Onderh., reparat.",{"v":23,"d":"€23"},{"v":23,"d":"€23"},{"$f":"Huisvesting[Geschatte kosten]-Huisvesting[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Extra inkomen",{"v":300,"d":"€300"}]
[null,"Gas",{"v":22,"d":"€22"},{"v":35,"d":"€35"},{"$f":"Huisvesting[Geschatte kosten]-Huisvesting[Werkelijke kosten]","v":{"v":-13,"d":"-€13"}},null,"Totaal maandinkomen",{"$f":"SUM(H10:H12)","v":{"v":5500,"d":"€5,500"}}]
[null,"Kabel",{"v":34,"d":"€34"},{"v":34,"d":"€34"},{"$f":"Huisvesting[Geschatte kosten]-Huisvesting[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Telefoon",{"v":120,"d":"€120"},{"v":120,"d":"€120"},{"$f":"Huisvesting[Geschatte kosten]-Huisvesting[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Geschat saldo\n",{"$f":"SUM(H7-C4)","v":{"v":-941,"d":"(€941)"}}]
[null,"Elektriciteit",{"v":44,"d":"€44"},{"v":44,"d":"€44"},{"$f":"Huisvesting[Geschatte kosten]-Huisvesting[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Werkelijk saldo",{"$f":"SUM(H13-D4)","v":{"v":1466,"d":"€1,466"}}]
[null,"Hypotheek of huur",{"v":1100,"d":"€1,100"},{"v":1100,"d":"€1,100"},{"$f":"Huisvesting[Geschatte kosten]-Huisvesting[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Verschil",{"$f":"SUM(H16-H15)","v":{"v":2407,"d":"€2,407"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Huisvesting[Geschatte kosten])","v":{"v":1361,"d":"€1,361"}},{"$f":"SUBTOTAL(109,Huisvesting[Werkelijke kosten])","v":{"v":1374,"d":"€1,374"}},{"$f":"SUBTOTAL(109,Huisvesting[Verschil])","v":{"v":-13,"d":"(€13)"}}]
[]
[null,"Vervoer","Geschatte kosten","Werkelijke kosten","Verschil",null,"Amusement","Geschatte kosten","Werkelijke kosten","Verschil"]
[null,"Aflossing motorvoertuig 1",{"v":350,"d":"€350"},{"v":350,"d":"€350"},{"$f":"Vervoer[Geschatte kosten]-Vervoer[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Video/dvd",null,null,{"$f":"Amusement[Geschatte kosten]-Amusement[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Aflossing motorvoertuig 2",{"v":200,"d":"€200"},{"v":200,"d":"€200"},{"$f":"Vervoer[Geschatte kosten]-Vervoer[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Cd's",null,null,{"$f":"Amusement[Geschatte kosten]-Amusement[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Bus/taxi",{"v":100,"d":"€100"},{"v":100,"d":"€100"},{"$f":"Vervoer[Geschatte kosten]-Vervoer[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Films",{"v":50,"d":"€50"},{"v":50,"d":"€50"},{"$f":"Amusement[Geschatte kosten]-Amusement[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Benzine",{"v":60,"d":"€60"},{"v":60,"d":"€60"},{"$f":"Vervoer[Geschatte kosten]-Vervoer[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Concerten",{"v":300,"d":"€300"},{"v":300,"d":"€300"},{"$f":"Amusement[Geschatte kosten]-Amusement[Werkelijke kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Huisvesting",1300]
[null,"Verzekeringen",{"v":50,"d":"€50"},{"v":50,"d":"€50"},{"$f":"Vervoer[Geschatte kosten]-Vervoer[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Sportwedstrijden",null,null,{"$f":"Amusement[Geschatte kosten]-Amusement[Werkelijke kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Vervoer",800]
[null,"Onderhoud",{"v":20,"d":"€20"},{"v":0,"d":"€0"},{"$f":"Vervoer[Geschatte kosten]-Vervoer[Werkelijke kosten]","v":{"v":20,"d":"€20"}},null,"Theater",{"v":100,"d":"€100"},{"v":100,"d":"€100"},{"$f":"Amusement[Geschatte kosten]-Amusement[Werkelijke kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Verzekeringen",500]
[null,"Abonnement",null,null,{"$f":"Vervoer[Geschatte kosten]-Vervoer[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Overig",null,null,{"$f":"Amusement[Geschatte kosten]-Amusement[Werkelijke kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Voeding",700]
[null,"Overig",null,null,{"$f":"Vervoer[Geschatte kosten]-Vervoer[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Amusement[Geschatte kosten])","v":{"v":450,"d":"€450"}},{"$f":"SUBTOTAL(109,Amusement[Werkelijke kosten])","v":{"v":450,"d":"€450"}},{"$f":"SUBTOTAL(109,Amusement[Verschil])","v":{"v":0,"d":"€0"}},{"$nulls":5},"Kinderen",500]
[null,"Totaal",{"$f":"SUBTOTAL(109,Vervoer[Geschatte kosten])","v":{"v":780,"d":"€780"}},{"$f":"SUBTOTAL(109,Vervoer[Werkelijke kosten])","v":{"v":760,"d":"€760"}},{"$f":"SUBTOTAL(109,Vervoer[Verschil])","v":{"v":20,"d":"€20"}},{"$nulls":10},"Amusement",500]
[{"$nulls":6},"Giften","Geschatte kosten","Werkelijke kosten","Verschil",{"$nulls":5},"Giften",400]
[null,"Verzekeringen","Geschatte kosten","Werkelijke kosten","Verschil",null,"Liefdadigheidsinst. 1",null,null,{"$f":"Giften[Geschatte kosten]-Giften[Werkelijke kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Huisdieren",800]
[null,"Woning",null,null,{"$f":"Verzekeringen[Geschatte kosten]-Verzekeringen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Liefdadigheidsinst. 2",null,null,{"$f":"Giften[Geschatte kosten]-Giften[Werkelijke kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Persoonlijke verzorging",200]
[null,"Gezondheid",{"v":50,"d":"€50"},{"v":50,"d":"€50"},{"$f":"Verzekeringen[Geschatte kosten]-Verzekeringen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Liefdadigheidsinst. 3",null,null,{"$f":"Giften[Geschatte kosten]-Giften[Werkelijke kosten]","v":{"v":0,"d":"€0"}},{"$nulls":5},"Sparen",500]
[null,"Levensonderhoud",null,null,{"$f":"Verzekeringen[Geschatte kosten]-Verzekeringen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Giften[Geschatte kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Giften[Werkelijke kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Giften[Verschil])","v":{"v":0,"d":"€0"}}]
[null,"Overig",null,null,{"$f":"Verzekeringen[Geschatte kosten]-Verzekeringen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Verzekeringen[Geschatte kosten])","v":{"v":50,"d":"€50"}},{"$f":"SUBTOTAL(109,Verzekeringen[Werkelijke kosten])","v":{"v":50,"d":"€50"}},{"$f":"SUBTOTAL(109,Verzekeringen[Verschil])","v":{"v":0,"d":"€0"}},null,"Huisdieren","Geschatte kosten","Werkelijke kosten","Verschil"]
[{"$nulls":6},"Voeding",null,null,{"$f":"Huisdieren[Geschatte kosten]-Huisdieren[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Voeding","Geschatte kosten","Werkelijke kosten","Verschil",null,"Medisch",null,null,{"$f":"Huisdieren[Geschatte kosten]-Huisdieren[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Boodschappen",{"v":200,"d":"€200"},{"v":300,"d":"€300"},{"$f":"Voeding[Geschatte kosten]-Voeding[Werkelijke kosten]","v":{"v":-100,"d":"-€100"}},null,"Verzorging",null,null,{"$f":"Huisdieren[Geschatte kosten]-Huisdieren[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Uit eten",{"v":500,"d":"€500"},{"v":200,"d":"€200"},{"$f":"Voeding[Geschatte kosten]-Voeding[Werkelijke kosten]","v":{"v":300,"d":"€300"}},null,"Speelgoed",null,null,{"$f":"Huisdieren[Geschatte kosten]-Huisdieren[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Overig",null,null,{"$f":"Voeding[Geschatte kosten]-Voeding[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Overig",null,null,{"$f":"Huisdieren[Geschatte kosten]-Huisdieren[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Voeding[Geschatte kosten])","v":{"v":700,"d":"€700"}},{"$f":"SUBTOTAL(109,Voeding[Werkelijke kosten])","v":{"v":500,"d":"€500"}},{"$f":"SUBTOTAL(109,Voeding[Verschil])","v":{"v":200,"d":"€200"}},null,"Totaal",{"$f":"SUBTOTAL(109,Huisdieren[Geschatte 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,"Kinderen","Geschatte kosten","Werkelijke kosten","Verschil",null,"Persoonlijke verzorging","Geschatte kosten","Werkelijke kosten","Verschil"]
[null,"Medisch",null,null,{"$f":"Kinderen[Geschatte kosten]-Kinderen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Medisch",null,null,{"$f":"Persoonlijke_verzorging[Geschatte kosten]-Persoonlijke_verzorging[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Kleding",{"v":200,"d":"€200"},{"v":200,"d":"€200"},{"$f":"Kinderen[Geschatte kosten]-Kinderen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Kapper/manicure",null,null,{"$f":"Persoonlijke_verzorging[Geschatte kosten]-Persoonlijke_verzorging[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Lesgeld",null,null,{"$f":"Kinderen[Geschatte kosten]-Kinderen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Kleding",{"v":100,"d":"€100"},{"v":400,"d":"€400"},{"$f":"Persoonlijke_verzorging[Geschatte kosten]-Persoonlijke_verzorging[Werkelijke kosten]","v":{"v":-300,"d":"-€300"}}]
[null,"Schoolspullen",{"v":200,"d":"€200"},{"v":200,"d":"€200"},{"$f":"Kinderen[Geschatte kosten]-Kinderen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Stomerij",null,null,{"$f":"Persoonlijke_verzorging[Geschatte kosten]-Persoonlijke_verzorging[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Bijdragen aan organisaties",null,null,{"$f":"Kinderen[Geschatte kosten]-Kinderen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Sportclub",null,null,{"$f":"Persoonlijke_verzorging[Geschatte kosten]-Persoonlijke_verzorging[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Lunchgeld",{"v":100,"d":"€100"},{"v":100,"d":"€100"},{"$f":"Kinderen[Geschatte kosten]-Kinderen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Bijdragen aan organisaties",null,null,{"$f":"Persoonlijke_verzorging[Geschatte kosten]-Persoonlijke_verzorging[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Kinderopvang",null,null,{"$f":"Kinderen[Geschatte kosten]-Kinderen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Overig",null,null,{"$f":"Persoonlijke_verzorging[Geschatte kosten]-Persoonlijke_verzorging[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Speelgoed/spellen",null,null,{"$f":"Kinderen[Geschatte kosten]-Kinderen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Persoonlijke_verzorging[Geschatte kosten])","v":{"v":100,"d":"€100"}},{"$f":"SUBTOTAL(109,Persoonlijke_verzorging[Werkelijke kosten])","v":{"v":400,"d":"€400"}},{"$f":"SUBTOTAL(109,Persoonlijke_verzorging[Verschil])","v":{"v":-300,"d":"(€300)"}}]
[null,"Overig",null,null,{"$f":"Kinderen[Geschatte kosten]-Kinderen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Kinderen[Geschatte kosten])","v":{"v":500,"d":"€500"}},{"$f":"SUBTOTAL(109,Kinderen[Werkelijke kosten])","v":{"v":500,"d":"€500"}},{"$f":"SUBTOTAL(109,Kinderen[Verschil])","v":{"v":0,"d":"€0"}},null,"Leningen","Geschatte kosten","Werkelijke kosten","Verschil"]
[{"$nulls":6},"Persoonlijk",null,null,{"$f":"Leningen[Geschatte kosten]-Leningen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Juridisch","Geschatte kosten","Werkelijke kosten","Verschil",null,"Student",null,null,{"$f":"Leningen[Geschatte kosten]-Leningen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Advocaat",null,null,{"$f":"Juridisch[Geschatte kosten]-Juridisch[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Creditcard",null,null,{"$f":"Leningen[Geschatte kosten]-Leningen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Alimentatie",null,null,{"$f":"Juridisch[Geschatte kosten]-Juridisch[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Creditcard",null,null,{"$f":"Leningen[Geschatte kosten]-Leningen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Betalingen",null,null,{"$f":"Juridisch[Geschatte kosten]-Juridisch[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Creditcard",null,null,{"$f":"Leningen[Geschatte kosten]-Leningen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Overig",null,null,{"$f":"Juridisch[Geschatte kosten]-Juridisch[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Overig",null,null,{"$f":"Leningen[Geschatte kosten]-Leningen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Juridisch[Geschatte 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,"Totaal",{"$f":"SUBTOTAL(109,Leningen[Geschatte kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Leningen[Werkelijke kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Leningen[Verschil])","v":{"v":0,"d":"€0"}}]
[]
[null,"Sparen/beleggen","Geschatte kosten","Werkelijke kosten","Verschil",null,"Belastingen","Geschatte kosten","Werkelijke kosten","Verschil"]
[null,"Pensioenrekening",null,null,{"$f":"Sparen[Geschatte kosten]-Sparen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Nationaal",null,null,{"$f":"Belastingen[Geschatte kosten]-Belastingen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Beleggingsrek.",null,null,{"$f":"Sparen[Geschatte kosten]-Sparen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Provinciaal",null,null,{"$f":"Belastingen[Geschatte kosten]-Belastingen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Universiteit",null,null,{"$f":"Sparen[Geschatte kosten]-Sparen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Lokaal",null,null,{"$f":"Belastingen[Geschatte kosten]-Belastingen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Overig",null,null,{"$f":"Sparen[Geschatte kosten]-Sparen[Werkelijke kosten]","v":{"v":0,"d":"€0"}},null,"Overig",null,null,{"$f":"Belastingen[Geschatte kosten]-Belastingen[Werkelijke kosten]","v":{"v":0,"d":"€0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Sparen[Geschatte kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Sparen[Werkelijke kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Sparen[Verschil])","v":{"v":0,"d":"€0"}},null,"Totaal",{"$f":"SUBTOTAL(109,Belastingen[Geschatte kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Belastingen[Werkelijke kosten])","v":{"v":0,"d":"€0"}},{"$f":"SUBTOTAL(109,Belastingen[Verschil])","v":{"v":0,"d":"€0"}}]