{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Budgetoverzicht","Maandelijkse inkomsten","Maandelijkse uitgaven","Semesteruitgaven"],"not_rendered":{"charts":1,"defined_names":18},"read":"whole","date_system":"1900"}

{"sheet":"Budgetoverzicht","index":0,"n_rows":10,"n_cols":5,"rows_kept":10,"merged":[[0,1,0,4],[1,1,1,2],[1,4,9,4],[3,1,3,2]]}
[null,"mijn studiebudget"]
[null,"percentage van inkomen uitgegeven",null,null,"In deze cel staat een gegroepeerd kolomdiagram met een vergelijking van de maandelijkse inkomsten en uitgaven."]
[null,{"$f":"Netto_maandelijkse_uitgaven/Netto_maandelijkse_inkomsten","v":{"v":0.6436363636363637,"d":"64%"}}]
[null,{"$f":"Netto_maandelijkse_uitgaven","v":1770}]
[null,"Netto maandelijkse inkomsten"]
[null,{"$f":"Total_MonthlyIncome","v":{"v":2750,"d":"€ 2,750"}}]
[null,"netto maandelijkse uitgaven"]
[null,{"$f":"Total_MonthlyExpenses+Total_SemesterExpenses","v":{"v":1770,"d":"€ 1,770"}}]
[null,"saldo"]
[null,{"$f":"Netto_maandelijkse_inkomsten-Netto_maandelijkse_uitgaven","v":{"v":980,"d":"€ 980"}}]

{"sheet":"Maandelijkse inkomsten","index":1,"n_rows":8,"n_cols":3,"rows_kept":8,"merged":[[0,1,0,4]]}
[null,{"$f":"Workbook_Title","v":"mijn studiebudget"}]
[null,"Maandelijkse inkomsten"]
[null,"Item","Bedrag"]
[null,"Vast inkomen",{"v":1500,"d":"€ 1,500"}]
[null,"Financiële hulp",{"v":500,"d":"€ 500"}]
[null,"Leningen",{"v":500,"d":"€ 500"}]
[null,"Overige inkomsten",{"v":250,"d":"€ 250"}]
[null,"Totaal",{"$f":"SUBTOTAL(109,MaandelijkseInkomsten[Bedrag])","v":{"v":2750,"d":"€ 2,750"}}]

{"sheet":"Maandelijkse uitgaven","index":2,"n_rows":15,"n_cols":3,"rows_kept":15,"merged":[[0,1,0,4]]}
[null,{"$f":"Workbook_Title","v":"mijn studiebudget"}]
[null,"maandelijkse uitgaven"]
[null,"Item","Bedrag"]
[null,"Huur",{"v":20,"d":"€ 20"}]
[null,"Water, gas, elektriciteit",{"v":50,"d":"€ 50"}]
[null,"Mobiele telefoon",{"v":75,"d":"€ 75"}]
[null,"Boodschappen",{"v":250,"d":"€ 250"}]
[null,"Uitgaven auto",{"v":50,"d":"€ 50"}]
[null,"Studieleningen",{"v":500,"d":"€ 500"}]
[null,"Creditcards",{"v":275,"d":"€ 275"}]
[null,"Verzekering",{"v":125,"d":"€ 125"}]
[null,"Kapper",{"v":50,"d":"€ 50"}]
[null,"Amusement",{"v":0,"d":"€ 0"}]
[null,"Diversen",{"v":0,"d":"€ 0"}]
[null,"Totaal",{"$f":"SUBTOTAL(109,MaandelijkseUitgaven[Bedrag])","v":{"v":1395,"d":"€ 1,395"}}]

{"sheet":"Semesteruitgaven","index":3,"n_rows":11,"n_cols":4,"rows_kept":11,"merged":[[0,1,0,5],[10,1,10,2]]}
[null,{"$f":"Workbook_Title","v":"mijn studiebudget"}]
[null,"semesteruitgaven*"]
[null,"Item","Bedrag","Per maand"]
[null,"Collegegeld",{"v":750,"d":"€ 750"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[Bedrag]]/4, \"\")","v":{"v":187.5,"d":"€ 188"}}]
[null,"Laboratoriumkosten",{"v":250,"d":"€ 250"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[Bedrag]]/4, \"\")","v":{"v":62.5,"d":"€ 63"}}]
[null,"Boeken",{"v":500,"d":"€ 500"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[Bedrag]]/4, \"\")","v":{"v":125,"d":"€ 125"}}]
[null,"Waarborgsommen",{"v":0,"d":"€ 0"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[Bedrag]]/4, \"\")","v":{"v":0,"d":"€ 0"}}]
[null,"Vervoer",{"v":0,"d":"€ 0"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[Bedrag]]/4, \"\")","v":{"v":0,"d":"€ 0"}}]
[null,"Andere kosten",{"v":0,"d":"€ 0"},{"$f":"IFERROR(Semesteruitgaven[[#This Row],[Bedrag]]/4, \"\")","v":{"v":0,"d":"€ 0"}}]
[null,"Totaal",{"$f":"SUBTOTAL(109,Semesteruitgaven[Bedrag])","v":{"v":1500,"d":"€ 1,500"}},{"$f":"SUBTOTAL(109,Semesteruitgaven[Per maand])","v":{"v":375,"d":"€ 375"}}]
[null,"* gebaseerd op een semester van 4 maanden"]