{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Samenvatting","Kosten"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Samenvatting","index":0,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,1,0,2]]}
[null,"Persoonlijk budget"]
[null,null,"Jan","Feb","Maart","April","Mei","Juni","Juli","Aug","Sept","Okt","Nov","Dec","Jaar"]
[null,"Totale uitgaven",{"$f":"Kosten[[#Totals],[Jan]]","v":{"v":0,"d":"€ 0"}},{"$f":"Kosten[[#Totals],[Feb]]","v":{"v":0,"d":"€ 0"}},{"$f":"Kosten[[#Totals],[Maart]]","v":{"v":0,"d":"€ 0"}},{"$f":"Kosten[[#Totals],[April]]","v":{"v":0,"d":"€ 0"}},{"$f":"Kosten[[#Totals],[Mei]]","v":{"v":0,"d":"€ 0"}},{"$f":"Kosten[[#Totals],[Juni]]","v":{"v":0,"d":"€ 0"}},{"$f":"Kosten[[#Totals],[Juli]]","v":{"v":0,"d":"€ 0"}},{"$f":"Kosten[[#Totals],[Aug]]","v":{"v":0,"d":"€ 0"}},{"$f":"Kosten[[#Totals],[Sept]]","v":{"v":0,"d":"€ 0"}},{"$f":"Kosten[[#Totals],[Okt]]","v":{"v":0,"d":"€ 0"}},{"$f":"Kosten[[#Totals],[Nov]]","v":{"v":0,"d":"€ 0"}},{"$f":"Kosten[[#Totals],[Dec]]","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(C3:N3)","v":{"v":0,"d":"€ 0"}}]
[null,"Verschil",{"$f":"SUM(Inkomsten[[#Totals],[Jan]]-C3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(Inkomsten[[#Totals],[Feb]]-D3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(Inkomsten[[#Totals],[Maart]]-E3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(Inkomsten[[#Totals],[April]]-F3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(Inkomsten[[#Totals],[Mei]]-G3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(Inkomsten[[#Totals],[Juni]]-H3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(Inkomsten[[#Totals],[Juli]]-I3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(Inkomsten[[#Totals],[Aug]]-J3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(Inkomsten[[#Totals],[Sept]]-K3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(Inkomsten[[#Totals],[Okt]]-L3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(Inkomsten[[#Totals],[Nov]]-M3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(Inkomsten[[#Totals],[Dec]]-N3)","v":{"v":0,"d":"€ 0"}},{"$f":"SUM(C4:N4)","v":{"v":0,"d":"€ 0"}}]
[null,"Inkomsten"]
[null,"Categorie","Jan","Feb","Maart","April","Mei","Juni","Juli","Aug","Sept","Okt","Nov","Dec","Jaar"]
[null,"Salaris",{"$nulls":12},{"$f":"SUM(Inkomsten[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"€ 0"}}]
[null,"Rente/dividenden",{"$nulls":12},{"$f":"SUM(Inkomsten[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"€ 0"}}]
[null,"Diversen",{"$nulls":12},{"$f":"SUM(Inkomsten[[#This Row],[Jan]:[Dec]])","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Inkomsten[Jan])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[Feb])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[Maart])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[April])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[Mei])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[Juni])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[Juli])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[Aug])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[Sept])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[Okt])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[Nov])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[Dec])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Inkomsten[Jaar])","v":{"v":0,"d":"€ 0"}}]

{"sheet":"Kosten","index":1,"n_rows":12,"n_cols":16,"rows_kept":12,"merged":[[0,1,0,2]]}
[null,"Persoonlijk budget"]
[null,"Kosten"]
[null,"Categorie","Subcategorie","Jan","Feb","Maart","April","Mei","Juni","Juli","Aug","Sept","Okt","Nov","Dec","Jaar"]
[null,"Woning","Hypotheek/huur",{"$nulls":12},{"$f":"SUM(Kosten!$D4:$O4)","v":{"v":0,"d":"€ 0"}}]
[null,"Dagelijks leven","Boodschappen ",{"$nulls":12},{"$f":"SUM(Kosten!$D5:$O5)","v":{"v":0,"d":"€ 0"}}]
[null,"Vervoer","Brandstof",{"$nulls":12},{"$f":"SUM(Kosten!$D6:$O6)","v":{"v":0,"d":"€ 0"}}]
[null,"Amusement","Kabel-tv",{"$nulls":12},{"$f":"SUM(Kosten!$D7:$O7)","v":{"v":0,"d":"€ 0"}}]
[null,"Gezondheid","Sportclub",{"$nulls":12},{"$f":"SUM(Kosten!$D8:$O8)","v":{"v":0,"d":"€ 0"}}]
[null,"Vakantie","Vliegtickets",{"$nulls":12},{"$f":"SUM(Kosten!$D9:$O9)","v":{"v":0,"d":"€ 0"}}]
[null,"Recreatie","Sportschoolabonnement",{"$nulls":12},{"$f":"SUM(Kosten!$D10:$O10)","v":{"v":0,"d":"€ 0"}}]
[null,"Lidmaatschappen/Abonnementen","Tijdschriften",{"$nulls":12},{"$f":"SUM(Kosten!$D11:$O11)","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",null,{"$f":"SUBTOTAL(109,Kosten[Jan])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[Feb])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[Maart])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[April])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[Mei])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[Juni])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[Juli])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[Aug])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[Sept])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[Okt])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[Nov])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[Dec])","v":{"v":0,"d":"€ 0"}},{"$f":"SUBTOTAL(109,Kosten[Jaar])","v":{"v":0,"d":"€ 0"}}]